Borrow amount

$300,000

Advertised Rate

6.75%

Fixed - 5 years

Loan term
25 Years
Regional Australia Bank
Repayment frequency
Monthly
Monthly Repayments
$2,073
Number of repayments
300
Total interest paid
$321,823
Total Repayments

$621,819

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Feb 2021$385.23$1,687.50$2,072.73$299,614.77
2Mar 2021$387.40$1,685.33$2,072.73$299,227.37
3Apr 2021$389.58$1,683.15$2,072.73$298,837.79
4May 2021$391.77$1,680.96$2,072.73$298,446.02
5Jun 2021$393.97$1,678.76$2,072.73$298,052.05
6Jul 2021$396.19$1,676.54$2,072.73$297,655.86
7Aug 2021$398.42$1,674.31$2,072.73$297,257.44
8Sep 2021$400.66$1,672.07$2,072.73$296,856.78
9Oct 2021$402.91$1,669.82$2,072.73$296,453.87
10Nov 2021$405.18$1,667.55$2,072.73$296,048.69
11Dec 2021$407.46$1,665.27$2,072.73$295,641.23
2021 Total$4,358.77$18,441.26$22,800.03
12Jan 2022$409.75$1,662.98$2,072.73$295,231.48
13Feb 2022$412.05$1,660.68$2,072.73$294,819.43
14Mar 2022$414.37$1,658.36$2,072.73$294,405.06
15Apr 2022$416.70$1,656.03$2,072.73$293,988.36
16May 2022$419.05$1,653.68$2,072.73$293,569.31
17Jun 2022$421.40$1,651.33$2,072.73$293,147.91
18Jul 2022$423.77$1,648.96$2,072.73$292,724.14
19Aug 2022$426.16$1,646.57$2,072.73$292,297.98
20Sep 2022$428.55$1,644.18$2,072.73$291,869.43
21Oct 2022$430.96$1,641.77$2,072.73$291,438.47
22Nov 2022$433.39$1,639.34$2,072.73$291,005.08
23Dec 2022$435.83$1,636.90$2,072.73$290,569.25
2022 Total$5,071.98$19,800.78$24,872.76
24Jan 2023$438.28$1,634.45$2,072.73$290,130.97
25Feb 2023$440.74$1,631.99$2,072.73$289,690.23
26Mar 2023$443.22$1,629.51$2,072.73$289,247.01
27Apr 2023$445.72$1,627.01$2,072.73$288,801.29
28May 2023$448.22$1,624.51$2,072.73$288,353.07
29Jun 2023$450.74$1,621.99$2,072.73$287,902.33
30Jul 2023$453.28$1,619.45$2,072.73$287,449.05
31Aug 2023$455.83$1,616.90$2,072.73$286,993.22
32Sep 2023$458.39$1,614.34$2,072.73$286,534.83
33Oct 2023$460.97$1,611.76$2,072.73$286,073.86
34Nov 2023$463.56$1,609.17$2,072.73$285,610.30
35Dec 2023$466.17$1,606.56$2,072.73$285,144.13
2023 Total$5,425.12$19,447.64$24,872.76
36Jan 2024$468.79$1,603.94$2,072.73$284,675.34
37Feb 2024$471.43$1,601.30$2,072.73$284,203.91
38Mar 2024$474.08$1,598.65$2,072.73$283,729.83
39Apr 2024$476.75$1,595.98$2,072.73$283,253.08
40May 2024$479.43$1,593.30$2,072.73$282,773.65
41Jun 2024$482.13$1,590.60$2,072.73$282,291.52
42Jul 2024$484.84$1,587.89$2,072.73$281,806.68
43Aug 2024$487.57$1,585.16$2,072.73$281,319.11
44Sep 2024$490.31$1,582.42$2,072.73$280,828.80
45Oct 2024$493.07$1,579.66$2,072.73$280,335.73
46Nov 2024$495.84$1,576.89$2,072.73$279,839.89
47Dec 2024$498.63$1,574.10$2,072.73$279,341.26
