Basic Home Loan Fixed (Principal and Interest) (LVR < 70%) 5 Years from Macquarie Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$350,000
Advertised rate
2.99%
Fixed - 5 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,658
Number of Repayments
300
Total Interest Paid
$147,400
Total repayments
$497,400
DatePrincipleInterestPaymentBalance
1Nov 2019$785.84$872.08$1,657.92$349,214.16
2Dec 2019$787.79$870.13$1,657.92$348,426.37
2019 Total$1,573.63$1,742.21$3,315.84
3Jan 2020$789.76$868.16$1,657.92$347,636.61
4Feb 2020$791.73$866.19$1,657.92$346,844.88
5Mar 2020$793.70$864.22$1,657.92$346,051.18
6Apr 2020$795.68$862.24$1,657.92$345,255.50
7May 2020$797.66$860.26$1,657.92$344,457.84
8Jun 2020$799.65$858.27$1,657.92$343,658.19
9Jul 2020$801.64$856.28$1,657.92$342,856.55
10Aug 2020$803.64$854.28$1,657.92$342,052.91
11Sep 2020$805.64$852.28$1,657.92$341,247.27
12Oct 2020$807.65$850.27$1,657.92$340,439.62
13Nov 2020$809.66$848.26$1,657.92$339,629.96
14Dec 2020$811.68$846.24$1,657.92$338,818.28
2020 Total$9,608.09$10,286.95$19,895.04
15Jan 2021$813.70$844.22$1,657.92$338,004.58
16Feb 2021$815.73$842.19$1,657.92$337,188.85
17Mar 2021$817.76$840.16$1,657.92$336,371.09
18Apr 2021$819.80$838.12$1,657.92$335,551.29
19May 2021$821.84$836.08$1,657.92$334,729.45
20Jun 2021$823.89$834.03$1,657.92$333,905.56
21Jul 2021$825.94$831.98$1,657.92$333,079.62
22Aug 2021$828.00$829.92$1,657.92$332,251.62
23Sep 2021$830.06$827.86$1,657.92$331,421.56
24Oct 2021$832.13$825.79$1,657.92$330,589.43
25Nov 2021$834.20$823.72$1,657.92$329,755.23
26Dec 2021$836.28$821.64$1,657.92$328,918.95
2021 Total$9,899.33$9,995.71$19,895.04
27Jan 2022$838.36$819.56$1,657.92$328,080.59
28Feb 2022$840.45$817.47$1,657.92$327,240.14
29Mar 2022$842.55$815.37$1,657.92$326,397.59
30Apr 2022$844.65$813.27$1,657.92$325,552.94
31May 2022$846.75$811.17$1,657.92$324,706.19
32Jun 2022$848.86$809.06$1,657.92$323,857.33
33Jul 2022$850.98$806.94$1,657.92$323,006.35
34Aug 2022$853.10$804.82$1,657.92$322,153.25
35Sep 2022$855.22$802.70$1,657.92$321,298.03
36Oct 2022$857.35$800.57$1,657.92$320,440.68
37Nov 2022$859.49$798.43$1,657.92$319,581.19
38Dec 2022$861.63$796.29$1,657.92$318,719.56
2022 Total$10,199.39$9,695.65$19,895.04
39Jan 2023$863.78$794.14$1,657.92$317,855.78
40Feb 2023$865.93$791.99$1,657.92$316,989.85
41Mar 2023$868.09$789.83$1,657.92$316,121.76
42Apr 2023$870.25$787.67$1,657.92$315,251.51
43May 2023$872.42$785.50$1,657.92$314,379.09
44Jun 2023$874.59$783.33$1,657.92$313,504.50
45Jul 2023$876.77$781.15$1,657.92$312,627.73
46Aug 2023$878.96$778.96$1,657.92$311,748.77
