Borrow amount

$300,000

Advertised Rate

1.99%

Variable

Loan term
25 Years
Reduce Home Loans
Repayment frequency
Monthly
Monthly Repayments
$1,270
Number of repayments
300
Total interest paid
$81,031
Total Repayments

$381,030

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Apr 2021$772.60$497.50$1,270.10$299,227.40
2May 2021$773.88$496.22$1,270.10$298,453.52
3Jun 2021$775.16$494.94$1,270.10$297,678.36
4Jul 2021$776.45$493.65$1,270.10$296,901.91
5Aug 2021$777.74$492.36$1,270.10$296,124.17
6Sep 2021$779.03$491.07$1,270.10$295,345.14
7Oct 2021$780.32$489.78$1,270.10$294,564.82
8Nov 2021$781.61$488.49$1,270.10$293,783.21
9Dec 2021$782.91$487.19$1,270.10$293,000.30
2021 Total$6,999.7$4,431.2$11,430.9
10Jan 2022$784.21$485.89$1,270.10$292,216.09
11Feb 2022$785.51$484.59$1,270.10$291,430.58
12Mar 2022$786.81$483.29$1,270.10$290,643.77
13Apr 2022$788.12$481.98$1,270.10$289,855.65
14May 2022$789.42$480.68$1,270.10$289,066.23
15Jun 2022$790.73$479.37$1,270.10$288,275.50
16Jul 2022$792.04$478.06$1,270.10$287,483.46
17Aug 2022$793.36$476.74$1,270.10$286,690.10
18Sep 2022$794.67$475.43$1,270.10$285,895.43
19Oct 2022$795.99$474.11$1,270.10$285,099.44
20Nov 2022$797.31$472.79$1,270.10$284,302.13
21Dec 2022$798.63$471.47$1,270.10$283,503.50
2022 Total$9,496.8$5,744.4$15,241.2
22Jan 2023$799.96$470.14$1,270.10$282,703.54
23Feb 2023$801.28$468.82$1,270.10$281,902.26
24Mar 2023$802.61$467.49$1,270.10$281,099.65
25Apr 2023$803.94$466.16$1,270.10$280,295.71
26May 2023$805.28$464.82$1,270.10$279,490.43
27Jun 2023$806.61$463.49$1,270.10$278,683.82
28Jul 2023$807.95$462.15$1,270.10$277,875.87
29Aug 2023$809.29$460.81$1,270.10$277,066.58
30Sep 2023$810.63$459.47$1,270.10$276,255.95
31Oct 2023$811.98$458.12$1,270.10$275,443.97
32Nov 2023$813.32$456.78$1,270.10$274,630.65
33Dec 2023$814.67$455.43$1,270.10$273,815.98
2023 Total$9,687.52$5,553.68$15,241.2
34Jan 2024$816.02$454.08$1,270.10$272,999.96
35Feb 2024$817.38$452.72$1,270.10$272,182.58
36Mar 2024$818.73$451.37$1,270.10$271,363.85
37Apr 2024$820.09$450.01$1,270.10$270,543.76
38May 2024$821.45$448.65$1,270.10$269,722.31
39Jun 2024$822.81$447.29$1,270.10$268,899.50
40Jul 2024$824.17$445.93$1,270.10$268,075.33
41Aug 2024$825.54$444.56$1,270.10$267,249.79
42Sep 2024$826.91$443.19$1,270.10$266,422.88
43Oct 2024$828.28$441.82$1,270.10$265,594.60
44Nov 2024$829.66$440.44$1,270.10$264,764.94
45Dec 2024$831.03$439.07$1,270.10$263,933.91
2024 Total$9,882.07$5,359.13$15,241.2
46Jan 2025$832.41$437.69$1,270.10$263,101.50
47Feb 2025$833.79$436.31$1,270.10$262,267.71
