Smart Home Loan from loans.com.au

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
2.88%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,404
Number of Repayments
300
Total Interest Paid
$121,200
Total repayments
$421,200
DatePrincipleInterestPaymentBalance
2019 Total$0$0$0
1Jan 2020$683.98$720.00$1,403.98$299,316.02
2Feb 2020$685.62$718.36$1,403.98$298,630.40
3Mar 2020$687.27$716.71$1,403.98$297,943.13
4Apr 2020$688.92$715.06$1,403.98$297,254.21
5May 2020$690.57$713.41$1,403.98$296,563.64
6Jun 2020$692.23$711.75$1,403.98$295,871.41
7Jul 2020$693.89$710.09$1,403.98$295,177.52
8Aug 2020$695.55$708.43$1,403.98$294,481.97
9Sep 2020$697.22$706.76$1,403.98$293,784.75
10Oct 2020$698.90$705.08$1,403.98$293,085.85
11Nov 2020$700.57$703.41$1,403.98$292,385.28
12Dec 2020$702.26$701.72$1,403.98$291,683.02
2020 Total$8,316.98$8,530.78$16,847.76
13Jan 2021$703.94$700.04$1,403.98$290,979.08
14Feb 2021$705.63$698.35$1,403.98$290,273.45
15Mar 2021$707.32$696.66$1,403.98$289,566.13
16Apr 2021$709.02$694.96$1,403.98$288,857.11
17May 2021$710.72$693.26$1,403.98$288,146.39
18Jun 2021$712.43$691.55$1,403.98$287,433.96
19Jul 2021$714.14$689.84$1,403.98$286,719.82
20Aug 2021$715.85$688.13$1,403.98$286,003.97
21Sep 2021$717.57$686.41$1,403.98$285,286.40
22Oct 2021$719.29$684.69$1,403.98$284,567.11
23Nov 2021$721.02$682.96$1,403.98$283,846.09
24Dec 2021$722.75$681.23$1,403.98$283,123.34
2021 Total$8,559.68$8,288.08$16,847.76
25Jan 2022$724.48$679.50$1,403.98$282,398.86
26Feb 2022$726.22$677.76$1,403.98$281,672.64
27Mar 2022$727.97$676.01$1,403.98$280,944.67
28Apr 2022$729.71$674.27$1,403.98$280,214.96
29May 2022$731.46$672.52$1,403.98$279,483.50
30Jun 2022$733.22$670.76$1,403.98$278,750.28
31Jul 2022$734.98$669.00$1,403.98$278,015.30
32Aug 2022$736.74$667.24$1,403.98$277,278.56
33Sep 2022$738.51$665.47$1,403.98$276,540.05
34Oct 2022$740.28$663.70$1,403.98$275,799.77
35Nov 2022$742.06$661.92$1,403.98$275,057.71
36Dec 2022$743.84$660.14$1,403.98$274,313.87
2022 Total$8,809.47$8,038.29$16,847.76
37Jan 2023$745.63$658.35$1,403.98$273,568.24
38Feb 2023$747.42$656.56$1,403.98$272,820.82
39Mar 2023$749.21$654.77$1,403.98$272,071.61
40Apr 2023$751.01$652.97$1,403.98$271,320.60
41May 2023$752.81$651.17$1,403.98$270,567.79
42Jun 2023$754.62$649.36$1,403.98$269,813.17
43Jul 2023$756.43$647.55$1,403.98$269,056.74
44Aug 2023$758.24$645.74$1,403.98$268,298.50
45Sep 2023$760.06$643.92$1,403.98$267,538.44
46Oct 2023$761.89$642.09$1,403.98$266,776.55
47Nov 2023$763.72$640.26$1,403.98$266,012.83
48Dec 2023$765.55$638.43$1,403.98$265,247.28
