Borrow amount

$300,000

Advertised Rate

3.07

% p.a

Fixed - 5 years

Loan term
25 Years
Repayment frequency
Monthly
Monthly Repayments
$768
Number of repayments
300
Total interest paid
$230,250
Total Repayments

$230,250

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Sep 2021$0.00$767.50$767.50$300,000.00
2Oct 2021$0.00$767.50$767.50$300,000.00
3Nov 2021$0.00$767.50$767.50$300,000.00
4Dec 2021$0.00$767.50$767.50$300,000.00
2021 Total$0$3,070$3,070
5Jan 2022$0.00$767.50$767.50$300,000.00
6Feb 2022$0.00$767.50$767.50$300,000.00
7Mar 2022$0.00$767.50$767.50$300,000.00
8Apr 2022$0.00$767.50$767.50$300,000.00
9May 2022$0.00$767.50$767.50$300,000.00
10Jun 2022$0.00$767.50$767.50$300,000.00
11Jul 2022$0.00$767.50$767.50$300,000.00
12Aug 2022$0.00$767.50$767.50$300,000.00
13Sep 2022$0.00$767.50$767.50$300,000.00
14Oct 2022$0.00$767.50$767.50$300,000.00
15Nov 2022$0.00$767.50$767.50$300,000.00
16Dec 2022$0.00$767.50$767.50$300,000.00
2022 Total$0$9,210$9,210
17Jan 2023$0.00$767.50$767.50$300,000.00
18Feb 2023$0.00$767.50$767.50$300,000.00
19Mar 2023$0.00$767.50$767.50$300,000.00
20Apr 2023$0.00$767.50$767.50$300,000.00
21May 2023$0.00$767.50$767.50$300,000.00
22Jun 2023$0.00$767.50$767.50$300,000.00
23Jul 2023$0.00$767.50$767.50$300,000.00
24Aug 2023$0.00$767.50$767.50$300,000.00
25Sep 2023$0.00$767.50$767.50$300,000.00
26Oct 2023$0.00$767.50$767.50$300,000.00
27Nov 2023$0.00$767.50$767.50$300,000.00
28Dec 2023$0.00$767.50$767.50$300,000.00
2023 Total$0$9,210$9,210
29Jan 2024$0.00$767.50$767.50$300,000.00
30Feb 2024$0.00$767.50$767.50$300,000.00
31Mar 2024$0.00$767.50$767.50$300,000.00
32Apr 2024$0.00$767.50$767.50$300,000.00
33May 2024$0.00$767.50$767.50$300,000.00
34Jun 2024$0.00$767.50$767.50$300,000.00
35Jul 2024$0.00$767.50$767.50$300,000.00
36Aug 2024$0.00$767.50$767.50$300,000.00
37Sep 2024$0.00$767.50$767.50$300,000.00
38Oct 2024$0.00$767.50$767.50$300,000.00
39Nov 2024$0.00$767.50$767.50$300,000.00
40Dec 2024$0.00$767.50$767.50$300,000.00
2024 Total$0$9,210$9,210
41Jan 2025$0.00$767.50$767.50$300,000.00
42Feb 2025$0.00$767.50$767.50$300,000.00
43Mar 2025$0.00$767.50$767.50$300,000.00
44Apr 2025$0.00$767.50$767.50$300,000.00
45May 2025$0.00$767.50$767.50$300,000.00
46Jun 2025$0.00$767.50$767.50$300,000.00
47Jul 2025$0.00$767.50$767.50$300,000.00
48Aug 2025$0.00$767.50$767.50$300,000.00
49Sep 2025$0.00$767.50$767.50$300,000.00
50Oct 2025$0.00$767.50$767.50$300,000.00
51Nov 2025$0.00$767.50$767.50$300,000.00
52Dec 2025$0.00$767.50$767.50$300,000.00
2025 Total$0$9,210$9,210
53Jan 2026$0.00$767.50$767.50$300,000.00
54Feb 2026$0.00$767.50$767.50$300,000.00
55Mar 2026$0.00$767.50$767.50$300,000.00
56Apr 2026$0.00$767.50$767.50$300,000.00
