Borrow amount

$300,000

Advertised Rate

3.24%

Variable

Loan term
25 Years
Beyond Bank Australia
Repayment frequency
Monthly
Monthly Repayments
$1,460
Number of repayments
300
Total interest paid
$138,110
Total Repayments

$438,108

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Nov 2020$650.36$810.00$1,460.36$299,349.64
2Dec 2020$652.12$808.24$1,460.36$298,697.52
2020 Total$1,302.48$1,618.24$2,920.72
3Jan 2021$653.88$806.48$1,460.36$298,043.64
4Feb 2021$655.64$804.72$1,460.36$297,388.00
5Mar 2021$657.41$802.95$1,460.36$296,730.59
6Apr 2021$659.19$801.17$1,460.36$296,071.40
7May 2021$660.97$799.39$1,460.36$295,410.43
8Jun 2021$662.75$797.61$1,460.36$294,747.68
9Jul 2021$664.54$795.82$1,460.36$294,083.14
10Aug 2021$666.34$794.02$1,460.36$293,416.80
11Sep 2021$668.13$792.23$1,460.36$292,748.67
12Oct 2021$669.94$790.42$1,460.36$292,078.73
13Nov 2021$671.75$788.61$1,460.36$291,406.98
14Dec 2021$673.56$786.80$1,460.36$290,733.42
2021 Total$7,964.1$9,560.22$17,524.32
15Jan 2022$675.38$784.98$1,460.36$290,058.04
16Feb 2022$677.20$783.16$1,460.36$289,380.84
17Mar 2022$679.03$781.33$1,460.36$288,701.81
18Apr 2022$680.87$779.49$1,460.36$288,020.94
19May 2022$682.70$777.66$1,460.36$287,338.24
20Jun 2022$684.55$775.81$1,460.36$286,653.69
21Jul 2022$686.40$773.96$1,460.36$285,967.29
22Aug 2022$688.25$772.11$1,460.36$285,279.04
23Sep 2022$690.11$770.25$1,460.36$284,588.93
24Oct 2022$691.97$768.39$1,460.36$283,896.96
25Nov 2022$693.84$766.52$1,460.36$283,203.12
26Dec 2022$695.71$764.65$1,460.36$282,507.41
2022 Total$8,226.01$9,298.31$17,524.32
27Jan 2023$697.59$762.77$1,460.36$281,809.82
28Feb 2023$699.47$760.89$1,460.36$281,110.35
29Mar 2023$701.36$759.00$1,460.36$280,408.99
30Apr 2023$703.26$757.10$1,460.36$279,705.73
31May 2023$705.15$755.21$1,460.36$279,000.58
32Jun 2023$707.06$753.30$1,460.36$278,293.52
33Jul 2023$708.97$751.39$1,460.36$277,584.55
34Aug 2023$710.88$749.48$1,460.36$276,873.67
35Sep 2023$712.80$747.56$1,460.36$276,160.87
36Oct 2023$714.73$745.63$1,460.36$275,446.14
37Nov 2023$716.66$743.70$1,460.36$274,729.48
38Dec 2023$718.59$741.77$1,460.36$274,010.89
2023 Total$8,496.52$9,027.8$17,524.32
39Jan 2024$720.53$739.83$1,460.36$273,290.36
40Feb 2024$722.48$737.88$1,460.36$272,567.88
41Mar 2024$724.43$735.93$1,460.36$271,843.45
42Apr 2024$726.38$733.98$1,460.36$271,117.07
43May 2024$728.34$732.02$1,460.36$270,388.73
44Jun 2024$730.31$730.05$1,460.36$269,658.42
45Jul 2024$732.28$728.08$1,460.36$268,926.14
46Aug 2024$734.26$726.10$1,460.36$268,191.88
47Sep 2024$736.24$724.12$1,460.36$267,455.64
