Borrow amount

$300,000

Advertised Rate

1.97%

Fixed - 4 years

Loan term
25 Years
QBANK
Repayment frequency
Monthly
Monthly Repayments
$1,267
Number of repayments
300
Total interest paid
$80,155
Total Repayments

$380,155

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Apr 2021$774.69$492.50$1,267.19$299,225.31
2May 2021$775.96$491.23$1,267.19$298,449.35
3Jun 2021$777.24$489.95$1,267.19$297,672.11
4Jul 2021$778.51$488.68$1,267.19$296,893.60
5Aug 2021$779.79$487.40$1,267.19$296,113.81
6Sep 2021$781.07$486.12$1,267.19$295,332.74
7Oct 2021$782.35$484.84$1,267.19$294,550.39
8Nov 2021$783.64$483.55$1,267.19$293,766.75
9Dec 2021$784.92$482.27$1,267.19$292,981.83
2021 Total$7,018.17$4,386.54$11,404.71
10Jan 2022$786.21$480.98$1,267.19$292,195.62
11Feb 2022$787.50$479.69$1,267.19$291,408.12
12Mar 2022$788.80$478.39$1,267.19$290,619.32
13Apr 2022$790.09$477.10$1,267.19$289,829.23
14May 2022$791.39$475.80$1,267.19$289,037.84
15Jun 2022$792.69$474.50$1,267.19$288,245.15
16Jul 2022$793.99$473.20$1,267.19$287,451.16
17Aug 2022$795.29$471.90$1,267.19$286,655.87
18Sep 2022$796.60$470.59$1,267.19$285,859.27
19Oct 2022$797.90$469.29$1,267.19$285,061.37
20Nov 2022$799.21$467.98$1,267.19$284,262.16
21Dec 2022$800.53$466.66$1,267.19$283,461.63
2022 Total$9,520.2$5,686.08$15,206.28
22Jan 2023$801.84$465.35$1,267.19$282,659.79
23Feb 2023$803.16$464.03$1,267.19$281,856.63
24Mar 2023$804.48$462.71$1,267.19$281,052.15
25Apr 2023$805.80$461.39$1,267.19$280,246.35
26May 2023$807.12$460.07$1,267.19$279,439.23
27Jun 2023$808.44$458.75$1,267.19$278,630.79
28Jul 2023$809.77$457.42$1,267.19$277,821.02
29Aug 2023$811.10$456.09$1,267.19$277,009.92
30Sep 2023$812.43$454.76$1,267.19$276,197.49
31Oct 2023$813.77$453.42$1,267.19$275,383.72
32Nov 2023$815.10$452.09$1,267.19$274,568.62
33Dec 2023$816.44$450.75$1,267.19$273,752.18
2023 Total$9,709.45$5,496.83$15,206.28
34Jan 2024$817.78$449.41$1,267.19$272,934.40
35Feb 2024$819.12$448.07$1,267.19$272,115.28
36Mar 2024$820.47$446.72$1,267.19$271,294.81
37Apr 2024$821.81$445.38$1,267.19$270,473.00
38May 2024$823.16$444.03$1,267.19$269,649.84
39Jun 2024$824.51$442.68$1,267.19$268,825.33
40Jul 2024$825.87$441.32$1,267.19$267,999.46
41Aug 2024$827.22$439.97$1,267.19$267,172.24
42Sep 2024$828.58$438.61$1,267.19$266,343.66
43Oct 2024$829.94$437.25$1,267.19$265,513.72
44Nov 2024$831.30$435.89$1,267.19$264,682.42
45Dec 2024$832.67$434.52$1,267.19$263,849.75
2024 Total$9,902.43$5,303.85$15,206.28
46Jan 2025$834.04$433.15$1,267.19$263,015.71
47Feb 2025$835.41$431.78$1,267.19$262,180.30
