Borrow amount

$300,000

Advertised Rate

2.48

% p.a

Fixed - 3 years

Loan term
25 Years
Repayment frequency
Monthly
Monthly Repayments
$1,343
Number of repayments
300
Total interest paid
$102,849
Total Repayments

$402,849

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Jul 2021$722.83$620.00$1,342.83$299,277.17
2Aug 2021$724.32$618.51$1,342.83$298,552.85
3Sep 2021$725.82$617.01$1,342.83$297,827.03
4Oct 2021$727.32$615.51$1,342.83$297,099.71
5Nov 2021$728.82$614.01$1,342.83$296,370.89
6Dec 2021$730.33$612.50$1,342.83$295,640.56
2021 Total$4,359.44$3,697.54$8,056.98
7Jan 2022$731.84$610.99$1,342.83$294,908.72
8Feb 2022$733.35$609.48$1,342.83$294,175.37
9Mar 2022$734.87$607.96$1,342.83$293,440.50
10Apr 2022$736.39$606.44$1,342.83$292,704.11
11May 2022$737.91$604.92$1,342.83$291,966.20
12Jun 2022$739.43$603.40$1,342.83$291,226.77
13Jul 2022$740.96$601.87$1,342.83$290,485.81
14Aug 2022$742.49$600.34$1,342.83$289,743.32
15Sep 2022$744.03$598.80$1,342.83$288,999.29
16Oct 2022$745.56$597.27$1,342.83$288,253.73
17Nov 2022$747.11$595.72$1,342.83$287,506.62
18Dec 2022$748.65$594.18$1,342.83$286,757.97
2022 Total$8,882.59$7,231.37$16,113.96
19Jan 2023$750.20$592.63$1,342.83$286,007.77
20Feb 2023$751.75$591.08$1,342.83$285,256.02
21Mar 2023$753.30$589.53$1,342.83$284,502.72
22Apr 2023$754.86$587.97$1,342.83$283,747.86
23May 2023$756.42$586.41$1,342.83$282,991.44
24Jun 2023$757.98$584.85$1,342.83$282,233.46
25Jul 2023$759.55$583.28$1,342.83$281,473.91
26Aug 2023$761.12$581.71$1,342.83$280,712.79
27Sep 2023$762.69$580.14$1,342.83$279,950.10
28Oct 2023$764.27$578.56$1,342.83$279,185.83
29Nov 2023$765.85$576.98$1,342.83$278,419.98
30Dec 2023$767.43$575.40$1,342.83$277,652.55
2023 Total$9,105.42$7,008.54$16,113.96
31Jan 2024$769.01$573.82$1,342.83$276,883.54
32Feb 2024$770.60$572.23$1,342.83$276,112.94
33Mar 2024$772.20$570.63$1,342.83$275,340.74
34Apr 2024$773.79$569.04$1,342.83$274,566.95
35May 2024$775.39$567.44$1,342.83$273,791.56
36Jun 2024$776.99$565.84$1,342.83$273,014.57
37Jul 2024$778.60$564.23$1,342.83$272,235.97
38Aug 2024$780.21$562.62$1,342.83$271,455.76
39Sep 2024$781.82$561.01$1,342.83$270,673.94
40Oct 2024$783.44$559.39$1,342.83$269,890.50
41Nov 2024$785.06$557.77$1,342.83$269,105.44
42Dec 2024$786.68$556.15$1,342.83$268,318.76
2024 Total$9,333.79$6,780.17$16,113.96
43Jan 2025$788.30$554.53$1,342.83$267,530.46
44Feb 2025$789.93$552.90$1,342.83$266,740.53
45Mar 2025$791.57$551.26$1,342.83$265,948.96
46Apr 2025$793.20$549.63$1,342.83$265,155.76
47May 2025$794.84$547.99$1,342.83$264,360.92
