Borrow amount

$300,000

Advertised Rate

1.78

% p.a

Fixed - 2 years

Loan term
25 Years
Repayment frequency
Monthly
Monthly Repayments
$1,240
Number of repayments
300
Total interest paid
$71,903
Total Repayments

$371,903

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Jul 2021$794.68$445.00$1,239.68$299,205.32
2Aug 2021$795.86$443.82$1,239.68$298,409.46
3Sep 2021$797.04$442.64$1,239.68$297,612.42
4Oct 2021$798.22$441.46$1,239.68$296,814.20
5Nov 2021$799.41$440.27$1,239.68$296,014.79
6Dec 2021$800.59$439.09$1,239.68$295,214.20
2021 Total$4,785.8$2,652.28$7,438.08
7Jan 2022$801.78$437.90$1,239.68$294,412.42
8Feb 2022$802.97$436.71$1,239.68$293,609.45
9Mar 2022$804.16$435.52$1,239.68$292,805.29
10Apr 2022$805.35$434.33$1,239.68$291,999.94
11May 2022$806.55$433.13$1,239.68$291,193.39
12Jun 2022$807.74$431.94$1,239.68$290,385.65
13Jul 2022$808.94$430.74$1,239.68$289,576.71
14Aug 2022$810.14$429.54$1,239.68$288,766.57
15Sep 2022$811.34$428.34$1,239.68$287,955.23
16Oct 2022$812.55$427.13$1,239.68$287,142.68
17Nov 2022$813.75$425.93$1,239.68$286,328.93
18Dec 2022$814.96$424.72$1,239.68$285,513.97
2022 Total$9,700.23$5,175.93$14,876.16
19Jan 2023$816.17$423.51$1,239.68$284,697.80
20Feb 2023$817.38$422.30$1,239.68$283,880.42
21Mar 2023$818.59$421.09$1,239.68$283,061.83
22Apr 2023$819.80$419.88$1,239.68$282,242.03
23May 2023$821.02$418.66$1,239.68$281,421.01
24Jun 2023$822.24$417.44$1,239.68$280,598.77
25Jul 2023$823.46$416.22$1,239.68$279,775.31
26Aug 2023$824.68$415.00$1,239.68$278,950.63
27Sep 2023$825.90$413.78$1,239.68$278,124.73
28Oct 2023$827.13$412.55$1,239.68$277,297.60
29Nov 2023$828.36$411.32$1,239.68$276,469.24
30Dec 2023$829.58$410.10$1,239.68$275,639.66
2023 Total$9,874.31$5,001.85$14,876.16
31Jan 2024$830.81$408.87$1,239.68$274,808.85
32Feb 2024$832.05$407.63$1,239.68$273,976.80
33Mar 2024$833.28$406.40$1,239.68$273,143.52
34Apr 2024$834.52$405.16$1,239.68$272,309.00
35May 2024$835.75$403.93$1,239.68$271,473.25
36Jun 2024$836.99$402.69$1,239.68$270,636.26
37Jul 2024$838.24$401.44$1,239.68$269,798.02
38Aug 2024$839.48$400.20$1,239.68$268,958.54
39Sep 2024$840.72$398.96$1,239.68$268,117.82
40Oct 2024$841.97$397.71$1,239.68$267,275.85
41Nov 2024$843.22$396.46$1,239.68$266,432.63
42Dec 2024$844.47$395.21$1,239.68$265,588.16
2024 Total$10,051.5$4,824.66$14,876.16
43Jan 2025$845.72$393.96$1,239.68$264,742.44
44Feb 2025$846.98$392.70$1,239.68$263,895.46
45Mar 2025$848.24$391.44$1,239.68$263,047.22
46Apr 2025$849.49$390.19$1,239.68$262,197.73
47May 2025$850.75$388.93$1,239.68$261,346.98
