Borrow amount

$300,000

Advertised Rate

1.67

% p.a

Fixed - 1 year

Loan term
25 Years
Repayment frequency
Monthly
Monthly Repayments
$1,224
Number of repayments
300
Total interest paid
$67,176
Total Repayments

$367,176

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Jun 2021$806.42$417.50$1,223.92$299,193.58
2Jul 2021$807.54$416.38$1,223.92$298,386.04
3Aug 2021$808.67$415.25$1,223.92$297,577.37
4Sep 2021$809.79$414.13$1,223.92$296,767.58
5Oct 2021$810.92$413.00$1,223.92$295,956.66
6Nov 2021$812.05$411.87$1,223.92$295,144.61
7Dec 2021$813.18$410.74$1,223.92$294,331.43
2021 Total$5,668.57$2,898.87$8,567.44
8Jan 2022$814.31$409.61$1,223.92$293,517.12
9Feb 2022$815.44$408.48$1,223.92$292,701.68
10Mar 2022$816.58$407.34$1,223.92$291,885.10
11Apr 2022$817.71$406.21$1,223.92$291,067.39
12May 2022$818.85$405.07$1,223.92$290,248.54
13Jun 2022$819.99$403.93$1,223.92$289,428.55
14Jul 2022$821.13$402.79$1,223.92$288,607.42
15Aug 2022$822.27$401.65$1,223.92$287,785.15
16Sep 2022$823.42$400.50$1,223.92$286,961.73
17Oct 2022$824.56$399.36$1,223.92$286,137.17
18Nov 2022$825.71$398.21$1,223.92$285,311.46
19Dec 2022$826.86$397.06$1,223.92$284,484.60
2022 Total$9,846.83$4,840.21$14,687.04
20Jan 2023$828.01$395.91$1,223.92$283,656.59
21Feb 2023$829.16$394.76$1,223.92$282,827.43
22Mar 2023$830.32$393.60$1,223.92$281,997.11
23Apr 2023$831.47$392.45$1,223.92$281,165.64
24May 2023$832.63$391.29$1,223.92$280,333.01
25Jun 2023$833.79$390.13$1,223.92$279,499.22
26Jul 2023$834.95$388.97$1,223.92$278,664.27
27Aug 2023$836.11$387.81$1,223.92$277,828.16
28Sep 2023$837.28$386.64$1,223.92$276,990.88
29Oct 2023$838.44$385.48$1,223.92$276,152.44
30Nov 2023$839.61$384.31$1,223.92$275,312.83
31Dec 2023$840.78$383.14$1,223.92$274,472.05
2023 Total$10,012.55$4,674.49$14,687.04
32Jan 2024$841.95$381.97$1,223.92$273,630.10
33Feb 2024$843.12$380.80$1,223.92$272,786.98
34Mar 2024$844.29$379.63$1,223.92$271,942.69
35Apr 2024$845.47$378.45$1,223.92$271,097.22
36May 2024$846.64$377.28$1,223.92$270,250.58
37Jun 2024$847.82$376.10$1,223.92$269,402.76
38Jul 2024$849.00$374.92$1,223.92$268,553.76
39Aug 2024$850.18$373.74$1,223.92$267,703.58
40Sep 2024$851.37$372.55$1,223.92$266,852.21
41Oct 2024$852.55$371.37$1,223.92$265,999.66
42Nov 2024$853.74$370.18$1,223.92$265,145.92
43Dec 2024$854.93$368.99$1,223.92$264,290.99
2024 Total$10,181.06$4,505.98$14,687.04
44Jan 2025$856.12$367.80$1,223.92$263,434.87
45Feb 2025$857.31$366.61$1,223.92$262,577.56
46Mar 2025$858.50$365.42$1,223.92$261,719.06