48Oct 2024$738.23$722.13$1,460.36$266,717.41
49Nov 2024$740.22$720.14$1,460.36$265,977.19
50Dec 2024$742.22$718.14$1,460.36$265,234.97
2024 Total$8,775.92$8,748.4$17,524.32
51Jan 2025$744.23$716.13$1,460.36$264,490.74
52Feb 2025$746.24$714.12$1,460.36$263,744.50
53Mar 2025$748.25$712.11$1,460.36$262,996.25
54Apr 2025$750.27$710.09$1,460.36$262,245.98
55May 2025$752.30$708.06$1,460.36$261,493.68
56Jun 2025$754.33$706.03$1,460.36$260,739.35
57Jul 2025$756.36$704.00$1,460.36$259,982.99
58Aug 2025$758.41$701.95$1,460.36$259,224.58
59Sep 2025$760.45$699.91$1,460.36$258,464.13
60Oct 2025$762.51$697.85$1,460.36$257,701.62
61Nov 2025$764.57$695.79$1,460.36$256,937.05
62Dec 2025$766.63$693.73$1,460.36$256,170.42
2025 Total$9,064.55$8,459.77$17,524.32
63Jan 2026$768.70$691.66$1,460.36$255,401.72
64Feb 2026$770.78$689.58$1,460.36$254,630.94
65Mar 2026$772.86$687.50$1,460.36$253,858.08
66Apr 2026$774.94$685.42$1,460.36$253,083.14
67May 2026$777.04$683.32$1,460.36$252,306.10
68Jun 2026$779.13$681.23$1,460.36$251,526.97
69Jul 2026$781.24$679.12$1,460.36$250,745.73
70Aug 2026$783.35$677.01$1,460.36$249,962.38
71Sep 2026$785.46$674.90$1,460.36$249,176.92
72Oct 2026$787.58$672.78$1,460.36$248,389.34
73Nov 2026$789.71$670.65$1,460.36$247,599.63
74Dec 2026$791.84$668.52$1,460.36$246,807.79
2026 Total$9,362.63$8,161.69$17,524.32
75Jan 2027$793.98$666.38$1,460.36$246,013.81
76Feb 2027$796.12$664.24$1,460.36$245,217.69
77Mar 2027$798.27$662.09$1,460.36$244,419.42
78Apr 2027$800.43$659.93$1,460.36$243,618.99
79May 2027$802.59$657.77$1,460.36$242,816.40
80Jun 2027$804.76$655.60$1,460.36$242,011.64
81Jul 2027$806.93$653.43$1,460.36$241,204.71
82Aug 2027$809.11$651.25$1,460.36$240,395.60
83Sep 2027$811.29$649.07$1,460.36$239,584.31
84Oct 2027$813.48$646.88$1,460.36$238,770.83
85Nov 2027$815.68$644.68$1,460.36$237,955.15
86Dec 2027$817.88$642.48$1,460.36$237,137.27
2027 Total$9,670.52$7,853.8$17,524.32
87Jan 2028$820.09$640.27$1,460.36$236,317.18
88Feb 2028$822.30$638.06$1,460.36$235,494.88
89Mar 2028$824.52$635.84$1,460.36$234,670.36
90Apr 2028$826.75$633.61$1,460.36$233,843.61
91May 2028$828.98$631.38$1,460.36$233,014.63
92Jun 2028$831.22$629.14$1,460.36$232,183.41
93Jul 2028$833.46$626.90$1,460.36$231,349.95
94Aug 2028$835.72$624.64$1,460.36$230,514.23
95Sep 2028$837.97$622.39$1,460.36$229,676.26
96Oct 2028$840.23$620.13$1,460.36$228,836.03
97Nov 2028$842.50$617.86$1,460.36$227,993.53
98Dec 2028$844.78$615.58$1,460.36$227,148.75
2028 Total$9,988.52$7,535.8$17,524.32
