Borrow amount

$300,000

Advertised Rate

2.59

% p.a

Variable

Loan term
25 Years
Repayment frequency
Monthly
Monthly Repayments
$1,359
Number of repayments
300
Total interest paid
$107,846
Total Repayments

$407,846

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Sep 2021$711.99$647.50$1,359.49$299,288.01
2Oct 2021$713.53$645.96$1,359.49$298,574.48
3Nov 2021$715.07$644.42$1,359.49$297,859.41
4Dec 2021$716.61$642.88$1,359.49$297,142.80
2021 Total$2,857.2$2,580.76$5,437.96
5Jan 2022$718.16$641.33$1,359.49$296,424.64
6Feb 2022$719.71$639.78$1,359.49$295,704.93
7Mar 2022$721.26$638.23$1,359.49$294,983.67
8Apr 2022$722.82$636.67$1,359.49$294,260.85
9May 2022$724.38$635.11$1,359.49$293,536.47
10Jun 2022$725.94$633.55$1,359.49$292,810.53
11Jul 2022$727.51$631.98$1,359.49$292,083.02
12Aug 2022$729.08$630.41$1,359.49$291,353.94
13Sep 2022$730.65$628.84$1,359.49$290,623.29
14Oct 2022$732.23$627.26$1,359.49$289,891.06
15Nov 2022$733.81$625.68$1,359.49$289,157.25
16Dec 2022$735.39$624.10$1,359.49$288,421.86
2022 Total$8,720.94$7,592.94$16,313.88
17Jan 2023$736.98$622.51$1,359.49$287,684.88
18Feb 2023$738.57$620.92$1,359.49$286,946.31
19Mar 2023$740.16$619.33$1,359.49$286,206.15
20Apr 2023$741.76$617.73$1,359.49$285,464.39
21May 2023$743.36$616.13$1,359.49$284,721.03
22Jun 2023$744.97$614.52$1,359.49$283,976.06
23Jul 2023$746.58$612.91$1,359.49$283,229.48
24Aug 2023$748.19$611.30$1,359.49$282,481.29
25Sep 2023$749.80$609.69$1,359.49$281,731.49
26Oct 2023$751.42$608.07$1,359.49$280,980.07
27Nov 2023$753.04$606.45$1,359.49$280,227.03
28Dec 2023$754.67$604.82$1,359.49$279,472.36
2023 Total$8,949.5$7,364.38$16,313.88
29Jan 2024$756.30$603.19$1,359.49$278,716.06
30Feb 2024$757.93$601.56$1,359.49$277,958.13
31Mar 2024$759.56$599.93$1,359.49$277,198.57
32Apr 2024$761.20$598.29$1,359.49$276,437.37
33May 2024$762.85$596.64$1,359.49$275,674.52
34Jun 2024$764.49$595.00$1,359.49$274,910.03
35Jul 2024$766.14$593.35$1,359.49$274,143.89
36Aug 2024$767.80$591.69$1,359.49$273,376.09
37Sep 2024$769.45$590.04$1,359.49$272,606.64
38Oct 2024$771.11$588.38$1,359.49$271,835.53
39Nov 2024$772.78$586.71$1,359.49$271,062.75
40Dec 2024$774.45$585.04$1,359.49$270,288.30
2024 Total$9,184.06$7,129.82$16,313.88
41Jan 2025$776.12$583.37$1,359.49$269,512.18
42Feb 2025$777.79$581.70$1,359.49$268,734.39
43Mar 2025$779.47$580.02$1,359.49$267,954.92
44Apr 2025$781.15$578.34$1,359.49$267,173.77
45May 2025$782.84$576.65$1,359.49$266,390.93
46Jun 2025$784.53$574.96$1,359.49$265,606.40
47Jul 2025$786.22$573.27$1,359.49$264,820.18
