Borrow amount

$300,000

Advertised Rate

4.38%

Variable

Loan term
25 Years
Regional Australia Bank
Repayment frequency
Monthly
Monthly Repayments
$1,647
Number of repayments
300
Total interest paid
$194,139
Total Repayments

$494,139

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Nov 2020$552.13$1,095.00$1,647.13$299,447.87
2Dec 2020$554.15$1,092.98$1,647.13$298,893.72
2020 Total$1,106.28$2,187.98$3,294.26
3Jan 2021$556.17$1,090.96$1,647.13$298,337.55
4Feb 2021$558.20$1,088.93$1,647.13$297,779.35
5Mar 2021$560.24$1,086.89$1,647.13$297,219.11
6Apr 2021$562.28$1,084.85$1,647.13$296,656.83
7May 2021$564.33$1,082.80$1,647.13$296,092.50
8Jun 2021$566.39$1,080.74$1,647.13$295,526.11
9Jul 2021$568.46$1,078.67$1,647.13$294,957.65
10Aug 2021$570.53$1,076.60$1,647.13$294,387.12
11Sep 2021$572.62$1,074.51$1,647.13$293,814.50
12Oct 2021$574.71$1,072.42$1,647.13$293,239.79
13Nov 2021$576.80$1,070.33$1,647.13$292,662.99
14Dec 2021$578.91$1,068.22$1,647.13$292,084.08
2021 Total$6,809.64$12,955.92$19,765.56
15Jan 2022$581.02$1,066.11$1,647.13$291,503.06
16Feb 2022$583.14$1,063.99$1,647.13$290,919.92
17Mar 2022$585.27$1,061.86$1,647.13$290,334.65
18Apr 2022$587.41$1,059.72$1,647.13$289,747.24
19May 2022$589.55$1,057.58$1,647.13$289,157.69
20Jun 2022$591.70$1,055.43$1,647.13$288,565.99
21Jul 2022$593.86$1,053.27$1,647.13$287,972.13
22Aug 2022$596.03$1,051.10$1,647.13$287,376.10
23Sep 2022$598.21$1,048.92$1,647.13$286,777.89
24Oct 2022$600.39$1,046.74$1,647.13$286,177.50
25Nov 2022$602.58$1,044.55$1,647.13$285,574.92
26Dec 2022$604.78$1,042.35$1,647.13$284,970.14
2022 Total$7,113.94$12,651.62$19,765.56
27Jan 2023$606.99$1,040.14$1,647.13$284,363.15
28Feb 2023$609.20$1,037.93$1,647.13$283,753.95
29Mar 2023$611.43$1,035.70$1,647.13$283,142.52
30Apr 2023$613.66$1,033.47$1,647.13$282,528.86
31May 2023$615.90$1,031.23$1,647.13$281,912.96
32Jun 2023$618.15$1,028.98$1,647.13$281,294.81
33Jul 2023$620.40$1,026.73$1,647.13$280,674.41
34Aug 2023$622.67$1,024.46$1,647.13$280,051.74
35Sep 2023$624.94$1,022.19$1,647.13$279,426.80
36Oct 2023$627.22$1,019.91$1,647.13$278,799.58
37Nov 2023$629.51$1,017.62$1,647.13$278,170.07
38Dec 2023$631.81$1,015.32$1,647.13$277,538.26
2023 Total$7,431.88$12,333.68$19,765.56
39Jan 2024$634.12$1,013.01$1,647.13$276,904.14
40Feb 2024$636.43$1,010.70$1,647.13$276,267.71
41Mar 2024$638.75$1,008.38$1,647.13$275,628.96
42Apr 2024$641.08$1,006.05$1,647.13$274,987.88
43May 2024$643.42$1,003.71$1,647.13$274,344.46
44Jun 2024$645.77$1,001.36$1,647.13$273,698.69
45Jul 2024$648.13$999.00$1,647.13$273,050.56