99Jan 2029$847.06$613.30$1,460.36$226,301.69
100Feb 2029$849.35$611.01$1,460.36$225,452.34
101Mar 2029$851.64$608.72$1,460.36$224,600.70
102Apr 2029$853.94$606.42$1,460.36$223,746.76
103May 2029$856.24$604.12$1,460.36$222,890.52
104Jun 2029$858.56$601.80$1,460.36$222,031.96
105Jul 2029$860.87$599.49$1,460.36$221,171.09
106Aug 2029$863.20$597.16$1,460.36$220,307.89
107Sep 2029$865.53$594.83$1,460.36$219,442.36
108Oct 2029$867.87$592.49$1,460.36$218,574.49
109Nov 2029$870.21$590.15$1,460.36$217,704.28
110Dec 2029$872.56$587.80$1,460.36$216,831.72
2029 Total$10,317.03$7,207.29$17,524.32
111Jan 2030$874.91$585.45$1,460.36$215,956.81
112Feb 2030$877.28$583.08$1,460.36$215,079.53
113Mar 2030$879.65$580.71$1,460.36$214,199.88
114Apr 2030$882.02$578.34$1,460.36$213,317.86
115May 2030$884.40$575.96$1,460.36$212,433.46
116Jun 2030$886.79$573.57$1,460.36$211,546.67
117Jul 2030$889.18$571.18$1,460.36$210,657.49
118Aug 2030$891.58$568.78$1,460.36$209,765.91
119Sep 2030$893.99$566.37$1,460.36$208,871.92
120Oct 2030$896.41$563.95$1,460.36$207,975.51
121Nov 2030$898.83$561.53$1,460.36$207,076.68
122Dec 2030$901.25$559.11$1,460.36$206,175.43
2030 Total$10,656.29$6,868.03$17,524.32
123Jan 2031$903.69$556.67$1,460.36$205,271.74
124Feb 2031$906.13$554.23$1,460.36$204,365.61
125Mar 2031$908.57$551.79$1,460.36$203,457.04
126Apr 2031$911.03$549.33$1,460.36$202,546.01
127May 2031$913.49$546.87$1,460.36$201,632.52
128Jun 2031$915.95$544.41$1,460.36$200,716.57
129Jul 2031$918.43$541.93$1,460.36$199,798.14
130Aug 2031$920.91$539.45$1,460.36$198,877.23
131Sep 2031$923.39$536.97$1,460.36$197,953.84
132Oct 2031$925.88$534.48$1,460.36$197,027.96
133Nov 2031$928.38$531.98$1,460.36$196,099.58
134Dec 2031$930.89$529.47$1,460.36$195,168.69
2031 Total$11,006.74$6,517.58$17,524.32
135Jan 2032$933.40$526.96$1,460.36$194,235.29
136Feb 2032$935.92$524.44$1,460.36$193,299.37
137Mar 2032$938.45$521.91$1,460.36$192,360.92
138Apr 2032$940.99$519.37$1,460.36$191,419.93
139May 2032$943.53$516.83$1,460.36$190,476.40
140Jun 2032$946.07$514.29$1,460.36$189,530.33
141Jul 2032$948.63$511.73$1,460.36$188,581.70
142Aug 2032$951.19$509.17$1,460.36$187,630.51
143Sep 2032$953.76$506.60$1,460.36$186,676.75
144Oct 2032$956.33$504.03$1,460.36$185,720.42
145Nov 2032$958.91$501.45$1,460.36$184,761.51
146Dec 2032$961.50$498.86$1,460.36$183,800.01
2032 Total$11,368.68$6,155.64$17,524.32
147Jan 2033$964.10$496.26$1,460.36$182,835.91
148Feb 2033$966.70$493.66$1,460.36$181,869.21
149Mar 2033$969.31$491.05$1,460.36$180,899.90
150Apr 2033$971.93$488.43$1,460.36$179,927.97
