Borrow amount

$300,000

Advertised Rate

1.99%

Intro 12 months

Loan term
25 Years
loans.com.au
Repayment frequency
Monthly
Monthly Repayments
$1,343
Number of repayments
300
Total interest paid
$102,849
Total Repayments

$402,849

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Nov 2020$722.83$620.00$1,342.83$299,277.17
2Dec 2020$724.32$618.51$1,342.83$298,552.85
2020 Total$1,447.15$1,238.51$2,685.66
3Jan 2021$725.82$617.01$1,342.83$297,827.03
4Feb 2021$727.32$615.51$1,342.83$297,099.71
5Mar 2021$728.82$614.01$1,342.83$296,370.89
6Apr 2021$730.33$612.50$1,342.83$295,640.56
7May 2021$731.84$610.99$1,342.83$294,908.72
8Jun 2021$733.35$609.48$1,342.83$294,175.37
9Jul 2021$734.87$607.96$1,342.83$293,440.50
10Aug 2021$736.39$606.44$1,342.83$292,704.11
11Sep 2021$737.91$604.92$1,342.83$291,966.20
12Oct 2021$739.43$603.40$1,342.83$291,226.77
13Nov 2021$740.96$601.87$1,342.83$290,485.81
14Dec 2021$742.49$600.34$1,342.83$289,743.32
2021 Total$8,809.53$7,304.43$16,113.96
15Jan 2022$744.03$598.80$1,342.83$288,999.29
16Feb 2022$745.56$597.27$1,342.83$288,253.73
17Mar 2022$747.11$595.72$1,342.83$287,506.62
18Apr 2022$748.65$594.18$1,342.83$286,757.97
19May 2022$750.20$592.63$1,342.83$286,007.77
20Jun 2022$751.75$591.08$1,342.83$285,256.02
21Jul 2022$753.30$589.53$1,342.83$284,502.72
22Aug 2022$754.86$587.97$1,342.83$283,747.86
23Sep 2022$756.42$586.41$1,342.83$282,991.44
24Oct 2022$757.98$584.85$1,342.83$282,233.46
25Nov 2022$759.55$583.28$1,342.83$281,473.91
26Dec 2022$761.12$581.71$1,342.83$280,712.79
2022 Total$9,030.53$7,083.43$16,113.96
27Jan 2023$762.69$580.14$1,342.83$279,950.10
28Feb 2023$764.27$578.56$1,342.83$279,185.83
29Mar 2023$765.85$576.98$1,342.83$278,419.98
30Apr 2023$767.43$575.40$1,342.83$277,652.55
31May 2023$769.01$573.82$1,342.83$276,883.54
32Jun 2023$770.60$572.23$1,342.83$276,112.94
33Jul 2023$772.20$570.63$1,342.83$275,340.74
34Aug 2023$773.79$569.04$1,342.83$274,566.95
35Sep 2023$775.39$567.44$1,342.83$273,791.56
36Oct 2023$776.99$565.84$1,342.83$273,014.57
37Nov 2023$778.60$564.23$1,342.83$272,235.97
38Dec 2023$780.21$562.62$1,342.83$271,455.76
2023 Total$9,257.03$6,856.93$16,113.96
39Jan 2024$781.82$561.01$1,342.83$270,673.94
40Feb 2024$783.44$559.39$1,342.83$269,890.50
41Mar 2024$785.06$557.77$1,342.83$269,105.44
42Apr 2024$786.68$556.15$1,342.83$268,318.76
43May 2024$788.30$554.53$1,342.83$267,530.46
44Jun 2024$789.93$552.90$1,342.83$266,740.53
45Jul 2024$791.57$551.26$1,342.83$265,948.96
46Aug 2024$793.20$549.63$1,342.83$265,155.76
