Borrow amount

$300,000

Advertised Rate

2.94

% p.a

Fixed - 4 years

Loan term
25 Years
St.George Bank
Repayment frequency
Monthly
Monthly Repayments
$735
Number of repayments
300
Total interest paid
$220,500
Total Repayments

$220,500

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1May 2021$0.00$735.00$735.00$300,000.00
2Jun 2021$0.00$735.00$735.00$300,000.00
3Jul 2021$0.00$735.00$735.00$300,000.00
4Aug 2021$0.00$735.00$735.00$300,000.00
5Sep 2021$0.00$735.00$735.00$300,000.00
6Oct 2021$0.00$735.00$735.00$300,000.00
7Nov 2021$0.00$735.00$735.00$300,000.00
8Dec 2021$0.00$735.00$735.00$300,000.00
2021 Total$0$5,880$5,880
9Jan 2022$0.00$735.00$735.00$300,000.00
10Feb 2022$0.00$735.00$735.00$300,000.00
11Mar 2022$0.00$735.00$735.00$300,000.00
12Apr 2022$0.00$735.00$735.00$300,000.00
13May 2022$0.00$735.00$735.00$300,000.00
14Jun 2022$0.00$735.00$735.00$300,000.00
15Jul 2022$0.00$735.00$735.00$300,000.00
16Aug 2022$0.00$735.00$735.00$300,000.00
17Sep 2022$0.00$735.00$735.00$300,000.00
18Oct 2022$0.00$735.00$735.00$300,000.00
19Nov 2022$0.00$735.00$735.00$300,000.00
20Dec 2022$0.00$735.00$735.00$300,000.00
2022 Total$0$8,820$8,820
21Jan 2023$0.00$735.00$735.00$300,000.00
22Feb 2023$0.00$735.00$735.00$300,000.00
23Mar 2023$0.00$735.00$735.00$300,000.00
24Apr 2023$0.00$735.00$735.00$300,000.00
25May 2023$0.00$735.00$735.00$300,000.00
26Jun 2023$0.00$735.00$735.00$300,000.00
27Jul 2023$0.00$735.00$735.00$300,000.00
28Aug 2023$0.00$735.00$735.00$300,000.00
29Sep 2023$0.00$735.00$735.00$300,000.00
30Oct 2023$0.00$735.00$735.00$300,000.00
31Nov 2023$0.00$735.00$735.00$300,000.00
32Dec 2023$0.00$735.00$735.00$300,000.00
2023 Total$0$8,820$8,820
33Jan 2024$0.00$735.00$735.00$300,000.00
34Feb 2024$0.00$735.00$735.00$300,000.00
35Mar 2024$0.00$735.00$735.00$300,000.00
36Apr 2024$0.00$735.00$735.00$300,000.00
37May 2024$0.00$735.00$735.00$300,000.00
38Jun 2024$0.00$735.00$735.00$300,000.00
39Jul 2024$0.00$735.00$735.00$300,000.00
40Aug 2024$0.00$735.00$735.00$300,000.00
41Sep 2024$0.00$735.00$735.00$300,000.00
42Oct 2024$0.00$735.00$735.00$300,000.00
43Nov 2024$0.00$735.00$735.00$300,000.00
44Dec 2024$0.00$735.00$735.00$300,000.00
2024 Total$0$8,820$8,820
45Jan 2025$0.00$735.00$735.00$300,000.00
46Feb 2025$0.00$735.00$735.00$300,000.00
47Mar 2025$0.00$735.00$735.00$300,000.00
48Apr 2025$0.00$735.00$735.00$300,000.00
49May 2025$0.00$735.00$735.00$300,000.00
50Jun 2025$0.00$735.00$735.00$300,000.00
51Jul 2025$0.00$735.00$735.00$300,000.00
52Aug 2025$0.00$735.00$735.00$300,000.00
53Sep 2025$0.00$735.00$735.00$300,000.00
54Oct 2025$0.00$735.00$735.00$300,000.00
55Nov 2025$0.00$735.00$735.00$300,000.00
56Dec 2025$0.00$735.00$735.00$300,000.00