2023 Total$9,066.59$7,781.17$16,847.76
49Jan 2024$767.39$636.59$1,403.98$264,479.89
50Feb 2024$769.23$634.75$1,403.98$263,710.66
51Mar 2024$771.07$632.91$1,403.98$262,939.59
52Apr 2024$772.92$631.06$1,403.98$262,166.67
53May 2024$774.78$629.20$1,403.98$261,391.89
54Jun 2024$776.64$627.34$1,403.98$260,615.25
55Jul 2024$778.50$625.48$1,403.98$259,836.75
56Aug 2024$780.37$623.61$1,403.98$259,056.38
57Sep 2024$782.24$621.74$1,403.98$258,274.14
58Oct 2024$784.12$619.86$1,403.98$257,490.02
59Nov 2024$786.00$617.98$1,403.98$256,704.02
60Dec 2024$787.89$616.09$1,403.98$255,916.13
2024 Total$9,331.15$7,516.61$16,847.76
61Jan 2025$789.78$614.20$1,403.98$255,126.35
62Feb 2025$791.68$612.30$1,403.98$254,334.67
63Mar 2025$793.58$610.40$1,403.98$253,541.09
64Apr 2025$795.48$608.50$1,403.98$252,745.61
65May 2025$797.39$606.59$1,403.98$251,948.22
66Jun 2025$799.30$604.68$1,403.98$251,148.92
67Jul 2025$801.22$602.76$1,403.98$250,347.70
68Aug 2025$803.15$600.83$1,403.98$249,544.55
69Sep 2025$805.07$598.91$1,403.98$248,739.48
70Oct 2025$807.01$596.97$1,403.98$247,932.47
71Nov 2025$808.94$595.04$1,403.98$247,123.53
72Dec 2025$810.88$593.10$1,403.98$246,312.65
2025 Total$9,603.48$7,244.28$16,847.76
73Jan 2026$812.83$591.15$1,403.98$245,499.82
74Feb 2026$814.78$589.20$1,403.98$244,685.04
75Mar 2026$816.74$587.24$1,403.98$243,868.30
76Apr 2026$818.70$585.28$1,403.98$243,049.60
77May 2026$820.66$583.32$1,403.98$242,228.94
78Jun 2026$822.63$581.35$1,403.98$241,406.31
79Jul 2026$824.60$579.38$1,403.98$240,581.71
80Aug 2026$826.58$577.40$1,403.98$239,755.13
81Sep 2026$828.57$575.41$1,403.98$238,926.56
82Oct 2026$830.56$573.42$1,403.98$238,096.00
83Nov 2026$832.55$571.43$1,403.98$237,263.45
84Dec 2026$834.55$569.43$1,403.98$236,428.90
2026 Total$9,883.75$6,964.01$16,847.76
85Jan 2027$836.55$567.43$1,403.98$235,592.35
86Feb 2027$838.56$565.42$1,403.98$234,753.79
87Mar 2027$840.57$563.41$1,403.98$233,913.22
88Apr 2027$842.59$561.39$1,403.98$233,070.63
89May 2027$844.61$559.37$1,403.98$232,226.02
90Jun 2027$846.64$557.34$1,403.98$231,379.38
91Jul 2027$848.67$555.31$1,403.98$230,530.71
92Aug 2027$850.71$553.27$1,403.98$229,680.00
93Sep 2027$852.75$551.23$1,403.98$228,827.25
94Oct 2027$854.79$549.19$1,403.98$227,972.46
95Nov 2027$856.85$547.13$1,403.98$227,115.61
96Dec 2027$858.90$545.08$1,403.98$226,256.71
2027 Total$10,172.19$6,675.57$16,847.76
97Jan 2028$860.96$543.02$1,403.98$225,395.75
98Feb 2028$863.03$540.95$1,403.98$224,532.72
99Mar 2028$865.10$538.88$1,403.98$223,667.62
100Apr 2028$867.18$536.80$1,403.98$222,800.44