47Sep 2023$881.15$776.77$1,657.92$310,867.62
48Oct 2023$883.34$774.58$1,657.92$309,984.28
49Nov 2023$885.54$772.38$1,657.92$309,098.74
50Dec 2023$887.75$770.17$1,657.92$308,210.99
2023 Total$10,508.57$9,386.47$19,895.04
51Jan 2024$889.96$767.96$1,657.92$307,321.03
52Feb 2024$892.18$765.74$1,657.92$306,428.85
53Mar 2024$894.40$763.52$1,657.92$305,534.45
54Apr 2024$896.63$761.29$1,657.92$304,637.82
55May 2024$898.86$759.06$1,657.92$303,738.96
56Jun 2024$901.10$756.82$1,657.92$302,837.86
57Jul 2024$903.35$754.57$1,657.92$301,934.51
58Aug 2024$905.60$752.32$1,657.92$301,028.91
59Sep 2024$907.86$750.06$1,657.92$300,121.05
60Oct 2024$910.12$747.80$1,657.92$299,210.93
61Nov 2024$912.39$745.53$1,657.92$298,298.54
62Dec 2024$914.66$743.26$1,657.92$297,383.88
2024 Total$10,827.11$9,067.93$19,895.04
63Jan 2025$916.94$740.98$1,657.92$296,466.94
64Feb 2025$919.22$738.70$1,657.92$295,547.72
65Mar 2025$921.51$736.41$1,657.92$294,626.21
66Apr 2025$923.81$734.11$1,657.92$293,702.40
67May 2025$926.11$731.81$1,657.92$292,776.29
68Jun 2025$928.42$729.50$1,657.92$291,847.87
69Jul 2025$930.73$727.19$1,657.92$290,917.14
70Aug 2025$933.05$724.87$1,657.92$289,984.09
71Sep 2025$935.38$722.54$1,657.92$289,048.71
72Oct 2025$937.71$720.21$1,657.92$288,111.00
73Nov 2025$940.04$717.88$1,657.92$287,170.96
74Dec 2025$942.39$715.53$1,657.92$286,228.57
2025 Total$11,155.31$8,739.73$19,895.04
75Jan 2026$944.73$713.19$1,657.92$285,283.84
76Feb 2026$947.09$710.83$1,657.92$284,336.75
77Mar 2026$949.45$708.47$1,657.92$283,387.30
78Apr 2026$951.81$706.11$1,657.92$282,435.49
79May 2026$954.18$703.74$1,657.92$281,481.31
80Jun 2026$956.56$701.36$1,657.92$280,524.75
81Jul 2026$958.95$698.97$1,657.92$279,565.80
82Aug 2026$961.34$696.58$1,657.92$278,604.46
83Sep 2026$963.73$694.19$1,657.92$277,640.73
84Oct 2026$966.13$691.79$1,657.92$276,674.60
85Nov 2026$968.54$689.38$1,657.92$275,706.06
86Dec 2026$970.95$686.97$1,657.92$274,735.11
2026 Total$11,493.46$8,401.58$19,895.04
87Jan 2027$973.37$684.55$1,657.92$273,761.74
88Feb 2027$975.80$682.12$1,657.92$272,785.94
89Mar 2027$978.23$679.69$1,657.92$271,807.71
90Apr 2027$980.67$677.25$1,657.92$270,827.04
91May 2027$983.11$674.81$1,657.92$269,843.93
92Jun 2027$985.56$672.36$1,657.92$268,858.37
93Jul 2027$988.01$669.91$1,657.92$267,870.36
94Aug 2027$990.48$667.44$1,657.92$266,879.88
95Sep 2027$992.94$664.98$1,657.92$265,886.94
96Oct 2027$995.42$662.50$1,657.92$264,891.52
97Nov 2027$997.90$660.02$1,657.92$263,893.62
98Dec 2027$1,000.39$657.53$1,657.92$262,893.23
2027 Total$11,841.88$8,053.16$19,895.04
99Jan 2028$1,002.88$655.04$1,657.92$261,890.35
