Borrow amount

$300,000

Advertised Rate

1.90%

Fixed - 1 year

Loan term
25 Years
Reduce Home Loans
Repayment frequency
Monthly
Monthly Repayments
$1,257
Number of repayments
300
Total interest paid
$77,102
Total Repayments

$377,102

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Nov 2020$782.01$475.00$1,257.01$299,217.99
2Dec 2020$783.25$473.76$1,257.01$298,434.74
2020 Total$1,565.26$948.76$2,514.02
3Jan 2021$784.49$472.52$1,257.01$297,650.25
4Feb 2021$785.73$471.28$1,257.01$296,864.52
5Mar 2021$786.97$470.04$1,257.01$296,077.55
6Apr 2021$788.22$468.79$1,257.01$295,289.33
7May 2021$789.47$467.54$1,257.01$294,499.86
8Jun 2021$790.72$466.29$1,257.01$293,709.14
9Jul 2021$791.97$465.04$1,257.01$292,917.17
10Aug 2021$793.22$463.79$1,257.01$292,123.95
11Sep 2021$794.48$462.53$1,257.01$291,329.47
12Oct 2021$795.74$461.27$1,257.01$290,533.73
13Nov 2021$797.00$460.01$1,257.01$289,736.73
14Dec 2021$798.26$458.75$1,257.01$288,938.47
2021 Total$9,496.27$5,587.85$15,084.12
15Jan 2022$799.52$457.49$1,257.01$288,138.95
16Feb 2022$800.79$456.22$1,257.01$287,338.16
17Mar 2022$802.06$454.95$1,257.01$286,536.10
18Apr 2022$803.33$453.68$1,257.01$285,732.77
19May 2022$804.60$452.41$1,257.01$284,928.17
20Jun 2022$805.87$451.14$1,257.01$284,122.30
21Jul 2022$807.15$449.86$1,257.01$283,315.15
22Aug 2022$808.43$448.58$1,257.01$282,506.72
23Sep 2022$809.71$447.30$1,257.01$281,697.01
24Oct 2022$810.99$446.02$1,257.01$280,886.02
25Nov 2022$812.27$444.74$1,257.01$280,073.75
26Dec 2022$813.56$443.45$1,257.01$279,260.19
2022 Total$9,678.28$5,405.84$15,084.12
27Jan 2023$814.85$442.16$1,257.01$278,445.34
28Feb 2023$816.14$440.87$1,257.01$277,629.20
29Mar 2023$817.43$439.58$1,257.01$276,811.77
30Apr 2023$818.72$438.29$1,257.01$275,993.05
31May 2023$820.02$436.99$1,257.01$275,173.03
32Jun 2023$821.32$435.69$1,257.01$274,351.71
33Jul 2023$822.62$434.39$1,257.01$273,529.09
34Aug 2023$823.92$433.09$1,257.01$272,705.17
35Sep 2023$825.23$431.78$1,257.01$271,879.94
36Oct 2023$826.53$430.48$1,257.01$271,053.41
37Nov 2023$827.84$429.17$1,257.01$270,225.57
38Dec 2023$829.15$427.86$1,257.01$269,396.42
2023 Total$9,863.77$5,220.35$15,084.12
39Jan 2024$830.47$426.54$1,257.01$268,565.95
40Feb 2024$831.78$425.23$1,257.01$267,734.17
41Mar 2024$833.10$423.91$1,257.01$266,901.07
42Apr 2024$834.42$422.59$1,257.01$266,066.65
43May 2024$835.74$421.27$1,257.01$265,230.91
44Jun 2024$837.06$419.95$1,257.01$264,393.85
45Jul 2024$838.39$418.62$1,257.01$263,555.46
46Aug 2024$839.71$417.30$1,257.01$262,715.75