47Sep 2024$794.84$547.99$1,342.83$264,360.92
48Oct 2024$796.48$546.35$1,342.83$263,564.44
49Nov 2024$798.13$544.70$1,342.83$262,766.31
50Dec 2024$799.78$543.05$1,342.83$261,966.53
2024 Total$9,489.23$6,624.73$16,113.96
51Jan 2025$801.43$541.40$1,342.83$261,165.10
52Feb 2025$803.09$539.74$1,342.83$260,362.01
53Mar 2025$804.75$538.08$1,342.83$259,557.26
54Apr 2025$806.41$536.42$1,342.83$258,750.85
55May 2025$808.08$534.75$1,342.83$257,942.77
56Jun 2025$809.75$533.08$1,342.83$257,133.02
57Jul 2025$811.42$531.41$1,342.83$256,321.60
58Aug 2025$813.10$529.73$1,342.83$255,508.50
59Sep 2025$814.78$528.05$1,342.83$254,693.72
60Oct 2025$816.46$526.37$1,342.83$253,877.26
61Nov 2025$818.15$524.68$1,342.83$253,059.11
62Dec 2025$819.84$522.99$1,342.83$252,239.27
2025 Total$9,727.26$6,386.7$16,113.96
63Jan 2026$821.54$521.29$1,342.83$251,417.73
64Feb 2026$823.23$519.60$1,342.83$250,594.50
65Mar 2026$824.93$517.90$1,342.83$249,769.57
66Apr 2026$826.64$516.19$1,342.83$248,942.93
67May 2026$828.35$514.48$1,342.83$248,114.58
68Jun 2026$830.06$512.77$1,342.83$247,284.52
69Jul 2026$831.78$511.05$1,342.83$246,452.74
70Aug 2026$833.49$509.34$1,342.83$245,619.25
71Sep 2026$835.22$507.61$1,342.83$244,784.03
72Oct 2026$836.94$505.89$1,342.83$243,947.09
73Nov 2026$838.67$504.16$1,342.83$243,108.42
74Dec 2026$840.41$502.42$1,342.83$242,268.01
2026 Total$9,971.26$6,142.7$16,113.96
75Jan 2027$842.14$500.69$1,342.83$241,425.87
76Feb 2027$843.88$498.95$1,342.83$240,581.99
77Mar 2027$845.63$497.20$1,342.83$239,736.36
78Apr 2027$847.37$495.46$1,342.83$238,888.99
79May 2027$849.13$493.70$1,342.83$238,039.86
80Jun 2027$850.88$491.95$1,342.83$237,188.98
81Jul 2027$852.64$490.19$1,342.83$236,336.34
82Aug 2027$854.40$488.43$1,342.83$235,481.94
83Sep 2027$856.17$486.66$1,342.83$234,625.77
84Oct 2027$857.94$484.89$1,342.83$233,767.83
85Nov 2027$859.71$483.12$1,342.83$232,908.12
86Dec 2027$861.49$481.34$1,342.83$232,046.63
2027 Total$10,221.38$5,892.58$16,113.96
87Jan 2028$863.27$479.56$1,342.83$231,183.36
88Feb 2028$865.05$477.78$1,342.83$230,318.31
89Mar 2028$866.84$475.99$1,342.83$229,451.47
90Apr 2028$868.63$474.20$1,342.83$228,582.84
91May 2028$870.43$472.40$1,342.83$227,712.41
92Jun 2028$872.22$470.61$1,342.83$226,840.19
93Jul 2028$874.03$468.80$1,342.83$225,966.16
94Aug 2028$875.83$467.00$1,342.83$225,090.33
95Sep 2028$877.64$465.19$1,342.83$224,212.69
96Oct 2028$879.46$463.37$1,342.83$223,333.23
97Nov 2028$881.27$461.56$1,342.83$222,451.96
98Dec 2028$883.10$459.73$1,342.83$221,568.86
2028 Total$10,477.77$5,636.19$16,113.96
