Borrow amount

$300,000

Advertised Rate

2.58

% p.a

Fixed - 1 year

Loan term
25 Years
Repayment frequency
Monthly
Monthly Repayments
$1,358
Number of repayments
300
Total interest paid
$107,391
Total Repayments

$407,391

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Jun 2021$712.97$645.00$1,357.97$299,287.03
2Jul 2021$714.50$643.47$1,357.97$298,572.53
3Aug 2021$716.04$641.93$1,357.97$297,856.49
4Sep 2021$717.58$640.39$1,357.97$297,138.91
5Oct 2021$719.12$638.85$1,357.97$296,419.79
6Nov 2021$720.67$637.30$1,357.97$295,699.12
7Dec 2021$722.22$635.75$1,357.97$294,976.90
2021 Total$5,023.1$4,482.69$9,505.79
8Jan 2022$723.77$634.20$1,357.97$294,253.13
9Feb 2022$725.33$632.64$1,357.97$293,527.80
10Mar 2022$726.89$631.08$1,357.97$292,800.91
11Apr 2022$728.45$629.52$1,357.97$292,072.46
12May 2022$730.01$627.96$1,357.97$291,342.45
13Jun 2022$731.58$626.39$1,357.97$290,610.87
14Jul 2022$733.16$624.81$1,357.97$289,877.71
15Aug 2022$734.73$623.24$1,357.97$289,142.98
16Sep 2022$736.31$621.66$1,357.97$288,406.67
17Oct 2022$737.90$620.07$1,357.97$287,668.77
18Nov 2022$739.48$618.49$1,357.97$286,929.29
19Dec 2022$741.07$616.90$1,357.97$286,188.22
2022 Total$8,788.68$7,506.96$16,295.64
20Jan 2023$742.67$615.30$1,357.97$285,445.55
21Feb 2023$744.26$613.71$1,357.97$284,701.29
22Mar 2023$745.86$612.11$1,357.97$283,955.43
23Apr 2023$747.47$610.50$1,357.97$283,207.96
24May 2023$749.07$608.90$1,357.97$282,458.89
25Jun 2023$750.68$607.29$1,357.97$281,708.21
26Jul 2023$752.30$605.67$1,357.97$280,955.91
27Aug 2023$753.91$604.06$1,357.97$280,202.00
28Sep 2023$755.54$602.43$1,357.97$279,446.46
29Oct 2023$757.16$600.81$1,357.97$278,689.30
30Nov 2023$758.79$599.18$1,357.97$277,930.51
31Dec 2023$760.42$597.55$1,357.97$277,170.09
2023 Total$9,018.13$7,277.51$16,295.64
32Jan 2024$762.05$595.92$1,357.97$276,408.04
33Feb 2024$763.69$594.28$1,357.97$275,644.35
34Mar 2024$765.33$592.64$1,357.97$274,879.02
35Apr 2024$766.98$590.99$1,357.97$274,112.04
36May 2024$768.63$589.34$1,357.97$273,343.41
37Jun 2024$770.28$587.69$1,357.97$272,573.13
38Jul 2024$771.94$586.03$1,357.97$271,801.19
39Aug 2024$773.60$584.37$1,357.97$271,027.59
40Sep 2024$775.26$582.71$1,357.97$270,252.33
41Oct 2024$776.93$581.04$1,357.97$269,475.40
42Nov 2024$778.60$579.37$1,357.97$268,696.80
43Dec 2024$780.27$577.70$1,357.97$267,916.53
2024 Total$9,253.56$7,042.08$16,295.64
44Jan 2025$781.95$576.02$1,357.97$267,134.58
45Feb 2025$783.63$574.34$1,357.97$266,350.95
46Mar 2025$785.32$572.65$1,357.97$265,565.63
47Apr 2025$787.00$570.97$1,357.97$264,778.63
