Borrow amount

$300,000

Advertised Rate

5.89

% p.a

Fixed - 10 years

Loan term
25 Years
Repayment frequency
Monthly
Monthly Repayments
$1,913
Number of repayments
300
Total interest paid
$273,836
Total Repayments

$573,834

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Sep 2021$440.28$1,472.50$1,912.78$299,559.72
2Oct 2021$442.44$1,470.34$1,912.78$299,117.28
3Nov 2021$444.61$1,468.17$1,912.78$298,672.67
4Dec 2021$446.79$1,465.99$1,912.78$298,225.88
2021 Total$1,774.12$5,877$7,651.12
5Jan 2022$448.99$1,463.79$1,912.78$297,776.89
6Feb 2022$451.19$1,461.59$1,912.78$297,325.70
7Mar 2022$453.41$1,459.37$1,912.78$296,872.29
8Apr 2022$455.63$1,457.15$1,912.78$296,416.66
9May 2022$457.87$1,454.91$1,912.78$295,958.79
10Jun 2022$460.12$1,452.66$1,912.78$295,498.67
11Jul 2022$462.37$1,450.41$1,912.78$295,036.30
12Aug 2022$464.64$1,448.14$1,912.78$294,571.66
13Sep 2022$466.92$1,445.86$1,912.78$294,104.74
14Oct 2022$469.22$1,443.56$1,912.78$293,635.52
15Nov 2022$471.52$1,441.26$1,912.78$293,164.00
16Dec 2022$473.83$1,438.95$1,912.78$292,690.17
2022 Total$5,535.71$17,417.65$22,953.36
17Jan 2023$476.16$1,436.62$1,912.78$292,214.01
18Feb 2023$478.50$1,434.28$1,912.78$291,735.51
19Mar 2023$480.84$1,431.94$1,912.78$291,254.67
20Apr 2023$483.20$1,429.58$1,912.78$290,771.47
21May 2023$485.58$1,427.20$1,912.78$290,285.89
22Jun 2023$487.96$1,424.82$1,912.78$289,797.93
23Jul 2023$490.36$1,422.42$1,912.78$289,307.57
24Aug 2023$492.76$1,420.02$1,912.78$288,814.81
25Sep 2023$495.18$1,417.60$1,912.78$288,319.63
26Oct 2023$497.61$1,415.17$1,912.78$287,822.02
27Nov 2023$500.05$1,412.73$1,912.78$287,321.97
28Dec 2023$502.51$1,410.27$1,912.78$286,819.46
2023 Total$5,870.71$17,082.65$22,953.36
29Jan 2024$504.97$1,407.81$1,912.78$286,314.49
30Feb 2024$507.45$1,405.33$1,912.78$285,807.04
31Mar 2024$509.94$1,402.84$1,912.78$285,297.10
32Apr 2024$512.45$1,400.33$1,912.78$284,784.65
33May 2024$514.96$1,397.82$1,912.78$284,269.69
34Jun 2024$517.49$1,395.29$1,912.78$283,752.20
35Jul 2024$520.03$1,392.75$1,912.78$283,232.17
36Aug 2024$522.58$1,390.20$1,912.78$282,709.59
37Sep 2024$525.15$1,387.63$1,912.78$282,184.44
38Oct 2024$527.72$1,385.06$1,912.78$281,656.72
39Nov 2024$530.31$1,382.47$1,912.78$281,126.41
40Dec 2024$532.92$1,379.86$1,912.78$280,593.49
2024 Total$6,225.97$16,727.39$22,953.36
41Jan 2025$535.53$1,377.25$1,912.78$280,057.96
42Feb 2025$538.16$1,374.62$1,912.78$279,519.80
43Mar 2025$540.80$1,371.98$1,912.78$278,979.00
44Apr 2025$543.46$1,369.32$1,912.78$278,435.54
45May 2025$546.13$1,366.65$1,912.78$277,889.41
46Jun 2025$548.81$1,363.97$1,912.78$277,340.60
