Borrow amount

$300,000

Advertised Rate

1.74

% p.a

Fixed - 2 years

Loan term
25 Years
Repayment frequency
Monthly
Monthly Repayments
$1,234
Number of repayments
300
Total interest paid
$70,180
Total Repayments

$370,179

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Jun 2021$798.93$435.00$1,233.93$299,201.07
2Jul 2021$800.09$433.84$1,233.93$298,400.98
3Aug 2021$801.25$432.68$1,233.93$297,599.73
4Sep 2021$802.41$431.52$1,233.93$296,797.32
5Oct 2021$803.57$430.36$1,233.93$295,993.75
6Nov 2021$804.74$429.19$1,233.93$295,189.01
7Dec 2021$805.91$428.02$1,233.93$294,383.10
2021 Total$5,616.9$3,020.61$8,637.51
8Jan 2022$807.07$426.86$1,233.93$293,576.03
9Feb 2022$808.24$425.69$1,233.93$292,767.79
10Mar 2022$809.42$424.51$1,233.93$291,958.37
11Apr 2022$810.59$423.34$1,233.93$291,147.78
12May 2022$811.77$422.16$1,233.93$290,336.01
13Jun 2022$812.94$420.99$1,233.93$289,523.07
14Jul 2022$814.12$419.81$1,233.93$288,708.95
15Aug 2022$815.30$418.63$1,233.93$287,893.65
16Sep 2022$816.48$417.45$1,233.93$287,077.17
17Oct 2022$817.67$416.26$1,233.93$286,259.50
18Nov 2022$818.85$415.08$1,233.93$285,440.65
19Dec 2022$820.04$413.89$1,233.93$284,620.61
2022 Total$9,762.49$5,044.67$14,807.16
20Jan 2023$821.23$412.70$1,233.93$283,799.38
21Feb 2023$822.42$411.51$1,233.93$282,976.96
22Mar 2023$823.61$410.32$1,233.93$282,153.35
23Apr 2023$824.81$409.12$1,233.93$281,328.54
24May 2023$826.00$407.93$1,233.93$280,502.54
25Jun 2023$827.20$406.73$1,233.93$279,675.34
26Jul 2023$828.40$405.53$1,233.93$278,846.94
27Aug 2023$829.60$404.33$1,233.93$278,017.34
28Sep 2023$830.80$403.13$1,233.93$277,186.54
29Oct 2023$832.01$401.92$1,233.93$276,354.53
30Nov 2023$833.22$400.71$1,233.93$275,521.31
31Dec 2023$834.42$399.51$1,233.93$274,686.89
2023 Total$9,933.72$4,873.44$14,807.16
32Jan 2024$835.63$398.30$1,233.93$273,851.26
33Feb 2024$836.85$397.08$1,233.93$273,014.41
34Mar 2024$838.06$395.87$1,233.93$272,176.35
35Apr 2024$839.27$394.66$1,233.93$271,337.08
36May 2024$840.49$393.44$1,233.93$270,496.59
37Jun 2024$841.71$392.22$1,233.93$269,654.88
38Jul 2024$842.93$391.00$1,233.93$268,811.95
39Aug 2024$844.15$389.78$1,233.93$267,967.80
40Sep 2024$845.38$388.55$1,233.93$267,122.42
41Oct 2024$846.60$387.33$1,233.93$266,275.82
42Nov 2024$847.83$386.10$1,233.93$265,427.99
43Dec 2024$849.06$384.87$1,233.93$264,578.93
2024 Total$10,107.96$4,699.2$14,807.16
44Jan 2025$850.29$383.64$1,233.93$263,728.64
45Feb 2025$851.52$382.41$1,233.93$262,877.12
46Mar 2025$852.76$381.17$1,233.93$262,024.36
47Apr 2025$853.99$379.94$1,233.93$261,170.37
