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

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Nov 2020$544.89$1,117.50$1,662.39$299,455.11
2Dec 2020$546.92$1,115.47$1,662.39$298,908.19
2020 Total$1,091.81$2,232.97$3,324.78
3Jan 2021$548.96$1,113.43$1,662.39$298,359.23
4Feb 2021$551.00$1,111.39$1,662.39$297,808.23
5Mar 2021$553.05$1,109.34$1,662.39$297,255.18
6Apr 2021$555.11$1,107.28$1,662.39$296,700.07
7May 2021$557.18$1,105.21$1,662.39$296,142.89
8Jun 2021$559.26$1,103.13$1,662.39$295,583.63
9Jul 2021$561.34$1,101.05$1,662.39$295,022.29
10Aug 2021$563.43$1,098.96$1,662.39$294,458.86
11Sep 2021$565.53$1,096.86$1,662.39$293,893.33
12Oct 2021$567.64$1,094.75$1,662.39$293,325.69
13Nov 2021$569.75$1,092.64$1,662.39$292,755.94
14Dec 2021$571.87$1,090.52$1,662.39$292,184.07
2021 Total$6,724.12$13,224.56$19,948.68
15Jan 2022$574.00$1,088.39$1,662.39$291,610.07
16Feb 2022$576.14$1,086.25$1,662.39$291,033.93
17Mar 2022$578.29$1,084.10$1,662.39$290,455.64
18Apr 2022$580.44$1,081.95$1,662.39$289,875.20
19May 2022$582.60$1,079.79$1,662.39$289,292.60
20Jun 2022$584.78$1,077.61$1,662.39$288,707.82
21Jul 2022$586.95$1,075.44$1,662.39$288,120.87
22Aug 2022$589.14$1,073.25$1,662.39$287,531.73
23Sep 2022$591.33$1,071.06$1,662.39$286,940.40
24Oct 2022$593.54$1,068.85$1,662.39$286,346.86
25Nov 2022$595.75$1,066.64$1,662.39$285,751.11
26Dec 2022$597.97$1,064.42$1,662.39$285,153.14
2022 Total$7,030.93$12,917.75$19,948.68
27Jan 2023$600.19$1,062.20$1,662.39$284,552.95
28Feb 2023$602.43$1,059.96$1,662.39$283,950.52
29Mar 2023$604.67$1,057.72$1,662.39$283,345.85
30Apr 2023$606.93$1,055.46$1,662.39$282,738.92
31May 2023$609.19$1,053.20$1,662.39$282,129.73
32Jun 2023$611.46$1,050.93$1,662.39$281,518.27
33Jul 2023$613.73$1,048.66$1,662.39$280,904.54
34Aug 2023$616.02$1,046.37$1,662.39$280,288.52
35Sep 2023$618.32$1,044.07$1,662.39$279,670.20
36Oct 2023$620.62$1,041.77$1,662.39$279,049.58
37Nov 2023$622.93$1,039.46$1,662.39$278,426.65
38Dec 2023$625.25$1,037.14$1,662.39$277,801.40
2023 Total$7,351.74$12,596.94$19,948.68
39Jan 2024$627.58$1,034.81$1,662.39$277,173.82
40Feb 2024$629.92$1,032.47$1,662.39$276,543.90
41Mar 2024$632.26$1,030.13$1,662.39$275,911.64
42Apr 2024$634.62$1,027.77$1,662.39$275,277.02
43May 2024$636.98$1,025.41$1,662.39$274,640.04
44Jun 2024$639.36$1,023.03$1,662.39$274,000.68
45Jul 2024$641.74$1,020.65$1,662.39$273,358.94
46Aug 2024$644.13$1,018.26$1,662.39$272,714.81
47Sep 2024$646.53$1,015.86$1,662.39$272,068.28
48Oct 2024$648.94$1,013.45$1,662.39$271,419.34
