Borrow amount

$300,000

Advertised Rate

2.70%

Fixed - 5 years

Loan term
25 Years
HSBC
Repayment frequency
Monthly
Monthly Repayments
$1,376
Number of repayments
300
Total interest paid
$112,880
Total Repayments

$412,880

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Feb 2021$701.27$675.00$1,376.27$299,298.73
2Mar 2021$702.85$673.42$1,376.27$298,595.88
3Apr 2021$704.43$671.84$1,376.27$297,891.45
4May 2021$706.01$670.26$1,376.27$297,185.44
5Jun 2021$707.60$668.67$1,376.27$296,477.84
6Jul 2021$709.19$667.08$1,376.27$295,768.65
7Aug 2021$710.79$665.48$1,376.27$295,057.86
8Sep 2021$712.39$663.88$1,376.27$294,345.47
9Oct 2021$713.99$662.28$1,376.27$293,631.48
10Nov 2021$715.60$660.67$1,376.27$292,915.88
11Dec 2021$717.21$659.06$1,376.27$292,198.67
2021 Total$7,801.33$7,337.64$15,138.97
12Jan 2022$718.82$657.45$1,376.27$291,479.85
13Feb 2022$720.44$655.83$1,376.27$290,759.41
14Mar 2022$722.06$654.21$1,376.27$290,037.35
15Apr 2022$723.69$652.58$1,376.27$289,313.66
16May 2022$725.31$650.96$1,376.27$288,588.35
17Jun 2022$726.95$649.32$1,376.27$287,861.40
18Jul 2022$728.58$647.69$1,376.27$287,132.82
19Aug 2022$730.22$646.05$1,376.27$286,402.60
20Sep 2022$731.86$644.41$1,376.27$285,670.74
21Oct 2022$733.51$642.76$1,376.27$284,937.23
22Nov 2022$735.16$641.11$1,376.27$284,202.07
23Dec 2022$736.82$639.45$1,376.27$283,465.25
2022 Total$8,733.42$7,781.82$16,515.24
24Jan 2023$738.47$637.80$1,376.27$282,726.78
25Feb 2023$740.13$636.14$1,376.27$281,986.65
26Mar 2023$741.80$634.47$1,376.27$281,244.85
27Apr 2023$743.47$632.80$1,376.27$280,501.38
28May 2023$745.14$631.13$1,376.27$279,756.24
29Jun 2023$746.82$629.45$1,376.27$279,009.42
30Jul 2023$748.50$627.77$1,376.27$278,260.92
31Aug 2023$750.18$626.09$1,376.27$277,510.74
32Sep 2023$751.87$624.40$1,376.27$276,758.87
33Oct 2023$753.56$622.71$1,376.27$276,005.31
34Nov 2023$755.26$621.01$1,376.27$275,250.05
35Dec 2023$756.96$619.31$1,376.27$274,493.09
2023 Total$8,972.16$7,543.08$16,515.24
36Jan 2024$758.66$617.61$1,376.27$273,734.43
37Feb 2024$760.37$615.90$1,376.27$272,974.06
38Mar 2024$762.08$614.19$1,376.27$272,211.98
39Apr 2024$763.79$612.48$1,376.27$271,448.19
40May 2024$765.51$610.76$1,376.27$270,682.68
41Jun 2024$767.23$609.04$1,376.27$269,915.45
42Jul 2024$768.96$607.31$1,376.27$269,146.49
43Aug 2024$770.69$605.58$1,376.27$268,375.80
44Sep 2024$772.42$603.85$1,376.27$267,603.38
45Oct 2024$774.16$602.11$1,376.27$266,829.22
46Nov 2024$775.90$600.37$1,376.27$266,053.32
47Dec 2024$777.65$598.62$1,376.27$265,275.67
2024 Total$9,217.42$7,297.82$16,515.24
