Borrow amount

$300,000

Advertised Rate

6.31%

Fixed - 5 years

Loan term
25 Years
LJ Hooker Home Loans
Repayment frequency
Monthly
Monthly Repayments
$1,990
Number of repayments
300
Total interest paid
$297,045
Total Repayments

$597,045

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Dec 2020$412.65$1,577.50$1,990.15$299,587.35
2020 Total$412.65$1,577.5$1,990.15
2Jan 2021$414.82$1,575.33$1,990.15$299,172.53
3Feb 2021$417.00$1,573.15$1,990.15$298,755.53
4Mar 2021$419.19$1,570.96$1,990.15$298,336.34
5Apr 2021$421.40$1,568.75$1,990.15$297,914.94
6May 2021$423.61$1,566.54$1,990.15$297,491.33
7Jun 2021$425.84$1,564.31$1,990.15$297,065.49
8Jul 2021$428.08$1,562.07$1,990.15$296,637.41
9Aug 2021$430.33$1,559.82$1,990.15$296,207.08
10Sep 2021$432.59$1,557.56$1,990.15$295,774.49
11Oct 2021$434.87$1,555.28$1,990.15$295,339.62
12Nov 2021$437.16$1,552.99$1,990.15$294,902.46
13Dec 2021$439.45$1,550.70$1,990.15$294,463.01
2021 Total$5,124.34$18,757.46$23,881.8
14Jan 2022$441.77$1,548.38$1,990.15$294,021.24
15Feb 2022$444.09$1,546.06$1,990.15$293,577.15
16Mar 2022$446.42$1,543.73$1,990.15$293,130.73
17Apr 2022$448.77$1,541.38$1,990.15$292,681.96
18May 2022$451.13$1,539.02$1,990.15$292,230.83
19Jun 2022$453.50$1,536.65$1,990.15$291,777.33
20Jul 2022$455.89$1,534.26$1,990.15$291,321.44
21Aug 2022$458.28$1,531.87$1,990.15$290,863.16
22Sep 2022$460.69$1,529.46$1,990.15$290,402.47
23Oct 2022$463.12$1,527.03$1,990.15$289,939.35
24Nov 2022$465.55$1,524.60$1,990.15$289,473.80
25Dec 2022$468.00$1,522.15$1,990.15$289,005.80
2022 Total$5,457.21$18,424.59$23,881.8
26Jan 2023$470.46$1,519.69$1,990.15$288,535.34
27Feb 2023$472.94$1,517.21$1,990.15$288,062.40
28Mar 2023$475.42$1,514.73$1,990.15$287,586.98
29Apr 2023$477.92$1,512.23$1,990.15$287,109.06
30May 2023$480.43$1,509.72$1,990.15$286,628.63
31Jun 2023$482.96$1,507.19$1,990.15$286,145.67
32Jul 2023$485.50$1,504.65$1,990.15$285,660.17
33Aug 2023$488.05$1,502.10$1,990.15$285,172.12
34Sep 2023$490.62$1,499.53$1,990.15$284,681.50
35Oct 2023$493.20$1,496.95$1,990.15$284,188.30
36Nov 2023$495.79$1,494.36$1,990.15$283,692.51
37Dec 2023$498.40$1,491.75$1,990.15$283,194.11
2023 Total$5,811.69$18,070.11$23,881.8
38Jan 2024$501.02$1,489.13$1,990.15$282,693.09
39Feb 2024$503.66$1,486.49$1,990.15$282,189.43
40Mar 2024$506.30$1,483.85$1,990.15$281,683.13
41Apr 2024$508.97$1,481.18$1,990.15$281,174.16
42May 2024$511.64$1,478.51$1,990.15$280,662.52
43Jun 2024$514.33$1,475.82$1,990.15$280,148.19
44Jul 2024$517.04$1,473.11$1,990.15$279,631.15
45Aug 2024$519.76$1,470.39$1,990.15$279,111.39
46Sep 2024$522.49$1,467.66$1,990.15$278,588.90
