Borrow amount

$300,000

Advertised Rate

1.79

% p.a

Fixed - 3 years

Loan term
25 Years
Repayment frequency
Monthly
Monthly Repayments
$1,241
Number of repayments
300
Total interest paid
$72,334
Total Repayments

$372,334

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Jun 2021$793.62$447.50$1,241.12$299,206.38
2Jul 2021$794.80$446.32$1,241.12$298,411.58
3Aug 2021$795.99$445.13$1,241.12$297,615.59
4Sep 2021$797.18$443.94$1,241.12$296,818.41
5Oct 2021$798.37$442.75$1,241.12$296,020.04
6Nov 2021$799.56$441.56$1,241.12$295,220.48
7Dec 2021$800.75$440.37$1,241.12$294,419.73
2021 Total$5,580.27$3,107.57$8,687.84
8Jan 2022$801.94$439.18$1,241.12$293,617.79
9Feb 2022$803.14$437.98$1,241.12$292,814.65
10Mar 2022$804.34$436.78$1,241.12$292,010.31
11Apr 2022$805.54$435.58$1,241.12$291,204.77
12May 2022$806.74$434.38$1,241.12$290,398.03
13Jun 2022$807.94$433.18$1,241.12$289,590.09
14Jul 2022$809.15$431.97$1,241.12$288,780.94
15Aug 2022$810.36$430.76$1,241.12$287,970.58
16Sep 2022$811.56$429.56$1,241.12$287,159.02
17Oct 2022$812.77$428.35$1,241.12$286,346.25
18Nov 2022$813.99$427.13$1,241.12$285,532.26
19Dec 2022$815.20$425.92$1,241.12$284,717.06
2022 Total$9,702.67$5,190.77$14,893.44
20Jan 2023$816.42$424.70$1,241.12$283,900.64
21Feb 2023$817.63$423.49$1,241.12$283,083.01
22Mar 2023$818.85$422.27$1,241.12$282,264.16
23Apr 2023$820.08$421.04$1,241.12$281,444.08
24May 2023$821.30$419.82$1,241.12$280,622.78
25Jun 2023$822.52$418.60$1,241.12$279,800.26
26Jul 2023$823.75$417.37$1,241.12$278,976.51
27Aug 2023$824.98$416.14$1,241.12$278,151.53
28Sep 2023$826.21$414.91$1,241.12$277,325.32
29Oct 2023$827.44$413.68$1,241.12$276,497.88
30Nov 2023$828.68$412.44$1,241.12$275,669.20
31Dec 2023$829.91$411.21$1,241.12$274,839.29
2023 Total$9,877.77$5,015.67$14,893.44
32Jan 2024$831.15$409.97$1,241.12$274,008.14
33Feb 2024$832.39$408.73$1,241.12$273,175.75
34Mar 2024$833.63$407.49$1,241.12$272,342.12
35Apr 2024$834.88$406.24$1,241.12$271,507.24
36May 2024$836.12$405.00$1,241.12$270,671.12
37Jun 2024$837.37$403.75$1,241.12$269,833.75
38Jul 2024$838.62$402.50$1,241.12$268,995.13
39Aug 2024$839.87$401.25$1,241.12$268,155.26
40Sep 2024$841.12$400.00$1,241.12$267,314.14
41Oct 2024$842.38$398.74$1,241.12$266,471.76
42Nov 2024$843.63$397.49$1,241.12$265,628.13
43Dec 2024$844.89$396.23$1,241.12$264,783.24
2024 Total$10,056.05$4,837.39$14,893.44
44Jan 2025$846.15$394.97$1,241.12$263,937.09
45Feb 2025$847.41$393.71$1,241.12$263,089.68
46Mar 2025$848.68$392.44$1,241.12$262,241.00
47Apr 2025$849.94$391.18$1,241.12$261,391.06
