Borrow amount

$300,000

Advertised Rate

4.99

% p.a

Fixed - 5 years

Loan term
25 Years
Repayment frequency
Monthly
Monthly Repayments
$1,752
Number of repayments
300
Total interest paid
$225,608
Total Repayments

$525,606

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Sep 2021$504.52$1,247.50$1,752.02$299,495.48
2Oct 2021$506.62$1,245.40$1,752.02$298,988.86
3Nov 2021$508.72$1,243.30$1,752.02$298,480.14
4Dec 2021$510.84$1,241.18$1,752.02$297,969.30
2021 Total$2,030.7$4,977.38$7,008.08
5Jan 2022$512.96$1,239.06$1,752.02$297,456.34
6Feb 2022$515.10$1,236.92$1,752.02$296,941.24
7Mar 2022$517.24$1,234.78$1,752.02$296,424.00
8Apr 2022$519.39$1,232.63$1,752.02$295,904.61
9May 2022$521.55$1,230.47$1,752.02$295,383.06
10Jun 2022$523.72$1,228.30$1,752.02$294,859.34
11Jul 2022$525.90$1,226.12$1,752.02$294,333.44
12Aug 2022$528.08$1,223.94$1,752.02$293,805.36
13Sep 2022$530.28$1,221.74$1,752.02$293,275.08
14Oct 2022$532.48$1,219.54$1,752.02$292,742.60
15Nov 2022$534.70$1,217.32$1,752.02$292,207.90
16Dec 2022$536.92$1,215.10$1,752.02$291,670.98
2022 Total$6,298.32$14,725.92$21,024.24
17Jan 2023$539.15$1,212.87$1,752.02$291,131.83
18Feb 2023$541.40$1,210.62$1,752.02$290,590.43
19Mar 2023$543.65$1,208.37$1,752.02$290,046.78
20Apr 2023$545.91$1,206.11$1,752.02$289,500.87
21May 2023$548.18$1,203.84$1,752.02$288,952.69
22Jun 2023$550.46$1,201.56$1,752.02$288,402.23
23Jul 2023$552.75$1,199.27$1,752.02$287,849.48
24Aug 2023$555.05$1,196.97$1,752.02$287,294.43
25Sep 2023$557.35$1,194.67$1,752.02$286,737.08
26Oct 2023$559.67$1,192.35$1,752.02$286,177.41
27Nov 2023$562.00$1,190.02$1,752.02$285,615.41
28Dec 2023$564.34$1,187.68$1,752.02$285,051.07
2023 Total$6,619.91$14,404.33$21,024.24
29Jan 2024$566.68$1,185.34$1,752.02$284,484.39
30Feb 2024$569.04$1,182.98$1,752.02$283,915.35
31Mar 2024$571.41$1,180.61$1,752.02$283,343.94
32Apr 2024$573.78$1,178.24$1,752.02$282,770.16
33May 2024$576.17$1,175.85$1,752.02$282,193.99
34Jun 2024$578.56$1,173.46$1,752.02$281,615.43
35Jul 2024$580.97$1,171.05$1,752.02$281,034.46
36Aug 2024$583.39$1,168.63$1,752.02$280,451.07
37Sep 2024$585.81$1,166.21$1,752.02$279,865.26
38Oct 2024$588.25$1,163.77$1,752.02$279,277.01
39Nov 2024$590.69$1,161.33$1,752.02$278,686.32
40Dec 2024$593.15$1,158.87$1,752.02$278,093.17
2024 Total$6,957.9$14,066.34$21,024.24
41Jan 2025$595.62$1,156.40$1,752.02$277,497.55
42Feb 2025$598.09$1,153.93$1,752.02$276,899.46
43Mar 2025$600.58$1,151.44$1,752.02$276,298.88
44Apr 2025$603.08$1,148.94$1,752.02$275,695.80
45May 2025$605.58$1,146.44$1,752.02$275,090.22