2025 Total$0$8,820$8,820
57Jan 2026$0.00$735.00$735.00$300,000.00
58Feb 2026$0.00$735.00$735.00$300,000.00
59Mar 2026$0.00$735.00$735.00$300,000.00
60Apr 2026$0.00$735.00$735.00$300,000.00
61May 2026$0.00$735.00$735.00$300,000.00
62Jun 2026$0.00$735.00$735.00$300,000.00
63Jul 2026$0.00$735.00$735.00$300,000.00
64Aug 2026$0.00$735.00$735.00$300,000.00
65Sep 2026$0.00$735.00$735.00$300,000.00
66Oct 2026$0.00$735.00$735.00$300,000.00
67Nov 2026$0.00$735.00$735.00$300,000.00
68Dec 2026$0.00$735.00$735.00$300,000.00
2026 Total$0$8,820$8,820
69Jan 2027$0.00$735.00$735.00$300,000.00
70Feb 2027$0.00$735.00$735.00$300,000.00
71Mar 2027$0.00$735.00$735.00$300,000.00
72Apr 2027$0.00$735.00$735.00$300,000.00
73May 2027$0.00$735.00$735.00$300,000.00
74Jun 2027$0.00$735.00$735.00$300,000.00
75Jul 2027$0.00$735.00$735.00$300,000.00
76Aug 2027$0.00$735.00$735.00$300,000.00
77Sep 2027$0.00$735.00$735.00$300,000.00
78Oct 2027$0.00$735.00$735.00$300,000.00
79Nov 2027$0.00$735.00$735.00$300,000.00
80Dec 2027$0.00$735.00$735.00$300,000.00
2027 Total$0$8,820$8,820
81Jan 2028$0.00$735.00$735.00$300,000.00
82Feb 2028$0.00$735.00$735.00$300,000.00
83Mar 2028$0.00$735.00$735.00$300,000.00
84Apr 2028$0.00$735.00$735.00$300,000.00
85May 2028$0.00$735.00$735.00$300,000.00
86Jun 2028$0.00$735.00$735.00$300,000.00
87Jul 2028$0.00$735.00$735.00$300,000.00
88Aug 2028$0.00$735.00$735.00$300,000.00
89Sep 2028$0.00$735.00$735.00$300,000.00
90Oct 2028$0.00$735.00$735.00$300,000.00
91Nov 2028$0.00$735.00$735.00$300,000.00
92Dec 2028$0.00$735.00$735.00$300,000.00
2028 Total$0$8,820$8,820
93Jan 2029$0.00$735.00$735.00$300,000.00
94Feb 2029$0.00$735.00$735.00$300,000.00
95Mar 2029$0.00$735.00$735.00$300,000.00
96Apr 2029$0.00$735.00$735.00$300,000.00
97May 2029$0.00$735.00$735.00$300,000.00
98Jun 2029$0.00$735.00$735.00$300,000.00
99Jul 2029$0.00$735.00$735.00$300,000.00
100Aug 2029$0.00$735.00$735.00$300,000.00
101Sep 2029$0.00$735.00$735.00$300,000.00
102Oct 2029$0.00$735.00$735.00$300,000.00
103Nov 2029$0.00$735.00$735.00$300,000.00
104Dec 2029$0.00$735.00$735.00$300,000.00
2029 Total$0$8,820$8,820
105Jan 2030$0.00$735.00$735.00$300,000.00
106Feb 2030$0.00$735.00$735.00$300,000.00
107Mar 2030$0.00$735.00$735.00$300,000.00
108Apr 2030$0.00$735.00$735.00$300,000.00
109May 2030$0.00$735.00$735.00$300,000.00
110Jun 2030$0.00$735.00$735.00$300,000.00
111Jul 2030$0.00$735.00$735.00$300,000.00
112Aug 2030$0.00$735.00$735.00$300,000.00
113Sep 2030$0.00$735.00$735.00$300,000.00
114Oct 2030$0.00$735.00$735.00$300,000.00
115Nov 2030$0.00$735.00$735.00$300,000.00
116Dec 2030$0.00$735.00$735.00$300,000.00
2030 Total$0$8,820$8,820
117Jan 2031$0.00$735.00$735.00$300,000.00
118Feb 2031$0.00$735.00$735.00$300,000.00
