Borrow amount

$300,000

Advertised Rate

1.69

% p.a

Fixed - 1 year

Loan term
25 Years
Repayment frequency
Monthly
Monthly Repayments
$1,227
Number of repayments
300
Total interest paid
$68,032
Total Repayments

$368,032

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Aug 2021$804.28$422.50$1,226.78$299,195.72
2Sep 2021$805.41$421.37$1,226.78$298,390.31
3Oct 2021$806.55$420.23$1,226.78$297,583.76
4Nov 2021$807.68$419.10$1,226.78$296,776.08
5Dec 2021$808.82$417.96$1,226.78$295,967.26
2021 Total$4,032.74$2,101.16$6,133.9
6Jan 2022$809.96$416.82$1,226.78$295,157.30
7Feb 2022$811.10$415.68$1,226.78$294,346.20
8Mar 2022$812.24$414.54$1,226.78$293,533.96
9Apr 2022$813.39$413.39$1,226.78$292,720.57
10May 2022$814.53$412.25$1,226.78$291,906.04
11Jun 2022$815.68$411.10$1,226.78$291,090.36
12Jul 2022$816.83$409.95$1,226.78$290,273.53
13Aug 2022$817.98$408.80$1,226.78$289,455.55
14Sep 2022$819.13$407.65$1,226.78$288,636.42
15Oct 2022$820.28$406.50$1,226.78$287,816.14
16Nov 2022$821.44$405.34$1,226.78$286,994.70
17Dec 2022$822.60$404.18$1,226.78$286,172.10
2022 Total$9,795.16$4,926.2$14,721.36
18Jan 2023$823.75$403.03$1,226.78$285,348.35
19Feb 2023$824.91$401.87$1,226.78$284,523.44
20Mar 2023$826.08$400.70$1,226.78$283,697.36
21Apr 2023$827.24$399.54$1,226.78$282,870.12
22May 2023$828.40$398.38$1,226.78$282,041.72
23Jun 2023$829.57$397.21$1,226.78$281,212.15
24Jul 2023$830.74$396.04$1,226.78$280,381.41
25Aug 2023$831.91$394.87$1,226.78$279,549.50
26Sep 2023$833.08$393.70$1,226.78$278,716.42
27Oct 2023$834.25$392.53$1,226.78$277,882.17
28Nov 2023$835.43$391.35$1,226.78$277,046.74
29Dec 2023$836.61$390.17$1,226.78$276,210.13
2023 Total$9,961.97$4,759.39$14,721.36
30Jan 2024$837.78$389.00$1,226.78$275,372.35
31Feb 2024$838.96$387.82$1,226.78$274,533.39
32Mar 2024$840.15$386.63$1,226.78$273,693.24
33Apr 2024$841.33$385.45$1,226.78$272,851.91
34May 2024$842.51$384.27$1,226.78$272,009.40
35Jun 2024$843.70$383.08$1,226.78$271,165.70
36Jul 2024$844.89$381.89$1,226.78$270,320.81
37Aug 2024$846.08$380.70$1,226.78$269,474.73
38Sep 2024$847.27$379.51$1,226.78$268,627.46
39Oct 2024$848.46$378.32$1,226.78$267,779.00
40Nov 2024$849.66$377.12$1,226.78$266,929.34
41Dec 2024$850.85$375.93$1,226.78$266,078.49
2024 Total$10,131.64$4,589.72$14,721.36
42Jan 2025$852.05$374.73$1,226.78$265,226.44
43Feb 2025$853.25$373.53$1,226.78$264,373.19
44Mar 2025$854.45$372.33$1,226.78$263,518.74
45Apr 2025$855.66$371.12$1,226.78$262,663.08
46May 2025$856.86$369.92$1,226.78$261,806.22
47Jun 2025$858.07$368.71$1,226.78$260,948.15