47Apr 2025$859.69$364.23$1,223.92$260,859.37
48May 2025$860.89$363.03$1,223.92$259,998.48
49Jun 2025$862.09$361.83$1,223.92$259,136.39
50Jul 2025$863.29$360.63$1,223.92$258,273.10
51Aug 2025$864.49$359.43$1,223.92$257,408.61
52Sep 2025$865.69$358.23$1,223.92$256,542.92
53Oct 2025$866.90$357.02$1,223.92$255,676.02
54Nov 2025$868.10$355.82$1,223.92$254,807.92
55Dec 2025$869.31$354.61$1,223.92$253,938.61
2025 Total$10,352.38$4,334.66$14,687.04
56Jan 2026$870.52$353.40$1,223.92$253,068.09
57Feb 2026$871.73$352.19$1,223.92$252,196.36
58Mar 2026$872.95$350.97$1,223.92$251,323.41
59Apr 2026$874.16$349.76$1,223.92$250,449.25
60May 2026$875.38$348.54$1,223.92$249,573.87
61Jun 2026$876.60$347.32$1,223.92$248,697.27
62Jul 2026$877.82$346.10$1,223.92$247,819.45
63Aug 2026$879.04$344.88$1,223.92$246,940.41
64Sep 2026$880.26$343.66$1,223.92$246,060.15
65Oct 2026$881.49$342.43$1,223.92$245,178.66
66Nov 2026$882.71$341.21$1,223.92$244,295.95
67Dec 2026$883.94$339.98$1,223.92$243,412.01
2026 Total$10,526.6$4,160.44$14,687.04
68Jan 2027$885.17$338.75$1,223.92$242,526.84
69Feb 2027$886.40$337.52$1,223.92$241,640.44
70Mar 2027$887.64$336.28$1,223.92$240,752.80
71Apr 2027$888.87$335.05$1,223.92$239,863.93
72May 2027$890.11$333.81$1,223.92$238,973.82
73Jun 2027$891.35$332.57$1,223.92$238,082.47
74Jul 2027$892.59$331.33$1,223.92$237,189.88
75Aug 2027$893.83$330.09$1,223.92$236,296.05
76Sep 2027$895.07$328.85$1,223.92$235,400.98
77Oct 2027$896.32$327.60$1,223.92$234,504.66
78Nov 2027$897.57$326.35$1,223.92$233,607.09
79Dec 2027$898.82$325.10$1,223.92$232,708.27
2027 Total$10,703.74$3,983.3$14,687.04
80Jan 2028$900.07$323.85$1,223.92$231,808.20
81Feb 2028$901.32$322.60$1,223.92$230,906.88
82Mar 2028$902.57$321.35$1,223.92$230,004.31
83Apr 2028$903.83$320.09$1,223.92$229,100.48
84May 2028$905.09$318.83$1,223.92$228,195.39
85Jun 2028$906.35$317.57$1,223.92$227,289.04
86Jul 2028$907.61$316.31$1,223.92$226,381.43
87Aug 2028$908.87$315.05$1,223.92$225,472.56
88Sep 2028$910.14$313.78$1,223.92$224,562.42
89Oct 2028$911.40$312.52$1,223.92$223,651.02
90Nov 2028$912.67$311.25$1,223.92$222,738.35
91Dec 2028$913.94$309.98$1,223.92$221,824.41
2028 Total$10,883.86$3,803.18$14,687.04
92Jan 2029$915.21$308.71$1,223.92$220,909.20
93Feb 2029$916.49$307.43$1,223.92$219,992.71
94Mar 2029$917.76$306.16$1,223.92$219,074.95
95Apr 2029$919.04$304.88$1,223.92$218,155.91
96May 2029$920.32$303.60$1,223.92$217,235.59
97Jun 2029$921.60$302.32$1,223.92$216,313.99
98Jul 2029$922.88$301.04$1,223.92$215,391.11
99Aug 2029$924.17$299.75$1,223.92$214,466.94
