Borrow amount

$300,000

Advertised Rate

4.59%

Variable

Loan term
25 Years
Newcastle Permanent
Repayment frequency
Monthly
Monthly Repayments
$1,683
Number of repayments
300
Total interest paid
$204,858
Total Repayments

$504,858

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Feb 2021$535.36$1,147.50$1,682.86$299,464.64
2Mar 2021$537.41$1,145.45$1,682.86$298,927.23
3Apr 2021$539.46$1,143.40$1,682.86$298,387.77
4May 2021$541.53$1,141.33$1,682.86$297,846.24
5Jun 2021$543.60$1,139.26$1,682.86$297,302.64
6Jul 2021$545.68$1,137.18$1,682.86$296,756.96
7Aug 2021$547.76$1,135.10$1,682.86$296,209.20
8Sep 2021$549.86$1,133.00$1,682.86$295,659.34
9Oct 2021$551.96$1,130.90$1,682.86$295,107.38
10Nov 2021$554.07$1,128.79$1,682.86$294,553.31
11Dec 2021$556.19$1,126.67$1,682.86$293,997.12
2021 Total$6,002.88$12,508.58$18,511.46
12Jan 2022$558.32$1,124.54$1,682.86$293,438.80
13Feb 2022$560.46$1,122.40$1,682.86$292,878.34
14Mar 2022$562.60$1,120.26$1,682.86$292,315.74
15Apr 2022$564.75$1,118.11$1,682.86$291,750.99
16May 2022$566.91$1,115.95$1,682.86$291,184.08
17Jun 2022$569.08$1,113.78$1,682.86$290,615.00
18Jul 2022$571.26$1,111.60$1,682.86$290,043.74
19Aug 2022$573.44$1,109.42$1,682.86$289,470.30
20Sep 2022$575.64$1,107.22$1,682.86$288,894.66
21Oct 2022$577.84$1,105.02$1,682.86$288,316.82
22Nov 2022$580.05$1,102.81$1,682.86$287,736.77
23Dec 2022$582.27$1,100.59$1,682.86$287,154.50
2022 Total$6,842.62$13,351.7$20,194.32
24Jan 2023$584.49$1,098.37$1,682.86$286,570.01
25Feb 2023$586.73$1,096.13$1,682.86$285,983.28
26Mar 2023$588.97$1,093.89$1,682.86$285,394.31
27Apr 2023$591.23$1,091.63$1,682.86$284,803.08
28May 2023$593.49$1,089.37$1,682.86$284,209.59
29Jun 2023$595.76$1,087.10$1,682.86$283,613.83
30Jul 2023$598.04$1,084.82$1,682.86$283,015.79
31Aug 2023$600.32$1,082.54$1,682.86$282,415.47
32Sep 2023$602.62$1,080.24$1,682.86$281,812.85
33Oct 2023$604.93$1,077.93$1,682.86$281,207.92
34Nov 2023$607.24$1,075.62$1,682.86$280,600.68
35Dec 2023$609.56$1,073.30$1,682.86$279,991.12
2023 Total$7,163.38$13,030.94$20,194.32
36Jan 2024$611.89$1,070.97$1,682.86$279,379.23
37Feb 2024$614.23$1,068.63$1,682.86$278,765.00
38Mar 2024$616.58$1,066.28$1,682.86$278,148.42
39Apr 2024$618.94$1,063.92$1,682.86$277,529.48
40May 2024$621.31$1,061.55$1,682.86$276,908.17
41Jun 2024$623.69$1,059.17$1,682.86$276,284.48
42Jul 2024$626.07$1,056.79$1,682.86$275,658.41
43Aug 2024$628.47$1,054.39$1,682.86$275,029.94
44Sep 2024$630.87$1,051.99$1,682.86$274,399.07
45Oct 2024$633.28$1,049.58$1,682.86$273,765.79
46Nov 2024$635.71$1,047.15$1,682.86$273,130.08
