Borrow amount

$300,000

Advertised Rate

5.74

% p.a

Variable

Loan term
25 Years
Pepper
Repayment frequency
Monthly
Monthly Repayments
$1,886
Number of repayments
300
Total interest paid
$265,651
Total Repayments

$565,651

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1May 2021$450.51$1,435.00$1,885.51$299,549.49
2Jun 2021$452.66$1,432.85$1,885.51$299,096.83
3Jul 2021$454.83$1,430.68$1,885.51$298,642.00
4Aug 2021$457.01$1,428.50$1,885.51$298,184.99
5Sep 2021$459.19$1,426.32$1,885.51$297,725.80
6Oct 2021$461.39$1,424.12$1,885.51$297,264.41
7Nov 2021$463.60$1,421.91$1,885.51$296,800.81
8Dec 2021$465.81$1,419.70$1,885.51$296,335.00
2021 Total$3,665$11,419.08$15,084.08
9Jan 2022$468.04$1,417.47$1,885.51$295,866.96
10Feb 2022$470.28$1,415.23$1,885.51$295,396.68
11Mar 2022$472.53$1,412.98$1,885.51$294,924.15
12Apr 2022$474.79$1,410.72$1,885.51$294,449.36
13May 2022$477.06$1,408.45$1,885.51$293,972.30
14Jun 2022$479.34$1,406.17$1,885.51$293,492.96
15Jul 2022$481.64$1,403.87$1,885.51$293,011.32
16Aug 2022$483.94$1,401.57$1,885.51$292,527.38
17Sep 2022$486.25$1,399.26$1,885.51$292,041.13
18Oct 2022$488.58$1,396.93$1,885.51$291,552.55
19Nov 2022$490.92$1,394.59$1,885.51$291,061.63
20Dec 2022$493.27$1,392.24$1,885.51$290,568.36
2022 Total$5,766.64$16,859.48$22,626.12
21Jan 2023$495.62$1,389.89$1,885.51$290,072.74
22Feb 2023$498.00$1,387.51$1,885.51$289,574.74
23Mar 2023$500.38$1,385.13$1,885.51$289,074.36
24Apr 2023$502.77$1,382.74$1,885.51$288,571.59
25May 2023$505.18$1,380.33$1,885.51$288,066.41
26Jun 2023$507.59$1,377.92$1,885.51$287,558.82
27Jul 2023$510.02$1,375.49$1,885.51$287,048.80
28Aug 2023$512.46$1,373.05$1,885.51$286,536.34
29Sep 2023$514.91$1,370.60$1,885.51$286,021.43
30Oct 2023$517.37$1,368.14$1,885.51$285,504.06
31Nov 2023$519.85$1,365.66$1,885.51$284,984.21
32Dec 2023$522.34$1,363.17$1,885.51$284,461.87
2023 Total$6,106.49$16,519.63$22,626.12
33Jan 2024$524.83$1,360.68$1,885.51$283,937.04
34Feb 2024$527.34$1,358.17$1,885.51$283,409.70
35Mar 2024$529.87$1,355.64$1,885.51$282,879.83
36Apr 2024$532.40$1,353.11$1,885.51$282,347.43
37May 2024$534.95$1,350.56$1,885.51$281,812.48
38Jun 2024$537.51$1,348.00$1,885.51$281,274.97
39Jul 2024$540.08$1,345.43$1,885.51$280,734.89
40Aug 2024$542.66$1,342.85$1,885.51$280,192.23
41Sep 2024$545.26$1,340.25$1,885.51$279,646.97
42Oct 2024$547.87$1,337.64$1,885.51$279,099.10
43Nov 2024$550.49$1,335.02$1,885.51$278,548.61
44Dec 2024$553.12$1,332.39$1,885.51$277,995.49
2024 Total$6,466.38$16,159.74$22,626.12
45Jan 2025$555.76$1,329.75$1,885.51$277,439.73
46Feb 2025$558.42$1,327.09$1,885.51$276,881.31