48Aug 2025$787.92$571.57$1,359.49$264,032.26
49Sep 2025$789.62$569.87$1,359.49$263,242.64
50Oct 2025$791.32$568.17$1,359.49$262,451.32
51Nov 2025$793.03$566.46$1,359.49$261,658.29
52Dec 2025$794.74$564.75$1,359.49$260,863.55
2025 Total$9,424.75$6,889.13$16,313.88
53Jan 2026$796.46$563.03$1,359.49$260,067.09
54Feb 2026$798.18$561.31$1,359.49$259,268.91
55Mar 2026$799.90$559.59$1,359.49$258,469.01
56Apr 2026$801.63$557.86$1,359.49$257,667.38
57May 2026$803.36$556.13$1,359.49$256,864.02
58Jun 2026$805.09$554.40$1,359.49$256,058.93
59Jul 2026$806.83$552.66$1,359.49$255,252.10
60Aug 2026$808.57$550.92$1,359.49$254,443.53
61Sep 2026$810.32$549.17$1,359.49$253,633.21
62Oct 2026$812.06$547.43$1,359.49$252,821.15
63Nov 2026$813.82$545.67$1,359.49$252,007.33
64Dec 2026$815.57$543.92$1,359.49$251,191.76
2026 Total$9,671.79$6,642.09$16,313.88
65Jan 2027$817.33$542.16$1,359.49$250,374.43
66Feb 2027$819.10$540.39$1,359.49$249,555.33
67Mar 2027$820.87$538.62$1,359.49$248,734.46
68Apr 2027$822.64$536.85$1,359.49$247,911.82
69May 2027$824.41$535.08$1,359.49$247,087.41
70Jun 2027$826.19$533.30$1,359.49$246,261.22
71Jul 2027$827.98$531.51$1,359.49$245,433.24
72Aug 2027$829.76$529.73$1,359.49$244,603.48
73Sep 2027$831.55$527.94$1,359.49$243,771.93
74Oct 2027$833.35$526.14$1,359.49$242,938.58
75Nov 2027$835.15$524.34$1,359.49$242,103.43
76Dec 2027$836.95$522.54$1,359.49$241,266.48
2027 Total$9,925.28$6,388.6$16,313.88
77Jan 2028$838.76$520.73$1,359.49$240,427.72
78Feb 2028$840.57$518.92$1,359.49$239,587.15
79Mar 2028$842.38$517.11$1,359.49$238,744.77
80Apr 2028$844.20$515.29$1,359.49$237,900.57
81May 2028$846.02$513.47$1,359.49$237,054.55
82Jun 2028$847.85$511.64$1,359.49$236,206.70
83Jul 2028$849.68$509.81$1,359.49$235,357.02
84Aug 2028$851.51$507.98$1,359.49$234,505.51
85Sep 2028$853.35$506.14$1,359.49$233,652.16
86Oct 2028$855.19$504.30$1,359.49$232,796.97
87Nov 2028$857.04$502.45$1,359.49$231,939.93
88Dec 2028$858.89$500.60$1,359.49$231,081.04
2028 Total$10,185.44$6,128.44$16,313.88
89Jan 2029$860.74$498.75$1,359.49$230,220.30
90Feb 2029$862.60$496.89$1,359.49$229,357.70
91Mar 2029$864.46$495.03$1,359.49$228,493.24
92Apr 2029$866.33$493.16$1,359.49$227,626.91
93May 2029$868.20$491.29$1,359.49$226,758.71
94Jun 2029$870.07$489.42$1,359.49$225,888.64
95Jul 2029$871.95$487.54$1,359.49$225,016.69
96Aug 2029$873.83$485.66$1,359.49$224,142.86
97Sep 2029$875.71$483.78$1,359.49$223,267.15
98Oct 2029$877.61$481.88$1,359.49$222,389.54
99Nov 2029$879.50$479.99$1,359.49$221,510.04