99Jan 2029$884.92$457.91$1,342.83$220,683.94
100Feb 2029$886.75$456.08$1,342.83$219,797.19
101Mar 2029$888.58$454.25$1,342.83$218,908.61
102Apr 2029$890.42$452.41$1,342.83$218,018.19
103May 2029$892.26$450.57$1,342.83$217,125.93
104Jun 2029$894.10$448.73$1,342.83$216,231.83
105Jul 2029$895.95$446.88$1,342.83$215,335.88
106Aug 2029$897.80$445.03$1,342.83$214,438.08
107Sep 2029$899.66$443.17$1,342.83$213,538.42
108Oct 2029$901.52$441.31$1,342.83$212,636.90
109Nov 2029$903.38$439.45$1,342.83$211,733.52
110Dec 2029$905.25$437.58$1,342.83$210,828.27
2029 Total$10,740.59$5,373.37$16,113.96
111Jan 2030$907.12$435.71$1,342.83$209,921.15
112Feb 2030$908.99$433.84$1,342.83$209,012.16
113Mar 2030$910.87$431.96$1,342.83$208,101.29
114Apr 2030$912.75$430.08$1,342.83$207,188.54
115May 2030$914.64$428.19$1,342.83$206,273.90
116Jun 2030$916.53$426.30$1,342.83$205,357.37
117Jul 2030$918.42$424.41$1,342.83$204,438.95
118Aug 2030$920.32$422.51$1,342.83$203,518.63
119Sep 2030$922.22$420.61$1,342.83$202,596.41
120Oct 2030$924.13$418.70$1,342.83$201,672.28
121Nov 2030$926.04$416.79$1,342.83$200,746.24
122Dec 2030$927.95$414.88$1,342.83$199,818.29
2030 Total$11,009.98$5,103.98$16,113.96
123Jan 2031$929.87$412.96$1,342.83$198,888.42
124Feb 2031$931.79$411.04$1,342.83$197,956.63
125Mar 2031$933.72$409.11$1,342.83$197,022.91
126Apr 2031$935.65$407.18$1,342.83$196,087.26
127May 2031$937.58$405.25$1,342.83$195,149.68
128Jun 2031$939.52$403.31$1,342.83$194,210.16
129Jul 2031$941.46$401.37$1,342.83$193,268.70
130Aug 2031$943.41$399.42$1,342.83$192,325.29
131Sep 2031$945.36$397.47$1,342.83$191,379.93
132Oct 2031$947.31$395.52$1,342.83$190,432.62
133Nov 2031$949.27$393.56$1,342.83$189,483.35
134Dec 2031$951.23$391.60$1,342.83$188,532.12
2031 Total$11,286.17$4,827.79$16,113.96
135Jan 2032$953.20$389.63$1,342.83$187,578.92
136Feb 2032$955.17$387.66$1,342.83$186,623.75
137Mar 2032$957.14$385.69$1,342.83$185,666.61
138Apr 2032$959.12$383.71$1,342.83$184,707.49
139May 2032$961.10$381.73$1,342.83$183,746.39
140Jun 2032$963.09$379.74$1,342.83$182,783.30
141Jul 2032$965.08$377.75$1,342.83$181,818.22
142Aug 2032$967.07$375.76$1,342.83$180,851.15
143Sep 2032$969.07$373.76$1,342.83$179,882.08
144Oct 2032$971.07$371.76$1,342.83$178,911.01
145Nov 2032$973.08$369.75$1,342.83$177,937.93
146Dec 2032$975.09$367.74$1,342.83$176,962.84
2032 Total$11,569.28$4,544.68$16,113.96
147Jan 2033$977.11$365.72$1,342.83$175,985.73
148Feb 2033$979.13$363.70$1,342.83$175,006.60
149Mar 2033$981.15$361.68$1,342.83$174,025.45
150Apr 2033$983.18$359.65$1,342.83$173,042.27