100Sep 2029$925.45$298.47$1,223.92$213,541.49
101Oct 2029$926.74$297.18$1,223.92$212,614.75
102Nov 2029$928.03$295.89$1,223.92$211,686.72
103Dec 2029$929.32$294.60$1,223.92$210,757.40
2029 Total$11,067.01$3,620.03$14,687.04
104Jan 2030$930.62$293.30$1,223.92$209,826.78
105Feb 2030$931.91$292.01$1,223.92$208,894.87
106Mar 2030$933.21$290.71$1,223.92$207,961.66
107Apr 2030$934.51$289.41$1,223.92$207,027.15
108May 2030$935.81$288.11$1,223.92$206,091.34
109Jun 2030$937.11$286.81$1,223.92$205,154.23
110Jul 2030$938.41$285.51$1,223.92$204,215.82
111Aug 2030$939.72$284.20$1,223.92$203,276.10
112Sep 2030$941.03$282.89$1,223.92$202,335.07
113Oct 2030$942.34$281.58$1,223.92$201,392.73
114Nov 2030$943.65$280.27$1,223.92$200,449.08
115Dec 2030$944.96$278.96$1,223.92$199,504.12
2030 Total$11,253.28$3,433.76$14,687.04
116Jan 2031$946.28$277.64$1,223.92$198,557.84
117Feb 2031$947.59$276.33$1,223.92$197,610.25
118Mar 2031$948.91$275.01$1,223.92$196,661.34
119Apr 2031$950.23$273.69$1,223.92$195,711.11
120May 2031$951.56$272.36$1,223.92$194,759.55
121Jun 2031$952.88$271.04$1,223.92$193,806.67
122Jul 2031$954.21$269.71$1,223.92$192,852.46
123Aug 2031$955.53$268.39$1,223.92$191,896.93
124Sep 2031$956.86$267.06$1,223.92$190,940.07
125Oct 2031$958.20$265.72$1,223.92$189,981.87
126Nov 2031$959.53$264.39$1,223.92$189,022.34
127Dec 2031$960.86$263.06$1,223.92$188,061.48
2031 Total$11,442.64$3,244.4$14,687.04
128Jan 2032$962.20$261.72$1,223.92$187,099.28
129Feb 2032$963.54$260.38$1,223.92$186,135.74
130Mar 2032$964.88$259.04$1,223.92$185,170.86
131Apr 2032$966.22$257.70$1,223.92$184,204.64
132May 2032$967.57$256.35$1,223.92$183,237.07
133Jun 2032$968.92$255.00$1,223.92$182,268.15
134Jul 2032$970.26$253.66$1,223.92$181,297.89
135Aug 2032$971.61$252.31$1,223.92$180,326.28
136Sep 2032$972.97$250.95$1,223.92$179,353.31
137Oct 2032$974.32$249.60$1,223.92$178,378.99
138Nov 2032$975.68$248.24$1,223.92$177,403.31
139Dec 2032$977.03$246.89$1,223.92$176,426.28
2032 Total$11,635.2$3,051.84$14,687.04
140Jan 2033$978.39$245.53$1,223.92$175,447.89
141Feb 2033$979.76$244.16$1,223.92$174,468.13
142Mar 2033$981.12$242.80$1,223.92$173,487.01
143Apr 2033$982.48$241.44$1,223.92$172,504.53
144May 2033$983.85$240.07$1,223.92$171,520.68
145Jun 2033$985.22$238.70$1,223.92$170,535.46
146Jul 2033$986.59$237.33$1,223.92$169,548.87
147Aug 2033$987.96$235.96$1,223.92$168,560.91
148Sep 2033$989.34$234.58$1,223.92$167,571.57
149Oct 2033$990.72$233.20$1,223.92$166,580.85
150Nov 2033$992.09$231.83$1,223.92$165,588.76