48May 2025$788.70$569.27$1,357.97$263,989.93
49Jun 2025$790.39$567.58$1,357.97$263,199.54
50Jul 2025$792.09$565.88$1,357.97$262,407.45
51Aug 2025$793.79$564.18$1,357.97$261,613.66
52Sep 2025$795.50$562.47$1,357.97$260,818.16
53Oct 2025$797.21$560.76$1,357.97$260,020.95
54Nov 2025$798.92$559.05$1,357.97$259,222.03
55Dec 2025$800.64$557.33$1,357.97$258,421.39
2025 Total$9,495.14$6,800.5$16,295.64
56Jan 2026$802.36$555.61$1,357.97$257,619.03
57Feb 2026$804.09$553.88$1,357.97$256,814.94
58Mar 2026$805.82$552.15$1,357.97$256,009.12
59Apr 2026$807.55$550.42$1,357.97$255,201.57
60May 2026$809.29$548.68$1,357.97$254,392.28
61Jun 2026$811.03$546.94$1,357.97$253,581.25
62Jul 2026$812.77$545.20$1,357.97$252,768.48
63Aug 2026$814.52$543.45$1,357.97$251,953.96
64Sep 2026$816.27$541.70$1,357.97$251,137.69
65Oct 2026$818.02$539.95$1,357.97$250,319.67
66Nov 2026$819.78$538.19$1,357.97$249,499.89
67Dec 2026$821.55$536.42$1,357.97$248,678.34
2026 Total$9,743.05$6,552.59$16,295.64
68Jan 2027$823.31$534.66$1,357.97$247,855.03
69Feb 2027$825.08$532.89$1,357.97$247,029.95
70Mar 2027$826.86$531.11$1,357.97$246,203.09
71Apr 2027$828.63$529.34$1,357.97$245,374.46
72May 2027$830.41$527.56$1,357.97$244,544.05
73Jun 2027$832.20$525.77$1,357.97$243,711.85
74Jul 2027$833.99$523.98$1,357.97$242,877.86
75Aug 2027$835.78$522.19$1,357.97$242,042.08
76Sep 2027$837.58$520.39$1,357.97$241,204.50
77Oct 2027$839.38$518.59$1,357.97$240,365.12
78Nov 2027$841.18$516.79$1,357.97$239,523.94
79Dec 2027$842.99$514.98$1,357.97$238,680.95
2027 Total$9,997.39$6,298.25$16,295.64
80Jan 2028$844.81$513.16$1,357.97$237,836.14
81Feb 2028$846.62$511.35$1,357.97$236,989.52
82Mar 2028$848.44$509.53$1,357.97$236,141.08
83Apr 2028$850.27$507.70$1,357.97$235,290.81
84May 2028$852.09$505.88$1,357.97$234,438.72
85Jun 2028$853.93$504.04$1,357.97$233,584.79
86Jul 2028$855.76$502.21$1,357.97$232,729.03
87Aug 2028$857.60$500.37$1,357.97$231,871.43
88Sep 2028$859.45$498.52$1,357.97$231,011.98
89Oct 2028$861.29$496.68$1,357.97$230,150.69
90Nov 2028$863.15$494.82$1,357.97$229,287.54
91Dec 2028$865.00$492.97$1,357.97$228,422.54
2028 Total$10,258.41$6,037.23$16,295.64
92Jan 2029$866.86$491.11$1,357.97$227,555.68
93Feb 2029$868.73$489.24$1,357.97$226,686.95
94Mar 2029$870.59$487.38$1,357.97$225,816.36
95Apr 2029$872.46$485.51$1,357.97$224,943.90
96May 2029$874.34$483.63$1,357.97$224,069.56
97Jun 2029$876.22$481.75$1,357.97$223,193.34
98Jul 2029$878.10$479.87$1,357.97$222,315.24
99Aug 2029$879.99$477.98$1,357.97$221,435.25