46Aug 2024$650.50$996.63$1,647.13$272,400.06
47Sep 2024$652.87$994.26$1,647.13$271,747.19
48Oct 2024$655.25$991.88$1,647.13$271,091.94
49Nov 2024$657.64$989.49$1,647.13$270,434.30
50Dec 2024$660.04$987.09$1,647.13$269,774.26
2024 Total$7,764$12,001.56$19,765.56
51Jan 2025$662.45$984.68$1,647.13$269,111.81
52Feb 2025$664.87$982.26$1,647.13$268,446.94
53Mar 2025$667.30$979.83$1,647.13$267,779.64
54Apr 2025$669.73$977.40$1,647.13$267,109.91
55May 2025$672.18$974.95$1,647.13$266,437.73
56Jun 2025$674.63$972.50$1,647.13$265,763.10
57Jul 2025$677.09$970.04$1,647.13$265,086.01
58Aug 2025$679.57$967.56$1,647.13$264,406.44
59Sep 2025$682.05$965.08$1,647.13$263,724.39
60Oct 2025$684.54$962.59$1,647.13$263,039.85
61Nov 2025$687.03$960.10$1,647.13$262,352.82
62Dec 2025$689.54$957.59$1,647.13$261,663.28
2025 Total$8,110.98$11,654.58$19,765.56
63Jan 2026$692.06$955.07$1,647.13$260,971.22
64Feb 2026$694.59$952.54$1,647.13$260,276.63
65Mar 2026$697.12$950.01$1,647.13$259,579.51
66Apr 2026$699.66$947.47$1,647.13$258,879.85
67May 2026$702.22$944.91$1,647.13$258,177.63
68Jun 2026$704.78$942.35$1,647.13$257,472.85
69Jul 2026$707.35$939.78$1,647.13$256,765.50
70Aug 2026$709.94$937.19$1,647.13$256,055.56
71Sep 2026$712.53$934.60$1,647.13$255,343.03
72Oct 2026$715.13$932.00$1,647.13$254,627.90
73Nov 2026$717.74$929.39$1,647.13$253,910.16
74Dec 2026$720.36$926.77$1,647.13$253,189.80
2026 Total$8,473.48$11,292.08$19,765.56
75Jan 2027$722.99$924.14$1,647.13$252,466.81
76Feb 2027$725.63$921.50$1,647.13$251,741.18
77Mar 2027$728.27$918.86$1,647.13$251,012.91
78Apr 2027$730.93$916.20$1,647.13$250,281.98
79May 2027$733.60$913.53$1,647.13$249,548.38
80Jun 2027$736.28$910.85$1,647.13$248,812.10
81Jul 2027$738.97$908.16$1,647.13$248,073.13
82Aug 2027$741.66$905.47$1,647.13$247,331.47
83Sep 2027$744.37$902.76$1,647.13$246,587.10
84Oct 2027$747.09$900.04$1,647.13$245,840.01
85Nov 2027$749.81$897.32$1,647.13$245,090.20
86Dec 2027$752.55$894.58$1,647.13$244,337.65
2027 Total$8,852.15$10,913.41$19,765.56
87Jan 2028$755.30$891.83$1,647.13$243,582.35
88Feb 2028$758.05$889.08$1,647.13$242,824.30
89Mar 2028$760.82$886.31$1,647.13$242,063.48
90Apr 2028$763.60$883.53$1,647.13$241,299.88
91May 2028$766.39$880.74$1,647.13$240,533.49
92Jun 2028$769.18$877.95$1,647.13$239,764.31
93Jul 2028$771.99$875.14$1,647.13$238,992.32
94Aug 2028$774.81$872.32$1,647.13$238,217.51
95Sep 2028$777.64$869.49$1,647.13$237,439.87
96Oct 2028$780.47$866.66$1,647.13$236,659.40
97Nov 2028$783.32$863.81$1,647.13$235,876.08
98Dec 2028$786.18$860.95$1,647.13$235,089.90
