Borrow amount

$300,000

Advertised Rate

2.52

% p.a

Fixed - 4 years

Loan term
25 Years
Repayment frequency
Monthly
Monthly Repayments
$1,349
Number of repayments
300
Total interest paid
$104,663
Total Repayments

$404,661

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Aug 2021$718.87$630.00$1,348.87$299,281.13
2Sep 2021$720.38$628.49$1,348.87$298,560.75
3Oct 2021$721.89$626.98$1,348.87$297,838.86
4Nov 2021$723.41$625.46$1,348.87$297,115.45
5Dec 2021$724.93$623.94$1,348.87$296,390.52
2021 Total$3,609.48$3,134.87$6,744.35
6Jan 2022$726.45$622.42$1,348.87$295,664.07
7Feb 2022$727.98$620.89$1,348.87$294,936.09
8Mar 2022$729.50$619.37$1,348.87$294,206.59
9Apr 2022$731.04$617.83$1,348.87$293,475.55
10May 2022$732.57$616.30$1,348.87$292,742.98
11Jun 2022$734.11$614.76$1,348.87$292,008.87
12Jul 2022$735.65$613.22$1,348.87$291,273.22
13Aug 2022$737.20$611.67$1,348.87$290,536.02
14Sep 2022$738.74$610.13$1,348.87$289,797.28
15Oct 2022$740.30$608.57$1,348.87$289,056.98
16Nov 2022$741.85$607.02$1,348.87$288,315.13
17Dec 2022$743.41$605.46$1,348.87$287,571.72
2022 Total$8,818.8$7,367.64$16,186.44
18Jan 2023$744.97$603.90$1,348.87$286,826.75
19Feb 2023$746.53$602.34$1,348.87$286,080.22
20Mar 2023$748.10$600.77$1,348.87$285,332.12
21Apr 2023$749.67$599.20$1,348.87$284,582.45
22May 2023$751.25$597.62$1,348.87$283,831.20
23Jun 2023$752.82$596.05$1,348.87$283,078.38
24Jul 2023$754.41$594.46$1,348.87$282,323.97
25Aug 2023$755.99$592.88$1,348.87$281,567.98
26Sep 2023$757.58$591.29$1,348.87$280,810.40
27Oct 2023$759.17$589.70$1,348.87$280,051.23
28Nov 2023$760.76$588.11$1,348.87$279,290.47
29Dec 2023$762.36$586.51$1,348.87$278,528.11
2023 Total$9,043.61$7,142.83$16,186.44
30Jan 2024$763.96$584.91$1,348.87$277,764.15
31Feb 2024$765.57$583.30$1,348.87$276,998.58
32Mar 2024$767.17$581.70$1,348.87$276,231.41
33Apr 2024$768.78$580.09$1,348.87$275,462.63
34May 2024$770.40$578.47$1,348.87$274,692.23
35Jun 2024$772.02$576.85$1,348.87$273,920.21
36Jul 2024$773.64$575.23$1,348.87$273,146.57
37Aug 2024$775.26$573.61$1,348.87$272,371.31
38Sep 2024$776.89$571.98$1,348.87$271,594.42
39Oct 2024$778.52$570.35$1,348.87$270,815.90
40Nov 2024$780.16$568.71$1,348.87$270,035.74
41Dec 2024$781.79$567.08$1,348.87$269,253.95
2024 Total$9,274.16$6,912.28$16,186.44
42Jan 2025$783.44$565.43$1,348.87$268,470.51
43Feb 2025$785.08$563.79$1,348.87$267,685.43
44Mar 2025$786.73$562.14$1,348.87$266,898.70
45Apr 2025$788.38$560.49$1,348.87$266,110.32
46May 2025$790.04$558.83$1,348.87$265,320.28
47Jun 2025$791.70$557.17$1,348.87$264,528.58
