Borrow amount

$300,000

Advertised Rate

4.24%

Variable

Loan term
25 Years
Beyond Bank Australia
Repayment frequency
Monthly
Monthly Repayments
$1,624
Number of repayments
300
Total interest paid
$187,062
Total Repayments

$487,059

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Mar 2021$563.53$1,060.00$1,623.53$299,436.47
2Apr 2021$565.52$1,058.01$1,623.53$298,870.95
3May 2021$567.52$1,056.01$1,623.53$298,303.43
4Jun 2021$569.52$1,054.01$1,623.53$297,733.91
5Jul 2021$571.54$1,051.99$1,623.53$297,162.37
6Aug 2021$573.56$1,049.97$1,623.53$296,588.81
7Sep 2021$575.58$1,047.95$1,623.53$296,013.23
8Oct 2021$577.62$1,045.91$1,623.53$295,435.61
9Nov 2021$579.66$1,043.87$1,623.53$294,855.95
10Dec 2021$581.71$1,041.82$1,623.53$294,274.24
2021 Total$5,725.76$10,509.54$16,235.3
11Jan 2022$583.76$1,039.77$1,623.53$293,690.48
12Feb 2022$585.82$1,037.71$1,623.53$293,104.66
13Mar 2022$587.89$1,035.64$1,623.53$292,516.77
14Apr 2022$589.97$1,033.56$1,623.53$291,926.80
15May 2022$592.06$1,031.47$1,623.53$291,334.74
16Jun 2022$594.15$1,029.38$1,623.53$290,740.59
17Jul 2022$596.25$1,027.28$1,623.53$290,144.34
18Aug 2022$598.35$1,025.18$1,623.53$289,545.99
19Sep 2022$600.47$1,023.06$1,623.53$288,945.52
20Oct 2022$602.59$1,020.94$1,623.53$288,342.93
21Nov 2022$604.72$1,018.81$1,623.53$287,738.21
22Dec 2022$606.85$1,016.68$1,623.53$287,131.36
2022 Total$7,142.88$12,339.48$19,482.36
23Jan 2023$609.00$1,014.53$1,623.53$286,522.36
24Feb 2023$611.15$1,012.38$1,623.53$285,911.21
25Mar 2023$613.31$1,010.22$1,623.53$285,297.90
26Apr 2023$615.48$1,008.05$1,623.53$284,682.42
27May 2023$617.65$1,005.88$1,623.53$284,064.77
28Jun 2023$619.83$1,003.70$1,623.53$283,444.94
29Jul 2023$622.02$1,001.51$1,623.53$282,822.92
30Aug 2023$624.22$999.31$1,623.53$282,198.70
31Sep 2023$626.43$997.10$1,623.53$281,572.27
32Oct 2023$628.64$994.89$1,623.53$280,943.63
33Nov 2023$630.86$992.67$1,623.53$280,312.77
34Dec 2023$633.09$990.44$1,623.53$279,679.68
2023 Total$7,451.68$12,030.68$19,482.36
35Jan 2024$635.33$988.20$1,623.53$279,044.35
36Feb 2024$637.57$985.96$1,623.53$278,406.78
37Mar 2024$639.83$983.70$1,623.53$277,766.95
38Apr 2024$642.09$981.44$1,623.53$277,124.86
39May 2024$644.36$979.17$1,623.53$276,480.50
40Jun 2024$646.63$976.90$1,623.53$275,833.87
41Jul 2024$648.92$974.61$1,623.53$275,184.95
42Aug 2024$651.21$972.32$1,623.53$274,533.74
43Sep 2024$653.51$970.02$1,623.53$273,880.23
44Oct 2024$655.82$967.71$1,623.53$273,224.41
45Nov 2024$658.14$965.39$1,623.53$272,566.27
46Dec 2024$660.46$963.07$1,623.53$271,905.81
