Borrow amount

$300,000

Advertised Rate

3.69%

p.a Variable

Loan term
25 Years
Liberty Financial
Repayment frequency
Monthly
Monthly Repayments
$1,533
Number of repayments
300
Total interest paid
$159,785
Total Repayments

$459,783

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1May 2021$610.11$922.50$1,532.61$299,389.89
2Jun 2021$611.99$920.62$1,532.61$298,777.90
3Jul 2021$613.87$918.74$1,532.61$298,164.03
4Aug 2021$615.76$916.85$1,532.61$297,548.27
5Sep 2021$617.65$914.96$1,532.61$296,930.62
6Oct 2021$619.55$913.06$1,532.61$296,311.07
7Nov 2021$621.45$911.16$1,532.61$295,689.62
8Dec 2021$623.36$909.25$1,532.61$295,066.26
2021 Total$4,933.74$7,327.14$12,260.88
9Jan 2022$625.28$907.33$1,532.61$294,440.98
10Feb 2022$627.20$905.41$1,532.61$293,813.78
11Mar 2022$629.13$903.48$1,532.61$293,184.65
12Apr 2022$631.07$901.54$1,532.61$292,553.58
13May 2022$633.01$899.60$1,532.61$291,920.57
14Jun 2022$634.95$897.66$1,532.61$291,285.62
15Jul 2022$636.91$895.70$1,532.61$290,648.71
16Aug 2022$638.87$893.74$1,532.61$290,009.84
17Sep 2022$640.83$891.78$1,532.61$289,369.01
18Oct 2022$642.80$889.81$1,532.61$288,726.21
19Nov 2022$644.78$887.83$1,532.61$288,081.43
20Dec 2022$646.76$885.85$1,532.61$287,434.67
2022 Total$7,631.59$10,759.73$18,391.32
21Jan 2023$648.75$883.86$1,532.61$286,785.92
22Feb 2023$650.74$881.87$1,532.61$286,135.18
23Mar 2023$652.74$879.87$1,532.61$285,482.44
24Apr 2023$654.75$877.86$1,532.61$284,827.69
25May 2023$656.76$875.85$1,532.61$284,170.93
26Jun 2023$658.78$873.83$1,532.61$283,512.15
27Jul 2023$660.81$871.80$1,532.61$282,851.34
28Aug 2023$662.84$869.77$1,532.61$282,188.50
29Sep 2023$664.88$867.73$1,532.61$281,523.62
30Oct 2023$666.92$865.69$1,532.61$280,856.70
31Nov 2023$668.98$863.63$1,532.61$280,187.72
32Dec 2023$671.03$861.58$1,532.61$279,516.69
2023 Total$7,917.98$10,473.34$18,391.32
33Jan 2024$673.10$859.51$1,532.61$278,843.59
34Feb 2024$675.17$857.44$1,532.61$278,168.42
35Mar 2024$677.24$855.37$1,532.61$277,491.18
36Apr 2024$679.32$853.29$1,532.61$276,811.86
37May 2024$681.41$851.20$1,532.61$276,130.45
38Jun 2024$683.51$849.10$1,532.61$275,446.94
39Jul 2024$685.61$847.00$1,532.61$274,761.33
40Aug 2024$687.72$844.89$1,532.61$274,073.61
41Sep 2024$689.83$842.78$1,532.61$273,383.78
42Oct 2024$691.95$840.66$1,532.61$272,691.83
43Nov 2024$694.08$838.53$1,532.61$271,997.75
44Dec 2024$696.22$836.39$1,532.61$271,301.53
2024 Total$8,215.16$10,176.16$18,391.32
45Jan 2025$698.36$834.25$1,532.61$270,603.17
46Feb 2025$700.51$832.10$1,532.61$269,902.66