100Dec 2029$881.40$478.09$1,359.49$220,628.64
2029 Total$10,452.4$5,861.48$16,313.88
101Jan 2030$883.30$476.19$1,359.49$219,745.34
102Feb 2030$885.21$474.28$1,359.49$218,860.13
103Mar 2030$887.12$472.37$1,359.49$217,973.01
104Apr 2030$889.03$470.46$1,359.49$217,083.98
105May 2030$890.95$468.54$1,359.49$216,193.03
106Jun 2030$892.87$466.62$1,359.49$215,300.16
107Jul 2030$894.80$464.69$1,359.49$214,405.36
108Aug 2030$896.73$462.76$1,359.49$213,508.63
109Sep 2030$898.67$460.82$1,359.49$212,609.96
110Oct 2030$900.61$458.88$1,359.49$211,709.35
111Nov 2030$902.55$456.94$1,359.49$210,806.80
112Dec 2030$904.50$454.99$1,359.49$209,902.30
2030 Total$10,726.34$5,587.54$16,313.88
113Jan 2031$906.45$453.04$1,359.49$208,995.85
114Feb 2031$908.41$451.08$1,359.49$208,087.44
115Mar 2031$910.37$449.12$1,359.49$207,177.07
116Apr 2031$912.33$447.16$1,359.49$206,264.74
117May 2031$914.30$445.19$1,359.49$205,350.44
118Jun 2031$916.28$443.21$1,359.49$204,434.16
119Jul 2031$918.25$441.24$1,359.49$203,515.91
120Aug 2031$920.23$439.26$1,359.49$202,595.68
121Sep 2031$922.22$437.27$1,359.49$201,673.46
122Oct 2031$924.21$435.28$1,359.49$200,749.25
123Nov 2031$926.21$433.28$1,359.49$199,823.04
124Dec 2031$928.21$431.28$1,359.49$198,894.83
2031 Total$11,007.47$5,306.41$16,313.88
125Jan 2032$930.21$429.28$1,359.49$197,964.62
126Feb 2032$932.22$427.27$1,359.49$197,032.40
127Mar 2032$934.23$425.26$1,359.49$196,098.17
128Apr 2032$936.24$423.25$1,359.49$195,161.93
129May 2032$938.27$421.22$1,359.49$194,223.66
130Jun 2032$940.29$419.20$1,359.49$193,283.37
131Jul 2032$942.32$417.17$1,359.49$192,341.05
132Aug 2032$944.35$415.14$1,359.49$191,396.70
133Sep 2032$946.39$413.10$1,359.49$190,450.31
134Oct 2032$948.43$411.06$1,359.49$189,501.88
135Nov 2032$950.48$409.01$1,359.49$188,551.40
136Dec 2032$952.53$406.96$1,359.49$187,598.87
2032 Total$11,295.96$5,017.92$16,313.88
137Jan 2033$954.59$404.90$1,359.49$186,644.28
138Feb 2033$956.65$402.84$1,359.49$185,687.63
139Mar 2033$958.71$400.78$1,359.49$184,728.92
140Apr 2033$960.78$398.71$1,359.49$183,768.14
141May 2033$962.86$396.63$1,359.49$182,805.28
142Jun 2033$964.94$394.55$1,359.49$181,840.34
143Jul 2033$967.02$392.47$1,359.49$180,873.32
144Aug 2033$969.11$390.38$1,359.49$179,904.21
145Sep 2033$971.20$388.29$1,359.49$178,933.01
146Oct 2033$973.29$386.20$1,359.49$177,959.72
147Nov 2033$975.39$384.10$1,359.49$176,984.33
148Dec 2033$977.50$381.99$1,359.49$176,006.83
2033 Total$11,592.04$4,721.84$16,313.88
149Jan 2034$979.61$379.88$1,359.49$175,027.22
150Feb 2034$981.72$377.77$1,359.49$174,045.50
