Borrow amount

$300,000

Advertised Rate

5.73

% p.a

Fixed - 3 years

Loan term
25 Years
Repayment frequency
Monthly
Monthly Repayments
$1,884
Number of repayments
300
Total interest paid
$265,107
Total Repayments

$565,107

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Jun 2021$451.20$1,432.50$1,883.70$299,548.80
2Jul 2021$453.35$1,430.35$1,883.70$299,095.45
3Aug 2021$455.52$1,428.18$1,883.70$298,639.93
4Sep 2021$457.69$1,426.01$1,883.70$298,182.24
5Oct 2021$459.88$1,423.82$1,883.70$297,722.36
6Nov 2021$462.08$1,421.62$1,883.70$297,260.28
7Dec 2021$464.28$1,419.42$1,883.70$296,796.00
2021 Total$3,204$9,981.9$13,185.9
8Jan 2022$466.50$1,417.20$1,883.70$296,329.50
9Feb 2022$468.73$1,414.97$1,883.70$295,860.77
10Mar 2022$470.96$1,412.74$1,883.70$295,389.81
11Apr 2022$473.21$1,410.49$1,883.70$294,916.60
12May 2022$475.47$1,408.23$1,883.70$294,441.13
13Jun 2022$477.74$1,405.96$1,883.70$293,963.39
14Jul 2022$480.02$1,403.68$1,883.70$293,483.37
15Aug 2022$482.32$1,401.38$1,883.70$293,001.05
16Sep 2022$484.62$1,399.08$1,883.70$292,516.43
17Oct 2022$486.93$1,396.77$1,883.70$292,029.50
18Nov 2022$489.26$1,394.44$1,883.70$291,540.24
19Dec 2022$491.60$1,392.10$1,883.70$291,048.64
2022 Total$5,747.36$16,857.04$22,604.4
20Jan 2023$493.94$1,389.76$1,883.70$290,554.70
21Feb 2023$496.30$1,387.40$1,883.70$290,058.40
22Mar 2023$498.67$1,385.03$1,883.70$289,559.73
23Apr 2023$501.05$1,382.65$1,883.70$289,058.68
24May 2023$503.44$1,380.26$1,883.70$288,555.24
25Jun 2023$505.85$1,377.85$1,883.70$288,049.39
26Jul 2023$508.26$1,375.44$1,883.70$287,541.13
27Aug 2023$510.69$1,373.01$1,883.70$287,030.44
28Sep 2023$513.13$1,370.57$1,883.70$286,517.31
29Oct 2023$515.58$1,368.12$1,883.70$286,001.73
30Nov 2023$518.04$1,365.66$1,883.70$285,483.69
31Dec 2023$520.52$1,363.18$1,883.70$284,963.17
2023 Total$6,085.47$16,518.93$22,604.4
32Jan 2024$523.00$1,360.70$1,883.70$284,440.17
33Feb 2024$525.50$1,358.20$1,883.70$283,914.67
34Mar 2024$528.01$1,355.69$1,883.70$283,386.66
35Apr 2024$530.53$1,353.17$1,883.70$282,856.13
36May 2024$533.06$1,350.64$1,883.70$282,323.07
37Jun 2024$535.61$1,348.09$1,883.70$281,787.46
38Jul 2024$538.16$1,345.54$1,883.70$281,249.30
39Aug 2024$540.73$1,342.97$1,883.70$280,708.57
40Sep 2024$543.32$1,340.38$1,883.70$280,165.25
41Oct 2024$545.91$1,337.79$1,883.70$279,619.34
42Nov 2024$548.52$1,335.18$1,883.70$279,070.82
43Dec 2024$551.14$1,332.56$1,883.70$278,519.68
2024 Total$6,443.49$16,160.91$22,604.4
44Jan 2025$553.77$1,329.93$1,883.70$277,965.91
45Feb 2025$556.41$1,327.29$1,883.70$277,409.50
46Mar 2025$559.07$1,324.63$1,883.70$276,850.43