48May 2025$855.23$378.70$1,233.93$260,315.14
49Jun 2025$856.47$377.46$1,233.93$259,458.67
50Jul 2025$857.71$376.22$1,233.93$258,600.96
51Aug 2025$858.96$374.97$1,233.93$257,742.00
52Sep 2025$860.20$373.73$1,233.93$256,881.80
53Oct 2025$861.45$372.48$1,233.93$256,020.35
54Nov 2025$862.70$371.23$1,233.93$255,157.65
55Dec 2025$863.95$369.98$1,233.93$254,293.70
2025 Total$10,285.23$4,521.93$14,807.16
56Jan 2026$865.20$368.73$1,233.93$253,428.50
57Feb 2026$866.46$367.47$1,233.93$252,562.04
58Mar 2026$867.72$366.21$1,233.93$251,694.32
59Apr 2026$868.97$364.96$1,233.93$250,825.35
60May 2026$870.23$363.70$1,233.93$249,955.12
61Jun 2026$871.50$362.43$1,233.93$249,083.62
62Jul 2026$872.76$361.17$1,233.93$248,210.86
63Aug 2026$874.02$359.91$1,233.93$247,336.84
64Sep 2026$875.29$358.64$1,233.93$246,461.55
65Oct 2026$876.56$357.37$1,233.93$245,584.99
66Nov 2026$877.83$356.10$1,233.93$244,707.16
67Dec 2026$879.10$354.83$1,233.93$243,828.06
2026 Total$10,465.64$4,341.52$14,807.16
68Jan 2027$880.38$353.55$1,233.93$242,947.68
69Feb 2027$881.66$352.27$1,233.93$242,066.02
70Mar 2027$882.93$351.00$1,233.93$241,183.09
71Apr 2027$884.21$349.72$1,233.93$240,298.88
72May 2027$885.50$348.43$1,233.93$239,413.38
73Jun 2027$886.78$347.15$1,233.93$238,526.60
74Jul 2027$888.07$345.86$1,233.93$237,638.53
75Aug 2027$889.35$344.58$1,233.93$236,749.18
76Sep 2027$890.64$343.29$1,233.93$235,858.54
77Oct 2027$891.94$341.99$1,233.93$234,966.60
78Nov 2027$893.23$340.70$1,233.93$234,073.37
79Dec 2027$894.52$339.41$1,233.93$233,178.85
2027 Total$10,649.21$4,157.95$14,807.16
80Jan 2028$895.82$338.11$1,233.93$232,283.03
81Feb 2028$897.12$336.81$1,233.93$231,385.91
82Mar 2028$898.42$335.51$1,233.93$230,487.49
83Apr 2028$899.72$334.21$1,233.93$229,587.77
84May 2028$901.03$332.90$1,233.93$228,686.74
85Jun 2028$902.33$331.60$1,233.93$227,784.41
86Jul 2028$903.64$330.29$1,233.93$226,880.77
87Aug 2028$904.95$328.98$1,233.93$225,975.82
88Sep 2028$906.27$327.66$1,233.93$225,069.55
89Oct 2028$907.58$326.35$1,233.93$224,161.97
90Nov 2028$908.90$325.03$1,233.93$223,253.07
91Dec 2028$910.21$323.72$1,233.93$222,342.86
2028 Total$10,835.99$3,971.17$14,807.16
92Jan 2029$911.53$322.40$1,233.93$221,431.33
93Feb 2029$912.85$321.08$1,233.93$220,518.48
94Mar 2029$914.18$319.75$1,233.93$219,604.30
95Apr 2029$915.50$318.43$1,233.93$218,688.80
96May 2029$916.83$317.10$1,233.93$217,771.97
97Jun 2029$918.16$315.77$1,233.93$216,853.81
98Jul 2029$919.49$314.44$1,233.93$215,934.32
99Aug 2029$920.83$313.10$1,233.93$215,013.49