57May 2026$0.00$767.50$767.50$300,000.00
58Jun 2026$0.00$767.50$767.50$300,000.00
59Jul 2026$0.00$767.50$767.50$300,000.00
60Aug 2026$0.00$767.50$767.50$300,000.00
61Sep 2026$0.00$767.50$767.50$300,000.00
62Oct 2026$0.00$767.50$767.50$300,000.00
63Nov 2026$0.00$767.50$767.50$300,000.00
64Dec 2026$0.00$767.50$767.50$300,000.00
2026 Total$0$9,210$9,210
65Jan 2027$0.00$767.50$767.50$300,000.00
66Feb 2027$0.00$767.50$767.50$300,000.00
67Mar 2027$0.00$767.50$767.50$300,000.00
68Apr 2027$0.00$767.50$767.50$300,000.00
69May 2027$0.00$767.50$767.50$300,000.00
70Jun 2027$0.00$767.50$767.50$300,000.00
71Jul 2027$0.00$767.50$767.50$300,000.00
72Aug 2027$0.00$767.50$767.50$300,000.00
73Sep 2027$0.00$767.50$767.50$300,000.00
74Oct 2027$0.00$767.50$767.50$300,000.00
75Nov 2027$0.00$767.50$767.50$300,000.00
76Dec 2027$0.00$767.50$767.50$300,000.00
2027 Total$0$9,210$9,210
77Jan 2028$0.00$767.50$767.50$300,000.00
78Feb 2028$0.00$767.50$767.50$300,000.00
79Mar 2028$0.00$767.50$767.50$300,000.00
80Apr 2028$0.00$767.50$767.50$300,000.00
81May 2028$0.00$767.50$767.50$300,000.00
82Jun 2028$0.00$767.50$767.50$300,000.00
83Jul 2028$0.00$767.50$767.50$300,000.00
84Aug 2028$0.00$767.50$767.50$300,000.00
85Sep 2028$0.00$767.50$767.50$300,000.00
86Oct 2028$0.00$767.50$767.50$300,000.00
87Nov 2028$0.00$767.50$767.50$300,000.00
88Dec 2028$0.00$767.50$767.50$300,000.00
2028 Total$0$9,210$9,210
89Jan 2029$0.00$767.50$767.50$300,000.00
90Feb 2029$0.00$767.50$767.50$300,000.00
91Mar 2029$0.00$767.50$767.50$300,000.00
92Apr 2029$0.00$767.50$767.50$300,000.00
93May 2029$0.00$767.50$767.50$300,000.00
94Jun 2029$0.00$767.50$767.50$300,000.00
95Jul 2029$0.00$767.50$767.50$300,000.00
96Aug 2029$0.00$767.50$767.50$300,000.00
97Sep 2029$0.00$767.50$767.50$300,000.00
98Oct 2029$0.00$767.50$767.50$300,000.00
99Nov 2029$0.00$767.50$767.50$300,000.00
100Dec 2029$0.00$767.50$767.50$300,000.00
2029 Total$0$9,210$9,210
101Jan 2030$0.00$767.50$767.50$300,000.00
102Feb 2030$0.00$767.50$767.50$300,000.00
103Mar 2030$0.00$767.50$767.50$300,000.00
104Apr 2030$0.00$767.50$767.50$300,000.00
105May 2030$0.00$767.50$767.50$300,000.00
106Jun 2030$0.00$767.50$767.50$300,000.00
107Jul 2030$0.00$767.50$767.50$300,000.00
108Aug 2030$0.00$767.50$767.50$300,000.00
109Sep 2030$0.00$767.50$767.50$300,000.00
110Oct 2030$0.00$767.50$767.50$300,000.00
111Nov 2030$0.00$767.50$767.50$300,000.00
112Dec 2030$0.00$767.50$767.50$300,000.00
2030 Total$0$9,210$9,210
113Jan 2031$0.00$767.50$767.50$300,000.00
114Feb 2031$0.00$767.50$767.50$300,000.00
115Mar 2031$0.00$767.50$767.50$300,000.00
116Apr 2031$0.00$767.50$767.50$300,000.00
117May 2031$0.00$767.50$767.50$300,000.00
118Jun 2031$0.00$767.50$767.50$300,000.00