119Mar 2031$0.00$735.00$735.00$300,000.00
120Apr 2031$0.00$735.00$735.00$300,000.00
121May 2031$0.00$735.00$735.00$300,000.00
122Jun 2031$0.00$735.00$735.00$300,000.00
123Jul 2031$0.00$735.00$735.00$300,000.00
124Aug 2031$0.00$735.00$735.00$300,000.00
125Sep 2031$0.00$735.00$735.00$300,000.00
126Oct 2031$0.00$735.00$735.00$300,000.00
127Nov 2031$0.00$735.00$735.00$300,000.00
128Dec 2031$0.00$735.00$735.00$300,000.00
2031 Total$0$8,820$8,820
129Jan 2032$0.00$735.00$735.00$300,000.00
130Feb 2032$0.00$735.00$735.00$300,000.00
131Mar 2032$0.00$735.00$735.00$300,000.00
132Apr 2032$0.00$735.00$735.00$300,000.00
133May 2032$0.00$735.00$735.00$300,000.00
134Jun 2032$0.00$735.00$735.00$300,000.00
135Jul 2032$0.00$735.00$735.00$300,000.00
136Aug 2032$0.00$735.00$735.00$300,000.00
137Sep 2032$0.00$735.00$735.00$300,000.00
138Oct 2032$0.00$735.00$735.00$300,000.00
139Nov 2032$0.00$735.00$735.00$300,000.00
140Dec 2032$0.00$735.00$735.00$300,000.00
2032 Total$0$8,820$8,820
141Jan 2033$0.00$735.00$735.00$300,000.00
142Feb 2033$0.00$735.00$735.00$300,000.00
143Mar 2033$0.00$735.00$735.00$300,000.00
144Apr 2033$0.00$735.00$735.00$300,000.00
145May 2033$0.00$735.00$735.00$300,000.00
146Jun 2033$0.00$735.00$735.00$300,000.00
147Jul 2033$0.00$735.00$735.00$300,000.00
148Aug 2033$0.00$735.00$735.00$300,000.00
149Sep 2033$0.00$735.00$735.00$300,000.00
150Oct 2033$0.00$735.00$735.00$300,000.00
151Nov 2033$0.00$735.00$735.00$300,000.00
152Dec 2033$0.00$735.00$735.00$300,000.00
2033 Total$0$8,820$8,820
153Jan 2034$0.00$735.00$735.00$300,000.00
154Feb 2034$0.00$735.00$735.00$300,000.00
155Mar 2034$0.00$735.00$735.00$300,000.00
156Apr 2034$0.00$735.00$735.00$300,000.00
157May 2034$0.00$735.00$735.00$300,000.00
158Jun 2034$0.00$735.00$735.00$300,000.00
159Jul 2034$0.00$735.00$735.00$300,000.00
160Aug 2034$0.00$735.00$735.00$300,000.00
161Sep 2034$0.00$735.00$735.00$300,000.00
162Oct 2034$0.00$735.00$735.00$300,000.00
163Nov 2034$0.00$735.00$735.00$300,000.00
164Dec 2034$0.00$735.00$735.00$300,000.00
2034 Total$0$8,820$8,820
165Jan 2035$0.00$735.00$735.00$300,000.00
166Feb 2035$0.00$735.00$735.00$300,000.00
167Mar 2035$0.00$735.00$735.00$300,000.00
168Apr 2035$0.00$735.00$735.00$300,000.00
169May 2035$0.00$735.00$735.00$300,000.00
170Jun 2035$0.00$735.00$735.00$300,000.00
171Jul 2035$0.00$735.00$735.00$300,000.00
172Aug 2035$0.00$735.00$735.00$300,000.00
173Sep 2035$0.00$735.00$735.00$300,000.00
174Oct 2035$0.00$735.00$735.00$300,000.00
175Nov 2035$0.00$735.00$735.00$300,000.00
176Dec 2035$0.00$735.00$735.00$300,000.00
2035 Total$0$8,820$8,820
177Jan 2036$0.00$735.00$735.00$300,000.00
178Feb 2036$0.00$735.00$735.00$300,000.00
179Mar 2036$0.00$735.00$735.00$300,000.00