48Mar 2025$835.17$434.93$1,270.10$261,432.54
49Apr 2025$836.56$433.54$1,270.10$260,595.98
50May 2025$837.94$432.16$1,270.10$259,758.04
51Jun 2025$839.33$430.77$1,270.10$258,918.71
52Jul 2025$840.73$429.37$1,270.10$258,077.98
53Aug 2025$842.12$427.98$1,270.10$257,235.86
54Sep 2025$843.52$426.58$1,270.10$256,392.34
55Oct 2025$844.92$425.18$1,270.10$255,547.42
56Nov 2025$846.32$423.78$1,270.10$254,701.10
57Dec 2025$847.72$422.38$1,270.10$253,853.38
2025 Total$10,080.53$5,160.67$15,241.2
58Jan 2026$849.13$420.97$1,270.10$253,004.25
59Feb 2026$850.53$419.57$1,270.10$252,153.72
60Mar 2026$851.95$418.15$1,270.10$251,301.77
61Apr 2026$853.36$416.74$1,270.10$250,448.41
62May 2026$854.77$415.33$1,270.10$249,593.64
63Jun 2026$856.19$413.91$1,270.10$248,737.45
64Jul 2026$857.61$412.49$1,270.10$247,879.84
65Aug 2026$859.03$411.07$1,270.10$247,020.81
66Sep 2026$860.46$409.64$1,270.10$246,160.35
67Oct 2026$861.88$408.22$1,270.10$245,298.47
68Nov 2026$863.31$406.79$1,270.10$244,435.16
69Dec 2026$864.75$405.35$1,270.10$243,570.41
2026 Total$10,282.97$4,958.23$15,241.2
70Jan 2027$866.18$403.92$1,270.10$242,704.23
71Feb 2027$867.62$402.48$1,270.10$241,836.61
72Mar 2027$869.05$401.05$1,270.10$240,967.56
73Apr 2027$870.50$399.60$1,270.10$240,097.06
74May 2027$871.94$398.16$1,270.10$239,225.12
75Jun 2027$873.39$396.71$1,270.10$238,351.73
76Jul 2027$874.83$395.27$1,270.10$237,476.90
77Aug 2027$876.28$393.82$1,270.10$236,600.62
78Sep 2027$877.74$392.36$1,270.10$235,722.88
79Oct 2027$879.19$390.91$1,270.10$234,843.69
80Nov 2027$880.65$389.45$1,270.10$233,963.04
81Dec 2027$882.11$387.99$1,270.10$233,080.93
2027 Total$10,489.48$4,751.72$15,241.2
82Jan 2028$883.57$386.53$1,270.10$232,197.36
83Feb 2028$885.04$385.06$1,270.10$231,312.32
84Mar 2028$886.51$383.59$1,270.10$230,425.81
85Apr 2028$887.98$382.12$1,270.10$229,537.83
86May 2028$889.45$380.65$1,270.10$228,648.38
87Jun 2028$890.92$379.18$1,270.10$227,757.46
88Jul 2028$892.40$377.70$1,270.10$226,865.06
89Aug 2028$893.88$376.22$1,270.10$225,971.18
90Sep 2028$895.36$374.74$1,270.10$225,075.82
91Oct 2028$896.85$373.25$1,270.10$224,178.97
92Nov 2028$898.34$371.76$1,270.10$223,280.63
93Dec 2028$899.83$370.27$1,270.10$222,380.80
2028 Total$10,700.13$4,541.07$15,241.2
94Jan 2029$901.32$368.78$1,270.10$221,479.48
95Feb 2029$902.81$367.29$1,270.10$220,576.67
96Mar 2029$904.31$365.79$1,270.10$219,672.36
97Apr 2029$905.81$364.29$1,270.10$218,766.55
98May 2029$907.31$362.79$1,270.10$217,859.24
99Jun 2029$908.82$361.28$1,270.10$216,950.42