47Mar 2025$561.09$1,324.42$1,885.51$276,320.22
48Apr 2025$563.78$1,321.73$1,885.51$275,756.44
49May 2025$566.48$1,319.03$1,885.51$275,189.96
50Jun 2025$569.18$1,316.33$1,885.51$274,620.78
51Jul 2025$571.91$1,313.60$1,885.51$274,048.87
52Aug 2025$574.64$1,310.87$1,885.51$273,474.23
53Sep 2025$577.39$1,308.12$1,885.51$272,896.84
54Oct 2025$580.15$1,305.36$1,885.51$272,316.69
55Nov 2025$582.93$1,302.58$1,885.51$271,733.76
56Dec 2025$585.72$1,299.79$1,885.51$271,148.04
2025 Total$6,847.45$15,778.67$22,626.12
57Jan 2026$588.52$1,296.99$1,885.51$270,559.52
58Feb 2026$591.33$1,294.18$1,885.51$269,968.19
59Mar 2026$594.16$1,291.35$1,885.51$269,374.03
60Apr 2026$597.00$1,288.51$1,885.51$268,777.03
61May 2026$599.86$1,285.65$1,885.51$268,177.17
62Jun 2026$602.73$1,282.78$1,885.51$267,574.44
63Jul 2026$605.61$1,279.90$1,885.51$266,968.83
64Aug 2026$608.51$1,277.00$1,885.51$266,360.32
65Sep 2026$611.42$1,274.09$1,885.51$265,748.90
66Oct 2026$614.34$1,271.17$1,885.51$265,134.56
67Nov 2026$617.28$1,268.23$1,885.51$264,517.28
68Dec 2026$620.24$1,265.27$1,885.51$263,897.04
2026 Total$7,251$15,375.12$22,626.12
69Jan 2027$623.20$1,262.31$1,885.51$263,273.84
70Feb 2027$626.18$1,259.33$1,885.51$262,647.66
71Mar 2027$629.18$1,256.33$1,885.51$262,018.48
72Apr 2027$632.19$1,253.32$1,885.51$261,386.29
73May 2027$635.21$1,250.30$1,885.51$260,751.08
74Jun 2027$638.25$1,247.26$1,885.51$260,112.83
75Jul 2027$641.30$1,244.21$1,885.51$259,471.53
76Aug 2027$644.37$1,241.14$1,885.51$258,827.16
77Sep 2027$647.45$1,238.06$1,885.51$258,179.71
78Oct 2027$650.55$1,234.96$1,885.51$257,529.16
79Nov 2027$653.66$1,231.85$1,885.51$256,875.50
80Dec 2027$656.79$1,228.72$1,885.51$256,218.71
2027 Total$7,678.33$14,947.79$22,626.12
81Jan 2028$659.93$1,225.58$1,885.51$255,558.78
82Feb 2028$663.09$1,222.42$1,885.51$254,895.69
83Mar 2028$666.26$1,219.25$1,885.51$254,229.43
84Apr 2028$669.45$1,216.06$1,885.51$253,559.98
85May 2028$672.65$1,212.86$1,885.51$252,887.33
86Jun 2028$675.87$1,209.64$1,885.51$252,211.46
87Jul 2028$679.10$1,206.41$1,885.51$251,532.36
88Aug 2028$682.35$1,203.16$1,885.51$250,850.01
89Sep 2028$685.61$1,199.90$1,885.51$250,164.40
90Oct 2028$688.89$1,196.62$1,885.51$249,475.51
91Nov 2028$692.19$1,193.32$1,885.51$248,783.32
92Dec 2028$695.50$1,190.01$1,885.51$248,087.82
2028 Total$8,130.89$14,495.23$22,626.12
93Jan 2029$698.82$1,186.69$1,885.51$247,389.00
94Feb 2029$702.17$1,183.34$1,885.51$246,686.83
95Mar 2029$705.52$1,179.99$1,885.51$245,981.31
96Apr 2029$708.90$1,176.61$1,885.51$245,272.41
97May 2029$712.29$1,173.22$1,885.51$244,560.12