100Sep 2029$881.88$476.09$1,357.97$220,553.37
101Oct 2029$883.78$474.19$1,357.97$219,669.59
102Nov 2029$885.68$472.29$1,357.97$218,783.91
103Dec 2029$887.58$470.39$1,357.97$217,896.33
2029 Total$10,526.21$5,769.43$16,295.64
104Jan 2030$889.49$468.48$1,357.97$217,006.84
105Feb 2030$891.41$466.56$1,357.97$216,115.43
106Mar 2030$893.32$464.65$1,357.97$215,222.11
107Apr 2030$895.24$462.73$1,357.97$214,326.87
108May 2030$897.17$460.80$1,357.97$213,429.70
109Jun 2030$899.10$458.87$1,357.97$212,530.60
110Jul 2030$901.03$456.94$1,357.97$211,629.57
111Aug 2030$902.97$455.00$1,357.97$210,726.60
112Sep 2030$904.91$453.06$1,357.97$209,821.69
113Oct 2030$906.85$451.12$1,357.97$208,914.84
114Nov 2030$908.80$449.17$1,357.97$208,006.04
115Dec 2030$910.76$447.21$1,357.97$207,095.28
2030 Total$10,801.05$5,494.59$16,295.64
116Jan 2031$912.72$445.25$1,357.97$206,182.56
117Feb 2031$914.68$443.29$1,357.97$205,267.88
118Mar 2031$916.64$441.33$1,357.97$204,351.24
119Apr 2031$918.61$439.36$1,357.97$203,432.63
120May 2031$920.59$437.38$1,357.97$202,512.04
121Jun 2031$922.57$435.40$1,357.97$201,589.47
122Jul 2031$924.55$433.42$1,357.97$200,664.92
123Aug 2031$926.54$431.43$1,357.97$199,738.38
124Sep 2031$928.53$429.44$1,357.97$198,809.85
125Oct 2031$930.53$427.44$1,357.97$197,879.32
126Nov 2031$932.53$425.44$1,357.97$196,946.79
127Dec 2031$934.53$423.44$1,357.97$196,012.26
2031 Total$11,083.02$5,212.62$16,295.64
128Jan 2032$936.54$421.43$1,357.97$195,075.72
129Feb 2032$938.56$419.41$1,357.97$194,137.16
130Mar 2032$940.58$417.39$1,357.97$193,196.58
131Apr 2032$942.60$415.37$1,357.97$192,253.98
132May 2032$944.62$413.35$1,357.97$191,309.36
133Jun 2032$946.65$411.32$1,357.97$190,362.71
134Jul 2032$948.69$409.28$1,357.97$189,414.02
135Aug 2032$950.73$407.24$1,357.97$188,463.29
136Sep 2032$952.77$405.20$1,357.97$187,510.52
137Oct 2032$954.82$403.15$1,357.97$186,555.70
138Nov 2032$956.88$401.09$1,357.97$185,598.82
139Dec 2032$958.93$399.04$1,357.97$184,639.89
2032 Total$11,372.37$4,923.27$16,295.64
140Jan 2033$960.99$396.98$1,357.97$183,678.90
141Feb 2033$963.06$394.91$1,357.97$182,715.84
142Mar 2033$965.13$392.84$1,357.97$181,750.71
143Apr 2033$967.21$390.76$1,357.97$180,783.50
144May 2033$969.29$388.68$1,357.97$179,814.21
145Jun 2033$971.37$386.60$1,357.97$178,842.84
146Jul 2033$973.46$384.51$1,357.97$177,869.38
147Aug 2033$975.55$382.42$1,357.97$176,893.83
148Sep 2033$977.65$380.32$1,357.97$175,916.18
149Oct 2033$979.75$378.22$1,357.97$174,936.43
150Nov 2033$981.86$376.11$1,357.97$173,954.57
151Dec 2033$983.97$374.00$1,357.97$172,970.60
