Borrow amount

$300,000

Advertised Rate

2.75%

Fixed - 5 years

Loan term
25 Years
HSBC
Repayment frequency
Monthly
Monthly Repayments
$1,384
Number of repayments
300
Total interest paid
$115,180
Total Repayments

$415,179

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Feb 2021$696.43$687.50$1,383.93$299,303.57
2Mar 2021$698.03$685.90$1,383.93$298,605.54
3Apr 2021$699.63$684.30$1,383.93$297,905.91
4May 2021$701.23$682.70$1,383.93$297,204.68
5Jun 2021$702.84$681.09$1,383.93$296,501.84
6Jul 2021$704.45$679.48$1,383.93$295,797.39
7Aug 2021$706.06$677.87$1,383.93$295,091.33
8Sep 2021$707.68$676.25$1,383.93$294,383.65
9Oct 2021$709.30$674.63$1,383.93$293,674.35
10Nov 2021$710.93$673.00$1,383.93$292,963.42
11Dec 2021$712.56$671.37$1,383.93$292,250.86
2021 Total$7,749.14$7,474.09$15,223.23
12Jan 2022$714.19$669.74$1,383.93$291,536.67
13Feb 2022$715.83$668.10$1,383.93$290,820.84
14Mar 2022$717.47$666.46$1,383.93$290,103.37
15Apr 2022$719.11$664.82$1,383.93$289,384.26
16May 2022$720.76$663.17$1,383.93$288,663.50
17Jun 2022$722.41$661.52$1,383.93$287,941.09
18Jul 2022$724.07$659.86$1,383.93$287,217.02
19Aug 2022$725.72$658.21$1,383.93$286,491.30
20Sep 2022$727.39$656.54$1,383.93$285,763.91
21Oct 2022$729.05$654.88$1,383.93$285,034.86
22Nov 2022$730.73$653.20$1,383.93$284,304.13
23Dec 2022$732.40$651.53$1,383.93$283,571.73
2022 Total$8,679.13$7,928.03$16,607.16
24Jan 2023$734.08$649.85$1,383.93$282,837.65
25Feb 2023$735.76$648.17$1,383.93$282,101.89
26Mar 2023$737.45$646.48$1,383.93$281,364.44
27Apr 2023$739.14$644.79$1,383.93$280,625.30
28May 2023$740.83$643.10$1,383.93$279,884.47
29Jun 2023$742.53$641.40$1,383.93$279,141.94
30Jul 2023$744.23$639.70$1,383.93$278,397.71
31Aug 2023$745.94$637.99$1,383.93$277,651.77
32Sep 2023$747.64$636.29$1,383.93$276,904.13
33Oct 2023$749.36$634.57$1,383.93$276,154.77
34Nov 2023$751.08$632.85$1,383.93$275,403.69
35Dec 2023$752.80$631.13$1,383.93$274,650.89
2023 Total$8,920.84$7,686.32$16,607.16
36Jan 2024$754.52$629.41$1,383.93$273,896.37
37Feb 2024$756.25$627.68$1,383.93$273,140.12
38Mar 2024$757.98$625.95$1,383.93$272,382.14
39Apr 2024$759.72$624.21$1,383.93$271,622.42
40May 2024$761.46$622.47$1,383.93$270,860.96
41Jun 2024$763.21$620.72$1,383.93$270,097.75
42Jul 2024$764.96$618.97$1,383.93$269,332.79
43Aug 2024$766.71$617.22$1,383.93$268,566.08
44Sep 2024$768.47$615.46$1,383.93$267,797.61
45Oct 2024$770.23$613.70$1,383.93$267,027.38
46Nov 2024$771.99$611.94$1,383.93$266,255.39
47Dec 2024$773.76$610.17$1,383.93$265,481.63
2024 Total$9,169.26$7,437.9$16,607.16
