Borrow amount

$300,000

Advertised Rate

2.79%

Variable

Loan term
25 Years
Reduce Home Loans
Repayment frequency
Monthly
Monthly Repayments
$1,390
Number of repayments
300
Total interest paid
$117,025
Total Repayments

$417,024

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Dec 2020$692.58$697.50$1,390.08$299,307.42
2020 Total$692.58$697.5$1,390.08
2Jan 2021$694.19$695.89$1,390.08$298,613.23
3Feb 2021$695.80$694.28$1,390.08$297,917.43
4Mar 2021$697.42$692.66$1,390.08$297,220.01
5Apr 2021$699.04$691.04$1,390.08$296,520.97
6May 2021$700.67$689.41$1,390.08$295,820.30
7Jun 2021$702.30$687.78$1,390.08$295,118.00
8Jul 2021$703.93$686.15$1,390.08$294,414.07
9Aug 2021$705.57$684.51$1,390.08$293,708.50
10Sep 2021$707.21$682.87$1,390.08$293,001.29
11Oct 2021$708.85$681.23$1,390.08$292,292.44
12Nov 2021$710.50$679.58$1,390.08$291,581.94
13Dec 2021$712.15$677.93$1,390.08$290,869.79
2021 Total$8,437.63$8,243.33$16,680.96
14Jan 2022$713.81$676.27$1,390.08$290,155.98
15Feb 2022$715.47$674.61$1,390.08$289,440.51
16Mar 2022$717.13$672.95$1,390.08$288,723.38
17Apr 2022$718.80$671.28$1,390.08$288,004.58
18May 2022$720.47$669.61$1,390.08$287,284.11
19Jun 2022$722.14$667.94$1,390.08$286,561.97
20Jul 2022$723.82$666.26$1,390.08$285,838.15
21Aug 2022$725.51$664.57$1,390.08$285,112.64
22Sep 2022$727.19$662.89$1,390.08$284,385.45
23Oct 2022$728.88$661.20$1,390.08$283,656.57
24Nov 2022$730.58$659.50$1,390.08$282,925.99
25Dec 2022$732.28$657.80$1,390.08$282,193.71
2022 Total$8,676.08$8,004.88$16,680.96
26Jan 2023$733.98$656.10$1,390.08$281,459.73
27Feb 2023$735.69$654.39$1,390.08$280,724.04
28Mar 2023$737.40$652.68$1,390.08$279,986.64
29Apr 2023$739.11$650.97$1,390.08$279,247.53
30May 2023$740.83$649.25$1,390.08$278,506.70
31Jun 2023$742.55$647.53$1,390.08$277,764.15
32Jul 2023$744.28$645.80$1,390.08$277,019.87
33Aug 2023$746.01$644.07$1,390.08$276,273.86
34Sep 2023$747.74$642.34$1,390.08$275,526.12
35Oct 2023$749.48$640.60$1,390.08$274,776.64
36Nov 2023$751.22$638.86$1,390.08$274,025.42
37Dec 2023$752.97$637.11$1,390.08$273,272.45
2023 Total$8,921.26$7,759.7$16,680.96
38Jan 2024$754.72$635.36$1,390.08$272,517.73
39Feb 2024$756.48$633.60$1,390.08$271,761.25
40Mar 2024$758.24$631.84$1,390.08$271,003.01
41Apr 2024$760.00$630.08$1,390.08$270,243.01
42May 2024$761.77$628.31$1,390.08$269,481.24
43Jun 2024$763.54$626.54$1,390.08$268,717.70
44Jul 2024$765.31$624.77$1,390.08$267,952.39
45Aug 2024$767.09$622.99$1,390.08$267,185.30
46Sep 2024$768.87$621.21$1,390.08$266,416.43
47Oct 2024$770.66$619.42$1,390.08$265,645.77