2024 Total$5,802.87$19,069.89$24,872.76
48Jan 2025$501.44$1,571.29$2,072.73$278,839.82
49Feb 2025$504.26$1,568.47$2,072.73$278,335.56
50Mar 2025$507.09$1,565.64$2,072.73$277,828.47
51Apr 2025$509.94$1,562.79$2,072.73$277,318.53
52May 2025$512.81$1,559.92$2,072.73$276,805.72
53Jun 2025$515.70$1,557.03$2,072.73$276,290.02
54Jul 2025$518.60$1,554.13$2,072.73$275,771.42
55Aug 2025$521.52$1,551.21$2,072.73$275,249.90
56Sep 2025$524.45$1,548.28$2,072.73$274,725.45
57Oct 2025$527.40$1,545.33$2,072.73$274,198.05
58Nov 2025$530.37$1,542.36$2,072.73$273,667.68
59Dec 2025$533.35$1,539.38$2,072.73$273,134.33
2025 Total$6,206.93$18,665.83$24,872.76
60Jan 2026$536.35$1,536.38$2,072.73$272,597.98
61Feb 2026$539.37$1,533.36$2,072.73$272,058.61
62Mar 2026$542.40$1,530.33$2,072.73$271,516.21
63Apr 2026$545.45$1,527.28$2,072.73$270,970.76
64May 2026$548.52$1,524.21$2,072.73$270,422.24
65Jun 2026$551.60$1,521.13$2,072.73$269,870.64
66Jul 2026$554.71$1,518.02$2,072.73$269,315.93
67Aug 2026$557.83$1,514.90$2,072.73$268,758.10
68Sep 2026$560.97$1,511.76$2,072.73$268,197.13
69Oct 2026$564.12$1,508.61$2,072.73$267,633.01
70Nov 2026$567.29$1,505.44$2,072.73$267,065.72
71Dec 2026$570.49$1,502.24$2,072.73$266,495.23
2026 Total$6,639.1$18,233.66$24,872.76
72Jan 2027$573.69$1,499.04$2,072.73$265,921.54
73Feb 2027$576.92$1,495.81$2,072.73$265,344.62
74Mar 2027$580.17$1,492.56$2,072.73$264,764.45
75Apr 2027$583.43$1,489.30$2,072.73$264,181.02
76May 2027$586.71$1,486.02$2,072.73$263,594.31
77Jun 2027$590.01$1,482.72$2,072.73$263,004.30
78Jul 2027$593.33$1,479.40$2,072.73$262,410.97
79Aug 2027$596.67$1,476.06$2,072.73$261,814.30
80Sep 2027$600.02$1,472.71$2,072.73$261,214.28
81Oct 2027$603.40$1,469.33$2,072.73$260,610.88
82Nov 2027$606.79$1,465.94$2,072.73$260,004.09
83Dec 2027$610.21$1,462.52$2,072.73$259,393.88
2027 Total$7,101.35$17,771.41$24,872.76
84Jan 2028$613.64$1,459.09$2,072.73$258,780.24
85Feb 2028$617.09$1,455.64$2,072.73$258,163.15
86Mar 2028$620.56$1,452.17$2,072.73$257,542.59
87Apr 2028$624.05$1,448.68$2,072.73$256,918.54
88May 2028$627.56$1,445.17$2,072.73$256,290.98
89Jun 2028$631.09$1,441.64$2,072.73$255,659.89
90Jul 2028$634.64$1,438.09$2,072.73$255,025.25
91Aug 2028$638.21$1,434.52$2,072.73$254,387.04
92Sep 2028$641.80$1,430.93$2,072.73$253,745.24
93Oct 2028$645.41$1,427.32$2,072.73$253,099.83
94Nov 2028$649.04$1,423.69$2,072.73$252,450.79
95Dec 2028$652.69$1,420.04$2,072.73$251,798.10
2028 Total$7,595.78$17,276.98$24,872.76
96Jan 2029$656.37$1,416.36$2,072.73$251,141.73
97Feb 2029$660.06$1,412.67$2,072.73$250,481.67
98Mar 2029$663.77$1,408.96$2,072.73$249,817.90
