Borrow amount

$300,000

Advertised Rate

2.01%

Fixed - 1.5 years

Loan term
25 Years
GMCU
Repayment frequency
Monthly
Monthly Repayments
$1,273
Number of repayments
300
Total interest paid
$81,908
Total Repayments

$381,906

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Nov 2020$770.52$502.50$1,273.02$299,229.48
2Dec 2020$771.81$501.21$1,273.02$298,457.67
2020 Total$1,542.33$1,003.71$2,546.04
3Jan 2021$773.10$499.92$1,273.02$297,684.57
4Feb 2021$774.40$498.62$1,273.02$296,910.17
5Mar 2021$775.70$497.32$1,273.02$296,134.47
6Apr 2021$776.99$496.03$1,273.02$295,357.48
7May 2021$778.30$494.72$1,273.02$294,579.18
8Jun 2021$779.60$493.42$1,273.02$293,799.58
9Jul 2021$780.91$492.11$1,273.02$293,018.67
10Aug 2021$782.21$490.81$1,273.02$292,236.46
11Sep 2021$783.52$489.50$1,273.02$291,452.94
12Oct 2021$784.84$488.18$1,273.02$290,668.10
13Nov 2021$786.15$486.87$1,273.02$289,881.95
14Dec 2021$787.47$485.55$1,273.02$289,094.48
2021 Total$9,363.19$5,913.05$15,276.24
15Jan 2022$788.79$484.23$1,273.02$288,305.69
16Feb 2022$790.11$482.91$1,273.02$287,515.58
17Mar 2022$791.43$481.59$1,273.02$286,724.15
18Apr 2022$792.76$480.26$1,273.02$285,931.39
19May 2022$794.08$478.94$1,273.02$285,137.31
20Jun 2022$795.42$477.60$1,273.02$284,341.89
21Jul 2022$796.75$476.27$1,273.02$283,545.14
22Aug 2022$798.08$474.94$1,273.02$282,747.06
23Sep 2022$799.42$473.60$1,273.02$281,947.64
24Oct 2022$800.76$472.26$1,273.02$281,146.88
25Nov 2022$802.10$470.92$1,273.02$280,344.78
26Dec 2022$803.44$469.58$1,273.02$279,541.34
2022 Total$9,553.14$5,723.1$15,276.24
27Jan 2023$804.79$468.23$1,273.02$278,736.55
28Feb 2023$806.14$466.88$1,273.02$277,930.41
29Mar 2023$807.49$465.53$1,273.02$277,122.92
30Apr 2023$808.84$464.18$1,273.02$276,314.08
31May 2023$810.19$462.83$1,273.02$275,503.89
32Jun 2023$811.55$461.47$1,273.02$274,692.34
33Jul 2023$812.91$460.11$1,273.02$273,879.43
34Aug 2023$814.27$458.75$1,273.02$273,065.16
35Sep 2023$815.64$457.38$1,273.02$272,249.52
36Oct 2023$817.00$456.02$1,273.02$271,432.52
37Nov 2023$818.37$454.65$1,273.02$270,614.15
38Dec 2023$819.74$453.28$1,273.02$269,794.41
2023 Total$9,746.93$5,529.31$15,276.24
39Jan 2024$821.11$451.91$1,273.02$268,973.30
40Feb 2024$822.49$450.53$1,273.02$268,150.81
41Mar 2024$823.87$449.15$1,273.02$267,326.94
42Apr 2024$825.25$447.77$1,273.02$266,501.69
43May 2024$826.63$446.39$1,273.02$265,675.06
44Jun 2024$828.01$445.01$1,273.02$264,847.05
45Jul 2024$829.40$443.62$1,273.02$264,017.65
46Aug 2024$830.79$442.23$1,273.02$263,186.86
47Sep 2024$832.18$440.84$1,273.02$262,354.68