48Jul 2025$859.28$367.50$1,226.78$260,088.87
49Aug 2025$860.49$366.29$1,226.78$259,228.38
50Sep 2025$861.70$365.08$1,226.78$258,366.68
51Oct 2025$862.91$363.87$1,226.78$257,503.77
52Nov 2025$864.13$362.65$1,226.78$256,639.64
53Dec 2025$865.35$361.43$1,226.78$255,774.29
2025 Total$10,304.2$4,417.16$14,721.36
54Jan 2026$866.56$360.22$1,226.78$254,907.73
55Feb 2026$867.78$359.00$1,226.78$254,039.95
56Mar 2026$869.01$357.77$1,226.78$253,170.94
57Apr 2026$870.23$356.55$1,226.78$252,300.71
58May 2026$871.46$355.32$1,226.78$251,429.25
59Jun 2026$872.68$354.10$1,226.78$250,556.57
60Jul 2026$873.91$352.87$1,226.78$249,682.66
61Aug 2026$875.14$351.64$1,226.78$248,807.52
62Sep 2026$876.38$350.40$1,226.78$247,931.14
63Oct 2026$877.61$349.17$1,226.78$247,053.53
64Nov 2026$878.85$347.93$1,226.78$246,174.68
65Dec 2026$880.08$346.70$1,226.78$245,294.60
2026 Total$10,479.69$4,241.67$14,721.36
66Jan 2027$881.32$345.46$1,226.78$244,413.28
67Feb 2027$882.56$344.22$1,226.78$243,530.72
68Mar 2027$883.81$342.97$1,226.78$242,646.91
69Apr 2027$885.05$341.73$1,226.78$241,761.86
70May 2027$886.30$340.48$1,226.78$240,875.56
71Jun 2027$887.55$339.23$1,226.78$239,988.01
72Jul 2027$888.80$337.98$1,226.78$239,099.21
73Aug 2027$890.05$336.73$1,226.78$238,209.16
74Sep 2027$891.30$335.48$1,226.78$237,317.86
75Oct 2027$892.56$334.22$1,226.78$236,425.30
76Nov 2027$893.81$332.97$1,226.78$235,531.49
77Dec 2027$895.07$331.71$1,226.78$234,636.42
2027 Total$10,658.18$4,063.18$14,721.36
78Jan 2028$896.33$330.45$1,226.78$233,740.09
79Feb 2028$897.60$329.18$1,226.78$232,842.49
80Mar 2028$898.86$327.92$1,226.78$231,943.63
81Apr 2028$900.13$326.65$1,226.78$231,043.50
82May 2028$901.39$325.39$1,226.78$230,142.11
83Jun 2028$902.66$324.12$1,226.78$229,239.45
84Jul 2028$903.93$322.85$1,226.78$228,335.52
85Aug 2028$905.21$321.57$1,226.78$227,430.31
86Sep 2028$906.48$320.30$1,226.78$226,523.83
87Oct 2028$907.76$319.02$1,226.78$225,616.07
88Nov 2028$909.04$317.74$1,226.78$224,707.03
89Dec 2028$910.32$316.46$1,226.78$223,796.71
2028 Total$10,839.71$3,881.65$14,721.36
90Jan 2029$911.60$315.18$1,226.78$222,885.11
91Feb 2029$912.88$313.90$1,226.78$221,972.23
92Mar 2029$914.17$312.61$1,226.78$221,058.06
93Apr 2029$915.46$311.32$1,226.78$220,142.60
94May 2029$916.75$310.03$1,226.78$219,225.85
95Jun 2029$918.04$308.74$1,226.78$218,307.81
96Jul 2029$919.33$307.45$1,226.78$217,388.48
97Aug 2029$920.62$306.16$1,226.78$216,467.86
98Sep 2029$921.92$304.86$1,226.78$215,545.94
99Oct 2029$923.22$303.56$1,226.78$214,622.72