151Mar 2034$983.84$375.65$1,359.49$173,061.66
152Apr 2034$985.97$373.52$1,359.49$172,075.69
153May 2034$988.09$371.40$1,359.49$171,087.60
154Jun 2034$990.23$369.26$1,359.49$170,097.37
155Jul 2034$992.36$367.13$1,359.49$169,105.01
156Aug 2034$994.51$364.98$1,359.49$168,110.50
157Sep 2034$996.65$362.84$1,359.49$167,113.85
158Oct 2034$998.80$360.69$1,359.49$166,115.05
159Nov 2034$1,000.96$358.53$1,359.49$165,114.09
160Dec 2034$1,003.12$356.37$1,359.49$164,110.97
2034 Total$11,895.86$4,418.02$16,313.88
161Jan 2035$1,005.28$354.21$1,359.49$163,105.69
162Feb 2035$1,007.45$352.04$1,359.49$162,098.24
163Mar 2035$1,009.63$349.86$1,359.49$161,088.61
164Apr 2035$1,011.81$347.68$1,359.49$160,076.80
165May 2035$1,013.99$345.50$1,359.49$159,062.81
166Jun 2035$1,016.18$343.31$1,359.49$158,046.63
167Jul 2035$1,018.37$341.12$1,359.49$157,028.26
168Aug 2035$1,020.57$338.92$1,359.49$156,007.69
169Sep 2035$1,022.77$336.72$1,359.49$154,984.92
170Oct 2035$1,024.98$334.51$1,359.49$153,959.94
171Nov 2035$1,027.19$332.30$1,359.49$152,932.75
172Dec 2035$1,029.41$330.08$1,359.49$151,903.34
2035 Total$12,207.63$4,106.25$16,313.88
173Jan 2036$1,031.63$327.86$1,359.49$150,871.71
174Feb 2036$1,033.86$325.63$1,359.49$149,837.85
175Mar 2036$1,036.09$323.40$1,359.49$148,801.76
176Apr 2036$1,038.33$321.16$1,359.49$147,763.43
177May 2036$1,040.57$318.92$1,359.49$146,722.86
178Jun 2036$1,042.81$316.68$1,359.49$145,680.05
179Jul 2036$1,045.06$314.43$1,359.49$144,634.99
180Aug 2036$1,047.32$312.17$1,359.49$143,587.67
181Sep 2036$1,049.58$309.91$1,359.49$142,538.09
182Oct 2036$1,051.85$307.64$1,359.49$141,486.24
183Nov 2036$1,054.12$305.37$1,359.49$140,432.12
184Dec 2036$1,056.39$303.10$1,359.49$139,375.73
2036 Total$12,527.61$3,786.27$16,313.88
185Jan 2037$1,058.67$300.82$1,359.49$138,317.06
186Feb 2037$1,060.96$298.53$1,359.49$137,256.10
187Mar 2037$1,063.25$296.24$1,359.49$136,192.85
188Apr 2037$1,065.54$293.95$1,359.49$135,127.31
189May 2037$1,067.84$291.65$1,359.49$134,059.47
190Jun 2037$1,070.14$289.35$1,359.49$132,989.33
191Jul 2037$1,072.45$287.04$1,359.49$131,916.88
192Aug 2037$1,074.77$284.72$1,359.49$130,842.11
193Sep 2037$1,077.09$282.40$1,359.49$129,765.02
194Oct 2037$1,079.41$280.08$1,359.49$128,685.61
195Nov 2037$1,081.74$277.75$1,359.49$127,603.87
196Dec 2037$1,084.08$275.41$1,359.49$126,519.79
2037 Total$12,855.94$3,457.94$16,313.88
197Jan 2038$1,086.42$273.07$1,359.49$125,433.37
198Feb 2038$1,088.76$270.73$1,359.49$124,344.61
199Mar 2038$1,091.11$268.38$1,359.49$123,253.50