46Jun 2025$608.10$1,143.92$1,752.02$274,482.12
47Jul 2025$610.63$1,141.39$1,752.02$273,871.49
48Aug 2025$613.17$1,138.85$1,752.02$273,258.32
49Sep 2025$615.72$1,136.30$1,752.02$272,642.60
50Oct 2025$618.28$1,133.74$1,752.02$272,024.32
51Nov 2025$620.85$1,131.17$1,752.02$271,403.47
52Dec 2025$623.43$1,128.59$1,752.02$270,780.04
2025 Total$7,313.13$13,711.11$21,024.24
53Jan 2026$626.03$1,125.99$1,752.02$270,154.01
54Feb 2026$628.63$1,123.39$1,752.02$269,525.38
55Mar 2026$631.24$1,120.78$1,752.02$268,894.14
56Apr 2026$633.87$1,118.15$1,752.02$268,260.27
57May 2026$636.50$1,115.52$1,752.02$267,623.77
58Jun 2026$639.15$1,112.87$1,752.02$266,984.62
59Jul 2026$641.81$1,110.21$1,752.02$266,342.81
60Aug 2026$644.48$1,107.54$1,752.02$265,698.33
61Sep 2026$647.16$1,104.86$1,752.02$265,051.17
62Oct 2026$649.85$1,102.17$1,752.02$264,401.32
63Nov 2026$652.55$1,099.47$1,752.02$263,748.77
64Dec 2026$655.26$1,096.76$1,752.02$263,093.51
2026 Total$7,686.53$13,337.71$21,024.24
65Jan 2027$657.99$1,094.03$1,752.02$262,435.52
66Feb 2027$660.73$1,091.29$1,752.02$261,774.79
67Mar 2027$663.47$1,088.55$1,752.02$261,111.32
68Apr 2027$666.23$1,085.79$1,752.02$260,445.09
69May 2027$669.00$1,083.02$1,752.02$259,776.09
70Jun 2027$671.78$1,080.24$1,752.02$259,104.31
71Jul 2027$674.58$1,077.44$1,752.02$258,429.73
72Aug 2027$677.38$1,074.64$1,752.02$257,752.35
73Sep 2027$680.20$1,071.82$1,752.02$257,072.15
74Oct 2027$683.03$1,068.99$1,752.02$256,389.12
75Nov 2027$685.87$1,066.15$1,752.02$255,703.25
76Dec 2027$688.72$1,063.30$1,752.02$255,014.53
2027 Total$8,078.98$12,945.26$21,024.24
77Jan 2028$691.58$1,060.44$1,752.02$254,322.95
78Feb 2028$694.46$1,057.56$1,752.02$253,628.49
79Mar 2028$697.35$1,054.67$1,752.02$252,931.14
80Apr 2028$700.25$1,051.77$1,752.02$252,230.89
81May 2028$703.16$1,048.86$1,752.02$251,527.73
82Jun 2028$706.08$1,045.94$1,752.02$250,821.65
83Jul 2028$709.02$1,043.00$1,752.02$250,112.63
84Aug 2028$711.97$1,040.05$1,752.02$249,400.66
85Sep 2028$714.93$1,037.09$1,752.02$248,685.73
86Oct 2028$717.90$1,034.12$1,752.02$247,967.83
87Nov 2028$720.89$1,031.13$1,752.02$247,246.94
88Dec 2028$723.88$1,028.14$1,752.02$246,523.06
2028 Total$8,491.47$12,532.77$21,024.24
89Jan 2029$726.89$1,025.13$1,752.02$245,796.17
90Feb 2029$729.92$1,022.10$1,752.02$245,066.25
91Mar 2029$732.95$1,019.07$1,752.02$244,333.30
92Apr 2029$736.00$1,016.02$1,752.02$243,597.30
93May 2029$739.06$1,012.96$1,752.02$242,858.24
94Jun 2029$742.13$1,009.89$1,752.02$242,116.11
95Jul 2029$745.22$1,006.80$1,752.02$241,370.89
96Aug 2029$748.32$1,003.70$1,752.02$240,622.57
97Sep 2029$751.43$1,000.59$1,752.02$239,871.14