47Oct 2024$525.24$1,464.91$1,990.15$278,063.66
48Nov 2024$528.00$1,462.15$1,990.15$277,535.66
49Dec 2024$530.77$1,459.38$1,990.15$277,004.89
2024 Total$6,189.22$17,692.58$23,881.8
50Jan 2025$533.57$1,456.58$1,990.15$276,471.32
51Feb 2025$536.37$1,453.78$1,990.15$275,934.95
52Mar 2025$539.19$1,450.96$1,990.15$275,395.76
53Apr 2025$542.03$1,448.12$1,990.15$274,853.73
54May 2025$544.88$1,445.27$1,990.15$274,308.85
55Jun 2025$547.74$1,442.41$1,990.15$273,761.11
56Jul 2025$550.62$1,439.53$1,990.15$273,210.49
57Aug 2025$553.52$1,436.63$1,990.15$272,656.97
58Sep 2025$556.43$1,433.72$1,990.15$272,100.54
59Oct 2025$559.35$1,430.80$1,990.15$271,541.19
60Nov 2025$562.30$1,427.85$1,990.15$270,978.89
61Dec 2025$565.25$1,424.90$1,990.15$270,413.64
2025 Total$6,591.25$17,290.55$23,881.8
62Jan 2026$568.22$1,421.93$1,990.15$269,845.42
63Feb 2026$571.21$1,418.94$1,990.15$269,274.21
64Mar 2026$574.22$1,415.93$1,990.15$268,699.99
65Apr 2026$577.24$1,412.91$1,990.15$268,122.75
66May 2026$580.27$1,409.88$1,990.15$267,542.48
67Jun 2026$583.32$1,406.83$1,990.15$266,959.16
68Jul 2026$586.39$1,403.76$1,990.15$266,372.77
69Aug 2026$589.47$1,400.68$1,990.15$265,783.30
70Sep 2026$592.57$1,397.58$1,990.15$265,190.73
71Oct 2026$595.69$1,394.46$1,990.15$264,595.04
72Nov 2026$598.82$1,391.33$1,990.15$263,996.22
73Dec 2026$601.97$1,388.18$1,990.15$263,394.25
2026 Total$7,019.39$16,862.41$23,881.8
74Jan 2027$605.14$1,385.01$1,990.15$262,789.11
75Feb 2027$608.32$1,381.83$1,990.15$262,180.79
76Mar 2027$611.52$1,378.63$1,990.15$261,569.27
77Apr 2027$614.73$1,375.42$1,990.15$260,954.54
78May 2027$617.96$1,372.19$1,990.15$260,336.58
79Jun 2027$621.21$1,368.94$1,990.15$259,715.37
80Jul 2027$624.48$1,365.67$1,990.15$259,090.89
81Aug 2027$627.76$1,362.39$1,990.15$258,463.13
82Sep 2027$631.06$1,359.09$1,990.15$257,832.07
83Oct 2027$634.38$1,355.77$1,990.15$257,197.69
84Nov 2027$637.72$1,352.43$1,990.15$256,559.97
85Dec 2027$641.07$1,349.08$1,990.15$255,918.90
2027 Total$7,475.35$16,406.45$23,881.8
86Jan 2028$644.44$1,345.71$1,990.15$255,274.46
87Feb 2028$647.83$1,342.32$1,990.15$254,626.63
88Mar 2028$651.24$1,338.91$1,990.15$253,975.39
89Apr 2028$654.66$1,335.49$1,990.15$253,320.73
90May 2028$658.11$1,332.04$1,990.15$252,662.62
91Jun 2028$661.57$1,328.58$1,990.15$252,001.05
92Jul 2028$665.04$1,325.11$1,990.15$251,336.01
93Aug 2028$668.54$1,321.61$1,990.15$250,667.47
94Sep 2028$672.06$1,318.09$1,990.15$249,995.41
95Oct 2028$675.59$1,314.56$1,990.15$249,319.82
96Nov 2028$679.14$1,311.01$1,990.15$248,640.68
97Dec 2028$682.71$1,307.44$1,990.15$247,957.97