48Jun 2025$796.48$546.35$1,342.83$263,564.44
49Jul 2025$798.13$544.70$1,342.83$262,766.31
50Aug 2025$799.78$543.05$1,342.83$261,966.53
51Sep 2025$801.43$541.40$1,342.83$261,165.10
52Oct 2025$803.09$539.74$1,342.83$260,362.01
53Nov 2025$804.75$538.08$1,342.83$259,557.26
54Dec 2025$806.41$536.42$1,342.83$258,750.85
2025 Total$9,567.91$6,546.05$16,113.96
55Jan 2026$808.08$534.75$1,342.83$257,942.77
56Feb 2026$809.75$533.08$1,342.83$257,133.02
57Mar 2026$811.42$531.41$1,342.83$256,321.60
58Apr 2026$813.10$529.73$1,342.83$255,508.50
59May 2026$814.78$528.05$1,342.83$254,693.72
60Jun 2026$816.46$526.37$1,342.83$253,877.26
61Jul 2026$818.15$524.68$1,342.83$253,059.11
62Aug 2026$819.84$522.99$1,342.83$252,239.27
63Sep 2026$821.54$521.29$1,342.83$251,417.73
64Oct 2026$823.23$519.60$1,342.83$250,594.50
65Nov 2026$824.93$517.90$1,342.83$249,769.57
66Dec 2026$826.64$516.19$1,342.83$248,942.93
2026 Total$9,807.92$6,306.04$16,113.96
67Jan 2027$828.35$514.48$1,342.83$248,114.58
68Feb 2027$830.06$512.77$1,342.83$247,284.52
69Mar 2027$831.78$511.05$1,342.83$246,452.74
70Apr 2027$833.49$509.34$1,342.83$245,619.25
71May 2027$835.22$507.61$1,342.83$244,784.03
72Jun 2027$836.94$505.89$1,342.83$243,947.09
73Jul 2027$838.67$504.16$1,342.83$243,108.42
74Aug 2027$840.41$502.42$1,342.83$242,268.01
75Sep 2027$842.14$500.69$1,342.83$241,425.87
76Oct 2027$843.88$498.95$1,342.83$240,581.99
77Nov 2027$845.63$497.20$1,342.83$239,736.36
78Dec 2027$847.37$495.46$1,342.83$238,888.99
2027 Total$10,053.94$6,060.02$16,113.96
79Jan 2028$849.13$493.70$1,342.83$238,039.86
80Feb 2028$850.88$491.95$1,342.83$237,188.98
81Mar 2028$852.64$490.19$1,342.83$236,336.34
82Apr 2028$854.40$488.43$1,342.83$235,481.94
83May 2028$856.17$486.66$1,342.83$234,625.77
84Jun 2028$857.94$484.89$1,342.83$233,767.83
85Jul 2028$859.71$483.12$1,342.83$232,908.12
86Aug 2028$861.49$481.34$1,342.83$232,046.63
87Sep 2028$863.27$479.56$1,342.83$231,183.36
88Oct 2028$865.05$477.78$1,342.83$230,318.31
89Nov 2028$866.84$475.99$1,342.83$229,451.47
90Dec 2028$868.63$474.20$1,342.83$228,582.84
2028 Total$10,306.15$5,807.81$16,113.96
91Jan 2029$870.43$472.40$1,342.83$227,712.41
92Feb 2029$872.22$470.61$1,342.83$226,840.19
93Mar 2029$874.03$468.80$1,342.83$225,966.16
94Apr 2029$875.83$467.00$1,342.83$225,090.33
95May 2029$877.64$465.19$1,342.83$224,212.69
96Jun 2029$879.46$463.37$1,342.83$223,333.23
97Jul 2029$881.27$461.56$1,342.83$222,451.96
98Aug 2029$883.10$459.73$1,342.83$221,568.86
99Sep 2029$884.92$457.91$1,342.83$220,683.94