2028 Total$9,247.75$10,517.81$19,765.56
99Jan 2029$789.05$858.08$1,647.13$234,300.85
100Feb 2029$791.93$855.20$1,647.13$233,508.92
101Mar 2029$794.82$852.31$1,647.13$232,714.10
102Apr 2029$797.72$849.41$1,647.13$231,916.38
103May 2029$800.64$846.49$1,647.13$231,115.74
104Jun 2029$803.56$843.57$1,647.13$230,312.18
105Jul 2029$806.49$840.64$1,647.13$229,505.69
106Aug 2029$809.43$837.70$1,647.13$228,696.26
107Sep 2029$812.39$834.74$1,647.13$227,883.87
108Oct 2029$815.35$831.78$1,647.13$227,068.52
109Nov 2029$818.33$828.80$1,647.13$226,250.19
110Dec 2029$821.32$825.81$1,647.13$225,428.87
2029 Total$9,661.03$10,104.53$19,765.56
111Jan 2030$824.31$822.82$1,647.13$224,604.56
112Feb 2030$827.32$819.81$1,647.13$223,777.24
113Mar 2030$830.34$816.79$1,647.13$222,946.90
114Apr 2030$833.37$813.76$1,647.13$222,113.53
115May 2030$836.42$810.71$1,647.13$221,277.11
116Jun 2030$839.47$807.66$1,647.13$220,437.64
117Jul 2030$842.53$804.60$1,647.13$219,595.11
118Aug 2030$845.61$801.52$1,647.13$218,749.50
119Sep 2030$848.69$798.44$1,647.13$217,900.81
120Oct 2030$851.79$795.34$1,647.13$217,049.02
121Nov 2030$854.90$792.23$1,647.13$216,194.12
122Dec 2030$858.02$789.11$1,647.13$215,336.10
2030 Total$10,092.77$9,672.79$19,765.56
123Jan 2031$861.15$785.98$1,647.13$214,474.95
124Feb 2031$864.30$782.83$1,647.13$213,610.65
125Mar 2031$867.45$779.68$1,647.13$212,743.20
126Apr 2031$870.62$776.51$1,647.13$211,872.58
127May 2031$873.80$773.33$1,647.13$210,998.78
128Jun 2031$876.98$770.15$1,647.13$210,121.80
129Jul 2031$880.19$766.94$1,647.13$209,241.61
130Aug 2031$883.40$763.73$1,647.13$208,358.21
131Sep 2031$886.62$760.51$1,647.13$207,471.59
132Oct 2031$889.86$757.27$1,647.13$206,581.73
133Nov 2031$893.11$754.02$1,647.13$205,688.62
134Dec 2031$896.37$750.76$1,647.13$204,792.25
2031 Total$10,543.85$9,221.71$19,765.56
135Jan 2032$899.64$747.49$1,647.13$203,892.61
136Feb 2032$902.92$744.21$1,647.13$202,989.69
137Mar 2032$906.22$740.91$1,647.13$202,083.47
138Apr 2032$909.53$737.60$1,647.13$201,173.94
139May 2032$912.85$734.28$1,647.13$200,261.09
140Jun 2032$916.18$730.95$1,647.13$199,344.91
141Jul 2032$919.52$727.61$1,647.13$198,425.39
142Aug 2032$922.88$724.25$1,647.13$197,502.51
143Sep 2032$926.25$720.88$1,647.13$196,576.26
144Oct 2032$929.63$717.50$1,647.13$195,646.63
145Nov 2032$933.02$714.11$1,647.13$194,713.61
146Dec 2032$936.43$710.70$1,647.13$193,777.18
2032 Total$11,015.07$8,750.49$19,765.56
147Jan 2033$939.84$707.29$1,647.13$192,837.34
148Feb 2033$943.27$703.86$1,647.13$191,894.07
149Mar 2033$946.72$700.41$1,647.13$190,947.35
