Borrow amount

$300,000

Advertised Rate

2.18%

Fixed - 2 years

Loan term
25 Years
Newcastle Permanent
Repayment frequency
Monthly
Monthly Repayments
$1,298
Number of repayments
300
Total interest paid
$89,405
Total Repayments

$389,405

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Nov 2020$753.02$545.00$1,298.02$299,246.98
2Dec 2020$754.39$543.63$1,298.02$298,492.59
2020 Total$1,507.41$1,088.63$2,596.04
3Jan 2021$755.76$542.26$1,298.02$297,736.83
4Feb 2021$757.13$540.89$1,298.02$296,979.70
5Mar 2021$758.51$539.51$1,298.02$296,221.19
6Apr 2021$759.88$538.14$1,298.02$295,461.31
7May 2021$761.27$536.75$1,298.02$294,700.04
8Jun 2021$762.65$535.37$1,298.02$293,937.39
9Jul 2021$764.03$533.99$1,298.02$293,173.36
10Aug 2021$765.42$532.60$1,298.02$292,407.94
11Sep 2021$766.81$531.21$1,298.02$291,641.13
12Oct 2021$768.21$529.81$1,298.02$290,872.92
13Nov 2021$769.60$528.42$1,298.02$290,103.32
14Dec 2021$771.00$527.02$1,298.02$289,332.32
2021 Total$9,160.27$6,415.97$15,576.24
15Jan 2022$772.40$525.62$1,298.02$288,559.92
16Feb 2022$773.80$524.22$1,298.02$287,786.12
17Mar 2022$775.21$522.81$1,298.02$287,010.91
18Apr 2022$776.62$521.40$1,298.02$286,234.29
19May 2022$778.03$519.99$1,298.02$285,456.26
20Jun 2022$779.44$518.58$1,298.02$284,676.82
21Jul 2022$780.86$517.16$1,298.02$283,895.96
22Aug 2022$782.28$515.74$1,298.02$283,113.68
23Sep 2022$783.70$514.32$1,298.02$282,329.98
24Oct 2022$785.12$512.90$1,298.02$281,544.86
25Nov 2022$786.55$511.47$1,298.02$280,758.31
26Dec 2022$787.98$510.04$1,298.02$279,970.33
2022 Total$9,361.99$6,214.25$15,576.24
27Jan 2023$789.41$508.61$1,298.02$279,180.92
28Feb 2023$790.84$507.18$1,298.02$278,390.08
29Mar 2023$792.28$505.74$1,298.02$277,597.80
30Apr 2023$793.72$504.30$1,298.02$276,804.08
31May 2023$795.16$502.86$1,298.02$276,008.92
32Jun 2023$796.60$501.42$1,298.02$275,212.32
33Jul 2023$798.05$499.97$1,298.02$274,414.27
34Aug 2023$799.50$498.52$1,298.02$273,614.77
35Sep 2023$800.95$497.07$1,298.02$272,813.82
36Oct 2023$802.41$495.61$1,298.02$272,011.41
37Nov 2023$803.87$494.15$1,298.02$271,207.54
38Dec 2023$805.33$492.69$1,298.02$270,402.21
2023 Total$9,568.12$6,008.12$15,576.24
39Jan 2024$806.79$491.23$1,298.02$269,595.42
40Feb 2024$808.25$489.77$1,298.02$268,787.17
41Mar 2024$809.72$488.30$1,298.02$267,977.45
42Apr 2024$811.19$486.83$1,298.02$267,166.26
43May 2024$812.67$485.35$1,298.02$266,353.59
44Jun 2024$814.14$483.88$1,298.02$265,539.45
45Jul 2024$815.62$482.40$1,298.02$264,723.83
46Aug 2024$817.11$480.91$1,298.02$263,906.72
