Borrow amount

$300,000

Advertised Rate

4.94%

p.a Variable

Loan term
25 Years
Pepper
Repayment frequency
Monthly
Monthly Repayments
$1,743
Number of repayments
300
Total interest paid
$222,989
Total Repayments

$522,989

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1May 2021$508.30$1,235.00$1,743.30$299,491.70
2Jun 2021$510.39$1,232.91$1,743.30$298,981.31
3Jul 2021$512.49$1,230.81$1,743.30$298,468.82
4Aug 2021$514.60$1,228.70$1,743.30$297,954.22
5Sep 2021$516.72$1,226.58$1,743.30$297,437.50
6Oct 2021$518.85$1,224.45$1,743.30$296,918.65
7Nov 2021$520.98$1,222.32$1,743.30$296,397.67
8Dec 2021$523.13$1,220.17$1,743.30$295,874.54
2021 Total$4,125.46$9,820.94$13,946.4
9Jan 2022$525.28$1,218.02$1,743.30$295,349.26
10Feb 2022$527.45$1,215.85$1,743.30$294,821.81
11Mar 2022$529.62$1,213.68$1,743.30$294,292.19
12Apr 2022$531.80$1,211.50$1,743.30$293,760.39
13May 2022$533.99$1,209.31$1,743.30$293,226.40
14Jun 2022$536.18$1,207.12$1,743.30$292,690.22
15Jul 2022$538.39$1,204.91$1,743.30$292,151.83
16Aug 2022$540.61$1,202.69$1,743.30$291,611.22
17Sep 2022$542.83$1,200.47$1,743.30$291,068.39
18Oct 2022$545.07$1,198.23$1,743.30$290,523.32
19Nov 2022$547.31$1,195.99$1,743.30$289,976.01
20Dec 2022$549.57$1,193.73$1,743.30$289,426.44
2022 Total$6,448.1$14,471.5$20,919.6
21Jan 2023$551.83$1,191.47$1,743.30$288,874.61
22Feb 2023$554.10$1,189.20$1,743.30$288,320.51
23Mar 2023$556.38$1,186.92$1,743.30$287,764.13
24Apr 2023$558.67$1,184.63$1,743.30$287,205.46
25May 2023$560.97$1,182.33$1,743.30$286,644.49
26Jun 2023$563.28$1,180.02$1,743.30$286,081.21
27Jul 2023$565.60$1,177.70$1,743.30$285,515.61
28Aug 2023$567.93$1,175.37$1,743.30$284,947.68
29Sep 2023$570.27$1,173.03$1,743.30$284,377.41
30Oct 2023$572.61$1,170.69$1,743.30$283,804.80
31Nov 2023$574.97$1,168.33$1,743.30$283,229.83
32Dec 2023$577.34$1,165.96$1,743.30$282,652.49
2023 Total$6,773.95$14,145.65$20,919.6
33Jan 2024$579.71$1,163.59$1,743.30$282,072.78
34Feb 2024$582.10$1,161.20$1,743.30$281,490.68
35Mar 2024$584.50$1,158.80$1,743.30$280,906.18
36Apr 2024$586.90$1,156.40$1,743.30$280,319.28
37May 2024$589.32$1,153.98$1,743.30$279,729.96
38Jun 2024$591.74$1,151.56$1,743.30$279,138.22
39Jul 2024$594.18$1,149.12$1,743.30$278,544.04
40Aug 2024$596.63$1,146.67$1,743.30$277,947.41
41Sep 2024$599.08$1,144.22$1,743.30$277,348.33
42Oct 2024$601.55$1,141.75$1,743.30$276,746.78
43Nov 2024$604.03$1,139.27$1,743.30$276,142.75
44Dec 2024$606.51$1,136.79$1,743.30$275,536.24
2024 Total$7,116.25$13,803.35$20,919.6
45Jan 2025$609.01$1,134.29$1,743.30$274,927.23
