Borrow amount

$300,000

Advertised Rate

4.47%

Variable

Loan term
25 Years
Newcastle Permanent
Repayment frequency
Monthly
Monthly Repayments
$1,662
Number of repayments
300
Total interest paid
$198,719
Total Repayments

$498,717

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Feb 2021$544.89$1,117.50$1,662.39$299,455.11
2Mar 2021$546.92$1,115.47$1,662.39$298,908.19
3Apr 2021$548.96$1,113.43$1,662.39$298,359.23
4May 2021$551.00$1,111.39$1,662.39$297,808.23
5Jun 2021$553.05$1,109.34$1,662.39$297,255.18
6Jul 2021$555.11$1,107.28$1,662.39$296,700.07
7Aug 2021$557.18$1,105.21$1,662.39$296,142.89
8Sep 2021$559.26$1,103.13$1,662.39$295,583.63
9Oct 2021$561.34$1,101.05$1,662.39$295,022.29
10Nov 2021$563.43$1,098.96$1,662.39$294,458.86
11Dec 2021$565.53$1,096.86$1,662.39$293,893.33
2021 Total$6,106.67$12,179.62$18,286.29
12Jan 2022$567.64$1,094.75$1,662.39$293,325.69
13Feb 2022$569.75$1,092.64$1,662.39$292,755.94
14Mar 2022$571.87$1,090.52$1,662.39$292,184.07
15Apr 2022$574.00$1,088.39$1,662.39$291,610.07
16May 2022$576.14$1,086.25$1,662.39$291,033.93
17Jun 2022$578.29$1,084.10$1,662.39$290,455.64
18Jul 2022$580.44$1,081.95$1,662.39$289,875.20
19Aug 2022$582.60$1,079.79$1,662.39$289,292.60
20Sep 2022$584.78$1,077.61$1,662.39$288,707.82
21Oct 2022$586.95$1,075.44$1,662.39$288,120.87
22Nov 2022$589.14$1,073.25$1,662.39$287,531.73
23Dec 2022$591.33$1,071.06$1,662.39$286,940.40
2022 Total$6,952.93$12,995.75$19,948.68
24Jan 2023$593.54$1,068.85$1,662.39$286,346.86
25Feb 2023$595.75$1,066.64$1,662.39$285,751.11
26Mar 2023$597.97$1,064.42$1,662.39$285,153.14
27Apr 2023$600.19$1,062.20$1,662.39$284,552.95
28May 2023$602.43$1,059.96$1,662.39$283,950.52
29Jun 2023$604.67$1,057.72$1,662.39$283,345.85
30Jul 2023$606.93$1,055.46$1,662.39$282,738.92
31Aug 2023$609.19$1,053.20$1,662.39$282,129.73
32Sep 2023$611.46$1,050.93$1,662.39$281,518.27
33Oct 2023$613.73$1,048.66$1,662.39$280,904.54
34Nov 2023$616.02$1,046.37$1,662.39$280,288.52
35Dec 2023$618.32$1,044.07$1,662.39$279,670.20
2023 Total$7,270.2$12,678.48$19,948.68
36Jan 2024$620.62$1,041.77$1,662.39$279,049.58
37Feb 2024$622.93$1,039.46$1,662.39$278,426.65
38Mar 2024$625.25$1,037.14$1,662.39$277,801.40
39Apr 2024$627.58$1,034.81$1,662.39$277,173.82
40May 2024$629.92$1,032.47$1,662.39$276,543.90
41Jun 2024$632.26$1,030.13$1,662.39$275,911.64
42Jul 2024$634.62$1,027.77$1,662.39$275,277.02
43Aug 2024$636.98$1,025.41$1,662.39$274,640.04
44Sep 2024$639.36$1,023.03$1,662.39$274,000.68
45Oct 2024$641.74$1,020.65$1,662.39$273,358.94
46Nov 2024$644.13$1,018.26$1,662.39$272,714.81