47Apr 2025$561.74$1,321.96$1,883.70$276,288.69
48May 2025$564.42$1,319.28$1,883.70$275,724.27
49Jun 2025$567.12$1,316.58$1,883.70$275,157.15
50Jul 2025$569.82$1,313.88$1,883.70$274,587.33
51Aug 2025$572.55$1,311.15$1,883.70$274,014.78
52Sep 2025$575.28$1,308.42$1,883.70$273,439.50
53Oct 2025$578.03$1,305.67$1,883.70$272,861.47
54Nov 2025$580.79$1,302.91$1,883.70$272,280.68
55Dec 2025$583.56$1,300.14$1,883.70$271,697.12
2025 Total$6,822.56$15,781.84$22,604.4
56Jan 2026$586.35$1,297.35$1,883.70$271,110.77
57Feb 2026$589.15$1,294.55$1,883.70$270,521.62
58Mar 2026$591.96$1,291.74$1,883.70$269,929.66
59Apr 2026$594.79$1,288.91$1,883.70$269,334.87
60May 2026$597.63$1,286.07$1,883.70$268,737.24
61Jun 2026$600.48$1,283.22$1,883.70$268,136.76
62Jul 2026$603.35$1,280.35$1,883.70$267,533.41
63Aug 2026$606.23$1,277.47$1,883.70$266,927.18
64Sep 2026$609.12$1,274.58$1,883.70$266,318.06
65Oct 2026$612.03$1,271.67$1,883.70$265,706.03
66Nov 2026$614.95$1,268.75$1,883.70$265,091.08
67Dec 2026$617.89$1,265.81$1,883.70$264,473.19
2026 Total$7,223.93$15,380.47$22,604.4
68Jan 2027$620.84$1,262.86$1,883.70$263,852.35
69Feb 2027$623.81$1,259.89$1,883.70$263,228.54
70Mar 2027$626.78$1,256.92$1,883.70$262,601.76
71Apr 2027$629.78$1,253.92$1,883.70$261,971.98
72May 2027$632.78$1,250.92$1,883.70$261,339.20
73Jun 2027$635.81$1,247.89$1,883.70$260,703.39
74Jul 2027$638.84$1,244.86$1,883.70$260,064.55
75Aug 2027$641.89$1,241.81$1,883.70$259,422.66
76Sep 2027$644.96$1,238.74$1,883.70$258,777.70
77Oct 2027$648.04$1,235.66$1,883.70$258,129.66
78Nov 2027$651.13$1,232.57$1,883.70$257,478.53
79Dec 2027$654.24$1,229.46$1,883.70$256,824.29
2027 Total$7,648.9$14,955.5$22,604.4
80Jan 2028$657.36$1,226.34$1,883.70$256,166.93
81Feb 2028$660.50$1,223.20$1,883.70$255,506.43
82Mar 2028$663.66$1,220.04$1,883.70$254,842.77
83Apr 2028$666.83$1,216.87$1,883.70$254,175.94
84May 2028$670.01$1,213.69$1,883.70$253,505.93
85Jun 2028$673.21$1,210.49$1,883.70$252,832.72
86Jul 2028$676.42$1,207.28$1,883.70$252,156.30
87Aug 2028$679.65$1,204.05$1,883.70$251,476.65
88Sep 2028$682.90$1,200.80$1,883.70$250,793.75
89Oct 2028$686.16$1,197.54$1,883.70$250,107.59
90Nov 2028$689.44$1,194.26$1,883.70$249,418.15
91Dec 2028$692.73$1,190.97$1,883.70$248,725.42
2028 Total$8,098.87$14,505.53$22,604.4
92Jan 2029$696.04$1,187.66$1,883.70$248,029.38
93Feb 2029$699.36$1,184.34$1,883.70$247,330.02
94Mar 2029$702.70$1,181.00$1,883.70$246,627.32
95Apr 2029$706.05$1,177.65$1,883.70$245,921.27
96May 2029$709.43$1,174.27$1,883.70$245,211.84
97Jun 2029$712.81$1,170.89$1,883.70$244,499.03