100Feb 2028$1,005.38$652.54$1,657.92$260,884.97
101Mar 2028$1,007.88$650.04$1,657.92$259,877.09
102Apr 2028$1,010.39$647.53$1,657.92$258,866.70
103May 2028$1,012.91$645.01$1,657.92$257,853.79
104Jun 2028$1,015.43$642.49$1,657.92$256,838.36
105Jul 2028$1,017.96$639.96$1,657.92$255,820.40
106Aug 2028$1,020.50$637.42$1,657.92$254,799.90
107Sep 2028$1,023.04$634.88$1,657.92$253,776.86
108Oct 2028$1,025.59$632.33$1,657.92$252,751.27
109Nov 2028$1,028.15$629.77$1,657.92$251,723.12
110Dec 2028$1,030.71$627.21$1,657.92$250,692.41
2028 Total$12,200.82$7,694.22$19,895.04
111Jan 2029$1,033.28$624.64$1,657.92$249,659.13
112Feb 2029$1,035.85$622.07$1,657.92$248,623.28
113Mar 2029$1,038.43$619.49$1,657.92$247,584.85
114Apr 2029$1,041.02$616.90$1,657.92$246,543.83
115May 2029$1,043.61$614.31$1,657.92$245,500.22
116Jun 2029$1,046.22$611.70$1,657.92$244,454.00
117Jul 2029$1,048.82$609.10$1,657.92$243,405.18
118Aug 2029$1,051.44$606.48$1,657.92$242,353.74
119Sep 2029$1,054.06$603.86$1,657.92$241,299.68
120Oct 2029$1,056.68$601.24$1,657.92$240,243.00
121Nov 2029$1,059.31$598.61$1,657.92$239,183.69
122Dec 2029$1,061.95$595.97$1,657.92$238,121.74
2029 Total$12,570.67$7,324.37$19,895.04
123Jan 2030$1,064.60$593.32$1,657.92$237,057.14
124Feb 2030$1,067.25$590.67$1,657.92$235,989.89
125Mar 2030$1,069.91$588.01$1,657.92$234,919.98
126Apr 2030$1,072.58$585.34$1,657.92$233,847.40
127May 2030$1,075.25$582.67$1,657.92$232,772.15
128Jun 2030$1,077.93$579.99$1,657.92$231,694.22
129Jul 2030$1,080.62$577.30$1,657.92$230,613.60
130Aug 2030$1,083.31$574.61$1,657.92$229,530.29
131Sep 2030$1,086.01$571.91$1,657.92$228,444.28
132Oct 2030$1,088.71$569.21$1,657.92$227,355.57
133Nov 2030$1,091.43$566.49$1,657.92$226,264.14
134Dec 2030$1,094.15$563.77$1,657.92$225,169.99
2030 Total$12,951.75$6,943.29$19,895.04
135Jan 2031$1,096.87$561.05$1,657.92$224,073.12
136Feb 2031$1,099.60$558.32$1,657.92$222,973.52
137Mar 2031$1,102.34$555.58$1,657.92$221,871.18
138Apr 2031$1,105.09$552.83$1,657.92$220,766.09
139May 2031$1,107.84$550.08$1,657.92$219,658.25
140Jun 2031$1,110.60$547.32$1,657.92$218,547.65
141Jul 2031$1,113.37$544.55$1,657.92$217,434.28
142Aug 2031$1,116.15$541.77$1,657.92$216,318.13
143Sep 2031$1,118.93$538.99$1,657.92$215,199.20
144Oct 2031$1,121.72$536.20$1,657.92$214,077.48
145Nov 2031$1,124.51$533.41$1,657.92$212,952.97
146Dec 2031$1,127.31$530.61$1,657.92$211,825.66
2031 Total$13,344.33$6,550.71$19,895.04
147Jan 2032$1,130.12$527.80$1,657.92$210,695.54
148Feb 2032$1,132.94$524.98$1,657.92$209,562.60
149Mar 2032$1,135.76$522.16$1,657.92$208,426.84