48Mar 2025$836.78$430.41$1,267.19$261,343.52
49Apr 2025$838.15$429.04$1,267.19$260,505.37
50May 2025$839.53$427.66$1,267.19$259,665.84
51Jun 2025$840.91$426.28$1,267.19$258,824.93
52Jul 2025$842.29$424.90$1,267.19$257,982.64
53Aug 2025$843.67$423.52$1,267.19$257,138.97
54Sep 2025$845.05$422.14$1,267.19$256,293.92
55Oct 2025$846.44$420.75$1,267.19$255,447.48
56Nov 2025$847.83$419.36$1,267.19$254,599.65
57Dec 2025$849.22$417.97$1,267.19$253,750.43
2025 Total$10,099.32$5,106.96$15,206.28
58Jan 2026$850.62$416.57$1,267.19$252,899.81
59Feb 2026$852.01$415.18$1,267.19$252,047.80
60Mar 2026$853.41$413.78$1,267.19$251,194.39
61Apr 2026$854.81$412.38$1,267.19$250,339.58
62May 2026$856.22$410.97$1,267.19$249,483.36
63Jun 2026$857.62$409.57$1,267.19$248,625.74
64Jul 2026$859.03$408.16$1,267.19$247,766.71
65Aug 2026$860.44$406.75$1,267.19$246,906.27
66Sep 2026$861.85$405.34$1,267.19$246,044.42
67Oct 2026$863.27$403.92$1,267.19$245,181.15
68Nov 2026$864.68$402.51$1,267.19$244,316.47
69Dec 2026$866.10$401.09$1,267.19$243,450.37
2026 Total$10,300.06$4,906.22$15,206.28
70Jan 2027$867.53$399.66$1,267.19$242,582.84
71Feb 2027$868.95$398.24$1,267.19$241,713.89
72Mar 2027$870.38$396.81$1,267.19$240,843.51
73Apr 2027$871.81$395.38$1,267.19$239,971.70
74May 2027$873.24$393.95$1,267.19$239,098.46
75Jun 2027$874.67$392.52$1,267.19$238,223.79
76Jul 2027$876.11$391.08$1,267.19$237,347.68
77Aug 2027$877.54$389.65$1,267.19$236,470.14
78Sep 2027$878.98$388.21$1,267.19$235,591.16
79Oct 2027$880.43$386.76$1,267.19$234,710.73
80Nov 2027$881.87$385.32$1,267.19$233,828.86
81Dec 2027$883.32$383.87$1,267.19$232,945.54
2027 Total$10,504.83$4,701.45$15,206.28
82Jan 2028$884.77$382.42$1,267.19$232,060.77
83Feb 2028$886.22$380.97$1,267.19$231,174.55
84Mar 2028$887.68$379.51$1,267.19$230,286.87
85Apr 2028$889.14$378.05$1,267.19$229,397.73
86May 2028$890.60$376.59$1,267.19$228,507.13
87Jun 2028$892.06$375.13$1,267.19$227,615.07
88Jul 2028$893.52$373.67$1,267.19$226,721.55
89Aug 2028$894.99$372.20$1,267.19$225,826.56
90Sep 2028$896.46$370.73$1,267.19$224,930.10
91Oct 2028$897.93$369.26$1,267.19$224,032.17
92Nov 2028$899.40$367.79$1,267.19$223,132.77
93Dec 2028$900.88$366.31$1,267.19$222,231.89
2028 Total$10,713.65$4,492.63$15,206.28
94Jan 2029$902.36$364.83$1,267.19$221,329.53
95Feb 2029$903.84$363.35$1,267.19$220,425.69
96Mar 2029$905.32$361.87$1,267.19$219,520.37
97Apr 2029$906.81$360.38$1,267.19$218,613.56
98May 2029$908.30$358.89$1,267.19$217,705.26
99Jun 2029$909.79$357.40$1,267.19$216,795.47