150Apr 2033$950.17$696.96$1,647.13$189,997.18
151May 2033$953.64$693.49$1,647.13$189,043.54
152Jun 2033$957.12$690.01$1,647.13$188,086.42
153Jul 2033$960.61$686.52$1,647.13$187,125.81
154Aug 2033$964.12$683.01$1,647.13$186,161.69
155Sep 2033$967.64$679.49$1,647.13$185,194.05
156Oct 2033$971.17$675.96$1,647.13$184,222.88
157Nov 2033$974.72$672.41$1,647.13$183,248.16
158Dec 2033$978.27$668.86$1,647.13$182,269.89
2033 Total$11,507.29$8,258.27$19,765.56
159Jan 2034$981.84$665.29$1,647.13$181,288.05
160Feb 2034$985.43$661.70$1,647.13$180,302.62
161Mar 2034$989.03$658.10$1,647.13$179,313.59
162Apr 2034$992.64$654.49$1,647.13$178,320.95
163May 2034$996.26$650.87$1,647.13$177,324.69
164Jun 2034$999.89$647.24$1,647.13$176,324.80
165Jul 2034$1,003.54$643.59$1,647.13$175,321.26
166Aug 2034$1,007.21$639.92$1,647.13$174,314.05
167Sep 2034$1,010.88$636.25$1,647.13$173,303.17
168Oct 2034$1,014.57$632.56$1,647.13$172,288.60
169Nov 2034$1,018.28$628.85$1,647.13$171,270.32
170Dec 2034$1,021.99$625.14$1,647.13$170,248.33
2034 Total$12,021.56$7,744$19,765.56
171Jan 2035$1,025.72$621.41$1,647.13$169,222.61
172Feb 2035$1,029.47$617.66$1,647.13$168,193.14
173Mar 2035$1,033.23$613.90$1,647.13$167,159.91
174Apr 2035$1,037.00$610.13$1,647.13$166,122.91
175May 2035$1,040.78$606.35$1,647.13$165,082.13
176Jun 2035$1,044.58$602.55$1,647.13$164,037.55
177Jul 2035$1,048.39$598.74$1,647.13$162,989.16
178Aug 2035$1,052.22$594.91$1,647.13$161,936.94
179Sep 2035$1,056.06$591.07$1,647.13$160,880.88
180Oct 2035$1,059.91$587.22$1,647.13$159,820.97
181Nov 2035$1,063.78$583.35$1,647.13$158,757.19
182Dec 2035$1,067.67$579.46$1,647.13$157,689.52
2035 Total$12,558.81$7,206.75$19,765.56
183Jan 2036$1,071.56$575.57$1,647.13$156,617.96
184Feb 2036$1,075.47$571.66$1,647.13$155,542.49
185Mar 2036$1,079.40$567.73$1,647.13$154,463.09
186Apr 2036$1,083.34$563.79$1,647.13$153,379.75
187May 2036$1,087.29$559.84$1,647.13$152,292.46
188Jun 2036$1,091.26$555.87$1,647.13$151,201.20
189Jul 2036$1,095.25$551.88$1,647.13$150,105.95
190Aug 2036$1,099.24$547.89$1,647.13$149,006.71
191Sep 2036$1,103.26$543.87$1,647.13$147,903.45
192Oct 2036$1,107.28$539.85$1,647.13$146,796.17
193Nov 2036$1,111.32$535.81$1,647.13$145,684.85
194Dec 2036$1,115.38$531.75$1,647.13$144,569.47
2036 Total$13,120.05$6,645.51$19,765.56
195Jan 2037$1,119.45$527.68$1,647.13$143,450.02
196Feb 2037$1,123.54$523.59$1,647.13$142,326.48
197Mar 2037$1,127.64$519.49$1,647.13$141,198.84
198Apr 2037$1,131.75$515.38$1,647.13$140,067.09
199May 2037$1,135.89$511.24$1,647.13$138,931.20