47Sep 2024$818.59$479.43$1,298.02$263,088.13
48Oct 2024$820.08$477.94$1,298.02$262,268.05
49Nov 2024$821.57$476.45$1,298.02$261,446.48
50Dec 2024$823.06$474.96$1,298.02$260,623.42
2024 Total$9,778.79$5,797.45$15,576.24
51Jan 2025$824.55$473.47$1,298.02$259,798.87
52Feb 2025$826.05$471.97$1,298.02$258,972.82
53Mar 2025$827.55$470.47$1,298.02$258,145.27
54Apr 2025$829.06$468.96$1,298.02$257,316.21
55May 2025$830.56$467.46$1,298.02$256,485.65
56Jun 2025$832.07$465.95$1,298.02$255,653.58
57Jul 2025$833.58$464.44$1,298.02$254,820.00
58Aug 2025$835.10$462.92$1,298.02$253,984.90
59Sep 2025$836.61$461.41$1,298.02$253,148.29
60Oct 2025$838.13$459.89$1,298.02$252,310.16
61Nov 2025$839.66$458.36$1,298.02$251,470.50
62Dec 2025$841.18$456.84$1,298.02$250,629.32
2025 Total$9,994.1$5,582.14$15,576.24
63Jan 2026$842.71$455.31$1,298.02$249,786.61
64Feb 2026$844.24$453.78$1,298.02$248,942.37
65Mar 2026$845.77$452.25$1,298.02$248,096.60
66Apr 2026$847.31$450.71$1,298.02$247,249.29
67May 2026$848.85$449.17$1,298.02$246,400.44
68Jun 2026$850.39$447.63$1,298.02$245,550.05
69Jul 2026$851.94$446.08$1,298.02$244,698.11
70Aug 2026$853.49$444.53$1,298.02$243,844.62
71Sep 2026$855.04$442.98$1,298.02$242,989.58
72Oct 2026$856.59$441.43$1,298.02$242,132.99
73Nov 2026$858.15$439.87$1,298.02$241,274.84
74Dec 2026$859.70$438.32$1,298.02$240,415.14
2026 Total$10,214.18$5,362.06$15,576.24
75Jan 2027$861.27$436.75$1,298.02$239,553.87
76Feb 2027$862.83$435.19$1,298.02$238,691.04
77Mar 2027$864.40$433.62$1,298.02$237,826.64
78Apr 2027$865.97$432.05$1,298.02$236,960.67
79May 2027$867.54$430.48$1,298.02$236,093.13
80Jun 2027$869.12$428.90$1,298.02$235,224.01
81Jul 2027$870.70$427.32$1,298.02$234,353.31
82Aug 2027$872.28$425.74$1,298.02$233,481.03
83Sep 2027$873.86$424.16$1,298.02$232,607.17
84Oct 2027$875.45$422.57$1,298.02$231,731.72
85Nov 2027$877.04$420.98$1,298.02$230,854.68
86Dec 2027$878.63$419.39$1,298.02$229,976.05
2027 Total$10,439.09$5,137.15$15,576.24
87Jan 2028$880.23$417.79$1,298.02$229,095.82
88Feb 2028$881.83$416.19$1,298.02$228,213.99
89Mar 2028$883.43$414.59$1,298.02$227,330.56
90Apr 2028$885.04$412.98$1,298.02$226,445.52
91May 2028$886.64$411.38$1,298.02$225,558.88
92Jun 2028$888.25$409.77$1,298.02$224,670.63
93Jul 2028$889.87$408.15$1,298.02$223,780.76
94Aug 2028$891.48$406.54$1,298.02$222,889.28
95Sep 2028$893.10$404.92$1,298.02$221,996.18
96Oct 2028$894.73$403.29$1,298.02$221,101.45
97Nov 2028$896.35$401.67$1,298.02$220,205.10
98Dec 2028$897.98$400.04$1,298.02$219,307.12
2028 Total$10,668.93$4,907.31$15,576.24