100Jul 2029$911.28$355.91$1,267.19$215,884.19
101Aug 2029$912.78$354.41$1,267.19$214,971.41
102Sep 2029$914.28$352.91$1,267.19$214,057.13
103Oct 2029$915.78$351.41$1,267.19$213,141.35
104Nov 2029$917.28$349.91$1,267.19$212,224.07
105Dec 2029$918.79$348.40$1,267.19$211,305.28
2029 Total$10,926.61$4,279.67$15,206.28
106Jan 2030$920.30$346.89$1,267.19$210,384.98
107Feb 2030$921.81$345.38$1,267.19$209,463.17
108Mar 2030$923.32$343.87$1,267.19$208,539.85
109Apr 2030$924.84$342.35$1,267.19$207,615.01
110May 2030$926.36$340.83$1,267.19$206,688.65
111Jun 2030$927.88$339.31$1,267.19$205,760.77
112Jul 2030$929.40$337.79$1,267.19$204,831.37
113Aug 2030$930.93$336.26$1,267.19$203,900.44
114Sep 2030$932.45$334.74$1,267.19$202,967.99
115Oct 2030$933.98$333.21$1,267.19$202,034.01
116Nov 2030$935.52$331.67$1,267.19$201,098.49
117Dec 2030$937.05$330.14$1,267.19$200,161.44
2030 Total$11,143.84$4,062.44$15,206.28
118Jan 2031$938.59$328.60$1,267.19$199,222.85
119Feb 2031$940.13$327.06$1,267.19$198,282.72
120Mar 2031$941.68$325.51$1,267.19$197,341.04
121Apr 2031$943.22$323.97$1,267.19$196,397.82
122May 2031$944.77$322.42$1,267.19$195,453.05
123Jun 2031$946.32$320.87$1,267.19$194,506.73
124Jul 2031$947.87$319.32$1,267.19$193,558.86
125Aug 2031$949.43$317.76$1,267.19$192,609.43
126Sep 2031$950.99$316.20$1,267.19$191,658.44
127Oct 2031$952.55$314.64$1,267.19$190,705.89
128Nov 2031$954.11$313.08$1,267.19$189,751.78
129Dec 2031$955.68$311.51$1,267.19$188,796.10
2031 Total$11,365.34$3,840.94$15,206.28
130Jan 2032$957.25$309.94$1,267.19$187,838.85
131Feb 2032$958.82$308.37$1,267.19$186,880.03
132Mar 2032$960.40$306.79$1,267.19$185,919.63
133Apr 2032$961.97$305.22$1,267.19$184,957.66
134May 2032$963.55$303.64$1,267.19$183,994.11
135Jun 2032$965.13$302.06$1,267.19$183,028.98
136Jul 2032$966.72$300.47$1,267.19$182,062.26
137Aug 2032$968.30$298.89$1,267.19$181,093.96
138Sep 2032$969.89$297.30$1,267.19$180,124.07
139Oct 2032$971.49$295.70$1,267.19$179,152.58
140Nov 2032$973.08$294.11$1,267.19$178,179.50
141Dec 2032$974.68$292.51$1,267.19$177,204.82
2032 Total$11,591.28$3,615$15,206.28
142Jan 2033$976.28$290.91$1,267.19$176,228.54
143Feb 2033$977.88$289.31$1,267.19$175,250.66
144Mar 2033$979.49$287.70$1,267.19$174,271.17
145Apr 2033$981.09$286.10$1,267.19$173,290.08
146May 2033$982.71$284.48$1,267.19$172,307.37
147Jun 2033$984.32$282.87$1,267.19$171,323.05
148Jul 2033$985.93$281.26$1,267.19$170,337.12
149Aug 2033$987.55$279.64$1,267.19$169,349.57
150Sep 2033$989.17$278.02$1,267.19$168,360.40