2024 Total$7,773.87$11,708.49$19,482.36
47Jan 2025$662.80$960.73$1,623.53$271,243.01
48Feb 2025$665.14$958.39$1,623.53$270,577.87
49Mar 2025$667.49$956.04$1,623.53$269,910.38
50Apr 2025$669.85$953.68$1,623.53$269,240.53
51May 2025$672.21$951.32$1,623.53$268,568.32
52Jun 2025$674.59$948.94$1,623.53$267,893.73
53Jul 2025$676.97$946.56$1,623.53$267,216.76
54Aug 2025$679.36$944.17$1,623.53$266,537.40
55Sep 2025$681.76$941.77$1,623.53$265,855.64
56Oct 2025$684.17$939.36$1,623.53$265,171.47
57Nov 2025$686.59$936.94$1,623.53$264,484.88
58Dec 2025$689.02$934.51$1,623.53$263,795.86
2025 Total$8,109.95$11,372.41$19,482.36
59Jan 2026$691.45$932.08$1,623.53$263,104.41
60Feb 2026$693.89$929.64$1,623.53$262,410.52
61Mar 2026$696.35$927.18$1,623.53$261,714.17
62Apr 2026$698.81$924.72$1,623.53$261,015.36
63May 2026$701.28$922.25$1,623.53$260,314.08
64Jun 2026$703.75$919.78$1,623.53$259,610.33
65Jul 2026$706.24$917.29$1,623.53$258,904.09
66Aug 2026$708.74$914.79$1,623.53$258,195.35
67Sep 2026$711.24$912.29$1,623.53$257,484.11
68Oct 2026$713.75$909.78$1,623.53$256,770.36
69Nov 2026$716.27$907.26$1,623.53$256,054.09
70Dec 2026$718.81$904.72$1,623.53$255,335.28
2026 Total$8,460.58$11,021.78$19,482.36
71Jan 2027$721.35$902.18$1,623.53$254,613.93
72Feb 2027$723.89$899.64$1,623.53$253,890.04
73Mar 2027$726.45$897.08$1,623.53$253,163.59
74Apr 2027$729.02$894.51$1,623.53$252,434.57
75May 2027$731.59$891.94$1,623.53$251,702.98
76Jun 2027$734.18$889.35$1,623.53$250,968.80
77Jul 2027$736.77$886.76$1,623.53$250,232.03
78Aug 2027$739.38$884.15$1,623.53$249,492.65
79Sep 2027$741.99$881.54$1,623.53$248,750.66
80Oct 2027$744.61$878.92$1,623.53$248,006.05
81Nov 2027$747.24$876.29$1,623.53$247,258.81
82Dec 2027$749.88$873.65$1,623.53$246,508.93
2027 Total$8,826.35$10,656.01$19,482.36
83Jan 2028$752.53$871.00$1,623.53$245,756.40
84Feb 2028$755.19$868.34$1,623.53$245,001.21
85Mar 2028$757.86$865.67$1,623.53$244,243.35
86Apr 2028$760.54$862.99$1,623.53$243,482.81
87May 2028$763.22$860.31$1,623.53$242,719.59
88Jun 2028$765.92$857.61$1,623.53$241,953.67
89Jul 2028$768.63$854.90$1,623.53$241,185.04
90Aug 2028$771.34$852.19$1,623.53$240,413.70
91Sep 2028$774.07$849.46$1,623.53$239,639.63
92Oct 2028$776.80$846.73$1,623.53$238,862.83
93Nov 2028$779.55$843.98$1,623.53$238,083.28
94Dec 2028$782.30$841.23$1,623.53$237,300.98
2028 Total$9,207.95$10,274.41$19,482.36
95Jan 2029$785.07$838.46$1,623.53$236,515.91
96Feb 2029$787.84$835.69$1,623.53$235,728.07
97Mar 2029$790.62$832.91$1,623.53$234,937.45
98Apr 2029$793.42$830.11$1,623.53$234,144.03
