Borrow amount

$300,000

Advertised Rate

4.11

% p.a

Variable

Loan term
25 Years
Repayment frequency
Monthly
Monthly Repayments
$1,602
Number of repayments
300
Total interest paid
$180,536
Total Repayments

$480,536

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Jul 2021$574.29$1,027.50$1,601.79$299,425.71
2Aug 2021$576.26$1,025.53$1,601.79$298,849.45
3Sep 2021$578.23$1,023.56$1,601.79$298,271.22
4Oct 2021$580.21$1,021.58$1,601.79$297,691.01
5Nov 2021$582.20$1,019.59$1,601.79$297,108.81
6Dec 2021$584.19$1,017.60$1,601.79$296,524.62
2021 Total$3,475.38$6,135.36$9,610.74
7Jan 2022$586.19$1,015.60$1,601.79$295,938.43
8Feb 2022$588.20$1,013.59$1,601.79$295,350.23
9Mar 2022$590.22$1,011.57$1,601.79$294,760.01
10Apr 2022$592.24$1,009.55$1,601.79$294,167.77
11May 2022$594.27$1,007.52$1,601.79$293,573.50
12Jun 2022$596.30$1,005.49$1,601.79$292,977.20
13Jul 2022$598.34$1,003.45$1,601.79$292,378.86
14Aug 2022$600.39$1,001.40$1,601.79$291,778.47
15Sep 2022$602.45$999.34$1,601.79$291,176.02
16Oct 2022$604.51$997.28$1,601.79$290,571.51
17Nov 2022$606.58$995.21$1,601.79$289,964.93
18Dec 2022$608.66$993.13$1,601.79$289,356.27
2022 Total$7,168.35$12,053.13$19,221.48
19Jan 2023$610.74$991.05$1,601.79$288,745.53
20Feb 2023$612.84$988.95$1,601.79$288,132.69
21Mar 2023$614.94$986.85$1,601.79$287,517.75
22Apr 2023$617.04$984.75$1,601.79$286,900.71
23May 2023$619.16$982.63$1,601.79$286,281.55
24Jun 2023$621.28$980.51$1,601.79$285,660.27
25Jul 2023$623.40$978.39$1,601.79$285,036.87
26Aug 2023$625.54$976.25$1,601.79$284,411.33
27Sep 2023$627.68$974.11$1,601.79$283,783.65
28Oct 2023$629.83$971.96$1,601.79$283,153.82
29Nov 2023$631.99$969.80$1,601.79$282,521.83
30Dec 2023$634.15$967.64$1,601.79$281,887.68
2023 Total$7,468.59$11,752.89$19,221.48
31Jan 2024$636.32$965.47$1,601.79$281,251.36
32Feb 2024$638.50$963.29$1,601.79$280,612.86
33Mar 2024$640.69$961.10$1,601.79$279,972.17
34Apr 2024$642.89$958.90$1,601.79$279,329.28
35May 2024$645.09$956.70$1,601.79$278,684.19
36Jun 2024$647.30$954.49$1,601.79$278,036.89
37Jul 2024$649.51$952.28$1,601.79$277,387.38
38Aug 2024$651.74$950.05$1,601.79$276,735.64
39Sep 2024$653.97$947.82$1,601.79$276,081.67
40Oct 2024$656.21$945.58$1,601.79$275,425.46
41Nov 2024$658.46$943.33$1,601.79$274,767.00
42Dec 2024$660.71$941.08$1,601.79$274,106.29
2024 Total$7,781.39$11,440.09$19,221.48
43Jan 2025$662.98$938.81$1,601.79$273,443.31
44Feb 2025$665.25$936.54$1,601.79$272,778.06
45Mar 2025$667.53$934.26$1,601.79$272,110.53
46Apr 2025$669.81$931.98$1,601.79$271,440.72
