Borrow amount

$300,000

Advertised Rate

5.80

% p.a

Fixed - 1 year

Loan term
25 Years
Regional Australia Bank
Repayment frequency
Monthly
Monthly Repayments
$1,896
Number of repayments
300
Total interest paid
$268,920
Total Repayments

$568,917

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1May 2021$446.39$1,450.00$1,896.39$299,553.61
2Jun 2021$448.55$1,447.84$1,896.39$299,105.06
3Jul 2021$450.72$1,445.67$1,896.39$298,654.34
4Aug 2021$452.89$1,443.50$1,896.39$298,201.45
5Sep 2021$455.08$1,441.31$1,896.39$297,746.37
6Oct 2021$457.28$1,439.11$1,896.39$297,289.09
7Nov 2021$459.49$1,436.90$1,896.39$296,829.60
8Dec 2021$461.71$1,434.68$1,896.39$296,367.89
2021 Total$3,632.11$11,539.01$15,171.12
9Jan 2022$463.95$1,432.44$1,896.39$295,903.94
10Feb 2022$466.19$1,430.20$1,896.39$295,437.75
11Mar 2022$468.44$1,427.95$1,896.39$294,969.31
12Apr 2022$470.71$1,425.68$1,896.39$294,498.60
13May 2022$472.98$1,423.41$1,896.39$294,025.62
14Jun 2022$475.27$1,421.12$1,896.39$293,550.35
15Jul 2022$477.56$1,418.83$1,896.39$293,072.79
16Aug 2022$479.87$1,416.52$1,896.39$292,592.92
17Sep 2022$482.19$1,414.20$1,896.39$292,110.73
18Oct 2022$484.52$1,411.87$1,896.39$291,626.21
19Nov 2022$486.86$1,409.53$1,896.39$291,139.35
20Dec 2022$489.22$1,407.17$1,896.39$290,650.13
2022 Total$5,717.76$17,038.92$22,756.68
21Jan 2023$491.58$1,404.81$1,896.39$290,158.55
22Feb 2023$493.96$1,402.43$1,896.39$289,664.59
23Mar 2023$496.34$1,400.05$1,896.39$289,168.25
24Apr 2023$498.74$1,397.65$1,896.39$288,669.51
25May 2023$501.15$1,395.24$1,896.39$288,168.36
26Jun 2023$503.58$1,392.81$1,896.39$287,664.78
27Jul 2023$506.01$1,390.38$1,896.39$287,158.77
28Aug 2023$508.46$1,387.93$1,896.39$286,650.31
29Sep 2023$510.91$1,385.48$1,896.39$286,139.40
30Oct 2023$513.38$1,383.01$1,896.39$285,626.02
31Nov 2023$515.86$1,380.53$1,896.39$285,110.16
32Dec 2023$518.36$1,378.03$1,896.39$284,591.80
2023 Total$6,058.33$16,698.35$22,756.68
33Jan 2024$520.86$1,375.53$1,896.39$284,070.94
34Feb 2024$523.38$1,373.01$1,896.39$283,547.56
35Mar 2024$525.91$1,370.48$1,896.39$283,021.65
36Apr 2024$528.45$1,367.94$1,896.39$282,493.20
37May 2024$531.01$1,365.38$1,896.39$281,962.19
38Jun 2024$533.57$1,362.82$1,896.39$281,428.62
39Jul 2024$536.15$1,360.24$1,896.39$280,892.47
40Aug 2024$538.74$1,357.65$1,896.39$280,353.73
41Sep 2024$541.35$1,355.04$1,896.39$279,812.38
42Oct 2024$543.96$1,352.43$1,896.39$279,268.42
43Nov 2024$546.59$1,349.80$1,896.39$278,721.83
44Dec 2024$549.23$1,347.16$1,896.39$278,172.60
2024 Total$6,419.2$16,337.48$22,756.68
45Jan 2025$551.89$1,344.50$1,896.39$277,620.71