100Nov 2029$924.52$302.26$1,226.78$213,698.20
101Dec 2029$925.82$300.96$1,226.78$212,772.38
2029 Total$11,024.33$3,697.03$14,721.36
102Jan 2030$927.13$299.65$1,226.78$211,845.25
103Feb 2030$928.43$298.35$1,226.78$210,916.82
104Mar 2030$929.74$297.04$1,226.78$209,987.08
105Apr 2030$931.05$295.73$1,226.78$209,056.03
106May 2030$932.36$294.42$1,226.78$208,123.67
107Jun 2030$933.67$293.11$1,226.78$207,190.00
108Jul 2030$934.99$291.79$1,226.78$206,255.01
109Aug 2030$936.30$290.48$1,226.78$205,318.71
110Sep 2030$937.62$289.16$1,226.78$204,381.09
111Oct 2030$938.94$287.84$1,226.78$203,442.15
112Nov 2030$940.27$286.51$1,226.78$202,501.88
113Dec 2030$941.59$285.19$1,226.78$201,560.29
2030 Total$11,212.09$3,509.27$14,721.36
114Jan 2031$942.92$283.86$1,226.78$200,617.37
115Feb 2031$944.24$282.54$1,226.78$199,673.13
116Mar 2031$945.57$281.21$1,226.78$198,727.56
117Apr 2031$946.91$279.87$1,226.78$197,780.65
118May 2031$948.24$278.54$1,226.78$196,832.41
119Jun 2031$949.57$277.21$1,226.78$195,882.84
120Jul 2031$950.91$275.87$1,226.78$194,931.93
121Aug 2031$952.25$274.53$1,226.78$193,979.68
122Sep 2031$953.59$273.19$1,226.78$193,026.09
123Oct 2031$954.93$271.85$1,226.78$192,071.16
124Nov 2031$956.28$270.50$1,226.78$191,114.88
125Dec 2031$957.63$269.15$1,226.78$190,157.25
2031 Total$11,403.04$3,318.32$14,721.36
126Jan 2032$958.98$267.80$1,226.78$189,198.27
127Feb 2032$960.33$266.45$1,226.78$188,237.94
128Mar 2032$961.68$265.10$1,226.78$187,276.26
129Apr 2032$963.03$263.75$1,226.78$186,313.23
130May 2032$964.39$262.39$1,226.78$185,348.84
131Jun 2032$965.75$261.03$1,226.78$184,383.09
132Jul 2032$967.11$259.67$1,226.78$183,415.98
133Aug 2032$968.47$258.31$1,226.78$182,447.51
134Sep 2032$969.83$256.95$1,226.78$181,477.68
135Oct 2032$971.20$255.58$1,226.78$180,506.48
136Nov 2032$972.57$254.21$1,226.78$179,533.91
137Dec 2032$973.94$252.84$1,226.78$178,559.97
2032 Total$11,597.28$3,124.08$14,721.36
138Jan 2033$975.31$251.47$1,226.78$177,584.66
139Feb 2033$976.68$250.10$1,226.78$176,607.98
140Mar 2033$978.06$248.72$1,226.78$175,629.92
141Apr 2033$979.43$247.35$1,226.78$174,650.49
142May 2033$980.81$245.97$1,226.78$173,669.68
143Jun 2033$982.20$244.58$1,226.78$172,687.48
144Jul 2033$983.58$243.20$1,226.78$171,703.90
145Aug 2033$984.96$241.82$1,226.78$170,718.94
146Sep 2033$986.35$240.43$1,226.78$169,732.59
147Oct 2033$987.74$239.04$1,226.78$168,744.85
148Nov 2033$989.13$237.65$1,226.78$167,755.72
149Dec 2033$990.52$236.26$1,226.78$166,765.20
2033 Total$11,794.77$2,926.59$14,721.36