48May 2025$851.21$389.91$1,241.12$260,539.85
49Jun 2025$852.48$388.64$1,241.12$259,687.37
50Jul 2025$853.75$387.37$1,241.12$258,833.62
51Aug 2025$855.03$386.09$1,241.12$257,978.59
52Sep 2025$856.30$384.82$1,241.12$257,122.29
53Oct 2025$857.58$383.54$1,241.12$256,264.71
54Nov 2025$858.86$382.26$1,241.12$255,405.85
55Dec 2025$860.14$380.98$1,241.12$254,545.71
2025 Total$10,237.53$4,655.91$14,893.44
56Jan 2026$861.42$379.70$1,241.12$253,684.29
57Feb 2026$862.71$378.41$1,241.12$252,821.58
58Mar 2026$863.99$377.13$1,241.12$251,957.59
59Apr 2026$865.28$375.84$1,241.12$251,092.31
60May 2026$866.57$374.55$1,241.12$250,225.74
61Jun 2026$867.87$373.25$1,241.12$249,357.87
62Jul 2026$869.16$371.96$1,241.12$248,488.71
63Aug 2026$870.46$370.66$1,241.12$247,618.25
64Sep 2026$871.76$369.36$1,241.12$246,746.49
65Oct 2026$873.06$368.06$1,241.12$245,873.43
66Nov 2026$874.36$366.76$1,241.12$244,999.07
67Dec 2026$875.66$365.46$1,241.12$244,123.41
2026 Total$10,422.3$4,471.14$14,893.44
68Jan 2027$876.97$364.15$1,241.12$243,246.44
69Feb 2027$878.28$362.84$1,241.12$242,368.16
70Mar 2027$879.59$361.53$1,241.12$241,488.57
71Apr 2027$880.90$360.22$1,241.12$240,607.67
72May 2027$882.21$358.91$1,241.12$239,725.46
73Jun 2027$883.53$357.59$1,241.12$238,841.93
74Jul 2027$884.85$356.27$1,241.12$237,957.08
75Aug 2027$886.17$354.95$1,241.12$237,070.91
76Sep 2027$887.49$353.63$1,241.12$236,183.42
77Oct 2027$888.81$352.31$1,241.12$235,294.61
78Nov 2027$890.14$350.98$1,241.12$234,404.47
79Dec 2027$891.47$349.65$1,241.12$233,513.00
2027 Total$10,610.41$4,283.03$14,893.44
80Jan 2028$892.80$348.32$1,241.12$232,620.20
81Feb 2028$894.13$346.99$1,241.12$231,726.07
82Mar 2028$895.46$345.66$1,241.12$230,830.61
83Apr 2028$896.80$344.32$1,241.12$229,933.81
84May 2028$898.14$342.98$1,241.12$229,035.67
85Jun 2028$899.48$341.64$1,241.12$228,136.19
86Jul 2028$900.82$340.30$1,241.12$227,235.37
87Aug 2028$902.16$338.96$1,241.12$226,333.21
88Sep 2028$903.51$337.61$1,241.12$225,429.70
89Oct 2028$904.85$336.27$1,241.12$224,524.85
90Nov 2028$906.20$334.92$1,241.12$223,618.65
91Dec 2028$907.56$333.56$1,241.12$222,711.09
2028 Total$10,801.91$4,091.53$14,893.44
92Jan 2029$908.91$332.21$1,241.12$221,802.18
93Feb 2029$910.27$330.85$1,241.12$220,891.91
94Mar 2029$911.62$329.50$1,241.12$219,980.29
95Apr 2029$912.98$328.14$1,241.12$219,067.31
96May 2029$914.34$326.78$1,241.12$218,152.97
97Jun 2029$915.71$325.41$1,241.12$217,237.26
98Jul 2029$917.07$324.05$1,241.12$216,320.19
99Aug 2029$918.44$322.68$1,241.12$215,401.75
