Borrow amount

$300,000

Advertised Rate

2.82

% p.a

Variable

Loan term
25 Years
Repayment frequency
Monthly
Monthly Repayments
$1,395
Number of repayments
300
Total interest paid
$118,412
Total Repayments

$418,412

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Jun 2021$689.71$705.00$1,394.71$299,310.29
2Jul 2021$691.33$703.38$1,394.71$298,618.96
3Aug 2021$692.96$701.75$1,394.71$297,926.00
4Sep 2021$694.58$700.13$1,394.71$297,231.42
5Oct 2021$696.22$698.49$1,394.71$296,535.20
6Nov 2021$697.85$696.86$1,394.71$295,837.35
7Dec 2021$699.49$695.22$1,394.71$295,137.86
2021 Total$4,862.14$4,900.83$9,762.97
8Jan 2022$701.14$693.57$1,394.71$294,436.72
9Feb 2022$702.78$691.93$1,394.71$293,733.94
10Mar 2022$704.44$690.27$1,394.71$293,029.50
11Apr 2022$706.09$688.62$1,394.71$292,323.41
12May 2022$707.75$686.96$1,394.71$291,615.66
13Jun 2022$709.41$685.30$1,394.71$290,906.25
14Jul 2022$711.08$683.63$1,394.71$290,195.17
15Aug 2022$712.75$681.96$1,394.71$289,482.42
16Sep 2022$714.43$680.28$1,394.71$288,767.99
17Oct 2022$716.11$678.60$1,394.71$288,051.88
18Nov 2022$717.79$676.92$1,394.71$287,334.09
19Dec 2022$719.47$675.24$1,394.71$286,614.62
2022 Total$8,523.24$8,213.28$16,736.52
20Jan 2023$721.17$673.54$1,394.71$285,893.45
21Feb 2023$722.86$671.85$1,394.71$285,170.59
22Mar 2023$724.56$670.15$1,394.71$284,446.03
23Apr 2023$726.26$668.45$1,394.71$283,719.77
24May 2023$727.97$666.74$1,394.71$282,991.80
25Jun 2023$729.68$665.03$1,394.71$282,262.12
26Jul 2023$731.39$663.32$1,394.71$281,530.73
27Aug 2023$733.11$661.60$1,394.71$280,797.62
28Sep 2023$734.84$659.87$1,394.71$280,062.78
29Oct 2023$736.56$658.15$1,394.71$279,326.22
30Nov 2023$738.29$656.42$1,394.71$278,587.93
31Dec 2023$740.03$654.68$1,394.71$277,847.90
2023 Total$8,766.72$7,969.8$16,736.52
32Jan 2024$741.77$652.94$1,394.71$277,106.13
33Feb 2024$743.51$651.20$1,394.71$276,362.62
34Mar 2024$745.26$649.45$1,394.71$275,617.36
35Apr 2024$747.01$647.70$1,394.71$274,870.35
36May 2024$748.76$645.95$1,394.71$274,121.59
37Jun 2024$750.52$644.19$1,394.71$273,371.07
38Jul 2024$752.29$642.42$1,394.71$272,618.78
39Aug 2024$754.06$640.65$1,394.71$271,864.72
40Sep 2024$755.83$638.88$1,394.71$271,108.89
41Oct 2024$757.60$637.11$1,394.71$270,351.29
42Nov 2024$759.38$635.33$1,394.71$269,591.91
43Dec 2024$761.17$633.54$1,394.71$268,830.74
2024 Total$9,017.16$7,719.36$16,736.52
44Jan 2025$762.96$631.75$1,394.71$268,067.78
45Feb 2025$764.75$629.96$1,394.71$267,303.03
46Mar 2025$766.55$628.16$1,394.71$266,536.48
47Apr 2025$768.35$626.36$1,394.71$265,768.13