151Oct 2033$990.80$276.39$1,267.19$167,369.60
152Nov 2033$992.42$274.77$1,267.19$166,377.18
153Dec 2033$994.05$273.14$1,267.19$165,383.13
2033 Total$11,821.69$3,384.59$15,206.28
154Jan 2034$995.69$271.50$1,267.19$164,387.44
155Feb 2034$997.32$269.87$1,267.19$163,390.12
156Mar 2034$998.96$268.23$1,267.19$162,391.16
157Apr 2034$1,000.60$266.59$1,267.19$161,390.56
158May 2034$1,002.24$264.95$1,267.19$160,388.32
159Jun 2034$1,003.89$263.30$1,267.19$159,384.43
160Jul 2034$1,005.53$261.66$1,267.19$158,378.90
161Aug 2034$1,007.18$260.01$1,267.19$157,371.72
162Sep 2034$1,008.84$258.35$1,267.19$156,362.88
163Oct 2034$1,010.49$256.70$1,267.19$155,352.39
164Nov 2034$1,012.15$255.04$1,267.19$154,340.24
165Dec 2034$1,013.81$253.38$1,267.19$153,326.43
2034 Total$12,056.7$3,149.58$15,206.28
166Jan 2035$1,015.48$251.71$1,267.19$152,310.95
167Feb 2035$1,017.15$250.04$1,267.19$151,293.80
168Mar 2035$1,018.82$248.37$1,267.19$150,274.98
169Apr 2035$1,020.49$246.70$1,267.19$149,254.49
170May 2035$1,022.16$245.03$1,267.19$148,232.33
171Jun 2035$1,023.84$243.35$1,267.19$147,208.49
172Jul 2035$1,025.52$241.67$1,267.19$146,182.97
173Aug 2035$1,027.21$239.98$1,267.19$145,155.76
174Sep 2035$1,028.89$238.30$1,267.19$144,126.87
175Oct 2035$1,030.58$236.61$1,267.19$143,096.29
176Nov 2035$1,032.27$234.92$1,267.19$142,064.02
177Dec 2035$1,033.97$233.22$1,267.19$141,030.05
2035 Total$12,296.38$2,909.9$15,206.28
178Jan 2036$1,035.67$231.52$1,267.19$139,994.38
179Feb 2036$1,037.37$229.82$1,267.19$138,957.01
180Mar 2036$1,039.07$228.12$1,267.19$137,917.94
181Apr 2036$1,040.77$226.42$1,267.19$136,877.17
182May 2036$1,042.48$224.71$1,267.19$135,834.69
183Jun 2036$1,044.19$223.00$1,267.19$134,790.50
184Jul 2036$1,045.91$221.28$1,267.19$133,744.59
185Aug 2036$1,047.63$219.56$1,267.19$132,696.96
186Sep 2036$1,049.35$217.84$1,267.19$131,647.61
187Oct 2036$1,051.07$216.12$1,267.19$130,596.54
188Nov 2036$1,052.79$214.40$1,267.19$129,543.75
189Dec 2036$1,054.52$212.67$1,267.19$128,489.23
2036 Total$12,540.82$2,665.46$15,206.28
190Jan 2037$1,056.25$210.94$1,267.19$127,432.98
191Feb 2037$1,057.99$209.20$1,267.19$126,374.99
192Mar 2037$1,059.72$207.47$1,267.19$125,315.27
193Apr 2037$1,061.46$205.73$1,267.19$124,253.81
194May 2037$1,063.21$203.98$1,267.19$123,190.60
195Jun 2037$1,064.95$202.24$1,267.19$122,125.65
196Jul 2037$1,066.70$200.49$1,267.19$121,058.95
197Aug 2037$1,068.45$198.74$1,267.19$119,990.50
198Sep 2037$1,070.21$196.98$1,267.19$118,920.29
199Oct 2037$1,071.96$195.23$1,267.19$117,848.33
200Nov 2037$1,073.72$193.47$1,267.19$116,774.61