47Dec 2024$638.14$1,044.72$1,682.86$272,491.94
2024 Total$7,499.18$12,695.14$20,194.32
48Jan 2025$640.58$1,042.28$1,682.86$271,851.36
49Feb 2025$643.03$1,039.83$1,682.86$271,208.33
50Mar 2025$645.49$1,037.37$1,682.86$270,562.84
51Apr 2025$647.96$1,034.90$1,682.86$269,914.88
52May 2025$650.44$1,032.42$1,682.86$269,264.44
53Jun 2025$652.92$1,029.94$1,682.86$268,611.52
54Jul 2025$655.42$1,027.44$1,682.86$267,956.10
55Aug 2025$657.93$1,024.93$1,682.86$267,298.17
56Sep 2025$660.44$1,022.42$1,682.86$266,637.73
57Oct 2025$662.97$1,019.89$1,682.86$265,974.76
58Nov 2025$665.51$1,017.35$1,682.86$265,309.25
59Dec 2025$668.05$1,014.81$1,682.86$264,641.20
2025 Total$7,850.74$12,343.58$20,194.32
60Jan 2026$670.61$1,012.25$1,682.86$263,970.59
61Feb 2026$673.17$1,009.69$1,682.86$263,297.42
62Mar 2026$675.75$1,007.11$1,682.86$262,621.67
63Apr 2026$678.33$1,004.53$1,682.86$261,943.34
64May 2026$680.93$1,001.93$1,682.86$261,262.41
65Jun 2026$683.53$999.33$1,682.86$260,578.88
66Jul 2026$686.15$996.71$1,682.86$259,892.73
67Aug 2026$688.77$994.09$1,682.86$259,203.96
68Sep 2026$691.40$991.46$1,682.86$258,512.56
69Oct 2026$694.05$988.81$1,682.86$257,818.51
70Nov 2026$696.70$986.16$1,682.86$257,121.81
71Dec 2026$699.37$983.49$1,682.86$256,422.44
2026 Total$8,218.76$11,975.56$20,194.32
72Jan 2027$702.04$980.82$1,682.86$255,720.40
73Feb 2027$704.73$978.13$1,682.86$255,015.67
74Mar 2027$707.43$975.43$1,682.86$254,308.24
75Apr 2027$710.13$972.73$1,682.86$253,598.11
76May 2027$712.85$970.01$1,682.86$252,885.26
77Jun 2027$715.57$967.29$1,682.86$252,169.69
78Jul 2027$718.31$964.55$1,682.86$251,451.38
79Aug 2027$721.06$961.80$1,682.86$250,730.32
80Sep 2027$723.82$959.04$1,682.86$250,006.50
81Oct 2027$726.59$956.27$1,682.86$249,279.91
82Nov 2027$729.36$953.50$1,682.86$248,550.55
83Dec 2027$732.15$950.71$1,682.86$247,818.40
2027 Total$8,604.04$11,590.28$20,194.32
84Jan 2028$734.95$947.91$1,682.86$247,083.45
85Feb 2028$737.77$945.09$1,682.86$246,345.68
86Mar 2028$740.59$942.27$1,682.86$245,605.09
87Apr 2028$743.42$939.44$1,682.86$244,861.67
88May 2028$746.26$936.60$1,682.86$244,115.41
89Jun 2028$749.12$933.74$1,682.86$243,366.29
90Jul 2028$751.98$930.88$1,682.86$242,614.31
91Aug 2028$754.86$928.00$1,682.86$241,859.45
92Sep 2028$757.75$925.11$1,682.86$241,101.70
93Oct 2028$760.65$922.21$1,682.86$240,341.05
94Nov 2028$763.56$919.30$1,682.86$239,577.49
95Dec 2028$766.48$916.38$1,682.86$238,811.01
2028 Total$9,007.39$11,186.93$20,194.32
96Jan 2029$769.41$913.45$1,682.86$238,041.60
97Feb 2029$772.35$910.51$1,682.86$237,269.25