48May 2025$770.15$624.56$1,394.71$264,997.98
49Jun 2025$771.96$622.75$1,394.71$264,226.02
50Jul 2025$773.78$620.93$1,394.71$263,452.24
51Aug 2025$775.60$619.11$1,394.71$262,676.64
52Sep 2025$777.42$617.29$1,394.71$261,899.22
53Oct 2025$779.25$615.46$1,394.71$261,119.97
54Nov 2025$781.08$613.63$1,394.71$260,338.89
55Dec 2025$782.91$611.80$1,394.71$259,555.98
2025 Total$9,274.76$7,461.76$16,736.52
56Jan 2026$784.75$609.96$1,394.71$258,771.23
57Feb 2026$786.60$608.11$1,394.71$257,984.63
58Mar 2026$788.45$606.26$1,394.71$257,196.18
59Apr 2026$790.30$604.41$1,394.71$256,405.88
60May 2026$792.16$602.55$1,394.71$255,613.72
61Jun 2026$794.02$600.69$1,394.71$254,819.70
62Jul 2026$795.88$598.83$1,394.71$254,023.82
63Aug 2026$797.75$596.96$1,394.71$253,226.07
64Sep 2026$799.63$595.08$1,394.71$252,426.44
65Oct 2026$801.51$593.20$1,394.71$251,624.93
66Nov 2026$803.39$591.32$1,394.71$250,821.54
67Dec 2026$805.28$589.43$1,394.71$250,016.26
2026 Total$9,539.72$7,196.8$16,736.52
68Jan 2027$807.17$587.54$1,394.71$249,209.09
69Feb 2027$809.07$585.64$1,394.71$248,400.02
70Mar 2027$810.97$583.74$1,394.71$247,589.05
71Apr 2027$812.88$581.83$1,394.71$246,776.17
72May 2027$814.79$579.92$1,394.71$245,961.38
73Jun 2027$816.70$578.01$1,394.71$245,144.68
74Jul 2027$818.62$576.09$1,394.71$244,326.06
75Aug 2027$820.54$574.17$1,394.71$243,505.52
76Sep 2027$822.47$572.24$1,394.71$242,683.05
77Oct 2027$824.40$570.31$1,394.71$241,858.65
78Nov 2027$826.34$568.37$1,394.71$241,032.31
79Dec 2027$828.28$566.43$1,394.71$240,204.03
2027 Total$9,812.23$6,924.29$16,736.52
80Jan 2028$830.23$564.48$1,394.71$239,373.80
81Feb 2028$832.18$562.53$1,394.71$238,541.62
82Mar 2028$834.14$560.57$1,394.71$237,707.48
83Apr 2028$836.10$558.61$1,394.71$236,871.38
84May 2028$838.06$556.65$1,394.71$236,033.32
85Jun 2028$840.03$554.68$1,394.71$235,193.29
86Jul 2028$842.01$552.70$1,394.71$234,351.28
87Aug 2028$843.98$550.73$1,394.71$233,507.30
88Sep 2028$845.97$548.74$1,394.71$232,661.33
89Oct 2028$847.96$546.75$1,394.71$231,813.37
90Nov 2028$849.95$544.76$1,394.71$230,963.42
91Dec 2028$851.95$542.76$1,394.71$230,111.47
2028 Total$10,092.56$6,643.96$16,736.52
92Jan 2029$853.95$540.76$1,394.71$229,257.52
93Feb 2029$855.95$538.76$1,394.71$228,401.57
94Mar 2029$857.97$536.74$1,394.71$227,543.60
95Apr 2029$859.98$534.73$1,394.71$226,683.62
96May 2029$862.00$532.71$1,394.71$225,821.62
97Jun 2029$864.03$530.68$1,394.71$224,957.59
98Jul 2029$866.06$528.65$1,394.71$224,091.53
99Aug 2029$868.09$526.62$1,394.71$223,223.44
