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

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Feb 2021$770.52$502.50$1,273.02$299,229.48
2Mar 2021$771.81$501.21$1,273.02$298,457.67
3Apr 2021$773.10$499.92$1,273.02$297,684.57
4May 2021$774.40$498.62$1,273.02$296,910.17
5Jun 2021$775.70$497.32$1,273.02$296,134.47
6Jul 2021$776.99$496.03$1,273.02$295,357.48
7Aug 2021$778.30$494.72$1,273.02$294,579.18
8Sep 2021$779.60$493.42$1,273.02$293,799.58
9Oct 2021$780.91$492.11$1,273.02$293,018.67
10Nov 2021$782.21$490.81$1,273.02$292,236.46
11Dec 2021$783.52$489.50$1,273.02$291,452.94
2021 Total$8,547.06$5,456.16$14,003.22
12Jan 2022$784.84$488.18$1,273.02$290,668.10
13Feb 2022$786.15$486.87$1,273.02$289,881.95
14Mar 2022$787.47$485.55$1,273.02$289,094.48
15Apr 2022$788.79$484.23$1,273.02$288,305.69
16May 2022$790.11$482.91$1,273.02$287,515.58
17Jun 2022$791.43$481.59$1,273.02$286,724.15
18Jul 2022$792.76$480.26$1,273.02$285,931.39
19Aug 2022$794.08$478.94$1,273.02$285,137.31
20Sep 2022$795.42$477.60$1,273.02$284,341.89
21Oct 2022$796.75$476.27$1,273.02$283,545.14
22Nov 2022$798.08$474.94$1,273.02$282,747.06
23Dec 2022$799.42$473.60$1,273.02$281,947.64
2022 Total$9,505.3$5,770.94$15,276.24
24Jan 2023$800.76$472.26$1,273.02$281,146.88
25Feb 2023$802.10$470.92$1,273.02$280,344.78
26Mar 2023$803.44$469.58$1,273.02$279,541.34
27Apr 2023$804.79$468.23$1,273.02$278,736.55
28May 2023$806.14$466.88$1,273.02$277,930.41
29Jun 2023$807.49$465.53$1,273.02$277,122.92
30Jul 2023$808.84$464.18$1,273.02$276,314.08
31Aug 2023$810.19$462.83$1,273.02$275,503.89
32Sep 2023$811.55$461.47$1,273.02$274,692.34
33Oct 2023$812.91$460.11$1,273.02$273,879.43
34Nov 2023$814.27$458.75$1,273.02$273,065.16
35Dec 2023$815.64$457.38$1,273.02$272,249.52
2023 Total$9,698.12$5,578.12$15,276.24
36Jan 2024$817.00$456.02$1,273.02$271,432.52
37Feb 2024$818.37$454.65$1,273.02$270,614.15
38Mar 2024$819.74$453.28$1,273.02$269,794.41
39Apr 2024$821.11$451.91$1,273.02$268,973.30
40May 2024$822.49$450.53$1,273.02$268,150.81
41Jun 2024$823.87$449.15$1,273.02$267,326.94
42Jul 2024$825.25$447.77$1,273.02$266,501.69
43Aug 2024$826.63$446.39$1,273.02$265,675.06
44Sep 2024$828.01$445.01$1,273.02$264,847.05
45Oct 2024$829.40$443.62$1,273.02$264,017.65
46Nov 2024$830.79$442.23$1,273.02$263,186.86
47Dec 2024$832.18$440.84$1,273.02$262,354.68
2024 Total$9,894.84$5,381.4$15,276.24
48Jan 2025$833.58$439.44$1,273.02$261,521.10
49Feb 2025$834.97$438.05$1,273.02$260,686.13
50Mar 2025$836.37$436.65$1,273.02$259,849.76