48Jan 2025$775.53$608.40$1,383.93$264,706.10
49Feb 2025$777.31$606.62$1,383.93$263,928.79
50Mar 2025$779.09$604.84$1,383.93$263,149.70
51Apr 2025$780.88$603.05$1,383.93$262,368.82
52May 2025$782.67$601.26$1,383.93$261,586.15
53Jun 2025$784.46$599.47$1,383.93$260,801.69
54Jul 2025$786.26$597.67$1,383.93$260,015.43
55Aug 2025$788.06$595.87$1,383.93$259,227.37
56Sep 2025$789.87$594.06$1,383.93$258,437.50
57Oct 2025$791.68$592.25$1,383.93$257,645.82
58Nov 2025$793.49$590.44$1,383.93$256,852.33
59Dec 2025$795.31$588.62$1,383.93$256,057.02
2025 Total$9,424.61$7,182.55$16,607.16
60Jan 2026$797.13$586.80$1,383.93$255,259.89
61Feb 2026$798.96$584.97$1,383.93$254,460.93
62Mar 2026$800.79$583.14$1,383.93$253,660.14
63Apr 2026$802.63$581.30$1,383.93$252,857.51
64May 2026$804.46$579.47$1,383.93$252,053.05
65Jun 2026$806.31$577.62$1,383.93$251,246.74
66Jul 2026$808.16$575.77$1,383.93$250,438.58
67Aug 2026$810.01$573.92$1,383.93$249,628.57
68Sep 2026$811.86$572.07$1,383.93$248,816.71
69Oct 2026$813.73$570.20$1,383.93$248,002.98
70Nov 2026$815.59$568.34$1,383.93$247,187.39
71Dec 2026$817.46$566.47$1,383.93$246,369.93
2026 Total$9,687.09$6,920.07$16,607.16
72Jan 2027$819.33$564.60$1,383.93$245,550.60
73Feb 2027$821.21$562.72$1,383.93$244,729.39
74Mar 2027$823.09$560.84$1,383.93$243,906.30
75Apr 2027$824.98$558.95$1,383.93$243,081.32
76May 2027$826.87$557.06$1,383.93$242,254.45
77Jun 2027$828.76$555.17$1,383.93$241,425.69
78Jul 2027$830.66$553.27$1,383.93$240,595.03
79Aug 2027$832.57$551.36$1,383.93$239,762.46
80Sep 2027$834.47$549.46$1,383.93$238,927.99
81Oct 2027$836.39$547.54$1,383.93$238,091.60
82Nov 2027$838.30$545.63$1,383.93$237,253.30
83Dec 2027$840.22$543.71$1,383.93$236,413.08
2027 Total$9,956.85$6,650.31$16,607.16
84Jan 2028$842.15$541.78$1,383.93$235,570.93
85Feb 2028$844.08$539.85$1,383.93$234,726.85
86Mar 2028$846.01$537.92$1,383.93$233,880.84
87Apr 2028$847.95$535.98$1,383.93$233,032.89
88May 2028$849.90$534.03$1,383.93$232,182.99
89Jun 2028$851.84$532.09$1,383.93$231,331.15
90Jul 2028$853.80$530.13$1,383.93$230,477.35
91Aug 2028$855.75$528.18$1,383.93$229,621.60
92Sep 2028$857.71$526.22$1,383.93$228,763.89
93Oct 2028$859.68$524.25$1,383.93$227,904.21
94Nov 2028$861.65$522.28$1,383.93$227,042.56
95Dec 2028$863.62$520.31$1,383.93$226,178.94
2028 Total$10,234.14$6,373.02$16,607.16
96Jan 2029$865.60$518.33$1,383.93$225,313.34
97Feb 2029$867.59$516.34$1,383.93$224,445.75
98Mar 2029$869.58$514.35$1,383.93$223,576.17
99Apr 2029$871.57$512.36$1,383.93$222,704.60
