Borrow amount

$300,000

Advertised Rate

3.69%

Variable

Loan term
25 Years
First Option Bank Ltd
Repayment frequency
Monthly
Monthly Repayments
$1,533
Number of repayments
300
Total interest paid
$159,785
Total Repayments

$459,783

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Nov 2020$610.11$922.50$1,532.61$299,389.89
2Dec 2020$611.99$920.62$1,532.61$298,777.90
2020 Total$1,222.1$1,843.12$3,065.22
3Jan 2021$613.87$918.74$1,532.61$298,164.03
4Feb 2021$615.76$916.85$1,532.61$297,548.27
5Mar 2021$617.65$914.96$1,532.61$296,930.62
6Apr 2021$619.55$913.06$1,532.61$296,311.07
7May 2021$621.45$911.16$1,532.61$295,689.62
8Jun 2021$623.36$909.25$1,532.61$295,066.26
9Jul 2021$625.28$907.33$1,532.61$294,440.98
10Aug 2021$627.20$905.41$1,532.61$293,813.78
11Sep 2021$629.13$903.48$1,532.61$293,184.65
12Oct 2021$631.07$901.54$1,532.61$292,553.58
13Nov 2021$633.01$899.60$1,532.61$291,920.57
14Dec 2021$634.95$897.66$1,532.61$291,285.62
2021 Total$7,492.28$10,899.04$18,391.32
15Jan 2022$636.91$895.70$1,532.61$290,648.71
16Feb 2022$638.87$893.74$1,532.61$290,009.84
17Mar 2022$640.83$891.78$1,532.61$289,369.01
18Apr 2022$642.80$889.81$1,532.61$288,726.21
19May 2022$644.78$887.83$1,532.61$288,081.43
20Jun 2022$646.76$885.85$1,532.61$287,434.67
21Jul 2022$648.75$883.86$1,532.61$286,785.92
22Aug 2022$650.74$881.87$1,532.61$286,135.18
23Sep 2022$652.74$879.87$1,532.61$285,482.44
24Oct 2022$654.75$877.86$1,532.61$284,827.69
25Nov 2022$656.76$875.85$1,532.61$284,170.93
26Dec 2022$658.78$873.83$1,532.61$283,512.15
2022 Total$7,773.47$10,617.85$18,391.32
27Jan 2023$660.81$871.80$1,532.61$282,851.34
28Feb 2023$662.84$869.77$1,532.61$282,188.50
29Mar 2023$664.88$867.73$1,532.61$281,523.62
30Apr 2023$666.92$865.69$1,532.61$280,856.70
31May 2023$668.98$863.63$1,532.61$280,187.72
32Jun 2023$671.03$861.58$1,532.61$279,516.69
33Jul 2023$673.10$859.51$1,532.61$278,843.59
34Aug 2023$675.17$857.44$1,532.61$278,168.42
35Sep 2023$677.24$855.37$1,532.61$277,491.18
36Oct 2023$679.32$853.29$1,532.61$276,811.86
37Nov 2023$681.41$851.20$1,532.61$276,130.45
38Dec 2023$683.51$849.10$1,532.61$275,446.94
2023 Total$8,065.21$10,326.11$18,391.32
39Jan 2024$685.61$847.00$1,532.61$274,761.33
40Feb 2024$687.72$844.89$1,532.61$274,073.61
41Mar 2024$689.83$842.78$1,532.61$273,383.78
42Apr 2024$691.95$840.66$1,532.61$272,691.83
43May 2024$694.08$838.53$1,532.61$271,997.75
44Jun 2024$696.22$836.39$1,532.61$271,301.53
45Jul 2024$698.36$834.25$1,532.61$270,603.17
46Aug 2024$700.51$832.10$1,532.61$269,902.66