2033 Total$11,669.29$4,626.35$16,295.64
152Jan 2034$986.08$371.89$1,357.97$171,984.52
153Feb 2034$988.20$369.77$1,357.97$170,996.32
154Mar 2034$990.33$367.64$1,357.97$170,005.99
155Apr 2034$992.46$365.51$1,357.97$169,013.53
156May 2034$994.59$363.38$1,357.97$168,018.94
157Jun 2034$996.73$361.24$1,357.97$167,022.21
158Jul 2034$998.87$359.10$1,357.97$166,023.34
159Aug 2034$1,001.02$356.95$1,357.97$165,022.32
160Sep 2034$1,003.17$354.80$1,357.97$164,019.15
161Oct 2034$1,005.33$352.64$1,357.97$163,013.82
162Nov 2034$1,007.49$350.48$1,357.97$162,006.33
163Dec 2034$1,009.66$348.31$1,357.97$160,996.67
2034 Total$11,973.93$4,321.71$16,295.64
164Jan 2035$1,011.83$346.14$1,357.97$159,984.84
165Feb 2035$1,014.00$343.97$1,357.97$158,970.84
166Mar 2035$1,016.18$341.79$1,357.97$157,954.66
167Apr 2035$1,018.37$339.60$1,357.97$156,936.29
168May 2035$1,020.56$337.41$1,357.97$155,915.73
169Jun 2035$1,022.75$335.22$1,357.97$154,892.98
170Jul 2035$1,024.95$333.02$1,357.97$153,868.03
171Aug 2035$1,027.15$330.82$1,357.97$152,840.88
172Sep 2035$1,029.36$328.61$1,357.97$151,811.52
173Oct 2035$1,031.58$326.39$1,357.97$150,779.94
174Nov 2035$1,033.79$324.18$1,357.97$149,746.15
175Dec 2035$1,036.02$321.95$1,357.97$148,710.13
2035 Total$12,286.54$4,009.1$16,295.64
176Jan 2036$1,038.24$319.73$1,357.97$147,671.89
177Feb 2036$1,040.48$317.49$1,357.97$146,631.41
178Mar 2036$1,042.71$315.26$1,357.97$145,588.70
179Apr 2036$1,044.95$313.02$1,357.97$144,543.75
180May 2036$1,047.20$310.77$1,357.97$143,496.55
181Jun 2036$1,049.45$308.52$1,357.97$142,447.10
182Jul 2036$1,051.71$306.26$1,357.97$141,395.39
183Aug 2036$1,053.97$304.00$1,357.97$140,341.42
184Sep 2036$1,056.24$301.73$1,357.97$139,285.18
185Oct 2036$1,058.51$299.46$1,357.97$138,226.67
186Nov 2036$1,060.78$297.19$1,357.97$137,165.89
187Dec 2036$1,063.06$294.91$1,357.97$136,102.83
2036 Total$12,607.3$3,688.34$16,295.64
188Jan 2037$1,065.35$292.62$1,357.97$135,037.48
189Feb 2037$1,067.64$290.33$1,357.97$133,969.84
190Mar 2037$1,069.93$288.04$1,357.97$132,899.91
191Apr 2037$1,072.24$285.73$1,357.97$131,827.67
192May 2037$1,074.54$283.43$1,357.97$130,753.13
193Jun 2037$1,076.85$281.12$1,357.97$129,676.28
194Jul 2037$1,079.17$278.80$1,357.97$128,597.11
195Aug 2037$1,081.49$276.48$1,357.97$127,515.62
196Sep 2037$1,083.81$274.16$1,357.97$126,431.81
197Oct 2037$1,086.14$271.83$1,357.97$125,345.67
198Nov 2037$1,088.48$269.49$1,357.97$124,257.19
199Dec 2037$1,090.82$267.15$1,357.97$123,166.37
2037 Total$12,936.46$3,359.18$16,295.64