101May 2028$869.26$534.72$1,403.98$221,931.18
102Jun 2028$871.35$532.63$1,403.98$221,059.83
103Jul 2028$873.44$530.54$1,403.98$220,186.39
104Aug 2028$875.53$528.45$1,403.98$219,310.86
105Sep 2028$877.63$526.35$1,403.98$218,433.23
106Oct 2028$879.74$524.24$1,403.98$217,553.49
107Nov 2028$881.85$522.13$1,403.98$216,671.64
108Dec 2028$883.97$520.01$1,403.98$215,787.67
2028 Total$10,469.04$6,378.72$16,847.76
109Jan 2029$886.09$517.89$1,403.98$214,901.58
110Feb 2029$888.22$515.76$1,403.98$214,013.36
111Mar 2029$890.35$513.63$1,403.98$213,123.01
112Apr 2029$892.48$511.50$1,403.98$212,230.53
113May 2029$894.63$509.35$1,403.98$211,335.90
114Jun 2029$896.77$507.21$1,403.98$210,439.13
115Jul 2029$898.93$505.05$1,403.98$209,540.20
116Aug 2029$901.08$502.90$1,403.98$208,639.12
117Sep 2029$903.25$500.73$1,403.98$207,735.87
118Oct 2029$905.41$498.57$1,403.98$206,830.46
119Nov 2029$907.59$496.39$1,403.98$205,922.87
120Dec 2029$909.77$494.21$1,403.98$205,013.10
2029 Total$10,774.57$6,073.19$16,847.76
121Jan 2030$911.95$492.03$1,403.98$204,101.15
122Feb 2030$914.14$489.84$1,403.98$203,187.01
123Mar 2030$916.33$487.65$1,403.98$202,270.68
124Apr 2030$918.53$485.45$1,403.98$201,352.15
125May 2030$920.73$483.25$1,403.98$200,431.42
126Jun 2030$922.94$481.04$1,403.98$199,508.48
127Jul 2030$925.16$478.82$1,403.98$198,583.32
128Aug 2030$927.38$476.60$1,403.98$197,655.94
129Sep 2030$929.61$474.37$1,403.98$196,726.33
130Oct 2030$931.84$472.14$1,403.98$195,794.49
131Nov 2030$934.07$469.91$1,403.98$194,860.42
132Dec 2030$936.31$467.67$1,403.98$193,924.11
2030 Total$11,088.99$5,758.77$16,847.76
133Jan 2031$938.56$465.42$1,403.98$192,985.55
134Feb 2031$940.81$463.17$1,403.98$192,044.74
135Mar 2031$943.07$460.91$1,403.98$191,101.67
136Apr 2031$945.34$458.64$1,403.98$190,156.33
137May 2031$947.60$456.38$1,403.98$189,208.73
138Jun 2031$949.88$454.10$1,403.98$188,258.85
139Jul 2031$952.16$451.82$1,403.98$187,306.69
140Aug 2031$954.44$449.54$1,403.98$186,352.25
141Sep 2031$956.73$447.25$1,403.98$185,395.52
142Oct 2031$959.03$444.95$1,403.98$184,436.49
143Nov 2031$961.33$442.65$1,403.98$183,475.16
144Dec 2031$963.64$440.34$1,403.98$182,511.52
2031 Total$11,412.59$5,435.17$16,847.76
145Jan 2032$965.95$438.03$1,403.98$181,545.57
146Feb 2032$968.27$435.71$1,403.98$180,577.30
147Mar 2032$970.59$433.39$1,403.98$179,606.71
148Apr 2032$972.92$431.06$1,403.98$178,633.79
149May 2032$975.26$428.72$1,403.98$177,658.53
150Jun 2032$977.60$426.38$1,403.98$176,680.93
151Jul 2032$979.95$424.03$1,403.98$175,700.98