151May 2033$974.55$485.81$1,460.36$178,953.42
152Jun 2033$977.19$483.17$1,460.36$177,976.23
153Jul 2033$979.82$480.54$1,460.36$176,996.41
154Aug 2033$982.47$477.89$1,460.36$176,013.94
155Sep 2033$985.12$475.24$1,460.36$175,028.82
156Oct 2033$987.78$472.58$1,460.36$174,041.04
157Nov 2033$990.45$469.91$1,460.36$173,050.59
158Dec 2033$993.12$467.24$1,460.36$172,057.47
2033 Total$11,742.54$5,781.78$17,524.32
159Jan 2034$995.80$464.56$1,460.36$171,061.67
160Feb 2034$998.49$461.87$1,460.36$170,063.18
161Mar 2034$1,001.19$459.17$1,460.36$169,061.99
162Apr 2034$1,003.89$456.47$1,460.36$168,058.10
163May 2034$1,006.60$453.76$1,460.36$167,051.50
164Jun 2034$1,009.32$451.04$1,460.36$166,042.18
165Jul 2034$1,012.05$448.31$1,460.36$165,030.13
166Aug 2034$1,014.78$445.58$1,460.36$164,015.35
167Sep 2034$1,017.52$442.84$1,460.36$162,997.83
168Oct 2034$1,020.27$440.09$1,460.36$161,977.56
169Nov 2034$1,023.02$437.34$1,460.36$160,954.54
170Dec 2034$1,025.78$434.58$1,460.36$159,928.76
2034 Total$12,128.71$5,395.61$17,524.32
171Jan 2035$1,028.55$431.81$1,460.36$158,900.21
172Feb 2035$1,031.33$429.03$1,460.36$157,868.88
173Mar 2035$1,034.11$426.25$1,460.36$156,834.77
174Apr 2035$1,036.91$423.45$1,460.36$155,797.86
175May 2035$1,039.71$420.65$1,460.36$154,758.15
176Jun 2035$1,042.51$417.85$1,460.36$153,715.64
177Jul 2035$1,045.33$415.03$1,460.36$152,670.31
178Aug 2035$1,048.15$412.21$1,460.36$151,622.16
179Sep 2035$1,050.98$409.38$1,460.36$150,571.18
180Oct 2035$1,053.82$406.54$1,460.36$149,517.36
181Nov 2035$1,056.66$403.70$1,460.36$148,460.70
182Dec 2035$1,059.52$400.84$1,460.36$147,401.18
2035 Total$12,527.58$4,996.74$17,524.32
183Jan 2036$1,062.38$397.98$1,460.36$146,338.80
184Feb 2036$1,065.25$395.11$1,460.36$145,273.55
185Mar 2036$1,068.12$392.24$1,460.36$144,205.43
186Apr 2036$1,071.01$389.35$1,460.36$143,134.42
187May 2036$1,073.90$386.46$1,460.36$142,060.52
188Jun 2036$1,076.80$383.56$1,460.36$140,983.72
189Jul 2036$1,079.70$380.66$1,460.36$139,904.02
190Aug 2036$1,082.62$377.74$1,460.36$138,821.40
191Sep 2036$1,085.54$374.82$1,460.36$137,735.86
192Oct 2036$1,088.47$371.89$1,460.36$136,647.39
193Nov 2036$1,091.41$368.95$1,460.36$135,555.98
194Dec 2036$1,094.36$366.00$1,460.36$134,461.62
2036 Total$12,939.56$4,584.76$17,524.32
195Jan 2037$1,097.31$363.05$1,460.36$133,364.31
196Feb 2037$1,100.28$360.08$1,460.36$132,264.03
197Mar 2037$1,103.25$357.11$1,460.36$131,160.78
198Apr 2037$1,106.23$354.13$1,460.36$130,054.55
199May 2037$1,109.21$351.15$1,460.36$128,945.34
200Jun 2037$1,112.21$348.15$1,460.36$127,833.13
