Borrow amount

$300,000

Advertised Rate

1.87

% p.a

Fixed - 1 year

Loan term
25 Years
Repayment frequency
Monthly
Monthly Repayments
$1,253
Number of repayments
300
Total interest paid
$75,799
Total Repayments

$375,798

Go to site

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.

DatePrincipalInterestPaymentBalance
1Jul 2021$785.16$467.50$1,252.66$299,214.84
2Aug 2021$786.38$466.28$1,252.66$298,428.46
3Sep 2021$787.61$465.05$1,252.66$297,640.85
4Oct 2021$788.84$463.82$1,252.66$296,852.01
5Nov 2021$790.07$462.59$1,252.66$296,061.94
6Dec 2021$791.30$461.36$1,252.66$295,270.64
2021 Total$4,729.36$2,786.6$7,515.96
7Jan 2022$792.53$460.13$1,252.66$294,478.11
8Feb 2022$793.76$458.90$1,252.66$293,684.35
9Mar 2022$795.00$457.66$1,252.66$292,889.35
10Apr 2022$796.24$456.42$1,252.66$292,093.11
11May 2022$797.48$455.18$1,252.66$291,295.63
12Jun 2022$798.72$453.94$1,252.66$290,496.91
13Jul 2022$799.97$452.69$1,252.66$289,696.94
14Aug 2022$801.22$451.44$1,252.66$288,895.72
15Sep 2022$802.46$450.20$1,252.66$288,093.26
16Oct 2022$803.71$448.95$1,252.66$287,289.55
17Nov 2022$804.97$447.69$1,252.66$286,484.58
18Dec 2022$806.22$446.44$1,252.66$285,678.36
2022 Total$9,592.28$5,439.64$15,031.92
19Jan 2023$807.48$445.18$1,252.66$284,870.88
20Feb 2023$808.74$443.92$1,252.66$284,062.14
21Mar 2023$810.00$442.66$1,252.66$283,252.14
22Apr 2023$811.26$441.40$1,252.66$282,440.88
23May 2023$812.52$440.14$1,252.66$281,628.36
24Jun 2023$813.79$438.87$1,252.66$280,814.57
25Jul 2023$815.06$437.60$1,252.66$279,999.51
26Aug 2023$816.33$436.33$1,252.66$279,183.18
27Sep 2023$817.60$435.06$1,252.66$278,365.58
28Oct 2023$818.87$433.79$1,252.66$277,546.71
29Nov 2023$820.15$432.51$1,252.66$276,726.56
30Dec 2023$821.43$431.23$1,252.66$275,905.13
2023 Total$9,773.23$5,258.69$15,031.92
31Jan 2024$822.71$429.95$1,252.66$275,082.42
32Feb 2024$823.99$428.67$1,252.66$274,258.43
33Mar 2024$825.27$427.39$1,252.66$273,433.16
34Apr 2024$826.56$426.10$1,252.66$272,606.60
35May 2024$827.85$424.81$1,252.66$271,778.75
36Jun 2024$829.14$423.52$1,252.66$270,949.61
37Jul 2024$830.43$422.23$1,252.66$270,119.18
38Aug 2024$831.72$420.94$1,252.66$269,287.46
39Sep 2024$833.02$419.64$1,252.66$268,454.44
40Oct 2024$834.32$418.34$1,252.66$267,620.12
41Nov 2024$835.62$417.04$1,252.66$266,784.50
42Dec 2024$836.92$415.74$1,252.66$265,947.58
2024 Total$9,957.55$5,074.37$15,031.92
43Jan 2025$838.23$414.43$1,252.66$265,109.35
44Feb 2025$839.53$413.13$1,252.66$264,269.82
45Mar 2025$840.84$411.82$1,252.66$263,428.98
46Apr 2025$842.15$410.51$1,252.66$262,586.83