100May 2029$873.57$510.36$1,383.93$221,831.03
101Jun 2029$875.57$508.36$1,383.93$220,955.46
102Jul 2029$877.57$506.36$1,383.93$220,077.89
103Aug 2029$879.58$504.35$1,383.93$219,198.31
104Sep 2029$881.60$502.33$1,383.93$218,316.71
105Oct 2029$883.62$500.31$1,383.93$217,433.09
106Nov 2029$885.65$498.28$1,383.93$216,547.44
107Dec 2029$887.68$496.25$1,383.93$215,659.76
2029 Total$10,519.18$6,087.98$16,607.16
108Jan 2030$889.71$494.22$1,383.93$214,770.05
109Feb 2030$891.75$492.18$1,383.93$213,878.30
110Mar 2030$893.79$490.14$1,383.93$212,984.51
111Apr 2030$895.84$488.09$1,383.93$212,088.67
112May 2030$897.89$486.04$1,383.93$211,190.78
113Jun 2030$899.95$483.98$1,383.93$210,290.83
114Jul 2030$902.01$481.92$1,383.93$209,388.82
115Aug 2030$904.08$479.85$1,383.93$208,484.74
116Sep 2030$906.15$477.78$1,383.93$207,578.59
117Oct 2030$908.23$475.70$1,383.93$206,670.36
118Nov 2030$910.31$473.62$1,383.93$205,760.05
119Dec 2030$912.40$471.53$1,383.93$204,847.65
2030 Total$10,812.11$5,795.05$16,607.16
120Jan 2031$914.49$469.44$1,383.93$203,933.16
121Feb 2031$916.58$467.35$1,383.93$203,016.58
122Mar 2031$918.68$465.25$1,383.93$202,097.90
123Apr 2031$920.79$463.14$1,383.93$201,177.11
124May 2031$922.90$461.03$1,383.93$200,254.21
125Jun 2031$925.01$458.92$1,383.93$199,329.20
126Jul 2031$927.13$456.80$1,383.93$198,402.07
127Aug 2031$929.26$454.67$1,383.93$197,472.81
128Sep 2031$931.39$452.54$1,383.93$196,541.42
129Oct 2031$933.52$450.41$1,383.93$195,607.90
130Nov 2031$935.66$448.27$1,383.93$194,672.24
131Dec 2031$937.81$446.12$1,383.93$193,734.43
2031 Total$11,113.22$5,493.94$16,607.16
132Jan 2032$939.96$443.97$1,383.93$192,794.47
133Feb 2032$942.11$441.82$1,383.93$191,852.36
134Mar 2032$944.27$439.66$1,383.93$190,908.09
135Apr 2032$946.43$437.50$1,383.93$189,961.66
136May 2032$948.60$435.33$1,383.93$189,013.06
137Jun 2032$950.78$433.15$1,383.93$188,062.28
138Jul 2032$952.95$430.98$1,383.93$187,109.33
139Aug 2032$955.14$428.79$1,383.93$186,154.19
140Sep 2032$957.33$426.60$1,383.93$185,196.86
141Oct 2032$959.52$424.41$1,383.93$184,237.34
142Nov 2032$961.72$422.21$1,383.93$183,275.62
143Dec 2032$963.92$420.01$1,383.93$182,311.70
2032 Total$11,422.73$5,184.43$16,607.16
144Jan 2033$966.13$417.80$1,383.93$181,345.57
145Feb 2033$968.35$415.58$1,383.93$180,377.22
146Mar 2033$970.57$413.36$1,383.93$179,406.65
147Apr 2033$972.79$411.14$1,383.93$178,433.86
148May 2033$975.02$408.91$1,383.93$177,458.84
149Jun 2033$977.25$406.68$1,383.93$176,481.59
150Jul 2033$979.49$404.44$1,383.93$175,502.10
151Aug 2033$981.74$402.19$1,383.93$174,520.36