201Jul 2037$1,115.21$345.15$1,460.36$126,717.92
202Aug 2037$1,118.22$342.14$1,460.36$125,599.70
203Sep 2037$1,121.24$339.12$1,460.36$124,478.46
204Oct 2037$1,124.27$336.09$1,460.36$123,354.19
205Nov 2037$1,127.30$333.06$1,460.36$122,226.89
206Dec 2037$1,130.35$330.01$1,460.36$121,096.54
2037 Total$13,365.08$4,159.24$17,524.32
207Jan 2038$1,133.40$326.96$1,460.36$119,963.14
208Feb 2038$1,136.46$323.90$1,460.36$118,826.68
209Mar 2038$1,139.53$320.83$1,460.36$117,687.15
210Apr 2038$1,142.60$317.76$1,460.36$116,544.55
211May 2038$1,145.69$314.67$1,460.36$115,398.86
212Jun 2038$1,148.78$311.58$1,460.36$114,250.08
213Jul 2038$1,151.88$308.48$1,460.36$113,098.20
214Aug 2038$1,154.99$305.37$1,460.36$111,943.21
215Sep 2038$1,158.11$302.25$1,460.36$110,785.10
216Oct 2038$1,161.24$299.12$1,460.36$109,623.86
217Nov 2038$1,164.38$295.98$1,460.36$108,459.48
218Dec 2038$1,167.52$292.84$1,460.36$107,291.96
2038 Total$13,804.58$3,719.74$17,524.32
219Jan 2039$1,170.67$289.69$1,460.36$106,121.29
220Feb 2039$1,173.83$286.53$1,460.36$104,947.46
221Mar 2039$1,177.00$283.36$1,460.36$103,770.46
222Apr 2039$1,180.18$280.18$1,460.36$102,590.28
223May 2039$1,183.37$276.99$1,460.36$101,406.91
224Jun 2039$1,186.56$273.80$1,460.36$100,220.35
225Jul 2039$1,189.77$270.59$1,460.36$99,030.58
226Aug 2039$1,192.98$267.38$1,460.36$97,837.60
227Sep 2039$1,196.20$264.16$1,460.36$96,641.40
228Oct 2039$1,199.43$260.93$1,460.36$95,441.97
229Nov 2039$1,202.67$257.69$1,460.36$94,239.30
230Dec 2039$1,205.91$254.45$1,460.36$93,033.39
2039 Total$14,258.57$3,265.75$17,524.32
231Jan 2040$1,209.17$251.19$1,460.36$91,824.22
232Feb 2040$1,212.43$247.93$1,460.36$90,611.79
233Mar 2040$1,215.71$244.65$1,460.36$89,396.08
234Apr 2040$1,218.99$241.37$1,460.36$88,177.09
235May 2040$1,222.28$238.08$1,460.36$86,954.81
236Jun 2040$1,225.58$234.78$1,460.36$85,729.23
237Jul 2040$1,228.89$231.47$1,460.36$84,500.34
238Aug 2040$1,232.21$228.15$1,460.36$83,268.13
239Sep 2040$1,235.54$224.82$1,460.36$82,032.59
240Oct 2040$1,238.87$221.49$1,460.36$80,793.72
241Nov 2040$1,242.22$218.14$1,460.36$79,551.50
242Dec 2040$1,245.57$214.79$1,460.36$78,305.93
2040 Total$14,727.46$2,796.86$17,524.32
243Jan 2041$1,248.93$211.43$1,460.36$77,057.00
244Feb 2041$1,252.31$208.05$1,460.36$75,804.69
245Mar 2041$1,255.69$204.67$1,460.36$74,549.00
246Apr 2041$1,259.08$201.28$1,460.36$73,289.92
247May 2041$1,262.48$197.88$1,460.36$72,027.44
248Jun 2041$1,265.89$194.47$1,460.36$70,761.55
249Jul 2041$1,269.30$191.06$1,460.36$69,492.25
