Borrow amount

$300,000

Advertised Rate

4.76%

Fixed - 3 years

Loan term
25 Years
Resimac
Repayment frequency
Monthly
Monthly Repayments
$1,712
Number of repayments
300
Total interest paid
$213,623
Total Repayments

$513,623

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Feb 2021$522.08$1,190.00$1,712.08$299,477.92
2Mar 2021$524.15$1,187.93$1,712.08$298,953.77
3Apr 2021$526.23$1,185.85$1,712.08$298,427.54
4May 2021$528.32$1,183.76$1,712.08$297,899.22
5Jun 2021$530.41$1,181.67$1,712.08$297,368.81
6Jul 2021$532.52$1,179.56$1,712.08$296,836.29
7Aug 2021$534.63$1,177.45$1,712.08$296,301.66
8Sep 2021$536.75$1,175.33$1,712.08$295,764.91
9Oct 2021$538.88$1,173.20$1,712.08$295,226.03
10Nov 2021$541.02$1,171.06$1,712.08$294,685.01
11Dec 2021$543.16$1,168.92$1,712.08$294,141.85
2021 Total$5,858.15$12,974.73$18,832.88
12Jan 2022$545.32$1,166.76$1,712.08$293,596.53
13Feb 2022$547.48$1,164.60$1,712.08$293,049.05
14Mar 2022$549.65$1,162.43$1,712.08$292,499.40
15Apr 2022$551.83$1,160.25$1,712.08$291,947.57
16May 2022$554.02$1,158.06$1,712.08$291,393.55
17Jun 2022$556.22$1,155.86$1,712.08$290,837.33
18Jul 2022$558.43$1,153.65$1,712.08$290,278.90
19Aug 2022$560.64$1,151.44$1,712.08$289,718.26
20Sep 2022$562.86$1,149.22$1,712.08$289,155.40
21Oct 2022$565.10$1,146.98$1,712.08$288,590.30
22Nov 2022$567.34$1,144.74$1,712.08$288,022.96
23Dec 2022$569.59$1,142.49$1,712.08$287,453.37
2022 Total$6,688.48$13,856.48$20,544.96
24Jan 2023$571.85$1,140.23$1,712.08$286,881.52
25Feb 2023$574.12$1,137.96$1,712.08$286,307.40
26Mar 2023$576.39$1,135.69$1,712.08$285,731.01
27Apr 2023$578.68$1,133.40$1,712.08$285,152.33
28May 2023$580.98$1,131.10$1,712.08$284,571.35
29Jun 2023$583.28$1,128.80$1,712.08$283,988.07
30Jul 2023$585.59$1,126.49$1,712.08$283,402.48
31Aug 2023$587.92$1,124.16$1,712.08$282,814.56
32Sep 2023$590.25$1,121.83$1,712.08$282,224.31
33Oct 2023$592.59$1,119.49$1,712.08$281,631.72
34Nov 2023$594.94$1,117.14$1,712.08$281,036.78
35Dec 2023$597.30$1,114.78$1,712.08$280,439.48
2023 Total$7,013.89$13,531.07$20,544.96
36Jan 2024$599.67$1,112.41$1,712.08$279,839.81
37Feb 2024$602.05$1,110.03$1,712.08$279,237.76
38Mar 2024$604.44$1,107.64$1,712.08$278,633.32
39Apr 2024$606.83$1,105.25$1,712.08$278,026.49
40May 2024$609.24$1,102.84$1,712.08$277,417.25
41Jun 2024$611.66$1,100.42$1,712.08$276,805.59
42Jul 2024$614.08$1,098.00$1,712.08$276,191.51
43Aug 2024$616.52$1,095.56$1,712.08$275,574.99
44Sep 2024$618.97$1,093.11$1,712.08$274,956.02
45Oct 2024$621.42$1,090.66$1,712.08$274,334.60
46Nov 2024$623.89$1,088.19$1,712.08$273,710.71