98Jun 2029$715.70$1,169.81$1,885.51$243,844.42
99Jul 2029$719.12$1,166.39$1,885.51$243,125.30
100Aug 2029$722.56$1,162.95$1,885.51$242,402.74
101Sep 2029$726.02$1,159.49$1,885.51$241,676.72
102Oct 2029$729.49$1,156.02$1,885.51$240,947.23
103Nov 2029$732.98$1,152.53$1,885.51$240,214.25
104Dec 2029$736.49$1,149.02$1,885.51$239,477.76
2029 Total$8,610.06$14,016.06$22,626.12
105Jan 2030$740.01$1,145.50$1,885.51$238,737.75
106Feb 2030$743.55$1,141.96$1,885.51$237,994.20
107Mar 2030$747.10$1,138.41$1,885.51$237,247.10
108Apr 2030$750.68$1,134.83$1,885.51$236,496.42
109May 2030$754.27$1,131.24$1,885.51$235,742.15
110Jun 2030$757.88$1,127.63$1,885.51$234,984.27
111Jul 2030$761.50$1,124.01$1,885.51$234,222.77
112Aug 2030$765.14$1,120.37$1,885.51$233,457.63
113Sep 2030$768.80$1,116.71$1,885.51$232,688.83
114Oct 2030$772.48$1,113.03$1,885.51$231,916.35
115Nov 2030$776.18$1,109.33$1,885.51$231,140.17
116Dec 2030$779.89$1,105.62$1,885.51$230,360.28
2030 Total$9,117.48$13,508.64$22,626.12
117Jan 2031$783.62$1,101.89$1,885.51$229,576.66
118Feb 2031$787.37$1,098.14$1,885.51$228,789.29
119Mar 2031$791.13$1,094.38$1,885.51$227,998.16
120Apr 2031$794.92$1,090.59$1,885.51$227,203.24
121May 2031$798.72$1,086.79$1,885.51$226,404.52
122Jun 2031$802.54$1,082.97$1,885.51$225,601.98
123Jul 2031$806.38$1,079.13$1,885.51$224,795.60
124Aug 2031$810.24$1,075.27$1,885.51$223,985.36
125Sep 2031$814.11$1,071.40$1,885.51$223,171.25
126Oct 2031$818.01$1,067.50$1,885.51$222,353.24
127Nov 2031$821.92$1,063.59$1,885.51$221,531.32
128Dec 2031$825.85$1,059.66$1,885.51$220,705.47
2031 Total$9,654.81$12,971.31$22,626.12
129Jan 2032$829.80$1,055.71$1,885.51$219,875.67
130Feb 2032$833.77$1,051.74$1,885.51$219,041.90
131Mar 2032$837.76$1,047.75$1,885.51$218,204.14
132Apr 2032$841.77$1,043.74$1,885.51$217,362.37
133May 2032$845.79$1,039.72$1,885.51$216,516.58
134Jun 2032$849.84$1,035.67$1,885.51$215,666.74
135Jul 2032$853.90$1,031.61$1,885.51$214,812.84
136Aug 2032$857.99$1,027.52$1,885.51$213,954.85
137Sep 2032$862.09$1,023.42$1,885.51$213,092.76
138Oct 2032$866.22$1,019.29$1,885.51$212,226.54
139Nov 2032$870.36$1,015.15$1,885.51$211,356.18
140Dec 2032$874.52$1,010.99$1,885.51$210,481.66
2032 Total$10,223.81$12,402.31$22,626.12
141Jan 2033$878.71$1,006.80$1,885.51$209,602.95
142Feb 2033$882.91$1,002.60$1,885.51$208,720.04
143Mar 2033$887.13$998.38$1,885.51$207,832.91
144Apr 2033$891.38$994.13$1,885.51$206,941.53
145May 2033$895.64$989.87$1,885.51$206,045.89
146Jun 2033$899.92$985.59$1,885.51$205,145.97
147Jul 2033$904.23$981.28$1,885.51$204,241.74
148Aug 2033$908.55$976.96$1,885.51$203,333.19
