Borrow amount

$300,000

Advertised Rate

3.26%

Variable

Loan term
25 Years
Newcastle Permanent
Repayment frequency
Monthly
Monthly Repayments
$1,464
Number of repayments
300
Total interest paid
$139,061
Total Repayments

$439,059

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Nov 2020$648.53$815.00$1,463.53$299,351.47
2Dec 2020$650.29$813.24$1,463.53$298,701.18
2020 Total$1,298.82$1,628.24$2,927.06
3Jan 2021$652.06$811.47$1,463.53$298,049.12
4Feb 2021$653.83$809.70$1,463.53$297,395.29
5Mar 2021$655.61$807.92$1,463.53$296,739.68
6Apr 2021$657.39$806.14$1,463.53$296,082.29
7May 2021$659.17$804.36$1,463.53$295,423.12
8Jun 2021$660.96$802.57$1,463.53$294,762.16
9Jul 2021$662.76$800.77$1,463.53$294,099.40
10Aug 2021$664.56$798.97$1,463.53$293,434.84
11Sep 2021$666.37$797.16$1,463.53$292,768.47
12Oct 2021$668.18$795.35$1,463.53$292,100.29
13Nov 2021$669.99$793.54$1,463.53$291,430.30
14Dec 2021$671.81$791.72$1,463.53$290,758.49
2021 Total$7,942.69$9,619.67$17,562.36
15Jan 2022$673.64$789.89$1,463.53$290,084.85
16Feb 2022$675.47$788.06$1,463.53$289,409.38
17Mar 2022$677.30$786.23$1,463.53$288,732.08
18Apr 2022$679.14$784.39$1,463.53$288,052.94
19May 2022$680.99$782.54$1,463.53$287,371.95
20Jun 2022$682.84$780.69$1,463.53$286,689.11
21Jul 2022$684.69$778.84$1,463.53$286,004.42
22Aug 2022$686.55$776.98$1,463.53$285,317.87
23Sep 2022$688.42$775.11$1,463.53$284,629.45
24Oct 2022$690.29$773.24$1,463.53$283,939.16
25Nov 2022$692.16$771.37$1,463.53$283,247.00
26Dec 2022$694.04$769.49$1,463.53$282,552.96
2022 Total$8,205.53$9,356.83$17,562.36
27Jan 2023$695.93$767.60$1,463.53$281,857.03
28Feb 2023$697.82$765.71$1,463.53$281,159.21
29Mar 2023$699.71$763.82$1,463.53$280,459.50
30Apr 2023$701.62$761.91$1,463.53$279,757.88
31May 2023$703.52$760.01$1,463.53$279,054.36
32Jun 2023$705.43$758.10$1,463.53$278,348.93
33Jul 2023$707.35$756.18$1,463.53$277,641.58
34Aug 2023$709.27$754.26$1,463.53$276,932.31
35Sep 2023$711.20$752.33$1,463.53$276,221.11
36Oct 2023$713.13$750.40$1,463.53$275,507.98
37Nov 2023$715.07$748.46$1,463.53$274,792.91
38Dec 2023$717.01$746.52$1,463.53$274,075.90
2023 Total$8,477.06$9,085.3$17,562.36
39Jan 2024$718.96$744.57$1,463.53$273,356.94
40Feb 2024$720.91$742.62$1,463.53$272,636.03
41Mar 2024$722.87$740.66$1,463.53$271,913.16
42Apr 2024$724.83$738.70$1,463.53$271,188.33
43May 2024$726.80$736.73$1,463.53$270,461.53
44Jun 2024$728.78$734.75$1,463.53$269,732.75
45Jul 2024$730.76$732.77$1,463.53$269,001.99
46Aug 2024$732.74$730.79$1,463.53$268,269.25
47Sep 2024$734.73$728.80$1,463.53$267,534.52