47Mar 2025$702.66$829.95$1,532.61$269,200.00
48Apr 2025$704.82$827.79$1,532.61$268,495.18
49May 2025$706.99$825.62$1,532.61$267,788.19
50Jun 2025$709.16$823.45$1,532.61$267,079.03
51Jul 2025$711.34$821.27$1,532.61$266,367.69
52Aug 2025$713.53$819.08$1,532.61$265,654.16
53Sep 2025$715.72$816.89$1,532.61$264,938.44
54Oct 2025$717.92$814.69$1,532.61$264,220.52
55Nov 2025$720.13$812.48$1,532.61$263,500.39
56Dec 2025$722.35$810.26$1,532.61$262,778.04
2025 Total$8,523.49$9,867.83$18,391.32
57Jan 2026$724.57$808.04$1,532.61$262,053.47
58Feb 2026$726.80$805.81$1,532.61$261,326.67
59Mar 2026$729.03$803.58$1,532.61$260,597.64
60Apr 2026$731.27$801.34$1,532.61$259,866.37
61May 2026$733.52$799.09$1,532.61$259,132.85
62Jun 2026$735.78$796.83$1,532.61$258,397.07
63Jul 2026$738.04$794.57$1,532.61$257,659.03
64Aug 2026$740.31$792.30$1,532.61$256,918.72
65Sep 2026$742.58$790.03$1,532.61$256,176.14
66Oct 2026$744.87$787.74$1,532.61$255,431.27
67Nov 2026$747.16$785.45$1,532.61$254,684.11
68Dec 2026$749.46$783.15$1,532.61$253,934.65
2026 Total$8,843.39$9,547.93$18,391.32
69Jan 2027$751.76$780.85$1,532.61$253,182.89
70Feb 2027$754.07$778.54$1,532.61$252,428.82
71Mar 2027$756.39$776.22$1,532.61$251,672.43
72Apr 2027$758.72$773.89$1,532.61$250,913.71
73May 2027$761.05$771.56$1,532.61$250,152.66
74Jun 2027$763.39$769.22$1,532.61$249,389.27
75Jul 2027$765.74$766.87$1,532.61$248,623.53
76Aug 2027$768.09$764.52$1,532.61$247,855.44
77Sep 2027$770.45$762.16$1,532.61$247,084.99
78Oct 2027$772.82$759.79$1,532.61$246,312.17
79Nov 2027$775.20$757.41$1,532.61$245,536.97
80Dec 2027$777.58$755.03$1,532.61$244,759.39
2027 Total$9,175.26$9,216.06$18,391.32
81Jan 2028$779.97$752.64$1,532.61$243,979.42
82Feb 2028$782.37$750.24$1,532.61$243,197.05
83Mar 2028$784.78$747.83$1,532.61$242,412.27
84Apr 2028$787.19$745.42$1,532.61$241,625.08
85May 2028$789.61$743.00$1,532.61$240,835.47
86Jun 2028$792.04$740.57$1,532.61$240,043.43
87Jul 2028$794.48$738.13$1,532.61$239,248.95
88Aug 2028$796.92$735.69$1,532.61$238,452.03
89Sep 2028$799.37$733.24$1,532.61$237,652.66
90Oct 2028$801.83$730.78$1,532.61$236,850.83
91Nov 2028$804.29$728.32$1,532.61$236,046.54
92Dec 2028$806.77$725.84$1,532.61$235,239.77
2028 Total$9,519.62$8,871.7$18,391.32
93Jan 2029$809.25$723.36$1,532.61$234,430.52
94Feb 2029$811.74$720.87$1,532.61$233,618.78
95Mar 2029$814.23$718.38$1,532.61$232,804.55
96Apr 2029$816.74$715.87$1,532.61$231,987.81
97May 2029$819.25$713.36$1,532.61$231,168.56
98Jun 2029$821.77$710.84$1,532.61$230,346.79
99Jul 2029$824.29$708.32$1,532.61$229,522.50