152Aug 2032$982.30$421.68$1,403.98$174,718.68
153Sep 2032$984.66$419.32$1,403.98$173,734.02
154Oct 2032$987.02$416.96$1,403.98$172,747.00
155Nov 2032$989.39$414.59$1,403.98$171,757.61
156Dec 2032$991.76$412.22$1,403.98$170,765.85
2032 Total$11,745.67$5,102.09$16,847.76
157Jan 2033$994.14$409.84$1,403.98$169,771.71
158Feb 2033$996.53$407.45$1,403.98$168,775.18
159Mar 2033$998.92$405.06$1,403.98$167,776.26
160Apr 2033$1,001.32$402.66$1,403.98$166,774.94
161May 2033$1,003.72$400.26$1,403.98$165,771.22
162Jun 2033$1,006.13$397.85$1,403.98$164,765.09
163Jul 2033$1,008.54$395.44$1,403.98$163,756.55
164Aug 2033$1,010.96$393.02$1,403.98$162,745.59
165Sep 2033$1,013.39$390.59$1,403.98$161,732.20
166Oct 2033$1,015.82$388.16$1,403.98$160,716.38
167Nov 2033$1,018.26$385.72$1,403.98$159,698.12
168Dec 2033$1,020.70$383.28$1,403.98$158,677.42
2033 Total$12,088.43$4,759.33$16,847.76
169Jan 2034$1,023.15$380.83$1,403.98$157,654.27
170Feb 2034$1,025.61$378.37$1,403.98$156,628.66
171Mar 2034$1,028.07$375.91$1,403.98$155,600.59
172Apr 2034$1,030.54$373.44$1,403.98$154,570.05
173May 2034$1,033.01$370.97$1,403.98$153,537.04
174Jun 2034$1,035.49$368.49$1,403.98$152,501.55
175Jul 2034$1,037.98$366.00$1,403.98$151,463.57
176Aug 2034$1,040.47$363.51$1,403.98$150,423.10
177Sep 2034$1,042.96$361.02$1,403.98$149,380.14
178Oct 2034$1,045.47$358.51$1,403.98$148,334.67
179Nov 2034$1,047.98$356.00$1,403.98$147,286.69
180Dec 2034$1,050.49$353.49$1,403.98$146,236.20
2034 Total$12,441.22$4,406.54$16,847.76
181Jan 2035$1,053.01$350.97$1,403.98$145,183.19
182Feb 2035$1,055.54$348.44$1,403.98$144,127.65
183Mar 2035$1,058.07$345.91$1,403.98$143,069.58
184Apr 2035$1,060.61$343.37$1,403.98$142,008.97
185May 2035$1,063.16$340.82$1,403.98$140,945.81
186Jun 2035$1,065.71$338.27$1,403.98$139,880.10
187Jul 2035$1,068.27$335.71$1,403.98$138,811.83
188Aug 2035$1,070.83$333.15$1,403.98$137,741.00
189Sep 2035$1,073.40$330.58$1,403.98$136,667.60
190Oct 2035$1,075.98$328.00$1,403.98$135,591.62
191Nov 2035$1,078.56$325.42$1,403.98$134,513.06
192Dec 2035$1,081.15$322.83$1,403.98$133,431.91
2035 Total$12,804.29$4,043.47$16,847.76
193Jan 2036$1,083.74$320.24$1,403.98$132,348.17
194Feb 2036$1,086.34$317.64$1,403.98$131,261.83
195Mar 2036$1,088.95$315.03$1,403.98$130,172.88
196Apr 2036$1,091.57$312.41$1,403.98$129,081.31
197May 2036$1,094.18$309.80$1,403.98$127,987.13
198Jun 2036$1,096.81$307.17$1,403.98$126,890.32
199Jul 2036$1,099.44$304.54$1,403.98$125,790.88
200Aug 2036$1,102.08$301.90$1,403.98$124,688.80
201Sep 2036$1,104.73$299.25$1,403.98$123,584.07