98Jul 2029$716.22$1,167.48$1,883.70$243,782.81
99Aug 2029$719.64$1,164.06$1,883.70$243,063.17
100Sep 2029$723.07$1,160.63$1,883.70$242,340.10
101Oct 2029$726.53$1,157.17$1,883.70$241,613.57
102Nov 2029$730.00$1,153.70$1,883.70$240,883.57
103Dec 2029$733.48$1,150.22$1,883.70$240,150.09
2029 Total$8,575.33$14,029.07$22,604.4
104Jan 2030$736.98$1,146.72$1,883.70$239,413.11
105Feb 2030$740.50$1,143.20$1,883.70$238,672.61
106Mar 2030$744.04$1,139.66$1,883.70$237,928.57
107Apr 2030$747.59$1,136.11$1,883.70$237,180.98
108May 2030$751.16$1,132.54$1,883.70$236,429.82
109Jun 2030$754.75$1,128.95$1,883.70$235,675.07
110Jul 2030$758.35$1,125.35$1,883.70$234,916.72
111Aug 2030$761.97$1,121.73$1,883.70$234,154.75
112Sep 2030$765.61$1,118.09$1,883.70$233,389.14
113Oct 2030$769.27$1,114.43$1,883.70$232,619.87
114Nov 2030$772.94$1,110.76$1,883.70$231,846.93
115Dec 2030$776.63$1,107.07$1,883.70$231,070.30
2030 Total$9,079.79$13,524.61$22,604.4
116Jan 2031$780.34$1,103.36$1,883.70$230,289.96
117Feb 2031$784.07$1,099.63$1,883.70$229,505.89
118Mar 2031$787.81$1,095.89$1,883.70$228,718.08
119Apr 2031$791.57$1,092.13$1,883.70$227,926.51
120May 2031$795.35$1,088.35$1,883.70$227,131.16
121Jun 2031$799.15$1,084.55$1,883.70$226,332.01
122Jul 2031$802.96$1,080.74$1,883.70$225,529.05
123Aug 2031$806.80$1,076.90$1,883.70$224,722.25
124Sep 2031$810.65$1,073.05$1,883.70$223,911.60
125Oct 2031$814.52$1,069.18$1,883.70$223,097.08
126Nov 2031$818.41$1,065.29$1,883.70$222,278.67
127Dec 2031$822.32$1,061.38$1,883.70$221,456.35
2031 Total$9,613.95$12,990.45$22,604.4
128Jan 2032$826.25$1,057.45$1,883.70$220,630.10
129Feb 2032$830.19$1,053.51$1,883.70$219,799.91
130Mar 2032$834.16$1,049.54$1,883.70$218,965.75
131Apr 2032$838.14$1,045.56$1,883.70$218,127.61
132May 2032$842.14$1,041.56$1,883.70$217,285.47
133Jun 2032$846.16$1,037.54$1,883.70$216,439.31
134Jul 2032$850.20$1,033.50$1,883.70$215,589.11
135Aug 2032$854.26$1,029.44$1,883.70$214,734.85
136Sep 2032$858.34$1,025.36$1,883.70$213,876.51
137Oct 2032$862.44$1,021.26$1,883.70$213,014.07
138Nov 2032$866.56$1,017.14$1,883.70$212,147.51
139Dec 2032$870.70$1,013.00$1,883.70$211,276.81
2032 Total$10,179.54$12,424.86$22,604.4
140Jan 2033$874.85$1,008.85$1,883.70$210,401.96
141Feb 2033$879.03$1,004.67$1,883.70$209,522.93
142Mar 2033$883.23$1,000.47$1,883.70$208,639.70
143Apr 2033$887.45$996.25$1,883.70$207,752.25
144May 2033$891.68$992.02$1,883.70$206,860.57
145Jun 2033$895.94$987.76$1,883.70$205,964.63
146Jul 2033$900.22$983.48$1,883.70$205,064.41
147Aug 2033$904.52$979.18$1,883.70$204,159.89
148Sep 2033$908.84$974.86$1,883.70$203,251.05