48Jan 2025$779.40$596.87$1,376.27$264,496.27
49Feb 2025$781.15$595.12$1,376.27$263,715.12
50Mar 2025$782.91$593.36$1,376.27$262,932.21
51Apr 2025$784.67$591.60$1,376.27$262,147.54
52May 2025$786.44$589.83$1,376.27$261,361.10
53Jun 2025$788.21$588.06$1,376.27$260,572.89
54Jul 2025$789.98$586.29$1,376.27$259,782.91
55Aug 2025$791.76$584.51$1,376.27$258,991.15
56Sep 2025$793.54$582.73$1,376.27$258,197.61
57Oct 2025$795.33$580.94$1,376.27$257,402.28
58Nov 2025$797.11$579.16$1,376.27$256,605.17
59Dec 2025$798.91$577.36$1,376.27$255,806.26
2025 Total$9,469.41$7,045.83$16,515.24
60Jan 2026$800.71$575.56$1,376.27$255,005.55
61Feb 2026$802.51$573.76$1,376.27$254,203.04
62Mar 2026$804.31$571.96$1,376.27$253,398.73
63Apr 2026$806.12$570.15$1,376.27$252,592.61
64May 2026$807.94$568.33$1,376.27$251,784.67
65Jun 2026$809.75$566.52$1,376.27$250,974.92
66Jul 2026$811.58$564.69$1,376.27$250,163.34
67Aug 2026$813.40$562.87$1,376.27$249,349.94
68Sep 2026$815.23$561.04$1,376.27$248,534.71
69Oct 2026$817.07$559.20$1,376.27$247,717.64
70Nov 2026$818.91$557.36$1,376.27$246,898.73
71Dec 2026$820.75$555.52$1,376.27$246,077.98
2026 Total$9,728.28$6,786.96$16,515.24
72Jan 2027$822.59$553.68$1,376.27$245,255.39
73Feb 2027$824.45$551.82$1,376.27$244,430.94
74Mar 2027$826.30$549.97$1,376.27$243,604.64
75Apr 2027$828.16$548.11$1,376.27$242,776.48
76May 2027$830.02$546.25$1,376.27$241,946.46
77Jun 2027$831.89$544.38$1,376.27$241,114.57
78Jul 2027$833.76$542.51$1,376.27$240,280.81
79Aug 2027$835.64$540.63$1,376.27$239,445.17
80Sep 2027$837.52$538.75$1,376.27$238,607.65
81Oct 2027$839.40$536.87$1,376.27$237,768.25
82Nov 2027$841.29$534.98$1,376.27$236,926.96
83Dec 2027$843.18$533.09$1,376.27$236,083.78
2027 Total$9,994.2$6,521.04$16,515.24
84Jan 2028$845.08$531.19$1,376.27$235,238.70
85Feb 2028$846.98$529.29$1,376.27$234,391.72
86Mar 2028$848.89$527.38$1,376.27$233,542.83
87Apr 2028$850.80$525.47$1,376.27$232,692.03
88May 2028$852.71$523.56$1,376.27$231,839.32
89Jun 2028$854.63$521.64$1,376.27$230,984.69
90Jul 2028$856.55$519.72$1,376.27$230,128.14
91Aug 2028$858.48$517.79$1,376.27$229,269.66
92Sep 2028$860.41$515.86$1,376.27$228,409.25
93Oct 2028$862.35$513.92$1,376.27$227,546.90
94Nov 2028$864.29$511.98$1,376.27$226,682.61
95Dec 2028$866.23$510.04$1,376.27$225,816.38
2028 Total$10,267.4$6,247.84$16,515.24
96Jan 2029$868.18$508.09$1,376.27$224,948.20
97Feb 2029$870.14$506.13$1,376.27$224,078.06
98Mar 2029$872.09$504.18$1,376.27$223,205.97
99Apr 2029$874.06$502.21$1,376.27$222,331.91