150Jan 2034$991.92$234.86$1,226.78$165,773.28
151Feb 2034$993.32$233.46$1,226.78$164,779.96
152Mar 2034$994.71$232.07$1,226.78$163,785.25
153Apr 2034$996.12$230.66$1,226.78$162,789.13
154May 2034$997.52$229.26$1,226.78$161,791.61
155Jun 2034$998.92$227.86$1,226.78$160,792.69
156Jul 2034$1,000.33$226.45$1,226.78$159,792.36
157Aug 2034$1,001.74$225.04$1,226.78$158,790.62
158Sep 2034$1,003.15$223.63$1,226.78$157,787.47
159Oct 2034$1,004.56$222.22$1,226.78$156,782.91
160Nov 2034$1,005.98$220.80$1,226.78$155,776.93
161Dec 2034$1,007.39$219.39$1,226.78$154,769.54
2034 Total$11,995.66$2,725.7$14,721.36
162Jan 2035$1,008.81$217.97$1,226.78$153,760.73
163Feb 2035$1,010.23$216.55$1,226.78$152,750.50
164Mar 2035$1,011.66$215.12$1,226.78$151,738.84
165Apr 2035$1,013.08$213.70$1,226.78$150,725.76
166May 2035$1,014.51$212.27$1,226.78$149,711.25
167Jun 2035$1,015.94$210.84$1,226.78$148,695.31
168Jul 2035$1,017.37$209.41$1,226.78$147,677.94
169Aug 2035$1,018.80$207.98$1,226.78$146,659.14
170Sep 2035$1,020.24$206.54$1,226.78$145,638.90
171Oct 2035$1,021.67$205.11$1,226.78$144,617.23
172Nov 2035$1,023.11$203.67$1,226.78$143,594.12
173Dec 2035$1,024.55$202.23$1,226.78$142,569.57
2035 Total$12,199.97$2,521.39$14,721.36
174Jan 2036$1,025.99$200.79$1,226.78$141,543.58
175Feb 2036$1,027.44$199.34$1,226.78$140,516.14
176Mar 2036$1,028.89$197.89$1,226.78$139,487.25
177Apr 2036$1,030.34$196.44$1,226.78$138,456.91
178May 2036$1,031.79$194.99$1,226.78$137,425.12
179Jun 2036$1,033.24$193.54$1,226.78$136,391.88
180Jul 2036$1,034.69$192.09$1,226.78$135,357.19
181Aug 2036$1,036.15$190.63$1,226.78$134,321.04
182Sep 2036$1,037.61$189.17$1,226.78$133,283.43
183Oct 2036$1,039.07$187.71$1,226.78$132,244.36
184Nov 2036$1,040.54$186.24$1,226.78$131,203.82
185Dec 2036$1,042.00$184.78$1,226.78$130,161.82
2036 Total$12,407.75$2,313.61$14,721.36
186Jan 2037$1,043.47$183.31$1,226.78$129,118.35
187Feb 2037$1,044.94$181.84$1,226.78$128,073.41
188Mar 2037$1,046.41$180.37$1,226.78$127,027.00
189Apr 2037$1,047.88$178.90$1,226.78$125,979.12
190May 2037$1,049.36$177.42$1,226.78$124,929.76
191Jun 2037$1,050.84$175.94$1,226.78$123,878.92
192Jul 2037$1,052.32$174.46$1,226.78$122,826.60
193Aug 2037$1,053.80$172.98$1,226.78$121,772.80
194Sep 2037$1,055.28$171.50$1,226.78$120,717.52
195Oct 2037$1,056.77$170.01$1,226.78$119,660.75
196Nov 2037$1,058.26$168.52$1,226.78$118,602.49
197Dec 2037$1,059.75$167.03$1,226.78$117,542.74
2037 Total$12,619.08$2,102.28$14,721.36
198Jan 2038$1,061.24$165.54$1,226.78$116,481.50
199Feb 2038$1,062.74$164.04$1,226.78$115,418.76