48Nov 2024$772.45$617.63$1,390.08$264,873.32
49Dec 2024$774.25$615.83$1,390.08$264,099.07
2024 Total$9,173.38$7,507.58$16,680.96
50Jan 2025$776.05$614.03$1,390.08$263,323.02
51Feb 2025$777.85$612.23$1,390.08$262,545.17
52Mar 2025$779.66$610.42$1,390.08$261,765.51
53Apr 2025$781.48$608.60$1,390.08$260,984.03
54May 2025$783.29$606.79$1,390.08$260,200.74
55Jun 2025$785.11$604.97$1,390.08$259,415.63
56Jul 2025$786.94$603.14$1,390.08$258,628.69
57Aug 2025$788.77$601.31$1,390.08$257,839.92
58Sep 2025$790.60$599.48$1,390.08$257,049.32
59Oct 2025$792.44$597.64$1,390.08$256,256.88
60Nov 2025$794.28$595.80$1,390.08$255,462.60
61Dec 2025$796.13$593.95$1,390.08$254,666.47
2025 Total$9,432.6$7,248.36$16,680.96
62Jan 2026$797.98$592.10$1,390.08$253,868.49
63Feb 2026$799.84$590.24$1,390.08$253,068.65
64Mar 2026$801.70$588.38$1,390.08$252,266.95
65Apr 2026$803.56$586.52$1,390.08$251,463.39
66May 2026$805.43$584.65$1,390.08$250,657.96
67Jun 2026$807.30$582.78$1,390.08$249,850.66
68Jul 2026$809.18$580.90$1,390.08$249,041.48
69Aug 2026$811.06$579.02$1,390.08$248,230.42
70Sep 2026$812.94$577.14$1,390.08$247,417.48
71Oct 2026$814.83$575.25$1,390.08$246,602.65
72Nov 2026$816.73$573.35$1,390.08$245,785.92
73Dec 2026$818.63$571.45$1,390.08$244,967.29
2026 Total$9,699.18$6,981.78$16,680.96
74Jan 2027$820.53$569.55$1,390.08$244,146.76
75Feb 2027$822.44$567.64$1,390.08$243,324.32
76Mar 2027$824.35$565.73$1,390.08$242,499.97
77Apr 2027$826.27$563.81$1,390.08$241,673.70
78May 2027$828.19$561.89$1,390.08$240,845.51
79Jun 2027$830.11$559.97$1,390.08$240,015.40
80Jul 2027$832.04$558.04$1,390.08$239,183.36
81Aug 2027$833.98$556.10$1,390.08$238,349.38
82Sep 2027$835.92$554.16$1,390.08$237,513.46
83Oct 2027$837.86$552.22$1,390.08$236,675.60
84Nov 2027$839.81$550.27$1,390.08$235,835.79
85Dec 2027$841.76$548.32$1,390.08$234,994.03
2027 Total$9,973.26$6,707.7$16,680.96
86Jan 2028$843.72$546.36$1,390.08$234,150.31
87Feb 2028$845.68$544.40$1,390.08$233,304.63
88Mar 2028$847.65$542.43$1,390.08$232,456.98
89Apr 2028$849.62$540.46$1,390.08$231,607.36
90May 2028$851.59$538.49$1,390.08$230,755.77
91Jun 2028$853.57$536.51$1,390.08$229,902.20
92Jul 2028$855.56$534.52$1,390.08$229,046.64
93Aug 2028$857.55$532.53$1,390.08$228,189.09
94Sep 2028$859.54$530.54$1,390.08$227,329.55
95Oct 2028$861.54$528.54$1,390.08$226,468.01
96Nov 2028$863.54$526.54$1,390.08$225,604.47
97Dec 2028$865.55$524.53$1,390.08$224,738.92
2028 Total$10,255.11$6,425.85$16,680.96
98Jan 2029$867.56$522.52$1,390.08$223,871.36