100May 2029$876.02$500.25$1,376.27$221,455.89
101Jun 2029$877.99$498.28$1,376.27$220,577.90
102Jul 2029$879.97$496.30$1,376.27$219,697.93
103Aug 2029$881.95$494.32$1,376.27$218,815.98
104Sep 2029$883.93$492.34$1,376.27$217,932.05
105Oct 2029$885.92$490.35$1,376.27$217,046.13
106Nov 2029$887.92$488.35$1,376.27$216,158.21
107Dec 2029$889.91$486.36$1,376.27$215,268.30
2029 Total$10,548.08$5,967.16$16,515.24
108Jan 2030$891.92$484.35$1,376.27$214,376.38
109Feb 2030$893.92$482.35$1,376.27$213,482.46
110Mar 2030$895.93$480.34$1,376.27$212,586.53
111Apr 2030$897.95$478.32$1,376.27$211,688.58
112May 2030$899.97$476.30$1,376.27$210,788.61
113Jun 2030$902.00$474.27$1,376.27$209,886.61
114Jul 2030$904.03$472.24$1,376.27$208,982.58
115Aug 2030$906.06$470.21$1,376.27$208,076.52
116Sep 2030$908.10$468.17$1,376.27$207,168.42
117Oct 2030$910.14$466.13$1,376.27$206,258.28
118Nov 2030$912.19$464.08$1,376.27$205,346.09
119Dec 2030$914.24$462.03$1,376.27$204,431.85
2030 Total$10,836.45$5,678.79$16,515.24
120Jan 2031$916.30$459.97$1,376.27$203,515.55
121Feb 2031$918.36$457.91$1,376.27$202,597.19
122Mar 2031$920.43$455.84$1,376.27$201,676.76
123Apr 2031$922.50$453.77$1,376.27$200,754.26
124May 2031$924.57$451.70$1,376.27$199,829.69
125Jun 2031$926.65$449.62$1,376.27$198,903.04
126Jul 2031$928.74$447.53$1,376.27$197,974.30
127Aug 2031$930.83$445.44$1,376.27$197,043.47
128Sep 2031$932.92$443.35$1,376.27$196,110.55
129Oct 2031$935.02$441.25$1,376.27$195,175.53
130Nov 2031$937.13$439.14$1,376.27$194,238.40
131Dec 2031$939.23$437.04$1,376.27$193,299.17
2031 Total$11,132.68$5,382.56$16,515.24
132Jan 2032$941.35$434.92$1,376.27$192,357.82
133Feb 2032$943.46$432.81$1,376.27$191,414.36
134Mar 2032$945.59$430.68$1,376.27$190,468.77
135Apr 2032$947.72$428.55$1,376.27$189,521.05
136May 2032$949.85$426.42$1,376.27$188,571.20
137Jun 2032$951.98$424.29$1,376.27$187,619.22
138Jul 2032$954.13$422.14$1,376.27$186,665.09
139Aug 2032$956.27$420.00$1,376.27$185,708.82
140Sep 2032$958.43$417.84$1,376.27$184,750.39
141Oct 2032$960.58$415.69$1,376.27$183,789.81
142Nov 2032$962.74$413.53$1,376.27$182,827.07
143Dec 2032$964.91$411.36$1,376.27$181,862.16
2032 Total$11,437.01$5,078.23$16,515.24
144Jan 2033$967.08$409.19$1,376.27$180,895.08
145Feb 2033$969.26$407.01$1,376.27$179,925.82
146Mar 2033$971.44$404.83$1,376.27$178,954.38
147Apr 2033$973.62$402.65$1,376.27$177,980.76
148May 2033$975.81$400.46$1,376.27$177,004.95
149Jun 2033$978.01$398.26$1,376.27$176,026.94
150Jul 2033$980.21$396.06$1,376.27$175,046.73
151Aug 2033$982.41$393.86$1,376.27$174,064.32