51Apr 2025$837.77$435.25$1,273.02$259,011.99
52May 2025$839.17$433.85$1,273.02$258,172.82
53Jun 2025$840.58$432.44$1,273.02$257,332.24
54Jul 2025$841.99$431.03$1,273.02$256,490.25
55Aug 2025$843.40$429.62$1,273.02$255,646.85
56Sep 2025$844.81$428.21$1,273.02$254,802.04
57Oct 2025$846.23$426.79$1,273.02$253,955.81
58Nov 2025$847.64$425.38$1,273.02$253,108.17
59Dec 2025$849.06$423.96$1,273.02$252,259.11
2025 Total$10,095.57$5,180.67$15,276.24
60Jan 2026$850.49$422.53$1,273.02$251,408.62
61Feb 2026$851.91$421.11$1,273.02$250,556.71
62Mar 2026$853.34$419.68$1,273.02$249,703.37
63Apr 2026$854.77$418.25$1,273.02$248,848.60
64May 2026$856.20$416.82$1,273.02$247,992.40
65Jun 2026$857.63$415.39$1,273.02$247,134.77
66Jul 2026$859.07$413.95$1,273.02$246,275.70
67Aug 2026$860.51$412.51$1,273.02$245,415.19
68Sep 2026$861.95$411.07$1,273.02$244,553.24
69Oct 2026$863.39$409.63$1,273.02$243,689.85
70Nov 2026$864.84$408.18$1,273.02$242,825.01
71Dec 2026$866.29$406.73$1,273.02$241,958.72
2026 Total$10,300.39$4,975.85$15,276.24
72Jan 2027$867.74$405.28$1,273.02$241,090.98
73Feb 2027$869.19$403.83$1,273.02$240,221.79
74Mar 2027$870.65$402.37$1,273.02$239,351.14
75Apr 2027$872.11$400.91$1,273.02$238,479.03
76May 2027$873.57$399.45$1,273.02$237,605.46
77Jun 2027$875.03$397.99$1,273.02$236,730.43
78Jul 2027$876.50$396.52$1,273.02$235,853.93
79Aug 2027$877.96$395.06$1,273.02$234,975.97
80Sep 2027$879.44$393.58$1,273.02$234,096.53
81Oct 2027$880.91$392.11$1,273.02$233,215.62
82Nov 2027$882.38$390.64$1,273.02$232,333.24
83Dec 2027$883.86$389.16$1,273.02$231,449.38
2027 Total$10,509.34$4,766.9$15,276.24
84Jan 2028$885.34$387.68$1,273.02$230,564.04
85Feb 2028$886.83$386.19$1,273.02$229,677.21
86Mar 2028$888.31$384.71$1,273.02$228,788.90
87Apr 2028$889.80$383.22$1,273.02$227,899.10
88May 2028$891.29$381.73$1,273.02$227,007.81
89Jun 2028$892.78$380.24$1,273.02$226,115.03
90Jul 2028$894.28$378.74$1,273.02$225,220.75
91Aug 2028$895.78$377.24$1,273.02$224,324.97
92Sep 2028$897.28$375.74$1,273.02$223,427.69
93Oct 2028$898.78$374.24$1,273.02$222,528.91
94Nov 2028$900.28$372.74$1,273.02$221,628.63
95Dec 2028$901.79$371.23$1,273.02$220,726.84
2028 Total$10,722.54$4,553.7$15,276.24
96Jan 2029$903.30$369.72$1,273.02$219,823.54
97Feb 2029$904.82$368.20$1,273.02$218,918.72
98Mar 2029$906.33$366.69$1,273.02$218,012.39
99Apr 2029$907.85$365.17$1,273.02$217,104.54
100May 2029$909.37$363.65$1,273.02$216,195.17
101Jun 2029$910.89$362.13$1,273.02$215,284.28
102Jul 2029$912.42$360.60$1,273.02$214,371.86