46Feb 2025$611.52$1,131.78$1,743.30$274,315.71
47Mar 2025$614.03$1,129.27$1,743.30$273,701.68
48Apr 2025$616.56$1,126.74$1,743.30$273,085.12
49May 2025$619.10$1,124.20$1,743.30$272,466.02
50Jun 2025$621.65$1,121.65$1,743.30$271,844.37
51Jul 2025$624.21$1,119.09$1,743.30$271,220.16
52Aug 2025$626.78$1,116.52$1,743.30$270,593.38
53Sep 2025$629.36$1,113.94$1,743.30$269,964.02
54Oct 2025$631.95$1,111.35$1,743.30$269,332.07
55Nov 2025$634.55$1,108.75$1,743.30$268,697.52
56Dec 2025$637.16$1,106.14$1,743.30$268,060.36
2025 Total$7,475.88$13,443.72$20,919.6
57Jan 2026$639.78$1,103.52$1,743.30$267,420.58
58Feb 2026$642.42$1,100.88$1,743.30$266,778.16
59Mar 2026$645.06$1,098.24$1,743.30$266,133.10
60Apr 2026$647.72$1,095.58$1,743.30$265,485.38
61May 2026$650.39$1,092.91$1,743.30$264,834.99
62Jun 2026$653.06$1,090.24$1,743.30$264,181.93
63Jul 2026$655.75$1,087.55$1,743.30$263,526.18
64Aug 2026$658.45$1,084.85$1,743.30$262,867.73
65Sep 2026$661.16$1,082.14$1,743.30$262,206.57
66Oct 2026$663.88$1,079.42$1,743.30$261,542.69
67Nov 2026$666.62$1,076.68$1,743.30$260,876.07
68Dec 2026$669.36$1,073.94$1,743.30$260,206.71
2026 Total$7,853.65$13,065.95$20,919.6
69Jan 2027$672.12$1,071.18$1,743.30$259,534.59
70Feb 2027$674.88$1,068.42$1,743.30$258,859.71
71Mar 2027$677.66$1,065.64$1,743.30$258,182.05
72Apr 2027$680.45$1,062.85$1,743.30$257,501.60
73May 2027$683.25$1,060.05$1,743.30$256,818.35
74Jun 2027$686.06$1,057.24$1,743.30$256,132.29
75Jul 2027$688.89$1,054.41$1,743.30$255,443.40
76Aug 2027$691.72$1,051.58$1,743.30$254,751.68
77Sep 2027$694.57$1,048.73$1,743.30$254,057.11
78Oct 2027$697.43$1,045.87$1,743.30$253,359.68
79Nov 2027$700.30$1,043.00$1,743.30$252,659.38
80Dec 2027$703.19$1,040.11$1,743.30$251,956.19
2027 Total$8,250.52$12,669.08$20,919.6
81Jan 2028$706.08$1,037.22$1,743.30$251,250.11
82Feb 2028$708.99$1,034.31$1,743.30$250,541.12
83Mar 2028$711.91$1,031.39$1,743.30$249,829.21
84Apr 2028$714.84$1,028.46$1,743.30$249,114.37
85May 2028$717.78$1,025.52$1,743.30$248,396.59
86Jun 2028$720.73$1,022.57$1,743.30$247,675.86
87Jul 2028$723.70$1,019.60$1,743.30$246,952.16
88Aug 2028$726.68$1,016.62$1,743.30$246,225.48
89Sep 2028$729.67$1,013.63$1,743.30$245,495.81
90Oct 2028$732.68$1,010.62$1,743.30$244,763.13
91Nov 2028$735.69$1,007.61$1,743.30$244,027.44
92Dec 2028$738.72$1,004.58$1,743.30$243,288.72
2028 Total$8,667.47$12,252.13$20,919.6
93Jan 2029$741.76$1,001.54$1,743.30$242,546.96
94Feb 2029$744.82$998.48$1,743.30$241,802.14
95Mar 2029$747.88$995.42$1,743.30$241,054.26
96Apr 2029$750.96$992.34$1,743.30$240,303.30
97May 2029$754.05$989.25$1,743.30$239,549.25