98Oct 2029$754.56$997.46$1,752.02$239,116.58
99Nov 2029$757.69$994.33$1,752.02$238,358.89
100Dec 2029$760.84$991.18$1,752.02$237,598.05
2029 Total$8,925.01$12,099.23$21,024.24
101Jan 2030$764.01$988.01$1,752.02$236,834.04
102Feb 2030$767.19$984.83$1,752.02$236,066.85
103Mar 2030$770.38$981.64$1,752.02$235,296.47
104Apr 2030$773.58$978.44$1,752.02$234,522.89
105May 2030$776.80$975.22$1,752.02$233,746.09
106Jun 2030$780.03$971.99$1,752.02$232,966.06
107Jul 2030$783.27$968.75$1,752.02$232,182.79
108Aug 2030$786.53$965.49$1,752.02$231,396.26
109Sep 2030$789.80$962.22$1,752.02$230,606.46
110Oct 2030$793.08$958.94$1,752.02$229,813.38
111Nov 2030$796.38$955.64$1,752.02$229,017.00
112Dec 2030$799.69$952.33$1,752.02$228,217.31
2030 Total$9,380.74$11,643.5$21,024.24
113Jan 2031$803.02$949.00$1,752.02$227,414.29
114Feb 2031$806.36$945.66$1,752.02$226,607.93
115Mar 2031$809.71$942.31$1,752.02$225,798.22
116Apr 2031$813.08$938.94$1,752.02$224,985.14
117May 2031$816.46$935.56$1,752.02$224,168.68
118Jun 2031$819.85$932.17$1,752.02$223,348.83
119Jul 2031$823.26$928.76$1,752.02$222,525.57
120Aug 2031$826.68$925.34$1,752.02$221,698.89
121Sep 2031$830.12$921.90$1,752.02$220,868.77
122Oct 2031$833.57$918.45$1,752.02$220,035.20
123Nov 2031$837.04$914.98$1,752.02$219,198.16
124Dec 2031$840.52$911.50$1,752.02$218,357.64
2031 Total$9,859.67$11,164.57$21,024.24
125Jan 2032$844.02$908.00$1,752.02$217,513.62
126Feb 2032$847.53$904.49$1,752.02$216,666.09
127Mar 2032$851.05$900.97$1,752.02$215,815.04
128Apr 2032$854.59$897.43$1,752.02$214,960.45
129May 2032$858.14$893.88$1,752.02$214,102.31
130Jun 2032$861.71$890.31$1,752.02$213,240.60
131Jul 2032$865.29$886.73$1,752.02$212,375.31
132Aug 2032$868.89$883.13$1,752.02$211,506.42
133Sep 2032$872.51$879.51$1,752.02$210,633.91
134Oct 2032$876.13$875.89$1,752.02$209,757.78
135Nov 2032$879.78$872.24$1,752.02$208,878.00
136Dec 2032$883.44$868.58$1,752.02$207,994.56
2032 Total$10,363.08$10,661.16$21,024.24
137Jan 2033$887.11$864.91$1,752.02$207,107.45
138Feb 2033$890.80$861.22$1,752.02$206,216.65
139Mar 2033$894.50$857.52$1,752.02$205,322.15
140Apr 2033$898.22$853.80$1,752.02$204,423.93
141May 2033$901.96$850.06$1,752.02$203,521.97
142Jun 2033$905.71$846.31$1,752.02$202,616.26
143Jul 2033$909.47$842.55$1,752.02$201,706.79
144Aug 2033$913.26$838.76$1,752.02$200,793.53
145Sep 2033$917.05$834.97$1,752.02$199,876.48
146Oct 2033$920.87$831.15$1,752.02$198,955.61
147Nov 2033$924.70$827.32$1,752.02$198,030.91
148Dec 2033$928.54$823.48$1,752.02$197,102.37
2033 Total$10,892.19$10,132.05$21,024.24