49Nov 2024$651.35$1,011.04$1,662.39$270,767.99
50Dec 2024$653.78$1,008.61$1,662.39$270,114.21
2024 Total$7,687.19$12,261.49$19,948.68
51Jan 2025$656.21$1,006.18$1,662.39$269,458.00
52Feb 2025$658.66$1,003.73$1,662.39$268,799.34
53Mar 2025$661.11$1,001.28$1,662.39$268,138.23
54Apr 2025$663.58$998.81$1,662.39$267,474.65
55May 2025$666.05$996.34$1,662.39$266,808.60
56Jun 2025$668.53$993.86$1,662.39$266,140.07
57Jul 2025$671.02$991.37$1,662.39$265,469.05
58Aug 2025$673.52$988.87$1,662.39$264,795.53
59Sep 2025$676.03$986.36$1,662.39$264,119.50
60Oct 2025$678.54$983.85$1,662.39$263,440.96
61Nov 2025$681.07$981.32$1,662.39$262,759.89
62Dec 2025$683.61$978.78$1,662.39$262,076.28
2025 Total$8,037.93$11,910.75$19,948.68
63Jan 2026$686.16$976.23$1,662.39$261,390.12
64Feb 2026$688.71$973.68$1,662.39$260,701.41
65Mar 2026$691.28$971.11$1,662.39$260,010.13
66Apr 2026$693.85$968.54$1,662.39$259,316.28
67May 2026$696.44$965.95$1,662.39$258,619.84
68Jun 2026$699.03$963.36$1,662.39$257,920.81
69Jul 2026$701.63$960.76$1,662.39$257,219.18
70Aug 2026$704.25$958.14$1,662.39$256,514.93
71Sep 2026$706.87$955.52$1,662.39$255,808.06
72Oct 2026$709.50$952.89$1,662.39$255,098.56
73Nov 2026$712.15$950.24$1,662.39$254,386.41
74Dec 2026$714.80$947.59$1,662.39$253,671.61
2026 Total$8,404.67$11,544.01$19,948.68
75Jan 2027$717.46$944.93$1,662.39$252,954.15
76Feb 2027$720.14$942.25$1,662.39$252,234.01
77Mar 2027$722.82$939.57$1,662.39$251,511.19
78Apr 2027$725.51$936.88$1,662.39$250,785.68
79May 2027$728.21$934.18$1,662.39$250,057.47
80Jun 2027$730.93$931.46$1,662.39$249,326.54
81Jul 2027$733.65$928.74$1,662.39$248,592.89
82Aug 2027$736.38$926.01$1,662.39$247,856.51
83Sep 2027$739.12$923.27$1,662.39$247,117.39
84Oct 2027$741.88$920.51$1,662.39$246,375.51
85Nov 2027$744.64$917.75$1,662.39$245,630.87
86Dec 2027$747.42$914.97$1,662.39$244,883.45
2027 Total$8,788.16$11,160.52$19,948.68
87Jan 2028$750.20$912.19$1,662.39$244,133.25
88Feb 2028$752.99$909.40$1,662.39$243,380.26
89Mar 2028$755.80$906.59$1,662.39$242,624.46
90Apr 2028$758.61$903.78$1,662.39$241,865.85
91May 2028$761.44$900.95$1,662.39$241,104.41
92Jun 2028$764.28$898.11$1,662.39$240,340.13
93Jul 2028$767.12$895.27$1,662.39$239,573.01
94Aug 2028$769.98$892.41$1,662.39$238,803.03
95Sep 2028$772.85$889.54$1,662.39$238,030.18
96Oct 2028$775.73$886.66$1,662.39$237,254.45
97Nov 2028$778.62$883.77$1,662.39$236,475.83
98Dec 2028$781.52$880.87$1,662.39$235,694.31
2028 Total$9,189.14$10,759.54$19,948.68
99Jan 2029$784.43$877.96$1,662.39$234,909.88