99Apr 2029$667.50$1,405.23$2,072.73$249,150.40
100May 2029$671.26$1,401.47$2,072.73$248,479.14
101Jun 2029$675.03$1,397.70$2,072.73$247,804.11
102Jul 2029$678.83$1,393.90$2,072.73$247,125.28
103Aug 2029$682.65$1,390.08$2,072.73$246,442.63
104Sep 2029$686.49$1,386.24$2,072.73$245,756.14
105Oct 2029$690.35$1,382.38$2,072.73$245,065.79
106Nov 2029$694.23$1,378.50$2,072.73$244,371.56
107Dec 2029$698.14$1,374.59$2,072.73$243,673.42
2029 Total$8,124.68$16,748.08$24,872.76
108Jan 2030$702.07$1,370.66$2,072.73$242,971.35
109Feb 2030$706.02$1,366.71$2,072.73$242,265.33
110Mar 2030$709.99$1,362.74$2,072.73$241,555.34
111Apr 2030$713.98$1,358.75$2,072.73$240,841.36
112May 2030$718.00$1,354.73$2,072.73$240,123.36
113Jun 2030$722.04$1,350.69$2,072.73$239,401.32
114Jul 2030$726.10$1,346.63$2,072.73$238,675.22
115Aug 2030$730.18$1,342.55$2,072.73$237,945.04
116Sep 2030$734.29$1,338.44$2,072.73$237,210.75
117Oct 2030$738.42$1,334.31$2,072.73$236,472.33
118Nov 2030$742.57$1,330.16$2,072.73$235,729.76
119Dec 2030$746.75$1,325.98$2,072.73$234,983.01
2030 Total$8,690.41$16,182.35$24,872.76
120Jan 2031$750.95$1,321.78$2,072.73$234,232.06
121Feb 2031$755.17$1,317.56$2,072.73$233,476.89
122Mar 2031$759.42$1,313.31$2,072.73$232,717.47
123Apr 2031$763.69$1,309.04$2,072.73$231,953.78
124May 2031$767.99$1,304.74$2,072.73$231,185.79
125Jun 2031$772.31$1,300.42$2,072.73$230,413.48
126Jul 2031$776.65$1,296.08$2,072.73$229,636.83
127Aug 2031$781.02$1,291.71$2,072.73$228,855.81
128Sep 2031$785.42$1,287.31$2,072.73$228,070.39
129Oct 2031$789.83$1,282.90$2,072.73$227,280.56
130Nov 2031$794.28$1,278.45$2,072.73$226,486.28
131Dec 2031$798.74$1,273.99$2,072.73$225,687.54
2031 Total$9,295.47$15,577.29$24,872.76
132Jan 2032$803.24$1,269.49$2,072.73$224,884.30
133Feb 2032$807.76$1,264.97$2,072.73$224,076.54
134Mar 2032$812.30$1,260.43$2,072.73$223,264.24
135Apr 2032$816.87$1,255.86$2,072.73$222,447.37
136May 2032$821.46$1,251.27$2,072.73$221,625.91
137Jun 2032$826.08$1,246.65$2,072.73$220,799.83
138Jul 2032$830.73$1,242.00$2,072.73$219,969.10
139Aug 2032$835.40$1,237.33$2,072.73$219,133.70
140Sep 2032$840.10$1,232.63$2,072.73$218,293.60
141Oct 2032$844.83$1,227.90$2,072.73$217,448.77
142Nov 2032$849.58$1,223.15$2,072.73$216,599.19
143Dec 2032$854.36$1,218.37$2,072.73$215,744.83
2032 Total$9,942.71$14,930.05$24,872.76
144Jan 2033$859.17$1,213.56$2,072.73$214,885.66
145Feb 2033$864.00$1,208.73$2,072.73$214,021.66
146Mar 2033$868.86$1,203.87$2,072.73$213,152.80
147Apr 2033$873.75$1,198.98$2,072.73$212,279.05
148May 2033$878.66$1,194.07$2,072.73$211,400.39
