Borrow amount

$300,000

Advertised Rate

4.89%

Variable

Loan term
25 Years
Beyond Bank Australia
Repayment frequency
Monthly
Monthly Repayments
$1,735
Number of repayments
300
Total interest paid
$220,379
Total Repayments

$520,379

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Oct 2020$512.10$1,222.50$1,734.60$299,487.90
2Nov 2020$514.19$1,220.41$1,734.60$298,973.71
3Dec 2020$516.28$1,218.32$1,734.60$298,457.43
2020 Total$1,542.57$3,661.23$5,203.8
4Jan 2021$518.39$1,216.21$1,734.60$297,939.04
5Feb 2021$520.50$1,214.10$1,734.60$297,418.54
6Mar 2021$522.62$1,211.98$1,734.60$296,895.92
7Apr 2021$524.75$1,209.85$1,734.60$296,371.17
8May 2021$526.89$1,207.71$1,734.60$295,844.28
9Jun 2021$529.03$1,205.57$1,734.60$295,315.25
10Jul 2021$531.19$1,203.41$1,734.60$294,784.06
11Aug 2021$533.35$1,201.25$1,734.60$294,250.71
12Sep 2021$535.53$1,199.07$1,734.60$293,715.18
13Oct 2021$537.71$1,196.89$1,734.60$293,177.47
14Nov 2021$539.90$1,194.70$1,734.60$292,637.57
15Dec 2021$542.10$1,192.50$1,734.60$292,095.47
2021 Total$6,361.96$14,453.24$20,815.2
16Jan 2022$544.31$1,190.29$1,734.60$291,551.16
17Feb 2022$546.53$1,188.07$1,734.60$291,004.63
18Mar 2022$548.76$1,185.84$1,734.60$290,455.87
19Apr 2022$550.99$1,183.61$1,734.60$289,904.88
20May 2022$553.24$1,181.36$1,734.60$289,351.64
21Jun 2022$555.49$1,179.11$1,734.60$288,796.15
22Jul 2022$557.76$1,176.84$1,734.60$288,238.39
23Aug 2022$560.03$1,174.57$1,734.60$287,678.36
24Sep 2022$562.31$1,172.29$1,734.60$287,116.05
25Oct 2022$564.60$1,170.00$1,734.60$286,551.45
26Nov 2022$566.90$1,167.70$1,734.60$285,984.55
27Dec 2022$569.21$1,165.39$1,734.60$285,415.34
2022 Total$6,680.13$14,135.07$20,815.2
28Jan 2023$571.53$1,163.07$1,734.60$284,843.81
29Feb 2023$573.86$1,160.74$1,734.60$284,269.95
30Mar 2023$576.20$1,158.40$1,734.60$283,693.75
31Apr 2023$578.55$1,156.05$1,734.60$283,115.20
32May 2023$580.91$1,153.69$1,734.60$282,534.29
33Jun 2023$583.27$1,151.33$1,734.60$281,951.02
34Jul 2023$585.65$1,148.95$1,734.60$281,365.37
35Aug 2023$588.04$1,146.56$1,734.60$280,777.33
36Sep 2023$590.43$1,144.17$1,734.60$280,186.90
37Oct 2023$592.84$1,141.76$1,734.60$279,594.06
38Nov 2023$595.25$1,139.35$1,734.60$278,998.81
39Dec 2023$597.68$1,136.92$1,734.60$278,401.13
2023 Total$7,014.21$13,800.99$20,815.2
40Jan 2024$600.12$1,134.48$1,734.60$277,801.01
41Feb 2024$602.56$1,132.04$1,734.60$277,198.45
42Mar 2024$605.02$1,129.58$1,734.60$276,593.43
43Apr 2024$607.48$1,127.12$1,734.60$275,985.95
44May 2024$609.96$1,124.64$1,734.60$275,375.99
45Jun 2024$612.44$1,122.16$1,734.60$274,763.55