200Apr 2038$1,093.47$266.02$1,359.49$122,160.03
201May 2038$1,095.83$263.66$1,359.49$121,064.20
202Jun 2038$1,098.19$261.30$1,359.49$119,966.01
203Jul 2038$1,100.56$258.93$1,359.49$118,865.45
204Aug 2038$1,102.94$256.55$1,359.49$117,762.51
205Sep 2038$1,105.32$254.17$1,359.49$116,657.19
206Oct 2038$1,107.70$251.79$1,359.49$115,549.49
207Nov 2038$1,110.10$249.39$1,359.49$114,439.39
208Dec 2038$1,112.49$247.00$1,359.49$113,326.90
2038 Total$13,192.89$3,120.99$16,313.88
209Jan 2039$1,114.89$244.60$1,359.49$112,212.01
210Feb 2039$1,117.30$242.19$1,359.49$111,094.71
211Mar 2039$1,119.71$239.78$1,359.49$109,975.00
212Apr 2039$1,122.13$237.36$1,359.49$108,852.87
213May 2039$1,124.55$234.94$1,359.49$107,728.32
214Jun 2039$1,126.98$232.51$1,359.49$106,601.34
215Jul 2039$1,129.41$230.08$1,359.49$105,471.93
216Aug 2039$1,131.85$227.64$1,359.49$104,340.08
217Sep 2039$1,134.29$225.20$1,359.49$103,205.79
218Oct 2039$1,136.74$222.75$1,359.49$102,069.05
219Nov 2039$1,139.19$220.30$1,359.49$100,929.86
220Dec 2039$1,141.65$217.84$1,359.49$99,788.21
2039 Total$13,538.69$2,775.19$16,313.88
221Jan 2040$1,144.11$215.38$1,359.49$98,644.10
222Feb 2040$1,146.58$212.91$1,359.49$97,497.52
223Mar 2040$1,149.06$210.43$1,359.49$96,348.46
224Apr 2040$1,151.54$207.95$1,359.49$95,196.92
225May 2040$1,154.02$205.47$1,359.49$94,042.90
226Jun 2040$1,156.51$202.98$1,359.49$92,886.39
227Jul 2040$1,159.01$200.48$1,359.49$91,727.38
228Aug 2040$1,161.51$197.98$1,359.49$90,565.87
229Sep 2040$1,164.02$195.47$1,359.49$89,401.85
230Oct 2040$1,166.53$192.96$1,359.49$88,235.32
231Nov 2040$1,169.05$190.44$1,359.49$87,066.27
232Dec 2040$1,171.57$187.92$1,359.49$85,894.70
2040 Total$13,893.51$2,420.37$16,313.88
233Jan 2041$1,174.10$185.39$1,359.49$84,720.60
234Feb 2041$1,176.63$182.86$1,359.49$83,543.97
235Mar 2041$1,179.17$180.32$1,359.49$82,364.80
236Apr 2041$1,181.72$177.77$1,359.49$81,183.08
237May 2041$1,184.27$175.22$1,359.49$79,998.81
238Jun 2041$1,186.83$172.66$1,359.49$78,811.98
239Jul 2041$1,189.39$170.10$1,359.49$77,622.59
240Aug 2041$1,191.95$167.54$1,359.49$76,430.64
241Sep 2041$1,194.53$164.96$1,359.49$75,236.11
242Oct 2041$1,197.11$162.38$1,359.49$74,039.00
243Nov 2041$1,199.69$159.80$1,359.49$72,839.31
244Dec 2041$1,202.28$157.21$1,359.49$71,637.03
2041 Total$14,257.67$2,056.21$16,313.88
245Jan 2042$1,204.87$154.62$1,359.49$70,432.16
246Feb 2042$1,207.47$152.02$1,359.49$69,224.69
247Mar 2042$1,210.08$149.41$1,359.49$68,014.61
248Apr 2042$1,212.69$146.80$1,359.49$66,801.92
249May 2042$1,215.31$144.18$1,359.49$65,586.61