48Oct 2024$736.73$726.80$1,463.53$266,797.79
49Nov 2024$738.73$724.80$1,463.53$266,059.06
50Dec 2024$740.74$722.79$1,463.53$265,318.32
2024 Total$8,757.58$8,804.78$17,562.36
51Jan 2025$742.75$720.78$1,463.53$264,575.57
52Feb 2025$744.77$718.76$1,463.53$263,830.80
53Mar 2025$746.79$716.74$1,463.53$263,084.01
54Apr 2025$748.82$714.71$1,463.53$262,335.19
55May 2025$750.85$712.68$1,463.53$261,584.34
56Jun 2025$752.89$710.64$1,463.53$260,831.45
57Jul 2025$754.94$708.59$1,463.53$260,076.51
58Aug 2025$756.99$706.54$1,463.53$259,319.52
59Sep 2025$759.05$704.48$1,463.53$258,560.47
60Oct 2025$761.11$702.42$1,463.53$257,799.36
61Nov 2025$763.18$700.35$1,463.53$257,036.18
62Dec 2025$765.25$698.28$1,463.53$256,270.93
2025 Total$9,047.39$8,514.97$17,562.36
63Jan 2026$767.33$696.20$1,463.53$255,503.60
64Feb 2026$769.41$694.12$1,463.53$254,734.19
65Mar 2026$771.50$692.03$1,463.53$253,962.69
66Apr 2026$773.60$689.93$1,463.53$253,189.09
67May 2026$775.70$687.83$1,463.53$252,413.39
68Jun 2026$777.81$685.72$1,463.53$251,635.58
69Jul 2026$779.92$683.61$1,463.53$250,855.66
70Aug 2026$782.04$681.49$1,463.53$250,073.62
71Sep 2026$784.16$679.37$1,463.53$249,289.46
72Oct 2026$786.29$677.24$1,463.53$248,503.17
73Nov 2026$788.43$675.10$1,463.53$247,714.74
74Dec 2026$790.57$672.96$1,463.53$246,924.17
2026 Total$9,346.76$8,215.6$17,562.36
75Jan 2027$792.72$670.81$1,463.53$246,131.45
76Feb 2027$794.87$668.66$1,463.53$245,336.58
77Mar 2027$797.03$666.50$1,463.53$244,539.55
78Apr 2027$799.20$664.33$1,463.53$243,740.35
79May 2027$801.37$662.16$1,463.53$242,938.98
80Jun 2027$803.55$659.98$1,463.53$242,135.43
81Jul 2027$805.73$657.80$1,463.53$241,329.70
82Aug 2027$807.92$655.61$1,463.53$240,521.78
83Sep 2027$810.11$653.42$1,463.53$239,711.67
84Oct 2027$812.31$651.22$1,463.53$238,899.36
85Nov 2027$814.52$649.01$1,463.53$238,084.84
86Dec 2027$816.73$646.80$1,463.53$237,268.11
2027 Total$9,656.06$7,906.3$17,562.36
87Jan 2028$818.95$644.58$1,463.53$236,449.16
88Feb 2028$821.18$642.35$1,463.53$235,627.98
89Mar 2028$823.41$640.12$1,463.53$234,804.57
90Apr 2028$825.64$637.89$1,463.53$233,978.93
91May 2028$827.89$635.64$1,463.53$233,151.04
92Jun 2028$830.14$633.39$1,463.53$232,320.90
93Jul 2028$832.39$631.14$1,463.53$231,488.51
94Aug 2028$834.65$628.88$1,463.53$230,653.86
95Sep 2028$836.92$626.61$1,463.53$229,816.94
96Oct 2028$839.19$624.34$1,463.53$228,977.75
97Nov 2028$841.47$622.06$1,463.53$228,136.28
98Dec 2028$843.76$619.77$1,463.53$227,292.52
2028 Total$9,975.59$7,586.77$17,562.36