201Dec 2037$1,075.49$191.70$1,267.19$115,699.12
2037 Total$12,790.11$2,416.17$15,206.28
202Jan 2038$1,077.25$189.94$1,267.19$114,621.87
203Feb 2038$1,079.02$188.17$1,267.19$113,542.85
204Mar 2038$1,080.79$186.40$1,267.19$112,462.06
205Apr 2038$1,082.56$184.63$1,267.19$111,379.50
206May 2038$1,084.34$182.85$1,267.19$110,295.16
207Jun 2038$1,086.12$181.07$1,267.19$109,209.04
208Jul 2038$1,087.91$179.28$1,267.19$108,121.13
209Aug 2038$1,089.69$177.50$1,267.19$107,031.44
210Sep 2038$1,091.48$175.71$1,267.19$105,939.96
211Oct 2038$1,093.27$173.92$1,267.19$104,846.69
212Nov 2038$1,095.07$172.12$1,267.19$103,751.62
213Dec 2038$1,096.86$170.33$1,267.19$102,654.76
2038 Total$13,044.36$2,161.92$15,206.28
214Jan 2039$1,098.67$168.52$1,267.19$101,556.09
215Feb 2039$1,100.47$166.72$1,267.19$100,455.62
216Mar 2039$1,102.28$164.91$1,267.19$99,353.34
217Apr 2039$1,104.08$163.11$1,267.19$98,249.26
218May 2039$1,105.90$161.29$1,267.19$97,143.36
219Jun 2039$1,107.71$159.48$1,267.19$96,035.65
220Jul 2039$1,109.53$157.66$1,267.19$94,926.12
221Aug 2039$1,111.35$155.84$1,267.19$93,814.77
222Sep 2039$1,113.18$154.01$1,267.19$92,701.59
223Oct 2039$1,115.00$152.19$1,267.19$91,586.59
224Nov 2039$1,116.84$150.35$1,267.19$90,469.75
225Dec 2039$1,118.67$148.52$1,267.19$89,351.08
2039 Total$13,303.68$1,902.6$15,206.28
226Jan 2040$1,120.51$146.68$1,267.19$88,230.57
227Feb 2040$1,122.34$144.85$1,267.19$87,108.23
228Mar 2040$1,124.19$143.00$1,267.19$85,984.04
229Apr 2040$1,126.03$141.16$1,267.19$84,858.01
230May 2040$1,127.88$139.31$1,267.19$83,730.13
231Jun 2040$1,129.73$137.46$1,267.19$82,600.40
232Jul 2040$1,131.59$135.60$1,267.19$81,468.81
233Aug 2040$1,133.45$133.74$1,267.19$80,335.36
234Sep 2040$1,135.31$131.88$1,267.19$79,200.05
235Oct 2040$1,137.17$130.02$1,267.19$78,062.88
236Nov 2040$1,139.04$128.15$1,267.19$76,923.84
237Dec 2040$1,140.91$126.28$1,267.19$75,782.93
2040 Total$13,568.15$1,638.13$15,206.28
238Jan 2041$1,142.78$124.41$1,267.19$74,640.15
239Feb 2041$1,144.66$122.53$1,267.19$73,495.49
240Mar 2041$1,146.53$120.66$1,267.19$72,348.96
241Apr 2041$1,148.42$118.77$1,267.19$71,200.54
242May 2041$1,150.30$116.89$1,267.19$70,050.24
243Jun 2041$1,152.19$115.00$1,267.19$68,898.05
244Jul 2041$1,154.08$113.11$1,267.19$67,743.97
245Aug 2041$1,155.98$111.21$1,267.19$66,587.99
246Sep 2041$1,157.87$109.32$1,267.19$65,430.12
247Oct 2041$1,159.78$107.41$1,267.19$64,270.34
248Nov 2041$1,161.68$105.51$1,267.19$63,108.66
249Dec 2041$1,163.59$103.60$1,267.19$61,945.07
2041 Total$13,837.86$1,368.42$15,206.28