99Feb 2029$869.58$520.50$1,390.08$223,001.78
100Mar 2029$871.60$518.48$1,390.08$222,130.18
101Apr 2029$873.63$516.45$1,390.08$221,256.55
102May 2029$875.66$514.42$1,390.08$220,380.89
103Jun 2029$877.69$512.39$1,390.08$219,503.20
104Jul 2029$879.74$510.34$1,390.08$218,623.46
105Aug 2029$881.78$508.30$1,390.08$217,741.68
106Sep 2029$883.83$506.25$1,390.08$216,857.85
107Oct 2029$885.89$504.19$1,390.08$215,971.96
108Nov 2029$887.95$502.13$1,390.08$215,084.01
109Dec 2029$890.01$500.07$1,390.08$214,194.00
2029 Total$10,544.92$6,136.04$16,680.96
110Jan 2030$892.08$498.00$1,390.08$213,301.92
111Feb 2030$894.15$495.93$1,390.08$212,407.77
112Mar 2030$896.23$493.85$1,390.08$211,511.54
113Apr 2030$898.32$491.76$1,390.08$210,613.22
114May 2030$900.40$489.68$1,390.08$209,712.82
115Jun 2030$902.50$487.58$1,390.08$208,810.32
116Jul 2030$904.60$485.48$1,390.08$207,905.72
117Aug 2030$906.70$483.38$1,390.08$206,999.02
118Sep 2030$908.81$481.27$1,390.08$206,090.21
119Oct 2030$910.92$479.16$1,390.08$205,179.29
120Nov 2030$913.04$477.04$1,390.08$204,266.25
121Dec 2030$915.16$474.92$1,390.08$203,351.09
2030 Total$10,842.91$5,838.05$16,680.96
122Jan 2031$917.29$472.79$1,390.08$202,433.80
123Feb 2031$919.42$470.66$1,390.08$201,514.38
124Mar 2031$921.56$468.52$1,390.08$200,592.82
125Apr 2031$923.70$466.38$1,390.08$199,669.12
126May 2031$925.85$464.23$1,390.08$198,743.27
127Jun 2031$928.00$462.08$1,390.08$197,815.27
128Jul 2031$930.16$459.92$1,390.08$196,885.11
129Aug 2031$932.32$457.76$1,390.08$195,952.79
130Sep 2031$934.49$455.59$1,390.08$195,018.30
131Oct 2031$936.66$453.42$1,390.08$194,081.64
132Nov 2031$938.84$451.24$1,390.08$193,142.80
133Dec 2031$941.02$449.06$1,390.08$192,201.78
2031 Total$11,149.31$5,531.65$16,680.96
134Jan 2032$943.21$446.87$1,390.08$191,258.57
135Feb 2032$945.40$444.68$1,390.08$190,313.17
136Mar 2032$947.60$442.48$1,390.08$189,365.57
137Apr 2032$949.81$440.27$1,390.08$188,415.76
138May 2032$952.01$438.07$1,390.08$187,463.75
139Jun 2032$954.23$435.85$1,390.08$186,509.52
140Jul 2032$956.45$433.63$1,390.08$185,553.07
141Aug 2032$958.67$431.41$1,390.08$184,594.40
142Sep 2032$960.90$429.18$1,390.08$183,633.50
143Oct 2032$963.13$426.95$1,390.08$182,670.37
144Nov 2032$965.37$424.71$1,390.08$181,705.00
145Dec 2032$967.62$422.46$1,390.08$180,737.38
2032 Total$11,464.4$5,216.56$16,680.96
146Jan 2033$969.87$420.21$1,390.08$179,767.51
147Feb 2033$972.12$417.96$1,390.08$178,795.39
148Mar 2033$974.38$415.70$1,390.08$177,821.01
149Apr 2033$976.65$413.43$1,390.08$176,844.36
150May 2033$978.92$411.16$1,390.08$175,865.44