99Jan 2029$846.05$617.48$1,463.53$226,446.47
100Feb 2029$848.35$615.18$1,463.53$225,598.12
101Mar 2029$850.66$612.87$1,463.53$224,747.46
102Apr 2029$852.97$610.56$1,463.53$223,894.49
103May 2029$855.28$608.25$1,463.53$223,039.21
104Jun 2029$857.61$605.92$1,463.53$222,181.60
105Jul 2029$859.94$603.59$1,463.53$221,321.66
106Aug 2029$862.27$601.26$1,463.53$220,459.39
107Sep 2029$864.62$598.91$1,463.53$219,594.77
108Oct 2029$866.96$596.57$1,463.53$218,727.81
109Nov 2029$869.32$594.21$1,463.53$217,858.49
110Dec 2029$871.68$591.85$1,463.53$216,986.81
2029 Total$10,305.71$7,256.65$17,562.36
111Jan 2030$874.05$589.48$1,463.53$216,112.76
112Feb 2030$876.42$587.11$1,463.53$215,236.34
113Mar 2030$878.80$584.73$1,463.53$214,357.54
114Apr 2030$881.19$582.34$1,463.53$213,476.35
115May 2030$883.59$579.94$1,463.53$212,592.76
116Jun 2030$885.99$577.54$1,463.53$211,706.77
117Jul 2030$888.39$575.14$1,463.53$210,818.38
118Aug 2030$890.81$572.72$1,463.53$209,927.57
119Sep 2030$893.23$570.30$1,463.53$209,034.34
120Oct 2030$895.65$567.88$1,463.53$208,138.69
121Nov 2030$898.09$565.44$1,463.53$207,240.60
122Dec 2030$900.53$563.00$1,463.53$206,340.07
2030 Total$10,646.74$6,915.62$17,562.36
123Jan 2031$902.97$560.56$1,463.53$205,437.10
124Feb 2031$905.43$558.10$1,463.53$204,531.67
125Mar 2031$907.89$555.64$1,463.53$203,623.78
126Apr 2031$910.35$553.18$1,463.53$202,713.43
127May 2031$912.83$550.70$1,463.53$201,800.60
128Jun 2031$915.31$548.22$1,463.53$200,885.29
129Jul 2031$917.79$545.74$1,463.53$199,967.50
130Aug 2031$920.28$543.25$1,463.53$199,047.22
131Sep 2031$922.79$540.74$1,463.53$198,124.43
132Oct 2031$925.29$538.24$1,463.53$197,199.14
133Nov 2031$927.81$535.72$1,463.53$196,271.33
134Dec 2031$930.33$533.20$1,463.53$195,341.00
2031 Total$10,999.07$6,563.29$17,562.36
135Jan 2032$932.85$530.68$1,463.53$194,408.15
136Feb 2032$935.39$528.14$1,463.53$193,472.76
137Mar 2032$937.93$525.60$1,463.53$192,534.83
138Apr 2032$940.48$523.05$1,463.53$191,594.35
139May 2032$943.03$520.50$1,463.53$190,651.32
140Jun 2032$945.59$517.94$1,463.53$189,705.73
141Jul 2032$948.16$515.37$1,463.53$188,757.57
142Aug 2032$950.74$512.79$1,463.53$187,806.83
143Sep 2032$953.32$510.21$1,463.53$186,853.51
144Oct 2032$955.91$507.62$1,463.53$185,897.60
145Nov 2032$958.51$505.02$1,463.53$184,939.09
146Dec 2032$961.11$502.42$1,463.53$183,977.98
2032 Total$11,363.02$6,199.34$17,562.36
147Jan 2033$963.72$499.81$1,463.53$183,014.26
148Feb 2033$966.34$497.19$1,463.53$182,047.92
149Mar 2033$968.97$494.56$1,463.53$181,078.95
150Apr 2033$971.60$491.93$1,463.53$180,107.35