100Sep 2029$870.13$524.58$1,394.71$222,353.31
101Oct 2029$872.18$522.53$1,394.71$221,481.13
102Nov 2029$874.23$520.48$1,394.71$220,606.90
103Dec 2029$876.28$518.43$1,394.71$219,730.62
2029 Total$10,380.85$6,355.67$16,736.52
104Jan 2030$878.34$516.37$1,394.71$218,852.28
105Feb 2030$880.41$514.30$1,394.71$217,971.87
106Mar 2030$882.48$512.23$1,394.71$217,089.39
107Apr 2030$884.55$510.16$1,394.71$216,204.84
108May 2030$886.63$508.08$1,394.71$215,318.21
109Jun 2030$888.71$506.00$1,394.71$214,429.50
110Jul 2030$890.80$503.91$1,394.71$213,538.70
111Aug 2030$892.89$501.82$1,394.71$212,645.81
112Sep 2030$894.99$499.72$1,394.71$211,750.82
113Oct 2030$897.10$497.61$1,394.71$210,853.72
114Nov 2030$899.20$495.51$1,394.71$209,954.52
115Dec 2030$901.32$493.39$1,394.71$209,053.20
2030 Total$10,677.42$6,059.1$16,736.52
116Jan 2031$903.43$491.28$1,394.71$208,149.77
117Feb 2031$905.56$489.15$1,394.71$207,244.21
118Mar 2031$907.69$487.02$1,394.71$206,336.52
119Apr 2031$909.82$484.89$1,394.71$205,426.70
120May 2031$911.96$482.75$1,394.71$204,514.74
121Jun 2031$914.10$480.61$1,394.71$203,600.64
122Jul 2031$916.25$478.46$1,394.71$202,684.39
123Aug 2031$918.40$476.31$1,394.71$201,765.99
124Sep 2031$920.56$474.15$1,394.71$200,845.43
125Oct 2031$922.72$471.99$1,394.71$199,922.71
126Nov 2031$924.89$469.82$1,394.71$198,997.82
127Dec 2031$927.07$467.64$1,394.71$198,070.75
2031 Total$10,982.45$5,754.07$16,736.52
128Jan 2032$929.24$465.47$1,394.71$197,141.51
129Feb 2032$931.43$463.28$1,394.71$196,210.08
130Mar 2032$933.62$461.09$1,394.71$195,276.46
131Apr 2032$935.81$458.90$1,394.71$194,340.65
132May 2032$938.01$456.70$1,394.71$193,402.64
133Jun 2032$940.21$454.50$1,394.71$192,462.43
134Jul 2032$942.42$452.29$1,394.71$191,520.01
135Aug 2032$944.64$450.07$1,394.71$190,575.37
136Sep 2032$946.86$447.85$1,394.71$189,628.51
137Oct 2032$949.08$445.63$1,394.71$188,679.43
138Nov 2032$951.31$443.40$1,394.71$187,728.12
139Dec 2032$953.55$441.16$1,394.71$186,774.57
2032 Total$11,296.18$5,440.34$16,736.52
140Jan 2033$955.79$438.92$1,394.71$185,818.78
141Feb 2033$958.04$436.67$1,394.71$184,860.74
142Mar 2033$960.29$434.42$1,394.71$183,900.45
143Apr 2033$962.54$432.17$1,394.71$182,937.91
144May 2033$964.81$429.90$1,394.71$181,973.10
145Jun 2033$967.07$427.64$1,394.71$181,006.03
146Jul 2033$969.35$425.36$1,394.71$180,036.68
147Aug 2033$971.62$423.09$1,394.71$179,065.06
148Sep 2033$973.91$420.80$1,394.71$178,091.15
149Oct 2033$976.20$418.51$1,394.71$177,114.95
150Nov 2033$978.49$416.22$1,394.71$176,136.46
151Dec 2033$980.79$413.92$1,394.71$175,155.67