47Jul 2025$551.50$1,361.28$1,912.78$276,789.10
48Aug 2025$554.21$1,358.57$1,912.78$276,234.89
49Sep 2025$556.93$1,355.85$1,912.78$275,677.96
50Oct 2025$559.66$1,353.12$1,912.78$275,118.30
51Nov 2025$562.41$1,350.37$1,912.78$274,555.89
52Dec 2025$565.17$1,347.61$1,912.78$273,990.72
2025 Total$6,602.77$16,350.59$22,953.36
53Jan 2026$567.94$1,344.84$1,912.78$273,422.78
54Feb 2026$570.73$1,342.05$1,912.78$272,852.05
55Mar 2026$573.53$1,339.25$1,912.78$272,278.52
56Apr 2026$576.35$1,336.43$1,912.78$271,702.17
57May 2026$579.18$1,333.60$1,912.78$271,122.99
58Jun 2026$582.02$1,330.76$1,912.78$270,540.97
59Jul 2026$584.87$1,327.91$1,912.78$269,956.10
60Aug 2026$587.75$1,325.03$1,912.78$269,368.35
61Sep 2026$590.63$1,322.15$1,912.78$268,777.72
62Oct 2026$593.53$1,319.25$1,912.78$268,184.19
63Nov 2026$596.44$1,316.34$1,912.78$267,587.75
64Dec 2026$599.37$1,313.41$1,912.78$266,988.38
2026 Total$7,002.34$15,951.02$22,953.36
65Jan 2027$602.31$1,310.47$1,912.78$266,386.07
66Feb 2027$605.27$1,307.51$1,912.78$265,780.80
67Mar 2027$608.24$1,304.54$1,912.78$265,172.56
68Apr 2027$611.22$1,301.56$1,912.78$264,561.34
69May 2027$614.22$1,298.56$1,912.78$263,947.12
70Jun 2027$617.24$1,295.54$1,912.78$263,329.88
71Jul 2027$620.27$1,292.51$1,912.78$262,709.61
72Aug 2027$623.31$1,289.47$1,912.78$262,086.30
73Sep 2027$626.37$1,286.41$1,912.78$261,459.93
74Oct 2027$629.45$1,283.33$1,912.78$260,830.48
75Nov 2027$632.54$1,280.24$1,912.78$260,197.94
76Dec 2027$635.64$1,277.14$1,912.78$259,562.30
2027 Total$7,426.08$15,527.28$22,953.36
77Jan 2028$638.76$1,274.02$1,912.78$258,923.54
78Feb 2028$641.90$1,270.88$1,912.78$258,281.64
79Mar 2028$645.05$1,267.73$1,912.78$257,636.59
80Apr 2028$648.21$1,264.57$1,912.78$256,988.38
81May 2028$651.40$1,261.38$1,912.78$256,336.98
82Jun 2028$654.59$1,258.19$1,912.78$255,682.39
83Jul 2028$657.81$1,254.97$1,912.78$255,024.58
84Aug 2028$661.03$1,251.75$1,912.78$254,363.55
85Sep 2028$664.28$1,248.50$1,912.78$253,699.27
86Oct 2028$667.54$1,245.24$1,912.78$253,031.73
87Nov 2028$670.82$1,241.96$1,912.78$252,360.91
88Dec 2028$674.11$1,238.67$1,912.78$251,686.80
2028 Total$7,875.5$15,077.86$22,953.36
89Jan 2029$677.42$1,235.36$1,912.78$251,009.38
90Feb 2029$680.74$1,232.04$1,912.78$250,328.64
91Mar 2029$684.08$1,228.70$1,912.78$249,644.56
92Apr 2029$687.44$1,225.34$1,912.78$248,957.12
93May 2029$690.82$1,221.96$1,912.78$248,266.30
94Jun 2029$694.21$1,218.57$1,912.78$247,572.09
95Jul 2029$697.61$1,215.17$1,912.78$246,874.48
96Aug 2029$701.04$1,211.74$1,912.78$246,173.44
97Sep 2029$704.48$1,208.30$1,912.78$245,468.96