151Dec 2033$993.48$230.44$1,223.92$164,595.28
2033 Total$11,831$2,856.04$14,687.04
152Jan 2034$994.86$229.06$1,223.92$163,600.42
153Feb 2034$996.24$227.68$1,223.92$162,604.18
154Mar 2034$997.63$226.29$1,223.92$161,606.55
155Apr 2034$999.02$224.90$1,223.92$160,607.53
156May 2034$1,000.41$223.51$1,223.92$159,607.12
157Jun 2034$1,001.80$222.12$1,223.92$158,605.32
158Jul 2034$1,003.19$220.73$1,223.92$157,602.13
159Aug 2034$1,004.59$219.33$1,223.92$156,597.54
160Sep 2034$1,005.99$217.93$1,223.92$155,591.55
161Oct 2034$1,007.39$216.53$1,223.92$154,584.16
162Nov 2034$1,008.79$215.13$1,223.92$153,575.37
163Dec 2034$1,010.19$213.73$1,223.92$152,565.18
2034 Total$12,030.1$2,656.94$14,687.04
164Jan 2035$1,011.60$212.32$1,223.92$151,553.58
165Feb 2035$1,013.01$210.91$1,223.92$150,540.57
166Mar 2035$1,014.42$209.50$1,223.92$149,526.15
167Apr 2035$1,015.83$208.09$1,223.92$148,510.32
168May 2035$1,017.24$206.68$1,223.92$147,493.08
169Jun 2035$1,018.66$205.26$1,223.92$146,474.42
170Jul 2035$1,020.08$203.84$1,223.92$145,454.34
171Aug 2035$1,021.50$202.42$1,223.92$144,432.84
172Sep 2035$1,022.92$201.00$1,223.92$143,409.92
173Oct 2035$1,024.34$199.58$1,223.92$142,385.58
174Nov 2035$1,025.77$198.15$1,223.92$141,359.81
175Dec 2035$1,027.19$196.73$1,223.92$140,332.62
2035 Total$12,232.56$2,454.48$14,687.04
176Jan 2036$1,028.62$195.30$1,223.92$139,304.00
177Feb 2036$1,030.06$193.86$1,223.92$138,273.94
178Mar 2036$1,031.49$192.43$1,223.92$137,242.45
179Apr 2036$1,032.92$191.00$1,223.92$136,209.53
180May 2036$1,034.36$189.56$1,223.92$135,175.17
181Jun 2036$1,035.80$188.12$1,223.92$134,139.37
182Jul 2036$1,037.24$186.68$1,223.92$133,102.13
183Aug 2036$1,038.69$185.23$1,223.92$132,063.44
184Sep 2036$1,040.13$183.79$1,223.92$131,023.31
185Oct 2036$1,041.58$182.34$1,223.92$129,981.73
186Nov 2036$1,043.03$180.89$1,223.92$128,938.70
187Dec 2036$1,044.48$179.44$1,223.92$127,894.22
2036 Total$12,438.4$2,248.64$14,687.04
188Jan 2037$1,045.93$177.99$1,223.92$126,848.29
189Feb 2037$1,047.39$176.53$1,223.92$125,800.90
190Mar 2037$1,048.85$175.07$1,223.92$124,752.05
191Apr 2037$1,050.31$173.61$1,223.92$123,701.74
192May 2037$1,051.77$172.15$1,223.92$122,649.97
193Jun 2037$1,053.23$170.69$1,223.92$121,596.74
194Jul 2037$1,054.70$169.22$1,223.92$120,542.04
195Aug 2037$1,056.17$167.75$1,223.92$119,485.87
196Sep 2037$1,057.64$166.28$1,223.92$118,428.23
197Oct 2037$1,059.11$164.81$1,223.92$117,369.12
198Nov 2037$1,060.58$163.34$1,223.92$116,308.54
199Dec 2037$1,062.06$161.86$1,223.92$115,246.48
2037 Total$12,647.74$2,039.3$14,687.04