100Feb 2029$787.35$875.04$1,662.39$234,122.53
101Mar 2029$790.28$872.11$1,662.39$233,332.25
102Apr 2029$793.23$869.16$1,662.39$232,539.02
103May 2029$796.18$866.21$1,662.39$231,742.84
104Jun 2029$799.15$863.24$1,662.39$230,943.69
105Jul 2029$802.12$860.27$1,662.39$230,141.57
106Aug 2029$805.11$857.28$1,662.39$229,336.46
107Sep 2029$808.11$854.28$1,662.39$228,528.35
108Oct 2029$811.12$851.27$1,662.39$227,717.23
109Nov 2029$814.14$848.25$1,662.39$226,903.09
110Dec 2029$817.18$845.21$1,662.39$226,085.91
2029 Total$9,608.4$10,340.28$19,948.68
111Jan 2030$820.22$842.17$1,662.39$225,265.69
112Feb 2030$823.28$839.11$1,662.39$224,442.41
113Mar 2030$826.34$836.05$1,662.39$223,616.07
114Apr 2030$829.42$832.97$1,662.39$222,786.65
115May 2030$832.51$829.88$1,662.39$221,954.14
116Jun 2030$835.61$826.78$1,662.39$221,118.53
117Jul 2030$838.72$823.67$1,662.39$220,279.81
118Aug 2030$841.85$820.54$1,662.39$219,437.96
119Sep 2030$844.98$817.41$1,662.39$218,592.98
120Oct 2030$848.13$814.26$1,662.39$217,744.85
121Nov 2030$851.29$811.10$1,662.39$216,893.56
122Dec 2030$854.46$807.93$1,662.39$216,039.10
2030 Total$10,046.81$9,901.87$19,948.68
123Jan 2031$857.64$804.75$1,662.39$215,181.46
124Feb 2031$860.84$801.55$1,662.39$214,320.62
125Mar 2031$864.05$798.34$1,662.39$213,456.57
126Apr 2031$867.26$795.13$1,662.39$212,589.31
127May 2031$870.49$791.90$1,662.39$211,718.82
128Jun 2031$873.74$788.65$1,662.39$210,845.08
129Jul 2031$876.99$785.40$1,662.39$209,968.09
130Aug 2031$880.26$782.13$1,662.39$209,087.83
131Sep 2031$883.54$778.85$1,662.39$208,204.29
132Oct 2031$886.83$775.56$1,662.39$207,317.46
133Nov 2031$890.13$772.26$1,662.39$206,427.33
134Dec 2031$893.45$768.94$1,662.39$205,533.88
2031 Total$10,505.22$9,443.46$19,948.68
135Jan 2032$896.78$765.61$1,662.39$204,637.10
136Feb 2032$900.12$762.27$1,662.39$203,736.98
137Mar 2032$903.47$758.92$1,662.39$202,833.51
138Apr 2032$906.84$755.55$1,662.39$201,926.67
139May 2032$910.21$752.18$1,662.39$201,016.46
140Jun 2032$913.60$748.79$1,662.39$200,102.86
141Jul 2032$917.01$745.38$1,662.39$199,185.85
142Aug 2032$920.42$741.97$1,662.39$198,265.43
143Sep 2032$923.85$738.54$1,662.39$197,341.58
144Oct 2032$927.29$735.10$1,662.39$196,414.29
145Nov 2032$930.75$731.64$1,662.39$195,483.54
146Dec 2032$934.21$728.18$1,662.39$194,549.33
2032 Total$10,984.55$8,964.13$19,948.68
147Jan 2033$937.69$724.70$1,662.39$193,611.64
148Feb 2033$941.19$721.20$1,662.39$192,670.45
149Mar 2033$944.69$717.70$1,662.39$191,725.76
150Apr 2033$948.21$714.18$1,662.39$190,777.55
151May 2033$951.74$710.65$1,662.39$189,825.81