47Sep 2024$702.66$829.95$1,532.61$269,200.00
48Oct 2024$704.82$827.79$1,532.61$268,495.18
49Nov 2024$706.99$825.62$1,532.61$267,788.19
50Dec 2024$709.16$823.45$1,532.61$267,079.03
2024 Total$8,367.91$10,023.41$18,391.32
51Jan 2025$711.34$821.27$1,532.61$266,367.69
52Feb 2025$713.53$819.08$1,532.61$265,654.16
53Mar 2025$715.72$816.89$1,532.61$264,938.44
54Apr 2025$717.92$814.69$1,532.61$264,220.52
55May 2025$720.13$812.48$1,532.61$263,500.39
56Jun 2025$722.35$810.26$1,532.61$262,778.04
57Jul 2025$724.57$808.04$1,532.61$262,053.47
58Aug 2025$726.80$805.81$1,532.61$261,326.67
59Sep 2025$729.03$803.58$1,532.61$260,597.64
60Oct 2025$731.27$801.34$1,532.61$259,866.37
61Nov 2025$733.52$799.09$1,532.61$259,132.85
62Dec 2025$735.78$796.83$1,532.61$258,397.07
2025 Total$8,681.96$9,709.36$18,391.32
63Jan 2026$738.04$794.57$1,532.61$257,659.03
64Feb 2026$740.31$792.30$1,532.61$256,918.72
65Mar 2026$742.58$790.03$1,532.61$256,176.14
66Apr 2026$744.87$787.74$1,532.61$255,431.27
67May 2026$747.16$785.45$1,532.61$254,684.11
68Jun 2026$749.46$783.15$1,532.61$253,934.65
69Jul 2026$751.76$780.85$1,532.61$253,182.89
70Aug 2026$754.07$778.54$1,532.61$252,428.82
71Sep 2026$756.39$776.22$1,532.61$251,672.43
72Oct 2026$758.72$773.89$1,532.61$250,913.71
73Nov 2026$761.05$771.56$1,532.61$250,152.66
74Dec 2026$763.39$769.22$1,532.61$249,389.27
2026 Total$9,007.8$9,383.52$18,391.32
75Jan 2027$765.74$766.87$1,532.61$248,623.53
76Feb 2027$768.09$764.52$1,532.61$247,855.44
77Mar 2027$770.45$762.16$1,532.61$247,084.99
78Apr 2027$772.82$759.79$1,532.61$246,312.17
79May 2027$775.20$757.41$1,532.61$245,536.97
80Jun 2027$777.58$755.03$1,532.61$244,759.39
81Jul 2027$779.97$752.64$1,532.61$243,979.42
82Aug 2027$782.37$750.24$1,532.61$243,197.05
83Sep 2027$784.78$747.83$1,532.61$242,412.27
84Oct 2027$787.19$745.42$1,532.61$241,625.08
85Nov 2027$789.61$743.00$1,532.61$240,835.47
86Dec 2027$792.04$740.57$1,532.61$240,043.43
2027 Total$9,345.84$9,045.48$18,391.32
87Jan 2028$794.48$738.13$1,532.61$239,248.95
88Feb 2028$796.92$735.69$1,532.61$238,452.03
89Mar 2028$799.37$733.24$1,532.61$237,652.66
90Apr 2028$801.83$730.78$1,532.61$236,850.83
91May 2028$804.29$728.32$1,532.61$236,046.54
92Jun 2028$806.77$725.84$1,532.61$235,239.77
93Jul 2028$809.25$723.36$1,532.61$234,430.52
94Aug 2028$811.74$720.87$1,532.61$233,618.78
95Sep 2028$814.23$718.38$1,532.61$232,804.55
96Oct 2028$816.74$715.87$1,532.61$231,987.81
97Nov 2028$819.25$713.36$1,532.61$231,168.56
98Dec 2028$821.77$710.84$1,532.61$230,346.79
2028 Total$9,696.64$8,694.68$18,391.32