200Jan 2038$1,063.54$160.38$1,223.92$114,182.94
201Feb 2038$1,065.02$158.90$1,223.92$113,117.92
202Mar 2038$1,066.50$157.42$1,223.92$112,051.42
203Apr 2038$1,067.98$155.94$1,223.92$110,983.44
204May 2038$1,069.47$154.45$1,223.92$109,913.97
205Jun 2038$1,070.96$152.96$1,223.92$108,843.01
206Jul 2038$1,072.45$151.47$1,223.92$107,770.56
207Aug 2038$1,073.94$149.98$1,223.92$106,696.62
208Sep 2038$1,075.43$148.49$1,223.92$105,621.19
209Oct 2038$1,076.93$146.99$1,223.92$104,544.26
210Nov 2038$1,078.43$145.49$1,223.92$103,465.83
211Dec 2038$1,079.93$143.99$1,223.92$102,385.90
2038 Total$12,860.58$1,826.46$14,687.04
212Jan 2039$1,081.43$142.49$1,223.92$101,304.47
213Feb 2039$1,082.94$140.98$1,223.92$100,221.53
214Mar 2039$1,084.45$139.47$1,223.92$99,137.08
215Apr 2039$1,085.95$137.97$1,223.92$98,051.13
216May 2039$1,087.47$136.45$1,223.92$96,963.66
217Jun 2039$1,088.98$134.94$1,223.92$95,874.68
218Jul 2039$1,090.49$133.43$1,223.92$94,784.19
219Aug 2039$1,092.01$131.91$1,223.92$93,692.18
220Sep 2039$1,093.53$130.39$1,223.92$92,598.65
221Oct 2039$1,095.05$128.87$1,223.92$91,503.60
222Nov 2039$1,096.58$127.34$1,223.92$90,407.02
223Dec 2039$1,098.10$125.82$1,223.92$89,308.92
2039 Total$13,076.98$1,610.06$14,687.04
224Jan 2040$1,099.63$124.29$1,223.92$88,209.29
225Feb 2040$1,101.16$122.76$1,223.92$87,108.13
226Mar 2040$1,102.69$121.23$1,223.92$86,005.44
227Apr 2040$1,104.23$119.69$1,223.92$84,901.21
228May 2040$1,105.77$118.15$1,223.92$83,795.44
229Jun 2040$1,107.30$116.62$1,223.92$82,688.14
230Jul 2040$1,108.85$115.07$1,223.92$81,579.29
231Aug 2040$1,110.39$113.53$1,223.92$80,468.90
232Sep 2040$1,111.93$111.99$1,223.92$79,356.97
233Oct 2040$1,113.48$110.44$1,223.92$78,243.49
234Nov 2040$1,115.03$108.89$1,223.92$77,128.46
235Dec 2040$1,116.58$107.34$1,223.92$76,011.88
2040 Total$13,297.04$1,390$14,687.04
236Jan 2041$1,118.14$105.78$1,223.92$74,893.74
237Feb 2041$1,119.69$104.23$1,223.92$73,774.05
238Mar 2041$1,121.25$102.67$1,223.92$72,652.80
239Apr 2041$1,122.81$101.11$1,223.92$71,529.99
240May 2041$1,124.37$99.55$1,223.92$70,405.62
241Jun 2041$1,125.94$97.98$1,223.92$69,279.68
242Jul 2041$1,127.51$96.41$1,223.92$68,152.17
243Aug 2041$1,129.07$94.85$1,223.92$67,023.10
244Sep 2041$1,130.65$93.27$1,223.92$65,892.45
245Oct 2041$1,132.22$91.70$1,223.92$64,760.23
246Nov 2041$1,133.80$90.12$1,223.92$63,626.43
247Dec 2041$1,135.37$88.55$1,223.92$62,491.06
2041 Total$13,520.82$1,166.22$14,687.04
248Jan 2042$1,136.95$86.97$1,223.92$61,354.11
249Feb 2042$1,138.54$85.38$1,223.92$60,215.57