152Jun 2033$955.29$707.10$1,662.39$188,870.52
153Jul 2033$958.85$703.54$1,662.39$187,911.67
154Aug 2033$962.42$699.97$1,662.39$186,949.25
155Sep 2033$966.00$696.39$1,662.39$185,983.25
156Oct 2033$969.60$692.79$1,662.39$185,013.65
157Nov 2033$973.21$689.18$1,662.39$184,040.44
158Dec 2033$976.84$685.55$1,662.39$183,063.60
2033 Total$11,485.73$8,462.95$19,948.68
159Jan 2034$980.48$681.91$1,662.39$182,083.12
160Feb 2034$984.13$678.26$1,662.39$181,098.99
161Mar 2034$987.80$674.59$1,662.39$180,111.19
162Apr 2034$991.48$670.91$1,662.39$179,119.71
163May 2034$995.17$667.22$1,662.39$178,124.54
164Jun 2034$998.88$663.51$1,662.39$177,125.66
165Jul 2034$1,002.60$659.79$1,662.39$176,123.06
166Aug 2034$1,006.33$656.06$1,662.39$175,116.73
167Sep 2034$1,010.08$652.31$1,662.39$174,106.65
168Oct 2034$1,013.84$648.55$1,662.39$173,092.81
169Nov 2034$1,017.62$644.77$1,662.39$172,075.19
170Dec 2034$1,021.41$640.98$1,662.39$171,053.78
2034 Total$12,009.82$7,938.86$19,948.68
171Jan 2035$1,025.21$637.18$1,662.39$170,028.57
172Feb 2035$1,029.03$633.36$1,662.39$168,999.54
173Mar 2035$1,032.87$629.52$1,662.39$167,966.67
174Apr 2035$1,036.71$625.68$1,662.39$166,929.96
175May 2035$1,040.58$621.81$1,662.39$165,889.38
176Jun 2035$1,044.45$617.94$1,662.39$164,844.93
177Jul 2035$1,048.34$614.05$1,662.39$163,796.59
178Aug 2035$1,052.25$610.14$1,662.39$162,744.34
179Sep 2035$1,056.17$606.22$1,662.39$161,688.17
180Oct 2035$1,060.10$602.29$1,662.39$160,628.07
181Nov 2035$1,064.05$598.34$1,662.39$159,564.02
182Dec 2035$1,068.01$594.38$1,662.39$158,496.01
2035 Total$12,557.77$7,390.91$19,948.68
183Jan 2036$1,071.99$590.40$1,662.39$157,424.02
184Feb 2036$1,075.99$586.40$1,662.39$156,348.03
185Mar 2036$1,079.99$582.40$1,662.39$155,268.04
186Apr 2036$1,084.02$578.37$1,662.39$154,184.02
187May 2036$1,088.05$574.34$1,662.39$153,095.97
188Jun 2036$1,092.11$570.28$1,662.39$152,003.86
189Jul 2036$1,096.18$566.21$1,662.39$150,907.68
190Aug 2036$1,100.26$562.13$1,662.39$149,807.42
191Sep 2036$1,104.36$558.03$1,662.39$148,703.06
192Oct 2036$1,108.47$553.92$1,662.39$147,594.59
193Nov 2036$1,112.60$549.79$1,662.39$146,481.99
194Dec 2036$1,116.74$545.65$1,662.39$145,365.25
2036 Total$13,130.76$6,817.92$19,948.68
195Jan 2037$1,120.90$541.49$1,662.39$144,244.35
196Feb 2037$1,125.08$537.31$1,662.39$143,119.27
197Mar 2037$1,129.27$533.12$1,662.39$141,990.00
198Apr 2037$1,133.48$528.91$1,662.39$140,856.52
199May 2037$1,137.70$524.69$1,662.39$139,718.82
200Jun 2037$1,141.94$520.45$1,662.39$138,576.88