200Jan 2038$1,093.16$264.81$1,357.97$122,073.21
201Feb 2038$1,095.51$262.46$1,357.97$120,977.70
202Mar 2038$1,097.87$260.10$1,357.97$119,879.83
203Apr 2038$1,100.23$257.74$1,357.97$118,779.60
204May 2038$1,102.59$255.38$1,357.97$117,677.01
205Jun 2038$1,104.96$253.01$1,357.97$116,572.05
206Jul 2038$1,107.34$250.63$1,357.97$115,464.71
207Aug 2038$1,109.72$248.25$1,357.97$114,354.99
208Sep 2038$1,112.11$245.86$1,357.97$113,242.88
209Oct 2038$1,114.50$243.47$1,357.97$112,128.38
210Nov 2038$1,116.89$241.08$1,357.97$111,011.49
211Dec 2038$1,119.30$238.67$1,357.97$109,892.19
2038 Total$13,274.18$3,021.46$16,295.64
212Jan 2039$1,121.70$236.27$1,357.97$108,770.49
213Feb 2039$1,124.11$233.86$1,357.97$107,646.38
214Mar 2039$1,126.53$231.44$1,357.97$106,519.85
215Apr 2039$1,128.95$229.02$1,357.97$105,390.90
216May 2039$1,131.38$226.59$1,357.97$104,259.52
217Jun 2039$1,133.81$224.16$1,357.97$103,125.71
218Jul 2039$1,136.25$221.72$1,357.97$101,989.46
219Aug 2039$1,138.69$219.28$1,357.97$100,850.77
220Sep 2039$1,141.14$216.83$1,357.97$99,709.63
221Oct 2039$1,143.59$214.38$1,357.97$98,566.04
222Nov 2039$1,146.05$211.92$1,357.97$97,419.99
223Dec 2039$1,148.52$209.45$1,357.97$96,271.47
2039 Total$13,620.72$2,674.92$16,295.64
224Jan 2040$1,150.99$206.98$1,357.97$95,120.48
225Feb 2040$1,153.46$204.51$1,357.97$93,967.02
226Mar 2040$1,155.94$202.03$1,357.97$92,811.08
227Apr 2040$1,158.43$199.54$1,357.97$91,652.65
228May 2040$1,160.92$197.05$1,357.97$90,491.73
229Jun 2040$1,163.41$194.56$1,357.97$89,328.32
230Jul 2040$1,165.91$192.06$1,357.97$88,162.41
231Aug 2040$1,168.42$189.55$1,357.97$86,993.99
232Sep 2040$1,170.93$187.04$1,357.97$85,823.06
233Oct 2040$1,173.45$184.52$1,357.97$84,649.61
234Nov 2040$1,175.97$182.00$1,357.97$83,473.64
235Dec 2040$1,178.50$179.47$1,357.97$82,295.14
2040 Total$13,976.33$2,319.31$16,295.64
236Jan 2041$1,181.04$176.93$1,357.97$81,114.10
237Feb 2041$1,183.57$174.40$1,357.97$79,930.53
238Mar 2041$1,186.12$171.85$1,357.97$78,744.41
239Apr 2041$1,188.67$169.30$1,357.97$77,555.74
240May 2041$1,191.23$166.74$1,357.97$76,364.51
241Jun 2041$1,193.79$164.18$1,357.97$75,170.72
242Jul 2041$1,196.35$161.62$1,357.97$73,974.37
243Aug 2041$1,198.93$159.04$1,357.97$72,775.44
244Sep 2041$1,201.50$156.47$1,357.97$71,573.94
245Oct 2041$1,204.09$153.88$1,357.97$70,369.85
246Nov 2041$1,206.67$151.30$1,357.97$69,163.18
247Dec 2041$1,209.27$148.70$1,357.97$67,953.91
2041 Total$14,341.23$1,954.41$16,295.64
248Jan 2042$1,211.87$146.10$1,357.97$66,742.04
249Feb 2042$1,214.47$143.50$1,357.97$65,527.57