100Aug 2029$826.83$705.78$1,532.61$228,695.67
101Sep 2029$829.37$703.24$1,532.61$227,866.30
102Oct 2029$831.92$700.69$1,532.61$227,034.38
103Nov 2029$834.48$698.13$1,532.61$226,199.90
104Dec 2029$837.05$695.56$1,532.61$225,362.85
2029 Total$9,876.92$8,514.4$18,391.32
105Jan 2030$839.62$692.99$1,532.61$224,523.23
106Feb 2030$842.20$690.41$1,532.61$223,681.03
107Mar 2030$844.79$687.82$1,532.61$222,836.24
108Apr 2030$847.39$685.22$1,532.61$221,988.85
109May 2030$849.99$682.62$1,532.61$221,138.86
110Jun 2030$852.61$680.00$1,532.61$220,286.25
111Jul 2030$855.23$677.38$1,532.61$219,431.02
112Aug 2030$857.86$674.75$1,532.61$218,573.16
113Sep 2030$860.50$672.11$1,532.61$217,712.66
114Oct 2030$863.14$669.47$1,532.61$216,849.52
115Nov 2030$865.80$666.81$1,532.61$215,983.72
116Dec 2030$868.46$664.15$1,532.61$215,115.26
2030 Total$10,247.59$8,143.73$18,391.32
117Jan 2031$871.13$661.48$1,532.61$214,244.13
118Feb 2031$873.81$658.80$1,532.61$213,370.32
119Mar 2031$876.50$656.11$1,532.61$212,493.82
120Apr 2031$879.19$653.42$1,532.61$211,614.63
121May 2031$881.90$650.71$1,532.61$210,732.73
122Jun 2031$884.61$648.00$1,532.61$209,848.12
123Jul 2031$887.33$645.28$1,532.61$208,960.79
124Aug 2031$890.06$642.55$1,532.61$208,070.73
125Sep 2031$892.79$639.82$1,532.61$207,177.94
126Oct 2031$895.54$637.07$1,532.61$206,282.40
127Nov 2031$898.29$634.32$1,532.61$205,384.11
128Dec 2031$901.05$631.56$1,532.61$204,483.06
2031 Total$10,632.2$7,759.12$18,391.32
129Jan 2032$903.82$628.79$1,532.61$203,579.24
130Feb 2032$906.60$626.01$1,532.61$202,672.64
131Mar 2032$909.39$623.22$1,532.61$201,763.25
132Apr 2032$912.19$620.42$1,532.61$200,851.06
133May 2032$914.99$617.62$1,532.61$199,936.07
134Jun 2032$917.81$614.80$1,532.61$199,018.26
135Jul 2032$920.63$611.98$1,532.61$198,097.63
136Aug 2032$923.46$609.15$1,532.61$197,174.17
137Sep 2032$926.30$606.31$1,532.61$196,247.87
138Oct 2032$929.15$603.46$1,532.61$195,318.72
139Nov 2032$932.00$600.61$1,532.61$194,386.72
140Dec 2032$934.87$597.74$1,532.61$193,451.85
2032 Total$11,031.21$7,360.11$18,391.32
141Jan 2033$937.75$594.86$1,532.61$192,514.10
142Feb 2033$940.63$591.98$1,532.61$191,573.47
143Mar 2033$943.52$589.09$1,532.61$190,629.95
144Apr 2033$946.42$586.19$1,532.61$189,683.53
145May 2033$949.33$583.28$1,532.61$188,734.20
146Jun 2033$952.25$580.36$1,532.61$187,781.95
147Jul 2033$955.18$577.43$1,532.61$186,826.77
148Aug 2033$958.12$574.49$1,532.61$185,868.65
149Sep 2033$961.06$571.55$1,532.61$184,907.59
150Oct 2033$964.02$568.59$1,532.61$183,943.57
151Nov 2033$966.98$565.63$1,532.61$182,976.59