48Jul 2025$793.36$555.51$1,348.87$263,735.22
49Aug 2025$795.03$553.84$1,348.87$262,940.19
50Sep 2025$796.70$552.17$1,348.87$262,143.49
51Oct 2025$798.37$550.50$1,348.87$261,345.12
52Nov 2025$800.05$548.82$1,348.87$260,545.07
53Dec 2025$801.73$547.14$1,348.87$259,743.34
2025 Total$9,510.61$6,675.83$16,186.44
54Jan 2026$803.41$545.46$1,348.87$258,939.93
55Feb 2026$805.10$543.77$1,348.87$258,134.83
56Mar 2026$806.79$542.08$1,348.87$257,328.04
57Apr 2026$808.48$540.39$1,348.87$256,519.56
58May 2026$810.18$538.69$1,348.87$255,709.38
59Jun 2026$811.88$536.99$1,348.87$254,897.50
60Jul 2026$813.59$535.28$1,348.87$254,083.91
61Aug 2026$815.29$533.58$1,348.87$253,268.62
62Sep 2026$817.01$531.86$1,348.87$252,451.61
63Oct 2026$818.72$530.15$1,348.87$251,632.89
64Nov 2026$820.44$528.43$1,348.87$250,812.45
65Dec 2026$822.16$526.71$1,348.87$249,990.29
2026 Total$9,753.05$6,433.39$16,186.44
66Jan 2027$823.89$524.98$1,348.87$249,166.40
67Feb 2027$825.62$523.25$1,348.87$248,340.78
68Mar 2027$827.35$521.52$1,348.87$247,513.43
69Apr 2027$829.09$519.78$1,348.87$246,684.34
70May 2027$830.83$518.04$1,348.87$245,853.51
71Jun 2027$832.58$516.29$1,348.87$245,020.93
72Jul 2027$834.33$514.54$1,348.87$244,186.60
73Aug 2027$836.08$512.79$1,348.87$243,350.52
74Sep 2027$837.83$511.04$1,348.87$242,512.69
75Oct 2027$839.59$509.28$1,348.87$241,673.10
76Nov 2027$841.36$507.51$1,348.87$240,831.74
77Dec 2027$843.12$505.75$1,348.87$239,988.62
2027 Total$10,001.67$6,184.77$16,186.44
78Jan 2028$844.89$503.98$1,348.87$239,143.73
79Feb 2028$846.67$502.20$1,348.87$238,297.06
80Mar 2028$848.45$500.42$1,348.87$237,448.61
81Apr 2028$850.23$498.64$1,348.87$236,598.38
82May 2028$852.01$496.86$1,348.87$235,746.37
83Jun 2028$853.80$495.07$1,348.87$234,892.57
84Jul 2028$855.60$493.27$1,348.87$234,036.97
85Aug 2028$857.39$491.48$1,348.87$233,179.58
86Sep 2028$859.19$489.68$1,348.87$232,320.39
87Oct 2028$861.00$487.87$1,348.87$231,459.39
88Nov 2028$862.81$486.06$1,348.87$230,596.58
89Dec 2028$864.62$484.25$1,348.87$229,731.96
2028 Total$10,256.66$5,929.78$16,186.44
90Jan 2029$866.43$482.44$1,348.87$228,865.53
91Feb 2029$868.25$480.62$1,348.87$227,997.28
92Mar 2029$870.08$478.79$1,348.87$227,127.20
93Apr 2029$871.90$476.97$1,348.87$226,255.30
94May 2029$873.73$475.14$1,348.87$225,381.57
95Jun 2029$875.57$473.30$1,348.87$224,506.00
96Jul 2029$877.41$471.46$1,348.87$223,628.59
97Aug 2029$879.25$469.62$1,348.87$222,749.34
98Sep 2029$881.10$467.77$1,348.87$221,868.24
99Oct 2029$882.95$465.92$1,348.87$220,985.29