47May 2025$672.11$929.68$1,601.79$270,768.61
48Jun 2025$674.41$927.38$1,601.79$270,094.20
49Jul 2025$676.72$925.07$1,601.79$269,417.48
50Aug 2025$679.04$922.75$1,601.79$268,738.44
51Sep 2025$681.36$920.43$1,601.79$268,057.08
52Oct 2025$683.69$918.10$1,601.79$267,373.39
53Nov 2025$686.04$915.75$1,601.79$266,687.35
54Dec 2025$688.39$913.40$1,601.79$265,998.96
2025 Total$8,107.33$11,114.15$19,221.48
55Jan 2026$690.74$911.05$1,601.79$265,308.22
56Feb 2026$693.11$908.68$1,601.79$264,615.11
57Mar 2026$695.48$906.31$1,601.79$263,919.63
58Apr 2026$697.87$903.92$1,601.79$263,221.76
59May 2026$700.26$901.53$1,601.79$262,521.50
60Jun 2026$702.65$899.14$1,601.79$261,818.85
61Jul 2026$705.06$896.73$1,601.79$261,113.79
62Aug 2026$707.48$894.31$1,601.79$260,406.31
63Sep 2026$709.90$891.89$1,601.79$259,696.41
64Oct 2026$712.33$889.46$1,601.79$258,984.08
65Nov 2026$714.77$887.02$1,601.79$258,269.31
66Dec 2026$717.22$884.57$1,601.79$257,552.09
2026 Total$8,446.87$10,774.61$19,221.48
67Jan 2027$719.67$882.12$1,601.79$256,832.42
68Feb 2027$722.14$879.65$1,601.79$256,110.28
69Mar 2027$724.61$877.18$1,601.79$255,385.67
70Apr 2027$727.09$874.70$1,601.79$254,658.58
71May 2027$729.58$872.21$1,601.79$253,929.00
72Jun 2027$732.08$869.71$1,601.79$253,196.92
73Jul 2027$734.59$867.20$1,601.79$252,462.33
74Aug 2027$737.11$864.68$1,601.79$251,725.22
75Sep 2027$739.63$862.16$1,601.79$250,985.59
76Oct 2027$742.16$859.63$1,601.79$250,243.43
77Nov 2027$744.71$857.08$1,601.79$249,498.72
78Dec 2027$747.26$854.53$1,601.79$248,751.46
2027 Total$8,800.63$10,420.85$19,221.48
79Jan 2028$749.82$851.97$1,601.79$248,001.64
80Feb 2028$752.38$849.41$1,601.79$247,249.26
81Mar 2028$754.96$846.83$1,601.79$246,494.30
82Apr 2028$757.55$844.24$1,601.79$245,736.75
83May 2028$760.14$841.65$1,601.79$244,976.61
84Jun 2028$762.75$839.04$1,601.79$244,213.86
85Jul 2028$765.36$836.43$1,601.79$243,448.50
86Aug 2028$767.98$833.81$1,601.79$242,680.52
87Sep 2028$770.61$831.18$1,601.79$241,909.91
88Oct 2028$773.25$828.54$1,601.79$241,136.66
89Nov 2028$775.90$825.89$1,601.79$240,360.76
90Dec 2028$778.55$823.24$1,601.79$239,582.21
2028 Total$9,169.25$10,052.23$19,221.48
91Jan 2029$781.22$820.57$1,601.79$238,800.99
92Feb 2029$783.90$817.89$1,601.79$238,017.09
93Mar 2029$786.58$815.21$1,601.79$237,230.51
94Apr 2029$789.28$812.51$1,601.79$236,441.23
95May 2029$791.98$809.81$1,601.79$235,649.25
96Jun 2029$794.69$807.10$1,601.79$234,854.56
97Jul 2029$797.41$804.38$1,601.79$234,057.15
98Aug 2029$800.14$801.65$1,601.79$233,257.01
99Sep 2029$802.88$798.91$1,601.79$232,454.13