98Mar 2029$775.31$907.55$1,682.86$236,493.94
99Apr 2029$778.27$904.59$1,682.86$235,715.67
100May 2029$781.25$901.61$1,682.86$234,934.42
101Jun 2029$784.24$898.62$1,682.86$234,150.18
102Jul 2029$787.24$895.62$1,682.86$233,362.94
103Aug 2029$790.25$892.61$1,682.86$232,572.69
104Sep 2029$793.27$889.59$1,682.86$231,779.42
105Oct 2029$796.30$886.56$1,682.86$230,983.12
106Nov 2029$799.35$883.51$1,682.86$230,183.77
107Dec 2029$802.41$880.45$1,682.86$229,381.36
2029 Total$9,429.65$10,764.67$20,194.32
108Jan 2030$805.48$877.38$1,682.86$228,575.88
109Feb 2030$808.56$874.30$1,682.86$227,767.32
110Mar 2030$811.65$871.21$1,682.86$226,955.67
111Apr 2030$814.75$868.11$1,682.86$226,140.92
112May 2030$817.87$864.99$1,682.86$225,323.05
113Jun 2030$821.00$861.86$1,682.86$224,502.05
114Jul 2030$824.14$858.72$1,682.86$223,677.91
115Aug 2030$827.29$855.57$1,682.86$222,850.62
116Sep 2030$830.46$852.40$1,682.86$222,020.16
117Oct 2030$833.63$849.23$1,682.86$221,186.53
118Nov 2030$836.82$846.04$1,682.86$220,349.71
119Dec 2030$840.02$842.84$1,682.86$219,509.69
2030 Total$9,871.67$10,322.65$20,194.32
120Jan 2031$843.24$839.62$1,682.86$218,666.45
121Feb 2031$846.46$836.40$1,682.86$217,819.99
122Mar 2031$849.70$833.16$1,682.86$216,970.29
123Apr 2031$852.95$829.91$1,682.86$216,117.34
124May 2031$856.21$826.65$1,682.86$215,261.13
125Jun 2031$859.49$823.37$1,682.86$214,401.64
126Jul 2031$862.77$820.09$1,682.86$213,538.87
127Aug 2031$866.07$816.79$1,682.86$212,672.80
128Sep 2031$869.39$813.47$1,682.86$211,803.41
129Oct 2031$872.71$810.15$1,682.86$210,930.70
130Nov 2031$876.05$806.81$1,682.86$210,054.65
131Dec 2031$879.40$803.46$1,682.86$209,175.25
2031 Total$10,334.44$9,859.88$20,194.32
132Jan 2032$882.76$800.10$1,682.86$208,292.49
133Feb 2032$886.14$796.72$1,682.86$207,406.35
134Mar 2032$889.53$793.33$1,682.86$206,516.82
135Apr 2032$892.93$789.93$1,682.86$205,623.89
136May 2032$896.35$786.51$1,682.86$204,727.54
137Jun 2032$899.78$783.08$1,682.86$203,827.76
138Jul 2032$903.22$779.64$1,682.86$202,924.54
139Aug 2032$906.67$776.19$1,682.86$202,017.87
140Sep 2032$910.14$772.72$1,682.86$201,107.73
141Oct 2032$913.62$769.24$1,682.86$200,194.11
142Nov 2032$917.12$765.74$1,682.86$199,276.99
143Dec 2032$920.63$762.23$1,682.86$198,356.36
2032 Total$10,818.89$9,375.43$20,194.32
144Jan 2033$924.15$758.71$1,682.86$197,432.21
145Feb 2033$927.68$755.18$1,682.86$196,504.53
146Mar 2033$931.23$751.63$1,682.86$195,573.30
147Apr 2033$934.79$748.07$1,682.86$194,638.51
148May 2033$938.37$744.49$1,682.86$193,700.14
149Jun 2033$941.96$740.90$1,682.86$192,758.18