47Dec 2024$626.36$1,085.72$1,712.08$273,084.35
2024 Total$7,355.13$13,189.83$20,544.96
48Jan 2025$628.85$1,083.23$1,712.08$272,455.50
49Feb 2025$631.34$1,080.74$1,712.08$271,824.16
50Mar 2025$633.84$1,078.24$1,712.08$271,190.32
51Apr 2025$636.36$1,075.72$1,712.08$270,553.96
52May 2025$638.88$1,073.20$1,712.08$269,915.08
53Jun 2025$641.42$1,070.66$1,712.08$269,273.66
54Jul 2025$643.96$1,068.12$1,712.08$268,629.70
55Aug 2025$646.52$1,065.56$1,712.08$267,983.18
56Sep 2025$649.08$1,063.00$1,712.08$267,334.10
57Oct 2025$651.65$1,060.43$1,712.08$266,682.45
58Nov 2025$654.24$1,057.84$1,712.08$266,028.21
59Dec 2025$656.83$1,055.25$1,712.08$265,371.38
2025 Total$7,712.97$12,831.99$20,544.96
60Jan 2026$659.44$1,052.64$1,712.08$264,711.94
61Feb 2026$662.06$1,050.02$1,712.08$264,049.88
62Mar 2026$664.68$1,047.40$1,712.08$263,385.20
63Apr 2026$667.32$1,044.76$1,712.08$262,717.88
64May 2026$669.97$1,042.11$1,712.08$262,047.91
65Jun 2026$672.62$1,039.46$1,712.08$261,375.29
66Jul 2026$675.29$1,036.79$1,712.08$260,700.00
67Aug 2026$677.97$1,034.11$1,712.08$260,022.03
68Sep 2026$680.66$1,031.42$1,712.08$259,341.37
69Oct 2026$683.36$1,028.72$1,712.08$258,658.01
70Nov 2026$686.07$1,026.01$1,712.08$257,971.94
71Dec 2026$688.79$1,023.29$1,712.08$257,283.15
2026 Total$8,088.23$12,456.73$20,544.96
72Jan 2027$691.52$1,020.56$1,712.08$256,591.63
73Feb 2027$694.27$1,017.81$1,712.08$255,897.36
74Mar 2027$697.02$1,015.06$1,712.08$255,200.34
75Apr 2027$699.79$1,012.29$1,712.08$254,500.55
76May 2027$702.56$1,009.52$1,712.08$253,797.99
77Jun 2027$705.35$1,006.73$1,712.08$253,092.64
78Jul 2027$708.15$1,003.93$1,712.08$252,384.49
79Aug 2027$710.95$1,001.13$1,712.08$251,673.54
80Sep 2027$713.77$998.31$1,712.08$250,959.77
81Oct 2027$716.61$995.47$1,712.08$250,243.16
82Nov 2027$719.45$992.63$1,712.08$249,523.71
83Dec 2027$722.30$989.78$1,712.08$248,801.41
2027 Total$8,481.74$12,063.22$20,544.96
84Jan 2028$725.17$986.91$1,712.08$248,076.24
85Feb 2028$728.04$984.04$1,712.08$247,348.20
86Mar 2028$730.93$981.15$1,712.08$246,617.27
87Apr 2028$733.83$978.25$1,712.08$245,883.44
88May 2028$736.74$975.34$1,712.08$245,146.70
89Jun 2028$739.66$972.42$1,712.08$244,407.04
90Jul 2028$742.60$969.48$1,712.08$243,664.44
91Aug 2028$745.54$966.54$1,712.08$242,918.90
92Sep 2028$748.50$963.58$1,712.08$242,170.40
93Oct 2028$751.47$960.61$1,712.08$241,418.93
94Nov 2028$754.45$957.63$1,712.08$240,664.48
95Dec 2028$757.44$954.64$1,712.08$239,907.04
2028 Total$8,894.37$11,650.59$20,544.96
96Jan 2029$760.45$951.63$1,712.08$239,146.59
97Feb 2029$763.47$948.61$1,712.08$238,383.12