152Sep 2033$983.99$399.94$1,383.93$173,536.37
153Oct 2033$986.24$397.69$1,383.93$172,550.13
154Nov 2033$988.50$395.43$1,383.93$171,561.63
155Dec 2033$990.77$393.16$1,383.93$170,570.86
2033 Total$11,740.84$4,866.32$16,607.16
156Jan 2034$993.04$390.89$1,383.93$169,577.82
157Feb 2034$995.31$388.62$1,383.93$168,582.51
158Mar 2034$997.60$386.33$1,383.93$167,584.91
159Apr 2034$999.88$384.05$1,383.93$166,585.03
160May 2034$1,002.17$381.76$1,383.93$165,582.86
161Jun 2034$1,004.47$379.46$1,383.93$164,578.39
162Jul 2034$1,006.77$377.16$1,383.93$163,571.62
163Aug 2034$1,009.08$374.85$1,383.93$162,562.54
164Sep 2034$1,011.39$372.54$1,383.93$161,551.15
165Oct 2034$1,013.71$370.22$1,383.93$160,537.44
166Nov 2034$1,016.03$367.90$1,383.93$159,521.41
167Dec 2034$1,018.36$365.57$1,383.93$158,503.05
2034 Total$12,067.81$4,539.35$16,607.16
168Jan 2035$1,020.69$363.24$1,383.93$157,482.36
169Feb 2035$1,023.03$360.90$1,383.93$156,459.33
170Mar 2035$1,025.38$358.55$1,383.93$155,433.95
171Apr 2035$1,027.73$356.20$1,383.93$154,406.22
172May 2035$1,030.08$353.85$1,383.93$153,376.14
173Jun 2035$1,032.44$351.49$1,383.93$152,343.70
174Jul 2035$1,034.81$349.12$1,383.93$151,308.89
175Aug 2035$1,037.18$346.75$1,383.93$150,271.71
176Sep 2035$1,039.56$344.37$1,383.93$149,232.15
177Oct 2035$1,041.94$341.99$1,383.93$148,190.21
178Nov 2035$1,044.33$339.60$1,383.93$147,145.88
179Dec 2035$1,046.72$337.21$1,383.93$146,099.16
2035 Total$12,403.89$4,203.27$16,607.16
180Jan 2036$1,049.12$334.81$1,383.93$145,050.04
181Feb 2036$1,051.52$332.41$1,383.93$143,998.52
182Mar 2036$1,053.93$330.00$1,383.93$142,944.59
183Apr 2036$1,056.35$327.58$1,383.93$141,888.24
184May 2036$1,058.77$325.16$1,383.93$140,829.47
185Jun 2036$1,061.20$322.73$1,383.93$139,768.27
186Jul 2036$1,063.63$320.30$1,383.93$138,704.64
187Aug 2036$1,066.07$317.86$1,383.93$137,638.57
188Sep 2036$1,068.51$315.42$1,383.93$136,570.06
189Oct 2036$1,070.96$312.97$1,383.93$135,499.10
190Nov 2036$1,073.41$310.52$1,383.93$134,425.69
191Dec 2036$1,075.87$308.06$1,383.93$133,349.82
2036 Total$12,749.34$3,857.82$16,607.16
192Jan 2037$1,078.34$305.59$1,383.93$132,271.48
193Feb 2037$1,080.81$303.12$1,383.93$131,190.67
194Mar 2037$1,083.28$300.65$1,383.93$130,107.39
195Apr 2037$1,085.77$298.16$1,383.93$129,021.62
196May 2037$1,088.26$295.67$1,383.93$127,933.36
197Jun 2037$1,090.75$293.18$1,383.93$126,842.61
198Jul 2037$1,093.25$290.68$1,383.93$125,749.36
199Aug 2037$1,095.75$288.18$1,383.93$124,653.61
200Sep 2037$1,098.27$285.66$1,383.93$123,555.34