47Sep 2024$841.04$415.97$1,257.01$261,874.71
48Oct 2024$842.38$414.63$1,257.01$261,032.33
49Nov 2024$843.71$413.30$1,257.01$260,188.62
50Dec 2024$845.04$411.97$1,257.01$259,343.58
2024 Total$10,052.84$5,031.28$15,084.12
51Jan 2025$846.38$410.63$1,257.01$258,497.20
52Feb 2025$847.72$409.29$1,257.01$257,649.48
53Mar 2025$849.06$407.95$1,257.01$256,800.42
54Apr 2025$850.41$406.60$1,257.01$255,950.01
55May 2025$851.76$405.25$1,257.01$255,098.25
56Jun 2025$853.10$403.91$1,257.01$254,245.15
57Jul 2025$854.46$402.55$1,257.01$253,390.69
58Aug 2025$855.81$401.20$1,257.01$252,534.88
59Sep 2025$857.16$399.85$1,257.01$251,677.72
60Oct 2025$858.52$398.49$1,257.01$250,819.20
61Nov 2025$859.88$397.13$1,257.01$249,959.32
62Dec 2025$861.24$395.77$1,257.01$249,098.08
2025 Total$10,245.5$4,838.62$15,084.12
63Jan 2026$862.60$394.41$1,257.01$248,235.48
64Feb 2026$863.97$393.04$1,257.01$247,371.51
65Mar 2026$865.34$391.67$1,257.01$246,506.17
66Apr 2026$866.71$390.30$1,257.01$245,639.46
67May 2026$868.08$388.93$1,257.01$244,771.38
68Jun 2026$869.46$387.55$1,257.01$243,901.92
69Jul 2026$870.83$386.18$1,257.01$243,031.09
70Aug 2026$872.21$384.80$1,257.01$242,158.88
71Sep 2026$873.59$383.42$1,257.01$241,285.29
72Oct 2026$874.97$382.04$1,257.01$240,410.32
73Nov 2026$876.36$380.65$1,257.01$239,533.96
74Dec 2026$877.75$379.26$1,257.01$238,656.21
2026 Total$10,441.87$4,642.25$15,084.12
75Jan 2027$879.14$377.87$1,257.01$237,777.07
76Feb 2027$880.53$376.48$1,257.01$236,896.54
77Mar 2027$881.92$375.09$1,257.01$236,014.62
78Apr 2027$883.32$373.69$1,257.01$235,131.30
79May 2027$884.72$372.29$1,257.01$234,246.58
80Jun 2027$886.12$370.89$1,257.01$233,360.46
81Jul 2027$887.52$369.49$1,257.01$232,472.94
82Aug 2027$888.93$368.08$1,257.01$231,584.01
83Sep 2027$890.34$366.67$1,257.01$230,693.67
84Oct 2027$891.75$365.26$1,257.01$229,801.92
85Nov 2027$893.16$363.85$1,257.01$228,908.76
86Dec 2027$894.57$362.44$1,257.01$228,014.19
2027 Total$10,642.02$4,442.1$15,084.12
87Jan 2028$895.99$361.02$1,257.01$227,118.20
88Feb 2028$897.41$359.60$1,257.01$226,220.79
89Mar 2028$898.83$358.18$1,257.01$225,321.96
90Apr 2028$900.25$356.76$1,257.01$224,421.71
91May 2028$901.68$355.33$1,257.01$223,520.03
92Jun 2028$903.10$353.91$1,257.01$222,616.93
93Jul 2028$904.53$352.48$1,257.01$221,712.40
94Aug 2028$905.97$351.04$1,257.01$220,806.43
95Sep 2028$907.40$349.61$1,257.01$219,899.03
96Oct 2028$908.84$348.17$1,257.01$218,990.19
97Nov 2028$910.28$346.73$1,257.01$218,079.91
98Dec 2028$911.72$345.29$1,257.01$217,168.19
2028 Total$10,846$4,238.12$15,084.12