98Jun 2029$757.16$986.14$1,743.30$238,792.09
99Jul 2029$760.27$983.03$1,743.30$238,031.82
100Aug 2029$763.40$979.90$1,743.30$237,268.42
101Sep 2029$766.55$976.75$1,743.30$236,501.87
102Oct 2029$769.70$973.60$1,743.30$235,732.17
103Nov 2029$772.87$970.43$1,743.30$234,959.30
104Dec 2029$776.05$967.25$1,743.30$234,183.25
2029 Total$9,105.47$11,814.13$20,919.6
105Jan 2030$779.25$964.05$1,743.30$233,404.00
106Feb 2030$782.45$960.85$1,743.30$232,621.55
107Mar 2030$785.67$957.63$1,743.30$231,835.88
108Apr 2030$788.91$954.39$1,743.30$231,046.97
109May 2030$792.16$951.14$1,743.30$230,254.81
110Jun 2030$795.42$947.88$1,743.30$229,459.39
111Jul 2030$798.69$944.61$1,743.30$228,660.70
112Aug 2030$801.98$941.32$1,743.30$227,858.72
113Sep 2030$805.28$938.02$1,743.30$227,053.44
114Oct 2030$808.60$934.70$1,743.30$226,244.84
115Nov 2030$811.93$931.37$1,743.30$225,432.91
116Dec 2030$815.27$928.03$1,743.30$224,617.64
2030 Total$9,565.61$11,353.99$20,919.6
117Jan 2031$818.62$924.68$1,743.30$223,799.02
118Feb 2031$821.99$921.31$1,743.30$222,977.03
119Mar 2031$825.38$917.92$1,743.30$222,151.65
120Apr 2031$828.78$914.52$1,743.30$221,322.87
121May 2031$832.19$911.11$1,743.30$220,490.68
122Jun 2031$835.61$907.69$1,743.30$219,655.07
123Jul 2031$839.05$904.25$1,743.30$218,816.02
124Aug 2031$842.51$900.79$1,743.30$217,973.51
125Sep 2031$845.98$897.32$1,743.30$217,127.53
126Oct 2031$849.46$893.84$1,743.30$216,278.07
127Nov 2031$852.96$890.34$1,743.30$215,425.11
128Dec 2031$856.47$886.83$1,743.30$214,568.64
2031 Total$10,049$10,870.6$20,919.6
129Jan 2032$859.99$883.31$1,743.30$213,708.65
130Feb 2032$863.53$879.77$1,743.30$212,845.12
131Mar 2032$867.09$876.21$1,743.30$211,978.03
132Apr 2032$870.66$872.64$1,743.30$211,107.37
133May 2032$874.24$869.06$1,743.30$210,233.13
134Jun 2032$877.84$865.46$1,743.30$209,355.29
135Jul 2032$881.45$861.85$1,743.30$208,473.84
136Aug 2032$885.08$858.22$1,743.30$207,588.76
137Sep 2032$888.73$854.57$1,743.30$206,700.03
138Oct 2032$892.38$850.92$1,743.30$205,807.65
139Nov 2032$896.06$847.24$1,743.30$204,911.59
140Dec 2032$899.75$843.55$1,743.30$204,011.84
2032 Total$10,556.8$10,362.8$20,919.6
141Jan 2033$903.45$839.85$1,743.30$203,108.39
142Feb 2033$907.17$836.13$1,743.30$202,201.22
143Mar 2033$910.90$832.40$1,743.30$201,290.32
144Apr 2033$914.65$828.65$1,743.30$200,375.67
145May 2033$918.42$824.88$1,743.30$199,457.25
146Jun 2033$922.20$821.10$1,743.30$198,535.05
147Jul 2033$926.00$817.30$1,743.30$197,609.05
148Aug 2033$929.81$813.49$1,743.30$196,679.24
149Sep 2033$933.64$809.66$1,743.30$195,745.60