100Oct 2029$886.75$456.08$1,342.83$219,797.19
101Nov 2029$888.58$454.25$1,342.83$218,908.61
102Dec 2029$890.42$452.41$1,342.83$218,018.19
2029 Total$10,564.65$5,549.31$16,113.96
103Jan 2030$892.26$450.57$1,342.83$217,125.93
104Feb 2030$894.10$448.73$1,342.83$216,231.83
105Mar 2030$895.95$446.88$1,342.83$215,335.88
106Apr 2030$897.80$445.03$1,342.83$214,438.08
107May 2030$899.66$443.17$1,342.83$213,538.42
108Jun 2030$901.52$441.31$1,342.83$212,636.90
109Jul 2030$903.38$439.45$1,342.83$211,733.52
110Aug 2030$905.25$437.58$1,342.83$210,828.27
111Sep 2030$907.12$435.71$1,342.83$209,921.15
112Oct 2030$908.99$433.84$1,342.83$209,012.16
113Nov 2030$910.87$431.96$1,342.83$208,101.29
114Dec 2030$912.75$430.08$1,342.83$207,188.54
2030 Total$10,829.65$5,284.31$16,113.96
115Jan 2031$914.64$428.19$1,342.83$206,273.90
116Feb 2031$916.53$426.30$1,342.83$205,357.37
117Mar 2031$918.42$424.41$1,342.83$204,438.95
118Apr 2031$920.32$422.51$1,342.83$203,518.63
119May 2031$922.22$420.61$1,342.83$202,596.41
120Jun 2031$924.13$418.70$1,342.83$201,672.28
121Jul 2031$926.04$416.79$1,342.83$200,746.24
122Aug 2031$927.95$414.88$1,342.83$199,818.29
123Sep 2031$929.87$412.96$1,342.83$198,888.42
124Oct 2031$931.79$411.04$1,342.83$197,956.63
125Nov 2031$933.72$409.11$1,342.83$197,022.91
126Dec 2031$935.65$407.18$1,342.83$196,087.26
2031 Total$11,101.28$5,012.68$16,113.96
127Jan 2032$937.58$405.25$1,342.83$195,149.68
128Feb 2032$939.52$403.31$1,342.83$194,210.16
129Mar 2032$941.46$401.37$1,342.83$193,268.70
130Apr 2032$943.41$399.42$1,342.83$192,325.29
131May 2032$945.36$397.47$1,342.83$191,379.93
132Jun 2032$947.31$395.52$1,342.83$190,432.62
133Jul 2032$949.27$393.56$1,342.83$189,483.35
134Aug 2032$951.23$391.60$1,342.83$188,532.12
135Sep 2032$953.20$389.63$1,342.83$187,578.92
136Oct 2032$955.17$387.66$1,342.83$186,623.75
137Nov 2032$957.14$385.69$1,342.83$185,666.61
138Dec 2032$959.12$383.71$1,342.83$184,707.49
2032 Total$11,379.77$4,734.19$16,113.96
139Jan 2033$961.10$381.73$1,342.83$183,746.39
140Feb 2033$963.09$379.74$1,342.83$182,783.30
141Mar 2033$965.08$377.75$1,342.83$181,818.22
142Apr 2033$967.07$375.76$1,342.83$180,851.15
143May 2033$969.07$373.76$1,342.83$179,882.08
144Jun 2033$971.07$371.76$1,342.83$178,911.01
145Jul 2033$973.08$369.75$1,342.83$177,937.93
146Aug 2033$975.09$367.74$1,342.83$176,962.84
147Sep 2033$977.11$365.72$1,342.83$175,985.73
148Oct 2033$979.13$363.70$1,342.83$175,006.60
149Nov 2033$981.15$361.68$1,342.83$174,025.45
150Dec 2033$983.18$359.65$1,342.83$173,042.27
2033 Total$11,665.22$4,448.74$16,113.96