99Jan 2029$913.16$343.85$1,257.01$216,255.03
100Feb 2029$914.61$342.40$1,257.01$215,340.42
101Mar 2029$916.05$340.96$1,257.01$214,424.37
102Apr 2029$917.50$339.51$1,257.01$213,506.87
103May 2029$918.96$338.05$1,257.01$212,587.91
104Jun 2029$920.41$336.60$1,257.01$211,667.50
105Jul 2029$921.87$335.14$1,257.01$210,745.63
106Aug 2029$923.33$333.68$1,257.01$209,822.30
107Sep 2029$924.79$332.22$1,257.01$208,897.51
108Oct 2029$926.26$330.75$1,257.01$207,971.25
109Nov 2029$927.72$329.29$1,257.01$207,043.53
110Dec 2029$929.19$327.82$1,257.01$206,114.34
2029 Total$11,053.85$4,030.27$15,084.12
111Jan 2030$930.66$326.35$1,257.01$205,183.68
112Feb 2030$932.14$324.87$1,257.01$204,251.54
113Mar 2030$933.61$323.40$1,257.01$203,317.93
114Apr 2030$935.09$321.92$1,257.01$202,382.84
115May 2030$936.57$320.44$1,257.01$201,446.27
116Jun 2030$938.05$318.96$1,257.01$200,508.22
117Jul 2030$939.54$317.47$1,257.01$199,568.68
118Aug 2030$941.03$315.98$1,257.01$198,627.65
119Sep 2030$942.52$314.49$1,257.01$197,685.13
120Oct 2030$944.01$313.00$1,257.01$196,741.12
121Nov 2030$945.50$311.51$1,257.01$195,795.62
122Dec 2030$947.00$310.01$1,257.01$194,848.62
2030 Total$11,265.72$3,818.4$15,084.12
123Jan 2031$948.50$308.51$1,257.01$193,900.12
124Feb 2031$950.00$307.01$1,257.01$192,950.12
125Mar 2031$951.51$305.50$1,257.01$191,998.61
126Apr 2031$953.01$304.00$1,257.01$191,045.60
127May 2031$954.52$302.49$1,257.01$190,091.08
128Jun 2031$956.03$300.98$1,257.01$189,135.05
129Jul 2031$957.55$299.46$1,257.01$188,177.50
130Aug 2031$959.06$297.95$1,257.01$187,218.44
131Sep 2031$960.58$296.43$1,257.01$186,257.86
132Oct 2031$962.10$294.91$1,257.01$185,295.76
133Nov 2031$963.63$293.38$1,257.01$184,332.13
134Dec 2031$965.15$291.86$1,257.01$183,366.98
2031 Total$11,481.64$3,602.48$15,084.12
135Jan 2032$966.68$290.33$1,257.01$182,400.30
136Feb 2032$968.21$288.80$1,257.01$181,432.09
137Mar 2032$969.74$287.27$1,257.01$180,462.35
138Apr 2032$971.28$285.73$1,257.01$179,491.07
139May 2032$972.82$284.19$1,257.01$178,518.25
140Jun 2032$974.36$282.65$1,257.01$177,543.89
141Jul 2032$975.90$281.11$1,257.01$176,567.99
142Aug 2032$977.44$279.57$1,257.01$175,590.55
143Sep 2032$978.99$278.02$1,257.01$174,611.56
144Oct 2032$980.54$276.47$1,257.01$173,631.02
145Nov 2032$982.09$274.92$1,257.01$172,648.93
146Dec 2032$983.65$273.36$1,257.01$171,665.28
2032 Total$11,701.7$3,382.42$15,084.12
147Jan 2033$985.21$271.80$1,257.01$170,680.07
148Feb 2033$986.77$270.24$1,257.01$169,693.30
149Mar 2033$988.33$268.68$1,257.01$168,704.97