100Oct 2029$805.63$796.16$1,601.79$231,648.50
101Nov 2029$808.39$793.40$1,601.79$230,840.11
102Dec 2029$811.16$790.63$1,601.79$230,028.95
2029 Total$9,553.26$9,668.22$19,221.48
103Jan 2030$813.94$787.85$1,601.79$229,215.01
104Feb 2030$816.73$785.06$1,601.79$228,398.28
105Mar 2030$819.53$782.26$1,601.79$227,578.75
106Apr 2030$822.33$779.46$1,601.79$226,756.42
107May 2030$825.15$776.64$1,601.79$225,931.27
108Jun 2030$827.98$773.81$1,601.79$225,103.29
109Jul 2030$830.81$770.98$1,601.79$224,272.48
110Aug 2030$833.66$768.13$1,601.79$223,438.82
111Sep 2030$836.51$765.28$1,601.79$222,602.31
112Oct 2030$839.38$762.41$1,601.79$221,762.93
113Nov 2030$842.25$759.54$1,601.79$220,920.68
114Dec 2030$845.14$756.65$1,601.79$220,075.54
2030 Total$9,953.41$9,268.07$19,221.48
115Jan 2031$848.03$753.76$1,601.79$219,227.51
116Feb 2031$850.94$750.85$1,601.79$218,376.57
117Mar 2031$853.85$747.94$1,601.79$217,522.72
118Apr 2031$856.77$745.02$1,601.79$216,665.95
119May 2031$859.71$742.08$1,601.79$215,806.24
120Jun 2031$862.65$739.14$1,601.79$214,943.59
121Jul 2031$865.61$736.18$1,601.79$214,077.98
122Aug 2031$868.57$733.22$1,601.79$213,209.41
123Sep 2031$871.55$730.24$1,601.79$212,337.86
124Oct 2031$874.53$727.26$1,601.79$211,463.33
125Nov 2031$877.53$724.26$1,601.79$210,585.80
126Dec 2031$880.53$721.26$1,601.79$209,705.27
2031 Total$10,370.27$8,851.21$19,221.48
127Jan 2032$883.55$718.24$1,601.79$208,821.72
128Feb 2032$886.58$715.21$1,601.79$207,935.14
129Mar 2032$889.61$712.18$1,601.79$207,045.53
130Apr 2032$892.66$709.13$1,601.79$206,152.87
131May 2032$895.72$706.07$1,601.79$205,257.15
132Jun 2032$898.78$703.01$1,601.79$204,358.37
133Jul 2032$901.86$699.93$1,601.79$203,456.51
134Aug 2032$904.95$696.84$1,601.79$202,551.56
135Sep 2032$908.05$693.74$1,601.79$201,643.51
136Oct 2032$911.16$690.63$1,601.79$200,732.35
137Nov 2032$914.28$687.51$1,601.79$199,818.07
138Dec 2032$917.41$684.38$1,601.79$198,900.66
2032 Total$10,804.61$8,416.87$19,221.48
139Jan 2033$920.56$681.23$1,601.79$197,980.10
140Feb 2033$923.71$678.08$1,601.79$197,056.39
141Mar 2033$926.87$674.92$1,601.79$196,129.52
142Apr 2033$930.05$671.74$1,601.79$195,199.47
143May 2033$933.23$668.56$1,601.79$194,266.24
144Jun 2033$936.43$665.36$1,601.79$193,329.81
145Jul 2033$939.64$662.15$1,601.79$192,390.17
146Aug 2033$942.85$658.94$1,601.79$191,447.32
147Sep 2033$946.08$655.71$1,601.79$190,501.24
148Oct 2033$949.32$652.47$1,601.79$189,551.92
149Nov 2033$952.57$649.22$1,601.79$188,599.35
150Dec 2033$955.84$645.95$1,601.79$187,643.51
2033 Total$11,257.15$7,964.33$19,221.48