151Jan 2034$985.21$357.62$1,342.83$172,057.06
152Feb 2034$987.25$355.58$1,342.83$171,069.81
153Mar 2034$989.29$353.54$1,342.83$170,080.52
154Apr 2034$991.33$351.50$1,342.83$169,089.19
155May 2034$993.38$349.45$1,342.83$168,095.81
156Jun 2034$995.43$347.40$1,342.83$167,100.38
157Jul 2034$997.49$345.34$1,342.83$166,102.89
158Aug 2034$999.55$343.28$1,342.83$165,103.34
159Sep 2034$1,001.62$341.21$1,342.83$164,101.72
160Oct 2034$1,003.69$339.14$1,342.83$163,098.03
161Nov 2034$1,005.76$337.07$1,342.83$162,092.27
162Dec 2034$1,007.84$334.99$1,342.83$161,084.43
2034 Total$11,957.84$4,156.12$16,113.96
163Jan 2035$1,009.92$332.91$1,342.83$160,074.51
164Feb 2035$1,012.01$330.82$1,342.83$159,062.50
165Mar 2035$1,014.10$328.73$1,342.83$158,048.40
166Apr 2035$1,016.20$326.63$1,342.83$157,032.20
167May 2035$1,018.30$324.53$1,342.83$156,013.90
168Jun 2035$1,020.40$322.43$1,342.83$154,993.50
169Jul 2035$1,022.51$320.32$1,342.83$153,970.99
170Aug 2035$1,024.62$318.21$1,342.83$152,946.37
171Sep 2035$1,026.74$316.09$1,342.83$151,919.63
172Oct 2035$1,028.86$313.97$1,342.83$150,890.77
173Nov 2035$1,030.99$311.84$1,342.83$149,859.78
174Dec 2035$1,033.12$309.71$1,342.83$148,826.66
2035 Total$12,257.77$3,856.19$16,113.96
175Jan 2036$1,035.25$307.58$1,342.83$147,791.41
176Feb 2036$1,037.39$305.44$1,342.83$146,754.02
177Mar 2036$1,039.54$303.29$1,342.83$145,714.48
178Apr 2036$1,041.69$301.14$1,342.83$144,672.79
179May 2036$1,043.84$298.99$1,342.83$143,628.95
180Jun 2036$1,046.00$296.83$1,342.83$142,582.95
181Jul 2036$1,048.16$294.67$1,342.83$141,534.79
182Aug 2036$1,050.32$292.51$1,342.83$140,484.47
183Sep 2036$1,052.50$290.33$1,342.83$139,431.97
184Oct 2036$1,054.67$288.16$1,342.83$138,377.30
185Nov 2036$1,056.85$285.98$1,342.83$137,320.45
186Dec 2036$1,059.03$283.80$1,342.83$136,261.42
2036 Total$12,565.24$3,548.72$16,113.96
187Jan 2037$1,061.22$281.61$1,342.83$135,200.20
188Feb 2037$1,063.42$279.41$1,342.83$134,136.78
189Mar 2037$1,065.61$277.22$1,342.83$133,071.17
190Apr 2037$1,067.82$275.01$1,342.83$132,003.35
191May 2037$1,070.02$272.81$1,342.83$130,933.33
192Jun 2037$1,072.23$270.60$1,342.83$129,861.10
193Jul 2037$1,074.45$268.38$1,342.83$128,786.65
194Aug 2037$1,076.67$266.16$1,342.83$127,709.98
195Sep 2037$1,078.90$263.93$1,342.83$126,631.08
196Oct 2037$1,081.13$261.70$1,342.83$125,549.95
197Nov 2037$1,083.36$259.47$1,342.83$124,466.59
198Dec 2037$1,085.60$257.23$1,342.83$123,380.99
2037 Total$12,880.43$3,233.53$16,113.96
199Jan 2038$1,087.84$254.99$1,342.83$122,293.15