150Oct 2033$937.48$805.82$1,743.30$194,808.12
151Nov 2033$941.34$801.96$1,743.30$193,866.78
152Dec 2033$945.22$798.08$1,743.30$192,921.56
2033 Total$11,090.28$9,829.32$20,919.6
153Jan 2034$949.11$794.19$1,743.30$191,972.45
154Feb 2034$953.01$790.29$1,743.30$191,019.44
155Mar 2034$956.94$786.36$1,743.30$190,062.50
156Apr 2034$960.88$782.42$1,743.30$189,101.62
157May 2034$964.83$778.47$1,743.30$188,136.79
158Jun 2034$968.80$774.50$1,743.30$187,167.99
159Jul 2034$972.79$770.51$1,743.30$186,195.20
160Aug 2034$976.80$766.50$1,743.30$185,218.40
161Sep 2034$980.82$762.48$1,743.30$184,237.58
162Oct 2034$984.86$758.44$1,743.30$183,252.72
163Nov 2034$988.91$754.39$1,743.30$182,263.81
164Dec 2034$992.98$750.32$1,743.30$181,270.83
2034 Total$11,650.73$9,268.87$20,919.6
165Jan 2035$997.07$746.23$1,743.30$180,273.76
166Feb 2035$1,001.17$742.13$1,743.30$179,272.59
167Mar 2035$1,005.29$738.01$1,743.30$178,267.30
168Apr 2035$1,009.43$733.87$1,743.30$177,257.87
169May 2035$1,013.59$729.71$1,743.30$176,244.28
170Jun 2035$1,017.76$725.54$1,743.30$175,226.52
171Jul 2035$1,021.95$721.35$1,743.30$174,204.57
172Aug 2035$1,026.16$717.14$1,743.30$173,178.41
173Sep 2035$1,030.38$712.92$1,743.30$172,148.03
174Oct 2035$1,034.62$708.68$1,743.30$171,113.41
175Nov 2035$1,038.88$704.42$1,743.30$170,074.53
176Dec 2035$1,043.16$700.14$1,743.30$169,031.37
2035 Total$12,239.46$8,680.14$20,919.6
177Jan 2036$1,047.45$695.85$1,743.30$167,983.92
178Feb 2036$1,051.77$691.53$1,743.30$166,932.15
179Mar 2036$1,056.10$687.20$1,743.30$165,876.05
180Apr 2036$1,060.44$682.86$1,743.30$164,815.61
181May 2036$1,064.81$678.49$1,743.30$163,750.80
182Jun 2036$1,069.19$674.11$1,743.30$162,681.61
183Jul 2036$1,073.59$669.71$1,743.30$161,608.02
184Aug 2036$1,078.01$665.29$1,743.30$160,530.01
185Sep 2036$1,082.45$660.85$1,743.30$159,447.56
186Oct 2036$1,086.91$656.39$1,743.30$158,360.65
187Nov 2036$1,091.38$651.92$1,743.30$157,269.27
188Dec 2036$1,095.87$647.43$1,743.30$156,173.40
2036 Total$12,857.97$8,061.63$20,919.6
189Jan 2037$1,100.39$642.91$1,743.30$155,073.01
190Feb 2037$1,104.92$638.38$1,743.30$153,968.09
191Mar 2037$1,109.46$633.84$1,743.30$152,858.63
192Apr 2037$1,114.03$629.27$1,743.30$151,744.60
193May 2037$1,118.62$624.68$1,743.30$150,625.98
194Jun 2037$1,123.22$620.08$1,743.30$149,502.76
195Jul 2037$1,127.85$615.45$1,743.30$148,374.91
196Aug 2037$1,132.49$610.81$1,743.30$147,242.42
197Sep 2037$1,137.15$606.15$1,743.30$146,105.27
198Oct 2037$1,141.83$601.47$1,743.30$144,963.44
199Nov 2037$1,146.53$596.77$1,743.30$143,816.91
200Dec 2037$1,151.25$592.05$1,743.30$142,665.66