47May 2025$843.46$409.20$1,252.66$261,743.37
48Jun 2025$844.78$407.88$1,252.66$260,898.59
49Jul 2025$846.09$406.57$1,252.66$260,052.50
50Aug 2025$847.41$405.25$1,252.66$259,205.09
51Sep 2025$848.73$403.93$1,252.66$258,356.36
52Oct 2025$850.05$402.61$1,252.66$257,506.31
53Nov 2025$851.38$401.28$1,252.66$256,654.93
54Dec 2025$852.71$399.95$1,252.66$255,802.22
2025 Total$10,145.36$4,886.56$15,031.92
55Jan 2026$854.03$398.63$1,252.66$254,948.19
56Feb 2026$855.37$397.29$1,252.66$254,092.82
57Mar 2026$856.70$395.96$1,252.66$253,236.12
58Apr 2026$858.03$394.63$1,252.66$252,378.09
59May 2026$859.37$393.29$1,252.66$251,518.72
60Jun 2026$860.71$391.95$1,252.66$250,658.01
61Jul 2026$862.05$390.61$1,252.66$249,795.96
62Aug 2026$863.39$389.27$1,252.66$248,932.57
63Sep 2026$864.74$387.92$1,252.66$248,067.83
64Oct 2026$866.09$386.57$1,252.66$247,201.74
65Nov 2026$867.44$385.22$1,252.66$246,334.30
66Dec 2026$868.79$383.87$1,252.66$245,465.51
2026 Total$10,336.71$4,695.21$15,031.92
67Jan 2027$870.14$382.52$1,252.66$244,595.37
68Feb 2027$871.50$381.16$1,252.66$243,723.87
69Mar 2027$872.86$379.80$1,252.66$242,851.01
70Apr 2027$874.22$378.44$1,252.66$241,976.79
71May 2027$875.58$377.08$1,252.66$241,101.21
72Jun 2027$876.94$375.72$1,252.66$240,224.27
73Jul 2027$878.31$374.35$1,252.66$239,345.96
74Aug 2027$879.68$372.98$1,252.66$238,466.28
75Sep 2027$881.05$371.61$1,252.66$237,585.23
76Oct 2027$882.42$370.24$1,252.66$236,702.81
77Nov 2027$883.80$368.86$1,252.66$235,819.01
78Dec 2027$885.18$367.48$1,252.66$234,933.83
2027 Total$10,531.68$4,500.24$15,031.92
79Jan 2028$886.55$366.11$1,252.66$234,047.28
80Feb 2028$887.94$364.72$1,252.66$233,159.34
81Mar 2028$889.32$363.34$1,252.66$232,270.02
82Apr 2028$890.71$361.95$1,252.66$231,379.31
83May 2028$892.09$360.57$1,252.66$230,487.22
84Jun 2028$893.48$359.18$1,252.66$229,593.74
85Jul 2028$894.88$357.78$1,252.66$228,698.86
86Aug 2028$896.27$356.39$1,252.66$227,802.59
87Sep 2028$897.67$354.99$1,252.66$226,904.92
88Oct 2028$899.07$353.59$1,252.66$226,005.85
89Nov 2028$900.47$352.19$1,252.66$225,105.38
90Dec 2028$901.87$350.79$1,252.66$224,203.51
2028 Total$10,730.32$4,301.6$15,031.92
91Jan 2029$903.28$349.38$1,252.66$223,300.23
92Feb 2029$904.68$347.98$1,252.66$222,395.55
93Mar 2029$906.09$346.57$1,252.66$221,489.46
94Apr 2029$907.51$345.15$1,252.66$220,581.95
95May 2029$908.92$343.74$1,252.66$219,673.03
96Jun 2029$910.34$342.32$1,252.66$218,762.69
97Jul 2029$911.75$340.91$1,252.66$217,850.94
98Aug 2029$913.18$339.48$1,252.66$216,937.76