151Jun 2033$981.19$408.89$1,390.08$174,884.25
152Jul 2033$983.47$406.61$1,390.08$173,900.78
153Aug 2033$985.76$404.32$1,390.08$172,915.02
154Sep 2033$988.05$402.03$1,390.08$171,926.97
155Oct 2033$990.35$399.73$1,390.08$170,936.62
156Nov 2033$992.65$397.43$1,390.08$169,943.97
157Dec 2033$994.96$395.12$1,390.08$168,949.01
2033 Total$11,788.37$4,892.59$16,680.96
158Jan 2034$997.27$392.81$1,390.08$167,951.74
159Feb 2034$999.59$390.49$1,390.08$166,952.15
160Mar 2034$1,001.92$388.16$1,390.08$165,950.23
161Apr 2034$1,004.25$385.83$1,390.08$164,945.98
162May 2034$1,006.58$383.50$1,390.08$163,939.40
163Jun 2034$1,008.92$381.16$1,390.08$162,930.48
164Jul 2034$1,011.27$378.81$1,390.08$161,919.21
165Aug 2034$1,013.62$376.46$1,390.08$160,905.59
166Sep 2034$1,015.97$374.11$1,390.08$159,889.62
167Oct 2034$1,018.34$371.74$1,390.08$158,871.28
168Nov 2034$1,020.70$369.38$1,390.08$157,850.58
169Dec 2034$1,023.08$367.00$1,390.08$156,827.50
2034 Total$12,121.51$4,559.45$16,680.96
170Jan 2035$1,025.46$364.62$1,390.08$155,802.04
171Feb 2035$1,027.84$362.24$1,390.08$154,774.20
172Mar 2035$1,030.23$359.85$1,390.08$153,743.97
173Apr 2035$1,032.63$357.45$1,390.08$152,711.34
174May 2035$1,035.03$355.05$1,390.08$151,676.31
175Jun 2035$1,037.43$352.65$1,390.08$150,638.88
176Jul 2035$1,039.84$350.24$1,390.08$149,599.04
177Aug 2035$1,042.26$347.82$1,390.08$148,556.78
178Sep 2035$1,044.69$345.39$1,390.08$147,512.09
179Oct 2035$1,047.11$342.97$1,390.08$146,464.98
180Nov 2035$1,049.55$340.53$1,390.08$145,415.43
181Dec 2035$1,051.99$338.09$1,390.08$144,363.44
2035 Total$12,464.06$4,216.9$16,680.96
182Jan 2036$1,054.44$335.64$1,390.08$143,309.00
183Feb 2036$1,056.89$333.19$1,390.08$142,252.11
184Mar 2036$1,059.34$330.74$1,390.08$141,192.77
185Apr 2036$1,061.81$328.27$1,390.08$140,130.96
186May 2036$1,064.28$325.80$1,390.08$139,066.68
187Jun 2036$1,066.75$323.33$1,390.08$137,999.93
188Jul 2036$1,069.23$320.85$1,390.08$136,930.70
189Aug 2036$1,071.72$318.36$1,390.08$135,858.98
190Sep 2036$1,074.21$315.87$1,390.08$134,784.77
191Oct 2036$1,076.71$313.37$1,390.08$133,708.06
192Nov 2036$1,079.21$310.87$1,390.08$132,628.85
193Dec 2036$1,081.72$308.36$1,390.08$131,547.13
2036 Total$12,816.31$3,864.65$16,680.96
194Jan 2037$1,084.23$305.85$1,390.08$130,462.90
195Feb 2037$1,086.75$303.33$1,390.08$129,376.15
196Mar 2037$1,089.28$300.80$1,390.08$128,286.87
197Apr 2037$1,091.81$298.27$1,390.08$127,195.06
198May 2037$1,094.35$295.73$1,390.08$126,100.71
199Jun 2037$1,096.90$293.18$1,390.08$125,003.81
200Jul 2037$1,099.45$290.63$1,390.08$123,904.36