99May 2029$796.22$827.31$1,623.53$233,347.81
100Jun 2029$799.03$824.50$1,623.53$232,548.78
101Jul 2029$801.86$821.67$1,623.53$231,746.92
102Aug 2029$804.69$818.84$1,623.53$230,942.23
103Sep 2029$807.53$816.00$1,623.53$230,134.70
104Oct 2029$810.39$813.14$1,623.53$229,324.31
105Nov 2029$813.25$810.28$1,623.53$228,511.06
106Dec 2029$816.12$807.41$1,623.53$227,694.94
2029 Total$9,606.04$9,876.32$19,482.36
107Jan 2030$819.01$804.52$1,623.53$226,875.93
108Feb 2030$821.90$801.63$1,623.53$226,054.03
109Mar 2030$824.81$798.72$1,623.53$225,229.22
110Apr 2030$827.72$795.81$1,623.53$224,401.50
111May 2030$830.64$792.89$1,623.53$223,570.86
112Jun 2030$833.58$789.95$1,623.53$222,737.28
113Jul 2030$836.52$787.01$1,623.53$221,900.76
114Aug 2030$839.48$784.05$1,623.53$221,061.28
115Sep 2030$842.45$781.08$1,623.53$220,218.83
116Oct 2030$845.42$778.11$1,623.53$219,373.41
117Nov 2030$848.41$775.12$1,623.53$218,525.00
118Dec 2030$851.41$772.12$1,623.53$217,673.59
2030 Total$10,021.35$9,461.01$19,482.36
119Jan 2031$854.42$769.11$1,623.53$216,819.17
120Feb 2031$857.44$766.09$1,623.53$215,961.73
121Mar 2031$860.47$763.06$1,623.53$215,101.26
122Apr 2031$863.51$760.02$1,623.53$214,237.75
123May 2031$866.56$756.97$1,623.53$213,371.19
124Jun 2031$869.62$753.91$1,623.53$212,501.57
125Jul 2031$872.69$750.84$1,623.53$211,628.88
126Aug 2031$875.77$747.76$1,623.53$210,753.11
127Sep 2031$878.87$744.66$1,623.53$209,874.24
128Oct 2031$881.97$741.56$1,623.53$208,992.27
129Nov 2031$885.09$738.44$1,623.53$208,107.18
130Dec 2031$888.22$735.31$1,623.53$207,218.96
2031 Total$10,454.63$9,027.73$19,482.36
131Jan 2032$891.36$732.17$1,623.53$206,327.60
132Feb 2032$894.51$729.02$1,623.53$205,433.09
133Mar 2032$897.67$725.86$1,623.53$204,535.42
134Apr 2032$900.84$722.69$1,623.53$203,634.58
135May 2032$904.02$719.51$1,623.53$202,730.56
136Jun 2032$907.22$716.31$1,623.53$201,823.34
137Jul 2032$910.42$713.11$1,623.53$200,912.92
138Aug 2032$913.64$709.89$1,623.53$199,999.28
139Sep 2032$916.87$706.66$1,623.53$199,082.41
140Oct 2032$920.11$703.42$1,623.53$198,162.30
141Nov 2032$923.36$700.17$1,623.53$197,238.94
142Dec 2032$926.62$696.91$1,623.53$196,312.32
2032 Total$10,906.64$8,575.72$19,482.36
143Jan 2033$929.89$693.64$1,623.53$195,382.43
144Feb 2033$933.18$690.35$1,623.53$194,449.25
145Mar 2033$936.48$687.05$1,623.53$193,512.77
146Apr 2033$939.78$683.75$1,623.53$192,572.99
147May 2033$943.11$680.42$1,623.53$191,629.88
148Jun 2033$946.44$677.09$1,623.53$190,683.44
149Jul 2033$949.78$673.75$1,623.53$189,733.66
150Aug 2033$953.14$670.39$1,623.53$188,780.52