99Jan 2029$899.61$398.41$1,298.02$218,407.51
100Feb 2029$901.25$396.77$1,298.02$217,506.26
101Mar 2029$902.88$395.14$1,298.02$216,603.38
102Apr 2029$904.52$393.50$1,298.02$215,698.86
103May 2029$906.17$391.85$1,298.02$214,792.69
104Jun 2029$907.81$390.21$1,298.02$213,884.88
105Jul 2029$909.46$388.56$1,298.02$212,975.42
106Aug 2029$911.11$386.91$1,298.02$212,064.31
107Sep 2029$912.77$385.25$1,298.02$211,151.54
108Oct 2029$914.43$383.59$1,298.02$210,237.11
109Nov 2029$916.09$381.93$1,298.02$209,321.02
110Dec 2029$917.75$380.27$1,298.02$208,403.27
2029 Total$10,903.85$4,672.39$15,576.24
111Jan 2030$919.42$378.60$1,298.02$207,483.85
112Feb 2030$921.09$376.93$1,298.02$206,562.76
113Mar 2030$922.76$375.26$1,298.02$205,640.00
114Apr 2030$924.44$373.58$1,298.02$204,715.56
115May 2030$926.12$371.90$1,298.02$203,789.44
116Jun 2030$927.80$370.22$1,298.02$202,861.64
117Jul 2030$929.49$368.53$1,298.02$201,932.15
118Aug 2030$931.18$366.84$1,298.02$201,000.97
119Sep 2030$932.87$365.15$1,298.02$200,068.10
120Oct 2030$934.56$363.46$1,298.02$199,133.54
121Nov 2030$936.26$361.76$1,298.02$198,197.28
122Dec 2030$937.96$360.06$1,298.02$197,259.32
2030 Total$11,143.95$4,432.29$15,576.24
123Jan 2031$939.67$358.35$1,298.02$196,319.65
124Feb 2031$941.37$356.65$1,298.02$195,378.28
125Mar 2031$943.08$354.94$1,298.02$194,435.20
126Apr 2031$944.80$353.22$1,298.02$193,490.40
127May 2031$946.51$351.51$1,298.02$192,543.89
128Jun 2031$948.23$349.79$1,298.02$191,595.66
129Jul 2031$949.95$348.07$1,298.02$190,645.71
130Aug 2031$951.68$346.34$1,298.02$189,694.03
131Sep 2031$953.41$344.61$1,298.02$188,740.62
132Oct 2031$955.14$342.88$1,298.02$187,785.48
133Nov 2031$956.88$341.14$1,298.02$186,828.60
134Dec 2031$958.61$339.41$1,298.02$185,869.99
2031 Total$11,389.33$4,186.91$15,576.24
135Jan 2032$960.36$337.66$1,298.02$184,909.63
136Feb 2032$962.10$335.92$1,298.02$183,947.53
137Mar 2032$963.85$334.17$1,298.02$182,983.68
138Apr 2032$965.60$332.42$1,298.02$182,018.08
139May 2032$967.35$330.67$1,298.02$181,050.73
140Jun 2032$969.11$328.91$1,298.02$180,081.62
141Jul 2032$970.87$327.15$1,298.02$179,110.75
142Aug 2032$972.64$325.38$1,298.02$178,138.11
143Sep 2032$974.40$323.62$1,298.02$177,163.71
144Oct 2032$976.17$321.85$1,298.02$176,187.54
145Nov 2032$977.95$320.07$1,298.02$175,209.59
146Dec 2032$979.72$318.30$1,298.02$174,229.87
2032 Total$11,640.12$3,936.12$15,576.24
147Jan 2033$981.50$316.52$1,298.02$173,248.37
148Feb 2033$983.29$314.73$1,298.02$172,265.08
149Mar 2033$985.07$312.95$1,298.02$171,280.01
150Apr 2033$986.86$311.16$1,298.02$170,293.15
