Borrow amount

$300,000

Advertised Rate

5.59%

p.a Variable

Loan term
25 Years
Pepper
Repayment frequency
Monthly
Monthly Repayments
$1,858
Number of repayments
300
Total interest paid
$257,527
Total Repayments

$557,526

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1May 2021$460.92$1,397.50$1,858.42$299,539.08
2Jun 2021$463.07$1,395.35$1,858.42$299,076.01
3Jul 2021$465.22$1,393.20$1,858.42$298,610.79
4Aug 2021$467.39$1,391.03$1,858.42$298,143.40
5Sep 2021$469.57$1,388.85$1,858.42$297,673.83
6Oct 2021$471.76$1,386.66$1,858.42$297,202.07
7Nov 2021$473.95$1,384.47$1,858.42$296,728.12
8Dec 2021$476.16$1,382.26$1,858.42$296,251.96
2021 Total$3,748.04$11,119.32$14,867.36
9Jan 2022$478.38$1,380.04$1,858.42$295,773.58
10Feb 2022$480.61$1,377.81$1,858.42$295,292.97
11Mar 2022$482.85$1,375.57$1,858.42$294,810.12
12Apr 2022$485.10$1,373.32$1,858.42$294,325.02
13May 2022$487.36$1,371.06$1,858.42$293,837.66
14Jun 2022$489.63$1,368.79$1,858.42$293,348.03
15Jul 2022$491.91$1,366.51$1,858.42$292,856.12
16Aug 2022$494.20$1,364.22$1,858.42$292,361.92
17Sep 2022$496.50$1,361.92$1,858.42$291,865.42
18Oct 2022$498.81$1,359.61$1,858.42$291,366.61
19Nov 2022$501.14$1,357.28$1,858.42$290,865.47
20Dec 2022$503.47$1,354.95$1,858.42$290,362.00
2022 Total$5,889.96$16,411.08$22,301.04
21Jan 2023$505.82$1,352.60$1,858.42$289,856.18
22Feb 2023$508.17$1,350.25$1,858.42$289,348.01
23Mar 2023$510.54$1,347.88$1,858.42$288,837.47
24Apr 2023$512.92$1,345.50$1,858.42$288,324.55
25May 2023$515.31$1,343.11$1,858.42$287,809.24
26Jun 2023$517.71$1,340.71$1,858.42$287,291.53
27Jul 2023$520.12$1,338.30$1,858.42$286,771.41
28Aug 2023$522.54$1,335.88$1,858.42$286,248.87
29Sep 2023$524.98$1,333.44$1,858.42$285,723.89
30Oct 2023$527.42$1,331.00$1,858.42$285,196.47
31Nov 2023$529.88$1,328.54$1,858.42$284,666.59
32Dec 2023$532.35$1,326.07$1,858.42$284,134.24
2023 Total$6,227.76$16,073.28$22,301.04
33Jan 2024$534.83$1,323.59$1,858.42$283,599.41
34Feb 2024$537.32$1,321.10$1,858.42$283,062.09
35Mar 2024$539.82$1,318.60$1,858.42$282,522.27
36Apr 2024$542.34$1,316.08$1,858.42$281,979.93
37May 2024$544.86$1,313.56$1,858.42$281,435.07
38Jun 2024$547.40$1,311.02$1,858.42$280,887.67
39Jul 2024$549.95$1,308.47$1,858.42$280,337.72
40Aug 2024$552.51$1,305.91$1,858.42$279,785.21
41Sep 2024$555.09$1,303.33$1,858.42$279,230.12
42Oct 2024$557.67$1,300.75$1,858.42$278,672.45
43Nov 2024$560.27$1,298.15$1,858.42$278,112.18
44Dec 2024$562.88$1,295.54$1,858.42$277,549.30
2024 Total$6,584.94$15,716.1$22,301.04
45Jan 2025$565.50$1,292.92$1,858.42$276,983.80
46Feb 2025$568.14$1,290.28$1,858.42$276,415.66