103Aug 2029$913.95$359.07$1,273.02$213,457.91
104Sep 2029$915.48$357.54$1,273.02$212,542.43
105Oct 2029$917.01$356.01$1,273.02$211,625.42
106Nov 2029$918.55$354.47$1,273.02$210,706.87
107Dec 2029$920.09$352.93$1,273.02$209,786.78
2029 Total$10,940.06$4,336.18$15,276.24
108Jan 2030$921.63$351.39$1,273.02$208,865.15
109Feb 2030$923.17$349.85$1,273.02$207,941.98
110Mar 2030$924.72$348.30$1,273.02$207,017.26
111Apr 2030$926.27$346.75$1,273.02$206,090.99
112May 2030$927.82$345.20$1,273.02$205,163.17
113Jun 2030$929.37$343.65$1,273.02$204,233.80
114Jul 2030$930.93$342.09$1,273.02$203,302.87
115Aug 2030$932.49$340.53$1,273.02$202,370.38
116Sep 2030$934.05$338.97$1,273.02$201,436.33
117Oct 2030$935.61$337.41$1,273.02$200,500.72
118Nov 2030$937.18$335.84$1,273.02$199,563.54
119Dec 2030$938.75$334.27$1,273.02$198,624.79
2030 Total$11,161.99$4,114.25$15,276.24
120Jan 2031$940.32$332.70$1,273.02$197,684.47
121Feb 2031$941.90$331.12$1,273.02$196,742.57
122Mar 2031$943.48$329.54$1,273.02$195,799.09
123Apr 2031$945.06$327.96$1,273.02$194,854.03
124May 2031$946.64$326.38$1,273.02$193,907.39
125Jun 2031$948.23$324.79$1,273.02$192,959.16
126Jul 2031$949.81$323.21$1,273.02$192,009.35
127Aug 2031$951.40$321.62$1,273.02$191,057.95
128Sep 2031$953.00$320.02$1,273.02$190,104.95
129Oct 2031$954.59$318.43$1,273.02$189,150.36
130Nov 2031$956.19$316.83$1,273.02$188,194.17
131Dec 2031$957.79$315.23$1,273.02$187,236.38
2031 Total$11,388.41$3,887.83$15,276.24
132Jan 2032$959.40$313.62$1,273.02$186,276.98
133Feb 2032$961.01$312.01$1,273.02$185,315.97
134Mar 2032$962.62$310.40$1,273.02$184,353.35
135Apr 2032$964.23$308.79$1,273.02$183,389.12
136May 2032$965.84$307.18$1,273.02$182,423.28
137Jun 2032$967.46$305.56$1,273.02$181,455.82
138Jul 2032$969.08$303.94$1,273.02$180,486.74
139Aug 2032$970.70$302.32$1,273.02$179,516.04
140Sep 2032$972.33$300.69$1,273.02$178,543.71
141Oct 2032$973.96$299.06$1,273.02$177,569.75
142Nov 2032$975.59$297.43$1,273.02$176,594.16
143Dec 2032$977.22$295.80$1,273.02$175,616.94
2032 Total$11,619.44$3,656.8$15,276.24
144Jan 2033$978.86$294.16$1,273.02$174,638.08
145Feb 2033$980.50$292.52$1,273.02$173,657.58
146Mar 2033$982.14$290.88$1,273.02$172,675.44
147Apr 2033$983.79$289.23$1,273.02$171,691.65
148May 2033$985.44$287.58$1,273.02$170,706.21
149Jun 2033$987.09$285.93$1,273.02$169,719.12
150Jul 2033$988.74$284.28$1,273.02$168,730.38
151Aug 2033$990.40$282.62$1,273.02$167,739.98
152Sep 2033$992.06$280.96$1,273.02$166,747.92