48Jun 2025$852.02$387.66$1,239.68$260,494.96
49Jul 2025$853.28$386.40$1,239.68$259,641.68
50Aug 2025$854.54$385.14$1,239.68$258,787.14
51Sep 2025$855.81$383.87$1,239.68$257,931.33
52Oct 2025$857.08$382.60$1,239.68$257,074.25
53Nov 2025$858.35$381.33$1,239.68$256,215.90
54Dec 2025$859.63$380.05$1,239.68$255,356.27
2025 Total$10,231.89$4,644.27$14,876.16
55Jan 2026$860.90$378.78$1,239.68$254,495.37
56Feb 2026$862.18$377.50$1,239.68$253,633.19
57Mar 2026$863.46$376.22$1,239.68$252,769.73
58Apr 2026$864.74$374.94$1,239.68$251,904.99
59May 2026$866.02$373.66$1,239.68$251,038.97
60Jun 2026$867.31$372.37$1,239.68$250,171.66
61Jul 2026$868.59$371.09$1,239.68$249,303.07
62Aug 2026$869.88$369.80$1,239.68$248,433.19
63Sep 2026$871.17$368.51$1,239.68$247,562.02
64Oct 2026$872.46$367.22$1,239.68$246,689.56
65Nov 2026$873.76$365.92$1,239.68$245,815.80
66Dec 2026$875.05$364.63$1,239.68$244,940.75
2026 Total$10,415.52$4,460.64$14,876.16
67Jan 2027$876.35$363.33$1,239.68$244,064.40
68Feb 2027$877.65$362.03$1,239.68$243,186.75
69Mar 2027$878.95$360.73$1,239.68$242,307.80
70Apr 2027$880.26$359.42$1,239.68$241,427.54
71May 2027$881.56$358.12$1,239.68$240,545.98
72Jun 2027$882.87$356.81$1,239.68$239,663.11
73Jul 2027$884.18$355.50$1,239.68$238,778.93
74Aug 2027$885.49$354.19$1,239.68$237,893.44
75Sep 2027$886.80$352.88$1,239.68$237,006.64
76Oct 2027$888.12$351.56$1,239.68$236,118.52
77Nov 2027$889.44$350.24$1,239.68$235,229.08
78Dec 2027$890.76$348.92$1,239.68$234,338.32
2027 Total$10,602.43$4,273.73$14,876.16
79Jan 2028$892.08$347.60$1,239.68$233,446.24
80Feb 2028$893.40$346.28$1,239.68$232,552.84
81Mar 2028$894.73$344.95$1,239.68$231,658.11
82Apr 2028$896.05$343.63$1,239.68$230,762.06
83May 2028$897.38$342.30$1,239.68$229,864.68
84Jun 2028$898.71$340.97$1,239.68$228,965.97
85Jul 2028$900.05$339.63$1,239.68$228,065.92
86Aug 2028$901.38$338.30$1,239.68$227,164.54
87Sep 2028$902.72$336.96$1,239.68$226,261.82
88Oct 2028$904.06$335.62$1,239.68$225,357.76
89Nov 2028$905.40$334.28$1,239.68$224,452.36
90Dec 2028$906.74$332.94$1,239.68$223,545.62
2028 Total$10,792.7$4,083.46$14,876.16
91Jan 2029$908.09$331.59$1,239.68$222,637.53
92Feb 2029$909.43$330.25$1,239.68$221,728.10
93Mar 2029$910.78$328.90$1,239.68$220,817.32
94Apr 2029$912.13$327.55$1,239.68$219,905.19
95May 2029$913.49$326.19$1,239.68$218,991.70
96Jun 2029$914.84$324.84$1,239.68$218,076.86
97Jul 2029$916.20$323.48$1,239.68$217,160.66
98Aug 2029$917.56$322.12$1,239.68$216,243.10
99Sep 2029$918.92$320.76$1,239.68$215,324.18