201Aug 2037$1,102.00$288.08$1,390.08$122,802.36
202Sep 2037$1,104.56$285.52$1,390.08$121,697.80
203Oct 2037$1,107.13$282.95$1,390.08$120,590.67
204Nov 2037$1,109.71$280.37$1,390.08$119,480.96
205Dec 2037$1,112.29$277.79$1,390.08$118,368.67
2037 Total$13,178.46$3,502.5$16,680.96
206Jan 2038$1,114.87$275.21$1,390.08$117,253.80
207Feb 2038$1,117.46$272.62$1,390.08$116,136.34
208Mar 2038$1,120.06$270.02$1,390.08$115,016.28
209Apr 2038$1,122.67$267.41$1,390.08$113,893.61
210May 2038$1,125.28$264.80$1,390.08$112,768.33
211Jun 2038$1,127.89$262.19$1,390.08$111,640.44
212Jul 2038$1,130.52$259.56$1,390.08$110,509.92
213Aug 2038$1,133.14$256.94$1,390.08$109,376.78
214Sep 2038$1,135.78$254.30$1,390.08$108,241.00
215Oct 2038$1,138.42$251.66$1,390.08$107,102.58
216Nov 2038$1,141.07$249.01$1,390.08$105,961.51
217Dec 2038$1,143.72$246.36$1,390.08$104,817.79
2038 Total$13,550.88$3,130.08$16,680.96
218Jan 2039$1,146.38$243.70$1,390.08$103,671.41
219Feb 2039$1,149.04$241.04$1,390.08$102,522.37
220Mar 2039$1,151.72$238.36$1,390.08$101,370.65
221Apr 2039$1,154.39$235.69$1,390.08$100,216.26
222May 2039$1,157.08$233.00$1,390.08$99,059.18
223Jun 2039$1,159.77$230.31$1,390.08$97,899.41
224Jul 2039$1,162.46$227.62$1,390.08$96,736.95
225Aug 2039$1,165.17$224.91$1,390.08$95,571.78
226Sep 2039$1,167.88$222.20$1,390.08$94,403.90
227Oct 2039$1,170.59$219.49$1,390.08$93,233.31
228Nov 2039$1,173.31$216.77$1,390.08$92,060.00
229Dec 2039$1,176.04$214.04$1,390.08$90,883.96
2039 Total$13,933.83$2,747.13$16,680.96
230Jan 2040$1,178.77$211.31$1,390.08$89,705.19
231Feb 2040$1,181.52$208.56$1,390.08$88,523.67
232Mar 2040$1,184.26$205.82$1,390.08$87,339.41
233Apr 2040$1,187.02$203.06$1,390.08$86,152.39
234May 2040$1,189.78$200.30$1,390.08$84,962.61
235Jun 2040$1,192.54$197.54$1,390.08$83,770.07
236Jul 2040$1,195.31$194.77$1,390.08$82,574.76
237Aug 2040$1,198.09$191.99$1,390.08$81,376.67
238Sep 2040$1,200.88$189.20$1,390.08$80,175.79
239Oct 2040$1,203.67$186.41$1,390.08$78,972.12
240Nov 2040$1,206.47$183.61$1,390.08$77,765.65
241Dec 2040$1,209.27$180.81$1,390.08$76,556.38
2040 Total$14,327.58$2,353.38$16,680.96
242Jan 2041$1,212.09$177.99$1,390.08$75,344.29
243Feb 2041$1,214.90$175.18$1,390.08$74,129.39
244Mar 2041$1,217.73$172.35$1,390.08$72,911.66
245Apr 2041$1,220.56$169.52$1,390.08$71,691.10
246May 2041$1,223.40$166.68$1,390.08$70,467.70
247Jun 2041$1,226.24$163.84$1,390.08$69,241.46
248Jul 2041$1,229.09$160.99$1,390.08$68,012.37
249Aug 2041$1,231.95$158.13$1,390.08$66,780.42