98Mar 2029$766.49$945.59$1,712.08$237,616.63
99Apr 2029$769.53$942.55$1,712.08$236,847.10
100May 2029$772.59$939.49$1,712.08$236,074.51
101Jun 2029$775.65$936.43$1,712.08$235,298.86
102Jul 2029$778.73$933.35$1,712.08$234,520.13
103Aug 2029$781.82$930.26$1,712.08$233,738.31
104Sep 2029$784.92$927.16$1,712.08$232,953.39
105Oct 2029$788.03$924.05$1,712.08$232,165.36
106Nov 2029$791.16$920.92$1,712.08$231,374.20
107Dec 2029$794.30$917.78$1,712.08$230,579.90
2029 Total$9,327.14$11,217.82$20,544.96
108Jan 2030$797.45$914.63$1,712.08$229,782.45
109Feb 2030$800.61$911.47$1,712.08$228,981.84
110Mar 2030$803.79$908.29$1,712.08$228,178.05
111Apr 2030$806.97$905.11$1,712.08$227,371.08
112May 2030$810.17$901.91$1,712.08$226,560.91
113Jun 2030$813.39$898.69$1,712.08$225,747.52
114Jul 2030$816.61$895.47$1,712.08$224,930.91
115Aug 2030$819.85$892.23$1,712.08$224,111.06
116Sep 2030$823.11$888.97$1,712.08$223,287.95
117Oct 2030$826.37$885.71$1,712.08$222,461.58
118Nov 2030$829.65$882.43$1,712.08$221,631.93
119Dec 2030$832.94$879.14$1,712.08$220,798.99
2030 Total$9,780.91$10,764.05$20,544.96
120Jan 2031$836.24$875.84$1,712.08$219,962.75
121Feb 2031$839.56$872.52$1,712.08$219,123.19
122Mar 2031$842.89$869.19$1,712.08$218,280.30
123Apr 2031$846.23$865.85$1,712.08$217,434.07
124May 2031$849.59$862.49$1,712.08$216,584.48
125Jun 2031$852.96$859.12$1,712.08$215,731.52
126Jul 2031$856.34$855.74$1,712.08$214,875.18
127Aug 2031$859.74$852.34$1,712.08$214,015.44
128Sep 2031$863.15$848.93$1,712.08$213,152.29
129Oct 2031$866.58$845.50$1,712.08$212,285.71
130Nov 2031$870.01$842.07$1,712.08$211,415.70
131Dec 2031$873.46$838.62$1,712.08$210,542.24
2031 Total$10,256.75$10,288.21$20,544.96
132Jan 2032$876.93$835.15$1,712.08$209,665.31
133Feb 2032$880.41$831.67$1,712.08$208,784.90
134Mar 2032$883.90$828.18$1,712.08$207,901.00
135Apr 2032$887.41$824.67$1,712.08$207,013.59
136May 2032$890.93$821.15$1,712.08$206,122.66
137Jun 2032$894.46$817.62$1,712.08$205,228.20
138Jul 2032$898.01$814.07$1,712.08$204,330.19
139Aug 2032$901.57$810.51$1,712.08$203,428.62
140Sep 2032$905.15$806.93$1,712.08$202,523.47
141Oct 2032$908.74$803.34$1,712.08$201,614.73
142Nov 2032$912.34$799.74$1,712.08$200,702.39
143Dec 2032$915.96$796.12$1,712.08$199,786.43
2032 Total$10,755.81$9,789.15$20,544.96
144Jan 2033$919.59$792.49$1,712.08$198,866.84
145Feb 2033$923.24$788.84$1,712.08$197,943.60
146Mar 2033$926.90$785.18$1,712.08$197,016.70
147Apr 2033$930.58$781.50$1,712.08$196,086.12
148May 2033$934.27$777.81$1,712.08$195,151.85
149Jun 2033$937.98$774.10$1,712.08$194,213.87