46Jul 2024$614.94$1,119.66$1,734.60$274,148.61
47Aug 2024$617.44$1,117.16$1,734.60$273,531.17
48Sep 2024$619.96$1,114.64$1,734.60$272,911.21
49Oct 2024$622.49$1,112.11$1,734.60$272,288.72
50Nov 2024$625.02$1,109.58$1,734.60$271,663.70
51Dec 2024$627.57$1,107.03$1,734.60$271,036.13
2024 Total$7,365$13,450.2$20,815.2
52Jan 2025$630.13$1,104.47$1,734.60$270,406.00
53Feb 2025$632.70$1,101.90$1,734.60$269,773.30
54Mar 2025$635.27$1,099.33$1,734.60$269,138.03
55Apr 2025$637.86$1,096.74$1,734.60$268,500.17
56May 2025$640.46$1,094.14$1,734.60$267,859.71
57Jun 2025$643.07$1,091.53$1,734.60$267,216.64
58Jul 2025$645.69$1,088.91$1,734.60$266,570.95
59Aug 2025$648.32$1,086.28$1,734.60$265,922.63
60Sep 2025$650.97$1,083.63$1,734.60$265,271.66
61Oct 2025$653.62$1,080.98$1,734.60$264,618.04
62Nov 2025$656.28$1,078.32$1,734.60$263,961.76
63Dec 2025$658.96$1,075.64$1,734.60$263,302.80
2025 Total$7,733.33$13,081.87$20,815.2
64Jan 2026$661.64$1,072.96$1,734.60$262,641.16
65Feb 2026$664.34$1,070.26$1,734.60$261,976.82
66Mar 2026$667.04$1,067.56$1,734.60$261,309.78
67Apr 2026$669.76$1,064.84$1,734.60$260,640.02
68May 2026$672.49$1,062.11$1,734.60$259,967.53
69Jun 2026$675.23$1,059.37$1,734.60$259,292.30
70Jul 2026$677.98$1,056.62$1,734.60$258,614.32
71Aug 2026$680.75$1,053.85$1,734.60$257,933.57
72Sep 2026$683.52$1,051.08$1,734.60$257,250.05
73Oct 2026$686.31$1,048.29$1,734.60$256,563.74
74Nov 2026$689.10$1,045.50$1,734.60$255,874.64
75Dec 2026$691.91$1,042.69$1,734.60$255,182.73
2026 Total$8,120.07$12,695.13$20,815.2
76Jan 2027$694.73$1,039.87$1,734.60$254,488.00
77Feb 2027$697.56$1,037.04$1,734.60$253,790.44
78Mar 2027$700.40$1,034.20$1,734.60$253,090.04
79Apr 2027$703.26$1,031.34$1,734.60$252,386.78
80May 2027$706.12$1,028.48$1,734.60$251,680.66
81Jun 2027$709.00$1,025.60$1,734.60$250,971.66
82Jul 2027$711.89$1,022.71$1,734.60$250,259.77
83Aug 2027$714.79$1,019.81$1,734.60$249,544.98
84Sep 2027$717.70$1,016.90$1,734.60$248,827.28
85Oct 2027$720.63$1,013.97$1,734.60$248,106.65
86Nov 2027$723.57$1,011.03$1,734.60$247,383.08
87Dec 2027$726.51$1,008.09$1,734.60$246,656.57
2027 Total$8,526.16$12,289.04$20,815.2
88Jan 2028$729.47$1,005.13$1,734.60$245,927.10
89Feb 2028$732.45$1,002.15$1,734.60$245,194.65
90Mar 2028$735.43$999.17$1,734.60$244,459.22
91Apr 2028$738.43$996.17$1,734.60$243,720.79
92May 2028$741.44$993.16$1,734.60$242,979.35
93Jun 2028$744.46$990.14$1,734.60$242,234.89
94Jul 2028$747.49$987.11$1,734.60$241,487.40
95Aug 2028$750.54$984.06$1,734.60$240,736.86
96Sep 2028$753.60$981.00$1,734.60$239,983.26
97Oct 2028$756.67$977.93$1,734.60$239,226.59