48Oct 2024$833.58$439.44$1,273.02$261,521.10
49Nov 2024$834.97$438.05$1,273.02$260,686.13
50Dec 2024$836.37$436.65$1,273.02$259,849.76
2024 Total$9,944.65$5,331.59$15,276.24
51Jan 2025$837.77$435.25$1,273.02$259,011.99
52Feb 2025$839.17$433.85$1,273.02$258,172.82
53Mar 2025$840.58$432.44$1,273.02$257,332.24
54Apr 2025$841.99$431.03$1,273.02$256,490.25
55May 2025$843.40$429.62$1,273.02$255,646.85
56Jun 2025$844.81$428.21$1,273.02$254,802.04
57Jul 2025$846.23$426.79$1,273.02$253,955.81
58Aug 2025$847.64$425.38$1,273.02$253,108.17
59Sep 2025$849.06$423.96$1,273.02$252,259.11
60Oct 2025$850.49$422.53$1,273.02$251,408.62
61Nov 2025$851.91$421.11$1,273.02$250,556.71
62Dec 2025$853.34$419.68$1,273.02$249,703.37
2025 Total$10,146.39$5,129.85$15,276.24
63Jan 2026$854.77$418.25$1,273.02$248,848.60
64Feb 2026$856.20$416.82$1,273.02$247,992.40
65Mar 2026$857.63$415.39$1,273.02$247,134.77
66Apr 2026$859.07$413.95$1,273.02$246,275.70
67May 2026$860.51$412.51$1,273.02$245,415.19
68Jun 2026$861.95$411.07$1,273.02$244,553.24
69Jul 2026$863.39$409.63$1,273.02$243,689.85
70Aug 2026$864.84$408.18$1,273.02$242,825.01
71Sep 2026$866.29$406.73$1,273.02$241,958.72
72Oct 2026$867.74$405.28$1,273.02$241,090.98
73Nov 2026$869.19$403.83$1,273.02$240,221.79
74Dec 2026$870.65$402.37$1,273.02$239,351.14
2026 Total$10,352.23$4,924.01$15,276.24
75Jan 2027$872.11$400.91$1,273.02$238,479.03
76Feb 2027$873.57$399.45$1,273.02$237,605.46
77Mar 2027$875.03$397.99$1,273.02$236,730.43
78Apr 2027$876.50$396.52$1,273.02$235,853.93
79May 2027$877.96$395.06$1,273.02$234,975.97
80Jun 2027$879.44$393.58$1,273.02$234,096.53
81Jul 2027$880.91$392.11$1,273.02$233,215.62
82Aug 2027$882.38$390.64$1,273.02$232,333.24
83Sep 2027$883.86$389.16$1,273.02$231,449.38
84Oct 2027$885.34$387.68$1,273.02$230,564.04
85Nov 2027$886.83$386.19$1,273.02$229,677.21
86Dec 2027$888.31$384.71$1,273.02$228,788.90
2027 Total$10,562.24$4,714$15,276.24
87Jan 2028$889.80$383.22$1,273.02$227,899.10
88Feb 2028$891.29$381.73$1,273.02$227,007.81
89Mar 2028$892.78$380.24$1,273.02$226,115.03
90Apr 2028$894.28$378.74$1,273.02$225,220.75
91May 2028$895.78$377.24$1,273.02$224,324.97
92Jun 2028$897.28$375.74$1,273.02$223,427.69
93Jul 2028$898.78$374.24$1,273.02$222,528.91
94Aug 2028$900.28$372.74$1,273.02$221,628.63
95Sep 2028$901.79$371.23$1,273.02$220,726.84
96Oct 2028$903.30$369.72$1,273.02$219,823.54
97Nov 2028$904.82$368.20$1,273.02$218,918.72
98Dec 2028$906.33$366.69$1,273.02$218,012.39
2028 Total$10,776.51$4,499.73$15,276.24