119Jul 2031$0.00$767.50$767.50$300,000.00
120Aug 2031$0.00$767.50$767.50$300,000.00
121Sep 2031$0.00$767.50$767.50$300,000.00
122Oct 2031$0.00$767.50$767.50$300,000.00
123Nov 2031$0.00$767.50$767.50$300,000.00
124Dec 2031$0.00$767.50$767.50$300,000.00
2031 Total$0$9,210$9,210
125Jan 2032$0.00$767.50$767.50$300,000.00
126Feb 2032$0.00$767.50$767.50$300,000.00
127Mar 2032$0.00$767.50$767.50$300,000.00
128Apr 2032$0.00$767.50$767.50$300,000.00
129May 2032$0.00$767.50$767.50$300,000.00
130Jun 2032$0.00$767.50$767.50$300,000.00
131Jul 2032$0.00$767.50$767.50$300,000.00
132Aug 2032$0.00$767.50$767.50$300,000.00
133Sep 2032$0.00$767.50$767.50$300,000.00
134Oct 2032$0.00$767.50$767.50$300,000.00
135Nov 2032$0.00$767.50$767.50$300,000.00
136Dec 2032$0.00$767.50$767.50$300,000.00
2032 Total$0$9,210$9,210
137Jan 2033$0.00$767.50$767.50$300,000.00
138Feb 2033$0.00$767.50$767.50$300,000.00
139Mar 2033$0.00$767.50$767.50$300,000.00
140Apr 2033$0.00$767.50$767.50$300,000.00
141May 2033$0.00$767.50$767.50$300,000.00
142Jun 2033$0.00$767.50$767.50$300,000.00
143Jul 2033$0.00$767.50$767.50$300,000.00
144Aug 2033$0.00$767.50$767.50$300,000.00
145Sep 2033$0.00$767.50$767.50$300,000.00
146Oct 2033$0.00$767.50$767.50$300,000.00
147Nov 2033$0.00$767.50$767.50$300,000.00
148Dec 2033$0.00$767.50$767.50$300,000.00
2033 Total$0$9,210$9,210
149Jan 2034$0.00$767.50$767.50$300,000.00
150Feb 2034$0.00$767.50$767.50$300,000.00
151Mar 2034$0.00$767.50$767.50$300,000.00
152Apr 2034$0.00$767.50$767.50$300,000.00
153May 2034$0.00$767.50$767.50$300,000.00
154Jun 2034$0.00$767.50$767.50$300,000.00
155Jul 2034$0.00$767.50$767.50$300,000.00
156Aug 2034$0.00$767.50$767.50$300,000.00
157Sep 2034$0.00$767.50$767.50$300,000.00
158Oct 2034$0.00$767.50$767.50$300,000.00
159Nov 2034$0.00$767.50$767.50$300,000.00
160Dec 2034$0.00$767.50$767.50$300,000.00
2034 Total$0$9,210$9,210
161Jan 2035$0.00$767.50$767.50$300,000.00
162Feb 2035$0.00$767.50$767.50$300,000.00
163Mar 2035$0.00$767.50$767.50$300,000.00
164Apr 2035$0.00$767.50$767.50$300,000.00
165May 2035$0.00$767.50$767.50$300,000.00
166Jun 2035$0.00$767.50$767.50$300,000.00
167Jul 2035$0.00$767.50$767.50$300,000.00
168Aug 2035$0.00$767.50$767.50$300,000.00
169Sep 2035$0.00$767.50$767.50$300,000.00
170Oct 2035$0.00$767.50$767.50$300,000.00
171Nov 2035$0.00$767.50$767.50$300,000.00
172Dec 2035$0.00$767.50$767.50$300,000.00
2035 Total$0$9,210$9,210
173Jan 2036$0.00$767.50$767.50$300,000.00
174Feb 2036$0.00$767.50$767.50$300,000.00
175Mar 2036$0.00$767.50$767.50$300,000.00
176Apr 2036$0.00$767.50$767.50$300,000.00
177May 2036$0.00$767.50$767.50$300,000.00
178Jun 2036$0.00$767.50$767.50$300,000.00
179Jul 2036$0.00$767.50$767.50$300,000.00