149Jun 2033$883.60$1,189.13$2,072.73$210,516.79
150Jul 2033$888.57$1,184.16$2,072.73$209,628.22
151Aug 2033$893.57$1,179.16$2,072.73$208,734.65
152Sep 2033$898.60$1,174.13$2,072.73$207,836.05
153Oct 2033$903.65$1,169.08$2,072.73$206,932.40
154Nov 2033$908.74$1,163.99$2,072.73$206,023.66
155Dec 2033$913.85$1,158.88$2,072.73$205,109.81
2033 Total$10,635.02$14,237.74$24,872.76
156Jan 2034$918.99$1,153.74$2,072.73$204,190.82
157Feb 2034$924.16$1,148.57$2,072.73$203,266.66
158Mar 2034$929.36$1,143.37$2,072.73$202,337.30
159Apr 2034$934.58$1,138.15$2,072.73$201,402.72
160May 2034$939.84$1,132.89$2,072.73$200,462.88
161Jun 2034$945.13$1,127.60$2,072.73$199,517.75
162Jul 2034$950.44$1,122.29$2,072.73$198,567.31
163Aug 2034$955.79$1,116.94$2,072.73$197,611.52
164Sep 2034$961.17$1,111.56$2,072.73$196,650.35
165Oct 2034$966.57$1,106.16$2,072.73$195,683.78
166Nov 2034$972.01$1,100.72$2,072.73$194,711.77
167Dec 2034$977.48$1,095.25$2,072.73$193,734.29
2034 Total$11,375.52$13,497.24$24,872.76
168Jan 2035$982.97$1,089.76$2,072.73$192,751.32
169Feb 2035$988.50$1,084.23$2,072.73$191,762.82
170Mar 2035$994.06$1,078.67$2,072.73$190,768.76
171Apr 2035$999.66$1,073.07$2,072.73$189,769.10
172May 2035$1,005.28$1,067.45$2,072.73$188,763.82
173Jun 2035$1,010.93$1,061.80$2,072.73$187,752.89
174Jul 2035$1,016.62$1,056.11$2,072.73$186,736.27
175Aug 2035$1,022.34$1,050.39$2,072.73$185,713.93
176Sep 2035$1,028.09$1,044.64$2,072.73$184,685.84
177Oct 2035$1,033.87$1,038.86$2,072.73$183,651.97
178Nov 2035$1,039.69$1,033.04$2,072.73$182,612.28
179Dec 2035$1,045.54$1,027.19$2,072.73$181,566.74
2035 Total$12,167.55$12,705.21$24,872.76
180Jan 2036$1,051.42$1,021.31$2,072.73$180,515.32
181Feb 2036$1,057.33$1,015.40$2,072.73$179,457.99
182Mar 2036$1,063.28$1,009.45$2,072.73$178,394.71
183Apr 2036$1,069.26$1,003.47$2,072.73$177,325.45
184May 2036$1,075.27$997.46$2,072.73$176,250.18
185Jun 2036$1,081.32$991.41$2,072.73$175,168.86
186Jul 2036$1,087.41$985.32$2,072.73$174,081.45
187Aug 2036$1,093.52$979.21$2,072.73$172,987.93
188Sep 2036$1,099.67$973.06$2,072.73$171,888.26
189Oct 2036$1,105.86$966.87$2,072.73$170,782.40
190Nov 2036$1,112.08$960.65$2,072.73$169,670.32
191Dec 2036$1,118.33$954.40$2,072.73$168,551.99
2036 Total$13,014.75$11,858.01$24,872.76
192Jan 2037$1,124.63$948.10$2,072.73$167,427.36
193Feb 2037$1,130.95$941.78$2,072.73$166,296.41
194Mar 2037$1,137.31$935.42$2,072.73$165,159.10
195Apr 2037$1,143.71$929.02$2,072.73$164,015.39
196May 2037$1,150.14$922.59$2,072.73$162,865.25
197Jun 2037$1,156.61$916.12$2,072.73$161,708.64
198Jul 2037$1,163.12$909.61$2,072.73$160,545.52