152Dec 2033$969.96$562.65$1,532.61$182,006.63
2033 Total$11,445.22$6,946.1$18,391.32
153Jan 2034$972.94$559.67$1,532.61$181,033.69
154Feb 2034$975.93$556.68$1,532.61$180,057.76
155Mar 2034$978.93$553.68$1,532.61$179,078.83
156Apr 2034$981.94$550.67$1,532.61$178,096.89
157May 2034$984.96$547.65$1,532.61$177,111.93
158Jun 2034$987.99$544.62$1,532.61$176,123.94
159Jul 2034$991.03$541.58$1,532.61$175,132.91
160Aug 2034$994.08$538.53$1,532.61$174,138.83
161Sep 2034$997.13$535.48$1,532.61$173,141.70
162Oct 2034$1,000.20$532.41$1,532.61$172,141.50
163Nov 2034$1,003.27$529.34$1,532.61$171,138.23
164Dec 2034$1,006.36$526.25$1,532.61$170,131.87
2034 Total$11,874.76$6,516.56$18,391.32
165Jan 2035$1,009.45$523.16$1,532.61$169,122.42
166Feb 2035$1,012.56$520.05$1,532.61$168,109.86
167Mar 2035$1,015.67$516.94$1,532.61$167,094.19
168Apr 2035$1,018.80$513.81$1,532.61$166,075.39
169May 2035$1,021.93$510.68$1,532.61$165,053.46
170Jun 2035$1,025.07$507.54$1,532.61$164,028.39
171Jul 2035$1,028.22$504.39$1,532.61$163,000.17
172Aug 2035$1,031.38$501.23$1,532.61$161,968.79
173Sep 2035$1,034.56$498.05$1,532.61$160,934.23
174Oct 2035$1,037.74$494.87$1,532.61$159,896.49
175Nov 2035$1,040.93$491.68$1,532.61$158,855.56
176Dec 2035$1,044.13$488.48$1,532.61$157,811.43
2035 Total$12,320.44$6,070.88$18,391.32
177Jan 2036$1,047.34$485.27$1,532.61$156,764.09
178Feb 2036$1,050.56$482.05$1,532.61$155,713.53
179Mar 2036$1,053.79$478.82$1,532.61$154,659.74
180Apr 2036$1,057.03$475.58$1,532.61$153,602.71
181May 2036$1,060.28$472.33$1,532.61$152,542.43
182Jun 2036$1,063.54$469.07$1,532.61$151,478.89
183Jul 2036$1,066.81$465.80$1,532.61$150,412.08
184Aug 2036$1,070.09$462.52$1,532.61$149,341.99
185Sep 2036$1,073.38$459.23$1,532.61$148,268.61
186Oct 2036$1,076.68$455.93$1,532.61$147,191.93
187Nov 2036$1,079.99$452.62$1,532.61$146,111.94
188Dec 2036$1,083.32$449.29$1,532.61$145,028.62
2036 Total$12,782.81$5,608.51$18,391.32
189Jan 2037$1,086.65$445.96$1,532.61$143,941.97
190Feb 2037$1,089.99$442.62$1,532.61$142,851.98
191Mar 2037$1,093.34$439.27$1,532.61$141,758.64
192Apr 2037$1,096.70$435.91$1,532.61$140,661.94
193May 2037$1,100.07$432.54$1,532.61$139,561.87
194Jun 2037$1,103.46$429.15$1,532.61$138,458.41
195Jul 2037$1,106.85$425.76$1,532.61$137,351.56
196Aug 2037$1,110.25$422.36$1,532.61$136,241.31
197Sep 2037$1,113.67$418.94$1,532.61$135,127.64
198Oct 2037$1,117.09$415.52$1,532.61$134,010.55
199Nov 2037$1,120.53$412.08$1,532.61$132,890.02
200Dec 2037$1,123.97$408.64$1,532.61$131,766.05
2037 Total$13,262.57$5,128.75$18,391.32