152Sep 2033$984.63$391.64$1,376.27$173,079.69
153Oct 2033$986.84$389.43$1,376.27$172,092.85
154Nov 2033$989.06$387.21$1,376.27$171,103.79
155Dec 2033$991.29$384.98$1,376.27$170,112.50
2033 Total$11,749.66$4,765.58$16,515.24
156Jan 2034$993.52$382.75$1,376.27$169,118.98
157Feb 2034$995.75$380.52$1,376.27$168,123.23
158Mar 2034$997.99$378.28$1,376.27$167,125.24
159Apr 2034$1,000.24$376.03$1,376.27$166,125.00
160May 2034$1,002.49$373.78$1,376.27$165,122.51
161Jun 2034$1,004.74$371.53$1,376.27$164,117.77
162Jul 2034$1,007.01$369.26$1,376.27$163,110.76
163Aug 2034$1,009.27$367.00$1,376.27$162,101.49
164Sep 2034$1,011.54$364.73$1,376.27$161,089.95
165Oct 2034$1,013.82$362.45$1,376.27$160,076.13
166Nov 2034$1,016.10$360.17$1,376.27$159,060.03
167Dec 2034$1,018.38$357.89$1,376.27$158,041.65
2034 Total$12,070.85$4,444.39$16,515.24
168Jan 2035$1,020.68$355.59$1,376.27$157,020.97
169Feb 2035$1,022.97$353.30$1,376.27$155,998.00
170Mar 2035$1,025.27$351.00$1,376.27$154,972.73
171Apr 2035$1,027.58$348.69$1,376.27$153,945.15
172May 2035$1,029.89$346.38$1,376.27$152,915.26
173Jun 2035$1,032.21$344.06$1,376.27$151,883.05
174Jul 2035$1,034.53$341.74$1,376.27$150,848.52
175Aug 2035$1,036.86$339.41$1,376.27$149,811.66
176Sep 2035$1,039.19$337.08$1,376.27$148,772.47
177Oct 2035$1,041.53$334.74$1,376.27$147,730.94
178Nov 2035$1,043.88$332.39$1,376.27$146,687.06
179Dec 2035$1,046.22$330.05$1,376.27$145,640.84
2035 Total$12,400.81$4,114.43$16,515.24
180Jan 2036$1,048.58$327.69$1,376.27$144,592.26
181Feb 2036$1,050.94$325.33$1,376.27$143,541.32
182Mar 2036$1,053.30$322.97$1,376.27$142,488.02
183Apr 2036$1,055.67$320.60$1,376.27$141,432.35
184May 2036$1,058.05$318.22$1,376.27$140,374.30
185Jun 2036$1,060.43$315.84$1,376.27$139,313.87
186Jul 2036$1,062.81$313.46$1,376.27$138,251.06
187Aug 2036$1,065.21$311.06$1,376.27$137,185.85
188Sep 2036$1,067.60$308.67$1,376.27$136,118.25
189Oct 2036$1,070.00$306.27$1,376.27$135,048.25
190Nov 2036$1,072.41$303.86$1,376.27$133,975.84
191Dec 2036$1,074.82$301.45$1,376.27$132,901.02
2036 Total$12,739.82$3,775.42$16,515.24
192Jan 2037$1,077.24$299.03$1,376.27$131,823.78
193Feb 2037$1,079.67$296.60$1,376.27$130,744.11
194Mar 2037$1,082.10$294.17$1,376.27$129,662.01
195Apr 2037$1,084.53$291.74$1,376.27$128,577.48
196May 2037$1,086.97$289.30$1,376.27$127,490.51
197Jun 2037$1,089.42$286.85$1,376.27$126,401.09
198Jul 2037$1,091.87$284.40$1,376.27$125,309.22
199Aug 2037$1,094.32$281.95$1,376.27$124,214.90
200Sep 2037$1,096.79$279.48$1,376.27$123,118.11