99Sep 2029$914.60$338.06$1,252.66$216,023.16
100Oct 2029$916.02$336.64$1,252.66$215,107.14
101Nov 2029$917.45$335.21$1,252.66$214,189.69
102Dec 2029$918.88$333.78$1,252.66$213,270.81
2029 Total$10,932.7$4,099.22$15,031.92
103Jan 2030$920.31$332.35$1,252.66$212,350.50
104Feb 2030$921.75$330.91$1,252.66$211,428.75
105Mar 2030$923.18$329.48$1,252.66$210,505.57
106Apr 2030$924.62$328.04$1,252.66$209,580.95
107May 2030$926.06$326.60$1,252.66$208,654.89
108Jun 2030$927.51$325.15$1,252.66$207,727.38
109Jul 2030$928.95$323.71$1,252.66$206,798.43
110Aug 2030$930.40$322.26$1,252.66$205,868.03
111Sep 2030$931.85$320.81$1,252.66$204,936.18
112Oct 2030$933.30$319.36$1,252.66$204,002.88
113Nov 2030$934.76$317.90$1,252.66$203,068.12
114Dec 2030$936.21$316.45$1,252.66$202,131.91
2030 Total$11,138.9$3,893.02$15,031.92
115Jan 2031$937.67$314.99$1,252.66$201,194.24
116Feb 2031$939.13$313.53$1,252.66$200,255.11
117Mar 2031$940.60$312.06$1,252.66$199,314.51
118Apr 2031$942.06$310.60$1,252.66$198,372.45
119May 2031$943.53$309.13$1,252.66$197,428.92
120Jun 2031$945.00$307.66$1,252.66$196,483.92
121Jul 2031$946.47$306.19$1,252.66$195,537.45
122Aug 2031$947.95$304.71$1,252.66$194,589.50
123Sep 2031$949.42$303.24$1,252.66$193,640.08
124Oct 2031$950.90$301.76$1,252.66$192,689.18
125Nov 2031$952.39$300.27$1,252.66$191,736.79
126Dec 2031$953.87$298.79$1,252.66$190,782.92
2031 Total$11,348.99$3,682.93$15,031.92
127Jan 2032$955.36$297.30$1,252.66$189,827.56
128Feb 2032$956.85$295.81$1,252.66$188,870.71
129Mar 2032$958.34$294.32$1,252.66$187,912.37
130Apr 2032$959.83$292.83$1,252.66$186,952.54
131May 2032$961.33$291.33$1,252.66$185,991.21
132Jun 2032$962.82$289.84$1,252.66$185,028.39
133Jul 2032$964.32$288.34$1,252.66$184,064.07
134Aug 2032$965.83$286.83$1,252.66$183,098.24
135Sep 2032$967.33$285.33$1,252.66$182,130.91
136Oct 2032$968.84$283.82$1,252.66$181,162.07
137Nov 2032$970.35$282.31$1,252.66$180,191.72
138Dec 2032$971.86$280.80$1,252.66$179,219.86
2032 Total$11,563.06$3,468.86$15,031.92
139Jan 2033$973.38$279.28$1,252.66$178,246.48
140Feb 2033$974.89$277.77$1,252.66$177,271.59
141Mar 2033$976.41$276.25$1,252.66$176,295.18
142Apr 2033$977.93$274.73$1,252.66$175,317.25
143May 2033$979.46$273.20$1,252.66$174,337.79
144Jun 2033$980.98$271.68$1,252.66$173,356.81
145Jul 2033$982.51$270.15$1,252.66$172,374.30
146Aug 2033$984.04$268.62$1,252.66$171,390.26
147Sep 2033$985.58$267.08$1,252.66$170,404.68
148Oct 2033$987.11$265.55$1,252.66$169,417.57
149Nov 2033$988.65$264.01$1,252.66$168,428.92
150Dec 2033$990.19$262.47$1,252.66$167,438.73