151Sep 2033$956.51$667.02$1,623.53$187,824.01
152Oct 2033$959.89$663.64$1,623.53$186,864.12
153Nov 2033$963.28$660.25$1,623.53$185,900.84
154Dec 2033$966.68$656.85$1,623.53$184,934.16
2033 Total$11,378.16$8,104.2$19,482.36
155Jan 2034$970.10$653.43$1,623.53$183,964.06
156Feb 2034$973.52$650.01$1,623.53$182,990.54
157Mar 2034$976.96$646.57$1,623.53$182,013.58
158Apr 2034$980.42$643.11$1,623.53$181,033.16
159May 2034$983.88$639.65$1,623.53$180,049.28
160Jun 2034$987.36$636.17$1,623.53$179,061.92
161Jul 2034$990.84$632.69$1,623.53$178,071.08
162Aug 2034$994.35$629.18$1,623.53$177,076.73
163Sep 2034$997.86$625.67$1,623.53$176,078.87
164Oct 2034$1,001.38$622.15$1,623.53$175,077.49
165Nov 2034$1,004.92$618.61$1,623.53$174,072.57
166Dec 2034$1,008.47$615.06$1,623.53$173,064.10
2034 Total$11,870.06$7,612.3$19,482.36
167Jan 2035$1,012.04$611.49$1,623.53$172,052.06
168Feb 2035$1,015.61$607.92$1,623.53$171,036.45
169Mar 2035$1,019.20$604.33$1,623.53$170,017.25
170Apr 2035$1,022.80$600.73$1,623.53$168,994.45
171May 2035$1,026.42$597.11$1,623.53$167,968.03
172Jun 2035$1,030.04$593.49$1,623.53$166,937.99
173Jul 2035$1,033.68$589.85$1,623.53$165,904.31
174Aug 2035$1,037.33$586.20$1,623.53$164,866.98
175Sep 2035$1,041.00$582.53$1,623.53$163,825.98
176Oct 2035$1,044.68$578.85$1,623.53$162,781.30
177Nov 2035$1,048.37$575.16$1,623.53$161,732.93
178Dec 2035$1,052.07$571.46$1,623.53$160,680.86
2035 Total$12,383.24$7,099.12$19,482.36
179Jan 2036$1,055.79$567.74$1,623.53$159,625.07
180Feb 2036$1,059.52$564.01$1,623.53$158,565.55
181Mar 2036$1,063.27$560.26$1,623.53$157,502.28
182Apr 2036$1,067.02$556.51$1,623.53$156,435.26
183May 2036$1,070.79$552.74$1,623.53$155,364.47
184Jun 2036$1,074.58$548.95$1,623.53$154,289.89
185Jul 2036$1,078.37$545.16$1,623.53$153,211.52
186Aug 2036$1,082.18$541.35$1,623.53$152,129.34
187Sep 2036$1,086.01$537.52$1,623.53$151,043.33
188Oct 2036$1,089.84$533.69$1,623.53$149,953.49
189Nov 2036$1,093.69$529.84$1,623.53$148,859.80
190Dec 2036$1,097.56$525.97$1,623.53$147,762.24
2036 Total$12,918.62$6,563.74$19,482.36
191Jan 2037$1,101.44$522.09$1,623.53$146,660.80
192Feb 2037$1,105.33$518.20$1,623.53$145,555.47
193Mar 2037$1,109.23$514.30$1,623.53$144,446.24
194Apr 2037$1,113.15$510.38$1,623.53$143,333.09
195May 2037$1,117.09$506.44$1,623.53$142,216.00
196Jun 2037$1,121.03$502.50$1,623.53$141,094.97
197Jul 2037$1,124.99$498.54$1,623.53$139,969.98
198Aug 2037$1,128.97$494.56$1,623.53$138,841.01
199Sep 2037$1,132.96$490.57$1,623.53$137,708.05
200Oct 2037$1,136.96$486.57$1,623.53$136,571.09