201Jul 2037$1,146.19$516.20$1,662.39$137,430.69
202Aug 2037$1,150.46$511.93$1,662.39$136,280.23
203Sep 2037$1,154.75$507.64$1,662.39$135,125.48
204Oct 2037$1,159.05$503.34$1,662.39$133,966.43
205Nov 2037$1,163.37$499.02$1,662.39$132,803.06
206Dec 2037$1,167.70$494.69$1,662.39$131,635.36
2037 Total$13,729.89$6,218.79$19,948.68
207Jan 2038$1,172.05$490.34$1,662.39$130,463.31
208Feb 2038$1,176.41$485.98$1,662.39$129,286.90
209Mar 2038$1,180.80$481.59$1,662.39$128,106.10
210Apr 2038$1,185.19$477.20$1,662.39$126,920.91
211May 2038$1,189.61$472.78$1,662.39$125,731.30
212Jun 2038$1,194.04$468.35$1,662.39$124,537.26
213Jul 2038$1,198.49$463.90$1,662.39$123,338.77
214Aug 2038$1,202.95$459.44$1,662.39$122,135.82
215Sep 2038$1,207.43$454.96$1,662.39$120,928.39
216Oct 2038$1,211.93$450.46$1,662.39$119,716.46
217Nov 2038$1,216.45$445.94$1,662.39$118,500.01
218Dec 2038$1,220.98$441.41$1,662.39$117,279.03
2038 Total$14,356.33$5,592.35$19,948.68
219Jan 2039$1,225.53$436.86$1,662.39$116,053.50
220Feb 2039$1,230.09$432.30$1,662.39$114,823.41
221Mar 2039$1,234.67$427.72$1,662.39$113,588.74
222Apr 2039$1,239.27$423.12$1,662.39$112,349.47
223May 2039$1,243.89$418.50$1,662.39$111,105.58
224Jun 2039$1,248.52$413.87$1,662.39$109,857.06
225Jul 2039$1,253.17$409.22$1,662.39$108,603.89
226Aug 2039$1,257.84$404.55$1,662.39$107,346.05
227Sep 2039$1,262.53$399.86$1,662.39$106,083.52
228Oct 2039$1,267.23$395.16$1,662.39$104,816.29
229Nov 2039$1,271.95$390.44$1,662.39$103,544.34
230Dec 2039$1,276.69$385.70$1,662.39$102,267.65
2039 Total$15,011.38$4,937.3$19,948.68
231Jan 2040$1,281.44$380.95$1,662.39$100,986.21
232Feb 2040$1,286.22$376.17$1,662.39$99,699.99
233Mar 2040$1,291.01$371.38$1,662.39$98,408.98
234Apr 2040$1,295.82$366.57$1,662.39$97,113.16
235May 2040$1,300.64$361.75$1,662.39$95,812.52
236Jun 2040$1,305.49$356.90$1,662.39$94,507.03
237Jul 2040$1,310.35$352.04$1,662.39$93,196.68
238Aug 2040$1,315.23$347.16$1,662.39$91,881.45
239Sep 2040$1,320.13$342.26$1,662.39$90,561.32
240Oct 2040$1,325.05$337.34$1,662.39$89,236.27
241Nov 2040$1,329.98$332.41$1,662.39$87,906.29
242Dec 2040$1,334.94$327.45$1,662.39$86,571.35
2040 Total$15,696.3$4,252.38$19,948.68
243Jan 2041$1,339.91$322.48$1,662.39$85,231.44
244Feb 2041$1,344.90$317.49$1,662.39$83,886.54
245Mar 2041$1,349.91$312.48$1,662.39$82,536.63
246Apr 2041$1,354.94$307.45$1,662.39$81,181.69
247May 2041$1,359.99$302.40$1,662.39$79,821.70
248Jun 2041$1,365.05$297.34$1,662.39$78,456.65
249Jul 2041$1,370.14$292.25$1,662.39$77,086.51
250Aug 2041$1,375.24$287.15$1,662.39$75,711.27