100Oct 2029$920.28$319.40$1,239.68$214,403.90
101Nov 2029$921.65$318.03$1,239.68$213,482.25
102Dec 2029$923.01$316.67$1,239.68$212,559.24
2029 Total$10,986.38$3,889.78$14,876.16
103Jan 2030$924.38$315.30$1,239.68$211,634.86
104Feb 2030$925.75$313.93$1,239.68$210,709.11
105Mar 2030$927.13$312.55$1,239.68$209,781.98
106Apr 2030$928.50$311.18$1,239.68$208,853.48
107May 2030$929.88$309.80$1,239.68$207,923.60
108Jun 2030$931.26$308.42$1,239.68$206,992.34
109Jul 2030$932.64$307.04$1,239.68$206,059.70
110Aug 2030$934.02$305.66$1,239.68$205,125.68
111Sep 2030$935.41$304.27$1,239.68$204,190.27
112Oct 2030$936.80$302.88$1,239.68$203,253.47
113Nov 2030$938.19$301.49$1,239.68$202,315.28
114Dec 2030$939.58$300.10$1,239.68$201,375.70
2030 Total$11,183.54$3,692.62$14,876.16
115Jan 2031$940.97$298.71$1,239.68$200,434.73
116Feb 2031$942.37$297.31$1,239.68$199,492.36
117Mar 2031$943.77$295.91$1,239.68$198,548.59
118Apr 2031$945.17$294.51$1,239.68$197,603.42
119May 2031$946.57$293.11$1,239.68$196,656.85
120Jun 2031$947.97$291.71$1,239.68$195,708.88
121Jul 2031$949.38$290.30$1,239.68$194,759.50
122Aug 2031$950.79$288.89$1,239.68$193,808.71
123Sep 2031$952.20$287.48$1,239.68$192,856.51
124Oct 2031$953.61$286.07$1,239.68$191,902.90
125Nov 2031$955.02$284.66$1,239.68$190,947.88
126Dec 2031$956.44$283.24$1,239.68$189,991.44
2031 Total$11,384.26$3,491.9$14,876.16
127Jan 2032$957.86$281.82$1,239.68$189,033.58
128Feb 2032$959.28$280.40$1,239.68$188,074.30
129Mar 2032$960.70$278.98$1,239.68$187,113.60
130Apr 2032$962.13$277.55$1,239.68$186,151.47
131May 2032$963.56$276.12$1,239.68$185,187.91
132Jun 2032$964.98$274.70$1,239.68$184,222.93
133Jul 2032$966.42$273.26$1,239.68$183,256.51
134Aug 2032$967.85$271.83$1,239.68$182,288.66
135Sep 2032$969.29$270.39$1,239.68$181,319.37
136Oct 2032$970.72$268.96$1,239.68$180,348.65
137Nov 2032$972.16$267.52$1,239.68$179,376.49
138Dec 2032$973.60$266.08$1,239.68$178,402.89
2032 Total$11,588.55$3,287.61$14,876.16
139Jan 2033$975.05$264.63$1,239.68$177,427.84
140Feb 2033$976.50$263.18$1,239.68$176,451.34
141Mar 2033$977.94$261.74$1,239.68$175,473.40
142Apr 2033$979.39$260.29$1,239.68$174,494.01
143May 2033$980.85$258.83$1,239.68$173,513.16
144Jun 2033$982.30$257.38$1,239.68$172,530.86
145Jul 2033$983.76$255.92$1,239.68$171,547.10
146Aug 2033$985.22$254.46$1,239.68$170,561.88
147Sep 2033$986.68$253.00$1,239.68$169,575.20
148Oct 2033$988.14$251.54$1,239.68$168,587.06
149Nov 2033$989.61$250.07$1,239.68$167,597.45
150Dec 2033$991.08$248.60$1,239.68$166,606.37