153Oct 2033$993.72$279.30$1,273.02$165,754.20
154Nov 2033$995.38$277.64$1,273.02$164,758.82
155Dec 2033$997.05$275.97$1,273.02$163,761.77
2033 Total$11,855.17$3,421.07$15,276.24
156Jan 2034$998.72$274.30$1,273.02$162,763.05
157Feb 2034$1,000.39$272.63$1,273.02$161,762.66
158Mar 2034$1,002.07$270.95$1,273.02$160,760.59
159Apr 2034$1,003.75$269.27$1,273.02$159,756.84
160May 2034$1,005.43$267.59$1,273.02$158,751.41
161Jun 2034$1,007.11$265.91$1,273.02$157,744.30
162Jul 2034$1,008.80$264.22$1,273.02$156,735.50
163Aug 2034$1,010.49$262.53$1,273.02$155,725.01
164Sep 2034$1,012.18$260.84$1,273.02$154,712.83
165Oct 2034$1,013.88$259.14$1,273.02$153,698.95
166Nov 2034$1,015.57$257.45$1,273.02$152,683.38
167Dec 2034$1,017.28$255.74$1,273.02$151,666.10
2034 Total$12,095.67$3,180.57$15,276.24
168Jan 2035$1,018.98$254.04$1,273.02$150,647.12
169Feb 2035$1,020.69$252.33$1,273.02$149,626.43
170Mar 2035$1,022.40$250.62$1,273.02$148,604.03
171Apr 2035$1,024.11$248.91$1,273.02$147,579.92
172May 2035$1,025.82$247.20$1,273.02$146,554.10
173Jun 2035$1,027.54$245.48$1,273.02$145,526.56
174Jul 2035$1,029.26$243.76$1,273.02$144,497.30
175Aug 2035$1,030.99$242.03$1,273.02$143,466.31
176Sep 2035$1,032.71$240.31$1,273.02$142,433.60
177Oct 2035$1,034.44$238.58$1,273.02$141,399.16
178Nov 2035$1,036.18$236.84$1,273.02$140,362.98
179Dec 2035$1,037.91$235.11$1,273.02$139,325.07
2035 Total$12,341.03$2,935.21$15,276.24
180Jan 2036$1,039.65$233.37$1,273.02$138,285.42
181Feb 2036$1,041.39$231.63$1,273.02$137,244.03
182Mar 2036$1,043.14$229.88$1,273.02$136,200.89
183Apr 2036$1,044.88$228.14$1,273.02$135,156.01
184May 2036$1,046.63$226.39$1,273.02$134,109.38
185Jun 2036$1,048.39$224.63$1,273.02$133,060.99
186Jul 2036$1,050.14$222.88$1,273.02$132,010.85
187Aug 2036$1,051.90$221.12$1,273.02$130,958.95
188Sep 2036$1,053.66$219.36$1,273.02$129,905.29
189Oct 2036$1,055.43$217.59$1,273.02$128,849.86
190Nov 2036$1,057.20$215.82$1,273.02$127,792.66
191Dec 2036$1,058.97$214.05$1,273.02$126,733.69
2036 Total$12,591.38$2,684.86$15,276.24
192Jan 2037$1,060.74$212.28$1,273.02$125,672.95
193Feb 2037$1,062.52$210.50$1,273.02$124,610.43
194Mar 2037$1,064.30$208.72$1,273.02$123,546.13
195Apr 2037$1,066.08$206.94$1,273.02$122,480.05
196May 2037$1,067.87$205.15$1,273.02$121,412.18
197Jun 2037$1,069.65$203.37$1,273.02$120,342.53
198Jul 2037$1,071.45$201.57$1,273.02$119,271.08
199Aug 2037$1,073.24$199.78$1,273.02$118,197.84
200Sep 2037$1,075.04$197.98$1,273.02$117,122.80
201Oct 2037$1,076.84$196.18$1,273.02$116,045.96