100Sep 2029$922.16$311.77$1,233.93$214,091.33
101Oct 2029$923.50$310.43$1,233.93$213,167.83
102Nov 2029$924.84$309.09$1,233.93$212,242.99
103Dec 2029$926.18$307.75$1,233.93$211,316.81
2029 Total$11,026.05$3,781.11$14,807.16
104Jan 2030$927.52$306.41$1,233.93$210,389.29
105Feb 2030$928.87$305.06$1,233.93$209,460.42
106Mar 2030$930.21$303.72$1,233.93$208,530.21
107Apr 2030$931.56$302.37$1,233.93$207,598.65
108May 2030$932.91$301.02$1,233.93$206,665.74
109Jun 2030$934.26$299.67$1,233.93$205,731.48
110Jul 2030$935.62$298.31$1,233.93$204,795.86
111Aug 2030$936.98$296.95$1,233.93$203,858.88
112Sep 2030$938.33$295.60$1,233.93$202,920.55
113Oct 2030$939.70$294.23$1,233.93$201,980.85
114Nov 2030$941.06$292.87$1,233.93$201,039.79
115Dec 2030$942.42$291.51$1,233.93$200,097.37
2030 Total$11,219.44$3,587.72$14,807.16
116Jan 2031$943.79$290.14$1,233.93$199,153.58
117Feb 2031$945.16$288.77$1,233.93$198,208.42
118Mar 2031$946.53$287.40$1,233.93$197,261.89
119Apr 2031$947.90$286.03$1,233.93$196,313.99
120May 2031$949.27$284.66$1,233.93$195,364.72
121Jun 2031$950.65$283.28$1,233.93$194,414.07
122Jul 2031$952.03$281.90$1,233.93$193,462.04
123Aug 2031$953.41$280.52$1,233.93$192,508.63
124Sep 2031$954.79$279.14$1,233.93$191,553.84
125Oct 2031$956.18$277.75$1,233.93$190,597.66
126Nov 2031$957.56$276.37$1,233.93$189,640.10
127Dec 2031$958.95$274.98$1,233.93$188,681.15
2031 Total$11,416.22$3,390.94$14,807.16
128Jan 2032$960.34$273.59$1,233.93$187,720.81
129Feb 2032$961.73$272.20$1,233.93$186,759.08
130Mar 2032$963.13$270.80$1,233.93$185,795.95
131Apr 2032$964.53$269.40$1,233.93$184,831.42
132May 2032$965.92$268.01$1,233.93$183,865.50
133Jun 2032$967.33$266.60$1,233.93$182,898.17
134Jul 2032$968.73$265.20$1,233.93$181,929.44
135Aug 2032$970.13$263.80$1,233.93$180,959.31
136Sep 2032$971.54$262.39$1,233.93$179,987.77
137Oct 2032$972.95$260.98$1,233.93$179,014.82
138Nov 2032$974.36$259.57$1,233.93$178,040.46
139Dec 2032$975.77$258.16$1,233.93$177,064.69
2032 Total$11,616.46$3,190.7$14,807.16
140Jan 2033$977.19$256.74$1,233.93$176,087.50
141Feb 2033$978.60$255.33$1,233.93$175,108.90
142Mar 2033$980.02$253.91$1,233.93$174,128.88
143Apr 2033$981.44$252.49$1,233.93$173,147.44
144May 2033$982.87$251.06$1,233.93$172,164.57
145Jun 2033$984.29$249.64$1,233.93$171,180.28
146Jul 2033$985.72$248.21$1,233.93$170,194.56
147Aug 2033$987.15$246.78$1,233.93$169,207.41
148Sep 2033$988.58$245.35$1,233.93$168,218.83
149Oct 2033$990.01$243.92$1,233.93$167,228.82
150Nov 2033$991.45$242.48$1,233.93$166,237.37