47Dec 2024$646.53$1,015.86$1,662.39$272,068.28
2024 Total$7,601.92$12,346.76$19,948.68
48Jan 2025$648.94$1,013.45$1,662.39$271,419.34
49Feb 2025$651.35$1,011.04$1,662.39$270,767.99
50Mar 2025$653.78$1,008.61$1,662.39$270,114.21
51Apr 2025$656.21$1,006.18$1,662.39$269,458.00
52May 2025$658.66$1,003.73$1,662.39$268,799.34
53Jun 2025$661.11$1,001.28$1,662.39$268,138.23
54Jul 2025$663.58$998.81$1,662.39$267,474.65
55Aug 2025$666.05$996.34$1,662.39$266,808.60
56Sep 2025$668.53$993.86$1,662.39$266,140.07
57Oct 2025$671.02$991.37$1,662.39$265,469.05
58Nov 2025$673.52$988.87$1,662.39$264,795.53
59Dec 2025$676.03$986.36$1,662.39$264,119.50
2025 Total$7,948.78$11,999.9$19,948.68
60Jan 2026$678.54$983.85$1,662.39$263,440.96
61Feb 2026$681.07$981.32$1,662.39$262,759.89
62Mar 2026$683.61$978.78$1,662.39$262,076.28
63Apr 2026$686.16$976.23$1,662.39$261,390.12
64May 2026$688.71$973.68$1,662.39$260,701.41
65Jun 2026$691.28$971.11$1,662.39$260,010.13
66Jul 2026$693.85$968.54$1,662.39$259,316.28
67Aug 2026$696.44$965.95$1,662.39$258,619.84
68Sep 2026$699.03$963.36$1,662.39$257,920.81
69Oct 2026$701.63$960.76$1,662.39$257,219.18
70Nov 2026$704.25$958.14$1,662.39$256,514.93
71Dec 2026$706.87$955.52$1,662.39$255,808.06
2026 Total$8,311.44$11,637.24$19,948.68
72Jan 2027$709.50$952.89$1,662.39$255,098.56
73Feb 2027$712.15$950.24$1,662.39$254,386.41
74Mar 2027$714.80$947.59$1,662.39$253,671.61
75Apr 2027$717.46$944.93$1,662.39$252,954.15
76May 2027$720.14$942.25$1,662.39$252,234.01
77Jun 2027$722.82$939.57$1,662.39$251,511.19
78Jul 2027$725.51$936.88$1,662.39$250,785.68
79Aug 2027$728.21$934.18$1,662.39$250,057.47
80Sep 2027$730.93$931.46$1,662.39$249,326.54
81Oct 2027$733.65$928.74$1,662.39$248,592.89
82Nov 2027$736.38$926.01$1,662.39$247,856.51
83Dec 2027$739.12$923.27$1,662.39$247,117.39
2027 Total$8,690.67$11,258.01$19,948.68
84Jan 2028$741.88$920.51$1,662.39$246,375.51
85Feb 2028$744.64$917.75$1,662.39$245,630.87
86Mar 2028$747.42$914.97$1,662.39$244,883.45
87Apr 2028$750.20$912.19$1,662.39$244,133.25
88May 2028$752.99$909.40$1,662.39$243,380.26
89Jun 2028$755.80$906.59$1,662.39$242,624.46
90Jul 2028$758.61$903.78$1,662.39$241,865.85
91Aug 2028$761.44$900.95$1,662.39$241,104.41
92Sep 2028$764.28$898.11$1,662.39$240,340.13
93Oct 2028$767.12$895.27$1,662.39$239,573.01
94Nov 2028$769.98$892.41$1,662.39$238,803.03
95Dec 2028$772.85$889.54$1,662.39$238,030.18
2028 Total$9,087.21$10,861.47$19,948.68
96Jan 2029$775.73$886.66$1,662.39$237,254.45
97Feb 2029$778.62$883.77$1,662.39$236,475.83
98Mar 2029$781.52$880.87$1,662.39$235,694.31