151Jan 2034$959.11$642.68$1,601.79$186,684.40
152Feb 2034$962.40$639.39$1,601.79$185,722.00
153Mar 2034$965.69$636.10$1,601.79$184,756.31
154Apr 2034$969.00$632.79$1,601.79$183,787.31
155May 2034$972.32$629.47$1,601.79$182,814.99
156Jun 2034$975.65$626.14$1,601.79$181,839.34
157Jul 2034$978.99$622.80$1,601.79$180,860.35
158Aug 2034$982.34$619.45$1,601.79$179,878.01
159Sep 2034$985.71$616.08$1,601.79$178,892.30
160Oct 2034$989.08$612.71$1,601.79$177,903.22
161Nov 2034$992.47$609.32$1,601.79$176,910.75
162Dec 2034$995.87$605.92$1,601.79$175,914.88
2034 Total$11,728.63$7,492.85$19,221.48
163Jan 2035$999.28$602.51$1,601.79$174,915.60
164Feb 2035$1,002.70$599.09$1,601.79$173,912.90
165Mar 2035$1,006.14$595.65$1,601.79$172,906.76
166Apr 2035$1,009.58$592.21$1,601.79$171,897.18
167May 2035$1,013.04$588.75$1,601.79$170,884.14
168Jun 2035$1,016.51$585.28$1,601.79$169,867.63
169Jul 2035$1,019.99$581.80$1,601.79$168,847.64
170Aug 2035$1,023.49$578.30$1,601.79$167,824.15
171Sep 2035$1,026.99$574.80$1,601.79$166,797.16
172Oct 2035$1,030.51$571.28$1,601.79$165,766.65
173Nov 2035$1,034.04$567.75$1,601.79$164,732.61
174Dec 2035$1,037.58$564.21$1,601.79$163,695.03
2035 Total$12,219.85$7,001.63$19,221.48
175Jan 2036$1,041.13$560.66$1,601.79$162,653.90
176Feb 2036$1,044.70$557.09$1,601.79$161,609.20
177Mar 2036$1,048.28$553.51$1,601.79$160,560.92
178Apr 2036$1,051.87$549.92$1,601.79$159,509.05
179May 2036$1,055.47$546.32$1,601.79$158,453.58
180Jun 2036$1,059.09$542.70$1,601.79$157,394.49
181Jul 2036$1,062.71$539.08$1,601.79$156,331.78
182Aug 2036$1,066.35$535.44$1,601.79$155,265.43
183Sep 2036$1,070.01$531.78$1,601.79$154,195.42
184Oct 2036$1,073.67$528.12$1,601.79$153,121.75
185Nov 2036$1,077.35$524.44$1,601.79$152,044.40
186Dec 2036$1,081.04$520.75$1,601.79$150,963.36
2036 Total$12,731.67$6,489.81$19,221.48
187Jan 2037$1,084.74$517.05$1,601.79$149,878.62
188Feb 2037$1,088.46$513.33$1,601.79$148,790.16
189Mar 2037$1,092.18$509.61$1,601.79$147,697.98
190Apr 2037$1,095.92$505.87$1,601.79$146,602.06
191May 2037$1,099.68$502.11$1,601.79$145,502.38
192Jun 2037$1,103.44$498.35$1,601.79$144,398.94
193Jul 2037$1,107.22$494.57$1,601.79$143,291.72
194Aug 2037$1,111.02$490.77$1,601.79$142,180.70
195Sep 2037$1,114.82$486.97$1,601.79$141,065.88
196Oct 2037$1,118.64$483.15$1,601.79$139,947.24
197Nov 2037$1,122.47$479.32$1,601.79$138,824.77
198Dec 2037$1,126.32$475.47$1,601.79$137,698.45
2037 Total$13,264.91$5,956.57$19,221.48
199Jan 2038$1,130.17$471.62$1,601.79$136,568.28
200Feb 2038$1,134.04$467.75$1,601.79$135,434.24