100Sep 2029$919.81$321.31$1,241.12$214,481.94
101Oct 2029$921.18$319.94$1,241.12$213,560.76
102Nov 2029$922.56$318.56$1,241.12$212,638.20
103Dec 2029$923.93$317.19$1,241.12$211,714.27
2029 Total$10,996.82$3,896.62$14,893.44
104Jan 2030$925.31$315.81$1,241.12$210,788.96
105Feb 2030$926.69$314.43$1,241.12$209,862.27
106Mar 2030$928.08$313.04$1,241.12$208,934.19
107Apr 2030$929.46$311.66$1,241.12$208,004.73
108May 2030$930.85$310.27$1,241.12$207,073.88
109Jun 2030$932.23$308.89$1,241.12$206,141.65
110Jul 2030$933.63$307.49$1,241.12$205,208.02
111Aug 2030$935.02$306.10$1,241.12$204,273.00
112Sep 2030$936.41$304.71$1,241.12$203,336.59
113Oct 2030$937.81$303.31$1,241.12$202,398.78
114Nov 2030$939.21$301.91$1,241.12$201,459.57
115Dec 2030$940.61$300.51$1,241.12$200,518.96
2030 Total$11,195.31$3,698.13$14,893.44
116Jan 2031$942.01$299.11$1,241.12$199,576.95
117Feb 2031$943.42$297.70$1,241.12$198,633.53
118Mar 2031$944.82$296.30$1,241.12$197,688.71
119Apr 2031$946.23$294.89$1,241.12$196,742.48
120May 2031$947.65$293.47$1,241.12$195,794.83
121Jun 2031$949.06$292.06$1,241.12$194,845.77
122Jul 2031$950.48$290.64$1,241.12$193,895.29
123Aug 2031$951.89$289.23$1,241.12$192,943.40
124Sep 2031$953.31$287.81$1,241.12$191,990.09
125Oct 2031$954.73$286.39$1,241.12$191,035.36
126Nov 2031$956.16$284.96$1,241.12$190,079.20
127Dec 2031$957.59$283.53$1,241.12$189,121.61
2031 Total$11,397.35$3,496.09$14,893.44
128Jan 2032$959.01$282.11$1,241.12$188,162.60
129Feb 2032$960.44$280.68$1,241.12$187,202.16
130Mar 2032$961.88$279.24$1,241.12$186,240.28
131Apr 2032$963.31$277.81$1,241.12$185,276.97
132May 2032$964.75$276.37$1,241.12$184,312.22
133Jun 2032$966.19$274.93$1,241.12$183,346.03
134Jul 2032$967.63$273.49$1,241.12$182,378.40
135Aug 2032$969.07$272.05$1,241.12$181,409.33
136Sep 2032$970.52$270.60$1,241.12$180,438.81
137Oct 2032$971.97$269.15$1,241.12$179,466.84
138Nov 2032$973.42$267.70$1,241.12$178,493.42
139Dec 2032$974.87$266.25$1,241.12$177,518.55
2032 Total$11,603.06$3,290.38$14,893.44
140Jan 2033$976.32$264.80$1,241.12$176,542.23
141Feb 2033$977.78$263.34$1,241.12$175,564.45
142Mar 2033$979.24$261.88$1,241.12$174,585.21
143Apr 2033$980.70$260.42$1,241.12$173,604.51
144May 2033$982.16$258.96$1,241.12$172,622.35
145Jun 2033$983.62$257.50$1,241.12$171,638.73
146Jul 2033$985.09$256.03$1,241.12$170,653.64
147Aug 2033$986.56$254.56$1,241.12$169,667.08
148Sep 2033$988.03$253.09$1,241.12$168,679.05
149Oct 2033$989.51$251.61$1,241.12$167,689.54
150Nov 2033$990.98$250.14$1,241.12$166,698.56