2033 Total$11,781.13$3,250.79$15,031.92
151Jan 2034$991.73$260.93$1,252.66$166,447.00
152Feb 2034$993.28$259.38$1,252.66$165,453.72
153Mar 2034$994.83$257.83$1,252.66$164,458.89
154Apr 2034$996.38$256.28$1,252.66$163,462.51
155May 2034$997.93$254.73$1,252.66$162,464.58
156Jun 2034$999.49$253.17$1,252.66$161,465.09
157Jul 2034$1,001.04$251.62$1,252.66$160,464.05
158Aug 2034$1,002.60$250.06$1,252.66$159,461.45
159Sep 2034$1,004.17$248.49$1,252.66$158,457.28
160Oct 2034$1,005.73$246.93$1,252.66$157,451.55
161Nov 2034$1,007.30$245.36$1,252.66$156,444.25
162Dec 2034$1,008.87$243.79$1,252.66$155,435.38
2034 Total$12,003.35$3,028.57$15,031.92
163Jan 2035$1,010.44$242.22$1,252.66$154,424.94
164Feb 2035$1,012.01$240.65$1,252.66$153,412.93
165Mar 2035$1,013.59$239.07$1,252.66$152,399.34
166Apr 2035$1,015.17$237.49$1,252.66$151,384.17
167May 2035$1,016.75$235.91$1,252.66$150,367.42
168Jun 2035$1,018.34$234.32$1,252.66$149,349.08
169Jul 2035$1,019.92$232.74$1,252.66$148,329.16
170Aug 2035$1,021.51$231.15$1,252.66$147,307.65
171Sep 2035$1,023.11$229.55$1,252.66$146,284.54
172Oct 2035$1,024.70$227.96$1,252.66$145,259.84
173Nov 2035$1,026.30$226.36$1,252.66$144,233.54
174Dec 2035$1,027.90$224.76$1,252.66$143,205.64
2035 Total$12,229.74$2,802.18$15,031.92
175Jan 2036$1,029.50$223.16$1,252.66$142,176.14
176Feb 2036$1,031.10$221.56$1,252.66$141,145.04
177Mar 2036$1,032.71$219.95$1,252.66$140,112.33
178Apr 2036$1,034.32$218.34$1,252.66$139,078.01
179May 2036$1,035.93$216.73$1,252.66$138,042.08
180Jun 2036$1,037.54$215.12$1,252.66$137,004.54
181Jul 2036$1,039.16$213.50$1,252.66$135,965.38
182Aug 2036$1,040.78$211.88$1,252.66$134,924.60
183Sep 2036$1,042.40$210.26$1,252.66$133,882.20
184Oct 2036$1,044.03$208.63$1,252.66$132,838.17
185Nov 2036$1,045.65$207.01$1,252.66$131,792.52
186Dec 2036$1,047.28$205.38$1,252.66$130,745.24
2036 Total$12,460.4$2,571.52$15,031.92
187Jan 2037$1,048.92$203.74$1,252.66$129,696.32
188Feb 2037$1,050.55$202.11$1,252.66$128,645.77
189Mar 2037$1,052.19$200.47$1,252.66$127,593.58
190Apr 2037$1,053.83$198.83$1,252.66$126,539.75
191May 2037$1,055.47$197.19$1,252.66$125,484.28
192Jun 2037$1,057.11$195.55$1,252.66$124,427.17
193Jul 2037$1,058.76$193.90$1,252.66$123,368.41
194Aug 2037$1,060.41$192.25$1,252.66$122,308.00
195Sep 2037$1,062.06$190.60$1,252.66$121,245.94
196Oct 2037$1,063.72$188.94$1,252.66$120,182.22
197Nov 2037$1,065.38$187.28$1,252.66$119,116.84
198Dec 2037$1,067.04$185.62$1,252.66$118,049.80
2037 Total$12,695.44$2,336.48$15,031.92
199Jan 2038$1,068.70$183.96$1,252.66$116,981.10