2033 Total$11,796.52$3,079.64$14,876.16
151Jan 2034$992.55$247.13$1,239.68$165,613.82
152Feb 2034$994.02$245.66$1,239.68$164,619.80
153Mar 2034$995.49$244.19$1,239.68$163,624.31
154Apr 2034$996.97$242.71$1,239.68$162,627.34
155May 2034$998.45$241.23$1,239.68$161,628.89
156Jun 2034$999.93$239.75$1,239.68$160,628.96
157Jul 2034$1,001.41$238.27$1,239.68$159,627.55
158Aug 2034$1,002.90$236.78$1,239.68$158,624.65
159Sep 2034$1,004.39$235.29$1,239.68$157,620.26
160Oct 2034$1,005.88$233.80$1,239.68$156,614.38
161Nov 2034$1,007.37$232.31$1,239.68$155,607.01
162Dec 2034$1,008.86$230.82$1,239.68$154,598.15
2034 Total$12,008.22$2,867.94$14,876.16
163Jan 2035$1,010.36$229.32$1,239.68$153,587.79
164Feb 2035$1,011.86$227.82$1,239.68$152,575.93
165Mar 2035$1,013.36$226.32$1,239.68$151,562.57
166Apr 2035$1,014.86$224.82$1,239.68$150,547.71
167May 2035$1,016.37$223.31$1,239.68$149,531.34
168Jun 2035$1,017.88$221.80$1,239.68$148,513.46
169Jul 2035$1,019.39$220.29$1,239.68$147,494.07
170Aug 2035$1,020.90$218.78$1,239.68$146,473.17
171Sep 2035$1,022.41$217.27$1,239.68$145,450.76
172Oct 2035$1,023.93$215.75$1,239.68$144,426.83
173Nov 2035$1,025.45$214.23$1,239.68$143,401.38
174Dec 2035$1,026.97$212.71$1,239.68$142,374.41
2035 Total$12,223.74$2,652.42$14,876.16
175Jan 2036$1,028.49$211.19$1,239.68$141,345.92
176Feb 2036$1,030.02$209.66$1,239.68$140,315.90
177Mar 2036$1,031.54$208.14$1,239.68$139,284.36
178Apr 2036$1,033.07$206.61$1,239.68$138,251.29
179May 2036$1,034.61$205.07$1,239.68$137,216.68
180Jun 2036$1,036.14$203.54$1,239.68$136,180.54
181Jul 2036$1,037.68$202.00$1,239.68$135,142.86
182Aug 2036$1,039.22$200.46$1,239.68$134,103.64
183Sep 2036$1,040.76$198.92$1,239.68$133,062.88
184Oct 2036$1,042.30$197.38$1,239.68$132,020.58
185Nov 2036$1,043.85$195.83$1,239.68$130,976.73
186Dec 2036$1,045.40$194.28$1,239.68$129,931.33
2036 Total$12,443.08$2,433.08$14,876.16
187Jan 2037$1,046.95$192.73$1,239.68$128,884.38
188Feb 2037$1,048.50$191.18$1,239.68$127,835.88
189Mar 2037$1,050.06$189.62$1,239.68$126,785.82
190Apr 2037$1,051.61$188.07$1,239.68$125,734.21
191May 2037$1,053.17$186.51$1,239.68$124,681.04
192Jun 2037$1,054.74$184.94$1,239.68$123,626.30
193Jul 2037$1,056.30$183.38$1,239.68$122,570.00
194Aug 2037$1,057.87$181.81$1,239.68$121,512.13
195Sep 2037$1,059.44$180.24$1,239.68$120,452.69
196Oct 2037$1,061.01$178.67$1,239.68$119,391.68
197Nov 2037$1,062.58$177.10$1,239.68$118,329.10
198Dec 2037$1,064.16$175.52$1,239.68$117,264.94
2037 Total$12,666.39$2,209.77$14,876.16
199Jan 2038$1,065.74$173.94$1,239.68$116,199.20
