Borrow amount

$300,000

Advertised Rate

4.66%

p.a Fixed - 3 years

Loan term
25 Years
Resimac
Repayment frequency
Monthly
Monthly Repayments
$1,695
Number of repayments
300
Total interest paid
$208,457
Total Repayments

$508,457

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1May 2021$529.86$1,165.00$1,694.86$299,470.14
2Jun 2021$531.92$1,162.94$1,694.86$298,938.22
3Jul 2021$533.98$1,160.88$1,694.86$298,404.24
4Aug 2021$536.06$1,158.80$1,694.86$297,868.18
5Sep 2021$538.14$1,156.72$1,694.86$297,330.04
6Oct 2021$540.23$1,154.63$1,694.86$296,789.81
7Nov 2021$542.33$1,152.53$1,694.86$296,247.48
8Dec 2021$544.43$1,150.43$1,694.86$295,703.05
2021 Total$4,296.95$9,261.93$13,558.88
9Jan 2022$546.55$1,148.31$1,694.86$295,156.50
10Feb 2022$548.67$1,146.19$1,694.86$294,607.83
11Mar 2022$550.80$1,144.06$1,694.86$294,057.03
12Apr 2022$552.94$1,141.92$1,694.86$293,504.09
13May 2022$555.09$1,139.77$1,694.86$292,949.00
14Jun 2022$557.24$1,137.62$1,694.86$292,391.76
15Jul 2022$559.41$1,135.45$1,694.86$291,832.35
16Aug 2022$561.58$1,133.28$1,694.86$291,270.77
17Sep 2022$563.76$1,131.10$1,694.86$290,707.01
18Oct 2022$565.95$1,128.91$1,694.86$290,141.06
19Nov 2022$568.15$1,126.71$1,694.86$289,572.91
20Dec 2022$570.35$1,124.51$1,694.86$289,002.56
2022 Total$6,700.49$13,637.83$20,338.32
21Jan 2023$572.57$1,122.29$1,694.86$288,429.99
22Feb 2023$574.79$1,120.07$1,694.86$287,855.20
23Mar 2023$577.02$1,117.84$1,694.86$287,278.18
24Apr 2023$579.26$1,115.60$1,694.86$286,698.92
25May 2023$581.51$1,113.35$1,694.86$286,117.41
26Jun 2023$583.77$1,111.09$1,694.86$285,533.64
27Jul 2023$586.04$1,108.82$1,694.86$284,947.60
28Aug 2023$588.31$1,106.55$1,694.86$284,359.29
29Sep 2023$590.60$1,104.26$1,694.86$283,768.69
30Oct 2023$592.89$1,101.97$1,694.86$283,175.80
31Nov 2023$595.19$1,099.67$1,694.86$282,580.61
32Dec 2023$597.51$1,097.35$1,694.86$281,983.10
2023 Total$7,019.46$13,318.86$20,338.32
33Jan 2024$599.83$1,095.03$1,694.86$281,383.27
34Feb 2024$602.15$1,092.71$1,694.86$280,781.12
35Mar 2024$604.49$1,090.37$1,694.86$280,176.63
36Apr 2024$606.84$1,088.02$1,694.86$279,569.79
37May 2024$609.20$1,085.66$1,694.86$278,960.59
38Jun 2024$611.56$1,083.30$1,694.86$278,349.03
39Jul 2024$613.94$1,080.92$1,694.86$277,735.09
40Aug 2024$616.32$1,078.54$1,694.86$277,118.77
41Sep 2024$618.72$1,076.14$1,694.86$276,500.05
42Oct 2024$621.12$1,073.74$1,694.86$275,878.93
43Nov 2024$623.53$1,071.33$1,694.86$275,255.40
44Dec 2024$625.95$1,068.91$1,694.86$274,629.45
2024 Total$7,353.65$12,984.67$20,338.32
45Jan 2025$628.38$1,066.48$1,694.86$274,001.07
