Fixed Rate Investment Loan 3 Years (LVR 80%-90%) from P&N Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
3.39%
Fixed - 3 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,484
Number of Repayments
300
Total Interest Paid
$145,200
Total repayments
$445,200
DatePrincipleInterestPaymentBalance
1Feb 2020$636.73$847.50$1,484.23$299,363.27
2Mar 2020$638.53$845.70$1,484.23$298,724.74
3Apr 2020$640.33$843.90$1,484.23$298,084.41
4May 2020$642.14$842.09$1,484.23$297,442.27
5Jun 2020$643.96$840.27$1,484.23$296,798.31
6Jul 2020$645.77$838.46$1,484.23$296,152.54
7Aug 2020$647.60$836.63$1,484.23$295,504.94
8Sep 2020$649.43$834.80$1,484.23$294,855.51
9Oct 2020$651.26$832.97$1,484.23$294,204.25
10Nov 2020$653.10$831.13$1,484.23$293,551.15
11Dec 2020$654.95$829.28$1,484.23$292,896.20
2020 Total$7,103.8$9,222.73$16,326.53
12Jan 2021$656.80$827.43$1,484.23$292,239.40
13Feb 2021$658.65$825.58$1,484.23$291,580.75
14Mar 2021$660.51$823.72$1,484.23$290,920.24
15Apr 2021$662.38$821.85$1,484.23$290,257.86
16May 2021$664.25$819.98$1,484.23$289,593.61
17Jun 2021$666.13$818.10$1,484.23$288,927.48
18Jul 2021$668.01$816.22$1,484.23$288,259.47
19Aug 2021$669.90$814.33$1,484.23$287,589.57
20Sep 2021$671.79$812.44$1,484.23$286,917.78
21Oct 2021$673.69$810.54$1,484.23$286,244.09
22Nov 2021$675.59$808.64$1,484.23$285,568.50
23Dec 2021$677.50$806.73$1,484.23$284,891.00
2021 Total$8,005.2$9,805.56$17,810.76
24Jan 2022$679.41$804.82$1,484.23$284,211.59
25Feb 2022$681.33$802.90$1,484.23$283,530.26
26Mar 2022$683.26$800.97$1,484.23$282,847.00
27Apr 2022$685.19$799.04$1,484.23$282,161.81
28May 2022$687.12$797.11$1,484.23$281,474.69
29Jun 2022$689.06$795.17$1,484.23$280,785.63
30Jul 2022$691.01$793.22$1,484.23$280,094.62
31Aug 2022$692.96$791.27$1,484.23$279,401.66
32Sep 2022$694.92$789.31$1,484.23$278,706.74
33Oct 2022$696.88$787.35$1,484.23$278,009.86
34Nov 2022$698.85$785.38$1,484.23$277,311.01
35Dec 2022$700.83$783.40$1,484.23$276,610.18
2022 Total$8,280.82$9,529.94$17,810.76
36Jan 2023$702.81$781.42$1,484.23$275,907.37
37Feb 2023$704.79$779.44$1,484.23$275,202.58
38Mar 2023$706.78$777.45$1,484.23$274,495.80
39Apr 2023$708.78$775.45$1,484.23$273,787.02
40May 2023$710.78$773.45$1,484.23$273,076.24
41Jun 2023$712.79$771.44$1,484.23$272,363.45
42Jul 2023$714.80$769.43$1,484.23$271,648.65
43Aug 2023$716.82$767.41$1,484.23$270,931.83
44Sep 2023$718.85$765.38$1,484.23$270,212.98
45Oct 2023$720.88$763.35$1,484.23$269,492.10
46Nov 2023$722.91$761.32$1,484.23$268,769.19
47Dec 2023$724.96$759.27$1,484.23$268,044.23
2023 Total$8,565.95$9,244.81$17,810.76