250Jan 2042$1,165.50$101.69$1,267.19$60,779.57
251Feb 2042$1,167.41$99.78$1,267.19$59,612.16
252Mar 2042$1,169.33$97.86$1,267.19$58,442.83
253Apr 2042$1,171.25$95.94$1,267.19$57,271.58
254May 2042$1,173.17$94.02$1,267.19$56,098.41
255Jun 2042$1,175.10$92.09$1,267.19$54,923.31
256Jul 2042$1,177.02$90.17$1,267.19$53,746.29
257Aug 2042$1,178.96$88.23$1,267.19$52,567.33
258Sep 2042$1,180.89$86.30$1,267.19$51,386.44
259Oct 2042$1,182.83$84.36$1,267.19$50,203.61
260Nov 2042$1,184.77$82.42$1,267.19$49,018.84
261Dec 2042$1,186.72$80.47$1,267.19$47,832.12
2042 Total$14,112.95$1,093.33$15,206.28
262Jan 2043$1,188.67$78.52$1,267.19$46,643.45
263Feb 2043$1,190.62$76.57$1,267.19$45,452.83
264Mar 2043$1,192.57$74.62$1,267.19$44,260.26
265Apr 2043$1,194.53$72.66$1,267.19$43,065.73
266May 2043$1,196.49$70.70$1,267.19$41,869.24
267Jun 2043$1,198.45$68.74$1,267.19$40,670.79
268Jul 2043$1,200.42$66.77$1,267.19$39,470.37
269Aug 2043$1,202.39$64.80$1,267.19$38,267.98
270Sep 2043$1,204.37$62.82$1,267.19$37,063.61
271Oct 2043$1,206.34$60.85$1,267.19$35,857.27
272Nov 2043$1,208.32$58.87$1,267.19$34,648.95
273Dec 2043$1,210.31$56.88$1,267.19$33,438.64
2043 Total$14,393.48$812.8$15,206.28
274Jan 2044$1,212.29$54.90$1,267.19$32,226.35
275Feb 2044$1,214.29$52.90$1,267.19$31,012.06
276Mar 2044$1,216.28$50.91$1,267.19$29,795.78
277Apr 2044$1,218.28$48.91$1,267.19$28,577.50
278May 2044$1,220.28$46.91$1,267.19$27,357.22
279Jun 2044$1,222.28$44.91$1,267.19$26,134.94
280Jul 2044$1,224.29$42.90$1,267.19$24,910.65
281Aug 2044$1,226.30$40.89$1,267.19$23,684.35
282Sep 2044$1,228.31$38.88$1,267.19$22,456.04
283Oct 2044$1,230.32$36.87$1,267.19$21,225.72
284Nov 2044$1,232.34$34.85$1,267.19$19,993.38
285Dec 2044$1,234.37$32.82$1,267.19$18,759.01
2044 Total$14,679.63$526.65$15,206.28
286Jan 2045$1,236.39$30.80$1,267.19$17,522.62
287Feb 2045$1,238.42$28.77$1,267.19$16,284.20
288Mar 2045$1,240.46$26.73$1,267.19$15,043.74
289Apr 2045$1,242.49$24.70$1,267.19$13,801.25
290May 2045$1,244.53$22.66$1,267.19$12,556.72
291Jun 2045$1,246.58$20.61$1,267.19$11,310.14
292Jul 2045$1,248.62$18.57$1,267.19$10,061.52
293Aug 2045$1,250.67$16.52$1,267.19$8,810.85
294Sep 2045$1,252.73$14.46$1,267.19$7,558.12
295Oct 2045$1,254.78$12.41$1,267.19$6,303.34
296Nov 2045$1,256.84$10.35$1,267.19$5,046.50
297Dec 2045$1,258.91$8.28$1,267.19$3,787.59
2045 Total$14,971.42$234.86$15,206.28
298Jan 2046$1,260.97$6.22$1,267.19$2,526.62
299Feb 2046$1,263.04$4.15$1,267.19$1,263.58
300Mar 2046$1,263.58$2.07$1,265.65$0.00
2046 Total$3,787.59$12.44$3,800.03