99Jan 2029$907.85$365.17$1,273.02$217,104.54
100Feb 2029$909.37$363.65$1,273.02$216,195.17
101Mar 2029$910.89$362.13$1,273.02$215,284.28
102Apr 2029$912.42$360.60$1,273.02$214,371.86
103May 2029$913.95$359.07$1,273.02$213,457.91
104Jun 2029$915.48$357.54$1,273.02$212,542.43
105Jul 2029$917.01$356.01$1,273.02$211,625.42
106Aug 2029$918.55$354.47$1,273.02$210,706.87
107Sep 2029$920.09$352.93$1,273.02$209,786.78
108Oct 2029$921.63$351.39$1,273.02$208,865.15
109Nov 2029$923.17$349.85$1,273.02$207,941.98
110Dec 2029$924.72$348.30$1,273.02$207,017.26
2029 Total$10,995.13$4,281.11$15,276.24
111Jan 2030$926.27$346.75$1,273.02$206,090.99
112Feb 2030$927.82$345.20$1,273.02$205,163.17
113Mar 2030$929.37$343.65$1,273.02$204,233.80
114Apr 2030$930.93$342.09$1,273.02$203,302.87
115May 2030$932.49$340.53$1,273.02$202,370.38
116Jun 2030$934.05$338.97$1,273.02$201,436.33
117Jul 2030$935.61$337.41$1,273.02$200,500.72
118Aug 2030$937.18$335.84$1,273.02$199,563.54
119Sep 2030$938.75$334.27$1,273.02$198,624.79
120Oct 2030$940.32$332.70$1,273.02$197,684.47
121Nov 2030$941.90$331.12$1,273.02$196,742.57
122Dec 2030$943.48$329.54$1,273.02$195,799.09
2030 Total$11,218.17$4,058.07$15,276.24
123Jan 2031$945.06$327.96$1,273.02$194,854.03
124Feb 2031$946.64$326.38$1,273.02$193,907.39
125Mar 2031$948.23$324.79$1,273.02$192,959.16
126Apr 2031$949.81$323.21$1,273.02$192,009.35
127May 2031$951.40$321.62$1,273.02$191,057.95
128Jun 2031$953.00$320.02$1,273.02$190,104.95
129Jul 2031$954.59$318.43$1,273.02$189,150.36
130Aug 2031$956.19$316.83$1,273.02$188,194.17
131Sep 2031$957.79$315.23$1,273.02$187,236.38
132Oct 2031$959.40$313.62$1,273.02$186,276.98
133Nov 2031$961.01$312.01$1,273.02$185,315.97
134Dec 2031$962.62$310.40$1,273.02$184,353.35
2031 Total$11,445.74$3,830.5$15,276.24
135Jan 2032$964.23$308.79$1,273.02$183,389.12
136Feb 2032$965.84$307.18$1,273.02$182,423.28
137Mar 2032$967.46$305.56$1,273.02$181,455.82
138Apr 2032$969.08$303.94$1,273.02$180,486.74
139May 2032$970.70$302.32$1,273.02$179,516.04
140Jun 2032$972.33$300.69$1,273.02$178,543.71
141Jul 2032$973.96$299.06$1,273.02$177,569.75
142Aug 2032$975.59$297.43$1,273.02$176,594.16
143Sep 2032$977.22$295.80$1,273.02$175,616.94
144Oct 2032$978.86$294.16$1,273.02$174,638.08
145Nov 2032$980.50$292.52$1,273.02$173,657.58
146Dec 2032$982.14$290.88$1,273.02$172,675.44
2032 Total$11,677.91$3,598.33$15,276.24
147Jan 2033$983.79$289.23$1,273.02$171,691.65
148Feb 2033$985.44$287.58$1,273.02$170,706.21
149Mar 2033$987.09$285.93$1,273.02$169,719.12
150Apr 2033$988.74$284.28$1,273.02$168,730.38