46Feb 2025$554.56$1,341.83$1,896.39$277,066.15
47Mar 2025$557.24$1,339.15$1,896.39$276,508.91
48Apr 2025$559.93$1,336.46$1,896.39$275,948.98
49May 2025$562.64$1,333.75$1,896.39$275,386.34
50Jun 2025$565.36$1,331.03$1,896.39$274,820.98
51Jul 2025$568.09$1,328.30$1,896.39$274,252.89
52Aug 2025$570.83$1,325.56$1,896.39$273,682.06
53Sep 2025$573.59$1,322.80$1,896.39$273,108.47
54Oct 2025$576.37$1,320.02$1,896.39$272,532.10
55Nov 2025$579.15$1,317.24$1,896.39$271,952.95
56Dec 2025$581.95$1,314.44$1,896.39$271,371.00
2025 Total$6,801.6$15,955.08$22,756.68
57Jan 2026$584.76$1,311.63$1,896.39$270,786.24
58Feb 2026$587.59$1,308.80$1,896.39$270,198.65
59Mar 2026$590.43$1,305.96$1,896.39$269,608.22
60Apr 2026$593.28$1,303.11$1,896.39$269,014.94
61May 2026$596.15$1,300.24$1,896.39$268,418.79
62Jun 2026$599.03$1,297.36$1,896.39$267,819.76
63Jul 2026$601.93$1,294.46$1,896.39$267,217.83
64Aug 2026$604.84$1,291.55$1,896.39$266,612.99
65Sep 2026$607.76$1,288.63$1,896.39$266,005.23
66Oct 2026$610.70$1,285.69$1,896.39$265,394.53
67Nov 2026$613.65$1,282.74$1,896.39$264,780.88
68Dec 2026$616.62$1,279.77$1,896.39$264,164.26
2026 Total$7,206.74$15,549.94$22,756.68
69Jan 2027$619.60$1,276.79$1,896.39$263,544.66
70Feb 2027$622.59$1,273.80$1,896.39$262,922.07
71Mar 2027$625.60$1,270.79$1,896.39$262,296.47
72Apr 2027$628.62$1,267.77$1,896.39$261,667.85
73May 2027$631.66$1,264.73$1,896.39$261,036.19
74Jun 2027$634.72$1,261.67$1,896.39$260,401.47
75Jul 2027$637.78$1,258.61$1,896.39$259,763.69
76Aug 2027$640.87$1,255.52$1,896.39$259,122.82
77Sep 2027$643.96$1,252.43$1,896.39$258,478.86
78Oct 2027$647.08$1,249.31$1,896.39$257,831.78
79Nov 2027$650.20$1,246.19$1,896.39$257,181.58
80Dec 2027$653.35$1,243.04$1,896.39$256,528.23
2027 Total$7,636.03$15,120.65$22,756.68
81Jan 2028$656.50$1,239.89$1,896.39$255,871.73
82Feb 2028$659.68$1,236.71$1,896.39$255,212.05
83Mar 2028$662.87$1,233.52$1,896.39$254,549.18
84Apr 2028$666.07$1,230.32$1,896.39$253,883.11
85May 2028$669.29$1,227.10$1,896.39$253,213.82
86Jun 2028$672.52$1,223.87$1,896.39$252,541.30
87Jul 2028$675.77$1,220.62$1,896.39$251,865.53
88Aug 2028$679.04$1,217.35$1,896.39$251,186.49
89Sep 2028$682.32$1,214.07$1,896.39$250,504.17
90Oct 2028$685.62$1,210.77$1,896.39$249,818.55
91Nov 2028$688.93$1,207.46$1,896.39$249,129.62
92Dec 2028$692.26$1,204.13$1,896.39$248,437.36
2028 Total$8,090.87$14,665.81$22,756.68
93Jan 2029$695.61$1,200.78$1,896.39$247,741.75
94Feb 2029$698.97$1,197.42$1,896.39$247,042.78
95Mar 2029$702.35$1,194.04$1,896.39$246,340.43
96Apr 2029$705.74$1,190.65$1,896.39$245,634.69
97May 2029$709.16$1,187.23$1,896.39$244,925.53