250Mar 2042$1,140.12$83.80$1,223.92$59,075.45
251Apr 2042$1,141.71$82.21$1,223.92$57,933.74
252May 2042$1,143.30$80.62$1,223.92$56,790.44
253Jun 2042$1,144.89$79.03$1,223.92$55,645.55
254Jul 2042$1,146.48$77.44$1,223.92$54,499.07
255Aug 2042$1,148.08$75.84$1,223.92$53,350.99
256Sep 2042$1,149.67$74.25$1,223.92$52,201.32
257Oct 2042$1,151.27$72.65$1,223.92$51,050.05
258Nov 2042$1,152.88$71.04$1,223.92$49,897.17
259Dec 2042$1,154.48$69.44$1,223.92$48,742.69
2042 Total$13,748.37$938.67$14,687.04
260Jan 2043$1,156.09$67.83$1,223.92$47,586.60
261Feb 2043$1,157.70$66.22$1,223.92$46,428.90
262Mar 2043$1,159.31$64.61$1,223.92$45,269.59
263Apr 2043$1,160.92$63.00$1,223.92$44,108.67
264May 2043$1,162.54$61.38$1,223.92$42,946.13
265Jun 2043$1,164.15$59.77$1,223.92$41,781.98
266Jul 2043$1,165.77$58.15$1,223.92$40,616.21
267Aug 2043$1,167.40$56.52$1,223.92$39,448.81
268Sep 2043$1,169.02$54.90$1,223.92$38,279.79
269Oct 2043$1,170.65$53.27$1,223.92$37,109.14
270Nov 2043$1,172.28$51.64$1,223.92$35,936.86
271Dec 2043$1,173.91$50.01$1,223.92$34,762.95
2043 Total$13,979.74$707.3$14,687.04
272Jan 2044$1,175.54$48.38$1,223.92$33,587.41
273Feb 2044$1,177.18$46.74$1,223.92$32,410.23
274Mar 2044$1,178.82$45.10$1,223.92$31,231.41
275Apr 2044$1,180.46$43.46$1,223.92$30,050.95
276May 2044$1,182.10$41.82$1,223.92$28,868.85
277Jun 2044$1,183.74$40.18$1,223.92$27,685.11
278Jul 2044$1,185.39$38.53$1,223.92$26,499.72
279Aug 2044$1,187.04$36.88$1,223.92$25,312.68
280Sep 2044$1,188.69$35.23$1,223.92$24,123.99
281Oct 2044$1,190.35$33.57$1,223.92$22,933.64
282Nov 2044$1,192.00$31.92$1,223.92$21,741.64
283Dec 2044$1,193.66$30.26$1,223.92$20,547.98
2044 Total$14,214.97$472.07$14,687.04
284Jan 2045$1,195.32$28.60$1,223.92$19,352.66
285Feb 2045$1,196.99$26.93$1,223.92$18,155.67
286Mar 2045$1,198.65$25.27$1,223.92$16,957.02
287Apr 2045$1,200.32$23.60$1,223.92$15,756.70
288May 2045$1,201.99$21.93$1,223.92$14,554.71
289Jun 2045$1,203.66$20.26$1,223.92$13,351.05
290Jul 2045$1,205.34$18.58$1,223.92$12,145.71
291Aug 2045$1,207.02$16.90$1,223.92$10,938.69
292Sep 2045$1,208.70$15.22$1,223.92$9,729.99
293Oct 2045$1,210.38$13.54$1,223.92$8,519.61
294Nov 2045$1,212.06$11.86$1,223.92$7,307.55
295Dec 2045$1,213.75$10.17$1,223.92$6,093.80
2045 Total$14,454.18$232.86$14,687.04
296Jan 2046$1,215.44$8.48$1,223.92$4,878.36
297Feb 2046$1,217.13$6.79$1,223.92$3,661.23
298Mar 2046$1,218.82$5.10$1,223.92$2,442.41
299Apr 2046$1,220.52$3.40$1,223.92$1,221.89
300May 2046$1,221.89$1.70$1,223.59$0.00
2046 Total$6,093.8$25.47$6,119.27