151May 2033$974.24$489.29$1,463.53$179,133.11
152Jun 2033$976.89$486.64$1,463.53$178,156.22
153Jul 2033$979.54$483.99$1,463.53$177,176.68
154Aug 2033$982.20$481.33$1,463.53$176,194.48
155Sep 2033$984.87$478.66$1,463.53$175,209.61
156Oct 2033$987.54$475.99$1,463.53$174,222.07
157Nov 2033$990.23$473.30$1,463.53$173,231.84
158Dec 2033$992.92$470.61$1,463.53$172,238.92
2033 Total$11,739.06$5,823.3$17,562.36
159Jan 2034$995.61$467.92$1,463.53$171,243.31
160Feb 2034$998.32$465.21$1,463.53$170,244.99
161Mar 2034$1,001.03$462.50$1,463.53$169,243.96
162Apr 2034$1,003.75$459.78$1,463.53$168,240.21
163May 2034$1,006.48$457.05$1,463.53$167,233.73
164Jun 2034$1,009.21$454.32$1,463.53$166,224.52
165Jul 2034$1,011.95$451.58$1,463.53$165,212.57
166Aug 2034$1,014.70$448.83$1,463.53$164,197.87
167Sep 2034$1,017.46$446.07$1,463.53$163,180.41
168Oct 2034$1,020.22$443.31$1,463.53$162,160.19
169Nov 2034$1,022.99$440.54$1,463.53$161,137.20
170Dec 2034$1,025.77$437.76$1,463.53$160,111.43
2034 Total$12,127.49$5,434.87$17,562.36
171Jan 2035$1,028.56$434.97$1,463.53$159,082.87
172Feb 2035$1,031.35$432.18$1,463.53$158,051.52
173Mar 2035$1,034.16$429.37$1,463.53$157,017.36
174Apr 2035$1,036.97$426.56$1,463.53$155,980.39
175May 2035$1,039.78$423.75$1,463.53$154,940.61
176Jun 2035$1,042.61$420.92$1,463.53$153,898.00
177Jul 2035$1,045.44$418.09$1,463.53$152,852.56
178Aug 2035$1,048.28$415.25$1,463.53$151,804.28
179Sep 2035$1,051.13$412.40$1,463.53$150,753.15
180Oct 2035$1,053.98$409.55$1,463.53$149,699.17
181Nov 2035$1,056.85$406.68$1,463.53$148,642.32
182Dec 2035$1,059.72$403.81$1,463.53$147,582.60
2035 Total$12,528.83$5,033.53$17,562.36
183Jan 2036$1,062.60$400.93$1,463.53$146,520.00
184Feb 2036$1,065.48$398.05$1,463.53$145,454.52
185Mar 2036$1,068.38$395.15$1,463.53$144,386.14
186Apr 2036$1,071.28$392.25$1,463.53$143,314.86
187May 2036$1,074.19$389.34$1,463.53$142,240.67
188Jun 2036$1,077.11$386.42$1,463.53$141,163.56
189Jul 2036$1,080.04$383.49$1,463.53$140,083.52
190Aug 2036$1,082.97$380.56$1,463.53$139,000.55
191Sep 2036$1,085.91$377.62$1,463.53$137,914.64
192Oct 2036$1,088.86$374.67$1,463.53$136,825.78
193Nov 2036$1,091.82$371.71$1,463.53$135,733.96
194Dec 2036$1,094.79$368.74$1,463.53$134,639.17
2036 Total$12,943.43$4,618.93$17,562.36
195Jan 2037$1,097.76$365.77$1,463.53$133,541.41
196Feb 2037$1,100.74$362.79$1,463.53$132,440.67
197Mar 2037$1,103.73$359.80$1,463.53$131,336.94
198Apr 2037$1,106.73$356.80$1,463.53$130,230.21
199May 2037$1,109.74$353.79$1,463.53$129,120.47
200Jun 2037$1,112.75$350.78$1,463.53$128,007.72