46Feb 2025$630.82$1,064.04$1,694.86$273,370.25
47Mar 2025$633.27$1,061.59$1,694.86$272,736.98
48Apr 2025$635.73$1,059.13$1,694.86$272,101.25
49May 2025$638.20$1,056.66$1,694.86$271,463.05
50Jun 2025$640.68$1,054.18$1,694.86$270,822.37
51Jul 2025$643.17$1,051.69$1,694.86$270,179.20
52Aug 2025$645.66$1,049.20$1,694.86$269,533.54
53Sep 2025$648.17$1,046.69$1,694.86$268,885.37
54Oct 2025$650.69$1,044.17$1,694.86$268,234.68
55Nov 2025$653.22$1,041.64$1,694.86$267,581.46
56Dec 2025$655.75$1,039.11$1,694.86$266,925.71
2025 Total$7,703.74$12,634.58$20,338.32
57Jan 2026$658.30$1,036.56$1,694.86$266,267.41
58Feb 2026$660.85$1,034.01$1,694.86$265,606.56
59Mar 2026$663.42$1,031.44$1,694.86$264,943.14
60Apr 2026$666.00$1,028.86$1,694.86$264,277.14
61May 2026$668.58$1,026.28$1,694.86$263,608.56
62Jun 2026$671.18$1,023.68$1,694.86$262,937.38
63Jul 2026$673.79$1,021.07$1,694.86$262,263.59
64Aug 2026$676.40$1,018.46$1,694.86$261,587.19
65Sep 2026$679.03$1,015.83$1,694.86$260,908.16
66Oct 2026$681.67$1,013.19$1,694.86$260,226.49
67Nov 2026$684.31$1,010.55$1,694.86$259,542.18
68Dec 2026$686.97$1,007.89$1,694.86$258,855.21
2026 Total$8,070.5$12,267.82$20,338.32
69Jan 2027$689.64$1,005.22$1,694.86$258,165.57
70Feb 2027$692.32$1,002.54$1,694.86$257,473.25
71Mar 2027$695.01$999.85$1,694.86$256,778.24
72Apr 2027$697.70$997.16$1,694.86$256,080.54
73May 2027$700.41$994.45$1,694.86$255,380.13
74Jun 2027$703.13$991.73$1,694.86$254,677.00
75Jul 2027$705.86$989.00$1,694.86$253,971.14
76Aug 2027$708.61$986.25$1,694.86$253,262.53
77Sep 2027$711.36$983.50$1,694.86$252,551.17
78Oct 2027$714.12$980.74$1,694.86$251,837.05
79Nov 2027$716.89$977.97$1,694.86$251,120.16
80Dec 2027$719.68$975.18$1,694.86$250,400.48
2027 Total$8,454.73$11,883.59$20,338.32
81Jan 2028$722.47$972.39$1,694.86$249,678.01
82Feb 2028$725.28$969.58$1,694.86$248,952.73
83Mar 2028$728.09$966.77$1,694.86$248,224.64
84Apr 2028$730.92$963.94$1,694.86$247,493.72
85May 2028$733.76$961.10$1,694.86$246,759.96
86Jun 2028$736.61$958.25$1,694.86$246,023.35
87Jul 2028$739.47$955.39$1,694.86$245,283.88
88Aug 2028$742.34$952.52$1,694.86$244,541.54
89Sep 2028$745.22$949.64$1,694.86$243,796.32
90Oct 2028$748.12$946.74$1,694.86$243,048.20
91Nov 2028$751.02$943.84$1,694.86$242,297.18
92Dec 2028$753.94$940.92$1,694.86$241,543.24
2028 Total$8,857.24$11,481.08$20,338.32
93Jan 2029$756.87$937.99$1,694.86$240,786.37
94Feb 2029$759.81$935.05$1,694.86$240,026.56
95Mar 2029$762.76$932.10$1,694.86$239,263.80
96Apr 2029$765.72$929.14$1,694.86$238,498.08
97May 2029$768.69$926.17$1,694.86$237,729.39