98Nov 2028$759.75$974.85$1,734.60$238,466.84
99Dec 2028$762.85$971.75$1,734.60$237,703.99
2028 Total$8,952.58$11,862.62$20,815.2
100Jan 2029$765.96$968.64$1,734.60$236,938.03
101Feb 2029$769.08$965.52$1,734.60$236,168.95
102Mar 2029$772.21$962.39$1,734.60$235,396.74
103Apr 2029$775.36$959.24$1,734.60$234,621.38
104May 2029$778.52$956.08$1,734.60$233,842.86
105Jun 2029$781.69$952.91$1,734.60$233,061.17
106Jul 2029$784.88$949.72$1,734.60$232,276.29
107Aug 2029$788.07$946.53$1,734.60$231,488.22
108Sep 2029$791.29$943.31$1,734.60$230,696.93
109Oct 2029$794.51$940.09$1,734.60$229,902.42
110Nov 2029$797.75$936.85$1,734.60$229,104.67
111Dec 2029$801.00$933.60$1,734.60$228,303.67
2029 Total$9,400.32$11,414.88$20,815.2
112Jan 2030$804.26$930.34$1,734.60$227,499.41
113Feb 2030$807.54$927.06$1,734.60$226,691.87
114Mar 2030$810.83$923.77$1,734.60$225,881.04
115Apr 2030$814.13$920.47$1,734.60$225,066.91
116May 2030$817.45$917.15$1,734.60$224,249.46
117Jun 2030$820.78$913.82$1,734.60$223,428.68
118Jul 2030$824.13$910.47$1,734.60$222,604.55
119Aug 2030$827.49$907.11$1,734.60$221,777.06
120Sep 2030$830.86$903.74$1,734.60$220,946.20
121Oct 2030$834.24$900.36$1,734.60$220,111.96
122Nov 2030$837.64$896.96$1,734.60$219,274.32
123Dec 2030$841.06$893.54$1,734.60$218,433.26
2030 Total$9,870.41$10,944.79$20,815.2
124Jan 2031$844.48$890.12$1,734.60$217,588.78
125Feb 2031$847.93$886.67$1,734.60$216,740.85
126Mar 2031$851.38$883.22$1,734.60$215,889.47
127Apr 2031$854.85$879.75$1,734.60$215,034.62
128May 2031$858.33$876.27$1,734.60$214,176.29
129Jun 2031$861.83$872.77$1,734.60$213,314.46
130Jul 2031$865.34$869.26$1,734.60$212,449.12
131Aug 2031$868.87$865.73$1,734.60$211,580.25
132Sep 2031$872.41$862.19$1,734.60$210,707.84
133Oct 2031$875.97$858.63$1,734.60$209,831.87
134Nov 2031$879.54$855.06$1,734.60$208,952.33
135Dec 2031$883.12$851.48$1,734.60$208,069.21
2031 Total$10,364.05$10,451.15$20,815.2
136Jan 2032$886.72$847.88$1,734.60$207,182.49
137Feb 2032$890.33$844.27$1,734.60$206,292.16
138Mar 2032$893.96$840.64$1,734.60$205,398.20
139Apr 2032$897.60$837.00$1,734.60$204,500.60
140May 2032$901.26$833.34$1,734.60$203,599.34
141Jun 2032$904.93$829.67$1,734.60$202,694.41
142Jul 2032$908.62$825.98$1,734.60$201,785.79
143Aug 2032$912.32$822.28$1,734.60$200,873.47
144Sep 2032$916.04$818.56$1,734.60$199,957.43
145Oct 2032$919.77$814.83$1,734.60$199,037.66
146Nov 2032$923.52$811.08$1,734.60$198,114.14
147Dec 2032$927.28$807.32$1,734.60$197,186.86
2032 Total$10,882.35$9,932.85$20,815.2
148Jan 2033$931.06$803.54$1,734.60$196,255.80