100Jul 2029$910.32$359.78$1,270.10$216,040.10
101Aug 2029$911.83$358.27$1,270.10$215,128.27
102Sep 2029$913.35$356.75$1,270.10$214,214.92
103Oct 2029$914.86$355.24$1,270.10$213,300.06
104Nov 2029$916.38$353.72$1,270.10$212,383.68
105Dec 2029$917.90$352.20$1,270.10$211,465.78
2029 Total$10,915.02$4,326.18$15,241.2
106Jan 2030$919.42$350.68$1,270.10$210,546.36
107Feb 2030$920.94$349.16$1,270.10$209,625.42
108Mar 2030$922.47$347.63$1,270.10$208,702.95
109Apr 2030$924.00$346.10$1,270.10$207,778.95
110May 2030$925.53$344.57$1,270.10$206,853.42
111Jun 2030$927.07$343.03$1,270.10$205,926.35
112Jul 2030$928.61$341.49$1,270.10$204,997.74
113Aug 2030$930.15$339.95$1,270.10$204,067.59
114Sep 2030$931.69$338.41$1,270.10$203,135.90
115Oct 2030$933.23$336.87$1,270.10$202,202.67
116Nov 2030$934.78$335.32$1,270.10$201,267.89
117Dec 2030$936.33$333.77$1,270.10$200,331.56
2030 Total$11,134.22$4,106.98$15,241.2
118Jan 2031$937.88$332.22$1,270.10$199,393.68
119Feb 2031$939.44$330.66$1,270.10$198,454.24
120Mar 2031$941.00$329.10$1,270.10$197,513.24
121Apr 2031$942.56$327.54$1,270.10$196,570.68
122May 2031$944.12$325.98$1,270.10$195,626.56
123Jun 2031$945.69$324.41$1,270.10$194,680.87
124Jul 2031$947.25$322.85$1,270.10$193,733.62
125Aug 2031$948.83$321.27$1,270.10$192,784.79
126Sep 2031$950.40$319.70$1,270.10$191,834.39
127Oct 2031$951.97$318.13$1,270.10$190,882.42
128Nov 2031$953.55$316.55$1,270.10$189,928.87
129Dec 2031$955.13$314.97$1,270.10$188,973.74
2031 Total$11,357.82$3,883.38$15,241.2
130Jan 2032$956.72$313.38$1,270.10$188,017.02
131Feb 2032$958.31$311.79$1,270.10$187,058.71
132Mar 2032$959.89$310.21$1,270.10$186,098.82
133Apr 2032$961.49$308.61$1,270.10$185,137.33
134May 2032$963.08$307.02$1,270.10$184,174.25
135Jun 2032$964.68$305.42$1,270.10$183,209.57
136Jul 2032$966.28$303.82$1,270.10$182,243.29
137Aug 2032$967.88$302.22$1,270.10$181,275.41
138Sep 2032$969.48$300.62$1,270.10$180,305.93
139Oct 2032$971.09$299.01$1,270.10$179,334.84
140Nov 2032$972.70$297.40$1,270.10$178,362.14
141Dec 2032$974.32$295.78$1,270.10$177,387.82
2032 Total$11,585.92$3,655.28$15,241.2
142Jan 2033$975.93$294.17$1,270.10$176,411.89
143Feb 2033$977.55$292.55$1,270.10$175,434.34
144Mar 2033$979.17$290.93$1,270.10$174,455.17
145Apr 2033$980.80$289.30$1,270.10$173,474.37
146May 2033$982.42$287.68$1,270.10$172,491.95
147Jun 2033$984.05$286.05$1,270.10$171,507.90
148Jul 2033$985.68$284.42$1,270.10$170,522.22
149Aug 2033$987.32$282.78$1,270.10$169,534.90
150Sep 2033$988.95$281.15$1,270.10$168,545.95