151Dec 2033$992.89$241.04$1,233.93$165,244.48
2033 Total$11,820.21$2,986.95$14,807.16
152Jan 2034$994.33$239.60$1,233.93$164,250.15
153Feb 2034$995.77$238.16$1,233.93$163,254.38
154Mar 2034$997.21$236.72$1,233.93$162,257.17
155Apr 2034$998.66$235.27$1,233.93$161,258.51
156May 2034$1,000.11$233.82$1,233.93$160,258.40
157Jun 2034$1,001.56$232.37$1,233.93$159,256.84
158Jul 2034$1,003.01$230.92$1,233.93$158,253.83
159Aug 2034$1,004.46$229.47$1,233.93$157,249.37
160Sep 2034$1,005.92$228.01$1,233.93$156,243.45
161Oct 2034$1,007.38$226.55$1,233.93$155,236.07
162Nov 2034$1,008.84$225.09$1,233.93$154,227.23
163Dec 2034$1,010.30$223.63$1,233.93$153,216.93
2034 Total$12,027.55$2,779.61$14,807.16
164Jan 2035$1,011.77$222.16$1,233.93$152,205.16
165Feb 2035$1,013.23$220.70$1,233.93$151,191.93
166Mar 2035$1,014.70$219.23$1,233.93$150,177.23
167Apr 2035$1,016.17$217.76$1,233.93$149,161.06
168May 2035$1,017.65$216.28$1,233.93$148,143.41
169Jun 2035$1,019.12$214.81$1,233.93$147,124.29
170Jul 2035$1,020.60$213.33$1,233.93$146,103.69
171Aug 2035$1,022.08$211.85$1,233.93$145,081.61
172Sep 2035$1,023.56$210.37$1,233.93$144,058.05
173Oct 2035$1,025.05$208.88$1,233.93$143,033.00
174Nov 2035$1,026.53$207.40$1,233.93$142,006.47
175Dec 2035$1,028.02$205.91$1,233.93$140,978.45
2035 Total$12,238.48$2,568.68$14,807.16
176Jan 2036$1,029.51$204.42$1,233.93$139,948.94
177Feb 2036$1,031.00$202.93$1,233.93$138,917.94
178Mar 2036$1,032.50$201.43$1,233.93$137,885.44
179Apr 2036$1,034.00$199.93$1,233.93$136,851.44
180May 2036$1,035.50$198.43$1,233.93$135,815.94
181Jun 2036$1,037.00$196.93$1,233.93$134,778.94
182Jul 2036$1,038.50$195.43$1,233.93$133,740.44
183Aug 2036$1,040.01$193.92$1,233.93$132,700.43
184Sep 2036$1,041.51$192.42$1,233.93$131,658.92
185Oct 2036$1,043.02$190.91$1,233.93$130,615.90
186Nov 2036$1,044.54$189.39$1,233.93$129,571.36
187Dec 2036$1,046.05$187.88$1,233.93$128,525.31
2036 Total$12,453.14$2,354.02$14,807.16
188Jan 2037$1,047.57$186.36$1,233.93$127,477.74
189Feb 2037$1,049.09$184.84$1,233.93$126,428.65
190Mar 2037$1,050.61$183.32$1,233.93$125,378.04
191Apr 2037$1,052.13$181.80$1,233.93$124,325.91
192May 2037$1,053.66$180.27$1,233.93$123,272.25
193Jun 2037$1,055.19$178.74$1,233.93$122,217.06
194Jul 2037$1,056.72$177.21$1,233.93$121,160.34
195Aug 2037$1,058.25$175.68$1,233.93$120,102.09
196Sep 2037$1,059.78$174.15$1,233.93$119,042.31
197Oct 2037$1,061.32$172.61$1,233.93$117,980.99
198Nov 2037$1,062.86$171.07$1,233.93$116,918.13
199Dec 2037$1,064.40$169.53$1,233.93$115,853.73
2037 Total$12,671.58$2,135.58$14,807.16