201Oct 2037$1,099.25$277.02$1,376.27$122,018.86
202Nov 2037$1,101.73$274.54$1,376.27$120,917.13
203Dec 2037$1,104.21$272.06$1,376.27$119,812.92
2037 Total$13,088.1$3,427.14$16,515.24
204Jan 2038$1,106.69$269.58$1,376.27$118,706.23
205Feb 2038$1,109.18$267.09$1,376.27$117,597.05
206Mar 2038$1,111.68$264.59$1,376.27$116,485.37
207Apr 2038$1,114.18$262.09$1,376.27$115,371.19
208May 2038$1,116.68$259.59$1,376.27$114,254.51
209Jun 2038$1,119.20$257.07$1,376.27$113,135.31
210Jul 2038$1,121.72$254.55$1,376.27$112,013.59
211Aug 2038$1,124.24$252.03$1,376.27$110,889.35
212Sep 2038$1,126.77$249.50$1,376.27$109,762.58
213Oct 2038$1,129.30$246.97$1,376.27$108,633.28
214Nov 2038$1,131.85$244.42$1,376.27$107,501.43
215Dec 2038$1,134.39$241.88$1,376.27$106,367.04
2038 Total$13,445.88$3,069.36$16,515.24
216Jan 2039$1,136.94$239.33$1,376.27$105,230.10
217Feb 2039$1,139.50$236.77$1,376.27$104,090.60
218Mar 2039$1,142.07$234.20$1,376.27$102,948.53
219Apr 2039$1,144.64$231.63$1,376.27$101,803.89
220May 2039$1,147.21$229.06$1,376.27$100,656.68
221Jun 2039$1,149.79$226.48$1,376.27$99,506.89
222Jul 2039$1,152.38$223.89$1,376.27$98,354.51
223Aug 2039$1,154.97$221.30$1,376.27$97,199.54
224Sep 2039$1,157.57$218.70$1,376.27$96,041.97
225Oct 2039$1,160.18$216.09$1,376.27$94,881.79
226Nov 2039$1,162.79$213.48$1,376.27$93,719.00
227Dec 2039$1,165.40$210.87$1,376.27$92,553.60
2039 Total$13,813.44$2,701.8$16,515.24
228Jan 2040$1,168.02$208.25$1,376.27$91,385.58
229Feb 2040$1,170.65$205.62$1,376.27$90,214.93
230Mar 2040$1,173.29$202.98$1,376.27$89,041.64
231Apr 2040$1,175.93$200.34$1,376.27$87,865.71
232May 2040$1,178.57$197.70$1,376.27$86,687.14
233Jun 2040$1,181.22$195.05$1,376.27$85,505.92
234Jul 2040$1,183.88$192.39$1,376.27$84,322.04
235Aug 2040$1,186.55$189.72$1,376.27$83,135.49
236Sep 2040$1,189.22$187.05$1,376.27$81,946.27
237Oct 2040$1,191.89$184.38$1,376.27$80,754.38
238Nov 2040$1,194.57$181.70$1,376.27$79,559.81
239Dec 2040$1,197.26$179.01$1,376.27$78,362.55
2040 Total$14,191.05$2,324.19$16,515.24
240Jan 2041$1,199.95$176.32$1,376.27$77,162.60
241Feb 2041$1,202.65$173.62$1,376.27$75,959.95
242Mar 2041$1,205.36$170.91$1,376.27$74,754.59
243Apr 2041$1,208.07$168.20$1,376.27$73,546.52
244May 2041$1,210.79$165.48$1,376.27$72,335.73
245Jun 2041$1,213.51$162.76$1,376.27$71,122.22
246Jul 2041$1,216.25$160.02$1,376.27$69,905.97
247Aug 2041$1,218.98$157.29$1,376.27$68,686.99
248Sep 2041$1,221.72$154.55$1,376.27$67,465.27
249Oct 2041$1,224.47$151.80$1,376.27$66,240.80
250Nov 2041$1,227.23$149.04$1,376.27$65,013.57