2028 Total$7,960.93$15,920.87$23,881.8
98Jan 2029$686.30$1,303.85$1,990.15$247,271.67
99Feb 2029$689.91$1,300.24$1,990.15$246,581.76
100Mar 2029$693.54$1,296.61$1,990.15$245,888.22
101Apr 2029$697.19$1,292.96$1,990.15$245,191.03
102May 2029$700.85$1,289.30$1,990.15$244,490.18
103Jun 2029$704.54$1,285.61$1,990.15$243,785.64
104Jul 2029$708.24$1,281.91$1,990.15$243,077.40
105Aug 2029$711.97$1,278.18$1,990.15$242,365.43
106Sep 2029$715.71$1,274.44$1,990.15$241,649.72
107Oct 2029$719.48$1,270.67$1,990.15$240,930.24
108Nov 2029$723.26$1,266.89$1,990.15$240,206.98
109Dec 2029$727.06$1,263.09$1,990.15$239,479.92
2029 Total$8,478.05$15,403.75$23,881.8
110Jan 2030$730.88$1,259.27$1,990.15$238,749.04
111Feb 2030$734.73$1,255.42$1,990.15$238,014.31
112Mar 2030$738.59$1,251.56$1,990.15$237,275.72
113Apr 2030$742.48$1,247.67$1,990.15$236,533.24
114May 2030$746.38$1,243.77$1,990.15$235,786.86
115Jun 2030$750.30$1,239.85$1,990.15$235,036.56
116Jul 2030$754.25$1,235.90$1,990.15$234,282.31
117Aug 2030$758.22$1,231.93$1,990.15$233,524.09
118Sep 2030$762.20$1,227.95$1,990.15$232,761.89
119Oct 2030$766.21$1,223.94$1,990.15$231,995.68
120Nov 2030$770.24$1,219.91$1,990.15$231,225.44
121Dec 2030$774.29$1,215.86$1,990.15$230,451.15
2030 Total$9,028.77$14,853.03$23,881.8
122Jan 2031$778.36$1,211.79$1,990.15$229,672.79
123Feb 2031$782.45$1,207.70$1,990.15$228,890.34
124Mar 2031$786.57$1,203.58$1,990.15$228,103.77
125Apr 2031$790.70$1,199.45$1,990.15$227,313.07
126May 2031$794.86$1,195.29$1,990.15$226,518.21
127Jun 2031$799.04$1,191.11$1,990.15$225,719.17
128Jul 2031$803.24$1,186.91$1,990.15$224,915.93
129Aug 2031$807.47$1,182.68$1,990.15$224,108.46
130Sep 2031$811.71$1,178.44$1,990.15$223,296.75
131Oct 2031$815.98$1,174.17$1,990.15$222,480.77
132Nov 2031$820.27$1,169.88$1,990.15$221,660.50
133Dec 2031$824.59$1,165.56$1,990.15$220,835.91
2031 Total$9,615.24$14,266.56$23,881.8
134Jan 2032$828.92$1,161.23$1,990.15$220,006.99
135Feb 2032$833.28$1,156.87$1,990.15$219,173.71
136Mar 2032$837.66$1,152.49$1,990.15$218,336.05
137Apr 2032$842.07$1,148.08$1,990.15$217,493.98
138May 2032$846.49$1,143.66$1,990.15$216,647.49
139Jun 2032$850.95$1,139.20$1,990.15$215,796.54
140Jul 2032$855.42$1,134.73$1,990.15$214,941.12
141Aug 2032$859.92$1,130.23$1,990.15$214,081.20
142Sep 2032$864.44$1,125.71$1,990.15$213,216.76
143Oct 2032$868.99$1,121.16$1,990.15$212,347.77
144Nov 2032$873.55$1,116.60$1,990.15$211,474.22
145Dec 2032$878.15$1,112.00$1,990.15$210,596.07
2032 Total$10,239.84$13,641.96$23,881.8
146Jan 2033$882.77$1,107.38$1,990.15$209,713.30
147Feb 2033$887.41$1,102.74$1,990.15$208,825.89