150Apr 2033$989.89$267.12$1,257.01$167,715.08
151May 2033$991.46$265.55$1,257.01$166,723.62
152Jun 2033$993.03$263.98$1,257.01$165,730.59
153Jul 2033$994.60$262.41$1,257.01$164,735.99
154Aug 2033$996.18$260.83$1,257.01$163,739.81
155Sep 2033$997.76$259.25$1,257.01$162,742.05
156Oct 2033$999.34$257.67$1,257.01$161,742.71
157Nov 2033$1,000.92$256.09$1,257.01$160,741.79
158Dec 2033$1,002.50$254.51$1,257.01$159,739.29
2033 Total$11,925.99$3,158.13$15,084.12
159Jan 2034$1,004.09$252.92$1,257.01$158,735.20
160Feb 2034$1,005.68$251.33$1,257.01$157,729.52
161Mar 2034$1,007.27$249.74$1,257.01$156,722.25
162Apr 2034$1,008.87$248.14$1,257.01$155,713.38
163May 2034$1,010.46$246.55$1,257.01$154,702.92
164Jun 2034$1,012.06$244.95$1,257.01$153,690.86
165Jul 2034$1,013.67$243.34$1,257.01$152,677.19
166Aug 2034$1,015.27$241.74$1,257.01$151,661.92
167Sep 2034$1,016.88$240.13$1,257.01$150,645.04
168Oct 2034$1,018.49$238.52$1,257.01$149,626.55
169Nov 2034$1,020.10$236.91$1,257.01$148,606.45
170Dec 2034$1,021.72$235.29$1,257.01$147,584.73
2034 Total$12,154.56$2,929.56$15,084.12
171Jan 2035$1,023.33$233.68$1,257.01$146,561.40
172Feb 2035$1,024.95$232.06$1,257.01$145,536.45
173Mar 2035$1,026.58$230.43$1,257.01$144,509.87
174Apr 2035$1,028.20$228.81$1,257.01$143,481.67
175May 2035$1,029.83$227.18$1,257.01$142,451.84
176Jun 2035$1,031.46$225.55$1,257.01$141,420.38
177Jul 2035$1,033.09$223.92$1,257.01$140,387.29
178Aug 2035$1,034.73$222.28$1,257.01$139,352.56
179Sep 2035$1,036.37$220.64$1,257.01$138,316.19
180Oct 2035$1,038.01$219.00$1,257.01$137,278.18
181Nov 2035$1,039.65$217.36$1,257.01$136,238.53
182Dec 2035$1,041.30$215.71$1,257.01$135,197.23
2035 Total$12,387.5$2,696.62$15,084.12
183Jan 2036$1,042.95$214.06$1,257.01$134,154.28
184Feb 2036$1,044.60$212.41$1,257.01$133,109.68
185Mar 2036$1,046.25$210.76$1,257.01$132,063.43
186Apr 2036$1,047.91$209.10$1,257.01$131,015.52
187May 2036$1,049.57$207.44$1,257.01$129,965.95
188Jun 2036$1,051.23$205.78$1,257.01$128,914.72
189Jul 2036$1,052.90$204.11$1,257.01$127,861.82
190Aug 2036$1,054.56$202.45$1,257.01$126,807.26
191Sep 2036$1,056.23$200.78$1,257.01$125,751.03
192Oct 2036$1,057.90$199.11$1,257.01$124,693.13
193Nov 2036$1,059.58$197.43$1,257.01$123,633.55
194Dec 2036$1,061.26$195.75$1,257.01$122,572.29
2036 Total$12,624.94$2,459.18$15,084.12
195Jan 2037$1,062.94$194.07$1,257.01$121,509.35
196Feb 2037$1,064.62$192.39$1,257.01$120,444.73
197Mar 2037$1,066.31$190.70$1,257.01$119,378.42
198Apr 2037$1,067.99$189.02$1,257.01$118,310.43
199May 2037$1,069.69$187.32$1,257.01$117,240.74