149Oct 2033$913.18$970.52$1,883.70$202,337.87
150Nov 2033$917.54$966.16$1,883.70$201,420.33
151Dec 2033$921.92$961.78$1,883.70$200,498.41
2033 Total$10,778.4$11,826$22,604.4
152Jan 2034$926.32$957.38$1,883.70$199,572.09
153Feb 2034$930.74$952.96$1,883.70$198,641.35
154Mar 2034$935.19$948.51$1,883.70$197,706.16
155Apr 2034$939.65$944.05$1,883.70$196,766.51
156May 2034$944.14$939.56$1,883.70$195,822.37
157Jun 2034$948.65$935.05$1,883.70$194,873.72
158Jul 2034$953.18$930.52$1,883.70$193,920.54
159Aug 2034$957.73$925.97$1,883.70$192,962.81
160Sep 2034$962.30$921.40$1,883.70$192,000.51
161Oct 2034$966.90$916.80$1,883.70$191,033.61
162Nov 2034$971.51$912.19$1,883.70$190,062.10
163Dec 2034$976.15$907.55$1,883.70$189,085.95
2034 Total$11,412.46$11,191.94$22,604.4
164Jan 2035$980.81$902.89$1,883.70$188,105.14
165Feb 2035$985.50$898.20$1,883.70$187,119.64
166Mar 2035$990.20$893.50$1,883.70$186,129.44
167Apr 2035$994.93$888.77$1,883.70$185,134.51
168May 2035$999.68$884.02$1,883.70$184,134.83
169Jun 2035$1,004.46$879.24$1,883.70$183,130.37
170Jul 2035$1,009.25$874.45$1,883.70$182,121.12
171Aug 2035$1,014.07$869.63$1,883.70$181,107.05
172Sep 2035$1,018.91$864.79$1,883.70$180,088.14
173Oct 2035$1,023.78$859.92$1,883.70$179,064.36
174Nov 2035$1,028.67$855.03$1,883.70$178,035.69
175Dec 2035$1,033.58$850.12$1,883.70$177,002.11
2035 Total$12,083.84$10,520.56$22,604.4
176Jan 2036$1,038.51$845.19$1,883.70$175,963.60
177Feb 2036$1,043.47$840.23$1,883.70$174,920.13
178Mar 2036$1,048.46$835.24$1,883.70$173,871.67
179Apr 2036$1,053.46$830.24$1,883.70$172,818.21
180May 2036$1,058.49$825.21$1,883.70$171,759.72
181Jun 2036$1,063.55$820.15$1,883.70$170,696.17
182Jul 2036$1,068.63$815.07$1,883.70$169,627.54
183Aug 2036$1,073.73$809.97$1,883.70$168,553.81
184Sep 2036$1,078.86$804.84$1,883.70$167,474.95
185Oct 2036$1,084.01$799.69$1,883.70$166,390.94
186Nov 2036$1,089.18$794.52$1,883.70$165,301.76
187Dec 2036$1,094.38$789.32$1,883.70$164,207.38
2036 Total$12,794.73$9,809.67$22,604.4
188Jan 2037$1,099.61$784.09$1,883.70$163,107.77
189Feb 2037$1,104.86$778.84$1,883.70$162,002.91
190Mar 2037$1,110.14$773.56$1,883.70$160,892.77
191Apr 2037$1,115.44$768.26$1,883.70$159,777.33
192May 2037$1,120.76$762.94$1,883.70$158,656.57
193Jun 2037$1,126.11$757.59$1,883.70$157,530.46
194Jul 2037$1,131.49$752.21$1,883.70$156,398.97
195Aug 2037$1,136.89$746.81$1,883.70$155,262.08
196Sep 2037$1,142.32$741.38$1,883.70$154,119.76
197Oct 2037$1,147.78$735.92$1,883.70$152,971.98
198Nov 2037$1,153.26$730.44$1,883.70$151,818.72
199Dec 2037$1,158.77$724.93$1,883.70$150,659.95