151Oct 2033$990.59$279.51$1,270.10$167,555.36
152Nov 2033$992.24$277.86$1,270.10$166,563.12
153Dec 2033$993.88$276.22$1,270.10$165,569.24
2033 Total$11,818.58$3,422.62$15,241.2
154Jan 2034$995.53$274.57$1,270.10$164,573.71
155Feb 2034$997.18$272.92$1,270.10$163,576.53
156Mar 2034$998.84$271.26$1,270.10$162,577.69
157Apr 2034$1,000.49$269.61$1,270.10$161,577.20
158May 2034$1,002.15$267.95$1,270.10$160,575.05
159Jun 2034$1,003.81$266.29$1,270.10$159,571.24
160Jul 2034$1,005.48$264.62$1,270.10$158,565.76
161Aug 2034$1,007.15$262.95$1,270.10$157,558.61
162Sep 2034$1,008.82$261.28$1,270.10$156,549.79
163Oct 2034$1,010.49$259.61$1,270.10$155,539.30
164Nov 2034$1,012.16$257.94$1,270.10$154,527.14
165Dec 2034$1,013.84$256.26$1,270.10$153,513.30
2034 Total$12,055.94$3,185.26$15,241.2
166Jan 2035$1,015.52$254.58$1,270.10$152,497.78
167Feb 2035$1,017.21$252.89$1,270.10$151,480.57
168Mar 2035$1,018.89$251.21$1,270.10$150,461.68
169Apr 2035$1,020.58$249.52$1,270.10$149,441.10
170May 2035$1,022.28$247.82$1,270.10$148,418.82
171Jun 2035$1,023.97$246.13$1,270.10$147,394.85
172Jul 2035$1,025.67$244.43$1,270.10$146,369.18
173Aug 2035$1,027.37$242.73$1,270.10$145,341.81
174Sep 2035$1,029.07$241.03$1,270.10$144,312.74
175Oct 2035$1,030.78$239.32$1,270.10$143,281.96
176Nov 2035$1,032.49$237.61$1,270.10$142,249.47
177Dec 2035$1,034.20$235.90$1,270.10$141,215.27
2035 Total$12,298.03$2,943.17$15,241.2
178Jan 2036$1,035.92$234.18$1,270.10$140,179.35
179Feb 2036$1,037.64$232.46$1,270.10$139,141.71
180Mar 2036$1,039.36$230.74$1,270.10$138,102.35
181Apr 2036$1,041.08$229.02$1,270.10$137,061.27
182May 2036$1,042.81$227.29$1,270.10$136,018.46
183Jun 2036$1,044.54$225.56$1,270.10$134,973.92
184Jul 2036$1,046.27$223.83$1,270.10$133,927.65
185Aug 2036$1,048.00$222.10$1,270.10$132,879.65
186Sep 2036$1,049.74$220.36$1,270.10$131,829.91
187Oct 2036$1,051.48$218.62$1,270.10$130,778.43
188Nov 2036$1,053.23$216.87$1,270.10$129,725.20
189Dec 2036$1,054.97$215.13$1,270.10$128,670.23
2036 Total$12,545.04$2,696.16$15,241.2
190Jan 2037$1,056.72$213.38$1,270.10$127,613.51
191Feb 2037$1,058.47$211.63$1,270.10$126,555.04
192Mar 2037$1,060.23$209.87$1,270.10$125,494.81
193Apr 2037$1,061.99$208.11$1,270.10$124,432.82
194May 2037$1,063.75$206.35$1,270.10$123,369.07
195Jun 2037$1,065.51$204.59$1,270.10$122,303.56
196Jul 2037$1,067.28$202.82$1,270.10$121,236.28
197Aug 2037$1,069.05$201.05$1,270.10$120,167.23
198Sep 2037$1,070.82$199.28$1,270.10$119,096.41
199Oct 2037$1,072.60$197.50$1,270.10$118,023.81
200Nov 2037$1,074.38$195.72$1,270.10$116,949.43