2033 Total$11,618.9$5,117.62$16,736.52
152Jan 2034$983.09$411.62$1,394.71$174,172.58
153Feb 2034$985.40$409.31$1,394.71$173,187.18
154Mar 2034$987.72$406.99$1,394.71$172,199.46
155Apr 2034$990.04$404.67$1,394.71$171,209.42
156May 2034$992.37$402.34$1,394.71$170,217.05
157Jun 2034$994.70$400.01$1,394.71$169,222.35
158Jul 2034$997.04$397.67$1,394.71$168,225.31
159Aug 2034$999.38$395.33$1,394.71$167,225.93
160Sep 2034$1,001.73$392.98$1,394.71$166,224.20
161Oct 2034$1,004.08$390.63$1,394.71$165,220.12
162Nov 2034$1,006.44$388.27$1,394.71$164,213.68
163Dec 2034$1,008.81$385.90$1,394.71$163,204.87
2034 Total$11,950.8$4,785.72$16,736.52
164Jan 2035$1,011.18$383.53$1,394.71$162,193.69
165Feb 2035$1,013.55$381.16$1,394.71$161,180.14
166Mar 2035$1,015.94$378.77$1,394.71$160,164.20
167Apr 2035$1,018.32$376.39$1,394.71$159,145.88
168May 2035$1,020.72$373.99$1,394.71$158,125.16
169Jun 2035$1,023.12$371.59$1,394.71$157,102.04
170Jul 2035$1,025.52$369.19$1,394.71$156,076.52
171Aug 2035$1,027.93$366.78$1,394.71$155,048.59
172Sep 2035$1,030.35$364.36$1,394.71$154,018.24
173Oct 2035$1,032.77$361.94$1,394.71$152,985.47
174Nov 2035$1,035.19$359.52$1,394.71$151,950.28
175Dec 2035$1,037.63$357.08$1,394.71$150,912.65
2035 Total$12,292.22$4,444.3$16,736.52
176Jan 2036$1,040.07$354.64$1,394.71$149,872.58
177Feb 2036$1,042.51$352.20$1,394.71$148,830.07
178Mar 2036$1,044.96$349.75$1,394.71$147,785.11
179Apr 2036$1,047.41$347.30$1,394.71$146,737.70
180May 2036$1,049.88$344.83$1,394.71$145,687.82
181Jun 2036$1,052.34$342.37$1,394.71$144,635.48
182Jul 2036$1,054.82$339.89$1,394.71$143,580.66
183Aug 2036$1,057.30$337.41$1,394.71$142,523.36
184Sep 2036$1,059.78$334.93$1,394.71$141,463.58
185Oct 2036$1,062.27$332.44$1,394.71$140,401.31
186Nov 2036$1,064.77$329.94$1,394.71$139,336.54
187Dec 2036$1,067.27$327.44$1,394.71$138,269.27
2036 Total$12,643.38$4,093.14$16,736.52
188Jan 2037$1,069.78$324.93$1,394.71$137,199.49
189Feb 2037$1,072.29$322.42$1,394.71$136,127.20
190Mar 2037$1,074.81$319.90$1,394.71$135,052.39
191Apr 2037$1,077.34$317.37$1,394.71$133,975.05
192May 2037$1,079.87$314.84$1,394.71$132,895.18
193Jun 2037$1,082.41$312.30$1,394.71$131,812.77
194Jul 2037$1,084.95$309.76$1,394.71$130,727.82
195Aug 2037$1,087.50$307.21$1,394.71$129,640.32
196Sep 2037$1,090.06$304.65$1,394.71$128,550.26
197Oct 2037$1,092.62$302.09$1,394.71$127,457.64
198Nov 2037$1,095.18$299.53$1,394.71$126,362.46
199Dec 2037$1,097.76$296.95$1,394.71$125,264.70
2037 Total$13,004.57$3,731.95$16,736.52
200Jan 2038$1,100.34$294.37$1,394.71$124,164.36