151May 2033$990.40$282.62$1,273.02$167,739.98
152Jun 2033$992.06$280.96$1,273.02$166,747.92
153Jul 2033$993.72$279.30$1,273.02$165,754.20
154Aug 2033$995.38$277.64$1,273.02$164,758.82
155Sep 2033$997.05$275.97$1,273.02$163,761.77
156Oct 2033$998.72$274.30$1,273.02$162,763.05
157Nov 2033$1,000.39$272.63$1,273.02$161,762.66
158Dec 2033$1,002.07$270.95$1,273.02$160,760.59
2033 Total$11,914.85$3,361.39$15,276.24
159Jan 2034$1,003.75$269.27$1,273.02$159,756.84
160Feb 2034$1,005.43$267.59$1,273.02$158,751.41
161Mar 2034$1,007.11$265.91$1,273.02$157,744.30
162Apr 2034$1,008.80$264.22$1,273.02$156,735.50
163May 2034$1,010.49$262.53$1,273.02$155,725.01
164Jun 2034$1,012.18$260.84$1,273.02$154,712.83
165Jul 2034$1,013.88$259.14$1,273.02$153,698.95
166Aug 2034$1,015.57$257.45$1,273.02$152,683.38
167Sep 2034$1,017.28$255.74$1,273.02$151,666.10
168Oct 2034$1,018.98$254.04$1,273.02$150,647.12
169Nov 2034$1,020.69$252.33$1,273.02$149,626.43
170Dec 2034$1,022.40$250.62$1,273.02$148,604.03
2034 Total$12,156.56$3,119.68$15,276.24
171Jan 2035$1,024.11$248.91$1,273.02$147,579.92
172Feb 2035$1,025.82$247.20$1,273.02$146,554.10
173Mar 2035$1,027.54$245.48$1,273.02$145,526.56
174Apr 2035$1,029.26$243.76$1,273.02$144,497.30
175May 2035$1,030.99$242.03$1,273.02$143,466.31
176Jun 2035$1,032.71$240.31$1,273.02$142,433.60
177Jul 2035$1,034.44$238.58$1,273.02$141,399.16
178Aug 2035$1,036.18$236.84$1,273.02$140,362.98
179Sep 2035$1,037.91$235.11$1,273.02$139,325.07
180Oct 2035$1,039.65$233.37$1,273.02$138,285.42
181Nov 2035$1,041.39$231.63$1,273.02$137,244.03
182Dec 2035$1,043.14$229.88$1,273.02$136,200.89
2035 Total$12,403.14$2,873.1$15,276.24
183Jan 2036$1,044.88$228.14$1,273.02$135,156.01
184Feb 2036$1,046.63$226.39$1,273.02$134,109.38
185Mar 2036$1,048.39$224.63$1,273.02$133,060.99
186Apr 2036$1,050.14$222.88$1,273.02$132,010.85
187May 2036$1,051.90$221.12$1,273.02$130,958.95
188Jun 2036$1,053.66$219.36$1,273.02$129,905.29
189Jul 2036$1,055.43$217.59$1,273.02$128,849.86
190Aug 2036$1,057.20$215.82$1,273.02$127,792.66
191Sep 2036$1,058.97$214.05$1,273.02$126,733.69
192Oct 2036$1,060.74$212.28$1,273.02$125,672.95
193Nov 2036$1,062.52$210.50$1,273.02$124,610.43
194Dec 2036$1,064.30$208.72$1,273.02$123,546.13
2036 Total$12,654.76$2,621.48$15,276.24
195Jan 2037$1,066.08$206.94$1,273.02$122,480.05
196Feb 2037$1,067.87$205.15$1,273.02$121,412.18
197Mar 2037$1,069.65$203.37$1,273.02$120,342.53
198Apr 2037$1,071.45$201.57$1,273.02$119,271.08
199May 2037$1,073.24$199.78$1,273.02$118,197.84