48Jan 2024$727.01$757.22$1,484.23$267,317.22
49Feb 2024$729.06$755.17$1,484.23$266,588.16
50Mar 2024$731.12$753.11$1,484.23$265,857.04
51Apr 2024$733.18$751.05$1,484.23$265,123.86
52May 2024$735.26$748.97$1,484.23$264,388.60
53Jun 2024$737.33$746.90$1,484.23$263,651.27
54Jul 2024$739.42$744.81$1,484.23$262,911.85
55Aug 2024$741.50$742.73$1,484.23$262,170.35
56Sep 2024$743.60$740.63$1,484.23$261,426.75
57Oct 2024$745.70$738.53$1,484.23$260,681.05
58Nov 2024$747.81$736.42$1,484.23$259,933.24
59Dec 2024$749.92$734.31$1,484.23$259,183.32
2024 Total$8,860.91$8,949.85$17,810.76
60Jan 2025$752.04$732.19$1,484.23$258,431.28
61Feb 2025$754.16$730.07$1,484.23$257,677.12
62Mar 2025$756.29$727.94$1,484.23$256,920.83
63Apr 2025$758.43$725.80$1,484.23$256,162.40
64May 2025$760.57$723.66$1,484.23$255,401.83
65Jun 2025$762.72$721.51$1,484.23$254,639.11
66Jul 2025$764.87$719.36$1,484.23$253,874.24
67Aug 2025$767.04$717.19$1,484.23$253,107.20
68Sep 2025$769.20$715.03$1,484.23$252,338.00
69Oct 2025$771.38$712.85$1,484.23$251,566.62
70Nov 2025$773.55$710.68$1,484.23$250,793.07
71Dec 2025$775.74$708.49$1,484.23$250,017.33
2025 Total$9,165.99$8,644.77$17,810.76
72Jan 2026$777.93$706.30$1,484.23$249,239.40
73Feb 2026$780.13$704.10$1,484.23$248,459.27
74Mar 2026$782.33$701.90$1,484.23$247,676.94
75Apr 2026$784.54$699.69$1,484.23$246,892.40
76May 2026$786.76$697.47$1,484.23$246,105.64
77Jun 2026$788.98$695.25$1,484.23$245,316.66
78Jul 2026$791.21$693.02$1,484.23$244,525.45
79Aug 2026$793.45$690.78$1,484.23$243,732.00
80Sep 2026$795.69$688.54$1,484.23$242,936.31
81Oct 2026$797.93$686.30$1,484.23$242,138.38
82Nov 2026$800.19$684.04$1,484.23$241,338.19
83Dec 2026$802.45$681.78$1,484.23$240,535.74
2026 Total$9,481.59$8,329.17$17,810.76
84Jan 2027$804.72$679.51$1,484.23$239,731.02
85Feb 2027$806.99$677.24$1,484.23$238,924.03
86Mar 2027$809.27$674.96$1,484.23$238,114.76
87Apr 2027$811.56$672.67$1,484.23$237,303.20
88May 2027$813.85$670.38$1,484.23$236,489.35
89Jun 2027$816.15$668.08$1,484.23$235,673.20
90Jul 2027$818.45$665.78$1,484.23$234,854.75
91Aug 2027$820.77$663.46$1,484.23$234,033.98
92Sep 2027$823.08$661.15$1,484.23$233,210.90
93Oct 2027$825.41$658.82$1,484.23$232,385.49
94Nov 2027$827.74$656.49$1,484.23$231,557.75
95Dec 2027$830.08$654.15$1,484.23$230,727.67
2027 Total$9,808.07$8,002.69$17,810.76
96Jan 2028$832.42$651.81$1,484.23$229,895.25
97Feb 2028$834.78$649.45$1,484.23$229,060.47
98Mar 2028$837.13$647.10$1,484.23$228,223.34
99Apr 2028$839.50$644.73$1,484.23$227,383.84
100May 2028$841.87$642.36$1,484.23$226,541.97