149Jan 2034$932.40$819.62$1,752.02$196,169.97
150Feb 2034$936.28$815.74$1,752.02$195,233.69
151Mar 2034$940.17$811.85$1,752.02$194,293.52
152Apr 2034$944.08$807.94$1,752.02$193,349.44
153May 2034$948.01$804.01$1,752.02$192,401.43
154Jun 2034$951.95$800.07$1,752.02$191,449.48
155Jul 2034$955.91$796.11$1,752.02$190,493.57
156Aug 2034$959.88$792.14$1,752.02$189,533.69
157Sep 2034$963.88$788.14$1,752.02$188,569.81
158Oct 2034$967.88$784.14$1,752.02$187,601.93
159Nov 2034$971.91$780.11$1,752.02$186,630.02
160Dec 2034$975.95$776.07$1,752.02$185,654.07
2034 Total$11,448.3$9,575.94$21,024.24
161Jan 2035$980.01$772.01$1,752.02$184,674.06
162Feb 2035$984.08$767.94$1,752.02$183,689.98
163Mar 2035$988.18$763.84$1,752.02$182,701.80
164Apr 2035$992.29$759.73$1,752.02$181,709.51
165May 2035$996.41$755.61$1,752.02$180,713.10
166Jun 2035$1,000.55$751.47$1,752.02$179,712.55
167Jul 2035$1,004.72$747.30$1,752.02$178,707.83
168Aug 2035$1,008.89$743.13$1,752.02$177,698.94
169Sep 2035$1,013.09$738.93$1,752.02$176,685.85
170Oct 2035$1,017.30$734.72$1,752.02$175,668.55
171Nov 2035$1,021.53$730.49$1,752.02$174,647.02
172Dec 2035$1,025.78$726.24$1,752.02$173,621.24
2035 Total$12,032.83$8,991.41$21,024.24
173Jan 2036$1,030.05$721.97$1,752.02$172,591.19
174Feb 2036$1,034.33$717.69$1,752.02$171,556.86
175Mar 2036$1,038.63$713.39$1,752.02$170,518.23
176Apr 2036$1,042.95$709.07$1,752.02$169,475.28
177May 2036$1,047.29$704.73$1,752.02$168,427.99
178Jun 2036$1,051.64$700.38$1,752.02$167,376.35
179Jul 2036$1,056.01$696.01$1,752.02$166,320.34
180Aug 2036$1,060.40$691.62$1,752.02$165,259.94
181Sep 2036$1,064.81$687.21$1,752.02$164,195.13
182Oct 2036$1,069.24$682.78$1,752.02$163,125.89
183Nov 2036$1,073.69$678.33$1,752.02$162,052.20
184Dec 2036$1,078.15$673.87$1,752.02$160,974.05
2036 Total$12,647.19$8,377.05$21,024.24
185Jan 2037$1,082.64$669.38$1,752.02$159,891.41
186Feb 2037$1,087.14$664.88$1,752.02$158,804.27
187Mar 2037$1,091.66$660.36$1,752.02$157,712.61
188Apr 2037$1,096.20$655.82$1,752.02$156,616.41
189May 2037$1,100.76$651.26$1,752.02$155,515.65
190Jun 2037$1,105.33$646.69$1,752.02$154,410.32
191Jul 2037$1,109.93$642.09$1,752.02$153,300.39
192Aug 2037$1,114.55$637.47$1,752.02$152,185.84
193Sep 2037$1,119.18$632.84$1,752.02$151,066.66
194Oct 2037$1,123.83$628.19$1,752.02$149,942.83
195Nov 2037$1,128.51$623.51$1,752.02$148,814.32
196Dec 2037$1,133.20$618.82$1,752.02$147,681.12
2037 Total$13,292.93$7,731.31$21,024.24
197Jan 2038$1,137.91$614.11$1,752.02$146,543.21
198Feb 2038$1,142.64$609.38$1,752.02$145,400.57
199Mar 2038$1,147.40$604.62$1,752.02$144,253.17