149Feb 2033$934.86$799.74$1,734.60$195,320.94
150Mar 2033$938.67$795.93$1,734.60$194,382.27
151Apr 2033$942.49$792.11$1,734.60$193,439.78
152May 2033$946.33$788.27$1,734.60$192,493.45
153Jun 2033$950.19$784.41$1,734.60$191,543.26
154Jul 2033$954.06$780.54$1,734.60$190,589.20
155Aug 2033$957.95$776.65$1,734.60$189,631.25
156Sep 2033$961.85$772.75$1,734.60$188,669.40
157Oct 2033$965.77$768.83$1,734.60$187,703.63
158Nov 2033$969.71$764.89$1,734.60$186,733.92
159Dec 2033$973.66$760.94$1,734.60$185,760.26
2033 Total$11,426.6$9,388.6$20,815.2
160Jan 2034$977.63$756.97$1,734.60$184,782.63
161Feb 2034$981.61$752.99$1,734.60$183,801.02
162Mar 2034$985.61$748.99$1,734.60$182,815.41
163Apr 2034$989.63$744.97$1,734.60$181,825.78
164May 2034$993.66$740.94$1,734.60$180,832.12
165Jun 2034$997.71$736.89$1,734.60$179,834.41
166Jul 2034$1,001.77$732.83$1,734.60$178,832.64
167Aug 2034$1,005.86$728.74$1,734.60$177,826.78
168Sep 2034$1,009.96$724.64$1,734.60$176,816.82
169Oct 2034$1,014.07$720.53$1,734.60$175,802.75
170Nov 2034$1,018.20$716.40$1,734.60$174,784.55
171Dec 2034$1,022.35$712.25$1,734.60$173,762.20
2034 Total$11,998.06$8,817.14$20,815.2
172Jan 2035$1,026.52$708.08$1,734.60$172,735.68
173Feb 2035$1,030.70$703.90$1,734.60$171,704.98
174Mar 2035$1,034.90$699.70$1,734.60$170,670.08
175Apr 2035$1,039.12$695.48$1,734.60$169,630.96
176May 2035$1,043.35$691.25$1,734.60$168,587.61
177Jun 2035$1,047.61$686.99$1,734.60$167,540.00
178Jul 2035$1,051.87$682.73$1,734.60$166,488.13
179Aug 2035$1,056.16$678.44$1,734.60$165,431.97
180Sep 2035$1,060.46$674.14$1,734.60$164,371.51
181Oct 2035$1,064.79$669.81$1,734.60$163,306.72
182Nov 2035$1,069.13$665.47$1,734.60$162,237.59
183Dec 2035$1,073.48$661.12$1,734.60$161,164.11
2035 Total$12,598.09$8,217.11$20,815.2
184Jan 2036$1,077.86$656.74$1,734.60$160,086.25
185Feb 2036$1,082.25$652.35$1,734.60$159,004.00
186Mar 2036$1,086.66$647.94$1,734.60$157,917.34
187Apr 2036$1,091.09$643.51$1,734.60$156,826.25
188May 2036$1,095.53$639.07$1,734.60$155,730.72
189Jun 2036$1,100.00$634.60$1,734.60$154,630.72
190Jul 2036$1,104.48$630.12$1,734.60$153,526.24
191Aug 2036$1,108.98$625.62$1,734.60$152,417.26
192Sep 2036$1,113.50$621.10$1,734.60$151,303.76
193Oct 2036$1,118.04$616.56$1,734.60$150,185.72
194Nov 2036$1,122.59$612.01$1,734.60$149,063.13
195Dec 2036$1,127.17$607.43$1,734.60$147,935.96
2036 Total$13,228.15$7,587.05$20,815.2
196Jan 2037$1,131.76$602.84$1,734.60$146,804.20
197Feb 2037$1,136.37$598.23$1,734.60$145,667.83
198Mar 2037$1,141.00$593.60$1,734.60$144,526.83
199Apr 2037$1,145.65$588.95$1,734.60$143,381.18