100Nov 2029$884.80$464.07$1,348.87$220,100.49
101Dec 2029$886.66$462.21$1,348.87$219,213.83
2029 Total$10,518.13$5,668.31$16,186.44
102Jan 2030$888.52$460.35$1,348.87$218,325.31
103Feb 2030$890.39$458.48$1,348.87$217,434.92
104Mar 2030$892.26$456.61$1,348.87$216,542.66
105Apr 2030$894.13$454.74$1,348.87$215,648.53
106May 2030$896.01$452.86$1,348.87$214,752.52
107Jun 2030$897.89$450.98$1,348.87$213,854.63
108Jul 2030$899.78$449.09$1,348.87$212,954.85
109Aug 2030$901.66$447.21$1,348.87$212,053.19
110Sep 2030$903.56$445.31$1,348.87$211,149.63
111Oct 2030$905.46$443.41$1,348.87$210,244.17
112Nov 2030$907.36$441.51$1,348.87$209,336.81
113Dec 2030$909.26$439.61$1,348.87$208,427.55
2030 Total$10,786.28$5,400.16$16,186.44
114Jan 2031$911.17$437.70$1,348.87$207,516.38
115Feb 2031$913.09$435.78$1,348.87$206,603.29
116Mar 2031$915.00$433.87$1,348.87$205,688.29
117Apr 2031$916.92$431.95$1,348.87$204,771.37
118May 2031$918.85$430.02$1,348.87$203,852.52
119Jun 2031$920.78$428.09$1,348.87$202,931.74
120Jul 2031$922.71$426.16$1,348.87$202,009.03
121Aug 2031$924.65$424.22$1,348.87$201,084.38
122Sep 2031$926.59$422.28$1,348.87$200,157.79
123Oct 2031$928.54$420.33$1,348.87$199,229.25
124Nov 2031$930.49$418.38$1,348.87$198,298.76
125Dec 2031$932.44$416.43$1,348.87$197,366.32
2031 Total$11,061.23$5,125.21$16,186.44
126Jan 2032$934.40$414.47$1,348.87$196,431.92
127Feb 2032$936.36$412.51$1,348.87$195,495.56
128Mar 2032$938.33$410.54$1,348.87$194,557.23
129Apr 2032$940.30$408.57$1,348.87$193,616.93
130May 2032$942.27$406.60$1,348.87$192,674.66
131Jun 2032$944.25$404.62$1,348.87$191,730.41
132Jul 2032$946.24$402.63$1,348.87$190,784.17
133Aug 2032$948.22$400.65$1,348.87$189,835.95
134Sep 2032$950.21$398.66$1,348.87$188,885.74
135Oct 2032$952.21$396.66$1,348.87$187,933.53
136Nov 2032$954.21$394.66$1,348.87$186,979.32
137Dec 2032$956.21$392.66$1,348.87$186,023.11
2032 Total$11,343.21$4,843.23$16,186.44
138Jan 2033$958.22$390.65$1,348.87$185,064.89
139Feb 2033$960.23$388.64$1,348.87$184,104.66
140Mar 2033$962.25$386.62$1,348.87$183,142.41
141Apr 2033$964.27$384.60$1,348.87$182,178.14
142May 2033$966.30$382.57$1,348.87$181,211.84
143Jun 2033$968.33$380.54$1,348.87$180,243.51
144Jul 2033$970.36$378.51$1,348.87$179,273.15
145Aug 2033$972.40$376.47$1,348.87$178,300.75
146Sep 2033$974.44$374.43$1,348.87$177,326.31
147Oct 2033$976.48$372.39$1,348.87$176,349.83
148Nov 2033$978.54$370.33$1,348.87$175,371.29
149Dec 2033$980.59$368.28$1,348.87$174,390.70
2033 Total$11,632.41$4,554.03$16,186.44
150Jan 2034$982.65$366.22$1,348.87$173,408.05