200Jun 2037$1,071.38$185.63$1,257.01$116,169.36
201Jul 2037$1,073.08$183.93$1,257.01$115,096.28
202Aug 2037$1,074.77$182.24$1,257.01$114,021.51
203Sep 2037$1,076.48$180.53$1,257.01$112,945.03
204Oct 2037$1,078.18$178.83$1,257.01$111,866.85
205Nov 2037$1,079.89$177.12$1,257.01$110,786.96
206Dec 2037$1,081.60$175.41$1,257.01$109,705.36
2037 Total$12,866.93$2,217.19$15,084.12
207Jan 2038$1,083.31$173.70$1,257.01$108,622.05
208Feb 2038$1,085.03$171.98$1,257.01$107,537.02
209Mar 2038$1,086.74$170.27$1,257.01$106,450.28
210Apr 2038$1,088.46$168.55$1,257.01$105,361.82
211May 2038$1,090.19$166.82$1,257.01$104,271.63
212Jun 2038$1,091.91$165.10$1,257.01$103,179.72
213Jul 2038$1,093.64$163.37$1,257.01$102,086.08
214Aug 2038$1,095.37$161.64$1,257.01$100,990.71
215Sep 2038$1,097.11$159.90$1,257.01$99,893.60
216Oct 2038$1,098.85$158.16$1,257.01$98,794.75
217Nov 2038$1,100.58$156.43$1,257.01$97,694.17
218Dec 2038$1,102.33$154.68$1,257.01$96,591.84
2038 Total$13,113.52$1,970.6$15,084.12
219Jan 2039$1,104.07$152.94$1,257.01$95,487.77
220Feb 2039$1,105.82$151.19$1,257.01$94,381.95
221Mar 2039$1,107.57$149.44$1,257.01$93,274.38
222Apr 2039$1,109.33$147.68$1,257.01$92,165.05
223May 2039$1,111.08$145.93$1,257.01$91,053.97
224Jun 2039$1,112.84$144.17$1,257.01$89,941.13
225Jul 2039$1,114.60$142.41$1,257.01$88,826.53
226Aug 2039$1,116.37$140.64$1,257.01$87,710.16
227Sep 2039$1,118.14$138.87$1,257.01$86,592.02
228Oct 2039$1,119.91$137.10$1,257.01$85,472.11
229Nov 2039$1,121.68$135.33$1,257.01$84,350.43
230Dec 2039$1,123.46$133.55$1,257.01$83,226.97
2039 Total$13,364.87$1,719.25$15,084.12
231Jan 2040$1,125.23$131.78$1,257.01$82,101.74
232Feb 2040$1,127.02$129.99$1,257.01$80,974.72
233Mar 2040$1,128.80$128.21$1,257.01$79,845.92
234Apr 2040$1,130.59$126.42$1,257.01$78,715.33
235May 2040$1,132.38$124.63$1,257.01$77,582.95
236Jun 2040$1,134.17$122.84$1,257.01$76,448.78
237Jul 2040$1,135.97$121.04$1,257.01$75,312.81
238Aug 2040$1,137.76$119.25$1,257.01$74,175.05
239Sep 2040$1,139.57$117.44$1,257.01$73,035.48
240Oct 2040$1,141.37$115.64$1,257.01$71,894.11
241Nov 2040$1,143.18$113.83$1,257.01$70,750.93
242Dec 2040$1,144.99$112.02$1,257.01$69,605.94
2040 Total$13,621.03$1,463.09$15,084.12
243Jan 2041$1,146.80$110.21$1,257.01$68,459.14
244Feb 2041$1,148.62$108.39$1,257.01$67,310.52
245Mar 2041$1,150.44$106.57$1,257.01$66,160.08
246Apr 2041$1,152.26$104.75$1,257.01$65,007.82
247May 2041$1,154.08$102.93$1,257.01$63,853.74
248Jun 2041$1,155.91$101.10$1,257.01$62,697.83
249Jul 2041$1,157.74$99.27$1,257.01$61,540.09