98Jun 2029$771.68$923.18$1,694.86$236,957.71
99Jul 2029$774.67$920.19$1,694.86$236,183.04
100Aug 2029$777.68$917.18$1,694.86$235,405.36
101Sep 2029$780.70$914.16$1,694.86$234,624.66
102Oct 2029$783.73$911.13$1,694.86$233,840.93
103Nov 2029$786.78$908.08$1,694.86$233,054.15
104Dec 2029$789.83$905.03$1,694.86$232,264.32
2029 Total$9,278.92$11,059.4$20,338.32
105Jan 2030$792.90$901.96$1,694.86$231,471.42
106Feb 2030$795.98$898.88$1,694.86$230,675.44
107Mar 2030$799.07$895.79$1,694.86$229,876.37
108Apr 2030$802.17$892.69$1,694.86$229,074.20
109May 2030$805.29$889.57$1,694.86$228,268.91
110Jun 2030$808.42$886.44$1,694.86$227,460.49
111Jul 2030$811.56$883.30$1,694.86$226,648.93
112Aug 2030$814.71$880.15$1,694.86$225,834.22
113Sep 2030$817.87$876.99$1,694.86$225,016.35
114Oct 2030$821.05$873.81$1,694.86$224,195.30
115Nov 2030$824.23$870.63$1,694.86$223,371.07
116Dec 2030$827.44$867.42$1,694.86$222,543.63
2030 Total$9,720.69$10,617.63$20,338.32
117Jan 2031$830.65$864.21$1,694.86$221,712.98
118Feb 2031$833.87$860.99$1,694.86$220,879.11
119Mar 2031$837.11$857.75$1,694.86$220,042.00
120Apr 2031$840.36$854.50$1,694.86$219,201.64
121May 2031$843.63$851.23$1,694.86$218,358.01
122Jun 2031$846.90$847.96$1,694.86$217,511.11
123Jul 2031$850.19$844.67$1,694.86$216,660.92
124Aug 2031$853.49$841.37$1,694.86$215,807.43
125Sep 2031$856.81$838.05$1,694.86$214,950.62
126Oct 2031$860.14$834.72$1,694.86$214,090.48
127Nov 2031$863.48$831.38$1,694.86$213,227.00
128Dec 2031$866.83$828.03$1,694.86$212,360.17
2031 Total$10,183.46$10,154.86$20,338.32
129Jan 2032$870.19$824.67$1,694.86$211,489.98
130Feb 2032$873.57$821.29$1,694.86$210,616.41
131Mar 2032$876.97$817.89$1,694.86$209,739.44
132Apr 2032$880.37$814.49$1,694.86$208,859.07
133May 2032$883.79$811.07$1,694.86$207,975.28
134Jun 2032$887.22$807.64$1,694.86$207,088.06
135Jul 2032$890.67$804.19$1,694.86$206,197.39
136Aug 2032$894.13$800.73$1,694.86$205,303.26
137Sep 2032$897.60$797.26$1,694.86$204,405.66
138Oct 2032$901.08$793.78$1,694.86$203,504.58
139Nov 2032$904.58$790.28$1,694.86$202,600.00
140Dec 2032$908.10$786.76$1,694.86$201,691.90
2032 Total$10,668.27$9,670.05$20,338.32
141Jan 2033$911.62$783.24$1,694.86$200,780.28
142Feb 2033$915.16$779.70$1,694.86$199,865.12
143Mar 2033$918.72$776.14$1,694.86$198,946.40
144Apr 2033$922.28$772.58$1,694.86$198,024.12
145May 2033$925.87$768.99$1,694.86$197,098.25
146Jun 2033$929.46$765.40$1,694.86$196,168.79
147Jul 2033$933.07$761.79$1,694.86$195,235.72
148Aug 2033$936.69$758.17$1,694.86$194,299.03
149Sep 2033$940.33$754.53$1,694.86$193,358.70