151May 2033$985.21$357.62$1,342.83$172,057.06
152Jun 2033$987.25$355.58$1,342.83$171,069.81
153Jul 2033$989.29$353.54$1,342.83$170,080.52
154Aug 2033$991.33$351.50$1,342.83$169,089.19
155Sep 2033$993.38$349.45$1,342.83$168,095.81
156Oct 2033$995.43$347.40$1,342.83$167,100.38
157Nov 2033$997.49$345.34$1,342.83$166,102.89
158Dec 2033$999.55$343.28$1,342.83$165,103.34
2033 Total$11,859.5$4,254.46$16,113.96
159Jan 2034$1,001.62$341.21$1,342.83$164,101.72
160Feb 2034$1,003.69$339.14$1,342.83$163,098.03
161Mar 2034$1,005.76$337.07$1,342.83$162,092.27
162Apr 2034$1,007.84$334.99$1,342.83$161,084.43
163May 2034$1,009.92$332.91$1,342.83$160,074.51
164Jun 2034$1,012.01$330.82$1,342.83$159,062.50
165Jul 2034$1,014.10$328.73$1,342.83$158,048.40
166Aug 2034$1,016.20$326.63$1,342.83$157,032.20
167Sep 2034$1,018.30$324.53$1,342.83$156,013.90
168Oct 2034$1,020.40$322.43$1,342.83$154,993.50
169Nov 2034$1,022.51$320.32$1,342.83$153,970.99
170Dec 2034$1,024.62$318.21$1,342.83$152,946.37
2034 Total$12,156.97$3,956.99$16,113.96
171Jan 2035$1,026.74$316.09$1,342.83$151,919.63
172Feb 2035$1,028.86$313.97$1,342.83$150,890.77
173Mar 2035$1,030.99$311.84$1,342.83$149,859.78
174Apr 2035$1,033.12$309.71$1,342.83$148,826.66
175May 2035$1,035.25$307.58$1,342.83$147,791.41
176Jun 2035$1,037.39$305.44$1,342.83$146,754.02
177Jul 2035$1,039.54$303.29$1,342.83$145,714.48
178Aug 2035$1,041.69$301.14$1,342.83$144,672.79
179Sep 2035$1,043.84$298.99$1,342.83$143,628.95
180Oct 2035$1,046.00$296.83$1,342.83$142,582.95
181Nov 2035$1,048.16$294.67$1,342.83$141,534.79
182Dec 2035$1,050.32$292.51$1,342.83$140,484.47
2035 Total$12,461.9$3,652.06$16,113.96
183Jan 2036$1,052.50$290.33$1,342.83$139,431.97
184Feb 2036$1,054.67$288.16$1,342.83$138,377.30
185Mar 2036$1,056.85$285.98$1,342.83$137,320.45
186Apr 2036$1,059.03$283.80$1,342.83$136,261.42
187May 2036$1,061.22$281.61$1,342.83$135,200.20
188Jun 2036$1,063.42$279.41$1,342.83$134,136.78
189Jul 2036$1,065.61$277.22$1,342.83$133,071.17
190Aug 2036$1,067.82$275.01$1,342.83$132,003.35
191Sep 2036$1,070.02$272.81$1,342.83$130,933.33
192Oct 2036$1,072.23$270.60$1,342.83$129,861.10
193Nov 2036$1,074.45$268.38$1,342.83$128,786.65
194Dec 2036$1,076.67$266.16$1,342.83$127,709.98
2036 Total$12,774.49$3,339.47$16,113.96
195Jan 2037$1,078.90$263.93$1,342.83$126,631.08
196Feb 2037$1,081.13$261.70$1,342.83$125,549.95
197Mar 2037$1,083.36$259.47$1,342.83$124,466.59
198Apr 2037$1,085.60$257.23$1,342.83$123,380.99
199May 2037$1,087.84$254.99$1,342.83$122,293.15