200Feb 2038$1,090.09$252.74$1,342.83$121,203.06
201Mar 2038$1,092.34$250.49$1,342.83$120,110.72
202Apr 2038$1,094.60$248.23$1,342.83$119,016.12
203May 2038$1,096.86$245.97$1,342.83$117,919.26
204Jun 2038$1,099.13$243.70$1,342.83$116,820.13
205Jul 2038$1,101.40$241.43$1,342.83$115,718.73
206Aug 2038$1,103.68$239.15$1,342.83$114,615.05
207Sep 2038$1,105.96$236.87$1,342.83$113,509.09
208Oct 2038$1,108.24$234.59$1,342.83$112,400.85
209Nov 2038$1,110.53$232.30$1,342.83$111,290.32
210Dec 2038$1,112.83$230.00$1,342.83$110,177.49
2038 Total$13,203.5$2,910.46$16,113.96
211Jan 2039$1,115.13$227.70$1,342.83$109,062.36
212Feb 2039$1,117.43$225.40$1,342.83$107,944.93
213Mar 2039$1,119.74$223.09$1,342.83$106,825.19
214Apr 2039$1,122.06$220.77$1,342.83$105,703.13
215May 2039$1,124.38$218.45$1,342.83$104,578.75
216Jun 2039$1,126.70$216.13$1,342.83$103,452.05
217Jul 2039$1,129.03$213.80$1,342.83$102,323.02
218Aug 2039$1,131.36$211.47$1,342.83$101,191.66
219Sep 2039$1,133.70$209.13$1,342.83$100,057.96
220Oct 2039$1,136.04$206.79$1,342.83$98,921.92
221Nov 2039$1,138.39$204.44$1,342.83$97,783.53
222Dec 2039$1,140.74$202.09$1,342.83$96,642.79
2039 Total$13,534.7$2,579.26$16,113.96
223Jan 2040$1,143.10$199.73$1,342.83$95,499.69
224Feb 2040$1,145.46$197.37$1,342.83$94,354.23
225Mar 2040$1,147.83$195.00$1,342.83$93,206.40
226Apr 2040$1,150.20$192.63$1,342.83$92,056.20
227May 2040$1,152.58$190.25$1,342.83$90,903.62
228Jun 2040$1,154.96$187.87$1,342.83$89,748.66
229Jul 2040$1,157.35$185.48$1,342.83$88,591.31
230Aug 2040$1,159.74$183.09$1,342.83$87,431.57
231Sep 2040$1,162.14$180.69$1,342.83$86,269.43
232Oct 2040$1,164.54$178.29$1,342.83$85,104.89
233Nov 2040$1,166.95$175.88$1,342.83$83,937.94
234Dec 2040$1,169.36$173.47$1,342.83$82,768.58
2040 Total$13,874.21$2,239.75$16,113.96
235Jan 2041$1,171.77$171.06$1,342.83$81,596.81
236Feb 2041$1,174.20$168.63$1,342.83$80,422.61
237Mar 2041$1,176.62$166.21$1,342.83$79,245.99
238Apr 2041$1,179.05$163.78$1,342.83$78,066.94
239May 2041$1,181.49$161.34$1,342.83$76,885.45
240Jun 2041$1,183.93$158.90$1,342.83$75,701.52
241Jul 2041$1,186.38$156.45$1,342.83$74,515.14
242Aug 2041$1,188.83$154.00$1,342.83$73,326.31
243Sep 2041$1,191.29$151.54$1,342.83$72,135.02
244Oct 2041$1,193.75$149.08$1,342.83$70,941.27
245Nov 2041$1,196.22$146.61$1,342.83$69,745.05
246Dec 2041$1,198.69$144.14$1,342.83$68,546.36
2041 Total$14,222.22$1,891.74$16,113.96
247Jan 2042$1,201.17$141.66$1,342.83$67,345.19
248Feb 2042$1,203.65$139.18$1,342.83$66,141.54
249Mar 2042$1,206.14$136.69$1,342.83$64,935.40