101Jun 2028$844.25$639.98$1,484.23$225,697.72
102Jul 2028$846.63$637.60$1,484.23$224,851.09
103Aug 2028$849.03$635.20$1,484.23$224,002.06
104Sep 2028$851.42$632.81$1,484.23$223,150.64
105Oct 2028$853.83$630.40$1,484.23$222,296.81
106Nov 2028$856.24$627.99$1,484.23$221,440.57
107Dec 2028$858.66$625.57$1,484.23$220,581.91
2028 Total$10,145.76$7,665$17,810.76
108Jan 2029$861.09$623.14$1,484.23$219,720.82
109Feb 2029$863.52$620.71$1,484.23$218,857.30
110Mar 2029$865.96$618.27$1,484.23$217,991.34
111Apr 2029$868.40$615.83$1,484.23$217,122.94
112May 2029$870.86$613.37$1,484.23$216,252.08
113Jun 2029$873.32$610.91$1,484.23$215,378.76
114Jul 2029$875.79$608.44$1,484.23$214,502.97
115Aug 2029$878.26$605.97$1,484.23$213,624.71
116Sep 2029$880.74$603.49$1,484.23$212,743.97
117Oct 2029$883.23$601.00$1,484.23$211,860.74
118Nov 2029$885.72$598.51$1,484.23$210,975.02
119Dec 2029$888.23$596.00$1,484.23$210,086.79
2029 Total$10,495.12$7,315.64$17,810.76
120Jan 2030$890.73$593.50$1,484.23$209,196.06
121Feb 2030$893.25$590.98$1,484.23$208,302.81
122Mar 2030$895.77$588.46$1,484.23$207,407.04
123Apr 2030$898.31$585.92$1,484.23$206,508.73
124May 2030$900.84$583.39$1,484.23$205,607.89
125Jun 2030$903.39$580.84$1,484.23$204,704.50
126Jul 2030$905.94$578.29$1,484.23$203,798.56
127Aug 2030$908.50$575.73$1,484.23$202,890.06
128Sep 2030$911.07$573.16$1,484.23$201,978.99
129Oct 2030$913.64$570.59$1,484.23$201,065.35
130Nov 2030$916.22$568.01$1,484.23$200,149.13
131Dec 2030$918.81$565.42$1,484.23$199,230.32
2030 Total$10,856.47$6,954.29$17,810.76
132Jan 2031$921.40$562.83$1,484.23$198,308.92
133Feb 2031$924.01$560.22$1,484.23$197,384.91
134Mar 2031$926.62$557.61$1,484.23$196,458.29
135Apr 2031$929.24$554.99$1,484.23$195,529.05
136May 2031$931.86$552.37$1,484.23$194,597.19
137Jun 2031$934.49$549.74$1,484.23$193,662.70
138Jul 2031$937.13$547.10$1,484.23$192,725.57
139Aug 2031$939.78$544.45$1,484.23$191,785.79
140Sep 2031$942.44$541.79$1,484.23$190,843.35
141Oct 2031$945.10$539.13$1,484.23$189,898.25
142Nov 2031$947.77$536.46$1,484.23$188,950.48
143Dec 2031$950.44$533.79$1,484.23$188,000.04
2031 Total$11,230.28$6,580.48$17,810.76
144Jan 2032$953.13$531.10$1,484.23$187,046.91
145Feb 2032$955.82$528.41$1,484.23$186,091.09
146Mar 2032$958.52$525.71$1,484.23$185,132.57
147Apr 2032$961.23$523.00$1,484.23$184,171.34
148May 2032$963.95$520.28$1,484.23$183,207.39
149Jun 2032$966.67$517.56$1,484.23$182,240.72
150Jul 2032$969.40$514.83$1,484.23$181,271.32
151Aug 2032$972.14$512.09$1,484.23$180,299.18