151Dec 2033$992.46$248.66$1,241.12$165,706.10
2033 Total$11,812.45$3,080.99$14,893.44
152Jan 2034$993.94$247.18$1,241.12$164,712.16
153Feb 2034$995.42$245.70$1,241.12$163,716.74
154Mar 2034$996.91$244.21$1,241.12$162,719.83
155Apr 2034$998.40$242.72$1,241.12$161,721.43
156May 2034$999.89$241.23$1,241.12$160,721.54
157Jun 2034$1,001.38$239.74$1,241.12$159,720.16
158Jul 2034$1,002.87$238.25$1,241.12$158,717.29
159Aug 2034$1,004.37$236.75$1,241.12$157,712.92
160Sep 2034$1,005.86$235.26$1,241.12$156,707.06
161Oct 2034$1,007.37$233.75$1,241.12$155,699.69
162Nov 2034$1,008.87$232.25$1,241.12$154,690.82
163Dec 2034$1,010.37$230.75$1,241.12$153,680.45
2034 Total$12,025.65$2,867.79$14,893.44
164Jan 2035$1,011.88$229.24$1,241.12$152,668.57
165Feb 2035$1,013.39$227.73$1,241.12$151,655.18
166Mar 2035$1,014.90$226.22$1,241.12$150,640.28
167Apr 2035$1,016.41$224.71$1,241.12$149,623.87
168May 2035$1,017.93$223.19$1,241.12$148,605.94
169Jun 2035$1,019.45$221.67$1,241.12$147,586.49
170Jul 2035$1,020.97$220.15$1,241.12$146,565.52
171Aug 2035$1,022.49$218.63$1,241.12$145,543.03
172Sep 2035$1,024.02$217.10$1,241.12$144,519.01
173Oct 2035$1,025.55$215.57$1,241.12$143,493.46
174Nov 2035$1,027.08$214.04$1,241.12$142,466.38
175Dec 2035$1,028.61$212.51$1,241.12$141,437.77
2035 Total$12,242.68$2,650.76$14,893.44
176Jan 2036$1,030.14$210.98$1,241.12$140,407.63
177Feb 2036$1,031.68$209.44$1,241.12$139,375.95
178Mar 2036$1,033.22$207.90$1,241.12$138,342.73
179Apr 2036$1,034.76$206.36$1,241.12$137,307.97
180May 2036$1,036.30$204.82$1,241.12$136,271.67
181Jun 2036$1,037.85$203.27$1,241.12$135,233.82
182Jul 2036$1,039.40$201.72$1,241.12$134,194.42
183Aug 2036$1,040.95$200.17$1,241.12$133,153.47
184Sep 2036$1,042.50$198.62$1,241.12$132,110.97
185Oct 2036$1,044.05$197.07$1,241.12$131,066.92
186Nov 2036$1,045.61$195.51$1,241.12$130,021.31
187Dec 2036$1,047.17$193.95$1,241.12$128,974.14
2036 Total$12,463.63$2,429.81$14,893.44
188Jan 2037$1,048.73$192.39$1,241.12$127,925.41
189Feb 2037$1,050.30$190.82$1,241.12$126,875.11
190Mar 2037$1,051.86$189.26$1,241.12$125,823.25
191Apr 2037$1,053.43$187.69$1,241.12$124,769.82
192May 2037$1,055.01$186.11$1,241.12$123,714.81
193Jun 2037$1,056.58$184.54$1,241.12$122,658.23
194Jul 2037$1,058.15$182.97$1,241.12$121,600.08
195Aug 2037$1,059.73$181.39$1,241.12$120,540.35
196Sep 2037$1,061.31$179.81$1,241.12$119,479.04
197Oct 2037$1,062.90$178.22$1,241.12$118,416.14
198Nov 2037$1,064.48$176.64$1,241.12$117,351.66
199Dec 2037$1,066.07$175.05$1,241.12$116,285.59
2037 Total$12,688.55$2,204.89$14,893.44