200Apr 2038$1,152.17$599.85$1,752.02$143,101.00
201May 2038$1,156.96$595.06$1,752.02$141,944.04
202Jun 2038$1,161.77$590.25$1,752.02$140,782.27
203Jul 2038$1,166.60$585.42$1,752.02$139,615.67
204Aug 2038$1,171.45$580.57$1,752.02$138,444.22
205Sep 2038$1,176.32$575.70$1,752.02$137,267.90
206Oct 2038$1,181.21$570.81$1,752.02$136,086.69
207Nov 2038$1,186.13$565.89$1,752.02$134,900.56
208Dec 2038$1,191.06$560.96$1,752.02$133,709.50
2038 Total$13,971.62$7,052.62$21,024.24
209Jan 2039$1,196.01$556.01$1,752.02$132,513.49
210Feb 2039$1,200.98$551.04$1,752.02$131,312.51
211Mar 2039$1,205.98$546.04$1,752.02$130,106.53
212Apr 2039$1,210.99$541.03$1,752.02$128,895.54
213May 2039$1,216.03$535.99$1,752.02$127,679.51
214Jun 2039$1,221.09$530.93$1,752.02$126,458.42
215Jul 2039$1,226.16$525.86$1,752.02$125,232.26
216Aug 2039$1,231.26$520.76$1,752.02$124,001.00
217Sep 2039$1,236.38$515.64$1,752.02$122,764.62
218Oct 2039$1,241.52$510.50$1,752.02$121,523.10
219Nov 2039$1,246.69$505.33$1,752.02$120,276.41
220Dec 2039$1,251.87$500.15$1,752.02$119,024.54
2039 Total$14,684.96$6,339.28$21,024.24
221Jan 2040$1,257.08$494.94$1,752.02$117,767.46
222Feb 2040$1,262.30$489.72$1,752.02$116,505.16
223Mar 2040$1,267.55$484.47$1,752.02$115,237.61
224Apr 2040$1,272.82$479.20$1,752.02$113,964.79
225May 2040$1,278.12$473.90$1,752.02$112,686.67
226Jun 2040$1,283.43$468.59$1,752.02$111,403.24
227Jul 2040$1,288.77$463.25$1,752.02$110,114.47
228Aug 2040$1,294.13$457.89$1,752.02$108,820.34
229Sep 2040$1,299.51$452.51$1,752.02$107,520.83
230Oct 2040$1,304.91$447.11$1,752.02$106,215.92
231Nov 2040$1,310.34$441.68$1,752.02$104,905.58
232Dec 2040$1,315.79$436.23$1,752.02$103,589.79
2040 Total$15,434.75$5,589.49$21,024.24
233Jan 2041$1,321.26$430.76$1,752.02$102,268.53
234Feb 2041$1,326.75$425.27$1,752.02$100,941.78
235Mar 2041$1,332.27$419.75$1,752.02$99,609.51
236Apr 2041$1,337.81$414.21$1,752.02$98,271.70
237May 2041$1,343.37$408.65$1,752.02$96,928.33
238Jun 2041$1,348.96$403.06$1,752.02$95,579.37
239Jul 2041$1,354.57$397.45$1,752.02$94,224.80
240Aug 2041$1,360.20$391.82$1,752.02$92,864.60
241Sep 2041$1,365.86$386.16$1,752.02$91,498.74
242Oct 2041$1,371.54$380.48$1,752.02$90,127.20
243Nov 2041$1,377.24$374.78$1,752.02$88,749.96
244Dec 2041$1,382.97$369.05$1,752.02$87,366.99
2041 Total$16,222.8$4,801.44$21,024.24
245Jan 2042$1,388.72$363.30$1,752.02$85,978.27
246Feb 2042$1,394.49$357.53$1,752.02$84,583.78
247Mar 2042$1,400.29$351.73$1,752.02$83,183.49
248Apr 2042$1,406.12$345.90$1,752.02$81,777.37
249May 2042$1,411.96$340.06$1,752.02$80,365.41