152Sep 2032$974.88$509.35$1,484.23$179,324.30
153Oct 2032$977.64$506.59$1,484.23$178,346.66
154Nov 2032$980.40$503.83$1,484.23$177,366.26
155Dec 2032$983.17$501.06$1,484.23$176,383.09
2032 Total$11,616.95$6,193.81$17,810.76
156Jan 2033$985.95$498.28$1,484.23$175,397.14
157Feb 2033$988.73$495.50$1,484.23$174,408.41
158Mar 2033$991.53$492.70$1,484.23$173,416.88
159Apr 2033$994.33$489.90$1,484.23$172,422.55
160May 2033$997.14$487.09$1,484.23$171,425.41
161Jun 2033$999.95$484.28$1,484.23$170,425.46
162Jul 2033$1,002.78$481.45$1,484.23$169,422.68
163Aug 2033$1,005.61$478.62$1,484.23$168,417.07
164Sep 2033$1,008.45$475.78$1,484.23$167,408.62
165Oct 2033$1,011.30$472.93$1,484.23$166,397.32
166Nov 2033$1,014.16$470.07$1,484.23$165,383.16
167Dec 2033$1,017.02$467.21$1,484.23$164,366.14
2033 Total$12,016.95$5,793.81$17,810.76
168Jan 2034$1,019.90$464.33$1,484.23$163,346.24
169Feb 2034$1,022.78$461.45$1,484.23$162,323.46
170Mar 2034$1,025.67$458.56$1,484.23$161,297.79
171Apr 2034$1,028.56$455.67$1,484.23$160,269.23
172May 2034$1,031.47$452.76$1,484.23$159,237.76
173Jun 2034$1,034.38$449.85$1,484.23$158,203.38
174Jul 2034$1,037.31$446.92$1,484.23$157,166.07
175Aug 2034$1,040.24$443.99$1,484.23$156,125.83
176Sep 2034$1,043.17$441.06$1,484.23$155,082.66
177Oct 2034$1,046.12$438.11$1,484.23$154,036.54
178Nov 2034$1,049.08$435.15$1,484.23$152,987.46
179Dec 2034$1,052.04$432.19$1,484.23$151,935.42
2034 Total$12,430.72$5,380.04$17,810.76
180Jan 2035$1,055.01$429.22$1,484.23$150,880.41
181Feb 2035$1,057.99$426.24$1,484.23$149,822.42
182Mar 2035$1,060.98$423.25$1,484.23$148,761.44
183Apr 2035$1,063.98$420.25$1,484.23$147,697.46
184May 2035$1,066.98$417.25$1,484.23$146,630.48
185Jun 2035$1,070.00$414.23$1,484.23$145,560.48
186Jul 2035$1,073.02$411.21$1,484.23$144,487.46
187Aug 2035$1,076.05$408.18$1,484.23$143,411.41
188Sep 2035$1,079.09$405.14$1,484.23$142,332.32
189Oct 2035$1,082.14$402.09$1,484.23$141,250.18
190Nov 2035$1,085.20$399.03$1,484.23$140,164.98
191Dec 2035$1,088.26$395.97$1,484.23$139,076.72
2035 Total$12,858.7$4,952.06$17,810.76
192Jan 2036$1,091.34$392.89$1,484.23$137,985.38
193Feb 2036$1,094.42$389.81$1,484.23$136,890.96
194Mar 2036$1,097.51$386.72$1,484.23$135,793.45
195Apr 2036$1,100.61$383.62$1,484.23$134,692.84
196May 2036$1,103.72$380.51$1,484.23$133,589.12
197Jun 2036$1,106.84$377.39$1,484.23$132,482.28
198Jul 2036$1,109.97$374.26$1,484.23$131,372.31
199Aug 2036$1,113.10$371.13$1,484.23$130,259.21
200Sep 2036$1,116.25$367.98$1,484.23$129,142.96
201Oct 2036$1,119.40$364.83$1,484.23$128,023.56
202Nov 2036$1,122.56$361.67$1,484.23$126,901.00