149Sep 2033$912.90$972.61$1,885.51$202,420.29
150Oct 2033$917.27$968.24$1,885.51$201,503.02
151Nov 2033$921.65$963.86$1,885.51$200,581.37
152Dec 2033$926.06$959.45$1,885.51$199,655.31
2033 Total$10,826.35$11,799.77$22,626.12
153Jan 2034$930.49$955.02$1,885.51$198,724.82
154Feb 2034$934.94$950.57$1,885.51$197,789.88
155Mar 2034$939.42$946.09$1,885.51$196,850.46
156Apr 2034$943.91$941.60$1,885.51$195,906.55
157May 2034$948.42$937.09$1,885.51$194,958.13
158Jun 2034$952.96$932.55$1,885.51$194,005.17
159Jul 2034$957.52$927.99$1,885.51$193,047.65
160Aug 2034$962.10$923.41$1,885.51$192,085.55
161Sep 2034$966.70$918.81$1,885.51$191,118.85
162Oct 2034$971.32$914.19$1,885.51$190,147.53
163Nov 2034$975.97$909.54$1,885.51$189,171.56
164Dec 2034$980.64$904.87$1,885.51$188,190.92
2034 Total$11,464.39$11,161.73$22,626.12
165Jan 2035$985.33$900.18$1,885.51$187,205.59
166Feb 2035$990.04$895.47$1,885.51$186,215.55
167Mar 2035$994.78$890.73$1,885.51$185,220.77
168Apr 2035$999.54$885.97$1,885.51$184,221.23
169May 2035$1,004.32$881.19$1,885.51$183,216.91
170Jun 2035$1,009.12$876.39$1,885.51$182,207.79
171Jul 2035$1,013.95$871.56$1,885.51$181,193.84
172Aug 2035$1,018.80$866.71$1,885.51$180,175.04
173Sep 2035$1,023.67$861.84$1,885.51$179,151.37
174Oct 2035$1,028.57$856.94$1,885.51$178,122.80
175Nov 2035$1,033.49$852.02$1,885.51$177,089.31
176Dec 2035$1,038.43$847.08$1,885.51$176,050.88
2035 Total$12,140.04$10,486.08$22,626.12
177Jan 2036$1,043.40$842.11$1,885.51$175,007.48
178Feb 2036$1,048.39$837.12$1,885.51$173,959.09
179Mar 2036$1,053.41$832.10$1,885.51$172,905.68
180Apr 2036$1,058.44$827.07$1,885.51$171,847.24
181May 2036$1,063.51$822.00$1,885.51$170,783.73
182Jun 2036$1,068.59$816.92$1,885.51$169,715.14
183Jul 2036$1,073.71$811.80$1,885.51$168,641.43
184Aug 2036$1,078.84$806.67$1,885.51$167,562.59
185Sep 2036$1,084.00$801.51$1,885.51$166,478.59
186Oct 2036$1,089.19$796.32$1,885.51$165,389.40
187Nov 2036$1,094.40$791.11$1,885.51$164,295.00
188Dec 2036$1,099.63$785.88$1,885.51$163,195.37
2036 Total$12,855.51$9,770.61$22,626.12
189Jan 2037$1,104.89$780.62$1,885.51$162,090.48
190Feb 2037$1,110.18$775.33$1,885.51$160,980.30
191Mar 2037$1,115.49$770.02$1,885.51$159,864.81
192Apr 2037$1,120.82$764.69$1,885.51$158,743.99
193May 2037$1,126.18$759.33$1,885.51$157,617.81
194Jun 2037$1,131.57$753.94$1,885.51$156,486.24
195Jul 2037$1,136.98$748.53$1,885.51$155,349.26
196Aug 2037$1,142.42$743.09$1,885.51$154,206.84
197Sep 2037$1,147.89$737.62$1,885.51$153,058.95
198Oct 2037$1,153.38$732.13$1,885.51$151,905.57
199Nov 2037$1,158.90$726.61$1,885.51$150,746.67