98Oct 2029$707.94$1,204.84$1,912.78$244,761.02
99Nov 2029$711.41$1,201.37$1,912.78$244,049.61
100Dec 2029$714.90$1,197.88$1,912.78$243,334.71
2029 Total$8,352.09$14,601.27$22,953.36
101Jan 2030$718.41$1,194.37$1,912.78$242,616.30
102Feb 2030$721.94$1,190.84$1,912.78$241,894.36
103Mar 2030$725.48$1,187.30$1,912.78$241,168.88
104Apr 2030$729.04$1,183.74$1,912.78$240,439.84
105May 2030$732.62$1,180.16$1,912.78$239,707.22
106Jun 2030$736.22$1,176.56$1,912.78$238,971.00
107Jul 2030$739.83$1,172.95$1,912.78$238,231.17
108Aug 2030$743.46$1,169.32$1,912.78$237,487.71
109Sep 2030$747.11$1,165.67$1,912.78$236,740.60
110Oct 2030$750.78$1,162.00$1,912.78$235,989.82
111Nov 2030$754.46$1,158.32$1,912.78$235,235.36
112Dec 2030$758.17$1,154.61$1,912.78$234,477.19
2030 Total$8,857.52$14,095.84$22,953.36
113Jan 2031$761.89$1,150.89$1,912.78$233,715.30
114Feb 2031$765.63$1,147.15$1,912.78$232,949.67
115Mar 2031$769.39$1,143.39$1,912.78$232,180.28
116Apr 2031$773.16$1,139.62$1,912.78$231,407.12
117May 2031$776.96$1,135.82$1,912.78$230,630.16
118Jun 2031$780.77$1,132.01$1,912.78$229,849.39
119Jul 2031$784.60$1,128.18$1,912.78$229,064.79
120Aug 2031$788.45$1,124.33$1,912.78$228,276.34
121Sep 2031$792.32$1,120.46$1,912.78$227,484.02
122Oct 2031$796.21$1,116.57$1,912.78$226,687.81
123Nov 2031$800.12$1,112.66$1,912.78$225,887.69
124Dec 2031$804.05$1,108.73$1,912.78$225,083.64
2031 Total$9,393.55$13,559.81$22,953.36
125Jan 2032$807.99$1,104.79$1,912.78$224,275.65
126Feb 2032$811.96$1,100.82$1,912.78$223,463.69
127Mar 2032$815.95$1,096.83$1,912.78$222,647.74
128Apr 2032$819.95$1,092.83$1,912.78$221,827.79
129May 2032$823.98$1,088.80$1,912.78$221,003.81
130Jun 2032$828.02$1,084.76$1,912.78$220,175.79
131Jul 2032$832.08$1,080.70$1,912.78$219,343.71
132Aug 2032$836.17$1,076.61$1,912.78$218,507.54
133Sep 2032$840.27$1,072.51$1,912.78$217,667.27
134Oct 2032$844.40$1,068.38$1,912.78$216,822.87
135Nov 2032$848.54$1,064.24$1,912.78$215,974.33
136Dec 2032$852.71$1,060.07$1,912.78$215,121.62
2032 Total$9,962.02$12,991.34$22,953.36
137Jan 2033$856.89$1,055.89$1,912.78$214,264.73
138Feb 2033$861.10$1,051.68$1,912.78$213,403.63
139Mar 2033$865.32$1,047.46$1,912.78$212,538.31
140Apr 2033$869.57$1,043.21$1,912.78$211,668.74
141May 2033$873.84$1,038.94$1,912.78$210,794.90
142Jun 2033$878.13$1,034.65$1,912.78$209,916.77
143Jul 2033$882.44$1,030.34$1,912.78$209,034.33
144Aug 2033$886.77$1,026.01$1,912.78$208,147.56
145Sep 2033$891.12$1,021.66$1,912.78$207,256.44
146Oct 2033$895.50$1,017.28$1,912.78$206,360.94
147Nov 2033$899.89$1,012.89$1,912.78$205,461.05
148Dec 2033$904.31$1,008.47$1,912.78$204,556.74