200Feb 2038$1,067.32$172.36$1,239.68$115,131.88
201Mar 2038$1,068.90$170.78$1,239.68$114,062.98
202Apr 2038$1,070.49$169.19$1,239.68$112,992.49
203May 2038$1,072.07$167.61$1,239.68$111,920.42
204Jun 2038$1,073.66$166.02$1,239.68$110,846.76
205Jul 2038$1,075.26$164.42$1,239.68$109,771.50
206Aug 2038$1,076.85$162.83$1,239.68$108,694.65
207Sep 2038$1,078.45$161.23$1,239.68$107,616.20
208Oct 2038$1,080.05$159.63$1,239.68$106,536.15
209Nov 2038$1,081.65$158.03$1,239.68$105,454.50
210Dec 2038$1,083.26$156.42$1,239.68$104,371.24
2038 Total$12,893.7$1,982.46$14,876.16
211Jan 2039$1,084.86$154.82$1,239.68$103,286.38
212Feb 2039$1,086.47$153.21$1,239.68$102,199.91
213Mar 2039$1,088.08$151.60$1,239.68$101,111.83
214Apr 2039$1,089.70$149.98$1,239.68$100,022.13
215May 2039$1,091.31$148.37$1,239.68$98,930.82
216Jun 2039$1,092.93$146.75$1,239.68$97,837.89
217Jul 2039$1,094.55$145.13$1,239.68$96,743.34
218Aug 2039$1,096.18$143.50$1,239.68$95,647.16
219Sep 2039$1,097.80$141.88$1,239.68$94,549.36
220Oct 2039$1,099.43$140.25$1,239.68$93,449.93
221Nov 2039$1,101.06$138.62$1,239.68$92,348.87
222Dec 2039$1,102.70$136.98$1,239.68$91,246.17
2039 Total$13,125.07$1,751.09$14,876.16
223Jan 2040$1,104.33$135.35$1,239.68$90,141.84
224Feb 2040$1,105.97$133.71$1,239.68$89,035.87
225Mar 2040$1,107.61$132.07$1,239.68$87,928.26
226Apr 2040$1,109.25$130.43$1,239.68$86,819.01
227May 2040$1,110.90$128.78$1,239.68$85,708.11
228Jun 2040$1,112.55$127.13$1,239.68$84,595.56
229Jul 2040$1,114.20$125.48$1,239.68$83,481.36
230Aug 2040$1,115.85$123.83$1,239.68$82,365.51
231Sep 2040$1,117.50$122.18$1,239.68$81,248.01
232Oct 2040$1,119.16$120.52$1,239.68$80,128.85
233Nov 2040$1,120.82$118.86$1,239.68$79,008.03
234Dec 2040$1,122.48$117.20$1,239.68$77,885.55
2040 Total$13,360.62$1,515.54$14,876.16
235Jan 2041$1,124.15$115.53$1,239.68$76,761.40
236Feb 2041$1,125.82$113.86$1,239.68$75,635.58
237Mar 2041$1,127.49$112.19$1,239.68$74,508.09
238Apr 2041$1,129.16$110.52$1,239.68$73,378.93
239May 2041$1,130.83$108.85$1,239.68$72,248.10
240Jun 2041$1,132.51$107.17$1,239.68$71,115.59
241Jul 2041$1,134.19$105.49$1,239.68$69,981.40
242Aug 2041$1,135.87$103.81$1,239.68$68,845.53
243Sep 2041$1,137.56$102.12$1,239.68$67,707.97
244Oct 2041$1,139.25$100.43$1,239.68$66,568.72
245Nov 2041$1,140.94$98.74$1,239.68$65,427.78
246Dec 2041$1,142.63$97.05$1,239.68$64,285.15
2041 Total$13,600.4$1,275.76$14,876.16
247Jan 2042$1,144.32$95.36$1,239.68$63,140.83
248Feb 2042$1,146.02$93.66$1,239.68$61,994.81
249Mar 2042$1,147.72$91.96$1,239.68$60,847.09