150Oct 2033$943.98$750.88$1,694.86$192,414.72
151Nov 2033$947.65$747.21$1,694.86$191,467.07
152Dec 2033$951.33$743.53$1,694.86$190,515.74
2033 Total$11,176.16$9,162.16$20,338.32
153Jan 2034$955.02$739.84$1,694.86$189,560.72
154Feb 2034$958.73$736.13$1,694.86$188,601.99
155Mar 2034$962.46$732.40$1,694.86$187,639.53
156Apr 2034$966.19$728.67$1,694.86$186,673.34
157May 2034$969.95$724.91$1,694.86$185,703.39
158Jun 2034$973.71$721.15$1,694.86$184,729.68
159Jul 2034$977.49$717.37$1,694.86$183,752.19
160Aug 2034$981.29$713.57$1,694.86$182,770.90
161Sep 2034$985.10$709.76$1,694.86$181,785.80
162Oct 2034$988.93$705.93$1,694.86$180,796.87
163Nov 2034$992.77$702.09$1,694.86$179,804.10
164Dec 2034$996.62$698.24$1,694.86$178,807.48
2034 Total$11,708.26$8,630.06$20,338.32
165Jan 2035$1,000.49$694.37$1,694.86$177,806.99
166Feb 2035$1,004.38$690.48$1,694.86$176,802.61
167Mar 2035$1,008.28$686.58$1,694.86$175,794.33
168Apr 2035$1,012.19$682.67$1,694.86$174,782.14
169May 2035$1,016.12$678.74$1,694.86$173,766.02
170Jun 2035$1,020.07$674.79$1,694.86$172,745.95
171Jul 2035$1,024.03$670.83$1,694.86$171,721.92
172Aug 2035$1,028.01$666.85$1,694.86$170,693.91
173Sep 2035$1,032.00$662.86$1,694.86$169,661.91
174Oct 2035$1,036.01$658.85$1,694.86$168,625.90
175Nov 2035$1,040.03$654.83$1,694.86$167,585.87
176Dec 2035$1,044.07$650.79$1,694.86$166,541.80
2035 Total$12,265.68$8,072.64$20,338.32
177Jan 2036$1,048.12$646.74$1,694.86$165,493.68
178Feb 2036$1,052.19$642.67$1,694.86$164,441.49
179Mar 2036$1,056.28$638.58$1,694.86$163,385.21
180Apr 2036$1,060.38$634.48$1,694.86$162,324.83
181May 2036$1,064.50$630.36$1,694.86$161,260.33
182Jun 2036$1,068.63$626.23$1,694.86$160,191.70
183Jul 2036$1,072.78$622.08$1,694.86$159,118.92
184Aug 2036$1,076.95$617.91$1,694.86$158,041.97
185Sep 2036$1,081.13$613.73$1,694.86$156,960.84
186Oct 2036$1,085.33$609.53$1,694.86$155,875.51
187Nov 2036$1,089.54$605.32$1,694.86$154,785.97
188Dec 2036$1,093.77$601.09$1,694.86$153,692.20
2036 Total$12,849.6$7,488.72$20,338.32
189Jan 2037$1,098.02$596.84$1,694.86$152,594.18
190Feb 2037$1,102.29$592.57$1,694.86$151,491.89
191Mar 2037$1,106.57$588.29$1,694.86$150,385.32
192Apr 2037$1,110.86$584.00$1,694.86$149,274.46
193May 2037$1,115.18$579.68$1,694.86$148,159.28
194Jun 2037$1,119.51$575.35$1,694.86$147,039.77
195Jul 2037$1,123.86$571.00$1,694.86$145,915.91
196Aug 2037$1,128.22$566.64$1,694.86$144,787.69
197Sep 2037$1,132.60$562.26$1,694.86$143,655.09
198Oct 2037$1,137.00$557.86$1,694.86$142,518.09
199Nov 2037$1,141.41$553.45$1,694.86$141,376.68
200Dec 2037$1,145.85$549.01$1,694.86$140,230.83