200Dec 2037$1,164.44$721.07$1,885.51$149,582.23
2037 Total$13,613.14$9,012.98$22,626.12
201Jan 2038$1,170.01$715.50$1,885.51$148,412.22
202Feb 2038$1,175.60$709.91$1,885.51$147,236.62
203Mar 2038$1,181.23$704.28$1,885.51$146,055.39
204Apr 2038$1,186.88$698.63$1,885.51$144,868.51
205May 2038$1,192.56$692.95$1,885.51$143,675.95
206Jun 2038$1,198.26$687.25$1,885.51$142,477.69
207Jul 2038$1,203.99$681.52$1,885.51$141,273.70
208Aug 2038$1,209.75$675.76$1,885.51$140,063.95
209Sep 2038$1,215.54$669.97$1,885.51$138,848.41
210Oct 2038$1,221.35$664.16$1,885.51$137,627.06
211Nov 2038$1,227.19$658.32$1,885.51$136,399.87
212Dec 2038$1,233.06$652.45$1,885.51$135,166.81
2038 Total$14,415.42$8,210.7$22,626.12
213Jan 2039$1,238.96$646.55$1,885.51$133,927.85
214Feb 2039$1,244.89$640.62$1,885.51$132,682.96
215Mar 2039$1,250.84$634.67$1,885.51$131,432.12
216Apr 2039$1,256.83$628.68$1,885.51$130,175.29
217May 2039$1,262.84$622.67$1,885.51$128,912.45
218Jun 2039$1,268.88$616.63$1,885.51$127,643.57
219Jul 2039$1,274.95$610.56$1,885.51$126,368.62
220Aug 2039$1,281.05$604.46$1,885.51$125,087.57
221Sep 2039$1,287.17$598.34$1,885.51$123,800.40
222Oct 2039$1,293.33$592.18$1,885.51$122,507.07
223Nov 2039$1,299.52$585.99$1,885.51$121,207.55
224Dec 2039$1,305.73$579.78$1,885.51$119,901.82
2039 Total$15,264.99$7,361.13$22,626.12
225Jan 2040$1,311.98$573.53$1,885.51$118,589.84
226Feb 2040$1,318.26$567.25$1,885.51$117,271.58
227Mar 2040$1,324.56$560.95$1,885.51$115,947.02
228Apr 2040$1,330.90$554.61$1,885.51$114,616.12
229May 2040$1,337.26$548.25$1,885.51$113,278.86
230Jun 2040$1,343.66$541.85$1,885.51$111,935.20
231Jul 2040$1,350.09$535.42$1,885.51$110,585.11
232Aug 2040$1,356.54$528.97$1,885.51$109,228.57
233Sep 2040$1,363.03$522.48$1,885.51$107,865.54
234Oct 2040$1,369.55$515.96$1,885.51$106,495.99
235Nov 2040$1,376.10$509.41$1,885.51$105,119.89
236Dec 2040$1,382.69$502.82$1,885.51$103,737.20
2040 Total$16,164.62$6,461.5$22,626.12
237Jan 2041$1,389.30$496.21$1,885.51$102,347.90
238Feb 2041$1,395.95$489.56$1,885.51$100,951.95
239Mar 2041$1,402.62$482.89$1,885.51$99,549.33
240Apr 2041$1,409.33$476.18$1,885.51$98,140.00
241May 2041$1,416.07$469.44$1,885.51$96,723.93
242Jun 2041$1,422.85$462.66$1,885.51$95,301.08
243Jul 2041$1,429.65$455.86$1,885.51$93,871.43
244Aug 2041$1,436.49$449.02$1,885.51$92,434.94
245Sep 2041$1,443.36$442.15$1,885.51$90,991.58
246Oct 2041$1,450.27$435.24$1,885.51$89,541.31
247Nov 2041$1,457.20$428.31$1,885.51$88,084.11
248Dec 2041$1,464.17$421.34$1,885.51$86,619.94
2041 Total$17,117.26$5,508.86$22,626.12
249Jan 2042$1,471.18$414.33$1,885.51$85,148.76