199Aug 2037$1,169.66$903.07$2,072.73$159,375.86
200Sep 2037$1,176.24$896.49$2,072.73$158,199.62
201Oct 2037$1,182.86$889.87$2,072.73$157,016.76
202Nov 2037$1,189.51$883.22$2,072.73$155,827.25
203Dec 2037$1,196.20$876.53$2,072.73$154,631.05
2037 Total$13,920.94$10,951.82$24,872.76
204Jan 2038$1,202.93$869.80$2,072.73$153,428.12
205Feb 2038$1,209.70$863.03$2,072.73$152,218.42
206Mar 2038$1,216.50$856.23$2,072.73$151,001.92
207Apr 2038$1,223.34$849.39$2,072.73$149,778.58
208May 2038$1,230.23$842.50$2,072.73$148,548.35
209Jun 2038$1,237.15$835.58$2,072.73$147,311.20
210Jul 2038$1,244.10$828.63$2,072.73$146,067.10
211Aug 2038$1,251.10$821.63$2,072.73$144,816.00
212Sep 2038$1,258.14$814.59$2,072.73$143,557.86
213Oct 2038$1,265.22$807.51$2,072.73$142,292.64
214Nov 2038$1,272.33$800.40$2,072.73$141,020.31
215Dec 2038$1,279.49$793.24$2,072.73$139,740.82
2038 Total$14,890.23$9,982.53$24,872.76
216Jan 2039$1,286.69$786.04$2,072.73$138,454.13
217Feb 2039$1,293.93$778.80$2,072.73$137,160.20
218Mar 2039$1,301.20$771.53$2,072.73$135,859.00
219Apr 2039$1,308.52$764.21$2,072.73$134,550.48
220May 2039$1,315.88$756.85$2,072.73$133,234.60
221Jun 2039$1,323.29$749.44$2,072.73$131,911.31
222Jul 2039$1,330.73$742.00$2,072.73$130,580.58
223Aug 2039$1,338.21$734.52$2,072.73$129,242.37
224Sep 2039$1,345.74$726.99$2,072.73$127,896.63
225Oct 2039$1,353.31$719.42$2,072.73$126,543.32
226Nov 2039$1,360.92$711.81$2,072.73$125,182.40
227Dec 2039$1,368.58$704.15$2,072.73$123,813.82
2039 Total$15,927$8,945.76$24,872.76
228Jan 2040$1,376.28$696.45$2,072.73$122,437.54
229Feb 2040$1,384.02$688.71$2,072.73$121,053.52
230Mar 2040$1,391.80$680.93$2,072.73$119,661.72
231Apr 2040$1,399.63$673.10$2,072.73$118,262.09
232May 2040$1,407.51$665.22$2,072.73$116,854.58
233Jun 2040$1,415.42$657.31$2,072.73$115,439.16
234Jul 2040$1,423.38$649.35$2,072.73$114,015.78
235Aug 2040$1,431.39$641.34$2,072.73$112,584.39
236Sep 2040$1,439.44$633.29$2,072.73$111,144.95
237Oct 2040$1,447.54$625.19$2,072.73$109,697.41
238Nov 2040$1,455.68$617.05$2,072.73$108,241.73
239Dec 2040$1,463.87$608.86$2,072.73$106,777.86
2040 Total$17,035.96$7,836.8$24,872.76
240Jan 2041$1,472.10$600.63$2,072.73$105,305.76
241Feb 2041$1,480.39$592.34$2,072.73$103,825.37
242Mar 2041$1,488.71$584.02$2,072.73$102,336.66
243Apr 2041$1,497.09$575.64$2,072.73$100,839.57
244May 2041$1,505.51$567.22$2,072.73$99,334.06
245Jun 2041$1,513.98$558.75$2,072.73$97,820.08
246Jul 2041$1,522.49$550.24$2,072.73$96,297.59
247Aug 2041$1,531.06$541.67$2,072.73$94,766.53
248Sep 2041$1,539.67$533.06$2,072.73$93,226.86
249Oct 2041$1,548.33$524.40$2,072.73$91,678.53