201Jan 2038$1,127.43$405.18$1,532.61$130,638.62
202Feb 2038$1,130.90$401.71$1,532.61$129,507.72
203Mar 2038$1,134.37$398.24$1,532.61$128,373.35
204Apr 2038$1,137.86$394.75$1,532.61$127,235.49
205May 2038$1,141.36$391.25$1,532.61$126,094.13
206Jun 2038$1,144.87$387.74$1,532.61$124,949.26
207Jul 2038$1,148.39$384.22$1,532.61$123,800.87
208Aug 2038$1,151.92$380.69$1,532.61$122,648.95
209Sep 2038$1,155.46$377.15$1,532.61$121,493.49
210Oct 2038$1,159.02$373.59$1,532.61$120,334.47
211Nov 2038$1,162.58$370.03$1,532.61$119,171.89
212Dec 2038$1,166.16$366.45$1,532.61$118,005.73
2038 Total$13,760.32$4,631$18,391.32
213Jan 2039$1,169.74$362.87$1,532.61$116,835.99
214Feb 2039$1,173.34$359.27$1,532.61$115,662.65
215Mar 2039$1,176.95$355.66$1,532.61$114,485.70
216Apr 2039$1,180.57$352.04$1,532.61$113,305.13
217May 2039$1,184.20$348.41$1,532.61$112,120.93
218Jun 2039$1,187.84$344.77$1,532.61$110,933.09
219Jul 2039$1,191.49$341.12$1,532.61$109,741.60
220Aug 2039$1,195.15$337.46$1,532.61$108,546.45
221Sep 2039$1,198.83$333.78$1,532.61$107,347.62
222Oct 2039$1,202.52$330.09$1,532.61$106,145.10
223Nov 2039$1,206.21$326.40$1,532.61$104,938.89
224Dec 2039$1,209.92$322.69$1,532.61$103,728.97
2039 Total$14,276.76$4,114.56$18,391.32
225Jan 2040$1,213.64$318.97$1,532.61$102,515.33
226Feb 2040$1,217.38$315.23$1,532.61$101,297.95
227Mar 2040$1,221.12$311.49$1,532.61$100,076.83
228Apr 2040$1,224.87$307.74$1,532.61$98,851.96
229May 2040$1,228.64$303.97$1,532.61$97,623.32
230Jun 2040$1,232.42$300.19$1,532.61$96,390.90
231Jul 2040$1,236.21$296.40$1,532.61$95,154.69
232Aug 2040$1,240.01$292.60$1,532.61$93,914.68
233Sep 2040$1,243.82$288.79$1,532.61$92,670.86
234Oct 2040$1,247.65$284.96$1,532.61$91,423.21
235Nov 2040$1,251.48$281.13$1,532.61$90,171.73
236Dec 2040$1,255.33$277.28$1,532.61$88,916.40
2040 Total$14,812.57$3,578.75$18,391.32
237Jan 2041$1,259.19$273.42$1,532.61$87,657.21
238Feb 2041$1,263.06$269.55$1,532.61$86,394.15
239Mar 2041$1,266.95$265.66$1,532.61$85,127.20
240Apr 2041$1,270.84$261.77$1,532.61$83,856.36
241May 2041$1,274.75$257.86$1,532.61$82,581.61
242Jun 2041$1,278.67$253.94$1,532.61$81,302.94
243Jul 2041$1,282.60$250.01$1,532.61$80,020.34
244Aug 2041$1,286.55$246.06$1,532.61$78,733.79
245Sep 2041$1,290.50$242.11$1,532.61$77,443.29
246Oct 2041$1,294.47$238.14$1,532.61$76,148.82
247Nov 2041$1,298.45$234.16$1,532.61$74,850.37
248Dec 2041$1,302.45$230.16$1,532.61$73,547.92
2041 Total$15,368.48$3,022.84$18,391.32
249Jan 2042$1,306.45$226.16$1,532.61$72,241.47
250Feb 2042$1,310.47$222.14$1,532.61$70,931.00