202Oct 2036$1,107.38$296.60$1,403.98$122,476.69
203Nov 2036$1,110.04$293.94$1,403.98$121,366.65
204Dec 2036$1,112.70$291.28$1,403.98$120,253.95
2036 Total$13,177.96$3,669.8$16,847.76
205Jan 2037$1,115.37$288.61$1,403.98$119,138.58
206Feb 2037$1,118.05$285.93$1,403.98$118,020.53
207Mar 2037$1,120.73$283.25$1,403.98$116,899.80
208Apr 2037$1,123.42$280.56$1,403.98$115,776.38
209May 2037$1,126.12$277.86$1,403.98$114,650.26
210Jun 2037$1,128.82$275.16$1,403.98$113,521.44
211Jul 2037$1,131.53$272.45$1,403.98$112,389.91
212Aug 2037$1,134.24$269.74$1,403.98$111,255.67
213Sep 2037$1,136.97$267.01$1,403.98$110,118.70
214Oct 2037$1,139.70$264.28$1,403.98$108,979.00
215Nov 2037$1,142.43$261.55$1,403.98$107,836.57
216Dec 2037$1,145.17$258.81$1,403.98$106,691.40
2037 Total$13,562.55$3,285.21$16,847.76
217Jan 2038$1,147.92$256.06$1,403.98$105,543.48
218Feb 2038$1,150.68$253.30$1,403.98$104,392.80
219Mar 2038$1,153.44$250.54$1,403.98$103,239.36
220Apr 2038$1,156.21$247.77$1,403.98$102,083.15
221May 2038$1,158.98$245.00$1,403.98$100,924.17
222Jun 2038$1,161.76$242.22$1,403.98$99,762.41
223Jul 2038$1,164.55$239.43$1,403.98$98,597.86
224Aug 2038$1,167.35$236.63$1,403.98$97,430.51
225Sep 2038$1,170.15$233.83$1,403.98$96,260.36
226Oct 2038$1,172.96$231.02$1,403.98$95,087.40
227Nov 2038$1,175.77$228.21$1,403.98$93,911.63
228Dec 2038$1,178.59$225.39$1,403.98$92,733.04
2038 Total$13,958.36$2,889.4$16,847.76
229Jan 2039$1,181.42$222.56$1,403.98$91,551.62
230Feb 2039$1,184.26$219.72$1,403.98$90,367.36
231Mar 2039$1,187.10$216.88$1,403.98$89,180.26
232Apr 2039$1,189.95$214.03$1,403.98$87,990.31
233May 2039$1,192.80$211.18$1,403.98$86,797.51
234Jun 2039$1,195.67$208.31$1,403.98$85,601.84
235Jul 2039$1,198.54$205.44$1,403.98$84,403.30
236Aug 2039$1,201.41$202.57$1,403.98$83,201.89
237Sep 2039$1,204.30$199.68$1,403.98$81,997.59
238Oct 2039$1,207.19$196.79$1,403.98$80,790.40
239Nov 2039$1,210.08$193.90$1,403.98$79,580.32
240Dec 2039$1,212.99$190.99$1,403.98$78,367.33
2039 Total$14,365.71$2,482.05$16,847.76
241Jan 2040$1,215.90$188.08$1,403.98$77,151.43
242Feb 2040$1,218.82$185.16$1,403.98$75,932.61
243Mar 2040$1,221.74$182.24$1,403.98$74,710.87
244Apr 2040$1,224.67$179.31$1,403.98$73,486.20
245May 2040$1,227.61$176.37$1,403.98$72,258.59
246Jun 2040$1,230.56$173.42$1,403.98$71,028.03
247Jul 2040$1,233.51$170.47$1,403.98$69,794.52
248Aug 2040$1,236.47$167.51$1,403.98$68,558.05
249Sep 2040$1,239.44$164.54$1,403.98$67,318.61
250Oct 2040$1,242.42$161.56$1,403.98$66,076.19
251Nov 2040$1,245.40$158.58$1,403.98$64,830.79