250Feb 2042$1,478.22$407.29$1,885.51$83,670.54
251Mar 2042$1,485.29$400.22$1,885.51$82,185.25
252Apr 2042$1,492.39$393.12$1,885.51$80,692.86
253May 2042$1,499.53$385.98$1,885.51$79,193.33
254Jun 2042$1,506.70$378.81$1,885.51$77,686.63
255Jul 2042$1,513.91$371.60$1,885.51$76,172.72
256Aug 2042$1,521.15$364.36$1,885.51$74,651.57
257Sep 2042$1,528.43$357.08$1,885.51$73,123.14
258Oct 2042$1,535.74$349.77$1,885.51$71,587.40
259Nov 2042$1,543.08$342.43$1,885.51$70,044.32
260Dec 2042$1,550.46$335.05$1,885.51$68,493.86
2042 Total$18,126.08$4,500.04$22,626.12
261Jan 2043$1,557.88$327.63$1,885.51$66,935.98
262Feb 2043$1,565.33$320.18$1,885.51$65,370.65
263Mar 2043$1,572.82$312.69$1,885.51$63,797.83
264Apr 2043$1,580.34$305.17$1,885.51$62,217.49
265May 2043$1,587.90$297.61$1,885.51$60,629.59
266Jun 2043$1,595.50$290.01$1,885.51$59,034.09
267Jul 2043$1,603.13$282.38$1,885.51$57,430.96
268Aug 2043$1,610.80$274.71$1,885.51$55,820.16
269Sep 2043$1,618.50$267.01$1,885.51$54,201.66
270Oct 2043$1,626.25$259.26$1,885.51$52,575.41
271Nov 2043$1,634.02$251.49$1,885.51$50,941.39
272Dec 2043$1,641.84$243.67$1,885.51$49,299.55
2043 Total$19,194.31$3,431.81$22,626.12
273Jan 2044$1,649.69$235.82$1,885.51$47,649.86
274Feb 2044$1,657.58$227.93$1,885.51$45,992.28
275Mar 2044$1,665.51$220.00$1,885.51$44,326.77
276Apr 2044$1,673.48$212.03$1,885.51$42,653.29
277May 2044$1,681.49$204.02$1,885.51$40,971.80
278Jun 2044$1,689.53$195.98$1,885.51$39,282.27
279Jul 2044$1,697.61$187.90$1,885.51$37,584.66
280Aug 2044$1,705.73$179.78$1,885.51$35,878.93
281Sep 2044$1,713.89$171.62$1,885.51$34,165.04
282Oct 2044$1,722.09$163.42$1,885.51$32,442.95
283Nov 2044$1,730.32$155.19$1,885.51$30,712.63
284Dec 2044$1,738.60$146.91$1,885.51$28,974.03
2044 Total$20,325.52$2,300.6$22,626.12
285Jan 2045$1,746.92$138.59$1,885.51$27,227.11
286Feb 2045$1,755.27$130.24$1,885.51$25,471.84
287Mar 2045$1,763.67$121.84$1,885.51$23,708.17
288Apr 2045$1,772.11$113.40$1,885.51$21,936.06
289May 2045$1,780.58$104.93$1,885.51$20,155.48
290Jun 2045$1,789.10$96.41$1,885.51$18,366.38
291Jul 2045$1,797.66$87.85$1,885.51$16,568.72
292Aug 2045$1,806.26$79.25$1,885.51$14,762.46
293Sep 2045$1,814.90$70.61$1,885.51$12,947.56
294Oct 2045$1,823.58$61.93$1,885.51$11,123.98
295Nov 2045$1,832.30$53.21$1,885.51$9,291.68
296Dec 2045$1,841.06$44.45$1,885.51$7,450.62
2045 Total$21,523.41$1,102.71$22,626.12
297Jan 2046$1,849.87$35.64$1,885.51$5,600.75
298Feb 2046$1,858.72$26.79$1,885.51$3,742.03
299Mar 2046$1,867.61$17.90$1,885.51$1,874.42
300Apr 2046$1,874.42$8.97$1,883.39$0.00
2046 Total$7,450.62$89.3$7,539.92