2037 Total$13,461.37$6,876.95$20,338.32
201Jan 2038$1,150.30$544.56$1,694.86$139,080.53
202Feb 2038$1,154.76$540.10$1,694.86$137,925.77
203Mar 2038$1,159.25$535.61$1,694.86$136,766.52
204Apr 2038$1,163.75$531.11$1,694.86$135,602.77
205May 2038$1,168.27$526.59$1,694.86$134,434.50
206Jun 2038$1,172.81$522.05$1,694.86$133,261.69
207Jul 2038$1,177.36$517.50$1,694.86$132,084.33
208Aug 2038$1,181.93$512.93$1,694.86$130,902.40
209Sep 2038$1,186.52$508.34$1,694.86$129,715.88
210Oct 2038$1,191.13$503.73$1,694.86$128,524.75
211Nov 2038$1,195.76$499.10$1,694.86$127,328.99
212Dec 2038$1,200.40$494.46$1,694.86$126,128.59
2038 Total$14,102.24$6,236.08$20,338.32
213Jan 2039$1,205.06$489.80$1,694.86$124,923.53
214Feb 2039$1,209.74$485.12$1,694.86$123,713.79
215Mar 2039$1,214.44$480.42$1,694.86$122,499.35
216Apr 2039$1,219.15$475.71$1,694.86$121,280.20
217May 2039$1,223.89$470.97$1,694.86$120,056.31
218Jun 2039$1,228.64$466.22$1,694.86$118,827.67
219Jul 2039$1,233.41$461.45$1,694.86$117,594.26
220Aug 2039$1,238.20$456.66$1,694.86$116,356.06
221Sep 2039$1,243.01$451.85$1,694.86$115,113.05
222Oct 2039$1,247.84$447.02$1,694.86$113,865.21
223Nov 2039$1,252.68$442.18$1,694.86$112,612.53
224Dec 2039$1,257.55$437.31$1,694.86$111,354.98
2039 Total$14,773.61$5,564.71$20,338.32
225Jan 2040$1,262.43$432.43$1,694.86$110,092.55
226Feb 2040$1,267.33$427.53$1,694.86$108,825.22
227Mar 2040$1,272.26$422.60$1,694.86$107,552.96
228Apr 2040$1,277.20$417.66$1,694.86$106,275.76
229May 2040$1,282.16$412.70$1,694.86$104,993.60
230Jun 2040$1,287.13$407.73$1,694.86$103,706.47
231Jul 2040$1,292.13$402.73$1,694.86$102,414.34
232Aug 2040$1,297.15$397.71$1,694.86$101,117.19
233Sep 2040$1,302.19$392.67$1,694.86$99,815.00
234Oct 2040$1,307.25$387.61$1,694.86$98,507.75
235Nov 2040$1,312.32$382.54$1,694.86$97,195.43
236Dec 2040$1,317.42$377.44$1,694.86$95,878.01
2040 Total$15,476.97$4,861.35$20,338.32
237Jan 2041$1,322.53$372.33$1,694.86$94,555.48
238Feb 2041$1,327.67$367.19$1,694.86$93,227.81
239Mar 2041$1,332.83$362.03$1,694.86$91,894.98
240Apr 2041$1,338.00$356.86$1,694.86$90,556.98
241May 2041$1,343.20$351.66$1,694.86$89,213.78
242Jun 2041$1,348.41$346.45$1,694.86$87,865.37
243Jul 2041$1,353.65$341.21$1,694.86$86,511.72
244Aug 2041$1,358.91$335.95$1,694.86$85,152.81
245Sep 2041$1,364.18$330.68$1,694.86$83,788.63
246Oct 2041$1,369.48$325.38$1,694.86$82,419.15
247Nov 2041$1,374.80$320.06$1,694.86$81,044.35
248Dec 2041$1,380.14$314.72$1,694.86$79,664.21
2041 Total$16,213.8$4,124.52$20,338.32
249Jan 2042$1,385.50$309.36$1,694.86$78,278.71