47Mar 2025$570.78$1,287.64$1,858.42$275,844.88
48Apr 2025$573.44$1,284.98$1,858.42$275,271.44
49May 2025$576.11$1,282.31$1,858.42$274,695.33
50Jun 2025$578.80$1,279.62$1,858.42$274,116.53
51Jul 2025$581.49$1,276.93$1,858.42$273,535.04
52Aug 2025$584.20$1,274.22$1,858.42$272,950.84
53Sep 2025$586.92$1,271.50$1,858.42$272,363.92
54Oct 2025$589.66$1,268.76$1,858.42$271,774.26
55Nov 2025$592.40$1,266.02$1,858.42$271,181.86
56Dec 2025$595.16$1,263.26$1,858.42$270,586.70
2025 Total$6,962.6$15,338.44$22,301.04
57Jan 2026$597.94$1,260.48$1,858.42$269,988.76
58Feb 2026$600.72$1,257.70$1,858.42$269,388.04
59Mar 2026$603.52$1,254.90$1,858.42$268,784.52
60Apr 2026$606.33$1,252.09$1,858.42$268,178.19
61May 2026$609.16$1,249.26$1,858.42$267,569.03
62Jun 2026$611.99$1,246.43$1,858.42$266,957.04
63Jul 2026$614.85$1,243.57$1,858.42$266,342.19
64Aug 2026$617.71$1,240.71$1,858.42$265,724.48
65Sep 2026$620.59$1,237.83$1,858.42$265,103.89
66Oct 2026$623.48$1,234.94$1,858.42$264,480.41
67Nov 2026$626.38$1,232.04$1,858.42$263,854.03
68Dec 2026$629.30$1,229.12$1,858.42$263,224.73
2026 Total$7,361.97$14,939.07$22,301.04
69Jan 2027$632.23$1,226.19$1,858.42$262,592.50
70Feb 2027$635.18$1,223.24$1,858.42$261,957.32
71Mar 2027$638.14$1,220.28$1,858.42$261,319.18
72Apr 2027$641.11$1,217.31$1,858.42$260,678.07
73May 2027$644.09$1,214.33$1,858.42$260,033.98
74Jun 2027$647.10$1,211.32$1,858.42$259,386.88
75Jul 2027$650.11$1,208.31$1,858.42$258,736.77
76Aug 2027$653.14$1,205.28$1,858.42$258,083.63
77Sep 2027$656.18$1,202.24$1,858.42$257,427.45
78Oct 2027$659.24$1,199.18$1,858.42$256,768.21
79Nov 2027$662.31$1,196.11$1,858.42$256,105.90
80Dec 2027$665.39$1,193.03$1,858.42$255,440.51
2027 Total$7,784.22$14,516.82$22,301.04
81Jan 2028$668.49$1,189.93$1,858.42$254,772.02
82Feb 2028$671.61$1,186.81$1,858.42$254,100.41
83Mar 2028$674.74$1,183.68$1,858.42$253,425.67
84Apr 2028$677.88$1,180.54$1,858.42$252,747.79
85May 2028$681.04$1,177.38$1,858.42$252,066.75
86Jun 2028$684.21$1,174.21$1,858.42$251,382.54
87Jul 2028$687.40$1,171.02$1,858.42$250,695.14
88Aug 2028$690.60$1,167.82$1,858.42$250,004.54
89Sep 2028$693.82$1,164.60$1,858.42$249,310.72
90Oct 2028$697.05$1,161.37$1,858.42$248,613.67
91Nov 2028$700.29$1,158.13$1,858.42$247,913.38
92Dec 2028$703.56$1,154.86$1,858.42$247,209.82
2028 Total$8,230.69$14,070.35$22,301.04
93Jan 2029$706.83$1,151.59$1,858.42$246,502.99
94Feb 2029$710.13$1,148.29$1,858.42$245,792.86
95Mar 2029$713.43$1,144.99$1,858.42$245,079.43
96Apr 2029$716.76$1,141.66$1,858.42$244,362.67
97May 2029$720.10$1,138.32$1,858.42$243,642.57