201Mar 2038$1,137.93$463.86$1,601.79$134,296.31
202Apr 2038$1,141.83$459.96$1,601.79$133,154.48
203May 2038$1,145.74$456.05$1,601.79$132,008.74
204Jun 2038$1,149.66$452.13$1,601.79$130,859.08
205Jul 2038$1,153.60$448.19$1,601.79$129,705.48
206Aug 2038$1,157.55$444.24$1,601.79$128,547.93
207Sep 2038$1,161.51$440.28$1,601.79$127,386.42
208Oct 2038$1,165.49$436.30$1,601.79$126,220.93
209Nov 2038$1,169.48$432.31$1,601.79$125,051.45
210Dec 2038$1,173.49$428.30$1,601.79$123,877.96
2038 Total$13,820.49$5,400.99$19,221.48
211Jan 2039$1,177.51$424.28$1,601.79$122,700.45
212Feb 2039$1,181.54$420.25$1,601.79$121,518.91
213Mar 2039$1,185.59$416.20$1,601.79$120,333.32
214Apr 2039$1,189.65$412.14$1,601.79$119,143.67
215May 2039$1,193.72$408.07$1,601.79$117,949.95
216Jun 2039$1,197.81$403.98$1,601.79$116,752.14
217Jul 2039$1,201.91$399.88$1,601.79$115,550.23
218Aug 2039$1,206.03$395.76$1,601.79$114,344.20
219Sep 2039$1,210.16$391.63$1,601.79$113,134.04
220Oct 2039$1,214.31$387.48$1,601.79$111,919.73
221Nov 2039$1,218.46$383.33$1,601.79$110,701.27
222Dec 2039$1,222.64$379.15$1,601.79$109,478.63
2039 Total$14,399.33$4,822.15$19,221.48
223Jan 2040$1,226.83$374.96$1,601.79$108,251.80
224Feb 2040$1,231.03$370.76$1,601.79$107,020.77
225Mar 2040$1,235.24$366.55$1,601.79$105,785.53
226Apr 2040$1,239.47$362.32$1,601.79$104,546.06
227May 2040$1,243.72$358.07$1,601.79$103,302.34
228Jun 2040$1,247.98$353.81$1,601.79$102,054.36
229Jul 2040$1,252.25$349.54$1,601.79$100,802.11
230Aug 2040$1,256.54$345.25$1,601.79$99,545.57
231Sep 2040$1,260.85$340.94$1,601.79$98,284.72
232Oct 2040$1,265.16$336.63$1,601.79$97,019.56
233Nov 2040$1,269.50$332.29$1,601.79$95,750.06
234Dec 2040$1,273.85$327.94$1,601.79$94,476.21
2040 Total$15,002.42$4,219.06$19,221.48
235Jan 2041$1,278.21$323.58$1,601.79$93,198.00
236Feb 2041$1,282.59$319.20$1,601.79$91,915.41
237Mar 2041$1,286.98$314.81$1,601.79$90,628.43
238Apr 2041$1,291.39$310.40$1,601.79$89,337.04
239May 2041$1,295.81$305.98$1,601.79$88,041.23
240Jun 2041$1,300.25$301.54$1,601.79$86,740.98
241Jul 2041$1,304.70$297.09$1,601.79$85,436.28
242Aug 2041$1,309.17$292.62$1,601.79$84,127.11
243Sep 2041$1,313.65$288.14$1,601.79$82,813.46
244Oct 2041$1,318.15$283.64$1,601.79$81,495.31
245Nov 2041$1,322.67$279.12$1,601.79$80,172.64
246Dec 2041$1,327.20$274.59$1,601.79$78,845.44
2041 Total$15,630.77$3,590.71$19,221.48
247Jan 2042$1,331.74$270.05$1,601.79$77,513.70
248Feb 2042$1,336.31$265.48$1,601.79$76,177.39
249Mar 2042$1,340.88$260.91$1,601.79$74,836.51
250Apr 2042$1,345.47$256.32$1,601.79$73,491.04