98Jun 2029$712.58$1,183.81$1,896.39$244,212.95
99Jul 2029$716.03$1,180.36$1,896.39$243,496.92
100Aug 2029$719.49$1,176.90$1,896.39$242,777.43
101Sep 2029$722.97$1,173.42$1,896.39$242,054.46
102Oct 2029$726.46$1,169.93$1,896.39$241,328.00
103Nov 2029$729.97$1,166.42$1,896.39$240,598.03
104Dec 2029$733.50$1,162.89$1,896.39$239,864.53
2029 Total$8,572.83$14,183.85$22,756.68
105Jan 2030$737.04$1,159.35$1,896.39$239,127.49
106Feb 2030$740.61$1,155.78$1,896.39$238,386.88
107Mar 2030$744.19$1,152.20$1,896.39$237,642.69
108Apr 2030$747.78$1,148.61$1,896.39$236,894.91
109May 2030$751.40$1,144.99$1,896.39$236,143.51
110Jun 2030$755.03$1,141.36$1,896.39$235,388.48
111Jul 2030$758.68$1,137.71$1,896.39$234,629.80
112Aug 2030$762.35$1,134.04$1,896.39$233,867.45
113Sep 2030$766.03$1,130.36$1,896.39$233,101.42
114Oct 2030$769.73$1,126.66$1,896.39$232,331.69
115Nov 2030$773.45$1,122.94$1,896.39$231,558.24
116Dec 2030$777.19$1,119.20$1,896.39$230,781.05
2030 Total$9,083.48$13,673.2$22,756.68
117Jan 2031$780.95$1,115.44$1,896.39$230,000.10
118Feb 2031$784.72$1,111.67$1,896.39$229,215.38
119Mar 2031$788.52$1,107.87$1,896.39$228,426.86
120Apr 2031$792.33$1,104.06$1,896.39$227,634.53
121May 2031$796.16$1,100.23$1,896.39$226,838.37
122Jun 2031$800.00$1,096.39$1,896.39$226,038.37
123Jul 2031$803.87$1,092.52$1,896.39$225,234.50
124Aug 2031$807.76$1,088.63$1,896.39$224,426.74
125Sep 2031$811.66$1,084.73$1,896.39$223,615.08
126Oct 2031$815.58$1,080.81$1,896.39$222,799.50
127Nov 2031$819.53$1,076.86$1,896.39$221,979.97
128Dec 2031$823.49$1,072.90$1,896.39$221,156.48
2031 Total$9,624.57$13,132.11$22,756.68
129Jan 2032$827.47$1,068.92$1,896.39$220,329.01
130Feb 2032$831.47$1,064.92$1,896.39$219,497.54
131Mar 2032$835.49$1,060.90$1,896.39$218,662.05
132Apr 2032$839.52$1,056.87$1,896.39$217,822.53
133May 2032$843.58$1,052.81$1,896.39$216,978.95
134Jun 2032$847.66$1,048.73$1,896.39$216,131.29
135Jul 2032$851.76$1,044.63$1,896.39$215,279.53
136Aug 2032$855.87$1,040.52$1,896.39$214,423.66
137Sep 2032$860.01$1,036.38$1,896.39$213,563.65
138Oct 2032$864.17$1,032.22$1,896.39$212,699.48
139Nov 2032$868.34$1,028.05$1,896.39$211,831.14
140Dec 2032$872.54$1,023.85$1,896.39$210,958.60
2032 Total$10,197.88$12,558.8$22,756.68
141Jan 2033$876.76$1,019.63$1,896.39$210,081.84
142Feb 2033$880.99$1,015.40$1,896.39$209,200.85
143Mar 2033$885.25$1,011.14$1,896.39$208,315.60
144Apr 2033$889.53$1,006.86$1,896.39$207,426.07
145May 2033$893.83$1,002.56$1,896.39$206,532.24
146Jun 2033$898.15$998.24$1,896.39$205,634.09
147Jul 2033$902.49$993.90$1,896.39$204,731.60
148Aug 2033$906.85$989.54$1,896.39$203,824.75