200Feb 2038$1,070.36$182.30$1,252.66$115,910.74
201Mar 2038$1,072.03$180.63$1,252.66$114,838.71
202Apr 2038$1,073.70$178.96$1,252.66$113,765.01
203May 2038$1,075.38$177.28$1,252.66$112,689.63
204Jun 2038$1,077.05$175.61$1,252.66$111,612.58
205Jul 2038$1,078.73$173.93$1,252.66$110,533.85
206Aug 2038$1,080.41$172.25$1,252.66$109,453.44
207Sep 2038$1,082.10$170.56$1,252.66$108,371.34
208Oct 2038$1,083.78$168.88$1,252.66$107,287.56
209Nov 2038$1,085.47$167.19$1,252.66$106,202.09
210Dec 2038$1,087.16$165.50$1,252.66$105,114.93
2038 Total$12,934.87$2,097.05$15,031.92
211Jan 2039$1,088.86$163.80$1,252.66$104,026.07
212Feb 2039$1,090.55$162.11$1,252.66$102,935.52
213Mar 2039$1,092.25$160.41$1,252.66$101,843.27
214Apr 2039$1,093.95$158.71$1,252.66$100,749.32
215May 2039$1,095.66$157.00$1,252.66$99,653.66
216Jun 2039$1,097.37$155.29$1,252.66$98,556.29
217Jul 2039$1,099.08$153.58$1,252.66$97,457.21
218Aug 2039$1,100.79$151.87$1,252.66$96,356.42
219Sep 2039$1,102.50$150.16$1,252.66$95,253.92
220Oct 2039$1,104.22$148.44$1,252.66$94,149.70
221Nov 2039$1,105.94$146.72$1,252.66$93,043.76
222Dec 2039$1,107.67$144.99$1,252.66$91,936.09
2039 Total$13,178.84$1,853.08$15,031.92
223Jan 2040$1,109.39$143.27$1,252.66$90,826.70
224Feb 2040$1,111.12$141.54$1,252.66$89,715.58
225Mar 2040$1,112.85$139.81$1,252.66$88,602.73
226Apr 2040$1,114.59$138.07$1,252.66$87,488.14
227May 2040$1,116.32$136.34$1,252.66$86,371.82
228Jun 2040$1,118.06$134.60$1,252.66$85,253.76
229Jul 2040$1,119.81$132.85$1,252.66$84,133.95
230Aug 2040$1,121.55$131.11$1,252.66$83,012.40
231Sep 2040$1,123.30$129.36$1,252.66$81,889.10
232Oct 2040$1,125.05$127.61$1,252.66$80,764.05
233Nov 2040$1,126.80$125.86$1,252.66$79,637.25
234Dec 2040$1,128.56$124.10$1,252.66$78,508.69
2040 Total$13,427.4$1,604.52$15,031.92
235Jan 2041$1,130.32$122.34$1,252.66$77,378.37
236Feb 2041$1,132.08$120.58$1,252.66$76,246.29
237Mar 2041$1,133.84$118.82$1,252.66$75,112.45
238Apr 2041$1,135.61$117.05$1,252.66$73,976.84
239May 2041$1,137.38$115.28$1,252.66$72,839.46
240Jun 2041$1,139.15$113.51$1,252.66$71,700.31
241Jul 2041$1,140.93$111.73$1,252.66$70,559.38
242Aug 2041$1,142.70$109.96$1,252.66$69,416.68
243Sep 2041$1,144.49$108.17$1,252.66$68,272.19
244Oct 2041$1,146.27$106.39$1,252.66$67,125.92
245Nov 2041$1,148.06$104.60$1,252.66$65,977.86
246Dec 2041$1,149.84$102.82$1,252.66$64,828.02
2041 Total$13,680.67$1,351.25$15,031.92
247Jan 2042$1,151.64$101.02$1,252.66$63,676.38
248Feb 2042$1,153.43$99.23$1,252.66$62,522.95
249Mar 2042$1,155.23$97.43$1,252.66$61,367.72