200Jun 2037$1,075.04$197.98$1,273.02$117,122.80
201Jul 2037$1,076.84$196.18$1,273.02$116,045.96
202Aug 2037$1,078.64$194.38$1,273.02$114,967.32
203Sep 2037$1,080.45$192.57$1,273.02$113,886.87
204Oct 2037$1,082.26$190.76$1,273.02$112,804.61
205Nov 2037$1,084.07$188.95$1,273.02$111,720.54
206Dec 2037$1,085.89$187.13$1,273.02$110,634.65
2037 Total$12,911.48$2,364.76$15,276.24
207Jan 2038$1,087.71$185.31$1,273.02$109,546.94
208Feb 2038$1,089.53$183.49$1,273.02$108,457.41
209Mar 2038$1,091.35$181.67$1,273.02$107,366.06
210Apr 2038$1,093.18$179.84$1,273.02$106,272.88
211May 2038$1,095.01$178.01$1,273.02$105,177.87
212Jun 2038$1,096.85$176.17$1,273.02$104,081.02
213Jul 2038$1,098.68$174.34$1,273.02$102,982.34
214Aug 2038$1,100.52$172.50$1,273.02$101,881.82
215Sep 2038$1,102.37$170.65$1,273.02$100,779.45
216Oct 2038$1,104.21$168.81$1,273.02$99,675.24
217Nov 2038$1,106.06$166.96$1,273.02$98,569.18
218Dec 2038$1,107.92$165.10$1,273.02$97,461.26
2038 Total$13,173.39$2,102.85$15,276.24
219Jan 2039$1,109.77$163.25$1,273.02$96,351.49
220Feb 2039$1,111.63$161.39$1,273.02$95,239.86
221Mar 2039$1,113.49$159.53$1,273.02$94,126.37
222Apr 2039$1,115.36$157.66$1,273.02$93,011.01
223May 2039$1,117.23$155.79$1,273.02$91,893.78
224Jun 2039$1,119.10$153.92$1,273.02$90,774.68
225Jul 2039$1,120.97$152.05$1,273.02$89,653.71
226Aug 2039$1,122.85$150.17$1,273.02$88,530.86
227Sep 2039$1,124.73$148.29$1,273.02$87,406.13
228Oct 2039$1,126.61$146.41$1,273.02$86,279.52
229Nov 2039$1,128.50$144.52$1,273.02$85,151.02
230Dec 2039$1,130.39$142.63$1,273.02$84,020.63
2039 Total$13,440.63$1,835.61$15,276.24
231Jan 2040$1,132.29$140.73$1,273.02$82,888.34
232Feb 2040$1,134.18$138.84$1,273.02$81,754.16
233Mar 2040$1,136.08$136.94$1,273.02$80,618.08
234Apr 2040$1,137.98$135.04$1,273.02$79,480.10
235May 2040$1,139.89$133.13$1,273.02$78,340.21
236Jun 2040$1,141.80$131.22$1,273.02$77,198.41
237Jul 2040$1,143.71$129.31$1,273.02$76,054.70
238Aug 2040$1,145.63$127.39$1,273.02$74,909.07
239Sep 2040$1,147.55$125.47$1,273.02$73,761.52
240Oct 2040$1,149.47$123.55$1,273.02$72,612.05
241Nov 2040$1,151.39$121.63$1,273.02$71,460.66
242Dec 2040$1,153.32$119.70$1,273.02$70,307.34
2040 Total$13,713.29$1,562.95$15,276.24
243Jan 2041$1,155.26$117.76$1,273.02$69,152.08
244Feb 2041$1,157.19$115.83$1,273.02$67,994.89
245Mar 2041$1,159.13$113.89$1,273.02$66,835.76
246Apr 2041$1,161.07$111.95$1,273.02$65,674.69
247May 2041$1,163.01$110.01$1,273.02$64,511.68
248Jun 2041$1,164.96$108.06$1,273.02$63,346.72
249Jul 2041$1,166.91$106.11$1,273.02$62,179.81