201Feb 2038$1,102.92$291.79$1,394.71$123,061.44
202Mar 2038$1,105.52$289.19$1,394.71$121,955.92
203Apr 2038$1,108.11$286.60$1,394.71$120,847.81
204May 2038$1,110.72$283.99$1,394.71$119,737.09
205Jun 2038$1,113.33$281.38$1,394.71$118,623.76
206Jul 2038$1,115.94$278.77$1,394.71$117,507.82
207Aug 2038$1,118.57$276.14$1,394.71$116,389.25
208Sep 2038$1,121.20$273.51$1,394.71$115,268.05
209Oct 2038$1,123.83$270.88$1,394.71$114,144.22
210Nov 2038$1,126.47$268.24$1,394.71$113,017.75
211Dec 2038$1,129.12$265.59$1,394.71$111,888.63
2038 Total$13,376.07$3,360.45$16,736.52
212Jan 2039$1,131.77$262.94$1,394.71$110,756.86
213Feb 2039$1,134.43$260.28$1,394.71$109,622.43
214Mar 2039$1,137.10$257.61$1,394.71$108,485.33
215Apr 2039$1,139.77$254.94$1,394.71$107,345.56
216May 2039$1,142.45$252.26$1,394.71$106,203.11
217Jun 2039$1,145.13$249.58$1,394.71$105,057.98
218Jul 2039$1,147.82$246.89$1,394.71$103,910.16
219Aug 2039$1,150.52$244.19$1,394.71$102,759.64
220Sep 2039$1,153.22$241.49$1,394.71$101,606.42
221Oct 2039$1,155.93$238.78$1,394.71$100,450.49
222Nov 2039$1,158.65$236.06$1,394.71$99,291.84
223Dec 2039$1,161.37$233.34$1,394.71$98,130.47
2039 Total$13,758.16$2,978.36$16,736.52
224Jan 2040$1,164.10$230.61$1,394.71$96,966.37
225Feb 2040$1,166.84$227.87$1,394.71$95,799.53
226Mar 2040$1,169.58$225.13$1,394.71$94,629.95
227Apr 2040$1,172.33$222.38$1,394.71$93,457.62
228May 2040$1,175.08$219.63$1,394.71$92,282.54
229Jun 2040$1,177.85$216.86$1,394.71$91,104.69
230Jul 2040$1,180.61$214.10$1,394.71$89,924.08
231Aug 2040$1,183.39$211.32$1,394.71$88,740.69
232Sep 2040$1,186.17$208.54$1,394.71$87,554.52
233Oct 2040$1,188.96$205.75$1,394.71$86,365.56
234Nov 2040$1,191.75$202.96$1,394.71$85,173.81
235Dec 2040$1,194.55$200.16$1,394.71$83,979.26
2040 Total$14,151.21$2,585.31$16,736.52
236Jan 2041$1,197.36$197.35$1,394.71$82,781.90
237Feb 2041$1,200.17$194.54$1,394.71$81,581.73
238Mar 2041$1,202.99$191.72$1,394.71$80,378.74
239Apr 2041$1,205.82$188.89$1,394.71$79,172.92
240May 2041$1,208.65$186.06$1,394.71$77,964.27
241Jun 2041$1,211.49$183.22$1,394.71$76,752.78
242Jul 2041$1,214.34$180.37$1,394.71$75,538.44
243Aug 2041$1,217.19$177.52$1,394.71$74,321.25
244Sep 2041$1,220.06$174.65$1,394.71$73,101.19
245Oct 2041$1,222.92$171.79$1,394.71$71,878.27
246Nov 2041$1,225.80$168.91$1,394.71$70,652.47
247Dec 2041$1,228.68$166.03$1,394.71$69,423.79
2041 Total$14,555.47$2,181.05$16,736.52
248Jan 2042$1,231.56$163.15$1,394.71$68,192.23
249Feb 2042$1,234.46$160.25$1,394.71$66,957.77