202Nov 2037$1,078.64$194.38$1,273.02$114,967.32
203Dec 2037$1,080.45$192.57$1,273.02$113,886.87
2037 Total$12,846.82$2,429.42$15,276.24
204Jan 2038$1,082.26$190.76$1,273.02$112,804.61
205Feb 2038$1,084.07$188.95$1,273.02$111,720.54
206Mar 2038$1,085.89$187.13$1,273.02$110,634.65
207Apr 2038$1,087.71$185.31$1,273.02$109,546.94
208May 2038$1,089.53$183.49$1,273.02$108,457.41
209Jun 2038$1,091.35$181.67$1,273.02$107,366.06
210Jul 2038$1,093.18$179.84$1,273.02$106,272.88
211Aug 2038$1,095.01$178.01$1,273.02$105,177.87
212Sep 2038$1,096.85$176.17$1,273.02$104,081.02
213Oct 2038$1,098.68$174.34$1,273.02$102,982.34
214Nov 2038$1,100.52$172.50$1,273.02$101,881.82
215Dec 2038$1,102.37$170.65$1,273.02$100,779.45
2038 Total$13,107.42$2,168.82$15,276.24
216Jan 2039$1,104.21$168.81$1,273.02$99,675.24
217Feb 2039$1,106.06$166.96$1,273.02$98,569.18
218Mar 2039$1,107.92$165.10$1,273.02$97,461.26
219Apr 2039$1,109.77$163.25$1,273.02$96,351.49
220May 2039$1,111.63$161.39$1,273.02$95,239.86
221Jun 2039$1,113.49$159.53$1,273.02$94,126.37
222Jul 2039$1,115.36$157.66$1,273.02$93,011.01
223Aug 2039$1,117.23$155.79$1,273.02$91,893.78
224Sep 2039$1,119.10$153.92$1,273.02$90,774.68
225Oct 2039$1,120.97$152.05$1,273.02$89,653.71
226Nov 2039$1,122.85$150.17$1,273.02$88,530.86
227Dec 2039$1,124.73$148.29$1,273.02$87,406.13
2039 Total$13,373.32$1,902.92$15,276.24
228Jan 2040$1,126.61$146.41$1,273.02$86,279.52
229Feb 2040$1,128.50$144.52$1,273.02$85,151.02
230Mar 2040$1,130.39$142.63$1,273.02$84,020.63
231Apr 2040$1,132.29$140.73$1,273.02$82,888.34
232May 2040$1,134.18$138.84$1,273.02$81,754.16
233Jun 2040$1,136.08$136.94$1,273.02$80,618.08
234Jul 2040$1,137.98$135.04$1,273.02$79,480.10
235Aug 2040$1,139.89$133.13$1,273.02$78,340.21
236Sep 2040$1,141.80$131.22$1,273.02$77,198.41
237Oct 2040$1,143.71$129.31$1,273.02$76,054.70
238Nov 2040$1,145.63$127.39$1,273.02$74,909.07
239Dec 2040$1,147.55$125.47$1,273.02$73,761.52
2040 Total$13,644.61$1,631.63$15,276.24
240Jan 2041$1,149.47$123.55$1,273.02$72,612.05
241Feb 2041$1,151.39$121.63$1,273.02$71,460.66
242Mar 2041$1,153.32$119.70$1,273.02$70,307.34
243Apr 2041$1,155.26$117.76$1,273.02$69,152.08
244May 2041$1,157.19$115.83$1,273.02$67,994.89
245Jun 2041$1,159.13$113.89$1,273.02$66,835.76
246Jul 2041$1,161.07$111.95$1,273.02$65,674.69
247Aug 2041$1,163.01$110.01$1,273.02$64,511.68
248Sep 2041$1,164.96$108.06$1,273.02$63,346.72
249Oct 2041$1,166.91$106.11$1,273.02$62,179.81
250Nov 2041$1,168.87$104.15$1,273.02$61,010.94