150Apr 2032$1,138.59$519.33$1,657.92$207,288.25
151May 2032$1,141.43$516.49$1,657.92$206,146.82
152Jun 2032$1,144.27$513.65$1,657.92$205,002.55
153Jul 2032$1,147.12$510.80$1,657.92$203,855.43
154Aug 2032$1,149.98$507.94$1,657.92$202,705.45
155Sep 2032$1,152.85$505.07$1,657.92$201,552.60
156Oct 2032$1,155.72$502.20$1,657.92$200,396.88
157Nov 2032$1,158.60$499.32$1,657.92$199,238.28
158Dec 2032$1,161.48$496.44$1,657.92$198,076.80
2032 Total$13,748.86$6,146.18$19,895.04
159Jan 2033$1,164.38$493.54$1,657.92$196,912.42
160Feb 2033$1,167.28$490.64$1,657.92$195,745.14
161Mar 2033$1,170.19$487.73$1,657.92$194,574.95
162Apr 2033$1,173.10$484.82$1,657.92$193,401.85
163May 2033$1,176.03$481.89$1,657.92$192,225.82
164Jun 2033$1,178.96$478.96$1,657.92$191,046.86
165Jul 2033$1,181.89$476.03$1,657.92$189,864.97
166Aug 2033$1,184.84$473.08$1,657.92$188,680.13
167Sep 2033$1,187.79$470.13$1,657.92$187,492.34
168Oct 2033$1,190.75$467.17$1,657.92$186,301.59
169Nov 2033$1,193.72$464.20$1,657.92$185,107.87
170Dec 2033$1,196.69$461.23$1,657.92$183,911.18
2033 Total$14,165.62$5,729.42$19,895.04
171Jan 2034$1,199.67$458.25$1,657.92$182,711.51
172Feb 2034$1,202.66$455.26$1,657.92$181,508.85
173Mar 2034$1,205.66$452.26$1,657.92$180,303.19
174Apr 2034$1,208.66$449.26$1,657.92$179,094.53
175May 2034$1,211.68$446.24$1,657.92$177,882.85
176Jun 2034$1,214.70$443.22$1,657.92$176,668.15
177Jul 2034$1,217.72$440.20$1,657.92$175,450.43
178Aug 2034$1,220.76$437.16$1,657.92$174,229.67
179Sep 2034$1,223.80$434.12$1,657.92$173,005.87
180Oct 2034$1,226.85$431.07$1,657.92$171,779.02
181Nov 2034$1,229.90$428.02$1,657.92$170,549.12
182Dec 2034$1,232.97$424.95$1,657.92$169,316.15
2034 Total$14,595.03$5,300.01$19,895.04
183Jan 2035$1,236.04$421.88$1,657.92$168,080.11
184Feb 2035$1,239.12$418.80$1,657.92$166,840.99
185Mar 2035$1,242.21$415.71$1,657.92$165,598.78
186Apr 2035$1,245.30$412.62$1,657.92$164,353.48
187May 2035$1,248.41$409.51$1,657.92$163,105.07
188Jun 2035$1,251.52$406.40$1,657.92$161,853.55
189Jul 2035$1,254.63$403.29$1,657.92$160,598.92
190Aug 2035$1,257.76$400.16$1,657.92$159,341.16
191Sep 2035$1,260.89$397.03$1,657.92$158,080.27
192Oct 2035$1,264.04$393.88$1,657.92$156,816.23
193Nov 2035$1,267.19$390.73$1,657.92$155,549.04
194Dec 2035$1,270.34$387.58$1,657.92$154,278.70
2035 Total$15,037.45$4,857.59$19,895.04
195Jan 2036$1,273.51$384.41$1,657.92$153,005.19
196Feb 2036$1,276.68$381.24$1,657.92$151,728.51
197Mar 2036$1,279.86$378.06$1,657.92$150,448.65
198Apr 2036$1,283.05$374.87$1,657.92$149,165.60
199May 2036$1,286.25$371.67$1,657.92$147,879.35
200Jun 2036$1,289.45$368.47$1,657.92$146,589.90