200May 2037$1,150.32$584.28$1,734.60$142,230.86
201Jun 2037$1,155.01$579.59$1,734.60$141,075.85
202Jul 2037$1,159.72$574.88$1,734.60$139,916.13
203Aug 2037$1,164.44$570.16$1,734.60$138,751.69
204Sep 2037$1,169.19$565.41$1,734.60$137,582.50
205Oct 2037$1,173.95$560.65$1,734.60$136,408.55
206Nov 2037$1,178.74$555.86$1,734.60$135,229.81
207Dec 2037$1,183.54$551.06$1,734.60$134,046.27
2037 Total$13,889.69$6,925.51$20,815.2
208Jan 2038$1,188.36$546.24$1,734.60$132,857.91
209Feb 2038$1,193.20$541.40$1,734.60$131,664.71
210Mar 2038$1,198.07$536.53$1,734.60$130,466.64
211Apr 2038$1,202.95$531.65$1,734.60$129,263.69
212May 2038$1,207.85$526.75$1,734.60$128,055.84
213Jun 2038$1,212.77$521.83$1,734.60$126,843.07
214Jul 2038$1,217.71$516.89$1,734.60$125,625.36
215Aug 2038$1,222.68$511.92$1,734.60$124,402.68
216Sep 2038$1,227.66$506.94$1,734.60$123,175.02
217Oct 2038$1,232.66$501.94$1,734.60$121,942.36
218Nov 2038$1,237.68$496.92$1,734.60$120,704.68
219Dec 2038$1,242.73$491.87$1,734.60$119,461.95
2038 Total$14,584.32$6,230.88$20,815.2
220Jan 2039$1,247.79$486.81$1,734.60$118,214.16
221Feb 2039$1,252.88$481.72$1,734.60$116,961.28
222Mar 2039$1,257.98$476.62$1,734.60$115,703.30
223Apr 2039$1,263.11$471.49$1,734.60$114,440.19
224May 2039$1,268.26$466.34$1,734.60$113,171.93
225Jun 2039$1,273.42$461.18$1,734.60$111,898.51
226Jul 2039$1,278.61$455.99$1,734.60$110,619.90
227Aug 2039$1,283.82$450.78$1,734.60$109,336.08
228Sep 2039$1,289.06$445.54$1,734.60$108,047.02
229Oct 2039$1,294.31$440.29$1,734.60$106,752.71
230Nov 2039$1,299.58$435.02$1,734.60$105,453.13
231Dec 2039$1,304.88$429.72$1,734.60$104,148.25
2039 Total$15,313.7$5,501.5$20,815.2
232Jan 2040$1,310.20$424.40$1,734.60$102,838.05
233Feb 2040$1,315.53$419.07$1,734.60$101,522.52
234Mar 2040$1,320.90$413.70$1,734.60$100,201.62
235Apr 2040$1,326.28$408.32$1,734.60$98,875.34
236May 2040$1,331.68$402.92$1,734.60$97,543.66
237Jun 2040$1,337.11$397.49$1,734.60$96,206.55
238Jul 2040$1,342.56$392.04$1,734.60$94,863.99
239Aug 2040$1,348.03$386.57$1,734.60$93,515.96
240Sep 2040$1,353.52$381.08$1,734.60$92,162.44
241Oct 2040$1,359.04$375.56$1,734.60$90,803.40
242Nov 2040$1,364.58$370.02$1,734.60$89,438.82
243Dec 2040$1,370.14$364.46$1,734.60$88,068.68
2040 Total$16,079.57$4,735.63$20,815.2
244Jan 2041$1,375.72$358.88$1,734.60$86,692.96
245Feb 2041$1,381.33$353.27$1,734.60$85,311.63
246Mar 2041$1,386.96$347.64$1,734.60$83,924.67
247Apr 2041$1,392.61$341.99$1,734.60$82,532.06
248May 2041$1,398.28$336.32$1,734.60$81,133.78
249Jun 2041$1,403.98$330.62$1,734.60$79,729.80