98Jun 2029$723.45$1,134.97$1,858.42$242,919.12
99Jul 2029$726.82$1,131.60$1,858.42$242,192.30
100Aug 2029$730.21$1,128.21$1,858.42$241,462.09
101Sep 2029$733.61$1,124.81$1,858.42$240,728.48
102Oct 2029$737.03$1,121.39$1,858.42$239,991.45
103Nov 2029$740.46$1,117.96$1,858.42$239,250.99
104Dec 2029$743.91$1,114.51$1,858.42$238,507.08
2029 Total$8,702.74$13,598.3$22,301.04
105Jan 2030$747.37$1,111.05$1,858.42$237,759.71
106Feb 2030$750.86$1,107.56$1,858.42$237,008.85
107Mar 2030$754.35$1,104.07$1,858.42$236,254.50
108Apr 2030$757.87$1,100.55$1,858.42$235,496.63
109May 2030$761.40$1,097.02$1,858.42$234,735.23
110Jun 2030$764.95$1,093.47$1,858.42$233,970.28
111Jul 2030$768.51$1,089.91$1,858.42$233,201.77
112Aug 2030$772.09$1,086.33$1,858.42$232,429.68
113Sep 2030$775.69$1,082.73$1,858.42$231,653.99
114Oct 2030$779.30$1,079.12$1,858.42$230,874.69
115Nov 2030$782.93$1,075.49$1,858.42$230,091.76
116Dec 2030$786.58$1,071.84$1,858.42$229,305.18
2030 Total$9,201.9$13,099.14$22,301.04
117Jan 2031$790.24$1,068.18$1,858.42$228,514.94
118Feb 2031$793.92$1,064.50$1,858.42$227,721.02
119Mar 2031$797.62$1,060.80$1,858.42$226,923.40
120Apr 2031$801.34$1,057.08$1,858.42$226,122.06
121May 2031$805.07$1,053.35$1,858.42$225,316.99
122Jun 2031$808.82$1,049.60$1,858.42$224,508.17
123Jul 2031$812.59$1,045.83$1,858.42$223,695.58
124Aug 2031$816.37$1,042.05$1,858.42$222,879.21
125Sep 2031$820.17$1,038.25$1,858.42$222,059.04
126Oct 2031$823.99$1,034.43$1,858.42$221,235.05
127Nov 2031$827.83$1,030.59$1,858.42$220,407.22
128Dec 2031$831.69$1,026.73$1,858.42$219,575.53
2031 Total$9,729.65$12,571.39$22,301.04
129Jan 2032$835.56$1,022.86$1,858.42$218,739.97
130Feb 2032$839.46$1,018.96$1,858.42$217,900.51
131Mar 2032$843.37$1,015.05$1,858.42$217,057.14
132Apr 2032$847.30$1,011.12$1,858.42$216,209.84
133May 2032$851.24$1,007.18$1,858.42$215,358.60
134Jun 2032$855.21$1,003.21$1,858.42$214,503.39
135Jul 2032$859.19$999.23$1,858.42$213,644.20
136Aug 2032$863.19$995.23$1,858.42$212,781.01
137Sep 2032$867.22$991.20$1,858.42$211,913.79
138Oct 2032$871.25$987.17$1,858.42$211,042.54
139Nov 2032$875.31$983.11$1,858.42$210,167.23
140Dec 2032$879.39$979.03$1,858.42$209,287.84
2032 Total$10,287.69$12,013.35$22,301.04
141Jan 2033$883.49$974.93$1,858.42$208,404.35
142Feb 2033$887.60$970.82$1,858.42$207,516.75
143Mar 2033$891.74$966.68$1,858.42$206,625.01
144Apr 2033$895.89$962.53$1,858.42$205,729.12
145May 2033$900.07$958.35$1,858.42$204,829.05
146Jun 2033$904.26$954.16$1,858.42$203,924.79
147Jul 2033$908.47$949.95$1,858.42$203,016.32
148Aug 2033$912.70$945.72$1,858.42$202,103.62