250Nov 2041$1,557.04$515.69$2,072.73$90,121.49
251Dec 2041$1,565.80$506.93$2,072.73$88,555.69
2041 Total$18,222.17$6,650.59$24,872.76
252Jan 2042$1,574.60$498.13$2,072.73$86,981.09
253Feb 2042$1,583.46$489.27$2,072.73$85,397.63
254Mar 2042$1,592.37$480.36$2,072.73$83,805.26
255Apr 2042$1,601.33$471.40$2,072.73$82,203.93
256May 2042$1,610.33$462.40$2,072.73$80,593.60
257Jun 2042$1,619.39$453.34$2,072.73$78,974.21
258Jul 2042$1,628.50$444.23$2,072.73$77,345.71
259Aug 2042$1,637.66$435.07$2,072.73$75,708.05
260Sep 2042$1,646.87$425.86$2,072.73$74,061.18
261Oct 2042$1,656.14$416.59$2,072.73$72,405.04
262Nov 2042$1,665.45$407.28$2,072.73$70,739.59
263Dec 2042$1,674.82$397.91$2,072.73$69,064.77
2042 Total$19,490.92$5,381.84$24,872.76
264Jan 2043$1,684.24$388.49$2,072.73$67,380.53
265Feb 2043$1,693.71$379.02$2,072.73$65,686.82
266Mar 2043$1,703.24$369.49$2,072.73$63,983.58
267Apr 2043$1,712.82$359.91$2,072.73$62,270.76
268May 2043$1,722.46$350.27$2,072.73$60,548.30
269Jun 2043$1,732.15$340.58$2,072.73$58,816.15
270Jul 2043$1,741.89$330.84$2,072.73$57,074.26
271Aug 2043$1,751.69$321.04$2,072.73$55,322.57
272Sep 2043$1,761.54$311.19$2,072.73$53,561.03
273Oct 2043$1,771.45$301.28$2,072.73$51,789.58
274Nov 2043$1,781.41$291.32$2,072.73$50,008.17
275Dec 2043$1,791.43$281.30$2,072.73$48,216.74
2043 Total$20,848.03$4,024.73$24,872.76
276Jan 2044$1,801.51$271.22$2,072.73$46,415.23
277Feb 2044$1,811.64$261.09$2,072.73$44,603.59
278Mar 2044$1,821.83$250.90$2,072.73$42,781.76
279Apr 2044$1,832.08$240.65$2,072.73$40,949.68
280May 2044$1,842.39$230.34$2,072.73$39,107.29
281Jun 2044$1,852.75$219.98$2,072.73$37,254.54
282Jul 2044$1,863.17$209.56$2,072.73$35,391.37
283Aug 2044$1,873.65$199.08$2,072.73$33,517.72
284Sep 2044$1,884.19$188.54$2,072.73$31,633.53
285Oct 2044$1,894.79$177.94$2,072.73$29,738.74
286Nov 2044$1,905.45$167.28$2,072.73$27,833.29
287Dec 2044$1,916.17$156.56$2,072.73$25,917.12
2044 Total$22,299.62$2,573.14$24,872.76
288Jan 2045$1,926.95$145.78$2,072.73$23,990.17
289Feb 2045$1,937.79$134.94$2,072.73$22,052.38
290Mar 2045$1,948.69$124.04$2,072.73$20,103.69
291Apr 2045$1,959.65$113.08$2,072.73$18,144.04
292May 2045$1,970.67$102.06$2,072.73$16,173.37
293Jun 2045$1,981.75$90.98$2,072.73$14,191.62
294Jul 2045$1,992.90$79.83$2,072.73$12,198.72
295Aug 2045$2,004.11$68.62$2,072.73$10,194.61
296Sep 2045$2,015.39$57.34$2,072.73$8,179.22
297Oct 2045$2,026.72$46.01$2,072.73$6,152.50
298Nov 2045$2,038.12$34.61$2,072.73$4,114.38
299Dec 2045$2,049.59$23.14$2,072.73$2,064.79
2045 Total$23,852.33$1,020.43$24,872.76
300Jan 2046$2,061.12$11.61$2,072.73$3.67
2045 Total$2,061.12$11.61$2,072.73