250Feb 2042$1,390.88$303.98$1,694.86$76,887.83
251Mar 2042$1,396.28$298.58$1,694.86$75,491.55
252Apr 2042$1,401.70$293.16$1,694.86$74,089.85
253May 2042$1,407.14$287.72$1,694.86$72,682.71
254Jun 2042$1,412.61$282.25$1,694.86$71,270.10
255Jul 2042$1,418.09$276.77$1,694.86$69,852.01
256Aug 2042$1,423.60$271.26$1,694.86$68,428.41
257Sep 2042$1,429.13$265.73$1,694.86$66,999.28
258Oct 2042$1,434.68$260.18$1,694.86$65,564.60
259Nov 2042$1,440.25$254.61$1,694.86$64,124.35
260Dec 2042$1,445.84$249.02$1,694.86$62,678.51
2042 Total$16,985.7$3,352.62$20,338.32
261Jan 2043$1,451.46$243.40$1,694.86$61,227.05
262Feb 2043$1,457.09$237.77$1,694.86$59,769.96
263Mar 2043$1,462.75$232.11$1,694.86$58,307.21
264Apr 2043$1,468.43$226.43$1,694.86$56,838.78
265May 2043$1,474.14$220.72$1,694.86$55,364.64
266Jun 2043$1,479.86$215.00$1,694.86$53,884.78
267Jul 2043$1,485.61$209.25$1,694.86$52,399.17
268Aug 2043$1,491.38$203.48$1,694.86$50,907.79
269Sep 2043$1,497.17$197.69$1,694.86$49,410.62
270Oct 2043$1,502.98$191.88$1,694.86$47,907.64
271Nov 2043$1,508.82$186.04$1,694.86$46,398.82
272Dec 2043$1,514.68$180.18$1,694.86$44,884.14
2043 Total$17,794.37$2,543.95$20,338.32
273Jan 2044$1,520.56$174.30$1,694.86$43,363.58
274Feb 2044$1,526.46$168.40$1,694.86$41,837.12
275Mar 2044$1,532.39$162.47$1,694.86$40,304.73
276Apr 2044$1,538.34$156.52$1,694.86$38,766.39
277May 2044$1,544.32$150.54$1,694.86$37,222.07
278Jun 2044$1,550.31$144.55$1,694.86$35,671.76
279Jul 2044$1,556.33$138.53$1,694.86$34,115.43
280Aug 2044$1,562.38$132.48$1,694.86$32,553.05
281Sep 2044$1,568.45$126.41$1,694.86$30,984.60
282Oct 2044$1,574.54$120.32$1,694.86$29,410.06
283Nov 2044$1,580.65$114.21$1,694.86$27,829.41
284Dec 2044$1,586.79$108.07$1,694.86$26,242.62
2044 Total$18,641.52$1,696.8$20,338.32
285Jan 2045$1,592.95$101.91$1,694.86$24,649.67
286Feb 2045$1,599.14$95.72$1,694.86$23,050.53
287Mar 2045$1,605.35$89.51$1,694.86$21,445.18
288Apr 2045$1,611.58$83.28$1,694.86$19,833.60
289May 2045$1,617.84$77.02$1,694.86$18,215.76
290Jun 2045$1,624.12$70.74$1,694.86$16,591.64
291Jul 2045$1,630.43$64.43$1,694.86$14,961.21
292Aug 2045$1,636.76$58.10$1,694.86$13,324.45
293Sep 2045$1,643.12$51.74$1,694.86$11,681.33
294Oct 2045$1,649.50$45.36$1,694.86$10,031.83
295Nov 2045$1,655.90$38.96$1,694.86$8,375.93
296Dec 2045$1,662.33$32.53$1,694.86$6,713.60
2045 Total$19,529.02$809.3$20,338.32
297Jan 2046$1,668.79$26.07$1,694.86$5,044.81
298Feb 2046$1,675.27$19.59$1,694.86$3,369.54
299Mar 2046$1,681.77$13.09$1,694.86$1,687.77
300Apr 2046$1,687.77$6.55$1,694.32$0.00
2046 Total$6,713.6$65.3$6,778.9