149Sep 2033$916.95$941.47$1,858.42$201,186.67
150Oct 2033$921.23$937.19$1,858.42$200,265.44
151Nov 2033$925.52$932.90$1,858.42$199,339.92
152Dec 2033$929.83$928.59$1,858.42$198,410.09
2033 Total$10,877.75$11,423.29$22,301.04
153Jan 2034$934.16$924.26$1,858.42$197,475.93
154Feb 2034$938.51$919.91$1,858.42$196,537.42
155Mar 2034$942.88$915.54$1,858.42$195,594.54
156Apr 2034$947.28$911.14$1,858.42$194,647.26
157May 2034$951.69$906.73$1,858.42$193,695.57
158Jun 2034$956.12$902.30$1,858.42$192,739.45
159Jul 2034$960.58$897.84$1,858.42$191,778.87
160Aug 2034$965.05$893.37$1,858.42$190,813.82
161Sep 2034$969.55$888.87$1,858.42$189,844.27
162Oct 2034$974.06$884.36$1,858.42$188,870.21
163Nov 2034$978.60$879.82$1,858.42$187,891.61
164Dec 2034$983.16$875.26$1,858.42$186,908.45
2034 Total$11,501.64$10,799.4$22,301.04
165Jan 2035$987.74$870.68$1,858.42$185,920.71
166Feb 2035$992.34$866.08$1,858.42$184,928.37
167Mar 2035$996.96$861.46$1,858.42$183,931.41
168Apr 2035$1,001.61$856.81$1,858.42$182,929.80
169May 2035$1,006.27$852.15$1,858.42$181,923.53
170Jun 2035$1,010.96$847.46$1,858.42$180,912.57
171Jul 2035$1,015.67$842.75$1,858.42$179,896.90
172Aug 2035$1,020.40$838.02$1,858.42$178,876.50
173Sep 2035$1,025.15$833.27$1,858.42$177,851.35
174Oct 2035$1,029.93$828.49$1,858.42$176,821.42
175Nov 2035$1,034.73$823.69$1,858.42$175,786.69
176Dec 2035$1,039.55$818.87$1,858.42$174,747.14
2035 Total$12,161.31$10,139.73$22,301.04
177Jan 2036$1,044.39$814.03$1,858.42$173,702.75
178Feb 2036$1,049.25$809.17$1,858.42$172,653.50
179Mar 2036$1,054.14$804.28$1,858.42$171,599.36
180Apr 2036$1,059.05$799.37$1,858.42$170,540.31
181May 2036$1,063.99$794.43$1,858.42$169,476.32
182Jun 2036$1,068.94$789.48$1,858.42$168,407.38
183Jul 2036$1,073.92$784.50$1,858.42$167,333.46
184Aug 2036$1,078.92$779.50$1,858.42$166,254.54
185Sep 2036$1,083.95$774.47$1,858.42$165,170.59
186Oct 2036$1,089.00$769.42$1,858.42$164,081.59
187Nov 2036$1,094.07$764.35$1,858.42$162,987.52
188Dec 2036$1,099.17$759.25$1,858.42$161,888.35
2036 Total$12,858.79$9,442.25$22,301.04
189Jan 2037$1,104.29$754.13$1,858.42$160,784.06
190Feb 2037$1,109.43$748.99$1,858.42$159,674.63
191Mar 2037$1,114.60$743.82$1,858.42$158,560.03
192Apr 2037$1,119.79$738.63$1,858.42$157,440.24
193May 2037$1,125.01$733.41$1,858.42$156,315.23
194Jun 2037$1,130.25$728.17$1,858.42$155,184.98
195Jul 2037$1,135.52$722.90$1,858.42$154,049.46
196Aug 2037$1,140.81$717.61$1,858.42$152,908.65
197Sep 2037$1,146.12$712.30$1,858.42$151,762.53
198Oct 2037$1,151.46$706.96$1,858.42$150,611.07
199Nov 2037$1,156.82$701.60$1,858.42$149,454.25