200Mar 2038$1,064.23$162.55$1,226.78$114,354.53
201Apr 2038$1,065.73$161.05$1,226.78$113,288.80
202May 2038$1,067.23$159.55$1,226.78$112,221.57
203Jun 2038$1,068.73$158.05$1,226.78$111,152.84
204Jul 2038$1,070.24$156.54$1,226.78$110,082.60
205Aug 2038$1,071.75$155.03$1,226.78$109,010.85
206Sep 2038$1,073.26$153.52$1,226.78$107,937.59
207Oct 2038$1,074.77$152.01$1,226.78$106,862.82
208Nov 2038$1,076.28$150.50$1,226.78$105,786.54
209Dec 2038$1,077.80$148.98$1,226.78$104,708.74
2038 Total$12,834$1,887.36$14,721.36
210Jan 2039$1,079.32$147.46$1,226.78$103,629.42
211Feb 2039$1,080.84$145.94$1,226.78$102,548.58
212Mar 2039$1,082.36$144.42$1,226.78$101,466.22
213Apr 2039$1,083.88$142.90$1,226.78$100,382.34
214May 2039$1,085.41$141.37$1,226.78$99,296.93
215Jun 2039$1,086.94$139.84$1,226.78$98,209.99
216Jul 2039$1,088.47$138.31$1,226.78$97,121.52
217Aug 2039$1,090.00$136.78$1,226.78$96,031.52
218Sep 2039$1,091.54$135.24$1,226.78$94,939.98
219Oct 2039$1,093.07$133.71$1,226.78$93,846.91
220Nov 2039$1,094.61$132.17$1,226.78$92,752.30
221Dec 2039$1,096.15$130.63$1,226.78$91,656.15
2039 Total$13,052.59$1,668.77$14,721.36
222Jan 2040$1,097.70$129.08$1,226.78$90,558.45
223Feb 2040$1,099.24$127.54$1,226.78$89,459.21
224Mar 2040$1,100.79$125.99$1,226.78$88,358.42
225Apr 2040$1,102.34$124.44$1,226.78$87,256.08
226May 2040$1,103.89$122.89$1,226.78$86,152.19
227Jun 2040$1,105.45$121.33$1,226.78$85,046.74
228Jul 2040$1,107.01$119.77$1,226.78$83,939.73
229Aug 2040$1,108.56$118.22$1,226.78$82,831.17
230Sep 2040$1,110.13$116.65$1,226.78$81,721.04
231Oct 2040$1,111.69$115.09$1,226.78$80,609.35
232Nov 2040$1,113.26$113.52$1,226.78$79,496.09
233Dec 2040$1,114.82$111.96$1,226.78$78,381.27
2040 Total$13,274.88$1,446.48$14,721.36
234Jan 2041$1,116.39$110.39$1,226.78$77,264.88
235Feb 2041$1,117.97$108.81$1,226.78$76,146.91
236Mar 2041$1,119.54$107.24$1,226.78$75,027.37
237Apr 2041$1,121.12$105.66$1,226.78$73,906.25
238May 2041$1,122.70$104.08$1,226.78$72,783.55
239Jun 2041$1,124.28$102.50$1,226.78$71,659.27
240Jul 2041$1,125.86$100.92$1,226.78$70,533.41
241Aug 2041$1,127.45$99.33$1,226.78$69,405.96
242Sep 2041$1,129.03$97.75$1,226.78$68,276.93
243Oct 2041$1,130.62$96.16$1,226.78$67,146.31
244Nov 2041$1,132.22$94.56$1,226.78$66,014.09
245Dec 2041$1,133.81$92.97$1,226.78$64,880.28
2041 Total$13,500.99$1,220.37$14,721.36
246Jan 2042$1,135.41$91.37$1,226.78$63,744.87
247Feb 2042$1,137.01$89.77$1,226.78$62,607.86
248Mar 2042$1,138.61$88.17$1,226.78$61,469.25
249Apr 2042$1,140.21$86.57$1,226.78$60,329.04