250Aug 2041$1,272.73$187.63$1,460.36$68,219.52
251Sep 2041$1,276.17$184.19$1,460.36$66,943.35
252Oct 2041$1,279.61$180.75$1,460.36$65,663.74
253Nov 2041$1,283.07$177.29$1,460.36$64,380.67
254Dec 2041$1,286.53$173.83$1,460.36$63,094.14
2041 Total$15,211.79$2,312.53$17,524.32
255Jan 2042$1,290.01$170.35$1,460.36$61,804.13
256Feb 2042$1,293.49$166.87$1,460.36$60,510.64
257Mar 2042$1,296.98$163.38$1,460.36$59,213.66
258Apr 2042$1,300.48$159.88$1,460.36$57,913.18
259May 2042$1,303.99$156.37$1,460.36$56,609.19
260Jun 2042$1,307.52$152.84$1,460.36$55,301.67
261Jul 2042$1,311.05$149.31$1,460.36$53,990.62
262Aug 2042$1,314.59$145.77$1,460.36$52,676.03
263Sep 2042$1,318.13$142.23$1,460.36$51,357.90
264Oct 2042$1,321.69$138.67$1,460.36$50,036.21
265Nov 2042$1,325.26$135.10$1,460.36$48,710.95
266Dec 2042$1,328.84$131.52$1,460.36$47,382.11
2042 Total$15,712.03$1,812.29$17,524.32
267Jan 2043$1,332.43$127.93$1,460.36$46,049.68
268Feb 2043$1,336.03$124.33$1,460.36$44,713.65
269Mar 2043$1,339.63$120.73$1,460.36$43,374.02
270Apr 2043$1,343.25$117.11$1,460.36$42,030.77
271May 2043$1,346.88$113.48$1,460.36$40,683.89
272Jun 2043$1,350.51$109.85$1,460.36$39,333.38
273Jul 2043$1,354.16$106.20$1,460.36$37,979.22
274Aug 2043$1,357.82$102.54$1,460.36$36,621.40
275Sep 2043$1,361.48$98.88$1,460.36$35,259.92
276Oct 2043$1,365.16$95.20$1,460.36$33,894.76
277Nov 2043$1,368.84$91.52$1,460.36$32,525.92
278Dec 2043$1,372.54$87.82$1,460.36$31,153.38
2043 Total$16,228.73$1,295.59$17,524.32
279Jan 2044$1,376.25$84.11$1,460.36$29,777.13
280Feb 2044$1,379.96$80.40$1,460.36$28,397.17
281Mar 2044$1,383.69$76.67$1,460.36$27,013.48
282Apr 2044$1,387.42$72.94$1,460.36$25,626.06
283May 2044$1,391.17$69.19$1,460.36$24,234.89
284Jun 2044$1,394.93$65.43$1,460.36$22,839.96
285Jul 2044$1,398.69$61.67$1,460.36$21,441.27
286Aug 2044$1,402.47$57.89$1,460.36$20,038.80
287Sep 2044$1,406.26$54.10$1,460.36$18,632.54
288Oct 2044$1,410.05$50.31$1,460.36$17,222.49
289Nov 2044$1,413.86$46.50$1,460.36$15,808.63
290Dec 2044$1,417.68$42.68$1,460.36$14,390.95
2044 Total$16,762.43$761.89$17,524.32
291Jan 2045$1,421.50$38.86$1,460.36$12,969.45
292Feb 2045$1,425.34$35.02$1,460.36$11,544.11
293Mar 2045$1,429.19$31.17$1,460.36$10,114.92
294Apr 2045$1,433.05$27.31$1,460.36$8,681.87
295May 2045$1,436.92$23.44$1,460.36$7,244.95
296Jun 2045$1,440.80$19.56$1,460.36$5,804.15
297Jul 2045$1,444.69$15.67$1,460.36$4,359.46
298Aug 2045$1,448.59$11.77$1,460.36$2,910.87
299Sep 2045$1,452.50$7.86$1,460.36$1,458.37
300Oct 2045$1,456.42$3.94$1,460.36$1.95
2045 Total$14,389$214.6$14,603.6