99Apr 2029$784.43$877.96$1,662.39$234,909.88
100May 2029$787.35$875.04$1,662.39$234,122.53
101Jun 2029$790.28$872.11$1,662.39$233,332.25
102Jul 2029$793.23$869.16$1,662.39$232,539.02
103Aug 2029$796.18$866.21$1,662.39$231,742.84
104Sep 2029$799.15$863.24$1,662.39$230,943.69
105Oct 2029$802.12$860.27$1,662.39$230,141.57
106Nov 2029$805.11$857.28$1,662.39$229,336.46
107Dec 2029$808.11$854.28$1,662.39$228,528.35
2029 Total$9,501.83$10,446.85$19,948.68
108Jan 2030$811.12$851.27$1,662.39$227,717.23
109Feb 2030$814.14$848.25$1,662.39$226,903.09
110Mar 2030$817.18$845.21$1,662.39$226,085.91
111Apr 2030$820.22$842.17$1,662.39$225,265.69
112May 2030$823.28$839.11$1,662.39$224,442.41
113Jun 2030$826.34$836.05$1,662.39$223,616.07
114Jul 2030$829.42$832.97$1,662.39$222,786.65
115Aug 2030$832.51$829.88$1,662.39$221,954.14
116Sep 2030$835.61$826.78$1,662.39$221,118.53
117Oct 2030$838.72$823.67$1,662.39$220,279.81
118Nov 2030$841.85$820.54$1,662.39$219,437.96
119Dec 2030$844.98$817.41$1,662.39$218,592.98
2030 Total$9,935.37$10,013.31$19,948.68
120Jan 2031$848.13$814.26$1,662.39$217,744.85
121Feb 2031$851.29$811.10$1,662.39$216,893.56
122Mar 2031$854.46$807.93$1,662.39$216,039.10
123Apr 2031$857.64$804.75$1,662.39$215,181.46
124May 2031$860.84$801.55$1,662.39$214,320.62
125Jun 2031$864.05$798.34$1,662.39$213,456.57
126Jul 2031$867.26$795.13$1,662.39$212,589.31
127Aug 2031$870.49$791.90$1,662.39$211,718.82
128Sep 2031$873.74$788.65$1,662.39$210,845.08
129Oct 2031$876.99$785.40$1,662.39$209,968.09
130Nov 2031$880.26$782.13$1,662.39$209,087.83
131Dec 2031$883.54$778.85$1,662.39$208,204.29
2031 Total$10,388.69$9,559.99$19,948.68
132Jan 2032$886.83$775.56$1,662.39$207,317.46
133Feb 2032$890.13$772.26$1,662.39$206,427.33
134Mar 2032$893.45$768.94$1,662.39$205,533.88
135Apr 2032$896.78$765.61$1,662.39$204,637.10
136May 2032$900.12$762.27$1,662.39$203,736.98
137Jun 2032$903.47$758.92$1,662.39$202,833.51
138Jul 2032$906.84$755.55$1,662.39$201,926.67
139Aug 2032$910.21$752.18$1,662.39$201,016.46
140Sep 2032$913.60$748.79$1,662.39$200,102.86
141Oct 2032$917.01$745.38$1,662.39$199,185.85
142Nov 2032$920.42$741.97$1,662.39$198,265.43
143Dec 2032$923.85$738.54$1,662.39$197,341.58
2032 Total$10,862.71$9,085.97$19,948.68
144Jan 2033$927.29$735.10$1,662.39$196,414.29
145Feb 2033$930.75$731.64$1,662.39$195,483.54
146Mar 2033$934.21$728.18$1,662.39$194,549.33
147Apr 2033$937.69$724.70$1,662.39$193,611.64
148May 2033$941.19$721.20$1,662.39$192,670.45
149Jun 2033$944.69$717.70$1,662.39$191,725.76
150Jul 2033$948.21$714.18$1,662.39$190,777.55