250Aug 2041$1,159.57$97.44$1,257.01$60,380.52
251Sep 2041$1,161.41$95.60$1,257.01$59,219.11
252Oct 2041$1,163.25$93.76$1,257.01$58,055.86
253Nov 2041$1,165.09$91.92$1,257.01$56,890.77
254Dec 2041$1,166.93$90.08$1,257.01$55,723.84
2041 Total$13,882.1$1,202.02$15,084.12
255Jan 2042$1,168.78$88.23$1,257.01$54,555.06
256Feb 2042$1,170.63$86.38$1,257.01$53,384.43
257Mar 2042$1,172.48$84.53$1,257.01$52,211.95
258Apr 2042$1,174.34$82.67$1,257.01$51,037.61
259May 2042$1,176.20$80.81$1,257.01$49,861.41
260Jun 2042$1,178.06$78.95$1,257.01$48,683.35
261Jul 2042$1,179.93$77.08$1,257.01$47,503.42
262Aug 2042$1,181.80$75.21$1,257.01$46,321.62
263Sep 2042$1,183.67$73.34$1,257.01$45,137.95
264Oct 2042$1,185.54$71.47$1,257.01$43,952.41
265Nov 2042$1,187.42$69.59$1,257.01$42,764.99
266Dec 2042$1,189.30$67.71$1,257.01$41,575.69
2042 Total$14,148.15$935.97$15,084.12
267Jan 2043$1,191.18$65.83$1,257.01$40,384.51
268Feb 2043$1,193.07$63.94$1,257.01$39,191.44
269Mar 2043$1,194.96$62.05$1,257.01$37,996.48
270Apr 2043$1,196.85$60.16$1,257.01$36,799.63
271May 2043$1,198.74$58.27$1,257.01$35,600.89
272Jun 2043$1,200.64$56.37$1,257.01$34,400.25
273Jul 2043$1,202.54$54.47$1,257.01$33,197.71
274Aug 2043$1,204.45$52.56$1,257.01$31,993.26
275Sep 2043$1,206.35$50.66$1,257.01$30,786.91
276Oct 2043$1,208.26$48.75$1,257.01$29,578.65
277Nov 2043$1,210.18$46.83$1,257.01$28,368.47
278Dec 2043$1,212.09$44.92$1,257.01$27,156.38
2043 Total$14,419.31$664.81$15,084.12
279Jan 2044$1,214.01$43.00$1,257.01$25,942.37
280Feb 2044$1,215.93$41.08$1,257.01$24,726.44
281Mar 2044$1,217.86$39.15$1,257.01$23,508.58
282Apr 2044$1,219.79$37.22$1,257.01$22,288.79
283May 2044$1,221.72$35.29$1,257.01$21,067.07
284Jun 2044$1,223.65$33.36$1,257.01$19,843.42
285Jul 2044$1,225.59$31.42$1,257.01$18,617.83
286Aug 2044$1,227.53$29.48$1,257.01$17,390.30
287Sep 2044$1,229.48$27.53$1,257.01$16,160.82
288Oct 2044$1,231.42$25.59$1,257.01$14,929.40
289Nov 2044$1,233.37$23.64$1,257.01$13,696.03
290Dec 2044$1,235.32$21.69$1,257.01$12,460.71
2044 Total$14,695.67$388.45$15,084.12
291Jan 2045$1,237.28$19.73$1,257.01$11,223.43
292Feb 2045$1,239.24$17.77$1,257.01$9,984.19
293Mar 2045$1,241.20$15.81$1,257.01$8,742.99
294Apr 2045$1,243.17$13.84$1,257.01$7,499.82
295May 2045$1,245.14$11.87$1,257.01$6,254.68
296Jun 2045$1,247.11$9.90$1,257.01$5,007.57
297Jul 2045$1,249.08$7.93$1,257.01$3,758.49
298Aug 2045$1,251.06$5.95$1,257.01$2,507.43
299Sep 2045$1,253.04$3.97$1,257.01$1,254.39
300Oct 2045$1,254.39$1.99$1,256.38$0.00
2045 Total$12,460.71$108.76$12,569.47