201Jul 2036$1,292.67$365.25$1,657.92$145,297.23
202Aug 2036$1,295.89$362.03$1,657.92$144,001.34
203Sep 2036$1,299.12$358.80$1,657.92$142,702.22
204Oct 2036$1,302.35$355.57$1,657.92$141,399.87
205Nov 2036$1,305.60$352.32$1,657.92$140,094.27
206Dec 2036$1,308.85$349.07$1,657.92$138,785.42
2036 Total$15,493.28$4,401.76$19,895.04
207Jan 2037$1,312.11$345.81$1,657.92$137,473.31
208Feb 2037$1,315.38$342.54$1,657.92$136,157.93
209Mar 2037$1,318.66$339.26$1,657.92$134,839.27
210Apr 2037$1,321.95$335.97$1,657.92$133,517.32
211May 2037$1,325.24$332.68$1,657.92$132,192.08
212Jun 2037$1,328.54$329.38$1,657.92$130,863.54
213Jul 2037$1,331.85$326.07$1,657.92$129,531.69
214Aug 2037$1,335.17$322.75$1,657.92$128,196.52
215Sep 2037$1,338.50$319.42$1,657.92$126,858.02
216Oct 2037$1,341.83$316.09$1,657.92$125,516.19
217Nov 2037$1,345.18$312.74$1,657.92$124,171.01
218Dec 2037$1,348.53$309.39$1,657.92$122,822.48
2037 Total$15,962.94$3,932.1$19,895.04
219Jan 2038$1,351.89$306.03$1,657.92$121,470.59
220Feb 2038$1,355.26$302.66$1,657.92$120,115.33
221Mar 2038$1,358.63$299.29$1,657.92$118,756.70
222Apr 2038$1,362.02$295.90$1,657.92$117,394.68
223May 2038$1,365.41$292.51$1,657.92$116,029.27
224Jun 2038$1,368.81$289.11$1,657.92$114,660.46
225Jul 2038$1,372.22$285.70$1,657.92$113,288.24
226Aug 2038$1,375.64$282.28$1,657.92$111,912.60
227Sep 2038$1,379.07$278.85$1,657.92$110,533.53
228Oct 2038$1,382.51$275.41$1,657.92$109,151.02
229Nov 2038$1,385.95$271.97$1,657.92$107,765.07
230Dec 2038$1,389.41$268.51$1,657.92$106,375.66
2038 Total$16,446.82$3,448.22$19,895.04
231Jan 2039$1,392.87$265.05$1,657.92$104,982.79
232Feb 2039$1,396.34$261.58$1,657.92$103,586.45
233Mar 2039$1,399.82$258.10$1,657.92$102,186.63
234Apr 2039$1,403.30$254.62$1,657.92$100,783.33
235May 2039$1,406.80$251.12$1,657.92$99,376.53
236Jun 2039$1,410.31$247.61$1,657.92$97,966.22
237Jul 2039$1,413.82$244.10$1,657.92$96,552.40
238Aug 2039$1,417.34$240.58$1,657.92$95,135.06
239Sep 2039$1,420.88$237.04$1,657.92$93,714.18
240Oct 2039$1,424.42$233.50$1,657.92$92,289.76
241Nov 2039$1,427.96$229.96$1,657.92$90,861.80
242Dec 2039$1,431.52$226.40$1,657.92$89,430.28
2039 Total$16,945.38$2,949.66$19,895.04
243Jan 2040$1,435.09$222.83$1,657.92$87,995.19
244Feb 2040$1,438.67$219.25$1,657.92$86,556.52
245Mar 2040$1,442.25$215.67$1,657.92$85,114.27
246Apr 2040$1,445.84$212.08$1,657.92$83,668.43
247May 2040$1,449.45$208.47$1,657.92$82,218.98
248Jun 2040$1,453.06$204.86$1,657.92$80,765.92
249Jul 2040$1,456.68$201.24$1,657.92$79,309.24
250Aug 2040$1,460.31$197.61$1,657.92$77,848.93