250Mar 2042$1,237.36$157.35$1,394.71$65,720.41
251Apr 2042$1,240.27$154.44$1,394.71$64,480.14
252May 2042$1,243.18$151.53$1,394.71$63,236.96
253Jun 2042$1,246.10$148.61$1,394.71$61,990.86
254Jul 2042$1,249.03$145.68$1,394.71$60,741.83
255Aug 2042$1,251.97$142.74$1,394.71$59,489.86
256Sep 2042$1,254.91$139.80$1,394.71$58,234.95
257Oct 2042$1,257.86$136.85$1,394.71$56,977.09
258Nov 2042$1,260.81$133.90$1,394.71$55,716.28
259Dec 2042$1,263.78$130.93$1,394.71$54,452.50
2042 Total$14,971.29$1,765.23$16,736.52
260Jan 2043$1,266.75$127.96$1,394.71$53,185.75
261Feb 2043$1,269.72$124.99$1,394.71$51,916.03
262Mar 2043$1,272.71$122.00$1,394.71$50,643.32
263Apr 2043$1,275.70$119.01$1,394.71$49,367.62
264May 2043$1,278.70$116.01$1,394.71$48,088.92
265Jun 2043$1,281.70$113.01$1,394.71$46,807.22
266Jul 2043$1,284.71$110.00$1,394.71$45,522.51
267Aug 2043$1,287.73$106.98$1,394.71$44,234.78
268Sep 2043$1,290.76$103.95$1,394.71$42,944.02
269Oct 2043$1,293.79$100.92$1,394.71$41,650.23
270Nov 2043$1,296.83$97.88$1,394.71$40,353.40
271Dec 2043$1,299.88$94.83$1,394.71$39,053.52
2043 Total$15,398.98$1,337.54$16,736.52
272Jan 2044$1,302.93$91.78$1,394.71$37,750.59
273Feb 2044$1,306.00$88.71$1,394.71$36,444.59
274Mar 2044$1,309.07$85.64$1,394.71$35,135.52
275Apr 2044$1,312.14$82.57$1,394.71$33,823.38
276May 2044$1,315.23$79.48$1,394.71$32,508.15
277Jun 2044$1,318.32$76.39$1,394.71$31,189.83
278Jul 2044$1,321.41$73.30$1,394.71$29,868.42
279Aug 2044$1,324.52$70.19$1,394.71$28,543.90
280Sep 2044$1,327.63$67.08$1,394.71$27,216.27
281Oct 2044$1,330.75$63.96$1,394.71$25,885.52
282Nov 2044$1,333.88$60.83$1,394.71$24,551.64
283Dec 2044$1,337.01$57.70$1,394.71$23,214.63
2044 Total$15,838.89$897.63$16,736.52
284Jan 2045$1,340.16$54.55$1,394.71$21,874.47
285Feb 2045$1,343.30$51.41$1,394.71$20,531.17
286Mar 2045$1,346.46$48.25$1,394.71$19,184.71
287Apr 2045$1,349.63$45.08$1,394.71$17,835.08
288May 2045$1,352.80$41.91$1,394.71$16,482.28
289Jun 2045$1,355.98$38.73$1,394.71$15,126.30
290Jul 2045$1,359.16$35.55$1,394.71$13,767.14
291Aug 2045$1,362.36$32.35$1,394.71$12,404.78
292Sep 2045$1,365.56$29.15$1,394.71$11,039.22
293Oct 2045$1,368.77$25.94$1,394.71$9,670.45
294Nov 2045$1,371.98$22.73$1,394.71$8,298.47
295Dec 2045$1,375.21$19.50$1,394.71$6,923.26
2045 Total$16,291.37$445.15$16,736.52
296Jan 2046$1,378.44$16.27$1,394.71$5,544.82
297Feb 2046$1,381.68$13.03$1,394.71$4,163.14
298Mar 2046$1,384.93$9.78$1,394.71$2,778.21
299Apr 2046$1,388.18$6.53$1,394.71$1,390.03
300May 2046$1,390.03$3.27$1,393.30$0.00
2046 Total$6,923.26$48.88$6,972.14