201Jul 2037$1,115.78$347.75$1,463.53$126,891.94
202Aug 2037$1,118.81$344.72$1,463.53$125,773.13
203Sep 2037$1,121.85$341.68$1,463.53$124,651.28
204Oct 2037$1,124.89$338.64$1,463.53$123,526.39
205Nov 2037$1,127.95$335.58$1,463.53$122,398.44
206Dec 2037$1,131.01$332.52$1,463.53$121,267.43
2037 Total$13,371.74$4,190.62$17,562.36
207Jan 2038$1,134.09$329.44$1,463.53$120,133.34
208Feb 2038$1,137.17$326.36$1,463.53$118,996.17
209Mar 2038$1,140.26$323.27$1,463.53$117,855.91
210Apr 2038$1,143.35$320.18$1,463.53$116,712.56
211May 2038$1,146.46$317.07$1,463.53$115,566.10
212Jun 2038$1,149.58$313.95$1,463.53$114,416.52
213Jul 2038$1,152.70$310.83$1,463.53$113,263.82
214Aug 2038$1,155.83$307.70$1,463.53$112,107.99
215Sep 2038$1,158.97$304.56$1,463.53$110,949.02
216Oct 2038$1,162.12$301.41$1,463.53$109,786.90
217Nov 2038$1,165.28$298.25$1,463.53$108,621.62
218Dec 2038$1,168.44$295.09$1,463.53$107,453.18
2038 Total$13,814.25$3,748.11$17,562.36
219Jan 2039$1,171.62$291.91$1,463.53$106,281.56
220Feb 2039$1,174.80$288.73$1,463.53$105,106.76
221Mar 2039$1,177.99$285.54$1,463.53$103,928.77
222Apr 2039$1,181.19$282.34$1,463.53$102,747.58
223May 2039$1,184.40$279.13$1,463.53$101,563.18
224Jun 2039$1,187.62$275.91$1,463.53$100,375.56
225Jul 2039$1,190.84$272.69$1,463.53$99,184.72
226Aug 2039$1,194.08$269.45$1,463.53$97,990.64
227Sep 2039$1,197.32$266.21$1,463.53$96,793.32
228Oct 2039$1,200.57$262.96$1,463.53$95,592.75
229Nov 2039$1,203.84$259.69$1,463.53$94,388.91
230Dec 2039$1,207.11$256.42$1,463.53$93,181.80
2039 Total$14,271.38$3,290.98$17,562.36
231Jan 2040$1,210.39$253.14$1,463.53$91,971.41
232Feb 2040$1,213.67$249.86$1,463.53$90,757.74
233Mar 2040$1,216.97$246.56$1,463.53$89,540.77
234Apr 2040$1,220.28$243.25$1,463.53$88,320.49
235May 2040$1,223.59$239.94$1,463.53$87,096.90
236Jun 2040$1,226.92$236.61$1,463.53$85,869.98
237Jul 2040$1,230.25$233.28$1,463.53$84,639.73
238Aug 2040$1,233.59$229.94$1,463.53$83,406.14
239Sep 2040$1,236.94$226.59$1,463.53$82,169.20
240Oct 2040$1,240.30$223.23$1,463.53$80,928.90
241Nov 2040$1,243.67$219.86$1,463.53$79,685.23
242Dec 2040$1,247.05$216.48$1,463.53$78,438.18
2040 Total$14,743.62$2,818.74$17,562.36
243Jan 2041$1,250.44$213.09$1,463.53$77,187.74
244Feb 2041$1,253.84$209.69$1,463.53$75,933.90
245Mar 2041$1,257.24$206.29$1,463.53$74,676.66
246Apr 2041$1,260.66$202.87$1,463.53$73,416.00
247May 2041$1,264.08$199.45$1,463.53$72,151.92
248Jun 2041$1,267.52$196.01$1,463.53$70,884.40
249Jul 2041$1,270.96$192.57$1,463.53$69,613.44
250Aug 2041$1,274.41$189.12$1,463.53$68,339.03