201Dec 2037$1,076.16$193.94$1,270.10$115,873.27
2037 Total$12,796.96$2,444.24$15,241.2
202Jan 2038$1,077.94$192.16$1,270.10$114,795.33
203Feb 2038$1,079.73$190.37$1,270.10$113,715.60
204Mar 2038$1,081.52$188.58$1,270.10$112,634.08
205Apr 2038$1,083.32$186.78$1,270.10$111,550.76
206May 2038$1,085.11$184.99$1,270.10$110,465.65
207Jun 2038$1,086.91$183.19$1,270.10$109,378.74
208Jul 2038$1,088.71$181.39$1,270.10$108,290.03
209Aug 2038$1,090.52$179.58$1,270.10$107,199.51
210Sep 2038$1,092.33$177.77$1,270.10$106,107.18
211Oct 2038$1,094.14$175.96$1,270.10$105,013.04
212Nov 2038$1,095.95$174.15$1,270.10$103,917.09
213Dec 2038$1,097.77$172.33$1,270.10$102,819.32
2038 Total$13,053.95$2,187.25$15,241.2
214Jan 2039$1,099.59$170.51$1,270.10$101,719.73
215Feb 2039$1,101.41$168.69$1,270.10$100,618.32
216Mar 2039$1,103.24$166.86$1,270.10$99,515.08
217Apr 2039$1,105.07$165.03$1,270.10$98,410.01
218May 2039$1,106.90$163.20$1,270.10$97,303.11
219Jun 2039$1,108.74$161.36$1,270.10$96,194.37
220Jul 2039$1,110.58$159.52$1,270.10$95,083.79
221Aug 2039$1,112.42$157.68$1,270.10$93,971.37
222Sep 2039$1,114.26$155.84$1,270.10$92,857.11
223Oct 2039$1,116.11$153.99$1,270.10$91,741.00
224Nov 2039$1,117.96$152.14$1,270.10$90,623.04
225Dec 2039$1,119.82$150.28$1,270.10$89,503.22
2039 Total$13,316.1$1,925.1$15,241.2
226Jan 2040$1,121.67$148.43$1,270.10$88,381.55
227Feb 2040$1,123.53$146.57$1,270.10$87,258.02
228Mar 2040$1,125.40$144.70$1,270.10$86,132.62
229Apr 2040$1,127.26$142.84$1,270.10$85,005.36
230May 2040$1,129.13$140.97$1,270.10$83,876.23
231Jun 2040$1,131.01$139.09$1,270.10$82,745.22
232Jul 2040$1,132.88$137.22$1,270.10$81,612.34
233Aug 2040$1,134.76$135.34$1,270.10$80,477.58
234Sep 2040$1,136.64$133.46$1,270.10$79,340.94
235Oct 2040$1,138.53$131.57$1,270.10$78,202.41
236Nov 2040$1,140.41$129.69$1,270.10$77,062.00
237Dec 2040$1,142.31$127.79$1,270.10$75,919.69
2040 Total$13,583.53$1,657.67$15,241.2
238Jan 2041$1,144.20$125.90$1,270.10$74,775.49
239Feb 2041$1,146.10$124.00$1,270.10$73,629.39
240Mar 2041$1,148.00$122.10$1,270.10$72,481.39
241Apr 2041$1,149.90$120.20$1,270.10$71,331.49
242May 2041$1,151.81$118.29$1,270.10$70,179.68
243Jun 2041$1,153.72$116.38$1,270.10$69,025.96
244Jul 2041$1,155.63$114.47$1,270.10$67,870.33
245Aug 2041$1,157.55$112.55$1,270.10$66,712.78
246Sep 2041$1,159.47$110.63$1,270.10$65,553.31
247Oct 2041$1,161.39$108.71$1,270.10$64,391.92
248Nov 2041$1,163.32$106.78$1,270.10$63,228.60
249Dec 2041$1,165.25$104.85$1,270.10$62,063.35
2041 Total$13,856.34$1,384.86$15,241.2