201Oct 2037$1,100.78$283.15$1,383.93$122,454.56
202Nov 2037$1,103.30$280.63$1,383.93$121,351.26
203Dec 2037$1,105.83$278.10$1,383.93$120,245.43
2037 Total$13,104.39$3,502.77$16,607.16
204Jan 2038$1,108.37$275.56$1,383.93$119,137.06
205Feb 2038$1,110.91$273.02$1,383.93$118,026.15
206Mar 2038$1,113.45$270.48$1,383.93$116,912.70
207Apr 2038$1,116.01$267.92$1,383.93$115,796.69
208May 2038$1,118.56$265.37$1,383.93$114,678.13
209Jun 2038$1,121.13$262.80$1,383.93$113,557.00
210Jul 2038$1,123.70$260.23$1,383.93$112,433.30
211Aug 2038$1,126.27$257.66$1,383.93$111,307.03
212Sep 2038$1,128.85$255.08$1,383.93$110,178.18
213Oct 2038$1,131.44$252.49$1,383.93$109,046.74
214Nov 2038$1,134.03$249.90$1,383.93$107,912.71
215Dec 2038$1,136.63$247.30$1,383.93$106,776.08
2038 Total$13,469.35$3,137.81$16,607.16
216Jan 2039$1,139.23$244.70$1,383.93$105,636.85
217Feb 2039$1,141.85$242.08$1,383.93$104,495.00
218Mar 2039$1,144.46$239.47$1,383.93$103,350.54
219Apr 2039$1,147.09$236.84$1,383.93$102,203.45
220May 2039$1,149.71$234.22$1,383.93$101,053.74
221Jun 2039$1,152.35$231.58$1,383.93$99,901.39
222Jul 2039$1,154.99$228.94$1,383.93$98,746.40
223Aug 2039$1,157.64$226.29$1,383.93$97,588.76
224Sep 2039$1,160.29$223.64$1,383.93$96,428.47
225Oct 2039$1,162.95$220.98$1,383.93$95,265.52
226Nov 2039$1,165.61$218.32$1,383.93$94,099.91
227Dec 2039$1,168.28$215.65$1,383.93$92,931.63
2039 Total$13,844.45$2,762.71$16,607.16
228Jan 2040$1,170.96$212.97$1,383.93$91,760.67
229Feb 2040$1,173.65$210.28$1,383.93$90,587.02
230Mar 2040$1,176.33$207.60$1,383.93$89,410.69
231Apr 2040$1,179.03$204.90$1,383.93$88,231.66
232May 2040$1,181.73$202.20$1,383.93$87,049.93
233Jun 2040$1,184.44$199.49$1,383.93$85,865.49
234Jul 2040$1,187.15$196.78$1,383.93$84,678.34
235Aug 2040$1,189.88$194.05$1,383.93$83,488.46
236Sep 2040$1,192.60$191.33$1,383.93$82,295.86
237Oct 2040$1,195.34$188.59$1,383.93$81,100.52
238Nov 2040$1,198.07$185.86$1,383.93$79,902.45
239Dec 2040$1,200.82$183.11$1,383.93$78,701.63
2040 Total$14,230$2,377.16$16,607.16
240Jan 2041$1,203.57$180.36$1,383.93$77,498.06
241Feb 2041$1,206.33$177.60$1,383.93$76,291.73
242Mar 2041$1,209.09$174.84$1,383.93$75,082.64
243Apr 2041$1,211.87$172.06$1,383.93$73,870.77
244May 2041$1,214.64$169.29$1,383.93$72,656.13
245Jun 2041$1,217.43$166.50$1,383.93$71,438.70
246Jul 2041$1,220.22$163.71$1,383.93$70,218.48
247Aug 2041$1,223.01$160.92$1,383.93$68,995.47
248Sep 2041$1,225.82$158.11$1,383.93$67,769.65
249Oct 2041$1,228.62$155.31$1,383.93$66,541.03
250Nov 2041$1,231.44$152.49$1,383.93$65,309.59