151Feb 2034$984.71$364.16$1,348.87$172,423.34
152Mar 2034$986.78$362.09$1,348.87$171,436.56
153Apr 2034$988.85$360.02$1,348.87$170,447.71
154May 2034$990.93$357.94$1,348.87$169,456.78
155Jun 2034$993.01$355.86$1,348.87$168,463.77
156Jul 2034$995.10$353.77$1,348.87$167,468.67
157Aug 2034$997.19$351.68$1,348.87$166,471.48
158Sep 2034$999.28$349.59$1,348.87$165,472.20
159Oct 2034$1,001.38$347.49$1,348.87$164,470.82
160Nov 2034$1,003.48$345.39$1,348.87$163,467.34
161Dec 2034$1,005.59$343.28$1,348.87$162,461.75
2034 Total$11,928.95$4,257.49$16,186.44
162Jan 2035$1,007.70$341.17$1,348.87$161,454.05
163Feb 2035$1,009.82$339.05$1,348.87$160,444.23
164Mar 2035$1,011.94$336.93$1,348.87$159,432.29
165Apr 2035$1,014.06$334.81$1,348.87$158,418.23
166May 2035$1,016.19$332.68$1,348.87$157,402.04
167Jun 2035$1,018.33$330.54$1,348.87$156,383.71
168Jul 2035$1,020.46$328.41$1,348.87$155,363.25
169Aug 2035$1,022.61$326.26$1,348.87$154,340.64
170Sep 2035$1,024.75$324.12$1,348.87$153,315.89
171Oct 2035$1,026.91$321.96$1,348.87$152,288.98
172Nov 2035$1,029.06$319.81$1,348.87$151,259.92
173Dec 2035$1,031.22$317.65$1,348.87$150,228.70
2035 Total$12,233.05$3,953.39$16,186.44
174Jan 2036$1,033.39$315.48$1,348.87$149,195.31
175Feb 2036$1,035.56$313.31$1,348.87$148,159.75
176Mar 2036$1,037.73$311.14$1,348.87$147,122.02
177Apr 2036$1,039.91$308.96$1,348.87$146,082.11
178May 2036$1,042.10$306.77$1,348.87$145,040.01
179Jun 2036$1,044.29$304.58$1,348.87$143,995.72
180Jul 2036$1,046.48$302.39$1,348.87$142,949.24
181Aug 2036$1,048.68$300.19$1,348.87$141,900.56
182Sep 2036$1,050.88$297.99$1,348.87$140,849.68
183Oct 2036$1,053.09$295.78$1,348.87$139,796.59
184Nov 2036$1,055.30$293.57$1,348.87$138,741.29
185Dec 2036$1,057.51$291.36$1,348.87$137,683.78
2036 Total$12,544.92$3,641.52$16,186.44
186Jan 2037$1,059.73$289.14$1,348.87$136,624.05
187Feb 2037$1,061.96$286.91$1,348.87$135,562.09
188Mar 2037$1,064.19$284.68$1,348.87$134,497.90
189Apr 2037$1,066.42$282.45$1,348.87$133,431.48
190May 2037$1,068.66$280.21$1,348.87$132,362.82
191Jun 2037$1,070.91$277.96$1,348.87$131,291.91
192Jul 2037$1,073.16$275.71$1,348.87$130,218.75
193Aug 2037$1,075.41$273.46$1,348.87$129,143.34
194Sep 2037$1,077.67$271.20$1,348.87$128,065.67
195Oct 2037$1,079.93$268.94$1,348.87$126,985.74
196Nov 2037$1,082.20$266.67$1,348.87$125,903.54
197Dec 2037$1,084.47$264.40$1,348.87$124,819.07
2037 Total$12,864.71$3,321.73$16,186.44
198Jan 2038$1,086.75$262.12$1,348.87$123,732.32
199Feb 2038$1,089.03$259.84$1,348.87$122,643.29