251Dec 2041$1,229.99$146.28$1,376.27$63,783.58
2041 Total$14,578.97$1,936.27$16,515.24
252Jan 2042$1,232.76$143.51$1,376.27$62,550.82
253Feb 2042$1,235.53$140.74$1,376.27$61,315.29
254Mar 2042$1,238.31$137.96$1,376.27$60,076.98
255Apr 2042$1,241.10$135.17$1,376.27$58,835.88
256May 2042$1,243.89$132.38$1,376.27$57,591.99
257Jun 2042$1,246.69$129.58$1,376.27$56,345.30
258Jul 2042$1,249.49$126.78$1,376.27$55,095.81
259Aug 2042$1,252.30$123.97$1,376.27$53,843.51
260Sep 2042$1,255.12$121.15$1,376.27$52,588.39
261Oct 2042$1,257.95$118.32$1,376.27$51,330.44
262Nov 2042$1,260.78$115.49$1,376.27$50,069.66
263Dec 2042$1,263.61$112.66$1,376.27$48,806.05
2042 Total$14,977.53$1,537.71$16,515.24
264Jan 2043$1,266.46$109.81$1,376.27$47,539.59
265Feb 2043$1,269.31$106.96$1,376.27$46,270.28
266Mar 2043$1,272.16$104.11$1,376.27$44,998.12
267Apr 2043$1,275.02$101.25$1,376.27$43,723.10
268May 2043$1,277.89$98.38$1,376.27$42,445.21
269Jun 2043$1,280.77$95.50$1,376.27$41,164.44
270Jul 2043$1,283.65$92.62$1,376.27$39,880.79
271Aug 2043$1,286.54$89.73$1,376.27$38,594.25
272Sep 2043$1,289.43$86.84$1,376.27$37,304.82
273Oct 2043$1,292.33$83.94$1,376.27$36,012.49
274Nov 2043$1,295.24$81.03$1,376.27$34,717.25
275Dec 2043$1,298.16$78.11$1,376.27$33,419.09
2043 Total$15,386.96$1,128.28$16,515.24
276Jan 2044$1,301.08$75.19$1,376.27$32,118.01
277Feb 2044$1,304.00$72.27$1,376.27$30,814.01
278Mar 2044$1,306.94$69.33$1,376.27$29,507.07
279Apr 2044$1,309.88$66.39$1,376.27$28,197.19
280May 2044$1,312.83$63.44$1,376.27$26,884.36
281Jun 2044$1,315.78$60.49$1,376.27$25,568.58
282Jul 2044$1,318.74$57.53$1,376.27$24,249.84
283Aug 2044$1,321.71$54.56$1,376.27$22,928.13
284Sep 2044$1,324.68$51.59$1,376.27$21,603.45
285Oct 2044$1,327.66$48.61$1,376.27$20,275.79
286Nov 2044$1,330.65$45.62$1,376.27$18,945.14
287Dec 2044$1,333.64$42.63$1,376.27$17,611.50
2044 Total$15,807.59$707.65$16,515.24
288Jan 2045$1,336.64$39.63$1,376.27$16,274.86
289Feb 2045$1,339.65$36.62$1,376.27$14,935.21
290Mar 2045$1,342.67$33.60$1,376.27$13,592.54
291Apr 2045$1,345.69$30.58$1,376.27$12,246.85
292May 2045$1,348.71$27.56$1,376.27$10,898.14
293Jun 2045$1,351.75$24.52$1,376.27$9,546.39
294Jul 2045$1,354.79$21.48$1,376.27$8,191.60
295Aug 2045$1,357.84$18.43$1,376.27$6,833.76
296Sep 2045$1,360.89$15.38$1,376.27$5,472.87
297Oct 2045$1,363.96$12.31$1,376.27$4,108.91
298Nov 2045$1,367.02$9.25$1,376.27$2,741.89
299Dec 2045$1,370.10$6.17$1,376.27$1,371.79
2045 Total$16,239.71$275.53$16,515.24
300Jan 2046$1,371.79$3.09$1,374.88$0.00
2045 Total$1,371.79$3.09$1,374.88