250May 2042$1,141.82$84.96$1,226.78$59,187.22
251Jun 2042$1,143.42$83.36$1,226.78$58,043.80
252Jul 2042$1,145.03$81.75$1,226.78$56,898.77
253Aug 2042$1,146.65$80.13$1,226.78$55,752.12
254Sep 2042$1,148.26$78.52$1,226.78$54,603.86
255Oct 2042$1,149.88$76.90$1,226.78$53,453.98
256Nov 2042$1,151.50$75.28$1,226.78$52,302.48
257Dec 2042$1,153.12$73.66$1,226.78$51,149.36
2042 Total$13,730.92$990.44$14,721.36
258Jan 2043$1,154.74$72.04$1,226.78$49,994.62
259Feb 2043$1,156.37$70.41$1,226.78$48,838.25
260Mar 2043$1,158.00$68.78$1,226.78$47,680.25
261Apr 2043$1,159.63$67.15$1,226.78$46,520.62
262May 2043$1,161.26$65.52$1,226.78$45,359.36
263Jun 2043$1,162.90$63.88$1,226.78$44,196.46
264Jul 2043$1,164.54$62.24$1,226.78$43,031.92
265Aug 2043$1,166.18$60.60$1,226.78$41,865.74
266Sep 2043$1,167.82$58.96$1,226.78$40,697.92
267Oct 2043$1,169.46$57.32$1,226.78$39,528.46
268Nov 2043$1,171.11$55.67$1,226.78$38,357.35
269Dec 2043$1,172.76$54.02$1,226.78$37,184.59
2043 Total$13,964.77$756.59$14,721.36
270Jan 2044$1,174.41$52.37$1,226.78$36,010.18
271Feb 2044$1,176.07$50.71$1,226.78$34,834.11
272Mar 2044$1,177.72$49.06$1,226.78$33,656.39
273Apr 2044$1,179.38$47.40$1,226.78$32,477.01
274May 2044$1,181.04$45.74$1,226.78$31,295.97
275Jun 2044$1,182.70$44.08$1,226.78$30,113.27
276Jul 2044$1,184.37$42.41$1,226.78$28,928.90
277Aug 2044$1,186.04$40.74$1,226.78$27,742.86
278Sep 2044$1,187.71$39.07$1,226.78$26,555.15
279Oct 2044$1,189.38$37.40$1,226.78$25,365.77
280Nov 2044$1,191.06$35.72$1,226.78$24,174.71
281Dec 2044$1,192.73$34.05$1,226.78$22,981.98
2044 Total$14,202.61$518.75$14,721.36
282Jan 2045$1,194.41$32.37$1,226.78$21,787.57
283Feb 2045$1,196.10$30.68$1,226.78$20,591.47
284Mar 2045$1,197.78$29.00$1,226.78$19,393.69
285Apr 2045$1,199.47$27.31$1,226.78$18,194.22
286May 2045$1,201.16$25.62$1,226.78$16,993.06
287Jun 2045$1,202.85$23.93$1,226.78$15,790.21
288Jul 2045$1,204.54$22.24$1,226.78$14,585.67
289Aug 2045$1,206.24$20.54$1,226.78$13,379.43
290Sep 2045$1,207.94$18.84$1,226.78$12,171.49
291Oct 2045$1,209.64$17.14$1,226.78$10,961.85
292Nov 2045$1,211.34$15.44$1,226.78$9,750.51
293Dec 2045$1,213.05$13.73$1,226.78$8,537.46
2045 Total$14,444.52$276.84$14,721.36
294Jan 2046$1,214.76$12.02$1,226.78$7,322.70
295Feb 2046$1,216.47$10.31$1,226.78$6,106.23
296Mar 2046$1,218.18$8.60$1,226.78$4,888.05
297Apr 2046$1,219.90$6.88$1,226.78$3,668.15
298May 2046$1,221.61$5.17$1,226.78$2,446.54
299Jun 2046$1,223.33$3.45$1,226.78$1,223.21
300Jul 2046$1,223.21$1.72$1,224.93$0.00
2046 Total$8,537.46$48.15$8,585.61