200Dec 2037$1,162.21$696.21$1,858.42$148,292.04
2037 Total$13,596.31$8,704.73$22,301.04
201Jan 2038$1,167.63$690.79$1,858.42$147,124.41
202Feb 2038$1,173.07$685.35$1,858.42$145,951.34
203Mar 2038$1,178.53$679.89$1,858.42$144,772.81
204Apr 2038$1,184.02$674.40$1,858.42$143,588.79
205May 2038$1,189.54$668.88$1,858.42$142,399.25
206Jun 2038$1,195.08$663.34$1,858.42$141,204.17
207Jul 2038$1,200.64$657.78$1,858.42$140,003.53
208Aug 2038$1,206.24$652.18$1,858.42$138,797.29
209Sep 2038$1,211.86$646.56$1,858.42$137,585.43
210Oct 2038$1,217.50$640.92$1,858.42$136,367.93
211Nov 2038$1,223.17$635.25$1,858.42$135,144.76
212Dec 2038$1,228.87$629.55$1,858.42$133,915.89
2038 Total$14,376.15$7,924.89$22,301.04
213Jan 2039$1,234.60$623.82$1,858.42$132,681.29
214Feb 2039$1,240.35$618.07$1,858.42$131,440.94
215Mar 2039$1,246.12$612.30$1,858.42$130,194.82
216Apr 2039$1,251.93$606.49$1,858.42$128,942.89
217May 2039$1,257.76$600.66$1,858.42$127,685.13
218Jun 2039$1,263.62$594.80$1,858.42$126,421.51
219Jul 2039$1,269.51$588.91$1,858.42$125,152.00
220Aug 2039$1,275.42$583.00$1,858.42$123,876.58
221Sep 2039$1,281.36$577.06$1,858.42$122,595.22
222Oct 2039$1,287.33$571.09$1,858.42$121,307.89
223Nov 2039$1,293.33$565.09$1,858.42$120,014.56
224Dec 2039$1,299.35$559.07$1,858.42$118,715.21
2039 Total$15,200.68$7,100.36$22,301.04
225Jan 2040$1,305.40$553.02$1,858.42$117,409.81
226Feb 2040$1,311.49$546.93$1,858.42$116,098.32
227Mar 2040$1,317.60$540.82$1,858.42$114,780.72
228Apr 2040$1,323.73$534.69$1,858.42$113,456.99
229May 2040$1,329.90$528.52$1,858.42$112,127.09
230Jun 2040$1,336.09$522.33$1,858.42$110,791.00
231Jul 2040$1,342.32$516.10$1,858.42$109,448.68
232Aug 2040$1,348.57$509.85$1,858.42$108,100.11
233Sep 2040$1,354.85$503.57$1,858.42$106,745.26
234Oct 2040$1,361.16$497.26$1,858.42$105,384.10
235Nov 2040$1,367.51$490.91$1,858.42$104,016.59
236Dec 2040$1,373.88$484.54$1,858.42$102,642.71
2040 Total$16,072.5$6,228.54$22,301.04
237Jan 2041$1,380.28$478.14$1,858.42$101,262.43
238Feb 2041$1,386.71$471.71$1,858.42$99,875.72
239Mar 2041$1,393.17$465.25$1,858.42$98,482.55
240Apr 2041$1,399.66$458.76$1,858.42$97,082.89
241May 2041$1,406.18$452.24$1,858.42$95,676.71
242Jun 2041$1,412.73$445.69$1,858.42$94,263.98
243Jul 2041$1,419.31$439.11$1,858.42$92,844.67
244Aug 2041$1,425.92$432.50$1,858.42$91,418.75
245Sep 2041$1,432.56$425.86$1,858.42$89,986.19
246Oct 2041$1,439.23$419.19$1,858.42$88,546.96
247Nov 2041$1,445.94$412.48$1,858.42$87,101.02
248Dec 2041$1,452.67$405.75$1,858.42$85,648.35
2041 Total$16,994.36$5,306.68$22,301.04
249Jan 2042$1,459.44$398.98$1,858.42$84,188.91