149Sep 2033$911.24$985.15$1,896.39$202,913.51
150Oct 2033$915.64$980.75$1,896.39$201,997.87
151Nov 2033$920.07$976.32$1,896.39$201,077.80
152Dec 2033$924.51$971.88$1,896.39$200,153.29
2033 Total$10,805.31$11,951.37$22,756.68
153Jan 2034$928.98$967.41$1,896.39$199,224.31
154Feb 2034$933.47$962.92$1,896.39$198,290.84
155Mar 2034$937.98$958.41$1,896.39$197,352.86
156Apr 2034$942.52$953.87$1,896.39$196,410.34
157May 2034$947.07$949.32$1,896.39$195,463.27
158Jun 2034$951.65$944.74$1,896.39$194,511.62
159Jul 2034$956.25$940.14$1,896.39$193,555.37
160Aug 2034$960.87$935.52$1,896.39$192,594.50
161Sep 2034$965.52$930.87$1,896.39$191,628.98
162Oct 2034$970.18$926.21$1,896.39$190,658.80
163Nov 2034$974.87$921.52$1,896.39$189,683.93
164Dec 2034$979.58$916.81$1,896.39$188,704.35
2034 Total$11,448.94$11,307.74$22,756.68
165Jan 2035$984.32$912.07$1,896.39$187,720.03
166Feb 2035$989.08$907.31$1,896.39$186,730.95
167Mar 2035$993.86$902.53$1,896.39$185,737.09
168Apr 2035$998.66$897.73$1,896.39$184,738.43
169May 2035$1,003.49$892.90$1,896.39$183,734.94
170Jun 2035$1,008.34$888.05$1,896.39$182,726.60
171Jul 2035$1,013.21$883.18$1,896.39$181,713.39
172Aug 2035$1,018.11$878.28$1,896.39$180,695.28
173Sep 2035$1,023.03$873.36$1,896.39$179,672.25
174Oct 2035$1,027.97$868.42$1,896.39$178,644.28
175Nov 2035$1,032.94$863.45$1,896.39$177,611.34
176Dec 2035$1,037.94$858.45$1,896.39$176,573.40
2035 Total$12,130.95$10,625.73$22,756.68
177Jan 2036$1,042.95$853.44$1,896.39$175,530.45
178Feb 2036$1,047.99$848.40$1,896.39$174,482.46
179Mar 2036$1,053.06$843.33$1,896.39$173,429.40
180Apr 2036$1,058.15$838.24$1,896.39$172,371.25
181May 2036$1,063.26$833.13$1,896.39$171,307.99
182Jun 2036$1,068.40$827.99$1,896.39$170,239.59
183Jul 2036$1,073.57$822.82$1,896.39$169,166.02
184Aug 2036$1,078.75$817.64$1,896.39$168,087.27
185Sep 2036$1,083.97$812.42$1,896.39$167,003.30
186Oct 2036$1,089.21$807.18$1,896.39$165,914.09
187Nov 2036$1,094.47$801.92$1,896.39$164,819.62
188Dec 2036$1,099.76$796.63$1,896.39$163,719.86
2036 Total$12,853.54$9,903.14$22,756.68
189Jan 2037$1,105.08$791.31$1,896.39$162,614.78
190Feb 2037$1,110.42$785.97$1,896.39$161,504.36
191Mar 2037$1,115.79$780.60$1,896.39$160,388.57
192Apr 2037$1,121.18$775.21$1,896.39$159,267.39
193May 2037$1,126.60$769.79$1,896.39$158,140.79
194Jun 2037$1,132.04$764.35$1,896.39$157,008.75
195Jul 2037$1,137.51$758.88$1,896.39$155,871.24
196Aug 2037$1,143.01$753.38$1,896.39$154,728.23
197Sep 2037$1,148.54$747.85$1,896.39$153,579.69
198Oct 2037$1,154.09$742.30$1,896.39$152,425.60
199Nov 2037$1,159.67$736.72$1,896.39$151,265.93