251Mar 2042$1,314.50$218.11$1,532.61$69,616.50
252Apr 2042$1,318.54$214.07$1,532.61$68,297.96
253May 2042$1,322.59$210.02$1,532.61$66,975.37
254Jun 2042$1,326.66$205.95$1,532.61$65,648.71
255Jul 2042$1,330.74$201.87$1,532.61$64,317.97
256Aug 2042$1,334.83$197.78$1,532.61$62,983.14
257Sep 2042$1,338.94$193.67$1,532.61$61,644.20
258Oct 2042$1,343.05$189.56$1,532.61$60,301.15
259Nov 2042$1,347.18$185.43$1,532.61$58,953.97
260Dec 2042$1,351.33$181.28$1,532.61$57,602.64
2042 Total$15,945.28$2,446.04$18,391.32
261Jan 2043$1,355.48$177.13$1,532.61$56,247.16
262Feb 2043$1,359.65$172.96$1,532.61$54,887.51
263Mar 2043$1,363.83$168.78$1,532.61$53,523.68
264Apr 2043$1,368.02$164.59$1,532.61$52,155.66
265May 2043$1,372.23$160.38$1,532.61$50,783.43
266Jun 2043$1,376.45$156.16$1,532.61$49,406.98
267Jul 2043$1,380.68$151.93$1,532.61$48,026.30
268Aug 2043$1,384.93$147.68$1,532.61$46,641.37
269Sep 2043$1,389.19$143.42$1,532.61$45,252.18
270Oct 2043$1,393.46$139.15$1,532.61$43,858.72
271Nov 2043$1,397.74$134.87$1,532.61$42,460.98
272Dec 2043$1,402.04$130.57$1,532.61$41,058.94
2043 Total$16,543.7$1,847.62$18,391.32
273Jan 2044$1,406.35$126.26$1,532.61$39,652.59
274Feb 2044$1,410.68$121.93$1,532.61$38,241.91
275Mar 2044$1,415.02$117.59$1,532.61$36,826.89
276Apr 2044$1,419.37$113.24$1,532.61$35,407.52
277May 2044$1,423.73$108.88$1,532.61$33,983.79
278Jun 2044$1,428.11$104.50$1,532.61$32,555.68
279Jul 2044$1,432.50$100.11$1,532.61$31,123.18
280Aug 2044$1,436.91$95.70$1,532.61$29,686.27
281Sep 2044$1,441.32$91.29$1,532.61$28,244.95
282Oct 2044$1,445.76$86.85$1,532.61$26,799.19
283Nov 2044$1,450.20$82.41$1,532.61$25,348.99
284Dec 2044$1,454.66$77.95$1,532.61$23,894.33
2044 Total$17,164.61$1,226.71$18,391.32
285Jan 2045$1,459.13$73.48$1,532.61$22,435.20
286Feb 2045$1,463.62$68.99$1,532.61$20,971.58
287Mar 2045$1,468.12$64.49$1,532.61$19,503.46
288Apr 2045$1,472.64$59.97$1,532.61$18,030.82
289May 2045$1,477.17$55.44$1,532.61$16,553.65
290Jun 2045$1,481.71$50.90$1,532.61$15,071.94
291Jul 2045$1,486.26$46.35$1,532.61$13,585.68
292Aug 2045$1,490.83$41.78$1,532.61$12,094.85
293Sep 2045$1,495.42$37.19$1,532.61$10,599.43
294Oct 2045$1,500.02$32.59$1,532.61$9,099.41
295Nov 2045$1,504.63$27.98$1,532.61$7,594.78
296Dec 2045$1,509.26$23.35$1,532.61$6,085.52
2045 Total$17,808.81$582.51$18,391.32
297Jan 2046$1,513.90$18.71$1,532.61$4,571.62
298Feb 2046$1,518.55$14.06$1,532.61$3,053.07
299Mar 2046$1,523.22$9.39$1,532.61$1,529.85
300Apr 2046$1,527.91$4.70$1,532.61$1.94
2046 Total$6,083.58$46.86$6,130.44