200Jun 2037$1,140.03$507.10$1,647.13$137,791.17
201Jul 2037$1,144.19$502.94$1,647.13$136,646.98
202Aug 2037$1,148.37$498.76$1,647.13$135,498.61
203Sep 2037$1,152.56$494.57$1,647.13$134,346.05
204Oct 2037$1,156.77$490.36$1,647.13$133,189.28
205Nov 2037$1,160.99$486.14$1,647.13$132,028.29
206Dec 2037$1,165.23$481.90$1,647.13$130,863.06
2037 Total$13,706.41$6,059.15$19,765.56
207Jan 2038$1,169.48$477.65$1,647.13$129,693.58
208Feb 2038$1,173.75$473.38$1,647.13$128,519.83
209Mar 2038$1,178.03$469.10$1,647.13$127,341.80
210Apr 2038$1,182.33$464.80$1,647.13$126,159.47
211May 2038$1,186.65$460.48$1,647.13$124,972.82
212Jun 2038$1,190.98$456.15$1,647.13$123,781.84
213Jul 2038$1,195.33$451.80$1,647.13$122,586.51
214Aug 2038$1,199.69$447.44$1,647.13$121,386.82
215Sep 2038$1,204.07$443.06$1,647.13$120,182.75
216Oct 2038$1,208.46$438.67$1,647.13$118,974.29
217Nov 2038$1,212.87$434.26$1,647.13$117,761.42
218Dec 2038$1,217.30$429.83$1,647.13$116,544.12
2038 Total$14,318.94$5,446.62$19,765.56
219Jan 2039$1,221.74$425.39$1,647.13$115,322.38
220Feb 2039$1,226.20$420.93$1,647.13$114,096.18
221Mar 2039$1,230.68$416.45$1,647.13$112,865.50
222Apr 2039$1,235.17$411.96$1,647.13$111,630.33
223May 2039$1,239.68$407.45$1,647.13$110,390.65
224Jun 2039$1,244.20$402.93$1,647.13$109,146.45
225Jul 2039$1,248.75$398.38$1,647.13$107,897.70
226Aug 2039$1,253.30$393.83$1,647.13$106,644.40
227Sep 2039$1,257.88$389.25$1,647.13$105,386.52
228Oct 2039$1,262.47$384.66$1,647.13$104,124.05
229Nov 2039$1,267.08$380.05$1,647.13$102,856.97
230Dec 2039$1,271.70$375.43$1,647.13$101,585.27
2039 Total$14,958.85$4,806.71$19,765.56
231Jan 2040$1,276.34$370.79$1,647.13$100,308.93
232Feb 2040$1,281.00$366.13$1,647.13$99,027.93
233Mar 2040$1,285.68$361.45$1,647.13$97,742.25
234Apr 2040$1,290.37$356.76$1,647.13$96,451.88
235May 2040$1,295.08$352.05$1,647.13$95,156.80
236Jun 2040$1,299.81$347.32$1,647.13$93,856.99
237Jul 2040$1,304.55$342.58$1,647.13$92,552.44
238Aug 2040$1,309.31$337.82$1,647.13$91,243.13
239Sep 2040$1,314.09$333.04$1,647.13$89,929.04
240Oct 2040$1,318.89$328.24$1,647.13$88,610.15
241Nov 2040$1,323.70$323.43$1,647.13$87,286.45
242Dec 2040$1,328.53$318.60$1,647.13$85,957.92
2040 Total$15,627.35$4,138.21$19,765.56
243Jan 2041$1,333.38$313.75$1,647.13$84,624.54
244Feb 2041$1,338.25$308.88$1,647.13$83,286.29
245Mar 2041$1,343.14$303.99$1,647.13$81,943.15
246Apr 2041$1,348.04$299.09$1,647.13$80,595.11
247May 2041$1,352.96$294.17$1,647.13$79,242.15
248Jun 2041$1,357.90$289.23$1,647.13$77,884.25
249Jul 2041$1,362.85$284.28$1,647.13$76,521.40