250Jun 2042$1,417.83$334.19$1,752.02$78,947.58
251Jul 2042$1,423.73$328.29$1,752.02$77,523.85
252Aug 2042$1,429.65$322.37$1,752.02$76,094.20
253Sep 2042$1,435.59$316.43$1,752.02$74,658.61
254Oct 2042$1,441.56$310.46$1,752.02$73,217.05
255Nov 2042$1,447.56$304.46$1,752.02$71,769.49
256Dec 2042$1,453.58$298.44$1,752.02$70,315.91
2042 Total$17,051.08$3,973.16$21,024.24
257Jan 2043$1,459.62$292.40$1,752.02$68,856.29
258Feb 2043$1,465.69$286.33$1,752.02$67,390.60
259Mar 2043$1,471.79$280.23$1,752.02$65,918.81
260Apr 2043$1,477.91$274.11$1,752.02$64,440.90
261May 2043$1,484.05$267.97$1,752.02$62,956.85
262Jun 2043$1,490.22$261.80$1,752.02$61,466.63
263Jul 2043$1,496.42$255.60$1,752.02$59,970.21
264Aug 2043$1,502.64$249.38$1,752.02$58,467.57
265Sep 2043$1,508.89$243.13$1,752.02$56,958.68
266Oct 2043$1,515.17$236.85$1,752.02$55,443.51
267Nov 2043$1,521.47$230.55$1,752.02$53,922.04
268Dec 2043$1,527.79$224.23$1,752.02$52,394.25
2043 Total$17,921.66$3,102.58$21,024.24
269Jan 2044$1,534.15$217.87$1,752.02$50,860.10
270Feb 2044$1,540.53$211.49$1,752.02$49,319.57
271Mar 2044$1,546.93$205.09$1,752.02$47,772.64
272Apr 2044$1,553.37$198.65$1,752.02$46,219.27
273May 2044$1,559.82$192.20$1,752.02$44,659.45
274Jun 2044$1,566.31$185.71$1,752.02$43,093.14
275Jul 2044$1,572.82$179.20$1,752.02$41,520.32
276Aug 2044$1,579.36$172.66$1,752.02$39,940.96
277Sep 2044$1,585.93$166.09$1,752.02$38,355.03
278Oct 2044$1,592.53$159.49$1,752.02$36,762.50
279Nov 2044$1,599.15$152.87$1,752.02$35,163.35
280Dec 2044$1,605.80$146.22$1,752.02$33,557.55
2044 Total$18,836.7$2,187.54$21,024.24
281Jan 2045$1,612.48$139.54$1,752.02$31,945.07
282Feb 2045$1,619.18$132.84$1,752.02$30,325.89
283Mar 2045$1,625.91$126.11$1,752.02$28,699.98
284Apr 2045$1,632.68$119.34$1,752.02$27,067.30
285May 2045$1,639.47$112.55$1,752.02$25,427.83
286Jun 2045$1,646.28$105.74$1,752.02$23,781.55
287Jul 2045$1,653.13$98.89$1,752.02$22,128.42
288Aug 2045$1,660.00$92.02$1,752.02$20,468.42
289Sep 2045$1,666.91$85.11$1,752.02$18,801.51
290Oct 2045$1,673.84$78.18$1,752.02$17,127.67
291Nov 2045$1,680.80$71.22$1,752.02$15,446.87
292Dec 2045$1,687.79$64.23$1,752.02$13,759.08
2045 Total$19,798.47$1,225.77$21,024.24
293Jan 2046$1,694.81$57.21$1,752.02$12,064.27
294Feb 2046$1,701.85$50.17$1,752.02$10,362.42
295Mar 2046$1,708.93$43.09$1,752.02$8,653.49
296Apr 2046$1,716.04$35.98$1,752.02$6,937.45
297May 2046$1,723.17$28.85$1,752.02$5,214.28
298Jun 2046$1,730.34$21.68$1,752.02$3,483.94
299Jul 2046$1,737.53$14.49$1,752.02$1,746.41
300Aug 2046$1,744.76$7.26$1,752.02$1.65
2046 Total$13,757.43$258.73$14,016.16