151May 2033$988.65$309.37$1,298.02$169,304.50
152Jun 2033$990.45$307.57$1,298.02$168,314.05
153Jul 2033$992.25$305.77$1,298.02$167,321.80
154Aug 2033$994.05$303.97$1,298.02$166,327.75
155Sep 2033$995.86$302.16$1,298.02$165,331.89
156Oct 2033$997.67$300.35$1,298.02$164,334.22
157Nov 2033$999.48$298.54$1,298.02$163,334.74
158Dec 2033$1,001.30$296.72$1,298.02$162,333.44
2033 Total$11,896.43$3,679.81$15,576.24
159Jan 2034$1,003.11$294.91$1,298.02$161,330.33
160Feb 2034$1,004.94$293.08$1,298.02$160,325.39
161Mar 2034$1,006.76$291.26$1,298.02$159,318.63
162Apr 2034$1,008.59$289.43$1,298.02$158,310.04
163May 2034$1,010.42$287.60$1,298.02$157,299.62
164Jun 2034$1,012.26$285.76$1,298.02$156,287.36
165Jul 2034$1,014.10$283.92$1,298.02$155,273.26
166Aug 2034$1,015.94$282.08$1,298.02$154,257.32
167Sep 2034$1,017.79$280.23$1,298.02$153,239.53
168Oct 2034$1,019.63$278.39$1,298.02$152,219.90
169Nov 2034$1,021.49$276.53$1,298.02$151,198.41
170Dec 2034$1,023.34$274.68$1,298.02$150,175.07
2034 Total$12,158.37$3,417.87$15,576.24
171Jan 2035$1,025.20$272.82$1,298.02$149,149.87
172Feb 2035$1,027.06$270.96$1,298.02$148,122.81
173Mar 2035$1,028.93$269.09$1,298.02$147,093.88
174Apr 2035$1,030.80$267.22$1,298.02$146,063.08
175May 2035$1,032.67$265.35$1,298.02$145,030.41
176Jun 2035$1,034.55$263.47$1,298.02$143,995.86
177Jul 2035$1,036.43$261.59$1,298.02$142,959.43
178Aug 2035$1,038.31$259.71$1,298.02$141,921.12
179Sep 2035$1,040.20$257.82$1,298.02$140,880.92
180Oct 2035$1,042.09$255.93$1,298.02$139,838.83
181Nov 2035$1,043.98$254.04$1,298.02$138,794.85
182Dec 2035$1,045.88$252.14$1,298.02$137,748.97
2035 Total$12,426.1$3,150.14$15,576.24
183Jan 2036$1,047.78$250.24$1,298.02$136,701.19
184Feb 2036$1,049.68$248.34$1,298.02$135,651.51
185Mar 2036$1,051.59$246.43$1,298.02$134,599.92
186Apr 2036$1,053.50$244.52$1,298.02$133,546.42
187May 2036$1,055.41$242.61$1,298.02$132,491.01
188Jun 2036$1,057.33$240.69$1,298.02$131,433.68
189Jul 2036$1,059.25$238.77$1,298.02$130,374.43
190Aug 2036$1,061.17$236.85$1,298.02$129,313.26
191Sep 2036$1,063.10$234.92$1,298.02$128,250.16
192Oct 2036$1,065.03$232.99$1,298.02$127,185.13
193Nov 2036$1,066.97$231.05$1,298.02$126,118.16
194Dec 2036$1,068.91$229.11$1,298.02$125,049.25
2036 Total$12,699.72$2,876.52$15,576.24
195Jan 2037$1,070.85$227.17$1,298.02$123,978.40
196Feb 2037$1,072.79$225.23$1,298.02$122,905.61
197Mar 2037$1,074.74$223.28$1,298.02$121,830.87
198Apr 2037$1,076.69$221.33$1,298.02$120,754.18
199May 2037$1,078.65$219.37$1,298.02$119,675.53