200Dec 2037$1,165.27$731.12$1,896.39$150,100.66
2037 Total$13,619.2$9,137.48$22,756.68
201Jan 2038$1,170.90$725.49$1,896.39$148,929.76
202Feb 2038$1,176.56$719.83$1,896.39$147,753.20
203Mar 2038$1,182.25$714.14$1,896.39$146,570.95
204Apr 2038$1,187.96$708.43$1,896.39$145,382.99
205May 2038$1,193.71$702.68$1,896.39$144,189.28
206Jun 2038$1,199.48$696.91$1,896.39$142,989.80
207Jul 2038$1,205.27$691.12$1,896.39$141,784.53
208Aug 2038$1,211.10$685.29$1,896.39$140,573.43
209Sep 2038$1,216.95$679.44$1,896.39$139,356.48
210Oct 2038$1,222.83$673.56$1,896.39$138,133.65
211Nov 2038$1,228.74$667.65$1,896.39$136,904.91
212Dec 2038$1,234.68$661.71$1,896.39$135,670.23
2038 Total$14,430.43$8,326.25$22,756.68
213Jan 2039$1,240.65$655.74$1,896.39$134,429.58
214Feb 2039$1,246.65$649.74$1,896.39$133,182.93
215Mar 2039$1,252.67$643.72$1,896.39$131,930.26
216Apr 2039$1,258.73$637.66$1,896.39$130,671.53
217May 2039$1,264.81$631.58$1,896.39$129,406.72
218Jun 2039$1,270.92$625.47$1,896.39$128,135.80
219Jul 2039$1,277.07$619.32$1,896.39$126,858.73
220Aug 2039$1,283.24$613.15$1,896.39$125,575.49
221Sep 2039$1,289.44$606.95$1,896.39$124,286.05
222Oct 2039$1,295.67$600.72$1,896.39$122,990.38
223Nov 2039$1,301.94$594.45$1,896.39$121,688.44
224Dec 2039$1,308.23$588.16$1,896.39$120,380.21
2039 Total$15,290.02$7,466.66$22,756.68
225Jan 2040$1,314.55$581.84$1,896.39$119,065.66
226Feb 2040$1,320.91$575.48$1,896.39$117,744.75
227Mar 2040$1,327.29$569.10$1,896.39$116,417.46
228Apr 2040$1,333.71$562.68$1,896.39$115,083.75
229May 2040$1,340.15$556.24$1,896.39$113,743.60
230Jun 2040$1,346.63$549.76$1,896.39$112,396.97
231Jul 2040$1,353.14$543.25$1,896.39$111,043.83
232Aug 2040$1,359.68$536.71$1,896.39$109,684.15
233Sep 2040$1,366.25$530.14$1,896.39$108,317.90
234Oct 2040$1,372.85$523.54$1,896.39$106,945.05
235Nov 2040$1,379.49$516.90$1,896.39$105,565.56
236Dec 2040$1,386.16$510.23$1,896.39$104,179.40
2040 Total$16,200.81$6,555.87$22,756.68
237Jan 2041$1,392.86$503.53$1,896.39$102,786.54
238Feb 2041$1,399.59$496.80$1,896.39$101,386.95
239Mar 2041$1,406.35$490.04$1,896.39$99,980.60
240Apr 2041$1,413.15$483.24$1,896.39$98,567.45
241May 2041$1,419.98$476.41$1,896.39$97,147.47
242Jun 2041$1,426.84$469.55$1,896.39$95,720.63
243Jul 2041$1,433.74$462.65$1,896.39$94,286.89
244Aug 2041$1,440.67$455.72$1,896.39$92,846.22
245Sep 2041$1,447.63$448.76$1,896.39$91,398.59
246Oct 2041$1,454.63$441.76$1,896.39$89,943.96
247Nov 2041$1,461.66$434.73$1,896.39$88,482.30
248Dec 2041$1,468.73$427.66$1,896.39$87,013.57
2041 Total$17,165.83$5,590.85$22,756.68
249Jan 2042$1,475.82$420.57$1,896.39$85,537.75