99Jan 2029$824.29$708.32$1,532.61$229,522.50
100Feb 2029$826.83$705.78$1,532.61$228,695.67
101Mar 2029$829.37$703.24$1,532.61$227,866.30
102Apr 2029$831.92$700.69$1,532.61$227,034.38
103May 2029$834.48$698.13$1,532.61$226,199.90
104Jun 2029$837.05$695.56$1,532.61$225,362.85
105Jul 2029$839.62$692.99$1,532.61$224,523.23
106Aug 2029$842.20$690.41$1,532.61$223,681.03
107Sep 2029$844.79$687.82$1,532.61$222,836.24
108Oct 2029$847.39$685.22$1,532.61$221,988.85
109Nov 2029$849.99$682.62$1,532.61$221,138.86
110Dec 2029$852.61$680.00$1,532.61$220,286.25
2029 Total$10,060.54$8,330.78$18,391.32
111Jan 2030$855.23$677.38$1,532.61$219,431.02
112Feb 2030$857.86$674.75$1,532.61$218,573.16
113Mar 2030$860.50$672.11$1,532.61$217,712.66
114Apr 2030$863.14$669.47$1,532.61$216,849.52
115May 2030$865.80$666.81$1,532.61$215,983.72
116Jun 2030$868.46$664.15$1,532.61$215,115.26
117Jul 2030$871.13$661.48$1,532.61$214,244.13
118Aug 2030$873.81$658.80$1,532.61$213,370.32
119Sep 2030$876.50$656.11$1,532.61$212,493.82
120Oct 2030$879.19$653.42$1,532.61$211,614.63
121Nov 2030$881.90$650.71$1,532.61$210,732.73
122Dec 2030$884.61$648.00$1,532.61$209,848.12
2030 Total$10,438.13$7,953.19$18,391.32
123Jan 2031$887.33$645.28$1,532.61$208,960.79
124Feb 2031$890.06$642.55$1,532.61$208,070.73
125Mar 2031$892.79$639.82$1,532.61$207,177.94
126Apr 2031$895.54$637.07$1,532.61$206,282.40
127May 2031$898.29$634.32$1,532.61$205,384.11
128Jun 2031$901.05$631.56$1,532.61$204,483.06
129Jul 2031$903.82$628.79$1,532.61$203,579.24
130Aug 2031$906.60$626.01$1,532.61$202,672.64
131Sep 2031$909.39$623.22$1,532.61$201,763.25
132Oct 2031$912.19$620.42$1,532.61$200,851.06
133Nov 2031$914.99$617.62$1,532.61$199,936.07
134Dec 2031$917.81$614.80$1,532.61$199,018.26
2031 Total$10,829.86$7,561.46$18,391.32
135Jan 2032$920.63$611.98$1,532.61$198,097.63
136Feb 2032$923.46$609.15$1,532.61$197,174.17
137Mar 2032$926.30$606.31$1,532.61$196,247.87
138Apr 2032$929.15$603.46$1,532.61$195,318.72
139May 2032$932.00$600.61$1,532.61$194,386.72
140Jun 2032$934.87$597.74$1,532.61$193,451.85
141Jul 2032$937.75$594.86$1,532.61$192,514.10
142Aug 2032$940.63$591.98$1,532.61$191,573.47
143Sep 2032$943.52$589.09$1,532.61$190,629.95
144Oct 2032$946.42$586.19$1,532.61$189,683.53
145Nov 2032$949.33$583.28$1,532.61$188,734.20
146Dec 2032$952.25$580.36$1,532.61$187,781.95
2032 Total$11,236.31$7,155.01$18,391.32
147Jan 2033$955.18$577.43$1,532.61$186,826.77
148Feb 2033$958.12$574.49$1,532.61$185,868.65
149Mar 2033$961.06$571.55$1,532.61$184,907.59
150Apr 2033$964.02$568.59$1,532.61$183,943.57