250Aug 2041$1,168.87$104.15$1,273.02$61,010.94
251Sep 2041$1,170.83$102.19$1,273.02$59,840.11
252Oct 2041$1,172.79$100.23$1,273.02$58,667.32
253Nov 2041$1,174.75$98.27$1,273.02$57,492.57
254Dec 2041$1,176.72$96.30$1,273.02$56,315.85
2041 Total$13,991.49$1,284.75$15,276.24
255Jan 2042$1,178.69$94.33$1,273.02$55,137.16
256Feb 2042$1,180.67$92.35$1,273.02$53,956.49
257Mar 2042$1,182.64$90.38$1,273.02$52,773.85
258Apr 2042$1,184.62$88.40$1,273.02$51,589.23
259May 2042$1,186.61$86.41$1,273.02$50,402.62
260Jun 2042$1,188.60$84.42$1,273.02$49,214.02
261Jul 2042$1,190.59$82.43$1,273.02$48,023.43
262Aug 2042$1,192.58$80.44$1,273.02$46,830.85
263Sep 2042$1,194.58$78.44$1,273.02$45,636.27
264Oct 2042$1,196.58$76.44$1,273.02$44,439.69
265Nov 2042$1,198.58$74.44$1,273.02$43,241.11
266Dec 2042$1,200.59$72.43$1,273.02$42,040.52
2042 Total$14,275.33$1,000.91$15,276.24
267Jan 2043$1,202.60$70.42$1,273.02$40,837.92
268Feb 2043$1,204.62$68.40$1,273.02$39,633.30
269Mar 2043$1,206.63$66.39$1,273.02$38,426.67
270Apr 2043$1,208.66$64.36$1,273.02$37,218.01
271May 2043$1,210.68$62.34$1,273.02$36,007.33
272Jun 2043$1,212.71$60.31$1,273.02$34,794.62
273Jul 2043$1,214.74$58.28$1,273.02$33,579.88
274Aug 2043$1,216.77$56.25$1,273.02$32,363.11
275Sep 2043$1,218.81$54.21$1,273.02$31,144.30
276Oct 2043$1,220.85$52.17$1,273.02$29,923.45
277Nov 2043$1,222.90$50.12$1,273.02$28,700.55
278Dec 2043$1,224.95$48.07$1,273.02$27,475.60
2043 Total$14,564.92$711.32$15,276.24
279Jan 2044$1,227.00$46.02$1,273.02$26,248.60
280Feb 2044$1,229.05$43.97$1,273.02$25,019.55
281Mar 2044$1,231.11$41.91$1,273.02$23,788.44
282Apr 2044$1,233.17$39.85$1,273.02$22,555.27
283May 2044$1,235.24$37.78$1,273.02$21,320.03
284Jun 2044$1,237.31$35.71$1,273.02$20,082.72
285Jul 2044$1,239.38$33.64$1,273.02$18,843.34
286Aug 2044$1,241.46$31.56$1,273.02$17,601.88
287Sep 2044$1,243.54$29.48$1,273.02$16,358.34
288Oct 2044$1,245.62$27.40$1,273.02$15,112.72
289Nov 2044$1,247.71$25.31$1,273.02$13,865.01
290Dec 2044$1,249.80$23.22$1,273.02$12,615.21
2044 Total$14,860.39$415.85$15,276.24
291Jan 2045$1,251.89$21.13$1,273.02$11,363.32
292Feb 2045$1,253.99$19.03$1,273.02$10,109.33
293Mar 2045$1,256.09$16.93$1,273.02$8,853.24
294Apr 2045$1,258.19$14.83$1,273.02$7,595.05
295May 2045$1,260.30$12.72$1,273.02$6,334.75
296Jun 2045$1,262.41$10.61$1,273.02$5,072.34
297Jul 2045$1,264.52$8.50$1,273.02$3,807.82
298Aug 2045$1,266.64$6.38$1,273.02$2,541.18
299Sep 2045$1,268.76$4.26$1,273.02$1,272.42
300Oct 2045$1,270.89$2.13$1,273.02$1.53
2045 Total$12,613.68$116.52$12,730.2