180Aug 2036$0.00$767.50$767.50$300,000.00
181Sep 2036$0.00$767.50$767.50$300,000.00
182Oct 2036$0.00$767.50$767.50$300,000.00
183Nov 2036$0.00$767.50$767.50$300,000.00
184Dec 2036$0.00$767.50$767.50$300,000.00
2036 Total$0$9,210$9,210
185Jan 2037$0.00$767.50$767.50$300,000.00
186Feb 2037$0.00$767.50$767.50$300,000.00
187Mar 2037$0.00$767.50$767.50$300,000.00
188Apr 2037$0.00$767.50$767.50$300,000.00
189May 2037$0.00$767.50$767.50$300,000.00
190Jun 2037$0.00$767.50$767.50$300,000.00
191Jul 2037$0.00$767.50$767.50$300,000.00
192Aug 2037$0.00$767.50$767.50$300,000.00
193Sep 2037$0.00$767.50$767.50$300,000.00
194Oct 2037$0.00$767.50$767.50$300,000.00
195Nov 2037$0.00$767.50$767.50$300,000.00
196Dec 2037$0.00$767.50$767.50$300,000.00
2037 Total$0$9,210$9,210
197Jan 2038$0.00$767.50$767.50$300,000.00
198Feb 2038$0.00$767.50$767.50$300,000.00
199Mar 2038$0.00$767.50$767.50$300,000.00
200Apr 2038$0.00$767.50$767.50$300,000.00
201May 2038$0.00$767.50$767.50$300,000.00
202Jun 2038$0.00$767.50$767.50$300,000.00
203Jul 2038$0.00$767.50$767.50$300,000.00
204Aug 2038$0.00$767.50$767.50$300,000.00
205Sep 2038$0.00$767.50$767.50$300,000.00
206Oct 2038$0.00$767.50$767.50$300,000.00
207Nov 2038$0.00$767.50$767.50$300,000.00
208Dec 2038$0.00$767.50$767.50$300,000.00
2038 Total$0$9,210$9,210
209Jan 2039$0.00$767.50$767.50$300,000.00
210Feb 2039$0.00$767.50$767.50$300,000.00
211Mar 2039$0.00$767.50$767.50$300,000.00
212Apr 2039$0.00$767.50$767.50$300,000.00
213May 2039$0.00$767.50$767.50$300,000.00
214Jun 2039$0.00$767.50$767.50$300,000.00
215Jul 2039$0.00$767.50$767.50$300,000.00
216Aug 2039$0.00$767.50$767.50$300,000.00
217Sep 2039$0.00$767.50$767.50$300,000.00
218Oct 2039$0.00$767.50$767.50$300,000.00
219Nov 2039$0.00$767.50$767.50$300,000.00
220Dec 2039$0.00$767.50$767.50$300,000.00
2039 Total$0$9,210$9,210
221Jan 2040$0.00$767.50$767.50$300,000.00
222Feb 2040$0.00$767.50$767.50$300,000.00
223Mar 2040$0.00$767.50$767.50$300,000.00
224Apr 2040$0.00$767.50$767.50$300,000.00
225May 2040$0.00$767.50$767.50$300,000.00
226Jun 2040$0.00$767.50$767.50$300,000.00
227Jul 2040$0.00$767.50$767.50$300,000.00
228Aug 2040$0.00$767.50$767.50$300,000.00
229Sep 2040$0.00$767.50$767.50$300,000.00
230Oct 2040$0.00$767.50$767.50$300,000.00
231Nov 2040$0.00$767.50$767.50$300,000.00
232Dec 2040$0.00$767.50$767.50$300,000.00
2040 Total$0$9,210$9,210
233Jan 2041$0.00$767.50$767.50$300,000.00
234Feb 2041$0.00$767.50$767.50$300,000.00
235Mar 2041$0.00$767.50$767.50$300,000.00
236Apr 2041$0.00$767.50$767.50$300,000.00
237May 2041$0.00$767.50$767.50$300,000.00
238Jun 2041$0.00$767.50$767.50$300,000.00
239Jul 2041$0.00$767.50$767.50$300,000.00
240Aug 2041$0.00$767.50$767.50$300,000.00