150Jul 2033$945.56$737.30$1,682.86$191,812.62
151Aug 2033$949.18$733.68$1,682.86$190,863.44
152Sep 2033$952.81$730.05$1,682.86$189,910.63
153Oct 2033$956.45$726.41$1,682.86$188,954.18
154Nov 2033$960.11$722.75$1,682.86$187,994.07
155Dec 2033$963.78$719.08$1,682.86$187,030.29
2033 Total$11,326.07$8,868.25$20,194.32
156Jan 2034$967.47$715.39$1,682.86$186,062.82
157Feb 2034$971.17$711.69$1,682.86$185,091.65
158Mar 2034$974.88$707.98$1,682.86$184,116.77
159Apr 2034$978.61$704.25$1,682.86$183,138.16
160May 2034$982.36$700.50$1,682.86$182,155.80
161Jun 2034$986.11$696.75$1,682.86$181,169.69
162Jul 2034$989.89$692.97$1,682.86$180,179.80
163Aug 2034$993.67$689.19$1,682.86$179,186.13
164Sep 2034$997.47$685.39$1,682.86$178,188.66
165Oct 2034$1,001.29$681.57$1,682.86$177,187.37
166Nov 2034$1,005.12$677.74$1,682.86$176,182.25
167Dec 2034$1,008.96$673.90$1,682.86$175,173.29
2034 Total$11,857$8,337.32$20,194.32
168Jan 2035$1,012.82$670.04$1,682.86$174,160.47
169Feb 2035$1,016.70$666.16$1,682.86$173,143.77
170Mar 2035$1,020.59$662.27$1,682.86$172,123.18
171Apr 2035$1,024.49$658.37$1,682.86$171,098.69
172May 2035$1,028.41$654.45$1,682.86$170,070.28
173Jun 2035$1,032.34$650.52$1,682.86$169,037.94
174Jul 2035$1,036.29$646.57$1,682.86$168,001.65
175Aug 2035$1,040.25$642.61$1,682.86$166,961.40
176Sep 2035$1,044.23$638.63$1,682.86$165,917.17
177Oct 2035$1,048.23$634.63$1,682.86$164,868.94
178Nov 2035$1,052.24$630.62$1,682.86$163,816.70
179Dec 2035$1,056.26$626.60$1,682.86$162,760.44
2035 Total$12,412.85$7,781.47$20,194.32
180Jan 2036$1,060.30$622.56$1,682.86$161,700.14
181Feb 2036$1,064.36$618.50$1,682.86$160,635.78
182Mar 2036$1,068.43$614.43$1,682.86$159,567.35
183Apr 2036$1,072.51$610.35$1,682.86$158,494.84
184May 2036$1,076.62$606.24$1,682.86$157,418.22
185Jun 2036$1,080.74$602.12$1,682.86$156,337.48
186Jul 2036$1,084.87$597.99$1,682.86$155,252.61
187Aug 2036$1,089.02$593.84$1,682.86$154,163.59
188Sep 2036$1,093.18$589.68$1,682.86$153,070.41
189Oct 2036$1,097.37$585.49$1,682.86$151,973.04
190Nov 2036$1,101.56$581.30$1,682.86$150,871.48
191Dec 2036$1,105.78$577.08$1,682.86$149,765.70
2036 Total$12,994.74$7,199.58$20,194.32
192Jan 2037$1,110.01$572.85$1,682.86$148,655.69
193Feb 2037$1,114.25$568.61$1,682.86$147,541.44
194Mar 2037$1,118.51$564.35$1,682.86$146,422.93
195Apr 2037$1,122.79$560.07$1,682.86$145,300.14
196May 2037$1,127.09$555.77$1,682.86$144,173.05
197Jun 2037$1,131.40$551.46$1,682.86$143,041.65
198Jul 2037$1,135.73$547.13$1,682.86$141,905.92
199Aug 2037$1,140.07$542.79$1,682.86$140,765.85
200Sep 2037$1,144.43$538.43$1,682.86$139,621.42