151May 2033$966.98$565.63$1,532.61$182,976.59
152Jun 2033$969.96$562.65$1,532.61$182,006.63
153Jul 2033$972.94$559.67$1,532.61$181,033.69
154Aug 2033$975.93$556.68$1,532.61$180,057.76
155Sep 2033$978.93$553.68$1,532.61$179,078.83
156Oct 2033$981.94$550.67$1,532.61$178,096.89
157Nov 2033$984.96$547.65$1,532.61$177,111.93
158Dec 2033$987.99$544.62$1,532.61$176,123.94
2033 Total$11,658.01$6,733.31$18,391.32
159Jan 2034$991.03$541.58$1,532.61$175,132.91
160Feb 2034$994.08$538.53$1,532.61$174,138.83
161Mar 2034$997.13$535.48$1,532.61$173,141.70
162Apr 2034$1,000.20$532.41$1,532.61$172,141.50
163May 2034$1,003.27$529.34$1,532.61$171,138.23
164Jun 2034$1,006.36$526.25$1,532.61$170,131.87
165Jul 2034$1,009.45$523.16$1,532.61$169,122.42
166Aug 2034$1,012.56$520.05$1,532.61$168,109.86
167Sep 2034$1,015.67$516.94$1,532.61$167,094.19
168Oct 2034$1,018.80$513.81$1,532.61$166,075.39
169Nov 2034$1,021.93$510.68$1,532.61$165,053.46
170Dec 2034$1,025.07$507.54$1,532.61$164,028.39
2034 Total$12,095.55$6,295.77$18,391.32
171Jan 2035$1,028.22$504.39$1,532.61$163,000.17
172Feb 2035$1,031.38$501.23$1,532.61$161,968.79
173Mar 2035$1,034.56$498.05$1,532.61$160,934.23
174Apr 2035$1,037.74$494.87$1,532.61$159,896.49
175May 2035$1,040.93$491.68$1,532.61$158,855.56
176Jun 2035$1,044.13$488.48$1,532.61$157,811.43
177Jul 2035$1,047.34$485.27$1,532.61$156,764.09
178Aug 2035$1,050.56$482.05$1,532.61$155,713.53
179Sep 2035$1,053.79$478.82$1,532.61$154,659.74
180Oct 2035$1,057.03$475.58$1,532.61$153,602.71
181Nov 2035$1,060.28$472.33$1,532.61$152,542.43
182Dec 2035$1,063.54$469.07$1,532.61$151,478.89
2035 Total$12,549.5$5,841.82$18,391.32
183Jan 2036$1,066.81$465.80$1,532.61$150,412.08
184Feb 2036$1,070.09$462.52$1,532.61$149,341.99
185Mar 2036$1,073.38$459.23$1,532.61$148,268.61
186Apr 2036$1,076.68$455.93$1,532.61$147,191.93
187May 2036$1,079.99$452.62$1,532.61$146,111.94
188Jun 2036$1,083.32$449.29$1,532.61$145,028.62
189Jul 2036$1,086.65$445.96$1,532.61$143,941.97
190Aug 2036$1,089.99$442.62$1,532.61$142,851.98
191Sep 2036$1,093.34$439.27$1,532.61$141,758.64
192Oct 2036$1,096.70$435.91$1,532.61$140,661.94
193Nov 2036$1,100.07$432.54$1,532.61$139,561.87
194Dec 2036$1,103.46$429.15$1,532.61$138,458.41
2036 Total$13,020.48$5,370.84$18,391.32
195Jan 2037$1,106.85$425.76$1,532.61$137,351.56
196Feb 2037$1,110.25$422.36$1,532.61$136,241.31
197Mar 2037$1,113.67$418.94$1,532.61$135,127.64
198Apr 2037$1,117.09$415.52$1,532.61$134,010.55
199May 2037$1,120.53$412.08$1,532.61$132,890.02
200Jun 2037$1,123.97$408.64$1,532.61$131,766.05