151Aug 2033$951.74$710.65$1,662.39$189,825.81
152Sep 2033$955.29$707.10$1,662.39$188,870.52
153Oct 2033$958.85$703.54$1,662.39$187,911.67
154Nov 2033$962.42$699.97$1,662.39$186,949.25
155Dec 2033$966.00$696.39$1,662.39$185,983.25
2033 Total$11,358.33$8,590.35$19,948.68
156Jan 2034$969.60$692.79$1,662.39$185,013.65
157Feb 2034$973.21$689.18$1,662.39$184,040.44
158Mar 2034$976.84$685.55$1,662.39$183,063.60
159Apr 2034$980.48$681.91$1,662.39$182,083.12
160May 2034$984.13$678.26$1,662.39$181,098.99
161Jun 2034$987.80$674.59$1,662.39$180,111.19
162Jul 2034$991.48$670.91$1,662.39$179,119.71
163Aug 2034$995.17$667.22$1,662.39$178,124.54
164Sep 2034$998.88$663.51$1,662.39$177,125.66
165Oct 2034$1,002.60$659.79$1,662.39$176,123.06
166Nov 2034$1,006.33$656.06$1,662.39$175,116.73
167Dec 2034$1,010.08$652.31$1,662.39$174,106.65
2034 Total$11,876.6$8,072.08$19,948.68
168Jan 2035$1,013.84$648.55$1,662.39$173,092.81
169Feb 2035$1,017.62$644.77$1,662.39$172,075.19
170Mar 2035$1,021.41$640.98$1,662.39$171,053.78
171Apr 2035$1,025.21$637.18$1,662.39$170,028.57
172May 2035$1,029.03$633.36$1,662.39$168,999.54
173Jun 2035$1,032.87$629.52$1,662.39$167,966.67
174Jul 2035$1,036.71$625.68$1,662.39$166,929.96
175Aug 2035$1,040.58$621.81$1,662.39$165,889.38
176Sep 2035$1,044.45$617.94$1,662.39$164,844.93
177Oct 2035$1,048.34$614.05$1,662.39$163,796.59
178Nov 2035$1,052.25$610.14$1,662.39$162,744.34
179Dec 2035$1,056.17$606.22$1,662.39$161,688.17
2035 Total$12,418.48$7,530.2$19,948.68
180Jan 2036$1,060.10$602.29$1,662.39$160,628.07
181Feb 2036$1,064.05$598.34$1,662.39$159,564.02
182Mar 2036$1,068.01$594.38$1,662.39$158,496.01
183Apr 2036$1,071.99$590.40$1,662.39$157,424.02
184May 2036$1,075.99$586.40$1,662.39$156,348.03
185Jun 2036$1,079.99$582.40$1,662.39$155,268.04
186Jul 2036$1,084.02$578.37$1,662.39$154,184.02
187Aug 2036$1,088.05$574.34$1,662.39$153,095.97
188Sep 2036$1,092.11$570.28$1,662.39$152,003.86
189Oct 2036$1,096.18$566.21$1,662.39$150,907.68
190Nov 2036$1,100.26$562.13$1,662.39$149,807.42
191Dec 2036$1,104.36$558.03$1,662.39$148,703.06
2036 Total$12,985.11$6,963.57$19,948.68
192Jan 2037$1,108.47$553.92$1,662.39$147,594.59
193Feb 2037$1,112.60$549.79$1,662.39$146,481.99
194Mar 2037$1,116.74$545.65$1,662.39$145,365.25
195Apr 2037$1,120.90$541.49$1,662.39$144,244.35
196May 2037$1,125.08$537.31$1,662.39$143,119.27
197Jun 2037$1,129.27$533.12$1,662.39$141,990.00
198Jul 2037$1,133.48$528.91$1,662.39$140,856.52
199Aug 2037$1,137.70$524.69$1,662.39$139,718.82
200Sep 2037$1,141.94$520.45$1,662.39$138,576.88