241Sep 2041$0.00$767.50$767.50$300,000.00
242Oct 2041$0.00$767.50$767.50$300,000.00
243Nov 2041$0.00$767.50$767.50$300,000.00
244Dec 2041$0.00$767.50$767.50$300,000.00
2041 Total$0$9,210$9,210
245Jan 2042$0.00$767.50$767.50$300,000.00
246Feb 2042$0.00$767.50$767.50$300,000.00
247Mar 2042$0.00$767.50$767.50$300,000.00
248Apr 2042$0.00$767.50$767.50$300,000.00
249May 2042$0.00$767.50$767.50$300,000.00
250Jun 2042$0.00$767.50$767.50$300,000.00
251Jul 2042$0.00$767.50$767.50$300,000.00
252Aug 2042$0.00$767.50$767.50$300,000.00
253Sep 2042$0.00$767.50$767.50$300,000.00
254Oct 2042$0.00$767.50$767.50$300,000.00
255Nov 2042$0.00$767.50$767.50$300,000.00
256Dec 2042$0.00$767.50$767.50$300,000.00
2042 Total$0$9,210$9,210
257Jan 2043$0.00$767.50$767.50$300,000.00
258Feb 2043$0.00$767.50$767.50$300,000.00
259Mar 2043$0.00$767.50$767.50$300,000.00
260Apr 2043$0.00$767.50$767.50$300,000.00
261May 2043$0.00$767.50$767.50$300,000.00
262Jun 2043$0.00$767.50$767.50$300,000.00
263Jul 2043$0.00$767.50$767.50$300,000.00
264Aug 2043$0.00$767.50$767.50$300,000.00
265Sep 2043$0.00$767.50$767.50$300,000.00
266Oct 2043$0.00$767.50$767.50$300,000.00
267Nov 2043$0.00$767.50$767.50$300,000.00
268Dec 2043$0.00$767.50$767.50$300,000.00
2043 Total$0$9,210$9,210
269Jan 2044$0.00$767.50$767.50$300,000.00
270Feb 2044$0.00$767.50$767.50$300,000.00
271Mar 2044$0.00$767.50$767.50$300,000.00
272Apr 2044$0.00$767.50$767.50$300,000.00
273May 2044$0.00$767.50$767.50$300,000.00
274Jun 2044$0.00$767.50$767.50$300,000.00
275Jul 2044$0.00$767.50$767.50$300,000.00
276Aug 2044$0.00$767.50$767.50$300,000.00
277Sep 2044$0.00$767.50$767.50$300,000.00
278Oct 2044$0.00$767.50$767.50$300,000.00
279Nov 2044$0.00$767.50$767.50$300,000.00
280Dec 2044$0.00$767.50$767.50$300,000.00
2044 Total$0$9,210$9,210
281Jan 2045$0.00$767.50$767.50$300,000.00
282Feb 2045$0.00$767.50$767.50$300,000.00
283Mar 2045$0.00$767.50$767.50$300,000.00
284Apr 2045$0.00$767.50$767.50$300,000.00
285May 2045$0.00$767.50$767.50$300,000.00
286Jun 2045$0.00$767.50$767.50$300,000.00
287Jul 2045$0.00$767.50$767.50$300,000.00
288Aug 2045$0.00$767.50$767.50$300,000.00
289Sep 2045$0.00$767.50$767.50$300,000.00
290Oct 2045$0.00$767.50$767.50$300,000.00
291Nov 2045$0.00$767.50$767.50$300,000.00
292Dec 2045$0.00$767.50$767.50$300,000.00
2045 Total$0$9,210$9,210
293Jan 2046$0.00$767.50$767.50$300,000.00
294Feb 2046$0.00$767.50$767.50$300,000.00
295Mar 2046$0.00$767.50$767.50$300,000.00
296Apr 2046$0.00$767.50$767.50$300,000.00
297May 2046$0.00$767.50$767.50$300,000.00
298Jun 2046$0.00$767.50$767.50$300,000.00
299Jul 2046$0.00$767.50$767.50$300,000.00
300Aug 2046$0.00$767.50$767.50$300,000.00
2046 Total$0$6,140$6,140