2037 Total$13,547.43$9,056.97$22,604.4
200Jan 2038$1,164.30$719.40$1,883.70$149,495.65
201Feb 2038$1,169.86$713.84$1,883.70$148,325.79
202Mar 2038$1,175.44$708.26$1,883.70$147,150.35
203Apr 2038$1,181.06$702.64$1,883.70$145,969.29
204May 2038$1,186.70$697.00$1,883.70$144,782.59
205Jun 2038$1,192.36$691.34$1,883.70$143,590.23
206Jul 2038$1,198.06$685.64$1,883.70$142,392.17
207Aug 2038$1,203.78$679.92$1,883.70$141,188.39
208Sep 2038$1,209.53$674.17$1,883.70$139,978.86
209Oct 2038$1,215.30$668.40$1,883.70$138,763.56
210Nov 2038$1,221.10$662.60$1,883.70$137,542.46
211Dec 2038$1,226.93$656.77$1,883.70$136,315.53
2038 Total$14,344.42$8,259.98$22,604.4
212Jan 2039$1,232.79$650.91$1,883.70$135,082.74
213Feb 2039$1,238.68$645.02$1,883.70$133,844.06
214Mar 2039$1,244.59$639.11$1,883.70$132,599.47
215Apr 2039$1,250.54$633.16$1,883.70$131,348.93
216May 2039$1,256.51$627.19$1,883.70$130,092.42
217Jun 2039$1,262.51$621.19$1,883.70$128,829.91
218Jul 2039$1,268.54$615.16$1,883.70$127,561.37
219Aug 2039$1,274.59$609.11$1,883.70$126,286.78
220Sep 2039$1,280.68$603.02$1,883.70$125,006.10
221Oct 2039$1,286.80$596.90$1,883.70$123,719.30
222Nov 2039$1,292.94$590.76$1,883.70$122,426.36
223Dec 2039$1,299.11$584.59$1,883.70$121,127.25
2039 Total$15,188.28$7,416.12$22,604.4
224Jan 2040$1,305.32$578.38$1,883.70$119,821.93
225Feb 2040$1,311.55$572.15$1,883.70$118,510.38
226Mar 2040$1,317.81$565.89$1,883.70$117,192.57
227Apr 2040$1,324.11$559.59$1,883.70$115,868.46
228May 2040$1,330.43$553.27$1,883.70$114,538.03
229Jun 2040$1,336.78$546.92$1,883.70$113,201.25
230Jul 2040$1,343.16$540.54$1,883.70$111,858.09
231Aug 2040$1,349.58$534.12$1,883.70$110,508.51
232Sep 2040$1,356.02$527.68$1,883.70$109,152.49
233Oct 2040$1,362.50$521.20$1,883.70$107,789.99
234Nov 2040$1,369.00$514.70$1,883.70$106,420.99
235Dec 2040$1,375.54$508.16$1,883.70$105,045.45
2040 Total$16,081.8$6,522.6$22,604.4
236Jan 2041$1,382.11$501.59$1,883.70$103,663.34
237Feb 2041$1,388.71$494.99$1,883.70$102,274.63
238Mar 2041$1,395.34$488.36$1,883.70$100,879.29
239Apr 2041$1,402.00$481.70$1,883.70$99,477.29
240May 2041$1,408.70$475.00$1,883.70$98,068.59
241Jun 2041$1,415.42$468.28$1,883.70$96,653.17
242Jul 2041$1,422.18$461.52$1,883.70$95,230.99
243Aug 2041$1,428.97$454.73$1,883.70$93,802.02
244Sep 2041$1,435.80$447.90$1,883.70$92,366.22
245Oct 2041$1,442.65$441.05$1,883.70$90,923.57
246Nov 2041$1,449.54$434.16$1,883.70$89,474.03
247Dec 2041$1,456.46$427.24$1,883.70$88,017.57
2041 Total$17,027.88$5,576.52$22,604.4
248Jan 2042$1,463.42$420.28$1,883.70$86,554.15
249Feb 2042$1,470.40$413.30$1,883.70$85,083.75