200Jun 2037$1,080.61$217.41$1,298.02$118,594.92
201Jul 2037$1,082.57$215.45$1,298.02$117,512.35
202Aug 2037$1,084.54$213.48$1,298.02$116,427.81
203Sep 2037$1,086.51$211.51$1,298.02$115,341.30
204Oct 2037$1,088.48$209.54$1,298.02$114,252.82
205Nov 2037$1,090.46$207.56$1,298.02$113,162.36
206Dec 2037$1,092.44$205.58$1,298.02$112,069.92
2037 Total$12,979.33$2,596.91$15,576.24
207Jan 2038$1,094.43$203.59$1,298.02$110,975.49
208Feb 2038$1,096.41$201.61$1,298.02$109,879.08
209Mar 2038$1,098.41$199.61$1,298.02$108,780.67
210Apr 2038$1,100.40$197.62$1,298.02$107,680.27
211May 2038$1,102.40$195.62$1,298.02$106,577.87
212Jun 2038$1,104.40$193.62$1,298.02$105,473.47
213Jul 2038$1,106.41$191.61$1,298.02$104,367.06
214Aug 2038$1,108.42$189.60$1,298.02$103,258.64
215Sep 2038$1,110.43$187.59$1,298.02$102,148.21
216Oct 2038$1,112.45$185.57$1,298.02$101,035.76
217Nov 2038$1,114.47$183.55$1,298.02$99,921.29
218Dec 2038$1,116.50$181.52$1,298.02$98,804.79
2038 Total$13,265.13$2,311.11$15,576.24
219Jan 2039$1,118.52$179.50$1,298.02$97,686.27
220Feb 2039$1,120.56$177.46$1,298.02$96,565.71
221Mar 2039$1,122.59$175.43$1,298.02$95,443.12
222Apr 2039$1,124.63$173.39$1,298.02$94,318.49
223May 2039$1,126.67$171.35$1,298.02$93,191.82
224Jun 2039$1,128.72$169.30$1,298.02$92,063.10
225Jul 2039$1,130.77$167.25$1,298.02$90,932.33
226Aug 2039$1,132.83$165.19$1,298.02$89,799.50
227Sep 2039$1,134.88$163.14$1,298.02$88,664.62
228Oct 2039$1,136.95$161.07$1,298.02$87,527.67
229Nov 2039$1,139.01$159.01$1,298.02$86,388.66
230Dec 2039$1,141.08$156.94$1,298.02$85,247.58
2039 Total$13,557.21$2,019.03$15,576.24
231Jan 2040$1,143.15$154.87$1,298.02$84,104.43
232Feb 2040$1,145.23$152.79$1,298.02$82,959.20
233Mar 2040$1,147.31$150.71$1,298.02$81,811.89
234Apr 2040$1,149.40$148.62$1,298.02$80,662.49
235May 2040$1,151.48$146.54$1,298.02$79,511.01
236Jun 2040$1,153.57$144.45$1,298.02$78,357.44
237Jul 2040$1,155.67$142.35$1,298.02$77,201.77
238Aug 2040$1,157.77$140.25$1,298.02$76,044.00
239Sep 2040$1,159.87$138.15$1,298.02$74,884.13
240Oct 2040$1,161.98$136.04$1,298.02$73,722.15
241Nov 2040$1,164.09$133.93$1,298.02$72,558.06
242Dec 2040$1,166.21$131.81$1,298.02$71,391.85
2040 Total$13,855.73$1,720.51$15,576.24
243Jan 2041$1,168.32$129.70$1,298.02$70,223.53
244Feb 2041$1,170.45$127.57$1,298.02$69,053.08
245Mar 2041$1,172.57$125.45$1,298.02$67,880.51
246Apr 2041$1,174.70$123.32$1,298.02$66,705.81
247May 2041$1,176.84$121.18$1,298.02$65,528.97
248Jun 2041$1,178.98$119.04$1,298.02$64,349.99
249Jul 2041$1,181.12$116.90$1,298.02$63,168.87