201Nov 2037$1,140.98$482.55$1,623.53$135,430.11
202Dec 2037$1,145.01$478.52$1,623.53$134,285.10
2037 Total$13,477.14$6,005.22$19,482.36
203Jan 2038$1,149.06$474.47$1,623.53$133,136.04
204Feb 2038$1,153.12$470.41$1,623.53$131,982.92
205Mar 2038$1,157.19$466.34$1,623.53$130,825.73
206Apr 2038$1,161.28$462.25$1,623.53$129,664.45
207May 2038$1,165.38$458.15$1,623.53$128,499.07
208Jun 2038$1,169.50$454.03$1,623.53$127,329.57
209Jul 2038$1,173.63$449.90$1,623.53$126,155.94
210Aug 2038$1,177.78$445.75$1,623.53$124,978.16
211Sep 2038$1,181.94$441.59$1,623.53$123,796.22
212Oct 2038$1,186.12$437.41$1,623.53$122,610.10
213Nov 2038$1,190.31$433.22$1,623.53$121,419.79
214Dec 2038$1,194.51$429.02$1,623.53$120,225.28
2038 Total$14,059.82$5,422.54$19,482.36
215Jan 2039$1,198.73$424.80$1,623.53$119,026.55
216Feb 2039$1,202.97$420.56$1,623.53$117,823.58
217Mar 2039$1,207.22$416.31$1,623.53$116,616.36
218Apr 2039$1,211.49$412.04$1,623.53$115,404.87
219May 2039$1,215.77$407.76$1,623.53$114,189.10
220Jun 2039$1,220.06$403.47$1,623.53$112,969.04
221Jul 2039$1,224.37$399.16$1,623.53$111,744.67
222Aug 2039$1,228.70$394.83$1,623.53$110,515.97
223Sep 2039$1,233.04$390.49$1,623.53$109,282.93
224Oct 2039$1,237.40$386.13$1,623.53$108,045.53
225Nov 2039$1,241.77$381.76$1,623.53$106,803.76
226Dec 2039$1,246.16$377.37$1,623.53$105,557.60
2039 Total$14,667.68$4,814.68$19,482.36
227Jan 2040$1,250.56$372.97$1,623.53$104,307.04
228Feb 2040$1,254.98$368.55$1,623.53$103,052.06
229Mar 2040$1,259.41$364.12$1,623.53$101,792.65
230Apr 2040$1,263.86$359.67$1,623.53$100,528.79
231May 2040$1,268.33$355.20$1,623.53$99,260.46
232Jun 2040$1,272.81$350.72$1,623.53$97,987.65
233Jul 2040$1,277.31$346.22$1,623.53$96,710.34
234Aug 2040$1,281.82$341.71$1,623.53$95,428.52
235Sep 2040$1,286.35$337.18$1,623.53$94,142.17
236Oct 2040$1,290.89$332.64$1,623.53$92,851.28
237Nov 2040$1,295.46$328.07$1,623.53$91,555.82
238Dec 2040$1,300.03$323.50$1,623.53$90,255.79
2040 Total$15,301.81$4,180.55$19,482.36
239Jan 2041$1,304.63$318.90$1,623.53$88,951.16
240Feb 2041$1,309.24$314.29$1,623.53$87,641.92
241Mar 2041$1,313.86$309.67$1,623.53$86,328.06
242Apr 2041$1,318.50$305.03$1,623.53$85,009.56
243May 2041$1,323.16$300.37$1,623.53$83,686.40
244Jun 2041$1,327.84$295.69$1,623.53$82,358.56
245Jul 2041$1,332.53$291.00$1,623.53$81,026.03
246Aug 2041$1,337.24$286.29$1,623.53$79,688.79
247Sep 2041$1,341.96$281.57$1,623.53$78,346.83
248Oct 2041$1,346.70$276.83$1,623.53$77,000.13
249Nov 2041$1,351.46$272.07$1,623.53$75,648.67
250Dec 2041$1,356.24$267.29$1,623.53$74,292.43