250Feb 2042$1,466.24$392.18$1,858.42$82,722.67
251Mar 2042$1,473.07$385.35$1,858.42$81,249.60
252Apr 2042$1,479.93$378.49$1,858.42$79,769.67
253May 2042$1,486.83$371.59$1,858.42$78,282.84
254Jun 2042$1,493.75$364.67$1,858.42$76,789.09
255Jul 2042$1,500.71$357.71$1,858.42$75,288.38
256Aug 2042$1,507.70$350.72$1,858.42$73,780.68
257Sep 2042$1,514.72$343.70$1,858.42$72,265.96
258Oct 2042$1,521.78$336.64$1,858.42$70,744.18
259Nov 2042$1,528.87$329.55$1,858.42$69,215.31
260Dec 2042$1,535.99$322.43$1,858.42$67,679.32
2042 Total$17,969.03$4,332.01$22,301.04
261Jan 2043$1,543.15$315.27$1,858.42$66,136.17
262Feb 2043$1,550.34$308.08$1,858.42$64,585.83
263Mar 2043$1,557.56$300.86$1,858.42$63,028.27
264Apr 2043$1,564.81$293.61$1,858.42$61,463.46
265May 2043$1,572.10$286.32$1,858.42$59,891.36
266Jun 2043$1,579.43$278.99$1,858.42$58,311.93
267Jul 2043$1,586.78$271.64$1,858.42$56,725.15
268Aug 2043$1,594.18$264.24$1,858.42$55,130.97
269Sep 2043$1,601.60$256.82$1,858.42$53,529.37
270Oct 2043$1,609.06$249.36$1,858.42$51,920.31
271Nov 2043$1,616.56$241.86$1,858.42$50,303.75
272Dec 2043$1,624.09$234.33$1,858.42$48,679.66
2043 Total$18,999.66$3,301.38$22,301.04
273Jan 2044$1,631.65$226.77$1,858.42$47,048.01
274Feb 2044$1,639.25$219.17$1,858.42$45,408.76
275Mar 2044$1,646.89$211.53$1,858.42$43,761.87
276Apr 2044$1,654.56$203.86$1,858.42$42,107.31
277May 2044$1,662.27$196.15$1,858.42$40,445.04
278Jun 2044$1,670.01$188.41$1,858.42$38,775.03
279Jul 2044$1,677.79$180.63$1,858.42$37,097.24
280Aug 2044$1,685.61$172.81$1,858.42$35,411.63
281Sep 2044$1,693.46$164.96$1,858.42$33,718.17
282Oct 2044$1,701.35$157.07$1,858.42$32,016.82
283Nov 2044$1,709.27$149.15$1,858.42$30,307.55
284Dec 2044$1,717.24$141.18$1,858.42$28,590.31
2044 Total$20,089.35$2,211.69$22,301.04
285Jan 2045$1,725.24$133.18$1,858.42$26,865.07
286Feb 2045$1,733.27$125.15$1,858.42$25,131.80
287Mar 2045$1,741.35$117.07$1,858.42$23,390.45
288Apr 2045$1,749.46$108.96$1,858.42$21,640.99
289May 2045$1,757.61$100.81$1,858.42$19,883.38
290Jun 2045$1,765.80$92.62$1,858.42$18,117.58
291Jul 2045$1,774.02$84.40$1,858.42$16,343.56
292Aug 2045$1,782.29$76.13$1,858.42$14,561.27
293Sep 2045$1,790.59$67.83$1,858.42$12,770.68
294Oct 2045$1,798.93$59.49$1,858.42$10,971.75
295Nov 2045$1,807.31$51.11$1,858.42$9,164.44
296Dec 2045$1,815.73$42.69$1,858.42$7,348.71
2045 Total$21,241.6$1,059.44$22,301.04
297Jan 2046$1,824.19$34.23$1,858.42$5,524.52
298Feb 2046$1,832.68$25.74$1,858.42$3,691.84
299Mar 2046$1,841.22$17.20$1,858.42$1,850.62
300Apr 2046$1,849.80$8.62$1,858.42$0.82
2046 Total$7,347.89$85.79$7,433.68