250Mar 2042$1,477.43$406.27$1,883.70$83,606.32
251Apr 2042$1,484.48$399.22$1,883.70$82,121.84
252May 2042$1,491.57$392.13$1,883.70$80,630.27
253Jun 2042$1,498.69$385.01$1,883.70$79,131.58
254Jul 2042$1,505.85$377.85$1,883.70$77,625.73
255Aug 2042$1,513.04$370.66$1,883.70$76,112.69
256Sep 2042$1,520.26$363.44$1,883.70$74,592.43
257Oct 2042$1,527.52$356.18$1,883.70$73,064.91
258Nov 2042$1,534.82$348.88$1,883.70$71,530.09
259Dec 2042$1,542.14$341.56$1,883.70$69,987.95
2042 Total$18,029.62$4,574.78$22,604.4
260Jan 2043$1,549.51$334.19$1,883.70$68,438.44
261Feb 2043$1,556.91$326.79$1,883.70$66,881.53
262Mar 2043$1,564.34$319.36$1,883.70$65,317.19
263Apr 2043$1,571.81$311.89$1,883.70$63,745.38
264May 2043$1,579.32$304.38$1,883.70$62,166.06
265Jun 2043$1,586.86$296.84$1,883.70$60,579.20
266Jul 2043$1,594.43$289.27$1,883.70$58,984.77
267Aug 2043$1,602.05$281.65$1,883.70$57,382.72
268Sep 2043$1,609.70$274.00$1,883.70$55,773.02
269Oct 2043$1,617.38$266.32$1,883.70$54,155.64
270Nov 2043$1,625.11$258.59$1,883.70$52,530.53
271Dec 2043$1,632.87$250.83$1,883.70$50,897.66
2043 Total$19,090.29$3,514.11$22,604.4
272Jan 2044$1,640.66$243.04$1,883.70$49,257.00
273Feb 2044$1,648.50$235.20$1,883.70$47,608.50
274Mar 2044$1,656.37$227.33$1,883.70$45,952.13
275Apr 2044$1,664.28$219.42$1,883.70$44,287.85
276May 2044$1,672.23$211.47$1,883.70$42,615.62
277Jun 2044$1,680.21$203.49$1,883.70$40,935.41
278Jul 2044$1,688.23$195.47$1,883.70$39,247.18
279Aug 2044$1,696.29$187.41$1,883.70$37,550.89
280Sep 2044$1,704.39$179.31$1,883.70$35,846.50
281Oct 2044$1,712.53$171.17$1,883.70$34,133.97
282Nov 2044$1,720.71$162.99$1,883.70$32,413.26
283Dec 2044$1,728.93$154.77$1,883.70$30,684.33
2044 Total$20,213.33$2,391.07$22,604.4
284Jan 2045$1,737.18$146.52$1,883.70$28,947.15
285Feb 2045$1,745.48$138.22$1,883.70$27,201.67
286Mar 2045$1,753.81$129.89$1,883.70$25,447.86
287Apr 2045$1,762.19$121.51$1,883.70$23,685.67
288May 2045$1,770.60$113.10$1,883.70$21,915.07
289Jun 2045$1,779.06$104.64$1,883.70$20,136.01
290Jul 2045$1,787.55$96.15$1,883.70$18,348.46
291Aug 2045$1,796.09$87.61$1,883.70$16,552.37
292Sep 2045$1,804.66$79.04$1,883.70$14,747.71
293Oct 2045$1,813.28$70.42$1,883.70$12,934.43
294Nov 2045$1,821.94$61.76$1,883.70$11,112.49
295Dec 2045$1,830.64$53.06$1,883.70$9,281.85
2045 Total$21,402.48$1,201.92$22,604.4
296Jan 2046$1,839.38$44.32$1,883.70$7,442.47
297Feb 2046$1,848.16$35.54$1,883.70$5,594.31
298Mar 2046$1,856.99$26.71$1,883.70$3,737.32
299Apr 2046$1,865.85$17.85$1,883.70$1,871.47
300May 2046$1,871.47$8.94$1,880.41$0.00
2046 Total$9,281.85$133.36$9,415.21