250Jun 2042$1,217.93$141.56$1,359.49$64,368.68
251Jul 2042$1,220.56$138.93$1,359.49$63,148.12
252Aug 2042$1,223.20$136.29$1,359.49$61,924.92
253Sep 2042$1,225.84$133.65$1,359.49$60,699.08
254Oct 2042$1,228.48$131.01$1,359.49$59,470.60
255Nov 2042$1,231.13$128.36$1,359.49$58,239.47
256Dec 2042$1,233.79$125.70$1,359.49$57,005.68
2042 Total$14,631.35$1,682.53$16,313.88
257Jan 2043$1,236.45$123.04$1,359.49$55,769.23
258Feb 2043$1,239.12$120.37$1,359.49$54,530.11
259Mar 2043$1,241.80$117.69$1,359.49$53,288.31
260Apr 2043$1,244.48$115.01$1,359.49$52,043.83
261May 2043$1,247.16$112.33$1,359.49$50,796.67
262Jun 2043$1,249.85$109.64$1,359.49$49,546.82
263Jul 2043$1,252.55$106.94$1,359.49$48,294.27
264Aug 2043$1,255.25$104.24$1,359.49$47,039.02
265Sep 2043$1,257.96$101.53$1,359.49$45,781.06
266Oct 2043$1,260.68$98.81$1,359.49$44,520.38
267Nov 2043$1,263.40$96.09$1,359.49$43,256.98
268Dec 2043$1,266.13$93.36$1,359.49$41,990.85
2043 Total$15,014.83$1,299.05$16,313.88
269Jan 2044$1,268.86$90.63$1,359.49$40,721.99
270Feb 2044$1,271.60$87.89$1,359.49$39,450.39
271Mar 2044$1,274.34$85.15$1,359.49$38,176.05
272Apr 2044$1,277.09$82.40$1,359.49$36,898.96
273May 2044$1,279.85$79.64$1,359.49$35,619.11
274Jun 2044$1,282.61$76.88$1,359.49$34,336.50
275Jul 2044$1,285.38$74.11$1,359.49$33,051.12
276Aug 2044$1,288.15$71.34$1,359.49$31,762.97
277Sep 2044$1,290.93$68.56$1,359.49$30,472.04
278Oct 2044$1,293.72$65.77$1,359.49$29,178.32
279Nov 2044$1,296.51$62.98$1,359.49$27,881.81
280Dec 2044$1,299.31$60.18$1,359.49$26,582.50
2044 Total$15,408.35$905.53$16,313.88
281Jan 2045$1,302.12$57.37$1,359.49$25,280.38
282Feb 2045$1,304.93$54.56$1,359.49$23,975.45
283Mar 2045$1,307.74$51.75$1,359.49$22,667.71
284Apr 2045$1,310.57$48.92$1,359.49$21,357.14
285May 2045$1,313.39$46.10$1,359.49$20,043.75
286Jun 2045$1,316.23$43.26$1,359.49$18,727.52
287Jul 2045$1,319.07$40.42$1,359.49$17,408.45
288Aug 2045$1,321.92$37.57$1,359.49$16,086.53
289Sep 2045$1,324.77$34.72$1,359.49$14,761.76
290Oct 2045$1,327.63$31.86$1,359.49$13,434.13
291Nov 2045$1,330.49$29.00$1,359.49$12,103.64
292Dec 2045$1,333.37$26.12$1,359.49$10,770.27
2045 Total$15,812.23$501.65$16,313.88
293Jan 2046$1,336.24$23.25$1,359.49$9,434.03
294Feb 2046$1,339.13$20.36$1,359.49$8,094.90
295Mar 2046$1,342.02$17.47$1,359.49$6,752.88
296Apr 2046$1,344.92$14.57$1,359.49$5,407.96
297May 2046$1,347.82$11.67$1,359.49$4,060.14
298Jun 2046$1,350.73$8.76$1,359.49$2,709.41
299Jul 2046$1,353.64$5.85$1,359.49$1,355.77
300Aug 2046$1,355.77$2.93$1,358.70$0.00
2046 Total$10,770.27$104.86$10,875.13