250Jul 2041$1,409.70$324.90$1,734.60$78,320.10
251Aug 2041$1,415.45$319.15$1,734.60$76,904.65
252Sep 2041$1,421.21$313.39$1,734.60$75,483.44
253Oct 2041$1,427.00$307.60$1,734.60$74,056.44
254Nov 2041$1,432.82$301.78$1,734.60$72,623.62
255Dec 2041$1,438.66$295.94$1,734.60$71,184.96
2041 Total$16,883.72$3,931.48$20,815.2
256Jan 2042$1,444.52$290.08$1,734.60$69,740.44
257Feb 2042$1,450.41$284.19$1,734.60$68,290.03
258Mar 2042$1,456.32$278.28$1,734.60$66,833.71
259Apr 2042$1,462.25$272.35$1,734.60$65,371.46
260May 2042$1,468.21$266.39$1,734.60$63,903.25
261Jun 2042$1,474.19$260.41$1,734.60$62,429.06
262Jul 2042$1,480.20$254.40$1,734.60$60,948.86
263Aug 2042$1,486.23$248.37$1,734.60$59,462.63
264Sep 2042$1,492.29$242.31$1,734.60$57,970.34
265Oct 2042$1,498.37$236.23$1,734.60$56,471.97
266Nov 2042$1,504.48$230.12$1,734.60$54,967.49
267Dec 2042$1,510.61$223.99$1,734.60$53,456.88
2042 Total$17,728.08$3,087.12$20,815.2
268Jan 2043$1,516.76$217.84$1,734.60$51,940.12
269Feb 2043$1,522.94$211.66$1,734.60$50,417.18
270Mar 2043$1,529.15$205.45$1,734.60$48,888.03
271Apr 2043$1,535.38$199.22$1,734.60$47,352.65
272May 2043$1,541.64$192.96$1,734.60$45,811.01
273Jun 2043$1,547.92$186.68$1,734.60$44,263.09
274Jul 2043$1,554.23$180.37$1,734.60$42,708.86
275Aug 2043$1,560.56$174.04$1,734.60$41,148.30
276Sep 2043$1,566.92$167.68$1,734.60$39,581.38
277Oct 2043$1,573.31$161.29$1,734.60$38,008.07
278Nov 2043$1,579.72$154.88$1,734.60$36,428.35
279Dec 2043$1,586.15$148.45$1,734.60$34,842.20
2043 Total$18,614.68$2,200.52$20,815.2
280Jan 2044$1,592.62$141.98$1,734.60$33,249.58
281Feb 2044$1,599.11$135.49$1,734.60$31,650.47
282Mar 2044$1,605.62$128.98$1,734.60$30,044.85
283Apr 2044$1,612.17$122.43$1,734.60$28,432.68
284May 2044$1,618.74$115.86$1,734.60$26,813.94
285Jun 2044$1,625.33$109.27$1,734.60$25,188.61
286Jul 2044$1,631.96$102.64$1,734.60$23,556.65
287Aug 2044$1,638.61$95.99$1,734.60$21,918.04
288Sep 2044$1,645.28$89.32$1,734.60$20,272.76
289Oct 2044$1,651.99$82.61$1,734.60$18,620.77
290Nov 2044$1,658.72$75.88$1,734.60$16,962.05
291Dec 2044$1,665.48$69.12$1,734.60$15,296.57
2044 Total$19,545.63$1,269.57$20,815.2
292Jan 2045$1,672.27$62.33$1,734.60$13,624.30
293Feb 2045$1,679.08$55.52$1,734.60$11,945.22
294Mar 2045$1,685.92$48.68$1,734.60$10,259.30
295Apr 2045$1,692.79$41.81$1,734.60$8,566.51
296May 2045$1,699.69$34.91$1,734.60$6,866.82
297Jun 2045$1,706.62$27.98$1,734.60$5,160.20
298Jul 2045$1,713.57$21.03$1,734.60$3,446.63
299Aug 2045$1,720.55$14.05$1,734.60$1,726.08
300Sep 2045$1,726.08$7.03$1,733.11$0.00
2045 Total$15,296.57$313.34$15,609.91