180Apr 2036$0.00$735.00$735.00$300,000.00
181May 2036$0.00$735.00$735.00$300,000.00
182Jun 2036$0.00$735.00$735.00$300,000.00
183Jul 2036$0.00$735.00$735.00$300,000.00
184Aug 2036$0.00$735.00$735.00$300,000.00
185Sep 2036$0.00$735.00$735.00$300,000.00
186Oct 2036$0.00$735.00$735.00$300,000.00
187Nov 2036$0.00$735.00$735.00$300,000.00
188Dec 2036$0.00$735.00$735.00$300,000.00
2036 Total$0$8,820$8,820
189Jan 2037$0.00$735.00$735.00$300,000.00
190Feb 2037$0.00$735.00$735.00$300,000.00
191Mar 2037$0.00$735.00$735.00$300,000.00
192Apr 2037$0.00$735.00$735.00$300,000.00
193May 2037$0.00$735.00$735.00$300,000.00
194Jun 2037$0.00$735.00$735.00$300,000.00
195Jul 2037$0.00$735.00$735.00$300,000.00
196Aug 2037$0.00$735.00$735.00$300,000.00
197Sep 2037$0.00$735.00$735.00$300,000.00
198Oct 2037$0.00$735.00$735.00$300,000.00
199Nov 2037$0.00$735.00$735.00$300,000.00
200Dec 2037$0.00$735.00$735.00$300,000.00
2037 Total$0$8,820$8,820
201Jan 2038$0.00$735.00$735.00$300,000.00
202Feb 2038$0.00$735.00$735.00$300,000.00
203Mar 2038$0.00$735.00$735.00$300,000.00
204Apr 2038$0.00$735.00$735.00$300,000.00
205May 2038$0.00$735.00$735.00$300,000.00
206Jun 2038$0.00$735.00$735.00$300,000.00
207Jul 2038$0.00$735.00$735.00$300,000.00
208Aug 2038$0.00$735.00$735.00$300,000.00
209Sep 2038$0.00$735.00$735.00$300,000.00
210Oct 2038$0.00$735.00$735.00$300,000.00
211Nov 2038$0.00$735.00$735.00$300,000.00
212Dec 2038$0.00$735.00$735.00$300,000.00
2038 Total$0$8,820$8,820
213Jan 2039$0.00$735.00$735.00$300,000.00
214Feb 2039$0.00$735.00$735.00$300,000.00
215Mar 2039$0.00$735.00$735.00$300,000.00
216Apr 2039$0.00$735.00$735.00$300,000.00
217May 2039$0.00$735.00$735.00$300,000.00
218Jun 2039$0.00$735.00$735.00$300,000.00
219Jul 2039$0.00$735.00$735.00$300,000.00
220Aug 2039$0.00$735.00$735.00$300,000.00
221Sep 2039$0.00$735.00$735.00$300,000.00
222Oct 2039$0.00$735.00$735.00$300,000.00
223Nov 2039$0.00$735.00$735.00$300,000.00
224Dec 2039$0.00$735.00$735.00$300,000.00
2039 Total$0$8,820$8,820
225Jan 2040$0.00$735.00$735.00$300,000.00
226Feb 2040$0.00$735.00$735.00$300,000.00
227Mar 2040$0.00$735.00$735.00$300,000.00
228Apr 2040$0.00$735.00$735.00$300,000.00
229May 2040$0.00$735.00$735.00$300,000.00
230Jun 2040$0.00$735.00$735.00$300,000.00
231Jul 2040$0.00$735.00$735.00$300,000.00
232Aug 2040$0.00$735.00$735.00$300,000.00
233Sep 2040$0.00$735.00$735.00$300,000.00
234Oct 2040$0.00$735.00$735.00$300,000.00
235Nov 2040$0.00$735.00$735.00$300,000.00
236Dec 2040$0.00$735.00$735.00$300,000.00
2040 Total$0$8,820$8,820
237Jan 2041$0.00$735.00$735.00$300,000.00
238Feb 2041$0.00$735.00$735.00$300,000.00
239Mar 2041$0.00$735.00$735.00$300,000.00
240Apr 2041$0.00$735.00$735.00$300,000.00