250Apr 2042$1,149.42$90.26$1,239.68$59,697.67
251May 2042$1,151.13$88.55$1,239.68$58,546.54
252Jun 2042$1,152.84$86.84$1,239.68$57,393.70
253Jul 2042$1,154.55$85.13$1,239.68$56,239.15
254Aug 2042$1,156.26$83.42$1,239.68$55,082.89
255Sep 2042$1,157.97$81.71$1,239.68$53,924.92
256Oct 2042$1,159.69$79.99$1,239.68$52,765.23
257Nov 2042$1,161.41$78.27$1,239.68$51,603.82
258Dec 2042$1,163.13$76.55$1,239.68$50,440.69
2042 Total$13,844.46$1,031.7$14,876.16
259Jan 2043$1,164.86$74.82$1,239.68$49,275.83
260Feb 2043$1,166.59$73.09$1,239.68$48,109.24
261Mar 2043$1,168.32$71.36$1,239.68$46,940.92
262Apr 2043$1,170.05$69.63$1,239.68$45,770.87
263May 2043$1,171.79$67.89$1,239.68$44,599.08
264Jun 2043$1,173.52$66.16$1,239.68$43,425.56
265Jul 2043$1,175.27$64.41$1,239.68$42,250.29
266Aug 2043$1,177.01$62.67$1,239.68$41,073.28
267Sep 2043$1,178.75$60.93$1,239.68$39,894.53
268Oct 2043$1,180.50$59.18$1,239.68$38,714.03
269Nov 2043$1,182.25$57.43$1,239.68$37,531.78
270Dec 2043$1,184.01$55.67$1,239.68$36,347.77
2043 Total$14,092.92$783.24$14,876.16
271Jan 2044$1,185.76$53.92$1,239.68$35,162.01
272Feb 2044$1,187.52$52.16$1,239.68$33,974.49
273Mar 2044$1,189.28$50.40$1,239.68$32,785.21
274Apr 2044$1,191.05$48.63$1,239.68$31,594.16
275May 2044$1,192.82$46.86$1,239.68$30,401.34
276Jun 2044$1,194.58$45.10$1,239.68$29,206.76
277Jul 2044$1,196.36$43.32$1,239.68$28,010.40
278Aug 2044$1,198.13$41.55$1,239.68$26,812.27
279Sep 2044$1,199.91$39.77$1,239.68$25,612.36
280Oct 2044$1,201.69$37.99$1,239.68$24,410.67
281Nov 2044$1,203.47$36.21$1,239.68$23,207.20
282Dec 2044$1,205.26$34.42$1,239.68$22,001.94
2044 Total$14,345.83$530.33$14,876.16
283Jan 2045$1,207.04$32.64$1,239.68$20,794.90
284Feb 2045$1,208.83$30.85$1,239.68$19,586.07
285Mar 2045$1,210.63$29.05$1,239.68$18,375.44
286Apr 2045$1,212.42$27.26$1,239.68$17,163.02
287May 2045$1,214.22$25.46$1,239.68$15,948.80
288Jun 2045$1,216.02$23.66$1,239.68$14,732.78
289Jul 2045$1,217.83$21.85$1,239.68$13,514.95
290Aug 2045$1,219.63$20.05$1,239.68$12,295.32
291Sep 2045$1,221.44$18.24$1,239.68$11,073.88
292Oct 2045$1,223.25$16.43$1,239.68$9,850.63
293Nov 2045$1,225.07$14.61$1,239.68$8,625.56
294Dec 2045$1,226.89$12.79$1,239.68$7,398.67
2045 Total$14,603.27$272.89$14,876.16
295Jan 2046$1,228.71$10.97$1,239.68$6,169.96
296Feb 2046$1,230.53$9.15$1,239.68$4,939.43
297Mar 2046$1,232.35$7.33$1,239.68$3,707.08
298Apr 2046$1,234.18$5.50$1,239.68$2,472.90
299May 2046$1,236.01$3.67$1,239.68$1,236.89
300Jun 2046$1,236.89$1.83$1,238.72$0.00
2046 Total$7,398.67$38.45$7,437.12