252Dec 2040$1,248.39$155.59$1,403.98$63,582.40
2040 Total$14,784.93$2,062.83$16,847.76
253Jan 2041$1,251.38$152.60$1,403.98$62,331.02
254Feb 2041$1,254.39$149.59$1,403.98$61,076.63
255Mar 2041$1,257.40$146.58$1,403.98$59,819.23
256Apr 2041$1,260.41$143.57$1,403.98$58,558.82
257May 2041$1,263.44$140.54$1,403.98$57,295.38
258Jun 2041$1,266.47$137.51$1,403.98$56,028.91
259Jul 2041$1,269.51$134.47$1,403.98$54,759.40
260Aug 2041$1,272.56$131.42$1,403.98$53,486.84
261Sep 2041$1,275.61$128.37$1,403.98$52,211.23
262Oct 2041$1,278.67$125.31$1,403.98$50,932.56
263Nov 2041$1,281.74$122.24$1,403.98$49,650.82
264Dec 2041$1,284.82$119.16$1,403.98$48,366.00
2041 Total$15,216.4$1,631.36$16,847.76
265Jan 2042$1,287.90$116.08$1,403.98$47,078.10
266Feb 2042$1,290.99$112.99$1,403.98$45,787.11
267Mar 2042$1,294.09$109.89$1,403.98$44,493.02
268Apr 2042$1,297.20$106.78$1,403.98$43,195.82
269May 2042$1,300.31$103.67$1,403.98$41,895.51
270Jun 2042$1,303.43$100.55$1,403.98$40,592.08
271Jul 2042$1,306.56$97.42$1,403.98$39,285.52
272Aug 2042$1,309.69$94.29$1,403.98$37,975.83
273Sep 2042$1,312.84$91.14$1,403.98$36,662.99
274Oct 2042$1,315.99$87.99$1,403.98$35,347.00
275Nov 2042$1,319.15$84.83$1,403.98$34,027.85
276Dec 2042$1,322.31$81.67$1,403.98$32,705.54
2042 Total$15,660.46$1,187.3$16,847.76
277Jan 2043$1,325.49$78.49$1,403.98$31,380.05
278Feb 2043$1,328.67$75.31$1,403.98$30,051.38
279Mar 2043$1,331.86$72.12$1,403.98$28,719.52
280Apr 2043$1,335.05$68.93$1,403.98$27,384.47
281May 2043$1,338.26$65.72$1,403.98$26,046.21
282Jun 2043$1,341.47$62.51$1,403.98$24,704.74
283Jul 2043$1,344.69$59.29$1,403.98$23,360.05
284Aug 2043$1,347.92$56.06$1,403.98$22,012.13
285Sep 2043$1,351.15$52.83$1,403.98$20,660.98
286Oct 2043$1,354.39$49.59$1,403.98$19,306.59
287Nov 2043$1,357.64$46.34$1,403.98$17,948.95
288Dec 2043$1,360.90$43.08$1,403.98$16,588.05
2043 Total$16,117.49$730.27$16,847.76
289Jan 2044$1,364.17$39.81$1,403.98$15,223.88
290Feb 2044$1,367.44$36.54$1,403.98$13,856.44
291Mar 2044$1,370.72$33.26$1,403.98$12,485.72
292Apr 2044$1,374.01$29.97$1,403.98$11,111.71
293May 2044$1,377.31$26.67$1,403.98$9,734.40
294Jun 2044$1,380.62$23.36$1,403.98$8,353.78
295Jul 2044$1,383.93$20.05$1,403.98$6,969.85
296Aug 2044$1,387.25$16.73$1,403.98$5,582.60
297Sep 2044$1,390.58$13.40$1,403.98$4,192.02
298Oct 2044$1,393.92$10.06$1,403.98$2,798.10
299Nov 2044$1,397.26$6.72$1,403.98$1,400.84
300Dec 2044$1,400.62$3.36$1,403.98$0.22
2044 Total$16,587.83$259.93$16,847.76
Compare your product with the big 4 banks, or add more products to compare
As seen on