201Oct 2037$1,148.81$534.05$1,682.86$138,472.61
202Nov 2037$1,153.20$529.66$1,682.86$137,319.41
203Dec 2037$1,157.61$525.25$1,682.86$136,161.80
2037 Total$13,603.9$6,590.42$20,194.32
204Jan 2038$1,162.04$520.82$1,682.86$134,999.76
205Feb 2038$1,166.49$516.37$1,682.86$133,833.27
206Mar 2038$1,170.95$511.91$1,682.86$132,662.32
207Apr 2038$1,175.43$507.43$1,682.86$131,486.89
208May 2038$1,179.92$502.94$1,682.86$130,306.97
209Jun 2038$1,184.44$498.42$1,682.86$129,122.53
210Jul 2038$1,188.97$493.89$1,682.86$127,933.56
211Aug 2038$1,193.51$489.35$1,682.86$126,740.05
212Sep 2038$1,198.08$484.78$1,682.86$125,541.97
213Oct 2038$1,202.66$480.20$1,682.86$124,339.31
214Nov 2038$1,207.26$475.60$1,682.86$123,132.05
215Dec 2038$1,211.88$470.98$1,682.86$121,920.17
2038 Total$14,241.63$5,952.69$20,194.32
216Jan 2039$1,216.52$466.34$1,682.86$120,703.65
217Feb 2039$1,221.17$461.69$1,682.86$119,482.48
218Mar 2039$1,225.84$457.02$1,682.86$118,256.64
219Apr 2039$1,230.53$452.33$1,682.86$117,026.11
220May 2039$1,235.24$447.62$1,682.86$115,790.87
221Jun 2039$1,239.96$442.90$1,682.86$114,550.91
222Jul 2039$1,244.70$438.16$1,682.86$113,306.21
223Aug 2039$1,249.46$433.40$1,682.86$112,056.75
224Sep 2039$1,254.24$428.62$1,682.86$110,802.51
225Oct 2039$1,259.04$423.82$1,682.86$109,543.47
226Nov 2039$1,263.86$419.00$1,682.86$108,279.61
227Dec 2039$1,268.69$414.17$1,682.86$107,010.92
2039 Total$14,909.25$5,285.07$20,194.32
228Jan 2040$1,273.54$409.32$1,682.86$105,737.38
229Feb 2040$1,278.41$404.45$1,682.86$104,458.97
230Mar 2040$1,283.30$399.56$1,682.86$103,175.67
231Apr 2040$1,288.21$394.65$1,682.86$101,887.46
232May 2040$1,293.14$389.72$1,682.86$100,594.32
233Jun 2040$1,298.09$384.77$1,682.86$99,296.23
234Jul 2040$1,303.05$379.81$1,682.86$97,993.18
235Aug 2040$1,308.04$374.82$1,682.86$96,685.14
236Sep 2040$1,313.04$369.82$1,682.86$95,372.10
237Oct 2040$1,318.06$364.80$1,682.86$94,054.04
238Nov 2040$1,323.10$359.76$1,682.86$92,730.94
239Dec 2040$1,328.16$354.70$1,682.86$91,402.78
2040 Total$15,608.14$4,586.18$20,194.32
240Jan 2041$1,333.24$349.62$1,682.86$90,069.54
241Feb 2041$1,338.34$344.52$1,682.86$88,731.20
242Mar 2041$1,343.46$339.40$1,682.86$87,387.74
243Apr 2041$1,348.60$334.26$1,682.86$86,039.14
244May 2041$1,353.76$329.10$1,682.86$84,685.38
245Jun 2041$1,358.94$323.92$1,682.86$83,326.44
246Jul 2041$1,364.14$318.72$1,682.86$81,962.30
247Aug 2041$1,369.35$313.51$1,682.86$80,592.95
248Sep 2041$1,374.59$308.27$1,682.86$79,218.36
249Oct 2041$1,379.85$303.01$1,682.86$77,838.51
250Nov 2041$1,385.13$297.73$1,682.86$76,453.38