201Oct 2037$1,146.19$516.20$1,662.39$137,430.69
202Nov 2037$1,150.46$511.93$1,662.39$136,280.23
203Dec 2037$1,154.75$507.64$1,662.39$135,125.48
2037 Total$13,577.58$6,371.1$19,948.68
204Jan 2038$1,159.05$503.34$1,662.39$133,966.43
205Feb 2038$1,163.37$499.02$1,662.39$132,803.06
206Mar 2038$1,167.70$494.69$1,662.39$131,635.36
207Apr 2038$1,172.05$490.34$1,662.39$130,463.31
208May 2038$1,176.41$485.98$1,662.39$129,286.90
209Jun 2038$1,180.80$481.59$1,662.39$128,106.10
210Jul 2038$1,185.19$477.20$1,662.39$126,920.91
211Aug 2038$1,189.61$472.78$1,662.39$125,731.30
212Sep 2038$1,194.04$468.35$1,662.39$124,537.26
213Oct 2038$1,198.49$463.90$1,662.39$123,338.77
214Nov 2038$1,202.95$459.44$1,662.39$122,135.82
215Dec 2038$1,207.43$454.96$1,662.39$120,928.39
2038 Total$14,197.09$5,751.59$19,948.68
216Jan 2039$1,211.93$450.46$1,662.39$119,716.46
217Feb 2039$1,216.45$445.94$1,662.39$118,500.01
218Mar 2039$1,220.98$441.41$1,662.39$117,279.03
219Apr 2039$1,225.53$436.86$1,662.39$116,053.50
220May 2039$1,230.09$432.30$1,662.39$114,823.41
221Jun 2039$1,234.67$427.72$1,662.39$113,588.74
222Jul 2039$1,239.27$423.12$1,662.39$112,349.47
223Aug 2039$1,243.89$418.50$1,662.39$111,105.58
224Sep 2039$1,248.52$413.87$1,662.39$109,857.06
225Oct 2039$1,253.17$409.22$1,662.39$108,603.89
226Nov 2039$1,257.84$404.55$1,662.39$107,346.05
227Dec 2039$1,262.53$399.86$1,662.39$106,083.52
2039 Total$14,844.87$5,103.81$19,948.68
228Jan 2040$1,267.23$395.16$1,662.39$104,816.29
229Feb 2040$1,271.95$390.44$1,662.39$103,544.34
230Mar 2040$1,276.69$385.70$1,662.39$102,267.65
231Apr 2040$1,281.44$380.95$1,662.39$100,986.21
232May 2040$1,286.22$376.17$1,662.39$99,699.99
233Jun 2040$1,291.01$371.38$1,662.39$98,408.98
234Jul 2040$1,295.82$366.57$1,662.39$97,113.16
235Aug 2040$1,300.64$361.75$1,662.39$95,812.52
236Sep 2040$1,305.49$356.90$1,662.39$94,507.03
237Oct 2040$1,310.35$352.04$1,662.39$93,196.68
238Nov 2040$1,315.23$347.16$1,662.39$91,881.45
239Dec 2040$1,320.13$342.26$1,662.39$90,561.32
2040 Total$15,522.2$4,426.48$19,948.68
240Jan 2041$1,325.05$337.34$1,662.39$89,236.27
241Feb 2041$1,329.98$332.41$1,662.39$87,906.29
242Mar 2041$1,334.94$327.45$1,662.39$86,571.35
243Apr 2041$1,339.91$322.48$1,662.39$85,231.44
244May 2041$1,344.90$317.49$1,662.39$83,886.54
245Jun 2041$1,349.91$312.48$1,662.39$82,536.63
246Jul 2041$1,354.94$307.45$1,662.39$81,181.69
247Aug 2041$1,359.99$302.40$1,662.39$79,821.70
248Sep 2041$1,365.05$297.34$1,662.39$78,456.65
249Oct 2041$1,370.14$292.25$1,662.39$77,086.51
250Nov 2041$1,375.24$287.15$1,662.39$75,711.27