2033 Total$10,564.88$12,388.48$22,953.36
149Jan 2034$908.75$1,004.03$1,912.78$203,647.99
150Feb 2034$913.21$999.57$1,912.78$202,734.78
151Mar 2034$917.69$995.09$1,912.78$201,817.09
152Apr 2034$922.19$990.59$1,912.78$200,894.90
153May 2034$926.72$986.06$1,912.78$199,968.18
154Jun 2034$931.27$981.51$1,912.78$199,036.91
155Jul 2034$935.84$976.94$1,912.78$198,101.07
156Aug 2034$940.43$972.35$1,912.78$197,160.64
157Sep 2034$945.05$967.73$1,912.78$196,215.59
158Oct 2034$949.69$963.09$1,912.78$195,265.90
159Nov 2034$954.35$958.43$1,912.78$194,311.55
160Dec 2034$959.03$953.75$1,912.78$193,352.52
2034 Total$11,204.22$11,749.14$22,953.36
161Jan 2035$963.74$949.04$1,912.78$192,388.78
162Feb 2035$968.47$944.31$1,912.78$191,420.31
163Mar 2035$973.23$939.55$1,912.78$190,447.08
164Apr 2035$978.00$934.78$1,912.78$189,469.08
165May 2035$982.80$929.98$1,912.78$188,486.28
166Jun 2035$987.63$925.15$1,912.78$187,498.65
167Jul 2035$992.47$920.31$1,912.78$186,506.18
168Aug 2035$997.35$915.43$1,912.78$185,508.83
169Sep 2035$1,002.24$910.54$1,912.78$184,506.59
170Oct 2035$1,007.16$905.62$1,912.78$183,499.43
171Nov 2035$1,012.10$900.68$1,912.78$182,487.33
172Dec 2035$1,017.07$895.71$1,912.78$181,470.26
2035 Total$11,882.26$11,071.1$22,953.36
173Jan 2036$1,022.06$890.72$1,912.78$180,448.20
174Feb 2036$1,027.08$885.70$1,912.78$179,421.12
175Mar 2036$1,032.12$880.66$1,912.78$178,389.00
176Apr 2036$1,037.19$875.59$1,912.78$177,351.81
177May 2036$1,042.28$870.50$1,912.78$176,309.53
178Jun 2036$1,047.39$865.39$1,912.78$175,262.14
179Jul 2036$1,052.53$860.25$1,912.78$174,209.61
180Aug 2036$1,057.70$855.08$1,912.78$173,151.91
181Sep 2036$1,062.89$849.89$1,912.78$172,089.02
182Oct 2036$1,068.11$844.67$1,912.78$171,020.91
183Nov 2036$1,073.35$839.43$1,912.78$169,947.56
184Dec 2036$1,078.62$834.16$1,912.78$168,868.94
2036 Total$12,601.32$10,352.04$22,953.36
185Jan 2037$1,083.91$828.87$1,912.78$167,785.03
186Feb 2037$1,089.24$823.54$1,912.78$166,695.79
187Mar 2037$1,094.58$818.20$1,912.78$165,601.21
188Apr 2037$1,099.95$812.83$1,912.78$164,501.26
189May 2037$1,105.35$807.43$1,912.78$163,395.91
190Jun 2037$1,110.78$802.00$1,912.78$162,285.13
191Jul 2037$1,116.23$796.55$1,912.78$161,168.90
192Aug 2037$1,121.71$791.07$1,912.78$160,047.19
193Sep 2037$1,127.22$785.56$1,912.78$158,919.97
194Oct 2037$1,132.75$780.03$1,912.78$157,787.22
195Nov 2037$1,138.31$774.47$1,912.78$156,648.91
196Dec 2037$1,143.89$768.89$1,912.78$155,505.02
2037 Total$13,363.92$9,589.44$22,953.36
197Jan 2038$1,149.51$763.27$1,912.78$154,355.51
198Feb 2038$1,155.15$757.63$1,912.78$153,200.36