250Apr 2042$1,208.63$134.20$1,342.83$63,726.77
251May 2042$1,211.13$131.70$1,342.83$62,515.64
252Jun 2042$1,213.63$129.20$1,342.83$61,302.01
253Jul 2042$1,216.14$126.69$1,342.83$60,085.87
254Aug 2042$1,218.65$124.18$1,342.83$58,867.22
255Sep 2042$1,221.17$121.66$1,342.83$57,646.05
256Oct 2042$1,223.69$119.14$1,342.83$56,422.36
257Nov 2042$1,226.22$116.61$1,342.83$55,196.14
258Dec 2042$1,228.76$114.07$1,342.83$53,967.38
2042 Total$14,578.98$1,534.98$16,113.96
259Jan 2043$1,231.30$111.53$1,342.83$52,736.08
260Feb 2043$1,233.84$108.99$1,342.83$51,502.24
261Mar 2043$1,236.39$106.44$1,342.83$50,265.85
262Apr 2043$1,238.95$103.88$1,342.83$49,026.90
263May 2043$1,241.51$101.32$1,342.83$47,785.39
264Jun 2043$1,244.07$98.76$1,342.83$46,541.32
265Jul 2043$1,246.64$96.19$1,342.83$45,294.68
266Aug 2043$1,249.22$93.61$1,342.83$44,045.46
267Sep 2043$1,251.80$91.03$1,342.83$42,793.66
268Oct 2043$1,254.39$88.44$1,342.83$41,539.27
269Nov 2043$1,256.98$85.85$1,342.83$40,282.29
270Dec 2043$1,259.58$83.25$1,342.83$39,022.71
2043 Total$14,944.67$1,169.29$16,113.96
271Jan 2044$1,262.18$80.65$1,342.83$37,760.53
272Feb 2044$1,264.79$78.04$1,342.83$36,495.74
273Mar 2044$1,267.41$75.42$1,342.83$35,228.33
274Apr 2044$1,270.02$72.81$1,342.83$33,958.31
275May 2044$1,272.65$70.18$1,342.83$32,685.66
276Jun 2044$1,275.28$67.55$1,342.83$31,410.38
277Jul 2044$1,277.92$64.91$1,342.83$30,132.46
278Aug 2044$1,280.56$62.27$1,342.83$28,851.90
279Sep 2044$1,283.20$59.63$1,342.83$27,568.70
280Oct 2044$1,285.85$56.98$1,342.83$26,282.85
281Nov 2044$1,288.51$54.32$1,342.83$24,994.34
282Dec 2044$1,291.18$51.65$1,342.83$23,703.16
2044 Total$15,319.55$794.41$16,113.96
283Jan 2045$1,293.84$48.99$1,342.83$22,409.32
284Feb 2045$1,296.52$46.31$1,342.83$21,112.80
285Mar 2045$1,299.20$43.63$1,342.83$19,813.60
286Apr 2045$1,301.88$40.95$1,342.83$18,511.72
287May 2045$1,304.57$38.26$1,342.83$17,207.15
288Jun 2045$1,307.27$35.56$1,342.83$15,899.88
289Jul 2045$1,309.97$32.86$1,342.83$14,589.91
290Aug 2045$1,312.68$30.15$1,342.83$13,277.23
291Sep 2045$1,315.39$27.44$1,342.83$11,961.84
292Oct 2045$1,318.11$24.72$1,342.83$10,643.73
293Nov 2045$1,320.83$22.00$1,342.83$9,322.90
294Dec 2045$1,323.56$19.27$1,342.83$7,999.34
2045 Total$15,703.82$410.14$16,113.96
295Jan 2046$1,326.30$16.53$1,342.83$6,673.04
296Feb 2046$1,329.04$13.79$1,342.83$5,344.00
297Mar 2046$1,331.79$11.04$1,342.83$4,012.21
298Apr 2046$1,334.54$8.29$1,342.83$2,677.67
299May 2046$1,337.30$5.53$1,342.83$1,340.37
300Jun 2046$1,340.06$2.77$1,342.83$0.31
2046 Total$7,999.03$57.95$8,056.98