200Jan 2038$1,067.66$173.46$1,241.12$115,217.93
201Feb 2038$1,069.25$171.87$1,241.12$114,148.68
202Mar 2038$1,070.85$170.27$1,241.12$113,077.83
203Apr 2038$1,072.45$168.67$1,241.12$112,005.38
204May 2038$1,074.05$167.07$1,241.12$110,931.33
205Jun 2038$1,075.65$165.47$1,241.12$109,855.68
206Jul 2038$1,077.25$163.87$1,241.12$108,778.43
207Aug 2038$1,078.86$162.26$1,241.12$107,699.57
208Sep 2038$1,080.47$160.65$1,241.12$106,619.10
209Oct 2038$1,082.08$159.04$1,241.12$105,537.02
210Nov 2038$1,083.69$157.43$1,241.12$104,453.33
211Dec 2038$1,085.31$155.81$1,241.12$103,368.02
2038 Total$12,917.57$1,975.87$14,893.44
212Jan 2039$1,086.93$154.19$1,241.12$102,281.09
213Feb 2039$1,088.55$152.57$1,241.12$101,192.54
214Mar 2039$1,090.17$150.95$1,241.12$100,102.37
215Apr 2039$1,091.80$149.32$1,241.12$99,010.57
216May 2039$1,093.43$147.69$1,241.12$97,917.14
217Jun 2039$1,095.06$146.06$1,241.12$96,822.08
218Jul 2039$1,096.69$144.43$1,241.12$95,725.39
219Aug 2039$1,098.33$142.79$1,241.12$94,627.06
220Sep 2039$1,099.97$141.15$1,241.12$93,527.09
221Oct 2039$1,101.61$139.51$1,241.12$92,425.48
222Nov 2039$1,103.25$137.87$1,241.12$91,322.23
223Dec 2039$1,104.90$136.22$1,241.12$90,217.33
2039 Total$13,150.69$1,742.75$14,893.44
224Jan 2040$1,106.55$134.57$1,241.12$89,110.78
225Feb 2040$1,108.20$132.92$1,241.12$88,002.58
226Mar 2040$1,109.85$131.27$1,241.12$86,892.73
227Apr 2040$1,111.51$129.61$1,241.12$85,781.22
228May 2040$1,113.16$127.96$1,241.12$84,668.06
229Jun 2040$1,114.82$126.30$1,241.12$83,553.24
230Jul 2040$1,116.49$124.63$1,241.12$82,436.75
231Aug 2040$1,118.15$122.97$1,241.12$81,318.60
232Sep 2040$1,119.82$121.30$1,241.12$80,198.78
233Oct 2040$1,121.49$119.63$1,241.12$79,077.29
234Nov 2040$1,123.16$117.96$1,241.12$77,954.13
235Dec 2040$1,124.84$116.28$1,241.12$76,829.29
2040 Total$13,388.04$1,505.4$14,893.44
236Jan 2041$1,126.52$114.60$1,241.12$75,702.77
237Feb 2041$1,128.20$112.92$1,241.12$74,574.57
238Mar 2041$1,129.88$111.24$1,241.12$73,444.69
239Apr 2041$1,131.57$109.55$1,241.12$72,313.12
240May 2041$1,133.25$107.87$1,241.12$71,179.87
241Jun 2041$1,134.94$106.18$1,241.12$70,044.93
242Jul 2041$1,136.64$104.48$1,241.12$68,908.29
243Aug 2041$1,138.33$102.79$1,241.12$67,769.96
244Sep 2041$1,140.03$101.09$1,241.12$66,629.93
245Oct 2041$1,141.73$99.39$1,241.12$65,488.20
246Nov 2041$1,143.43$97.69$1,241.12$64,344.77
247Dec 2041$1,145.14$95.98$1,241.12$63,199.63
2041 Total$13,629.66$1,263.78$14,893.44
248Jan 2042$1,146.85$94.27$1,241.12$62,052.78
249Feb 2042$1,148.56$92.56$1,241.12$60,904.22