251Sep 2040$1,463.95$193.97$1,657.92$76,384.98
252Oct 2040$1,467.59$190.33$1,657.92$74,917.39
253Nov 2040$1,471.25$186.67$1,657.92$73,446.14
254Dec 2040$1,474.92$183.00$1,657.92$71,971.22
2040 Total$17,459.06$2,435.98$19,895.04
255Jan 2041$1,478.59$179.33$1,657.92$70,492.63
256Feb 2041$1,482.28$175.64$1,657.92$69,010.35
257Mar 2041$1,485.97$171.95$1,657.92$67,524.38
258Apr 2041$1,489.67$168.25$1,657.92$66,034.71
259May 2041$1,493.38$164.54$1,657.92$64,541.33
260Jun 2041$1,497.10$160.82$1,657.92$63,044.23
261Jul 2041$1,500.83$157.09$1,657.92$61,543.40
262Aug 2041$1,504.57$153.35$1,657.92$60,038.83
263Sep 2041$1,508.32$149.60$1,657.92$58,530.51
264Oct 2041$1,512.08$145.84$1,657.92$57,018.43
265Nov 2041$1,515.85$142.07$1,657.92$55,502.58
266Dec 2041$1,519.63$138.29$1,657.92$53,982.95
2041 Total$17,988.27$1,906.77$19,895.04
267Jan 2042$1,523.41$134.51$1,657.92$52,459.54
268Feb 2042$1,527.21$130.71$1,657.92$50,932.33
269Mar 2042$1,531.01$126.91$1,657.92$49,401.32
270Apr 2042$1,534.83$123.09$1,657.92$47,866.49
271May 2042$1,538.65$119.27$1,657.92$46,327.84
272Jun 2042$1,542.49$115.43$1,657.92$44,785.35
273Jul 2042$1,546.33$111.59$1,657.92$43,239.02
274Aug 2042$1,550.18$107.74$1,657.92$41,688.84
275Sep 2042$1,554.05$103.87$1,657.92$40,134.79
276Oct 2042$1,557.92$100.00$1,657.92$38,576.87
277Nov 2042$1,561.80$96.12$1,657.92$37,015.07
278Dec 2042$1,565.69$92.23$1,657.92$35,449.38
2042 Total$18,533.57$1,361.47$19,895.04
279Jan 2043$1,569.59$88.33$1,657.92$33,879.79
280Feb 2043$1,573.50$84.42$1,657.92$32,306.29
281Mar 2043$1,577.42$80.50$1,657.92$30,728.87
282Apr 2043$1,581.35$76.57$1,657.92$29,147.52
283May 2043$1,585.29$72.63$1,657.92$27,562.23
284Jun 2043$1,589.24$68.68$1,657.92$25,972.99
285Jul 2043$1,593.20$64.72$1,657.92$24,379.79
286Aug 2043$1,597.17$60.75$1,657.92$22,782.62
287Sep 2043$1,601.15$56.77$1,657.92$21,181.47
288Oct 2043$1,605.14$52.78$1,657.92$19,576.33
289Nov 2043$1,609.14$48.78$1,657.92$17,967.19
290Dec 2043$1,613.15$44.77$1,657.92$16,354.04
2043 Total$19,095.34$799.7$19,895.04
291Jan 2044$1,617.17$40.75$1,657.92$14,736.87
292Feb 2044$1,621.20$36.72$1,657.92$13,115.67
293Mar 2044$1,625.24$32.68$1,657.92$11,490.43
294Apr 2044$1,629.29$28.63$1,657.92$9,861.14
295May 2044$1,633.35$24.57$1,657.92$8,227.79
296Jun 2044$1,637.42$20.50$1,657.92$6,590.37
297Jul 2044$1,641.50$16.42$1,657.92$4,948.87
298Aug 2044$1,645.59$12.33$1,657.92$3,303.28
299Sep 2044$1,649.69$8.23$1,657.92$1,653.59
300Oct 2044$1,653.59$4.12$1,657.71$0.00
2044 Total$16,354.04$224.95$16,578.99
Compare your product with the big 4 banks, or add more products to compare
As seen on