200Mar 2038$1,091.32$257.55$1,348.87$121,551.97
201Apr 2038$1,093.61$255.26$1,348.87$120,458.36
202May 2038$1,095.91$252.96$1,348.87$119,362.45
203Jun 2038$1,098.21$250.66$1,348.87$118,264.24
204Jul 2038$1,100.52$248.35$1,348.87$117,163.72
205Aug 2038$1,102.83$246.04$1,348.87$116,060.89
206Sep 2038$1,105.14$243.73$1,348.87$114,955.75
207Oct 2038$1,107.46$241.41$1,348.87$113,848.29
208Nov 2038$1,109.79$239.08$1,348.87$112,738.50
209Dec 2038$1,112.12$236.75$1,348.87$111,626.38
2038 Total$13,192.69$2,993.75$16,186.44
210Jan 2039$1,114.45$234.42$1,348.87$110,511.93
211Feb 2039$1,116.79$232.08$1,348.87$109,395.14
212Mar 2039$1,119.14$229.73$1,348.87$108,276.00
213Apr 2039$1,121.49$227.38$1,348.87$107,154.51
214May 2039$1,123.85$225.02$1,348.87$106,030.66
215Jun 2039$1,126.21$222.66$1,348.87$104,904.45
216Jul 2039$1,128.57$220.30$1,348.87$103,775.88
217Aug 2039$1,130.94$217.93$1,348.87$102,644.94
218Sep 2039$1,133.32$215.55$1,348.87$101,511.62
219Oct 2039$1,135.70$213.17$1,348.87$100,375.92
220Nov 2039$1,138.08$210.79$1,348.87$99,237.84
221Dec 2039$1,140.47$208.40$1,348.87$98,097.37
2039 Total$13,529.01$2,657.43$16,186.44
222Jan 2040$1,142.87$206.00$1,348.87$96,954.50
223Feb 2040$1,145.27$203.60$1,348.87$95,809.23
224Mar 2040$1,147.67$201.20$1,348.87$94,661.56
225Apr 2040$1,150.08$198.79$1,348.87$93,511.48
226May 2040$1,152.50$196.37$1,348.87$92,358.98
227Jun 2040$1,154.92$193.95$1,348.87$91,204.06
228Jul 2040$1,157.34$191.53$1,348.87$90,046.72
229Aug 2040$1,159.77$189.10$1,348.87$88,886.95
230Sep 2040$1,162.21$186.66$1,348.87$87,724.74
231Oct 2040$1,164.65$184.22$1,348.87$86,560.09
232Nov 2040$1,167.09$181.78$1,348.87$85,393.00
233Dec 2040$1,169.54$179.33$1,348.87$84,223.46
2040 Total$13,873.91$2,312.53$16,186.44
234Jan 2041$1,172.00$176.87$1,348.87$83,051.46
235Feb 2041$1,174.46$174.41$1,348.87$81,877.00
236Mar 2041$1,176.93$171.94$1,348.87$80,700.07
237Apr 2041$1,179.40$169.47$1,348.87$79,520.67
238May 2041$1,181.88$166.99$1,348.87$78,338.79
239Jun 2041$1,184.36$164.51$1,348.87$77,154.43
240Jul 2041$1,186.85$162.02$1,348.87$75,967.58
241Aug 2041$1,189.34$159.53$1,348.87$74,778.24
242Sep 2041$1,191.84$157.03$1,348.87$73,586.40
243Oct 2041$1,194.34$154.53$1,348.87$72,392.06
244Nov 2041$1,196.85$152.02$1,348.87$71,195.21
245Dec 2041$1,199.36$149.51$1,348.87$69,995.85
2041 Total$14,227.61$1,958.83$16,186.44
246Jan 2042$1,201.88$146.99$1,348.87$68,793.97
247Feb 2042$1,204.40$144.47$1,348.87$67,589.57
248Mar 2042$1,206.93$141.94$1,348.87$66,382.64
249Apr 2042$1,209.47$139.40$1,348.87$65,173.17