201Jul 2037$1,127.43$405.18$1,532.61$130,638.62
202Aug 2037$1,130.90$401.71$1,532.61$129,507.72
203Sep 2037$1,134.37$398.24$1,532.61$128,373.35
204Oct 2037$1,137.86$394.75$1,532.61$127,235.49
205Nov 2037$1,141.36$391.25$1,532.61$126,094.13
206Dec 2037$1,144.87$387.74$1,532.61$124,949.26
2037 Total$13,509.15$4,882.17$18,391.32
207Jan 2038$1,148.39$384.22$1,532.61$123,800.87
208Feb 2038$1,151.92$380.69$1,532.61$122,648.95
209Mar 2038$1,155.46$377.15$1,532.61$121,493.49
210Apr 2038$1,159.02$373.59$1,532.61$120,334.47
211May 2038$1,162.58$370.03$1,532.61$119,171.89
212Jun 2038$1,166.16$366.45$1,532.61$118,005.73
213Jul 2038$1,169.74$362.87$1,532.61$116,835.99
214Aug 2038$1,173.34$359.27$1,532.61$115,662.65
215Sep 2038$1,176.95$355.66$1,532.61$114,485.70
216Oct 2038$1,180.57$352.04$1,532.61$113,305.13
217Nov 2038$1,184.20$348.41$1,532.61$112,120.93
218Dec 2038$1,187.84$344.77$1,532.61$110,933.09
2038 Total$14,016.17$4,375.15$18,391.32
219Jan 2039$1,191.49$341.12$1,532.61$109,741.60
220Feb 2039$1,195.15$337.46$1,532.61$108,546.45
221Mar 2039$1,198.83$333.78$1,532.61$107,347.62
222Apr 2039$1,202.52$330.09$1,532.61$106,145.10
223May 2039$1,206.21$326.40$1,532.61$104,938.89
224Jun 2039$1,209.92$322.69$1,532.61$103,728.97
225Jul 2039$1,213.64$318.97$1,532.61$102,515.33
226Aug 2039$1,217.38$315.23$1,532.61$101,297.95
227Sep 2039$1,221.12$311.49$1,532.61$100,076.83
228Oct 2039$1,224.87$307.74$1,532.61$98,851.96
229Nov 2039$1,228.64$303.97$1,532.61$97,623.32
230Dec 2039$1,232.42$300.19$1,532.61$96,390.90
2039 Total$14,542.19$3,849.13$18,391.32
231Jan 2040$1,236.21$296.40$1,532.61$95,154.69
232Feb 2040$1,240.01$292.60$1,532.61$93,914.68
233Mar 2040$1,243.82$288.79$1,532.61$92,670.86
234Apr 2040$1,247.65$284.96$1,532.61$91,423.21
235May 2040$1,251.48$281.13$1,532.61$90,171.73
236Jun 2040$1,255.33$277.28$1,532.61$88,916.40
237Jul 2040$1,259.19$273.42$1,532.61$87,657.21
238Aug 2040$1,263.06$269.55$1,532.61$86,394.15
239Sep 2040$1,266.95$265.66$1,532.61$85,127.20
240Oct 2040$1,270.84$261.77$1,532.61$83,856.36
241Nov 2040$1,274.75$257.86$1,532.61$82,581.61
242Dec 2040$1,278.67$253.94$1,532.61$81,302.94
2040 Total$15,087.96$3,303.36$18,391.32
243Jan 2041$1,282.60$250.01$1,532.61$80,020.34
244Feb 2041$1,286.55$246.06$1,532.61$78,733.79
245Mar 2041$1,290.50$242.11$1,532.61$77,443.29
246Apr 2041$1,294.47$238.14$1,532.61$76,148.82
247May 2041$1,298.45$234.16$1,532.61$74,850.37
248Jun 2041$1,302.45$230.16$1,532.61$73,547.92
249Jul 2041$1,306.45$226.16$1,532.61$72,241.47