251Dec 2041$1,170.83$102.19$1,273.02$59,840.11
2041 Total$13,921.41$1,354.83$15,276.24
252Jan 2042$1,172.79$100.23$1,273.02$58,667.32
253Feb 2042$1,174.75$98.27$1,273.02$57,492.57
254Mar 2042$1,176.72$96.30$1,273.02$56,315.85
255Apr 2042$1,178.69$94.33$1,273.02$55,137.16
256May 2042$1,180.67$92.35$1,273.02$53,956.49
257Jun 2042$1,182.64$90.38$1,273.02$52,773.85
258Jul 2042$1,184.62$88.40$1,273.02$51,589.23
259Aug 2042$1,186.61$86.41$1,273.02$50,402.62
260Sep 2042$1,188.60$84.42$1,273.02$49,214.02
261Oct 2042$1,190.59$82.43$1,273.02$48,023.43
262Nov 2042$1,192.58$80.44$1,273.02$46,830.85
263Dec 2042$1,194.58$78.44$1,273.02$45,636.27
2042 Total$14,203.84$1,072.4$15,276.24
264Jan 2043$1,196.58$76.44$1,273.02$44,439.69
265Feb 2043$1,198.58$74.44$1,273.02$43,241.11
266Mar 2043$1,200.59$72.43$1,273.02$42,040.52
267Apr 2043$1,202.60$70.42$1,273.02$40,837.92
268May 2043$1,204.62$68.40$1,273.02$39,633.30
269Jun 2043$1,206.63$66.39$1,273.02$38,426.67
270Jul 2043$1,208.66$64.36$1,273.02$37,218.01
271Aug 2043$1,210.68$62.34$1,273.02$36,007.33
272Sep 2043$1,212.71$60.31$1,273.02$34,794.62
273Oct 2043$1,214.74$58.28$1,273.02$33,579.88
274Nov 2043$1,216.77$56.25$1,273.02$32,363.11
275Dec 2043$1,218.81$54.21$1,273.02$31,144.30
2043 Total$14,491.97$784.27$15,276.24
276Jan 2044$1,220.85$52.17$1,273.02$29,923.45
277Feb 2044$1,222.90$50.12$1,273.02$28,700.55
278Mar 2044$1,224.95$48.07$1,273.02$27,475.60
279Apr 2044$1,227.00$46.02$1,273.02$26,248.60
280May 2044$1,229.05$43.97$1,273.02$25,019.55
281Jun 2044$1,231.11$41.91$1,273.02$23,788.44
282Jul 2044$1,233.17$39.85$1,273.02$22,555.27
283Aug 2044$1,235.24$37.78$1,273.02$21,320.03
284Sep 2044$1,237.31$35.71$1,273.02$20,082.72
285Oct 2044$1,239.38$33.64$1,273.02$18,843.34
286Nov 2044$1,241.46$31.56$1,273.02$17,601.88
287Dec 2044$1,243.54$29.48$1,273.02$16,358.34
2044 Total$14,785.96$490.28$15,276.24
288Jan 2045$1,245.62$27.40$1,273.02$15,112.72
289Feb 2045$1,247.71$25.31$1,273.02$13,865.01
290Mar 2045$1,249.80$23.22$1,273.02$12,615.21
291Apr 2045$1,251.89$21.13$1,273.02$11,363.32
292May 2045$1,253.99$19.03$1,273.02$10,109.33
293Jun 2045$1,256.09$16.93$1,273.02$8,853.24
294Jul 2045$1,258.19$14.83$1,273.02$7,595.05
295Aug 2045$1,260.30$12.72$1,273.02$6,334.75
296Sep 2045$1,262.41$10.61$1,273.02$5,072.34
297Oct 2045$1,264.52$8.50$1,273.02$3,807.82
298Nov 2045$1,266.64$6.38$1,273.02$2,541.18
299Dec 2045$1,268.76$4.26$1,273.02$1,272.42
2045 Total$15,085.92$190.32$15,276.24
300Jan 2046$1,270.89$2.13$1,273.02$1.53
2045 Total$1,270.89$2.13$1,273.02