148Mar 2033$892.07$1,098.08$1,990.15$207,933.82
149Apr 2033$896.76$1,093.39$1,990.15$207,037.06
150May 2033$901.48$1,088.67$1,990.15$206,135.58
151Jun 2033$906.22$1,083.93$1,990.15$205,229.36
152Jul 2033$910.99$1,079.16$1,990.15$204,318.37
153Aug 2033$915.78$1,074.37$1,990.15$203,402.59
154Sep 2033$920.59$1,069.56$1,990.15$202,482.00
155Oct 2033$925.43$1,064.72$1,990.15$201,556.57
156Nov 2033$930.30$1,059.85$1,990.15$200,626.27
157Dec 2033$935.19$1,054.96$1,990.15$199,691.08
2033 Total$10,904.99$12,976.81$23,881.8
158Jan 2034$940.11$1,050.04$1,990.15$198,750.97
159Feb 2034$945.05$1,045.10$1,990.15$197,805.92
160Mar 2034$950.02$1,040.13$1,990.15$196,855.90
161Apr 2034$955.02$1,035.13$1,990.15$195,900.88
162May 2034$960.04$1,030.11$1,990.15$194,940.84
163Jun 2034$965.09$1,025.06$1,990.15$193,975.75
164Jul 2034$970.16$1,019.99$1,990.15$193,005.59
165Aug 2034$975.26$1,014.89$1,990.15$192,030.33
166Sep 2034$980.39$1,009.76$1,990.15$191,049.94
167Oct 2034$985.55$1,004.60$1,990.15$190,064.39
168Nov 2034$990.73$999.42$1,990.15$189,073.66
169Dec 2034$995.94$994.21$1,990.15$188,077.72
2034 Total$11,613.36$12,268.44$23,881.8
170Jan 2035$1,001.17$988.98$1,990.15$187,076.55
171Feb 2035$1,006.44$983.71$1,990.15$186,070.11
172Mar 2035$1,011.73$978.42$1,990.15$185,058.38
173Apr 2035$1,017.05$973.10$1,990.15$184,041.33
174May 2035$1,022.40$967.75$1,990.15$183,018.93
175Jun 2035$1,027.78$962.37$1,990.15$181,991.15
176Jul 2035$1,033.18$956.97$1,990.15$180,957.97
177Aug 2035$1,038.61$951.54$1,990.15$179,919.36
178Sep 2035$1,044.07$946.08$1,990.15$178,875.29
179Oct 2035$1,049.56$940.59$1,990.15$177,825.73
180Nov 2035$1,055.08$935.07$1,990.15$176,770.65
181Dec 2035$1,060.63$929.52$1,990.15$175,710.02
2035 Total$12,367.7$11,514.1$23,881.8
182Jan 2036$1,066.21$923.94$1,990.15$174,643.81
183Feb 2036$1,071.81$918.34$1,990.15$173,572.00
184Mar 2036$1,077.45$912.70$1,990.15$172,494.55
185Apr 2036$1,083.12$907.03$1,990.15$171,411.43
186May 2036$1,088.81$901.34$1,990.15$170,322.62
187Jun 2036$1,094.54$895.61$1,990.15$169,228.08
188Jul 2036$1,100.29$889.86$1,990.15$168,127.79
189Aug 2036$1,106.08$884.07$1,990.15$167,021.71
190Sep 2036$1,111.89$878.26$1,990.15$165,909.82
191Oct 2036$1,117.74$872.41$1,990.15$164,792.08
192Nov 2036$1,123.62$866.53$1,990.15$163,668.46
193Dec 2036$1,129.53$860.62$1,990.15$162,538.93
2036 Total$13,171.09$10,710.71$23,881.8
194Jan 2037$1,135.47$854.68$1,990.15$161,403.46
195Feb 2037$1,141.44$848.71$1,990.15$160,262.02
196Mar 2037$1,147.44$842.71$1,990.15$159,114.58
197Apr 2037$1,153.47$836.68$1,990.15$157,961.11
198May 2037$1,159.54$830.61$1,990.15$156,801.57