251May 2042$1,350.08$251.71$1,601.79$72,140.96
252Jun 2042$1,354.71$247.08$1,601.79$70,786.25
253Jul 2042$1,359.35$242.44$1,601.79$69,426.90
254Aug 2042$1,364.00$237.79$1,601.79$68,062.90
255Sep 2042$1,368.67$233.12$1,601.79$66,694.23
256Oct 2042$1,373.36$228.43$1,601.79$65,320.87
257Nov 2042$1,378.07$223.72$1,601.79$63,942.80
258Dec 2042$1,382.79$219.00$1,601.79$62,560.01
2042 Total$16,285.43$2,936.05$19,221.48
259Jan 2043$1,387.52$214.27$1,601.79$61,172.49
260Feb 2043$1,392.27$209.52$1,601.79$59,780.22
261Mar 2043$1,397.04$204.75$1,601.79$58,383.18
262Apr 2043$1,401.83$199.96$1,601.79$56,981.35
263May 2043$1,406.63$195.16$1,601.79$55,574.72
264Jun 2043$1,411.45$190.34$1,601.79$54,163.27
265Jul 2043$1,416.28$185.51$1,601.79$52,746.99
266Aug 2043$1,421.13$180.66$1,601.79$51,325.86
267Sep 2043$1,426.00$175.79$1,601.79$49,899.86
268Oct 2043$1,430.88$170.91$1,601.79$48,468.98
269Nov 2043$1,435.78$166.01$1,601.79$47,033.20
270Dec 2043$1,440.70$161.09$1,601.79$45,592.50
2043 Total$16,967.51$2,253.97$19,221.48
271Jan 2044$1,445.64$156.15$1,601.79$44,146.86
272Feb 2044$1,450.59$151.20$1,601.79$42,696.27
273Mar 2044$1,455.56$146.23$1,601.79$41,240.71
274Apr 2044$1,460.54$141.25$1,601.79$39,780.17
275May 2044$1,465.54$136.25$1,601.79$38,314.63
276Jun 2044$1,470.56$131.23$1,601.79$36,844.07
277Jul 2044$1,475.60$126.19$1,601.79$35,368.47
278Aug 2044$1,480.65$121.14$1,601.79$33,887.82
279Sep 2044$1,485.72$116.07$1,601.79$32,402.10
280Oct 2044$1,490.81$110.98$1,601.79$30,911.29
281Nov 2044$1,495.92$105.87$1,601.79$29,415.37
282Dec 2044$1,501.04$100.75$1,601.79$27,914.33
2044 Total$17,678.17$1,543.31$19,221.48
283Jan 2045$1,506.18$95.61$1,601.79$26,408.15
284Feb 2045$1,511.34$90.45$1,601.79$24,896.81
285Mar 2045$1,516.52$85.27$1,601.79$23,380.29
286Apr 2045$1,521.71$80.08$1,601.79$21,858.58
287May 2045$1,526.92$74.87$1,601.79$20,331.66
288Jun 2045$1,532.15$69.64$1,601.79$18,799.51
289Jul 2045$1,537.40$64.39$1,601.79$17,262.11
290Aug 2045$1,542.67$59.12$1,601.79$15,719.44
291Sep 2045$1,547.95$53.84$1,601.79$14,171.49
292Oct 2045$1,553.25$48.54$1,601.79$12,618.24
293Nov 2045$1,558.57$43.22$1,601.79$11,059.67
294Dec 2045$1,563.91$37.88$1,601.79$9,495.76
2045 Total$18,418.57$802.91$19,221.48
295Jan 2046$1,569.27$32.52$1,601.79$7,926.49
296Feb 2046$1,574.64$27.15$1,601.79$6,351.85
297Mar 2046$1,580.03$21.76$1,601.79$4,771.82
298Apr 2046$1,585.45$16.34$1,601.79$3,186.37
299May 2046$1,590.88$10.91$1,601.79$1,595.49
300Jun 2046$1,595.49$5.46$1,600.95$0.00
2046 Total$9,495.76$114.14$9,609.9