199Mar 2038$1,160.82$751.96$1,912.78$152,039.54
200Apr 2038$1,166.52$746.26$1,912.78$150,873.02
201May 2038$1,172.24$740.54$1,912.78$149,700.78
202Jun 2038$1,178.00$734.78$1,912.78$148,522.78
203Jul 2038$1,183.78$729.00$1,912.78$147,339.00
204Aug 2038$1,189.59$723.19$1,912.78$146,149.41
205Sep 2038$1,195.43$717.35$1,912.78$144,953.98
206Oct 2038$1,201.30$711.48$1,912.78$143,752.68
207Nov 2038$1,207.19$705.59$1,912.78$142,545.49
208Dec 2038$1,213.12$699.66$1,912.78$141,332.37
2038 Total$14,172.65$8,780.71$22,953.36
209Jan 2039$1,219.07$693.71$1,912.78$140,113.30
210Feb 2039$1,225.06$687.72$1,912.78$138,888.24
211Mar 2039$1,231.07$681.71$1,912.78$137,657.17
212Apr 2039$1,237.11$675.67$1,912.78$136,420.06
213May 2039$1,243.18$669.60$1,912.78$135,176.88
214Jun 2039$1,249.29$663.49$1,912.78$133,927.59
215Jul 2039$1,255.42$657.36$1,912.78$132,672.17
216Aug 2039$1,261.58$651.20$1,912.78$131,410.59
217Sep 2039$1,267.77$645.01$1,912.78$130,142.82
218Oct 2039$1,274.00$638.78$1,912.78$128,868.82
219Nov 2039$1,280.25$632.53$1,912.78$127,588.57
220Dec 2039$1,286.53$626.25$1,912.78$126,302.04
2039 Total$15,030.33$7,923.03$22,953.36
221Jan 2040$1,292.85$619.93$1,912.78$125,009.19
222Feb 2040$1,299.19$613.59$1,912.78$123,710.00
223Mar 2040$1,305.57$607.21$1,912.78$122,404.43
224Apr 2040$1,311.98$600.80$1,912.78$121,092.45
225May 2040$1,318.42$594.36$1,912.78$119,774.03
226Jun 2040$1,324.89$587.89$1,912.78$118,449.14
227Jul 2040$1,331.39$581.39$1,912.78$117,117.75
228Aug 2040$1,337.93$574.85$1,912.78$115,779.82
229Sep 2040$1,344.49$568.29$1,912.78$114,435.33
230Oct 2040$1,351.09$561.69$1,912.78$113,084.24
231Nov 2040$1,357.72$555.06$1,912.78$111,726.52
232Dec 2040$1,364.39$548.39$1,912.78$110,362.13
2040 Total$15,939.91$7,013.45$22,953.36
233Jan 2041$1,371.09$541.69$1,912.78$108,991.04
234Feb 2041$1,377.82$534.96$1,912.78$107,613.22
235Mar 2041$1,384.58$528.20$1,912.78$106,228.64
236Apr 2041$1,391.37$521.41$1,912.78$104,837.27
237May 2041$1,398.20$514.58$1,912.78$103,439.07
238Jun 2041$1,405.07$507.71$1,912.78$102,034.00
239Jul 2041$1,411.96$500.82$1,912.78$100,622.04
240Aug 2041$1,418.89$493.89$1,912.78$99,203.15
241Sep 2041$1,425.86$486.92$1,912.78$97,777.29
242Oct 2041$1,432.86$479.92$1,912.78$96,344.43
243Nov 2041$1,439.89$472.89$1,912.78$94,904.54
244Dec 2041$1,446.96$465.82$1,912.78$93,457.58
2041 Total$16,904.55$6,048.81$22,953.36
245Jan 2042$1,454.06$458.72$1,912.78$92,003.52
246Feb 2042$1,461.20$451.58$1,912.78$90,542.32
247Mar 2042$1,468.37$444.41$1,912.78$89,073.95
248Apr 2042$1,475.58$437.20$1,912.78$87,598.37
249May 2042$1,482.82$429.96$1,912.78$86,115.55