199Jun 2037$1,165.64$824.51$1,990.15$155,635.93
200Jul 2037$1,171.76$818.39$1,990.15$154,464.17
201Aug 2037$1,177.93$812.22$1,990.15$153,286.24
202Sep 2037$1,184.12$806.03$1,990.15$152,102.12
203Oct 2037$1,190.35$799.80$1,990.15$150,911.77
204Nov 2037$1,196.61$793.54$1,990.15$149,715.16
205Dec 2037$1,202.90$787.25$1,990.15$148,512.26
2037 Total$14,026.67$9,855.13$23,881.8
206Jan 2038$1,209.22$780.93$1,990.15$147,303.04
207Feb 2038$1,215.58$774.57$1,990.15$146,087.46
208Mar 2038$1,221.97$768.18$1,990.15$144,865.49
209Apr 2038$1,228.40$761.75$1,990.15$143,637.09
210May 2038$1,234.86$755.29$1,990.15$142,402.23
211Jun 2038$1,241.35$748.80$1,990.15$141,160.88
212Jul 2038$1,247.88$742.27$1,990.15$139,913.00
213Aug 2038$1,254.44$735.71$1,990.15$138,658.56
214Sep 2038$1,261.04$729.11$1,990.15$137,397.52
215Oct 2038$1,267.67$722.48$1,990.15$136,129.85
216Nov 2038$1,274.33$715.82$1,990.15$134,855.52
217Dec 2038$1,281.03$709.12$1,990.15$133,574.49
2038 Total$14,937.77$8,944.03$23,881.8
218Jan 2039$1,287.77$702.38$1,990.15$132,286.72
219Feb 2039$1,294.54$695.61$1,990.15$130,992.18
220Mar 2039$1,301.35$688.80$1,990.15$129,690.83
221Apr 2039$1,308.19$681.96$1,990.15$128,382.64
222May 2039$1,315.07$675.08$1,990.15$127,067.57
223Jun 2039$1,321.99$668.16$1,990.15$125,745.58
224Jul 2039$1,328.94$661.21$1,990.15$124,416.64
225Aug 2039$1,335.93$654.22$1,990.15$123,080.71
226Sep 2039$1,342.95$647.20$1,990.15$121,737.76
227Oct 2039$1,350.01$640.14$1,990.15$120,387.75
228Nov 2039$1,357.11$633.04$1,990.15$119,030.64
229Dec 2039$1,364.25$625.90$1,990.15$117,666.39
2039 Total$15,908.1$7,973.7$23,881.8
230Jan 2040$1,371.42$618.73$1,990.15$116,294.97
231Feb 2040$1,378.63$611.52$1,990.15$114,916.34
232Mar 2040$1,385.88$604.27$1,990.15$113,530.46
233Apr 2040$1,393.17$596.98$1,990.15$112,137.29
234May 2040$1,400.49$589.66$1,990.15$110,736.80
235Jun 2040$1,407.86$582.29$1,990.15$109,328.94
236Jul 2040$1,415.26$574.89$1,990.15$107,913.68
237Aug 2040$1,422.70$567.45$1,990.15$106,490.98
238Sep 2040$1,430.18$559.97$1,990.15$105,060.80
239Oct 2040$1,437.71$552.44$1,990.15$103,623.09
240Nov 2040$1,445.27$544.88$1,990.15$102,177.82
241Dec 2040$1,452.86$537.29$1,990.15$100,724.96
2040 Total$16,941.43$6,940.37$23,881.8
242Jan 2041$1,460.50$529.65$1,990.15$99,264.46
243Feb 2041$1,468.18$521.97$1,990.15$97,796.28
244Mar 2041$1,475.90$514.25$1,990.15$96,320.38
245Apr 2041$1,483.67$506.48$1,990.15$94,836.71
246May 2041$1,491.47$498.68$1,990.15$93,345.24
247Jun 2041$1,499.31$490.84$1,990.15$91,845.93
248Jul 2041$1,507.19$482.96$1,990.15$90,338.74
249Aug 2041$1,515.12$475.03$1,990.15$88,823.62