200Jun 2037$1,090.09$252.74$1,342.83$121,203.06
201Jul 2037$1,092.34$250.49$1,342.83$120,110.72
202Aug 2037$1,094.60$248.23$1,342.83$119,016.12
203Sep 2037$1,096.86$245.97$1,342.83$117,919.26
204Oct 2037$1,099.13$243.70$1,342.83$116,820.13
205Nov 2037$1,101.40$241.43$1,342.83$115,718.73
206Dec 2037$1,103.68$239.15$1,342.83$114,615.05
2037 Total$13,094.93$3,019.03$16,113.96
207Jan 2038$1,105.96$236.87$1,342.83$113,509.09
208Feb 2038$1,108.24$234.59$1,342.83$112,400.85
209Mar 2038$1,110.53$232.30$1,342.83$111,290.32
210Apr 2038$1,112.83$230.00$1,342.83$110,177.49
211May 2038$1,115.13$227.70$1,342.83$109,062.36
212Jun 2038$1,117.43$225.40$1,342.83$107,944.93
213Jul 2038$1,119.74$223.09$1,342.83$106,825.19
214Aug 2038$1,122.06$220.77$1,342.83$105,703.13
215Sep 2038$1,124.38$218.45$1,342.83$104,578.75
216Oct 2038$1,126.70$216.13$1,342.83$103,452.05
217Nov 2038$1,129.03$213.80$1,342.83$102,323.02
218Dec 2038$1,131.36$211.47$1,342.83$101,191.66
2038 Total$13,423.39$2,690.57$16,113.96
219Jan 2039$1,133.70$209.13$1,342.83$100,057.96
220Feb 2039$1,136.04$206.79$1,342.83$98,921.92
221Mar 2039$1,138.39$204.44$1,342.83$97,783.53
222Apr 2039$1,140.74$202.09$1,342.83$96,642.79
223May 2039$1,143.10$199.73$1,342.83$95,499.69
224Jun 2039$1,145.46$197.37$1,342.83$94,354.23
225Jul 2039$1,147.83$195.00$1,342.83$93,206.40
226Aug 2039$1,150.20$192.63$1,342.83$92,056.20
227Sep 2039$1,152.58$190.25$1,342.83$90,903.62
228Oct 2039$1,154.96$187.87$1,342.83$89,748.66
229Nov 2039$1,157.35$185.48$1,342.83$88,591.31
230Dec 2039$1,159.74$183.09$1,342.83$87,431.57
2039 Total$13,760.09$2,353.87$16,113.96
231Jan 2040$1,162.14$180.69$1,342.83$86,269.43
232Feb 2040$1,164.54$178.29$1,342.83$85,104.89
233Mar 2040$1,166.95$175.88$1,342.83$83,937.94
234Apr 2040$1,169.36$173.47$1,342.83$82,768.58
235May 2040$1,171.77$171.06$1,342.83$81,596.81
236Jun 2040$1,174.20$168.63$1,342.83$80,422.61
237Jul 2040$1,176.62$166.21$1,342.83$79,245.99
238Aug 2040$1,179.05$163.78$1,342.83$78,066.94
239Sep 2040$1,181.49$161.34$1,342.83$76,885.45
240Oct 2040$1,183.93$158.90$1,342.83$75,701.52
241Nov 2040$1,186.38$156.45$1,342.83$74,515.14
242Dec 2040$1,188.83$154.00$1,342.83$73,326.31
2040 Total$14,105.26$2,008.7$16,113.96
243Jan 2041$1,191.29$151.54$1,342.83$72,135.02
244Feb 2041$1,193.75$149.08$1,342.83$70,941.27
245Mar 2041$1,196.22$146.61$1,342.83$69,745.05
246Apr 2041$1,198.69$144.14$1,342.83$68,546.36
247May 2041$1,201.17$141.66$1,342.83$67,345.19
248Jun 2041$1,203.65$139.18$1,342.83$66,141.54
249Jul 2041$1,206.14$136.69$1,342.83$64,935.40