251Sep 2041$1,380.37$282.02$1,662.39$74,330.90
252Oct 2041$1,385.51$276.88$1,662.39$72,945.39
253Nov 2041$1,390.67$271.72$1,662.39$71,554.72
254Dec 2041$1,395.85$266.54$1,662.39$70,158.87
2041 Total$16,412.48$3,536.2$19,948.68
255Jan 2042$1,401.05$261.34$1,662.39$68,757.82
256Feb 2042$1,406.27$256.12$1,662.39$67,351.55
257Mar 2042$1,411.51$250.88$1,662.39$65,940.04
258Apr 2042$1,416.76$245.63$1,662.39$64,523.28
259May 2042$1,422.04$240.35$1,662.39$63,101.24
260Jun 2042$1,427.34$235.05$1,662.39$61,673.90
261Jul 2042$1,432.65$229.74$1,662.39$60,241.25
262Aug 2042$1,437.99$224.40$1,662.39$58,803.26
263Sep 2042$1,443.35$219.04$1,662.39$57,359.91
264Oct 2042$1,448.72$213.67$1,662.39$55,911.19
265Nov 2042$1,454.12$208.27$1,662.39$54,457.07
266Dec 2042$1,459.54$202.85$1,662.39$52,997.53
2042 Total$17,161.34$2,787.34$19,948.68
267Jan 2043$1,464.97$197.42$1,662.39$51,532.56
268Feb 2043$1,470.43$191.96$1,662.39$50,062.13
269Mar 2043$1,475.91$186.48$1,662.39$48,586.22
270Apr 2043$1,481.41$180.98$1,662.39$47,104.81
271May 2043$1,486.92$175.47$1,662.39$45,617.89
272Jun 2043$1,492.46$169.93$1,662.39$44,125.43
273Jul 2043$1,498.02$164.37$1,662.39$42,627.41
274Aug 2043$1,503.60$158.79$1,662.39$41,123.81
275Sep 2043$1,509.20$153.19$1,662.39$39,614.61
276Oct 2043$1,514.83$147.56$1,662.39$38,099.78
277Nov 2043$1,520.47$141.92$1,662.39$36,579.31
278Dec 2043$1,526.13$136.26$1,662.39$35,053.18
2043 Total$17,944.35$2,004.33$19,948.68
279Jan 2044$1,531.82$130.57$1,662.39$33,521.36
280Feb 2044$1,537.52$124.87$1,662.39$31,983.84
281Mar 2044$1,543.25$119.14$1,662.39$30,440.59
282Apr 2044$1,549.00$113.39$1,662.39$28,891.59
283May 2044$1,554.77$107.62$1,662.39$27,336.82
284Jun 2044$1,560.56$101.83$1,662.39$25,776.26
285Jul 2044$1,566.37$96.02$1,662.39$24,209.89
286Aug 2044$1,572.21$90.18$1,662.39$22,637.68
287Sep 2044$1,578.06$84.33$1,662.39$21,059.62
288Oct 2044$1,583.94$78.45$1,662.39$19,475.68
289Nov 2044$1,589.84$72.55$1,662.39$17,885.84
290Dec 2044$1,595.77$66.62$1,662.39$16,290.07
2044 Total$18,763.11$1,185.57$19,948.68
291Jan 2045$1,601.71$60.68$1,662.39$14,688.36
292Feb 2045$1,607.68$54.71$1,662.39$13,080.68
293Mar 2045$1,613.66$48.73$1,662.39$11,467.02
294Apr 2045$1,619.68$42.71$1,662.39$9,847.34
295May 2045$1,625.71$36.68$1,662.39$8,221.63
296Jun 2045$1,631.76$30.63$1,662.39$6,589.87
297Jul 2045$1,637.84$24.55$1,662.39$4,952.03
298Aug 2045$1,643.94$18.45$1,662.39$3,308.09
299Sep 2045$1,650.07$12.32$1,662.39$1,658.02
300Oct 2045$1,656.21$6.18$1,662.39$1.81
2045 Total$16,288.26$335.64$16,623.9