250Aug 2041$1,367.83$279.30$1,647.13$75,153.57
251Sep 2041$1,372.82$274.31$1,647.13$73,780.75
252Oct 2041$1,377.83$269.30$1,647.13$72,402.92
253Nov 2041$1,382.86$264.27$1,647.13$71,020.06
254Dec 2041$1,387.91$259.22$1,647.13$69,632.15
2041 Total$16,325.77$3,439.79$19,765.56
255Jan 2042$1,392.97$254.16$1,647.13$68,239.18
256Feb 2042$1,398.06$249.07$1,647.13$66,841.12
257Mar 2042$1,403.16$243.97$1,647.13$65,437.96
258Apr 2042$1,408.28$238.85$1,647.13$64,029.68
259May 2042$1,413.42$233.71$1,647.13$62,616.26
260Jun 2042$1,418.58$228.55$1,647.13$61,197.68
261Jul 2042$1,423.76$223.37$1,647.13$59,773.92
262Aug 2042$1,428.96$218.17$1,647.13$58,344.96
263Sep 2042$1,434.17$212.96$1,647.13$56,910.79
264Oct 2042$1,439.41$207.72$1,647.13$55,471.38
265Nov 2042$1,444.66$202.47$1,647.13$54,026.72
266Dec 2042$1,449.93$197.20$1,647.13$52,576.79
2042 Total$17,055.36$2,710.2$19,765.56
267Jan 2043$1,455.22$191.91$1,647.13$51,121.57
268Feb 2043$1,460.54$186.59$1,647.13$49,661.03
269Mar 2043$1,465.87$181.26$1,647.13$48,195.16
270Apr 2043$1,471.22$175.91$1,647.13$46,723.94
271May 2043$1,476.59$170.54$1,647.13$45,247.35
272Jun 2043$1,481.98$165.15$1,647.13$43,765.37
273Jul 2043$1,487.39$159.74$1,647.13$42,277.98
274Aug 2043$1,492.82$154.31$1,647.13$40,785.16
275Sep 2043$1,498.26$148.87$1,647.13$39,286.90
276Oct 2043$1,503.73$143.40$1,647.13$37,783.17
277Nov 2043$1,509.22$137.91$1,647.13$36,273.95
278Dec 2043$1,514.73$132.40$1,647.13$34,759.22
2043 Total$17,817.57$1,947.99$19,765.56
279Jan 2044$1,520.26$126.87$1,647.13$33,238.96
280Feb 2044$1,525.81$121.32$1,647.13$31,713.15
281Mar 2044$1,531.38$115.75$1,647.13$30,181.77
282Apr 2044$1,536.97$110.16$1,647.13$28,644.80
283May 2044$1,542.58$104.55$1,647.13$27,102.22
284Jun 2044$1,548.21$98.92$1,647.13$25,554.01
285Jul 2044$1,553.86$93.27$1,647.13$24,000.15
286Aug 2044$1,559.53$87.60$1,647.13$22,440.62
287Sep 2044$1,565.22$81.91$1,647.13$20,875.40
288Oct 2044$1,570.93$76.20$1,647.13$19,304.47
289Nov 2044$1,576.67$70.46$1,647.13$17,727.80
290Dec 2044$1,582.42$64.71$1,647.13$16,145.38
2044 Total$18,613.84$1,151.72$19,765.56
291Jan 2045$1,588.20$58.93$1,647.13$14,557.18
292Feb 2045$1,594.00$53.13$1,647.13$12,963.18
293Mar 2045$1,599.81$47.32$1,647.13$11,363.37
294Apr 2045$1,605.65$41.48$1,647.13$9,757.72
295May 2045$1,611.51$35.62$1,647.13$8,146.21
296Jun 2045$1,617.40$29.73$1,647.13$6,528.81
297Jul 2045$1,623.30$23.83$1,647.13$4,905.51
298Aug 2045$1,629.22$17.91$1,647.13$3,276.29
299Sep 2045$1,635.17$11.96$1,647.13$1,641.12
300Oct 2045$1,641.12$5.99$1,647.11$0.00
2045 Total$16,145.38$325.9$16,471.28