200Jan 2038$1,065.94$167.99$1,233.93$114,787.79
201Feb 2038$1,067.49$166.44$1,233.93$113,720.30
202Mar 2038$1,069.04$164.89$1,233.93$112,651.26
203Apr 2038$1,070.59$163.34$1,233.93$111,580.67
204May 2038$1,072.14$161.79$1,233.93$110,508.53
205Jun 2038$1,073.69$160.24$1,233.93$109,434.84
206Jul 2038$1,075.25$158.68$1,233.93$108,359.59
207Aug 2038$1,076.81$157.12$1,233.93$107,282.78
208Sep 2038$1,078.37$155.56$1,233.93$106,204.41
209Oct 2038$1,079.93$154.00$1,233.93$105,124.48
210Nov 2038$1,081.50$152.43$1,233.93$104,042.98
211Dec 2038$1,083.07$150.86$1,233.93$102,959.91
2038 Total$12,893.82$1,913.34$14,807.16
212Jan 2039$1,084.64$149.29$1,233.93$101,875.27
213Feb 2039$1,086.21$147.72$1,233.93$100,789.06
214Mar 2039$1,087.79$146.14$1,233.93$99,701.27
215Apr 2039$1,089.36$144.57$1,233.93$98,611.91
216May 2039$1,090.94$142.99$1,233.93$97,520.97
217Jun 2039$1,092.52$141.41$1,233.93$96,428.45
218Jul 2039$1,094.11$139.82$1,233.93$95,334.34
219Aug 2039$1,095.70$138.23$1,233.93$94,238.64
220Sep 2039$1,097.28$136.65$1,233.93$93,141.36
221Oct 2039$1,098.88$135.05$1,233.93$92,042.48
222Nov 2039$1,100.47$133.46$1,233.93$90,942.01
223Dec 2039$1,102.06$131.87$1,233.93$89,839.95
2039 Total$13,119.96$1,687.2$14,807.16
224Jan 2040$1,103.66$130.27$1,233.93$88,736.29
225Feb 2040$1,105.26$128.67$1,233.93$87,631.03
226Mar 2040$1,106.87$127.06$1,233.93$86,524.16
227Apr 2040$1,108.47$125.46$1,233.93$85,415.69
228May 2040$1,110.08$123.85$1,233.93$84,305.61
229Jun 2040$1,111.69$122.24$1,233.93$83,193.92
230Jul 2040$1,113.30$120.63$1,233.93$82,080.62
231Aug 2040$1,114.91$119.02$1,233.93$80,965.71
232Sep 2040$1,116.53$117.40$1,233.93$79,849.18
233Oct 2040$1,118.15$115.78$1,233.93$78,731.03
234Nov 2040$1,119.77$114.16$1,233.93$77,611.26
235Dec 2040$1,121.39$112.54$1,233.93$76,489.87
2040 Total$13,350.08$1,457.08$14,807.16
236Jan 2041$1,123.02$110.91$1,233.93$75,366.85
237Feb 2041$1,124.65$109.28$1,233.93$74,242.20
238Mar 2041$1,126.28$107.65$1,233.93$73,115.92
239Apr 2041$1,127.91$106.02$1,233.93$71,988.01
240May 2041$1,129.55$104.38$1,233.93$70,858.46
241Jun 2041$1,131.19$102.74$1,233.93$69,727.27
242Jul 2041$1,132.83$101.10$1,233.93$68,594.44
243Aug 2041$1,134.47$99.46$1,233.93$67,459.97
244Sep 2041$1,136.11$97.82$1,233.93$66,323.86
245Oct 2041$1,137.76$96.17$1,233.93$65,186.10
246Nov 2041$1,139.41$94.52$1,233.93$64,046.69
247Dec 2041$1,141.06$92.87$1,233.93$62,905.63
2041 Total$13,584.24$1,222.92$14,807.16
248Jan 2042$1,142.72$91.21$1,233.93$61,762.91
249Feb 2042$1,144.37$89.56$1,233.93$60,618.54