150Jul 2033$941.70$770.38$1,712.08$193,272.17
151Aug 2033$945.43$766.65$1,712.08$192,326.74
152Sep 2033$949.18$762.90$1,712.08$191,377.56
153Oct 2033$952.95$759.13$1,712.08$190,424.61
154Nov 2033$956.73$755.35$1,712.08$189,467.88
155Dec 2033$960.52$751.56$1,712.08$188,507.36
2033 Total$11,279.07$9,265.89$20,544.96
156Jan 2034$964.33$747.75$1,712.08$187,543.03
157Feb 2034$968.16$743.92$1,712.08$186,574.87
158Mar 2034$972.00$740.08$1,712.08$185,602.87
159Apr 2034$975.86$736.22$1,712.08$184,627.01
160May 2034$979.73$732.35$1,712.08$183,647.28
161Jun 2034$983.61$728.47$1,712.08$182,663.67
162Jul 2034$987.51$724.57$1,712.08$181,676.16
163Aug 2034$991.43$720.65$1,712.08$180,684.73
164Sep 2034$995.36$716.72$1,712.08$179,689.37
165Oct 2034$999.31$712.77$1,712.08$178,690.06
166Nov 2034$1,003.28$708.80$1,712.08$177,686.78
167Dec 2034$1,007.26$704.82$1,712.08$176,679.52
2034 Total$11,827.84$8,717.12$20,544.96
168Jan 2035$1,011.25$700.83$1,712.08$175,668.27
169Feb 2035$1,015.26$696.82$1,712.08$174,653.01
170Mar 2035$1,019.29$692.79$1,712.08$173,633.72
171Apr 2035$1,023.33$688.75$1,712.08$172,610.39
172May 2035$1,027.39$684.69$1,712.08$171,583.00
173Jun 2035$1,031.47$680.61$1,712.08$170,551.53
174Jul 2035$1,035.56$676.52$1,712.08$169,515.97
175Aug 2035$1,039.67$672.41$1,712.08$168,476.30
176Sep 2035$1,043.79$668.29$1,712.08$167,432.51
177Oct 2035$1,047.93$664.15$1,712.08$166,384.58
178Nov 2035$1,052.09$659.99$1,712.08$165,332.49
179Dec 2035$1,056.26$655.82$1,712.08$164,276.23
2035 Total$12,403.29$8,141.67$20,544.96
180Jan 2036$1,060.45$651.63$1,712.08$163,215.78
181Feb 2036$1,064.66$647.42$1,712.08$162,151.12
182Mar 2036$1,068.88$643.20$1,712.08$161,082.24
183Apr 2036$1,073.12$638.96$1,712.08$160,009.12
184May 2036$1,077.38$634.70$1,712.08$158,931.74
185Jun 2036$1,081.65$630.43$1,712.08$157,850.09
186Jul 2036$1,085.94$626.14$1,712.08$156,764.15
187Aug 2036$1,090.25$621.83$1,712.08$155,673.90
188Sep 2036$1,094.57$617.51$1,712.08$154,579.33
189Oct 2036$1,098.92$613.16$1,712.08$153,480.41
190Nov 2036$1,103.27$608.81$1,712.08$152,377.14
191Dec 2036$1,107.65$604.43$1,712.08$151,269.49
2036 Total$13,006.74$7,538.22$20,544.96
192Jan 2037$1,112.04$600.04$1,712.08$150,157.45
193Feb 2037$1,116.46$595.62$1,712.08$149,040.99
194Mar 2037$1,120.88$591.20$1,712.08$147,920.11
195Apr 2037$1,125.33$586.75$1,712.08$146,794.78
196May 2037$1,129.79$582.29$1,712.08$145,664.99
197Jun 2037$1,134.28$577.80$1,712.08$144,530.71
198Jul 2037$1,138.77$573.31$1,712.08$143,391.94
199Aug 2037$1,143.29$568.79$1,712.08$142,248.65
200Sep 2037$1,147.83$564.25$1,712.08$141,100.82