2037 Total$13,507.74$7,411.86$20,919.6
201Jan 2038$1,155.99$587.31$1,743.30$141,509.67
202Feb 2038$1,160.75$582.55$1,743.30$140,348.92
203Mar 2038$1,165.53$577.77$1,743.30$139,183.39
204Apr 2038$1,170.33$572.97$1,743.30$138,013.06
205May 2038$1,175.15$568.15$1,743.30$136,837.91
206Jun 2038$1,179.98$563.32$1,743.30$135,657.93
207Jul 2038$1,184.84$558.46$1,743.30$134,473.09
208Aug 2038$1,189.72$553.58$1,743.30$133,283.37
209Sep 2038$1,194.62$548.68$1,743.30$132,088.75
210Oct 2038$1,199.53$543.77$1,743.30$130,889.22
211Nov 2038$1,204.47$538.83$1,743.30$129,684.75
212Dec 2038$1,209.43$533.87$1,743.30$128,475.32
2038 Total$14,190.34$6,729.26$20,919.6
213Jan 2039$1,214.41$528.89$1,743.30$127,260.91
214Feb 2039$1,219.41$523.89$1,743.30$126,041.50
215Mar 2039$1,224.43$518.87$1,743.30$124,817.07
216Apr 2039$1,229.47$513.83$1,743.30$123,587.60
217May 2039$1,234.53$508.77$1,743.30$122,353.07
218Jun 2039$1,239.61$503.69$1,743.30$121,113.46
219Jul 2039$1,244.72$498.58$1,743.30$119,868.74
220Aug 2039$1,249.84$493.46$1,743.30$118,618.90
221Sep 2039$1,254.99$488.31$1,743.30$117,363.91
222Oct 2039$1,260.15$483.15$1,743.30$116,103.76
223Nov 2039$1,265.34$477.96$1,743.30$114,838.42
224Dec 2039$1,270.55$472.75$1,743.30$113,567.87
2039 Total$14,907.45$6,012.15$20,919.6
225Jan 2040$1,275.78$467.52$1,743.30$112,292.09
226Feb 2040$1,281.03$462.27$1,743.30$111,011.06
227Mar 2040$1,286.30$457.00$1,743.30$109,724.76
228Apr 2040$1,291.60$451.70$1,743.30$108,433.16
229May 2040$1,296.92$446.38$1,743.30$107,136.24
230Jun 2040$1,302.26$441.04$1,743.30$105,833.98
231Jul 2040$1,307.62$435.68$1,743.30$104,526.36
232Aug 2040$1,313.00$430.30$1,743.30$103,213.36
233Sep 2040$1,318.41$424.89$1,743.30$101,894.95
234Oct 2040$1,323.83$419.47$1,743.30$100,571.12
235Nov 2040$1,329.28$414.02$1,743.30$99,241.84
236Dec 2040$1,334.75$408.55$1,743.30$97,907.09
2040 Total$15,660.78$5,258.82$20,919.6
237Jan 2041$1,340.25$403.05$1,743.30$96,566.84
238Feb 2041$1,345.77$397.53$1,743.30$95,221.07
239Mar 2041$1,351.31$391.99$1,743.30$93,869.76
240Apr 2041$1,356.87$386.43$1,743.30$92,512.89
241May 2041$1,362.46$380.84$1,743.30$91,150.43
242Jun 2041$1,368.06$375.24$1,743.30$89,782.37
243Jul 2041$1,373.70$369.60$1,743.30$88,408.67
244Aug 2041$1,379.35$363.95$1,743.30$87,029.32
245Sep 2041$1,385.03$358.27$1,743.30$85,644.29
246Oct 2041$1,390.73$352.57$1,743.30$84,253.56
247Nov 2041$1,396.46$346.84$1,743.30$82,857.10
248Dec 2041$1,402.20$341.10$1,743.30$81,454.90
2041 Total$16,452.19$4,467.41$20,919.6
249Jan 2042$1,407.98$335.32$1,743.30$80,046.92