250Jun 2042$1,490.10$422.68$1,912.78$84,625.45
251Jul 2042$1,497.41$415.37$1,912.78$83,128.04
252Aug 2042$1,504.76$408.02$1,912.78$81,623.28
253Sep 2042$1,512.15$400.63$1,912.78$80,111.13
254Oct 2042$1,519.57$393.21$1,912.78$78,591.56
255Nov 2042$1,527.03$385.75$1,912.78$77,064.53
256Dec 2042$1,534.52$378.26$1,912.78$75,530.01
2042 Total$17,927.57$5,025.79$22,953.36
257Jan 2043$1,542.05$370.73$1,912.78$73,987.96
258Feb 2043$1,549.62$363.16$1,912.78$72,438.34
259Mar 2043$1,557.23$355.55$1,912.78$70,881.11
260Apr 2043$1,564.87$347.91$1,912.78$69,316.24
261May 2043$1,572.55$340.23$1,912.78$67,743.69
262Jun 2043$1,580.27$332.51$1,912.78$66,163.42
263Jul 2043$1,588.03$324.75$1,912.78$64,575.39
264Aug 2043$1,595.82$316.96$1,912.78$62,979.57
265Sep 2043$1,603.66$309.12$1,912.78$61,375.91
266Oct 2043$1,611.53$301.25$1,912.78$59,764.38
267Nov 2043$1,619.44$293.34$1,912.78$58,144.94
268Dec 2043$1,627.39$285.39$1,912.78$56,517.55
2043 Total$19,012.46$3,940.9$22,953.36
269Jan 2044$1,635.37$277.41$1,912.78$54,882.18
270Feb 2044$1,643.40$269.38$1,912.78$53,238.78
271Mar 2044$1,651.47$261.31$1,912.78$51,587.31
272Apr 2044$1,659.57$253.21$1,912.78$49,927.74
273May 2044$1,667.72$245.06$1,912.78$48,260.02
274Jun 2044$1,675.90$236.88$1,912.78$46,584.12
275Jul 2044$1,684.13$228.65$1,912.78$44,899.99
276Aug 2044$1,692.40$220.38$1,912.78$43,207.59
277Sep 2044$1,700.70$212.08$1,912.78$41,506.89
278Oct 2044$1,709.05$203.73$1,912.78$39,797.84
279Nov 2044$1,717.44$195.34$1,912.78$38,080.40
280Dec 2044$1,725.87$186.91$1,912.78$36,354.53
2044 Total$20,163.02$2,790.34$22,953.36
281Jan 2045$1,734.34$178.44$1,912.78$34,620.19
282Feb 2045$1,742.85$169.93$1,912.78$32,877.34
283Mar 2045$1,751.41$161.37$1,912.78$31,125.93
284Apr 2045$1,760.00$152.78$1,912.78$29,365.93
285May 2045$1,768.64$144.14$1,912.78$27,597.29
286Jun 2045$1,777.32$135.46$1,912.78$25,819.97
287Jul 2045$1,786.05$126.73$1,912.78$24,033.92
288Aug 2045$1,794.81$117.97$1,912.78$22,239.11
289Sep 2045$1,803.62$109.16$1,912.78$20,435.49
290Oct 2045$1,812.48$100.30$1,912.78$18,623.01
291Nov 2045$1,821.37$91.41$1,912.78$16,801.64
292Dec 2045$1,830.31$82.47$1,912.78$14,971.33
2045 Total$21,383.2$1,570.16$22,953.36
293Jan 2046$1,839.30$73.48$1,912.78$13,132.03
294Feb 2046$1,848.32$64.46$1,912.78$11,283.71
295Mar 2046$1,857.40$55.38$1,912.78$9,426.31
296Apr 2046$1,866.51$46.27$1,912.78$7,559.80
297May 2046$1,875.67$37.11$1,912.78$5,684.13
298Jun 2046$1,884.88$27.90$1,912.78$3,799.25
299Jul 2046$1,894.13$18.65$1,912.78$1,905.12
300Aug 2046$1,903.43$9.35$1,912.78$1.69
2046 Total$14,969.64$332.6$15,302.24