251Dec 2041$1,380.37$282.02$1,662.39$74,330.90
2041 Total$16,230.42$3,718.26$19,948.68
252Jan 2042$1,385.51$276.88$1,662.39$72,945.39
253Feb 2042$1,390.67$271.72$1,662.39$71,554.72
254Mar 2042$1,395.85$266.54$1,662.39$70,158.87
255Apr 2042$1,401.05$261.34$1,662.39$68,757.82
256May 2042$1,406.27$256.12$1,662.39$67,351.55
257Jun 2042$1,411.51$250.88$1,662.39$65,940.04
258Jul 2042$1,416.76$245.63$1,662.39$64,523.28
259Aug 2042$1,422.04$240.35$1,662.39$63,101.24
260Sep 2042$1,427.34$235.05$1,662.39$61,673.90
261Oct 2042$1,432.65$229.74$1,662.39$60,241.25
262Nov 2042$1,437.99$224.40$1,662.39$58,803.26
263Dec 2042$1,443.35$219.04$1,662.39$57,359.91
2042 Total$16,970.99$2,977.69$19,948.68
264Jan 2043$1,448.72$213.67$1,662.39$55,911.19
265Feb 2043$1,454.12$208.27$1,662.39$54,457.07
266Mar 2043$1,459.54$202.85$1,662.39$52,997.53
267Apr 2043$1,464.97$197.42$1,662.39$51,532.56
268May 2043$1,470.43$191.96$1,662.39$50,062.13
269Jun 2043$1,475.91$186.48$1,662.39$48,586.22
270Jul 2043$1,481.41$180.98$1,662.39$47,104.81
271Aug 2043$1,486.92$175.47$1,662.39$45,617.89
272Sep 2043$1,492.46$169.93$1,662.39$44,125.43
273Oct 2043$1,498.02$164.37$1,662.39$42,627.41
274Nov 2043$1,503.60$158.79$1,662.39$41,123.81
275Dec 2043$1,509.20$153.19$1,662.39$39,614.61
2043 Total$17,745.3$2,203.38$19,948.68
276Jan 2044$1,514.83$147.56$1,662.39$38,099.78
277Feb 2044$1,520.47$141.92$1,662.39$36,579.31
278Mar 2044$1,526.13$136.26$1,662.39$35,053.18
279Apr 2044$1,531.82$130.57$1,662.39$33,521.36
280May 2044$1,537.52$124.87$1,662.39$31,983.84
281Jun 2044$1,543.25$119.14$1,662.39$30,440.59
282Jul 2044$1,549.00$113.39$1,662.39$28,891.59
283Aug 2044$1,554.77$107.62$1,662.39$27,336.82
284Sep 2044$1,560.56$101.83$1,662.39$25,776.26
285Oct 2044$1,566.37$96.02$1,662.39$24,209.89
286Nov 2044$1,572.21$90.18$1,662.39$22,637.68
287Dec 2044$1,578.06$84.33$1,662.39$21,059.62
2044 Total$18,554.99$1,393.69$19,948.68
288Jan 2045$1,583.94$78.45$1,662.39$19,475.68
289Feb 2045$1,589.84$72.55$1,662.39$17,885.84
290Mar 2045$1,595.77$66.62$1,662.39$16,290.07
291Apr 2045$1,601.71$60.68$1,662.39$14,688.36
292May 2045$1,607.68$54.71$1,662.39$13,080.68
293Jun 2045$1,613.66$48.73$1,662.39$11,467.02
294Jul 2045$1,619.68$42.71$1,662.39$9,847.34
295Aug 2045$1,625.71$36.68$1,662.39$8,221.63
296Sep 2045$1,631.76$30.63$1,662.39$6,589.87
297Oct 2045$1,637.84$24.55$1,662.39$4,952.03
298Nov 2045$1,643.94$18.45$1,662.39$3,308.09
299Dec 2045$1,650.07$12.32$1,662.39$1,658.02
2045 Total$19,401.6$547.08$19,948.68
300Jan 2046$1,656.21$6.18$1,662.39$1.81
2045 Total$1,656.21$6.18$1,662.39