250Feb 2042$1,482.96$413.43$1,896.39$84,054.79
251Mar 2042$1,490.13$406.26$1,896.39$82,564.66
252Apr 2042$1,497.33$399.06$1,896.39$81,067.33
253May 2042$1,504.56$391.83$1,896.39$79,562.77
254Jun 2042$1,511.84$384.55$1,896.39$78,050.93
255Jul 2042$1,519.14$377.25$1,896.39$76,531.79
256Aug 2042$1,526.49$369.90$1,896.39$75,005.30
257Sep 2042$1,533.86$362.53$1,896.39$73,471.44
258Oct 2042$1,541.28$355.11$1,896.39$71,930.16
259Nov 2042$1,548.73$347.66$1,896.39$70,381.43
260Dec 2042$1,556.21$340.18$1,896.39$68,825.22
2042 Total$18,188.35$4,568.33$22,756.68
261Jan 2043$1,563.73$332.66$1,896.39$67,261.49
262Feb 2043$1,571.29$325.10$1,896.39$65,690.20
263Mar 2043$1,578.89$317.50$1,896.39$64,111.31
264Apr 2043$1,586.52$309.87$1,896.39$62,524.79
265May 2043$1,594.19$302.20$1,896.39$60,930.60
266Jun 2043$1,601.89$294.50$1,896.39$59,328.71
267Jul 2043$1,609.63$286.76$1,896.39$57,719.08
268Aug 2043$1,617.41$278.98$1,896.39$56,101.67
269Sep 2043$1,625.23$271.16$1,896.39$54,476.44
270Oct 2043$1,633.09$263.30$1,896.39$52,843.35
271Nov 2043$1,640.98$255.41$1,896.39$51,202.37
272Dec 2043$1,648.91$247.48$1,896.39$49,553.46
2043 Total$19,271.76$3,484.92$22,756.68
273Jan 2044$1,656.88$239.51$1,896.39$47,896.58
274Feb 2044$1,664.89$231.50$1,896.39$46,231.69
275Mar 2044$1,672.94$223.45$1,896.39$44,558.75
276Apr 2044$1,681.02$215.37$1,896.39$42,877.73
277May 2044$1,689.15$207.24$1,896.39$41,188.58
278Jun 2044$1,697.31$199.08$1,896.39$39,491.27
279Jul 2044$1,705.52$190.87$1,896.39$37,785.75
280Aug 2044$1,713.76$182.63$1,896.39$36,071.99
281Sep 2044$1,722.04$174.35$1,896.39$34,349.95
282Oct 2044$1,730.37$166.02$1,896.39$32,619.58
283Nov 2044$1,738.73$157.66$1,896.39$30,880.85
284Dec 2044$1,747.13$149.26$1,896.39$29,133.72
2044 Total$20,419.74$2,336.94$22,756.68
285Jan 2045$1,755.58$140.81$1,896.39$27,378.14
286Feb 2045$1,764.06$132.33$1,896.39$25,614.08
287Mar 2045$1,772.59$123.80$1,896.39$23,841.49
288Apr 2045$1,781.16$115.23$1,896.39$22,060.33
289May 2045$1,789.77$106.62$1,896.39$20,270.56
290Jun 2045$1,798.42$97.97$1,896.39$18,472.14
291Jul 2045$1,807.11$89.28$1,896.39$16,665.03
292Aug 2045$1,815.84$80.55$1,896.39$14,849.19
293Sep 2045$1,824.62$71.77$1,896.39$13,024.57
294Oct 2045$1,833.44$62.95$1,896.39$11,191.13
295Nov 2045$1,842.30$54.09$1,896.39$9,348.83
296Dec 2045$1,851.20$45.19$1,896.39$7,497.63
2045 Total$21,636.09$1,120.59$22,756.68
297Jan 2046$1,860.15$36.24$1,896.39$5,637.48
298Feb 2046$1,869.14$27.25$1,896.39$3,768.34
299Mar 2046$1,878.18$18.21$1,896.39$1,890.16
300Apr 2046$1,887.25$9.14$1,896.39$2.91
2046 Total$7,494.72$90.84$7,585.56