251Dec 2041$1,390.43$292.43$1,682.86$75,062.95
2041 Total$16,339.83$3,854.49$20,194.32
252Jan 2042$1,395.74$287.12$1,682.86$73,667.21
253Feb 2042$1,401.08$281.78$1,682.86$72,266.13
254Mar 2042$1,406.44$276.42$1,682.86$70,859.69
255Apr 2042$1,411.82$271.04$1,682.86$69,447.87
256May 2042$1,417.22$265.64$1,682.86$68,030.65
257Jun 2042$1,422.64$260.22$1,682.86$66,608.01
258Jul 2042$1,428.08$254.78$1,682.86$65,179.93
259Aug 2042$1,433.55$249.31$1,682.86$63,746.38
260Sep 2042$1,439.03$243.83$1,682.86$62,307.35
261Oct 2042$1,444.53$238.33$1,682.86$60,862.82
262Nov 2042$1,450.06$232.80$1,682.86$59,412.76
263Dec 2042$1,455.61$227.25$1,682.86$57,957.15
2042 Total$17,105.8$3,088.52$20,194.32
264Jan 2043$1,461.17$221.69$1,682.86$56,495.98
265Feb 2043$1,466.76$216.10$1,682.86$55,029.22
266Mar 2043$1,472.37$210.49$1,682.86$53,556.85
267Apr 2043$1,478.01$204.85$1,682.86$52,078.84
268May 2043$1,483.66$199.20$1,682.86$50,595.18
269Jun 2043$1,489.33$193.53$1,682.86$49,105.85
270Jul 2043$1,495.03$187.83$1,682.86$47,610.82
271Aug 2043$1,500.75$182.11$1,682.86$46,110.07
272Sep 2043$1,506.49$176.37$1,682.86$44,603.58
273Oct 2043$1,512.25$170.61$1,682.86$43,091.33
274Nov 2043$1,518.04$164.82$1,682.86$41,573.29
275Dec 2043$1,523.84$159.02$1,682.86$40,049.45
2043 Total$17,907.7$2,286.62$20,194.32
276Jan 2044$1,529.67$153.19$1,682.86$38,519.78
277Feb 2044$1,535.52$147.34$1,682.86$36,984.26
278Mar 2044$1,541.40$141.46$1,682.86$35,442.86
279Apr 2044$1,547.29$135.57$1,682.86$33,895.57
280May 2044$1,553.21$129.65$1,682.86$32,342.36
281Jun 2044$1,559.15$123.71$1,682.86$30,783.21
282Jul 2044$1,565.11$117.75$1,682.86$29,218.10
283Aug 2044$1,571.10$111.76$1,682.86$27,647.00
284Sep 2044$1,577.11$105.75$1,682.86$26,069.89
285Oct 2044$1,583.14$99.72$1,682.86$24,486.75
286Nov 2044$1,589.20$93.66$1,682.86$22,897.55
287Dec 2044$1,595.28$87.58$1,682.86$21,302.27
2044 Total$18,747.18$1,447.14$20,194.32
288Jan 2045$1,601.38$81.48$1,682.86$19,700.89
289Feb 2045$1,607.50$75.36$1,682.86$18,093.39
290Mar 2045$1,613.65$69.21$1,682.86$16,479.74
291Apr 2045$1,619.82$63.04$1,682.86$14,859.92
292May 2045$1,626.02$56.84$1,682.86$13,233.90
293Jun 2045$1,632.24$50.62$1,682.86$11,601.66
294Jul 2045$1,638.48$44.38$1,682.86$9,963.18
295Aug 2045$1,644.75$38.11$1,682.86$8,318.43
296Sep 2045$1,651.04$31.82$1,682.86$6,667.39
297Oct 2045$1,657.36$25.50$1,682.86$5,010.03
298Nov 2045$1,663.70$19.16$1,682.86$3,346.33
299Dec 2045$1,670.06$12.80$1,682.86$1,676.27
2045 Total$19,626$568.32$20,194.32
300Jan 2046$1,676.27$6.41$1,682.68$0.00
2045 Total$1,676.27$6.41$1,682.68