250Aug 2041$1,208.63$134.20$1,342.83$63,726.77
251Sep 2041$1,211.13$131.70$1,342.83$62,515.64
252Oct 2041$1,213.63$129.20$1,342.83$61,302.01
253Nov 2041$1,216.14$126.69$1,342.83$60,085.87
254Dec 2041$1,218.65$124.18$1,342.83$58,867.22
2041 Total$14,459.09$1,654.87$16,113.96
255Jan 2042$1,221.17$121.66$1,342.83$57,646.05
256Feb 2042$1,223.69$119.14$1,342.83$56,422.36
257Mar 2042$1,226.22$116.61$1,342.83$55,196.14
258Apr 2042$1,228.76$114.07$1,342.83$53,967.38
259May 2042$1,231.30$111.53$1,342.83$52,736.08
260Jun 2042$1,233.84$108.99$1,342.83$51,502.24
261Jul 2042$1,236.39$106.44$1,342.83$50,265.85
262Aug 2042$1,238.95$103.88$1,342.83$49,026.90
263Sep 2042$1,241.51$101.32$1,342.83$47,785.39
264Oct 2042$1,244.07$98.76$1,342.83$46,541.32
265Nov 2042$1,246.64$96.19$1,342.83$45,294.68
266Dec 2042$1,249.22$93.61$1,342.83$44,045.46
2042 Total$14,821.76$1,292.2$16,113.96
267Jan 2043$1,251.80$91.03$1,342.83$42,793.66
268Feb 2043$1,254.39$88.44$1,342.83$41,539.27
269Mar 2043$1,256.98$85.85$1,342.83$40,282.29
270Apr 2043$1,259.58$83.25$1,342.83$39,022.71
271May 2043$1,262.18$80.65$1,342.83$37,760.53
272Jun 2043$1,264.79$78.04$1,342.83$36,495.74
273Jul 2043$1,267.41$75.42$1,342.83$35,228.33
274Aug 2043$1,270.02$72.81$1,342.83$33,958.31
275Sep 2043$1,272.65$70.18$1,342.83$32,685.66
276Oct 2043$1,275.28$67.55$1,342.83$31,410.38
277Nov 2043$1,277.92$64.91$1,342.83$30,132.46
278Dec 2043$1,280.56$62.27$1,342.83$28,851.90
2043 Total$15,193.56$920.4$16,113.96
279Jan 2044$1,283.20$59.63$1,342.83$27,568.70
280Feb 2044$1,285.85$56.98$1,342.83$26,282.85
281Mar 2044$1,288.51$54.32$1,342.83$24,994.34
282Apr 2044$1,291.18$51.65$1,342.83$23,703.16
283May 2044$1,293.84$48.99$1,342.83$22,409.32
284Jun 2044$1,296.52$46.31$1,342.83$21,112.80
285Jul 2044$1,299.20$43.63$1,342.83$19,813.60
286Aug 2044$1,301.88$40.95$1,342.83$18,511.72
287Sep 2044$1,304.57$38.26$1,342.83$17,207.15
288Oct 2044$1,307.27$35.56$1,342.83$15,899.88
289Nov 2044$1,309.97$32.86$1,342.83$14,589.91
290Dec 2044$1,312.68$30.15$1,342.83$13,277.23
2044 Total$15,574.67$539.29$16,113.96
291Jan 2045$1,315.39$27.44$1,342.83$11,961.84
292Feb 2045$1,318.11$24.72$1,342.83$10,643.73
293Mar 2045$1,320.83$22.00$1,342.83$9,322.90
294Apr 2045$1,323.56$19.27$1,342.83$7,999.34
295May 2045$1,326.30$16.53$1,342.83$6,673.04
296Jun 2045$1,329.04$13.79$1,342.83$5,344.00
297Jul 2045$1,331.79$11.04$1,342.83$4,012.21
298Aug 2045$1,334.54$8.29$1,342.83$2,677.67
299Sep 2045$1,337.30$5.53$1,342.83$1,340.37
300Oct 2045$1,340.06$2.77$1,342.83$0.31
2045 Total$13,276.92$151.38$13,428.3