250Mar 2042$1,150.27$90.85$1,241.12$59,753.95
251Apr 2042$1,151.99$89.13$1,241.12$58,601.96
252May 2042$1,153.71$87.41$1,241.12$57,448.25
253Jun 2042$1,155.43$85.69$1,241.12$56,292.82
254Jul 2042$1,157.15$83.97$1,241.12$55,135.67
255Aug 2042$1,158.88$82.24$1,241.12$53,976.79
256Sep 2042$1,160.60$80.52$1,241.12$52,816.19
257Oct 2042$1,162.34$78.78$1,241.12$51,653.85
258Nov 2042$1,164.07$77.05$1,241.12$50,489.78
259Dec 2042$1,165.81$75.31$1,241.12$49,323.97
2042 Total$13,875.66$1,017.78$14,893.44
260Jan 2043$1,167.55$73.57$1,241.12$48,156.42
261Feb 2043$1,169.29$71.83$1,241.12$46,987.13
262Mar 2043$1,171.03$70.09$1,241.12$45,816.10
263Apr 2043$1,172.78$68.34$1,241.12$44,643.32
264May 2043$1,174.53$66.59$1,241.12$43,468.79
265Jun 2043$1,176.28$64.84$1,241.12$42,292.51
266Jul 2043$1,178.03$63.09$1,241.12$41,114.48
267Aug 2043$1,179.79$61.33$1,241.12$39,934.69
268Sep 2043$1,181.55$59.57$1,241.12$38,753.14
269Oct 2043$1,183.31$57.81$1,241.12$37,569.83
270Nov 2043$1,185.08$56.04$1,241.12$36,384.75
271Dec 2043$1,186.85$54.27$1,241.12$35,197.90
2043 Total$14,126.07$767.37$14,893.44
272Jan 2044$1,188.62$52.50$1,241.12$34,009.28
273Feb 2044$1,190.39$50.73$1,241.12$32,818.89
274Mar 2044$1,192.17$48.95$1,241.12$31,626.72
275Apr 2044$1,193.94$47.18$1,241.12$30,432.78
276May 2044$1,195.72$45.40$1,241.12$29,237.06
277Jun 2044$1,197.51$43.61$1,241.12$28,039.55
278Jul 2044$1,199.29$41.83$1,241.12$26,840.26
279Aug 2044$1,201.08$40.04$1,241.12$25,639.18
280Sep 2044$1,202.87$38.25$1,241.12$24,436.31
281Oct 2044$1,204.67$36.45$1,241.12$23,231.64
282Nov 2044$1,206.47$34.65$1,241.12$22,025.17
283Dec 2044$1,208.27$32.85$1,241.12$20,816.90
2044 Total$14,381$512.44$14,893.44
284Jan 2045$1,210.07$31.05$1,241.12$19,606.83
285Feb 2045$1,211.87$29.25$1,241.12$18,394.96
286Mar 2045$1,213.68$27.44$1,241.12$17,181.28
287Apr 2045$1,215.49$25.63$1,241.12$15,965.79
288May 2045$1,217.30$23.82$1,241.12$14,748.49
289Jun 2045$1,219.12$22.00$1,241.12$13,529.37
290Jul 2045$1,220.94$20.18$1,241.12$12,308.43
291Aug 2045$1,222.76$18.36$1,241.12$11,085.67
292Sep 2045$1,224.58$16.54$1,241.12$9,861.09
293Oct 2045$1,226.41$14.71$1,241.12$8,634.68
294Nov 2045$1,228.24$12.88$1,241.12$7,406.44
295Dec 2045$1,230.07$11.05$1,241.12$6,176.37
2045 Total$14,640.53$252.91$14,893.44
296Jan 2046$1,231.91$9.21$1,241.12$4,944.46
297Feb 2046$1,233.74$7.38$1,241.12$3,710.72
298Mar 2046$1,235.58$5.54$1,241.12$2,475.14
299Apr 2046$1,237.43$3.69$1,241.12$1,237.71
300May 2046$1,237.71$1.85$1,239.56$0.00
2046 Total$6,176.37$27.67$6,204.04