250Aug 2041$1,183.26$114.76$1,298.02$61,985.61
251Sep 2041$1,185.41$112.61$1,298.02$60,800.20
252Oct 2041$1,187.57$110.45$1,298.02$59,612.63
253Nov 2041$1,189.72$108.30$1,298.02$58,422.91
254Dec 2041$1,191.89$106.13$1,298.02$57,231.02
2041 Total$14,160.83$1,415.41$15,576.24
255Jan 2042$1,194.05$103.97$1,298.02$56,036.97
256Feb 2042$1,196.22$101.80$1,298.02$54,840.75
257Mar 2042$1,198.39$99.63$1,298.02$53,642.36
258Apr 2042$1,200.57$97.45$1,298.02$52,441.79
259May 2042$1,202.75$95.27$1,298.02$51,239.04
260Jun 2042$1,204.94$93.08$1,298.02$50,034.10
261Jul 2042$1,207.12$90.90$1,298.02$48,826.98
262Aug 2042$1,209.32$88.70$1,298.02$47,617.66
263Sep 2042$1,211.51$86.51$1,298.02$46,406.15
264Oct 2042$1,213.72$84.30$1,298.02$45,192.43
265Nov 2042$1,215.92$82.10$1,298.02$43,976.51
266Dec 2042$1,218.13$79.89$1,298.02$42,758.38
2042 Total$14,472.64$1,103.6$15,576.24
267Jan 2043$1,220.34$77.68$1,298.02$41,538.04
268Feb 2043$1,222.56$75.46$1,298.02$40,315.48
269Mar 2043$1,224.78$73.24$1,298.02$39,090.70
270Apr 2043$1,227.01$71.01$1,298.02$37,863.69
271May 2043$1,229.23$68.79$1,298.02$36,634.46
272Jun 2043$1,231.47$66.55$1,298.02$35,402.99
273Jul 2043$1,233.70$64.32$1,298.02$34,169.29
274Aug 2043$1,235.95$62.07$1,298.02$32,933.34
275Sep 2043$1,238.19$59.83$1,298.02$31,695.15
276Oct 2043$1,240.44$57.58$1,298.02$30,454.71
277Nov 2043$1,242.69$55.33$1,298.02$29,212.02
278Dec 2043$1,244.95$53.07$1,298.02$27,967.07
2043 Total$14,791.31$784.93$15,576.24
279Jan 2044$1,247.21$50.81$1,298.02$26,719.86
280Feb 2044$1,249.48$48.54$1,298.02$25,470.38
281Mar 2044$1,251.75$46.27$1,298.02$24,218.63
282Apr 2044$1,254.02$44.00$1,298.02$22,964.61
283May 2044$1,256.30$41.72$1,298.02$21,708.31
284Jun 2044$1,258.58$39.44$1,298.02$20,449.73
285Jul 2044$1,260.87$37.15$1,298.02$19,188.86
286Aug 2044$1,263.16$34.86$1,298.02$17,925.70
287Sep 2044$1,265.45$32.57$1,298.02$16,660.25
288Oct 2044$1,267.75$30.27$1,298.02$15,392.50
289Nov 2044$1,270.06$27.96$1,298.02$14,122.44
290Dec 2044$1,272.36$25.66$1,298.02$12,850.08
2044 Total$15,116.99$459.25$15,576.24
291Jan 2045$1,274.68$23.34$1,298.02$11,575.40
292Feb 2045$1,276.99$21.03$1,298.02$10,298.41
293Mar 2045$1,279.31$18.71$1,298.02$9,019.10
294Apr 2045$1,281.64$16.38$1,298.02$7,737.46
295May 2045$1,283.96$14.06$1,298.02$6,453.50
296Jun 2045$1,286.30$11.72$1,298.02$5,167.20
297Jul 2045$1,288.63$9.39$1,298.02$3,878.57
298Aug 2045$1,290.97$7.05$1,298.02$2,587.60
299Sep 2045$1,293.32$4.70$1,298.02$1,294.28
300Oct 2045$1,294.28$2.35$1,296.63$0.00
2045 Total$12,850.08$128.73$12,978.81