250Mar 2042$1,217.09$140.88$1,357.97$64,310.48
251Apr 2042$1,219.70$138.27$1,357.97$63,090.78
252May 2042$1,222.32$135.65$1,357.97$61,868.46
253Jun 2042$1,224.95$133.02$1,357.97$60,643.51
254Jul 2042$1,227.59$130.38$1,357.97$59,415.92
255Aug 2042$1,230.23$127.74$1,357.97$58,185.69
256Sep 2042$1,232.87$125.10$1,357.97$56,952.82
257Oct 2042$1,235.52$122.45$1,357.97$55,717.30
258Nov 2042$1,238.18$119.79$1,357.97$54,479.12
259Dec 2042$1,240.84$117.13$1,357.97$53,238.28
2042 Total$14,715.63$1,580.01$16,295.64
260Jan 2043$1,243.51$114.46$1,357.97$51,994.77
261Feb 2043$1,246.18$111.79$1,357.97$50,748.59
262Mar 2043$1,248.86$109.11$1,357.97$49,499.73
263Apr 2043$1,251.55$106.42$1,357.97$48,248.18
264May 2043$1,254.24$103.73$1,357.97$46,993.94
265Jun 2043$1,256.93$101.04$1,357.97$45,737.01
266Jul 2043$1,259.64$98.33$1,357.97$44,477.37
267Aug 2043$1,262.34$95.63$1,357.97$43,215.03
268Sep 2043$1,265.06$92.91$1,357.97$41,949.97
269Oct 2043$1,267.78$90.19$1,357.97$40,682.19
270Nov 2043$1,270.50$87.47$1,357.97$39,411.69
271Dec 2043$1,273.23$84.74$1,357.97$38,138.46
2043 Total$15,099.82$1,195.82$16,295.64
272Jan 2044$1,275.97$82.00$1,357.97$36,862.49
273Feb 2044$1,278.72$79.25$1,357.97$35,583.77
274Mar 2044$1,281.46$76.51$1,357.97$34,302.31
275Apr 2044$1,284.22$73.75$1,357.97$33,018.09
276May 2044$1,286.98$70.99$1,357.97$31,731.11
277Jun 2044$1,289.75$68.22$1,357.97$30,441.36
278Jul 2044$1,292.52$65.45$1,357.97$29,148.84
279Aug 2044$1,295.30$62.67$1,357.97$27,853.54
280Sep 2044$1,298.08$59.89$1,357.97$26,555.46
281Oct 2044$1,300.88$57.09$1,357.97$25,254.58
282Nov 2044$1,303.67$54.30$1,357.97$23,950.91
283Dec 2044$1,306.48$51.49$1,357.97$22,644.43
2044 Total$15,494.03$801.61$16,295.64
284Jan 2045$1,309.28$48.69$1,357.97$21,335.15
285Feb 2045$1,312.10$45.87$1,357.97$20,023.05
286Mar 2045$1,314.92$43.05$1,357.97$18,708.13
287Apr 2045$1,317.75$40.22$1,357.97$17,390.38
288May 2045$1,320.58$37.39$1,357.97$16,069.80
289Jun 2045$1,323.42$34.55$1,357.97$14,746.38
290Jul 2045$1,326.27$31.70$1,357.97$13,420.11
291Aug 2045$1,329.12$28.85$1,357.97$12,090.99
292Sep 2045$1,331.97$26.00$1,357.97$10,759.02
293Oct 2045$1,334.84$23.13$1,357.97$9,424.18
294Nov 2045$1,337.71$20.26$1,357.97$8,086.47
295Dec 2045$1,340.58$17.39$1,357.97$6,745.89
2045 Total$15,898.54$397.1$16,295.64
296Jan 2046$1,343.47$14.50$1,357.97$5,402.42
297Feb 2046$1,346.35$11.62$1,357.97$4,056.07
298Mar 2046$1,349.25$8.72$1,357.97$2,706.82
299Apr 2046$1,352.15$5.82$1,357.97$1,354.67
300May 2046$1,354.67$2.91$1,357.58$0.00
2046 Total$6,745.89$43.57$6,789.46