203Dec 2036$1,125.73$358.50$1,484.23$125,775.27
2036 Total$13,301.45$4,509.31$17,810.76
204Jan 2037$1,128.91$355.32$1,484.23$124,646.36
205Feb 2037$1,132.10$352.13$1,484.23$123,514.26
206Mar 2037$1,135.30$348.93$1,484.23$122,378.96
207Apr 2037$1,138.51$345.72$1,484.23$121,240.45
208May 2037$1,141.73$342.50$1,484.23$120,098.72
209Jun 2037$1,144.95$339.28$1,484.23$118,953.77
210Jul 2037$1,148.19$336.04$1,484.23$117,805.58
211Aug 2037$1,151.43$332.80$1,484.23$116,654.15
212Sep 2037$1,154.68$329.55$1,484.23$115,499.47
213Oct 2037$1,157.94$326.29$1,484.23$114,341.53
214Nov 2037$1,161.22$323.01$1,484.23$113,180.31
215Dec 2037$1,164.50$319.73$1,484.23$112,015.81
2037 Total$13,759.46$4,051.3$17,810.76
216Jan 2038$1,167.79$316.44$1,484.23$110,848.02
217Feb 2038$1,171.08$313.15$1,484.23$109,676.94
218Mar 2038$1,174.39$309.84$1,484.23$108,502.55
219Apr 2038$1,177.71$306.52$1,484.23$107,324.84
220May 2038$1,181.04$303.19$1,484.23$106,143.80
221Jun 2038$1,184.37$299.86$1,484.23$104,959.43
222Jul 2038$1,187.72$296.51$1,484.23$103,771.71
223Aug 2038$1,191.07$293.16$1,484.23$102,580.64
224Sep 2038$1,194.44$289.79$1,484.23$101,386.20
225Oct 2038$1,197.81$286.42$1,484.23$100,188.39
226Nov 2038$1,201.20$283.03$1,484.23$98,987.19
227Dec 2038$1,204.59$279.64$1,484.23$97,782.60
2038 Total$14,233.21$3,577.55$17,810.76
228Jan 2039$1,207.99$276.24$1,484.23$96,574.61
229Feb 2039$1,211.41$272.82$1,484.23$95,363.20
230Mar 2039$1,214.83$269.40$1,484.23$94,148.37
231Apr 2039$1,218.26$265.97$1,484.23$92,930.11
232May 2039$1,221.70$262.53$1,484.23$91,708.41
233Jun 2039$1,225.15$259.08$1,484.23$90,483.26
234Jul 2039$1,228.61$255.62$1,484.23$89,254.65
235Aug 2039$1,232.09$252.14$1,484.23$88,022.56
236Sep 2039$1,235.57$248.66$1,484.23$86,786.99
237Oct 2039$1,239.06$245.17$1,484.23$85,547.93
238Nov 2039$1,242.56$241.67$1,484.23$84,305.37
239Dec 2039$1,246.07$238.16$1,484.23$83,059.30
2039 Total$14,723.3$3,087.46$17,810.76
240Jan 2040$1,249.59$234.64$1,484.23$81,809.71
241Feb 2040$1,253.12$231.11$1,484.23$80,556.59
242Mar 2040$1,256.66$227.57$1,484.23$79,299.93
243Apr 2040$1,260.21$224.02$1,484.23$78,039.72
244May 2040$1,263.77$220.46$1,484.23$76,775.95
245Jun 2040$1,267.34$216.89$1,484.23$75,508.61
246Jul 2040$1,270.92$213.31$1,484.23$74,237.69
247Aug 2040$1,274.51$209.72$1,484.23$72,963.18
248Sep 2040$1,278.11$206.12$1,484.23$71,685.07
249Oct 2040$1,281.72$202.51$1,484.23$70,403.35
250Nov 2040$1,285.34$198.89$1,484.23$69,118.01
251Dec 2040$1,288.97$195.26$1,484.23$67,829.04
2040 Total$15,230.26$2,580.5$17,810.76