201Oct 2037$1,152.38$559.70$1,712.08$139,948.44
202Nov 2037$1,156.95$555.13$1,712.08$138,791.49
203Dec 2037$1,161.54$550.54$1,712.08$137,629.95
2037 Total$13,639.54$6,905.42$20,544.96
204Jan 2038$1,166.15$545.93$1,712.08$136,463.80
205Feb 2038$1,170.77$541.31$1,712.08$135,293.03
206Mar 2038$1,175.42$536.66$1,712.08$134,117.61
207Apr 2038$1,180.08$532.00$1,712.08$132,937.53
208May 2038$1,184.76$527.32$1,712.08$131,752.77
209Jun 2038$1,189.46$522.62$1,712.08$130,563.31
210Jul 2038$1,194.18$517.90$1,712.08$129,369.13
211Aug 2038$1,198.92$513.16$1,712.08$128,170.21
212Sep 2038$1,203.67$508.41$1,712.08$126,966.54
213Oct 2038$1,208.45$503.63$1,712.08$125,758.09
214Nov 2038$1,213.24$498.84$1,712.08$124,544.85
215Dec 2038$1,218.05$494.03$1,712.08$123,326.80
2038 Total$14,303.15$6,241.81$20,544.96
216Jan 2039$1,222.88$489.20$1,712.08$122,103.92
217Feb 2039$1,227.73$484.35$1,712.08$120,876.19
218Mar 2039$1,232.60$479.48$1,712.08$119,643.59
219Apr 2039$1,237.49$474.59$1,712.08$118,406.10
220May 2039$1,242.40$469.68$1,712.08$117,163.70
221Jun 2039$1,247.33$464.75$1,712.08$115,916.37
222Jul 2039$1,252.28$459.80$1,712.08$114,664.09
223Aug 2039$1,257.25$454.83$1,712.08$113,406.84
224Sep 2039$1,262.23$449.85$1,712.08$112,144.61
225Oct 2039$1,267.24$444.84$1,712.08$110,877.37
226Nov 2039$1,272.27$439.81$1,712.08$109,605.10
227Dec 2039$1,277.31$434.77$1,712.08$108,327.79
2039 Total$14,999.01$5,545.95$20,544.96
228Jan 2040$1,282.38$429.70$1,712.08$107,045.41
229Feb 2040$1,287.47$424.61$1,712.08$105,757.94
230Mar 2040$1,292.57$419.51$1,712.08$104,465.37
231Apr 2040$1,297.70$414.38$1,712.08$103,167.67
232May 2040$1,302.85$409.23$1,712.08$101,864.82
233Jun 2040$1,308.02$404.06$1,712.08$100,556.80
234Jul 2040$1,313.20$398.88$1,712.08$99,243.60
235Aug 2040$1,318.41$393.67$1,712.08$97,925.19
236Sep 2040$1,323.64$388.44$1,712.08$96,601.55
237Oct 2040$1,328.89$383.19$1,712.08$95,272.66
238Nov 2040$1,334.17$377.91$1,712.08$93,938.49
239Dec 2040$1,339.46$372.62$1,712.08$92,599.03
2040 Total$15,728.76$4,816.2$20,544.96
240Jan 2041$1,344.77$367.31$1,712.08$91,254.26
241Feb 2041$1,350.10$361.98$1,712.08$89,904.16
242Mar 2041$1,355.46$356.62$1,712.08$88,548.70
243Apr 2041$1,360.84$351.24$1,712.08$87,187.86
244May 2041$1,366.23$345.85$1,712.08$85,821.63
245Jun 2041$1,371.65$340.43$1,712.08$84,449.98
246Jul 2041$1,377.10$334.98$1,712.08$83,072.88
247Aug 2041$1,382.56$329.52$1,712.08$81,690.32
248Sep 2041$1,388.04$324.04$1,712.08$80,302.28
249Oct 2041$1,393.55$318.53$1,712.08$78,908.73
250Nov 2041$1,399.08$313.00$1,712.08$77,509.65