250Sep 2041$1,523.09$467.06$1,990.15$87,300.53
251Oct 2041$1,531.09$459.06$1,990.15$85,769.44
252Nov 2041$1,539.15$451.00$1,990.15$84,230.29
253Dec 2041$1,547.24$442.91$1,990.15$82,683.05
2041 Total$18,041.91$5,839.89$23,881.8
254Jan 2042$1,555.37$434.78$1,990.15$81,127.68
255Feb 2042$1,563.55$426.60$1,990.15$79,564.13
256Mar 2042$1,571.78$418.37$1,990.15$77,992.35
257Apr 2042$1,580.04$410.11$1,990.15$76,412.31
258May 2042$1,588.35$401.80$1,990.15$74,823.96
259Jun 2042$1,596.70$393.45$1,990.15$73,227.26
260Jul 2042$1,605.10$385.05$1,990.15$71,622.16
261Aug 2042$1,613.54$376.61$1,990.15$70,008.62
262Sep 2042$1,622.02$368.13$1,990.15$68,386.60
263Oct 2042$1,630.55$359.60$1,990.15$66,756.05
264Nov 2042$1,639.12$351.03$1,990.15$65,116.93
265Dec 2042$1,647.74$342.41$1,990.15$63,469.19
2042 Total$19,213.86$4,667.94$23,881.8
266Jan 2043$1,656.41$333.74$1,990.15$61,812.78
267Feb 2043$1,665.12$325.03$1,990.15$60,147.66
268Mar 2043$1,673.87$316.28$1,990.15$58,473.79
269Apr 2043$1,682.68$307.47$1,990.15$56,791.11
270May 2043$1,691.52$298.63$1,990.15$55,099.59
271Jun 2043$1,700.42$289.73$1,990.15$53,399.17
272Jul 2043$1,709.36$280.79$1,990.15$51,689.81
273Aug 2043$1,718.35$271.80$1,990.15$49,971.46
274Sep 2043$1,727.38$262.77$1,990.15$48,244.08
275Oct 2043$1,736.47$253.68$1,990.15$46,507.61
276Nov 2043$1,745.60$244.55$1,990.15$44,762.01
277Dec 2043$1,754.78$235.37$1,990.15$43,007.23
2043 Total$20,461.96$3,419.84$23,881.8
278Jan 2044$1,764.00$226.15$1,990.15$41,243.23
279Feb 2044$1,773.28$216.87$1,990.15$39,469.95
280Mar 2044$1,782.60$207.55$1,990.15$37,687.35
281Apr 2044$1,791.98$198.17$1,990.15$35,895.37
282May 2044$1,801.40$188.75$1,990.15$34,093.97
283Jun 2044$1,810.87$179.28$1,990.15$32,283.10
284Jul 2044$1,820.39$169.76$1,990.15$30,462.71
285Aug 2044$1,829.97$160.18$1,990.15$28,632.74
286Sep 2044$1,839.59$150.56$1,990.15$26,793.15
287Oct 2044$1,849.26$140.89$1,990.15$24,943.89
288Nov 2044$1,858.99$131.16$1,990.15$23,084.90
289Dec 2044$1,868.76$121.39$1,990.15$21,216.14
2044 Total$21,791.09$2,090.71$23,881.8
290Jan 2045$1,878.59$111.56$1,990.15$19,337.55
291Feb 2045$1,888.47$101.68$1,990.15$17,449.08
292Mar 2045$1,898.40$91.75$1,990.15$15,550.68
293Apr 2045$1,908.38$81.77$1,990.15$13,642.30
294May 2045$1,918.41$71.74$1,990.15$11,723.89
295Jun 2045$1,928.50$61.65$1,990.15$9,795.39
296Jul 2045$1,938.64$51.51$1,990.15$7,856.75
297Aug 2045$1,948.84$41.31$1,990.15$5,907.91
298Sep 2045$1,959.08$31.07$1,990.15$3,948.83
299Oct 2045$1,969.39$20.76$1,990.15$1,979.44
300Nov 2045$1,979.44$10.41$1,989.85$0.00
2045 Total$21,216.14$675.21$21,891.35