251Dec 2041$1,234.26$149.67$1,383.93$64,075.33
2041 Total$14,626.3$1,980.86$16,607.16
252Jan 2042$1,237.09$146.84$1,383.93$62,838.24
253Feb 2042$1,239.93$144.00$1,383.93$61,598.31
254Mar 2042$1,242.77$141.16$1,383.93$60,355.54
255Apr 2042$1,245.62$138.31$1,383.93$59,109.92
256May 2042$1,248.47$135.46$1,383.93$57,861.45
257Jun 2042$1,251.33$132.60$1,383.93$56,610.12
258Jul 2042$1,254.20$129.73$1,383.93$55,355.92
259Aug 2042$1,257.07$126.86$1,383.93$54,098.85
260Sep 2042$1,259.95$123.98$1,383.93$52,838.90
261Oct 2042$1,262.84$121.09$1,383.93$51,576.06
262Nov 2042$1,265.73$118.20$1,383.93$50,310.33
263Dec 2042$1,268.64$115.29$1,383.93$49,041.69
2042 Total$15,033.64$1,573.52$16,607.16
264Jan 2043$1,271.54$112.39$1,383.93$47,770.15
265Feb 2043$1,274.46$109.47$1,383.93$46,495.69
266Mar 2043$1,277.38$106.55$1,383.93$45,218.31
267Apr 2043$1,280.30$103.63$1,383.93$43,938.01
268May 2043$1,283.24$100.69$1,383.93$42,654.77
269Jun 2043$1,286.18$97.75$1,383.93$41,368.59
270Jul 2043$1,289.13$94.80$1,383.93$40,079.46
271Aug 2043$1,292.08$91.85$1,383.93$38,787.38
272Sep 2043$1,295.04$88.89$1,383.93$37,492.34
273Oct 2043$1,298.01$85.92$1,383.93$36,194.33
274Nov 2043$1,300.98$82.95$1,383.93$34,893.35
275Dec 2043$1,303.97$79.96$1,383.93$33,589.38
2043 Total$15,452.31$1,154.85$16,607.16
276Jan 2044$1,306.95$76.98$1,383.93$32,282.43
277Feb 2044$1,309.95$73.98$1,383.93$30,972.48
278Mar 2044$1,312.95$70.98$1,383.93$29,659.53
279Apr 2044$1,315.96$67.97$1,383.93$28,343.57
280May 2044$1,318.98$64.95$1,383.93$27,024.59
281Jun 2044$1,322.00$61.93$1,383.93$25,702.59
282Jul 2044$1,325.03$58.90$1,383.93$24,377.56
283Aug 2044$1,328.06$55.87$1,383.93$23,049.50
284Sep 2044$1,331.11$52.82$1,383.93$21,718.39
285Oct 2044$1,334.16$49.77$1,383.93$20,384.23
286Nov 2044$1,337.22$46.71$1,383.93$19,047.01
287Dec 2044$1,340.28$43.65$1,383.93$17,706.73
2044 Total$15,882.65$724.51$16,607.16
288Jan 2045$1,343.35$40.58$1,383.93$16,363.38
289Feb 2045$1,346.43$37.50$1,383.93$15,016.95
290Mar 2045$1,349.52$34.41$1,383.93$13,667.43
291Apr 2045$1,352.61$31.32$1,383.93$12,314.82
292May 2045$1,355.71$28.22$1,383.93$10,959.11
293Jun 2045$1,358.82$25.11$1,383.93$9,600.29
294Jul 2045$1,361.93$22.00$1,383.93$8,238.36
295Aug 2045$1,365.05$18.88$1,383.93$6,873.31
296Sep 2045$1,368.18$15.75$1,383.93$5,505.13
297Oct 2045$1,371.31$12.62$1,383.93$4,133.82
298Nov 2045$1,374.46$9.47$1,383.93$2,759.36
299Dec 2045$1,377.61$6.32$1,383.93$1,381.75
2045 Total$16,324.98$282.18$16,607.16
300Jan 2046$1,380.76$3.17$1,383.93$0.99
2045 Total$1,380.76$3.17$1,383.93