250Aug 2041$1,310.47$222.14$1,532.61$70,931.00
251Sep 2041$1,314.50$218.11$1,532.61$69,616.50
252Oct 2041$1,318.54$214.07$1,532.61$68,297.96
253Nov 2041$1,322.59$210.02$1,532.61$66,975.37
254Dec 2041$1,326.66$205.95$1,532.61$65,648.71
2041 Total$15,654.23$2,737.09$18,391.32
255Jan 2042$1,330.74$201.87$1,532.61$64,317.97
256Feb 2042$1,334.83$197.78$1,532.61$62,983.14
257Mar 2042$1,338.94$193.67$1,532.61$61,644.20
258Apr 2042$1,343.05$189.56$1,532.61$60,301.15
259May 2042$1,347.18$185.43$1,532.61$58,953.97
260Jun 2042$1,351.33$181.28$1,532.61$57,602.64
261Jul 2042$1,355.48$177.13$1,532.61$56,247.16
262Aug 2042$1,359.65$172.96$1,532.61$54,887.51
263Sep 2042$1,363.83$168.78$1,532.61$53,523.68
264Oct 2042$1,368.02$164.59$1,532.61$52,155.66
265Nov 2042$1,372.23$160.38$1,532.61$50,783.43
266Dec 2042$1,376.45$156.16$1,532.61$49,406.98
2042 Total$16,241.73$2,149.59$18,391.32
267Jan 2043$1,380.68$151.93$1,532.61$48,026.30
268Feb 2043$1,384.93$147.68$1,532.61$46,641.37
269Mar 2043$1,389.19$143.42$1,532.61$45,252.18
270Apr 2043$1,393.46$139.15$1,532.61$43,858.72
271May 2043$1,397.74$134.87$1,532.61$42,460.98
272Jun 2043$1,402.04$130.57$1,532.61$41,058.94
273Jul 2043$1,406.35$126.26$1,532.61$39,652.59
274Aug 2043$1,410.68$121.93$1,532.61$38,241.91
275Sep 2043$1,415.02$117.59$1,532.61$36,826.89
276Oct 2043$1,419.37$113.24$1,532.61$35,407.52
277Nov 2043$1,423.73$108.88$1,532.61$33,983.79
278Dec 2043$1,428.11$104.50$1,532.61$32,555.68
2043 Total$16,851.3$1,540.02$18,391.32
279Jan 2044$1,432.50$100.11$1,532.61$31,123.18
280Feb 2044$1,436.91$95.70$1,532.61$29,686.27
281Mar 2044$1,441.32$91.29$1,532.61$28,244.95
282Apr 2044$1,445.76$86.85$1,532.61$26,799.19
283May 2044$1,450.20$82.41$1,532.61$25,348.99
284Jun 2044$1,454.66$77.95$1,532.61$23,894.33
285Jul 2044$1,459.13$73.48$1,532.61$22,435.20
286Aug 2044$1,463.62$68.99$1,532.61$20,971.58
287Sep 2044$1,468.12$64.49$1,532.61$19,503.46
288Oct 2044$1,472.64$59.97$1,532.61$18,030.82
289Nov 2044$1,477.17$55.44$1,532.61$16,553.65
290Dec 2044$1,481.71$50.90$1,532.61$15,071.94
2044 Total$17,483.74$907.58$18,391.32
291Jan 2045$1,486.26$46.35$1,532.61$13,585.68
292Feb 2045$1,490.83$41.78$1,532.61$12,094.85
293Mar 2045$1,495.42$37.19$1,532.61$10,599.43
294Apr 2045$1,500.02$32.59$1,532.61$9,099.41
295May 2045$1,504.63$27.98$1,532.61$7,594.78
296Jun 2045$1,509.26$23.35$1,532.61$6,085.52
297Jul 2045$1,513.90$18.71$1,532.61$4,571.62
298Aug 2045$1,518.55$14.06$1,532.61$3,053.07
299Sep 2045$1,523.22$9.39$1,532.61$1,529.85
300Oct 2045$1,527.91$4.70$1,532.61$1.94
2045 Total$15,070$256.1$15,326.1