250Sep 2041$1,234.82$155.26$1,390.08$65,545.60
251Oct 2041$1,237.69$152.39$1,390.08$64,307.91
252Nov 2041$1,240.56$149.52$1,390.08$63,067.35
253Dec 2041$1,243.45$146.63$1,390.08$61,823.90
2041 Total$14,732.48$1,948.48$16,680.96
254Jan 2042$1,246.34$143.74$1,390.08$60,577.56
255Feb 2042$1,249.24$140.84$1,390.08$59,328.32
256Mar 2042$1,252.14$137.94$1,390.08$58,076.18
257Apr 2042$1,255.05$135.03$1,390.08$56,821.13
258May 2042$1,257.97$132.11$1,390.08$55,563.16
259Jun 2042$1,260.90$129.18$1,390.08$54,302.26
260Jul 2042$1,263.83$126.25$1,390.08$53,038.43
261Aug 2042$1,266.77$123.31$1,390.08$51,771.66
262Sep 2042$1,269.71$120.37$1,390.08$50,501.95
263Oct 2042$1,272.66$117.42$1,390.08$49,229.29
264Nov 2042$1,275.62$114.46$1,390.08$47,953.67
265Dec 2042$1,278.59$111.49$1,390.08$46,675.08
2042 Total$15,148.82$1,532.14$16,680.96
266Jan 2043$1,281.56$108.52$1,390.08$45,393.52
267Feb 2043$1,284.54$105.54$1,390.08$44,108.98
268Mar 2043$1,287.53$102.55$1,390.08$42,821.45
269Apr 2043$1,290.52$99.56$1,390.08$41,530.93
270May 2043$1,293.52$96.56$1,390.08$40,237.41
271Jun 2043$1,296.53$93.55$1,390.08$38,940.88
272Jul 2043$1,299.54$90.54$1,390.08$37,641.34
273Aug 2043$1,302.56$87.52$1,390.08$36,338.78
274Sep 2043$1,305.59$84.49$1,390.08$35,033.19
275Oct 2043$1,308.63$81.45$1,390.08$33,724.56
276Nov 2043$1,311.67$78.41$1,390.08$32,412.89
277Dec 2043$1,314.72$75.36$1,390.08$31,098.17
2043 Total$15,576.91$1,104.05$16,680.96
278Jan 2044$1,317.78$72.30$1,390.08$29,780.39
279Feb 2044$1,320.84$69.24$1,390.08$28,459.55
280Mar 2044$1,323.91$66.17$1,390.08$27,135.64
281Apr 2044$1,326.99$63.09$1,390.08$25,808.65
282May 2044$1,330.07$60.01$1,390.08$24,478.58
283Jun 2044$1,333.17$56.91$1,390.08$23,145.41
284Jul 2044$1,336.27$53.81$1,390.08$21,809.14
285Aug 2044$1,339.37$50.71$1,390.08$20,469.77
286Sep 2044$1,342.49$47.59$1,390.08$19,127.28
287Oct 2044$1,345.61$44.47$1,390.08$17,781.67
288Nov 2044$1,348.74$41.34$1,390.08$16,432.93
289Dec 2044$1,351.87$38.21$1,390.08$15,081.06
2044 Total$16,017.11$663.85$16,680.96
290Jan 2045$1,355.02$35.06$1,390.08$13,726.04
291Feb 2045$1,358.17$31.91$1,390.08$12,367.87
292Mar 2045$1,361.32$28.76$1,390.08$11,006.55
293Apr 2045$1,364.49$25.59$1,390.08$9,642.06
294May 2045$1,367.66$22.42$1,390.08$8,274.40
295Jun 2045$1,370.84$19.24$1,390.08$6,903.56
296Jul 2045$1,374.03$16.05$1,390.08$5,529.53
297Aug 2045$1,377.22$12.86$1,390.08$4,152.31
298Sep 2045$1,380.43$9.65$1,390.08$2,771.88
299Oct 2045$1,383.64$6.44$1,390.08$1,388.24
300Nov 2045$1,386.85$3.23$1,390.08$1.39
2045 Total$15,079.67$211.21$15,290.88