250Feb 2042$1,413.77$329.53$1,743.30$78,633.15
251Mar 2042$1,419.59$323.71$1,743.30$77,213.56
252Apr 2042$1,425.44$317.86$1,743.30$75,788.12
253May 2042$1,431.31$311.99$1,743.30$74,356.81
254Jun 2042$1,437.20$306.10$1,743.30$72,919.61
255Jul 2042$1,443.11$300.19$1,743.30$71,476.50
256Aug 2042$1,449.06$294.24$1,743.30$70,027.44
257Sep 2042$1,455.02$288.28$1,743.30$68,572.42
258Oct 2042$1,461.01$282.29$1,743.30$67,111.41
259Nov 2042$1,467.02$276.28$1,743.30$65,644.39
260Dec 2042$1,473.06$270.24$1,743.30$64,171.33
2042 Total$17,283.57$3,636.03$20,919.6
261Jan 2043$1,479.13$264.17$1,743.30$62,692.20
262Feb 2043$1,485.22$258.08$1,743.30$61,206.98
263Mar 2043$1,491.33$251.97$1,743.30$59,715.65
264Apr 2043$1,497.47$245.83$1,743.30$58,218.18
265May 2043$1,503.64$239.66$1,743.30$56,714.54
266Jun 2043$1,509.83$233.47$1,743.30$55,204.71
267Jul 2043$1,516.04$227.26$1,743.30$53,688.67
268Aug 2043$1,522.28$221.02$1,743.30$52,166.39
269Sep 2043$1,528.55$214.75$1,743.30$50,637.84
270Oct 2043$1,534.84$208.46$1,743.30$49,103.00
271Nov 2043$1,541.16$202.14$1,743.30$47,561.84
272Dec 2043$1,547.50$195.80$1,743.30$46,014.34
2043 Total$18,156.99$2,762.61$20,919.6
273Jan 2044$1,553.87$189.43$1,743.30$44,460.47
274Feb 2044$1,560.27$183.03$1,743.30$42,900.20
275Mar 2044$1,566.69$176.61$1,743.30$41,333.51
276Apr 2044$1,573.14$170.16$1,743.30$39,760.37
277May 2044$1,579.62$163.68$1,743.30$38,180.75
278Jun 2044$1,586.12$157.18$1,743.30$36,594.63
279Jul 2044$1,592.65$150.65$1,743.30$35,001.98
280Aug 2044$1,599.21$144.09$1,743.30$33,402.77
281Sep 2044$1,605.79$137.51$1,743.30$31,796.98
282Oct 2044$1,612.40$130.90$1,743.30$30,184.58
283Nov 2044$1,619.04$124.26$1,743.30$28,565.54
284Dec 2044$1,625.71$117.59$1,743.30$26,939.83
2044 Total$19,074.51$1,845.09$20,919.6
285Jan 2045$1,632.40$110.90$1,743.30$25,307.43
286Feb 2045$1,639.12$104.18$1,743.30$23,668.31
287Mar 2045$1,645.87$97.43$1,743.30$22,022.44
288Apr 2045$1,652.64$90.66$1,743.30$20,369.80
289May 2045$1,659.44$83.86$1,743.30$18,710.36
290Jun 2045$1,666.28$77.02$1,743.30$17,044.08
291Jul 2045$1,673.14$70.16$1,743.30$15,370.94
292Aug 2045$1,680.02$63.28$1,743.30$13,690.92
293Sep 2045$1,686.94$56.36$1,743.30$12,003.98
294Oct 2045$1,693.88$49.42$1,743.30$10,310.10
295Nov 2045$1,700.86$42.44$1,743.30$8,609.24
296Dec 2045$1,707.86$35.44$1,743.30$6,901.38
2045 Total$20,038.45$881.15$20,919.6
297Jan 2046$1,714.89$28.41$1,743.30$5,186.49
298Feb 2046$1,721.95$21.35$1,743.30$3,464.54
299Mar 2046$1,729.04$14.26$1,743.30$1,735.50
300Apr 2046$1,735.50$7.14$1,742.64$0.00
2046 Total$6,901.38$71.16$6,972.54