251Sep 2041$1,277.88$185.65$1,463.53$67,061.15
252Oct 2041$1,281.35$182.18$1,463.53$65,779.80
253Nov 2041$1,284.83$178.70$1,463.53$64,494.97
254Dec 2041$1,288.32$175.21$1,463.53$63,206.65
2041 Total$15,231.53$2,330.83$17,562.36
255Jan 2042$1,291.82$171.71$1,463.53$61,914.83
256Feb 2042$1,295.33$168.20$1,463.53$60,619.50
257Mar 2042$1,298.85$164.68$1,463.53$59,320.65
258Apr 2042$1,302.38$161.15$1,463.53$58,018.27
259May 2042$1,305.91$157.62$1,463.53$56,712.36
260Jun 2042$1,309.46$154.07$1,463.53$55,402.90
261Jul 2042$1,313.02$150.51$1,463.53$54,089.88
262Aug 2042$1,316.59$146.94$1,463.53$52,773.29
263Sep 2042$1,320.16$143.37$1,463.53$51,453.13
264Oct 2042$1,323.75$139.78$1,463.53$50,129.38
265Nov 2042$1,327.35$136.18$1,463.53$48,802.03
266Dec 2042$1,330.95$132.58$1,463.53$47,471.08
2042 Total$15,735.57$1,826.79$17,562.36
267Jan 2043$1,334.57$128.96$1,463.53$46,136.51
268Feb 2043$1,338.19$125.34$1,463.53$44,798.32
269Mar 2043$1,341.83$121.70$1,463.53$43,456.49
270Apr 2043$1,345.47$118.06$1,463.53$42,111.02
271May 2043$1,349.13$114.40$1,463.53$40,761.89
272Jun 2043$1,352.79$110.74$1,463.53$39,409.10
273Jul 2043$1,356.47$107.06$1,463.53$38,052.63
274Aug 2043$1,360.15$103.38$1,463.53$36,692.48
275Sep 2043$1,363.85$99.68$1,463.53$35,328.63
276Oct 2043$1,367.55$95.98$1,463.53$33,961.08
277Nov 2043$1,371.27$92.26$1,463.53$32,589.81
278Dec 2043$1,374.99$88.54$1,463.53$31,214.82
2043 Total$16,256.26$1,306.1$17,562.36
279Jan 2044$1,378.73$84.80$1,463.53$29,836.09
280Feb 2044$1,382.48$81.05$1,463.53$28,453.61
281Mar 2044$1,386.23$77.30$1,463.53$27,067.38
282Apr 2044$1,390.00$73.53$1,463.53$25,677.38
283May 2044$1,393.77$69.76$1,463.53$24,283.61
284Jun 2044$1,397.56$65.97$1,463.53$22,886.05
285Jul 2044$1,401.36$62.17$1,463.53$21,484.69
286Aug 2044$1,405.16$58.37$1,463.53$20,079.53
287Sep 2044$1,408.98$54.55$1,463.53$18,670.55
288Oct 2044$1,412.81$50.72$1,463.53$17,257.74
289Nov 2044$1,416.65$46.88$1,463.53$15,841.09
290Dec 2044$1,420.50$43.03$1,463.53$14,420.59
2044 Total$16,794.23$768.13$17,562.36
291Jan 2045$1,424.35$39.18$1,463.53$12,996.24
292Feb 2045$1,428.22$35.31$1,463.53$11,568.02
293Mar 2045$1,432.10$31.43$1,463.53$10,135.92
294Apr 2045$1,435.99$27.54$1,463.53$8,699.93
295May 2045$1,439.90$23.63$1,463.53$7,260.03
296Jun 2045$1,443.81$19.72$1,463.53$5,816.22
297Jul 2045$1,447.73$15.80$1,463.53$4,368.49
298Aug 2045$1,451.66$11.87$1,463.53$2,916.83
299Sep 2045$1,455.61$7.92$1,463.53$1,461.22
300Oct 2045$1,459.56$3.97$1,463.53$1.66
2045 Total$14,418.93$216.37$14,635.3