250Apr 2042$1,157.03$95.63$1,252.66$60,210.69
251May 2042$1,158.83$93.83$1,252.66$59,051.86
252Jun 2042$1,160.64$92.02$1,252.66$57,891.22
253Jul 2042$1,162.45$90.21$1,252.66$56,728.77
254Aug 2042$1,164.26$88.40$1,252.66$55,564.51
255Sep 2042$1,166.07$86.59$1,252.66$54,398.44
256Oct 2042$1,167.89$84.77$1,252.66$53,230.55
257Nov 2042$1,169.71$82.95$1,252.66$52,060.84
258Dec 2042$1,171.53$81.13$1,252.66$50,889.31
2042 Total$13,938.71$1,093.21$15,031.92
259Jan 2043$1,173.36$79.30$1,252.66$49,715.95
260Feb 2043$1,175.19$77.47$1,252.66$48,540.76
261Mar 2043$1,177.02$75.64$1,252.66$47,363.74
262Apr 2043$1,178.85$73.81$1,252.66$46,184.89
263May 2043$1,180.69$71.97$1,252.66$45,004.20
264Jun 2043$1,182.53$70.13$1,252.66$43,821.67
265Jul 2043$1,184.37$68.29$1,252.66$42,637.30
266Aug 2043$1,186.22$66.44$1,252.66$41,451.08
267Sep 2043$1,188.07$64.59$1,252.66$40,263.01
268Oct 2043$1,189.92$62.74$1,252.66$39,073.09
269Nov 2043$1,191.77$60.89$1,252.66$37,881.32
270Dec 2043$1,193.63$59.03$1,252.66$36,687.69
2043 Total$14,201.62$830.3$15,031.92
271Jan 2044$1,195.49$57.17$1,252.66$35,492.20
272Feb 2044$1,197.35$55.31$1,252.66$34,294.85
273Mar 2044$1,199.22$53.44$1,252.66$33,095.63
274Apr 2044$1,201.09$51.57$1,252.66$31,894.54
275May 2044$1,202.96$49.70$1,252.66$30,691.58
276Jun 2044$1,204.83$47.83$1,252.66$29,486.75
277Jul 2044$1,206.71$45.95$1,252.66$28,280.04
278Aug 2044$1,208.59$44.07$1,252.66$27,071.45
279Sep 2044$1,210.47$42.19$1,252.66$25,860.98
280Oct 2044$1,212.36$40.30$1,252.66$24,648.62
281Nov 2044$1,214.25$38.41$1,252.66$23,434.37
282Dec 2044$1,216.14$36.52$1,252.66$22,218.23
2044 Total$14,469.46$562.46$15,031.92
283Jan 2045$1,218.04$34.62$1,252.66$21,000.19
284Feb 2045$1,219.93$32.73$1,252.66$19,780.26
285Mar 2045$1,221.84$30.82$1,252.66$18,558.42
286Apr 2045$1,223.74$28.92$1,252.66$17,334.68
287May 2045$1,225.65$27.01$1,252.66$16,109.03
288Jun 2045$1,227.56$25.10$1,252.66$14,881.47
289Jul 2045$1,229.47$23.19$1,252.66$13,652.00
290Aug 2045$1,231.39$21.27$1,252.66$12,420.61
291Sep 2045$1,233.30$19.36$1,252.66$11,187.31
292Oct 2045$1,235.23$17.43$1,252.66$9,952.08
293Nov 2045$1,237.15$15.51$1,252.66$8,714.93
294Dec 2045$1,239.08$13.58$1,252.66$7,475.85
2045 Total$14,742.38$289.54$15,031.92
295Jan 2046$1,241.01$11.65$1,252.66$6,234.84
296Feb 2046$1,242.94$9.72$1,252.66$4,991.90
297Mar 2046$1,244.88$7.78$1,252.66$3,747.02
298Apr 2046$1,246.82$5.84$1,252.66$2,500.20
299May 2046$1,248.76$3.90$1,252.66$1,251.44
300Jun 2046$1,250.71$1.95$1,252.66$0.73
2046 Total$7,475.12$40.84$7,515.96