250Mar 2042$1,146.03$87.90$1,233.93$59,472.51
251Apr 2042$1,147.69$86.24$1,233.93$58,324.82
252May 2042$1,149.36$84.57$1,233.93$57,175.46
253Jun 2042$1,151.03$82.90$1,233.93$56,024.43
254Jul 2042$1,152.69$81.24$1,233.93$54,871.74
255Aug 2042$1,154.37$79.56$1,233.93$53,717.37
256Sep 2042$1,156.04$77.89$1,233.93$52,561.33
257Oct 2042$1,157.72$76.21$1,233.93$51,403.61
258Nov 2042$1,159.39$74.54$1,233.93$50,244.22
259Dec 2042$1,161.08$72.85$1,233.93$49,083.14
2042 Total$13,822.49$984.67$14,807.16
260Jan 2043$1,162.76$71.17$1,233.93$47,920.38
261Feb 2043$1,164.45$69.48$1,233.93$46,755.93
262Mar 2043$1,166.13$67.80$1,233.93$45,589.80
263Apr 2043$1,167.82$66.11$1,233.93$44,421.98
264May 2043$1,169.52$64.41$1,233.93$43,252.46
265Jun 2043$1,171.21$62.72$1,233.93$42,081.25
266Jul 2043$1,172.91$61.02$1,233.93$40,908.34
267Aug 2043$1,174.61$59.32$1,233.93$39,733.73
268Sep 2043$1,176.32$57.61$1,233.93$38,557.41
269Oct 2043$1,178.02$55.91$1,233.93$37,379.39
270Nov 2043$1,179.73$54.20$1,233.93$36,199.66
271Dec 2043$1,181.44$52.49$1,233.93$35,018.22
2043 Total$14,064.92$742.24$14,807.16
272Jan 2044$1,183.15$50.78$1,233.93$33,835.07
273Feb 2044$1,184.87$49.06$1,233.93$32,650.20
274Mar 2044$1,186.59$47.34$1,233.93$31,463.61
275Apr 2044$1,188.31$45.62$1,233.93$30,275.30
276May 2044$1,190.03$43.90$1,233.93$29,085.27
277Jun 2044$1,191.76$42.17$1,233.93$27,893.51
278Jul 2044$1,193.48$40.45$1,233.93$26,700.03
279Aug 2044$1,195.21$38.72$1,233.93$25,504.82
280Sep 2044$1,196.95$36.98$1,233.93$24,307.87
281Oct 2044$1,198.68$35.25$1,233.93$23,109.19
282Nov 2044$1,200.42$33.51$1,233.93$21,908.77
283Dec 2044$1,202.16$31.77$1,233.93$20,706.61
2044 Total$14,311.61$495.55$14,807.16
284Jan 2045$1,203.91$30.02$1,233.93$19,502.70
285Feb 2045$1,205.65$28.28$1,233.93$18,297.05
286Mar 2045$1,207.40$26.53$1,233.93$17,089.65
287Apr 2045$1,209.15$24.78$1,233.93$15,880.50
288May 2045$1,210.90$23.03$1,233.93$14,669.60
289Jun 2045$1,212.66$21.27$1,233.93$13,456.94
290Jul 2045$1,214.42$19.51$1,233.93$12,242.52
291Aug 2045$1,216.18$17.75$1,233.93$11,026.34
292Sep 2045$1,217.94$15.99$1,233.93$9,808.40
293Oct 2045$1,219.71$14.22$1,233.93$8,588.69
294Nov 2045$1,221.48$12.45$1,233.93$7,367.21
295Dec 2045$1,223.25$10.68$1,233.93$6,143.96
2045 Total$14,562.65$244.51$14,807.16
296Jan 2046$1,225.02$8.91$1,233.93$4,918.94
297Feb 2046$1,226.80$7.13$1,233.93$3,692.14
298Mar 2046$1,228.58$5.35$1,233.93$2,463.56
299Apr 2046$1,230.36$3.57$1,233.93$1,233.20
300May 2046$1,232.14$1.79$1,233.93$1.06
2046 Total$6,142.9$26.75$6,169.65