251Dec 2041$1,404.63$307.45$1,712.08$76,105.02
2041 Total$16,494.01$4,050.95$20,544.96
252Jan 2042$1,410.20$301.88$1,712.08$74,694.82
253Feb 2042$1,415.79$296.29$1,712.08$73,279.03
254Mar 2042$1,421.41$290.67$1,712.08$71,857.62
255Apr 2042$1,427.04$285.04$1,712.08$70,430.58
256May 2042$1,432.71$279.37$1,712.08$68,997.87
257Jun 2042$1,438.39$273.69$1,712.08$67,559.48
258Jul 2042$1,444.09$267.99$1,712.08$66,115.39
259Aug 2042$1,449.82$262.26$1,712.08$64,665.57
260Sep 2042$1,455.57$256.51$1,712.08$63,210.00
261Oct 2042$1,461.35$250.73$1,712.08$61,748.65
262Nov 2042$1,467.14$244.94$1,712.08$60,281.51
263Dec 2042$1,472.96$239.12$1,712.08$58,808.55
2042 Total$17,296.47$3,248.49$20,544.96
264Jan 2043$1,478.81$233.27$1,712.08$57,329.74
265Feb 2043$1,484.67$227.41$1,712.08$55,845.07
266Mar 2043$1,490.56$221.52$1,712.08$54,354.51
267Apr 2043$1,496.47$215.61$1,712.08$52,858.04
268May 2043$1,502.41$209.67$1,712.08$51,355.63
269Jun 2043$1,508.37$203.71$1,712.08$49,847.26
270Jul 2043$1,514.35$197.73$1,712.08$48,332.91
271Aug 2043$1,520.36$191.72$1,712.08$46,812.55
272Sep 2043$1,526.39$185.69$1,712.08$45,286.16
273Oct 2043$1,532.44$179.64$1,712.08$43,753.72
274Nov 2043$1,538.52$173.56$1,712.08$42,215.20
275Dec 2043$1,544.63$167.45$1,712.08$40,670.57
2043 Total$18,137.98$2,406.98$20,544.96
276Jan 2044$1,550.75$161.33$1,712.08$39,119.82
277Feb 2044$1,556.90$155.18$1,712.08$37,562.92
278Mar 2044$1,563.08$149.00$1,712.08$35,999.84
279Apr 2044$1,569.28$142.80$1,712.08$34,430.56
280May 2044$1,575.51$136.57$1,712.08$32,855.05
281Jun 2044$1,581.75$130.33$1,712.08$31,273.30
282Jul 2044$1,588.03$124.05$1,712.08$29,685.27
283Aug 2044$1,594.33$117.75$1,712.08$28,090.94
284Sep 2044$1,600.65$111.43$1,712.08$26,490.29
285Oct 2044$1,607.00$105.08$1,712.08$24,883.29
286Nov 2044$1,613.38$98.70$1,712.08$23,269.91
287Dec 2044$1,619.78$92.30$1,712.08$21,650.13
2044 Total$19,020.44$1,524.52$20,544.96
288Jan 2045$1,626.20$85.88$1,712.08$20,023.93
289Feb 2045$1,632.65$79.43$1,712.08$18,391.28
290Mar 2045$1,639.13$72.95$1,712.08$16,752.15
291Apr 2045$1,645.63$66.45$1,712.08$15,106.52
292May 2045$1,652.16$59.92$1,712.08$13,454.36
293Jun 2045$1,658.71$53.37$1,712.08$11,795.65
294Jul 2045$1,665.29$46.79$1,712.08$10,130.36
295Aug 2045$1,671.90$40.18$1,712.08$8,458.46
296Sep 2045$1,678.53$33.55$1,712.08$6,779.93
297Oct 2045$1,685.19$26.89$1,712.08$5,094.74
298Nov 2045$1,691.87$20.21$1,712.08$3,402.87
299Dec 2045$1,698.58$13.50$1,712.08$1,704.29
2045 Total$19,945.84$599.12$20,544.96
300Jan 2046$1,704.29$6.76$1,711.05$0.00
2045 Total$1,704.29$6.76$1,711.05