2041 Total$15,963.36$3,519$19,482.36
251Jan 2042$1,361.03$262.50$1,623.53$72,931.40
252Feb 2042$1,365.84$257.69$1,623.53$71,565.56
253Mar 2042$1,370.67$252.86$1,623.53$70,194.89
254Apr 2042$1,375.51$248.02$1,623.53$68,819.38
255May 2042$1,380.37$243.16$1,623.53$67,439.01
256Jun 2042$1,385.25$238.28$1,623.53$66,053.76
257Jul 2042$1,390.14$233.39$1,623.53$64,663.62
258Aug 2042$1,395.05$228.48$1,623.53$63,268.57
259Sep 2042$1,399.98$223.55$1,623.53$61,868.59
260Oct 2042$1,404.93$218.60$1,623.53$60,463.66
261Nov 2042$1,409.89$213.64$1,623.53$59,053.77
262Dec 2042$1,414.87$208.66$1,623.53$57,638.90
2042 Total$16,653.53$2,828.83$19,482.36
263Jan 2043$1,419.87$203.66$1,623.53$56,219.03
264Feb 2043$1,424.89$198.64$1,623.53$54,794.14
265Mar 2043$1,429.92$193.61$1,623.53$53,364.22
266Apr 2043$1,434.98$188.55$1,623.53$51,929.24
267May 2043$1,440.05$183.48$1,623.53$50,489.19
268Jun 2043$1,445.13$178.40$1,623.53$49,044.06
269Jul 2043$1,450.24$173.29$1,623.53$47,593.82
270Aug 2043$1,455.37$168.16$1,623.53$46,138.45
271Sep 2043$1,460.51$163.02$1,623.53$44,677.94
272Oct 2043$1,465.67$157.86$1,623.53$43,212.27
273Nov 2043$1,470.85$152.68$1,623.53$41,741.42
274Dec 2043$1,476.04$147.49$1,623.53$40,265.38
2043 Total$17,373.52$2,108.84$19,482.36
275Jan 2044$1,481.26$142.27$1,623.53$38,784.12
276Feb 2044$1,486.49$137.04$1,623.53$37,297.63
277Mar 2044$1,491.75$131.78$1,623.53$35,805.88
278Apr 2044$1,497.02$126.51$1,623.53$34,308.86
279May 2044$1,502.31$121.22$1,623.53$32,806.55
280Jun 2044$1,507.61$115.92$1,623.53$31,298.94
281Jul 2044$1,512.94$110.59$1,623.53$29,786.00
282Aug 2044$1,518.29$105.24$1,623.53$28,267.71
283Sep 2044$1,523.65$99.88$1,623.53$26,744.06
284Oct 2044$1,529.03$94.50$1,623.53$25,215.03
285Nov 2044$1,534.44$89.09$1,623.53$23,680.59
286Dec 2044$1,539.86$83.67$1,623.53$22,140.73
2044 Total$18,124.65$1,357.71$19,482.36
287Jan 2045$1,545.30$78.23$1,623.53$20,595.43
288Feb 2045$1,550.76$72.77$1,623.53$19,044.67
289Mar 2045$1,556.24$67.29$1,623.53$17,488.43
290Apr 2045$1,561.74$61.79$1,623.53$15,926.69
291May 2045$1,567.26$56.27$1,623.53$14,359.43
292Jun 2045$1,572.79$50.74$1,623.53$12,786.64
293Jul 2045$1,578.35$45.18$1,623.53$11,208.29
294Aug 2045$1,583.93$39.60$1,623.53$9,624.36
295Sep 2045$1,589.52$34.01$1,623.53$8,034.84
296Oct 2045$1,595.14$28.39$1,623.53$6,439.70
297Nov 2045$1,600.78$22.75$1,623.53$4,838.92
298Dec 2045$1,606.43$17.10$1,623.53$3,232.49
2045 Total$18,908.24$574.12$19,482.36
299Jan 2046$1,612.11$11.42$1,623.53$1,620.38
300Feb 2046$1,617.80$5.73$1,623.53$2.58
2046 Total$3,229.91$17.15$3,247.06