241May 2041$0.00$735.00$735.00$300,000.00
242Jun 2041$0.00$735.00$735.00$300,000.00
243Jul 2041$0.00$735.00$735.00$300,000.00
244Aug 2041$0.00$735.00$735.00$300,000.00
245Sep 2041$0.00$735.00$735.00$300,000.00
246Oct 2041$0.00$735.00$735.00$300,000.00
247Nov 2041$0.00$735.00$735.00$300,000.00
248Dec 2041$0.00$735.00$735.00$300,000.00
2041 Total$0$8,820$8,820
249Jan 2042$0.00$735.00$735.00$300,000.00
250Feb 2042$0.00$735.00$735.00$300,000.00
251Mar 2042$0.00$735.00$735.00$300,000.00
252Apr 2042$0.00$735.00$735.00$300,000.00
253May 2042$0.00$735.00$735.00$300,000.00
254Jun 2042$0.00$735.00$735.00$300,000.00
255Jul 2042$0.00$735.00$735.00$300,000.00
256Aug 2042$0.00$735.00$735.00$300,000.00
257Sep 2042$0.00$735.00$735.00$300,000.00
258Oct 2042$0.00$735.00$735.00$300,000.00
259Nov 2042$0.00$735.00$735.00$300,000.00
260Dec 2042$0.00$735.00$735.00$300,000.00
2042 Total$0$8,820$8,820
261Jan 2043$0.00$735.00$735.00$300,000.00
262Feb 2043$0.00$735.00$735.00$300,000.00
263Mar 2043$0.00$735.00$735.00$300,000.00
264Apr 2043$0.00$735.00$735.00$300,000.00
265May 2043$0.00$735.00$735.00$300,000.00
266Jun 2043$0.00$735.00$735.00$300,000.00
267Jul 2043$0.00$735.00$735.00$300,000.00
268Aug 2043$0.00$735.00$735.00$300,000.00
269Sep 2043$0.00$735.00$735.00$300,000.00
270Oct 2043$0.00$735.00$735.00$300,000.00
271Nov 2043$0.00$735.00$735.00$300,000.00
272Dec 2043$0.00$735.00$735.00$300,000.00
2043 Total$0$8,820$8,820
273Jan 2044$0.00$735.00$735.00$300,000.00
274Feb 2044$0.00$735.00$735.00$300,000.00
275Mar 2044$0.00$735.00$735.00$300,000.00
276Apr 2044$0.00$735.00$735.00$300,000.00
277May 2044$0.00$735.00$735.00$300,000.00
278Jun 2044$0.00$735.00$735.00$300,000.00
279Jul 2044$0.00$735.00$735.00$300,000.00
280Aug 2044$0.00$735.00$735.00$300,000.00
281Sep 2044$0.00$735.00$735.00$300,000.00
282Oct 2044$0.00$735.00$735.00$300,000.00
283Nov 2044$0.00$735.00$735.00$300,000.00
284Dec 2044$0.00$735.00$735.00$300,000.00
2044 Total$0$8,820$8,820
285Jan 2045$0.00$735.00$735.00$300,000.00
286Feb 2045$0.00$735.00$735.00$300,000.00
287Mar 2045$0.00$735.00$735.00$300,000.00
288Apr 2045$0.00$735.00$735.00$300,000.00
289May 2045$0.00$735.00$735.00$300,000.00
290Jun 2045$0.00$735.00$735.00$300,000.00
291Jul 2045$0.00$735.00$735.00$300,000.00
292Aug 2045$0.00$735.00$735.00$300,000.00
293Sep 2045$0.00$735.00$735.00$300,000.00
294Oct 2045$0.00$735.00$735.00$300,000.00
295Nov 2045$0.00$735.00$735.00$300,000.00
296Dec 2045$0.00$735.00$735.00$300,000.00
2045 Total$0$8,820$8,820
297Jan 2046$0.00$735.00$735.00$300,000.00
298Feb 2046$0.00$735.00$735.00$300,000.00
299Mar 2046$0.00$735.00$735.00$300,000.00
300Apr 2046$0.00$735.00$735.00$300,000.00
2046 Total$0$2,940$2,940