250Jan 2042$1,167.18$102.92$1,270.10$60,896.17
251Feb 2042$1,169.11$100.99$1,270.10$59,727.06
252Mar 2042$1,171.05$99.05$1,270.10$58,556.01
253Apr 2042$1,172.99$97.11$1,270.10$57,383.02
254May 2042$1,174.94$95.16$1,270.10$56,208.08
255Jun 2042$1,176.89$93.21$1,270.10$55,031.19
256Jul 2042$1,178.84$91.26$1,270.10$53,852.35
257Aug 2042$1,180.79$89.31$1,270.10$52,671.56
258Sep 2042$1,182.75$87.35$1,270.10$51,488.81
259Oct 2042$1,184.71$85.39$1,270.10$50,304.10
260Nov 2042$1,186.68$83.42$1,270.10$49,117.42
261Dec 2042$1,188.65$81.45$1,270.10$47,928.77
2042 Total$14,134.58$1,106.62$15,241.2
262Jan 2043$1,190.62$79.48$1,270.10$46,738.15
263Feb 2043$1,192.59$77.51$1,270.10$45,545.56
264Mar 2043$1,194.57$75.53$1,270.10$44,350.99
265Apr 2043$1,196.55$73.55$1,270.10$43,154.44
266May 2043$1,198.54$71.56$1,270.10$41,955.90
267Jun 2043$1,200.52$69.58$1,270.10$40,755.38
268Jul 2043$1,202.51$67.59$1,270.10$39,552.87
269Aug 2043$1,204.51$65.59$1,270.10$38,348.36
270Sep 2043$1,206.51$63.59$1,270.10$37,141.85
271Oct 2043$1,208.51$61.59$1,270.10$35,933.34
272Nov 2043$1,210.51$59.59$1,270.10$34,722.83
273Dec 2043$1,212.52$57.58$1,270.10$33,510.31
2043 Total$14,418.46$822.74$15,241.2
274Jan 2044$1,214.53$55.57$1,270.10$32,295.78
275Feb 2044$1,216.54$53.56$1,270.10$31,079.24
276Mar 2044$1,218.56$51.54$1,270.10$29,860.68
277Apr 2044$1,220.58$49.52$1,270.10$28,640.10
278May 2044$1,222.61$47.49$1,270.10$27,417.49
279Jun 2044$1,224.63$45.47$1,270.10$26,192.86
280Jul 2044$1,226.66$43.44$1,270.10$24,966.20
281Aug 2044$1,228.70$41.40$1,270.10$23,737.50
282Sep 2044$1,230.74$39.36$1,270.10$22,506.76
283Oct 2044$1,232.78$37.32$1,270.10$21,273.98
284Nov 2044$1,234.82$35.28$1,270.10$20,039.16
285Dec 2044$1,236.87$33.23$1,270.10$18,802.29
2044 Total$14,708.02$533.18$15,241.2
286Jan 2045$1,238.92$31.18$1,270.10$17,563.37
287Feb 2045$1,240.97$29.13$1,270.10$16,322.40
288Mar 2045$1,243.03$27.07$1,270.10$15,079.37
289Apr 2045$1,245.09$25.01$1,270.10$13,834.28
290May 2045$1,247.16$22.94$1,270.10$12,587.12
291Jun 2045$1,249.23$20.87$1,270.10$11,337.89
292Jul 2045$1,251.30$18.80$1,270.10$10,086.59
293Aug 2045$1,253.37$16.73$1,270.10$8,833.22
294Sep 2045$1,255.45$14.65$1,270.10$7,577.77
295Oct 2045$1,257.53$12.57$1,270.10$6,320.24
296Nov 2045$1,259.62$10.48$1,270.10$5,060.62
297Dec 2045$1,261.71$8.39$1,270.10$3,798.91
2045 Total$15,003.38$237.82$15,241.2
298Jan 2046$1,263.80$6.30$1,270.10$2,535.11
299Feb 2046$1,265.90$4.20$1,270.10$1,269.21
300Mar 2046$1,268.00$2.10$1,270.10$1.21
2046 Total$3,797.7$12.6$3,810.3