252Jan 2041$1,292.61$191.62$1,484.23$66,536.43
253Feb 2041$1,296.26$187.97$1,484.23$65,240.17
254Mar 2041$1,299.93$184.30$1,484.23$63,940.24
255Apr 2041$1,303.60$180.63$1,484.23$62,636.64
256May 2041$1,307.28$176.95$1,484.23$61,329.36
257Jun 2041$1,310.97$173.26$1,484.23$60,018.39
258Jul 2041$1,314.68$169.55$1,484.23$58,703.71
259Aug 2041$1,318.39$165.84$1,484.23$57,385.32
260Sep 2041$1,322.12$162.11$1,484.23$56,063.20
261Oct 2041$1,325.85$158.38$1,484.23$54,737.35
262Nov 2041$1,329.60$154.63$1,484.23$53,407.75
263Dec 2041$1,333.35$150.88$1,484.23$52,074.40
2041 Total$15,754.64$2,056.12$17,810.76
264Jan 2042$1,337.12$147.11$1,484.23$50,737.28
265Feb 2042$1,340.90$143.33$1,484.23$49,396.38
266Mar 2042$1,344.69$139.54$1,484.23$48,051.69
267Apr 2042$1,348.48$135.75$1,484.23$46,703.21
268May 2042$1,352.29$131.94$1,484.23$45,350.92
269Jun 2042$1,356.11$128.12$1,484.23$43,994.81
270Jul 2042$1,359.94$124.29$1,484.23$42,634.87
271Aug 2042$1,363.79$120.44$1,484.23$41,271.08
272Sep 2042$1,367.64$116.59$1,484.23$39,903.44
273Oct 2042$1,371.50$112.73$1,484.23$38,531.94
274Nov 2042$1,375.38$108.85$1,484.23$37,156.56
275Dec 2042$1,379.26$104.97$1,484.23$35,777.30
2042 Total$16,297.1$1,513.66$17,810.76
276Jan 2043$1,383.16$101.07$1,484.23$34,394.14
277Feb 2043$1,387.07$97.16$1,484.23$33,007.07
278Mar 2043$1,390.99$93.24$1,484.23$31,616.08
279Apr 2043$1,394.91$89.32$1,484.23$30,221.17
280May 2043$1,398.86$85.37$1,484.23$28,822.31
281Jun 2043$1,402.81$81.42$1,484.23$27,419.50
282Jul 2043$1,406.77$77.46$1,484.23$26,012.73
283Aug 2043$1,410.74$73.49$1,484.23$24,601.99
284Sep 2043$1,414.73$69.50$1,484.23$23,187.26
285Oct 2043$1,418.73$65.50$1,484.23$21,768.53
286Nov 2043$1,422.73$61.50$1,484.23$20,345.80
287Dec 2043$1,426.75$57.48$1,484.23$18,919.05
2043 Total$16,858.25$952.51$17,810.76
288Jan 2044$1,430.78$53.45$1,484.23$17,488.27
289Feb 2044$1,434.83$49.40$1,484.23$16,053.44
290Mar 2044$1,438.88$45.35$1,484.23$14,614.56
291Apr 2044$1,442.94$41.29$1,484.23$13,171.62
292May 2044$1,447.02$37.21$1,484.23$11,724.60
293Jun 2044$1,451.11$33.12$1,484.23$10,273.49
294Jul 2044$1,455.21$29.02$1,484.23$8,818.28
295Aug 2044$1,459.32$24.91$1,484.23$7,358.96
296Sep 2044$1,463.44$20.79$1,484.23$5,895.52
297Oct 2044$1,467.58$16.65$1,484.23$4,427.94
298Nov 2044$1,471.72$12.51$1,484.23$2,956.22
299Dec 2044$1,475.88$8.35$1,484.23$1,480.34
2044 Total$17,438.71$372.05$17,810.76
300Jan 2045$1,480.05$4.18$1,484.23$0.29
2045 Total$1,480.05$4.18$1,484.23
Compare your product with the big 4 banks, or add more products to compare
As seen on