250May 2042$1,212.01$136.86$1,348.87$63,961.16
251Jun 2042$1,214.55$134.32$1,348.87$62,746.61
252Jul 2042$1,217.10$131.77$1,348.87$61,529.51
253Aug 2042$1,219.66$129.21$1,348.87$60,309.85
254Sep 2042$1,222.22$126.65$1,348.87$59,087.63
255Oct 2042$1,224.79$124.08$1,348.87$57,862.84
256Nov 2042$1,227.36$121.51$1,348.87$56,635.48
257Dec 2042$1,229.94$118.93$1,348.87$55,405.54
2042 Total$14,590.31$1,596.13$16,186.44
258Jan 2043$1,232.52$116.35$1,348.87$54,173.02
259Feb 2043$1,235.11$113.76$1,348.87$52,937.91
260Mar 2043$1,237.70$111.17$1,348.87$51,700.21
261Apr 2043$1,240.30$108.57$1,348.87$50,459.91
262May 2043$1,242.90$105.97$1,348.87$49,217.01
263Jun 2043$1,245.51$103.36$1,348.87$47,971.50
264Jul 2043$1,248.13$100.74$1,348.87$46,723.37
265Aug 2043$1,250.75$98.12$1,348.87$45,472.62
266Sep 2043$1,253.38$95.49$1,348.87$44,219.24
267Oct 2043$1,256.01$92.86$1,348.87$42,963.23
268Nov 2043$1,258.65$90.22$1,348.87$41,704.58
269Dec 2043$1,261.29$87.58$1,348.87$40,443.29
2043 Total$14,962.25$1,224.19$16,186.44
270Jan 2044$1,263.94$84.93$1,348.87$39,179.35
271Feb 2044$1,266.59$82.28$1,348.87$37,912.76
272Mar 2044$1,269.25$79.62$1,348.87$36,643.51
273Apr 2044$1,271.92$76.95$1,348.87$35,371.59
274May 2044$1,274.59$74.28$1,348.87$34,097.00
275Jun 2044$1,277.27$71.60$1,348.87$32,819.73
276Jul 2044$1,279.95$68.92$1,348.87$31,539.78
277Aug 2044$1,282.64$66.23$1,348.87$30,257.14
278Sep 2044$1,285.33$63.54$1,348.87$28,971.81
279Oct 2044$1,288.03$60.84$1,348.87$27,683.78
280Nov 2044$1,290.73$58.14$1,348.87$26,393.05
281Dec 2044$1,293.44$55.43$1,348.87$25,099.61
2044 Total$15,343.68$842.76$16,186.44
282Jan 2045$1,296.16$52.71$1,348.87$23,803.45
283Feb 2045$1,298.88$49.99$1,348.87$22,504.57
284Mar 2045$1,301.61$47.26$1,348.87$21,202.96
285Apr 2045$1,304.34$44.53$1,348.87$19,898.62
286May 2045$1,307.08$41.79$1,348.87$18,591.54
287Jun 2045$1,309.83$39.04$1,348.87$17,281.71
288Jul 2045$1,312.58$36.29$1,348.87$15,969.13
289Aug 2045$1,315.33$33.54$1,348.87$14,653.80
290Sep 2045$1,318.10$30.77$1,348.87$13,335.70
291Oct 2045$1,320.87$28.00$1,348.87$12,014.83
292Nov 2045$1,323.64$25.23$1,348.87$10,691.19
293Dec 2045$1,326.42$22.45$1,348.87$9,364.77
2045 Total$15,734.84$451.6$16,186.44
294Jan 2046$1,329.20$19.67$1,348.87$8,035.57
295Feb 2046$1,332.00$16.87$1,348.87$6,703.57
296Mar 2046$1,334.79$14.08$1,348.87$5,368.78
297Apr 2046$1,337.60$11.27$1,348.87$4,031.18
298May 2046$1,340.40$8.47$1,348.87$2,690.78
299Jun 2046$1,343.22$5.65$1,348.87$1,347.56
300Jul 2046$1,346.04$2.83$1,348.87$1.52
2046 Total$9,363.25$78.84$9,442.09