Borrow amount

$300,000

Advertised Rate

1.89

% p.a

Fixed - 2 years

Loan term
25 Years
Repayment frequency
Monthly
Monthly Repayments
$1,256
Number of repayments
300
Total interest paid
$76,667
Total Repayments

$376,667

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Sep 2021$783.06$472.50$1,255.56$299,216.94
2Oct 2021$784.29$471.27$1,255.56$298,432.65
3Nov 2021$785.53$470.03$1,255.56$297,647.12
4Dec 2021$786.77$468.79$1,255.56$296,860.35
2021 Total$3,139.65$1,882.59$5,022.24
5Jan 2022$788.00$467.56$1,255.56$296,072.35
6Feb 2022$789.25$466.31$1,255.56$295,283.10
7Mar 2022$790.49$465.07$1,255.56$294,492.61
8Apr 2022$791.73$463.83$1,255.56$293,700.88
9May 2022$792.98$462.58$1,255.56$292,907.90
10Jun 2022$794.23$461.33$1,255.56$292,113.67
11Jul 2022$795.48$460.08$1,255.56$291,318.19
12Aug 2022$796.73$458.83$1,255.56$290,521.46
13Sep 2022$797.99$457.57$1,255.56$289,723.47
14Oct 2022$799.25$456.31$1,255.56$288,924.22
15Nov 2022$800.50$455.06$1,255.56$288,123.72
16Dec 2022$801.77$453.79$1,255.56$287,321.95
2022 Total$9,538.4$5,528.32$15,066.72
17Jan 2023$803.03$452.53$1,255.56$286,518.92
18Feb 2023$804.29$451.27$1,255.56$285,714.63
19Mar 2023$805.56$450.00$1,255.56$284,909.07
20Apr 2023$806.83$448.73$1,255.56$284,102.24
21May 2023$808.10$447.46$1,255.56$283,294.14
22Jun 2023$809.37$446.19$1,255.56$282,484.77
23Jul 2023$810.65$444.91$1,255.56$281,674.12
24Aug 2023$811.92$443.64$1,255.56$280,862.20
25Sep 2023$813.20$442.36$1,255.56$280,049.00
26Oct 2023$814.48$441.08$1,255.56$279,234.52
27Nov 2023$815.77$439.79$1,255.56$278,418.75
28Dec 2023$817.05$438.51$1,255.56$277,601.70
2023 Total$9,720.25$5,346.47$15,066.72
29Jan 2024$818.34$437.22$1,255.56$276,783.36
30Feb 2024$819.63$435.93$1,255.56$275,963.73
31Mar 2024$820.92$434.64$1,255.56$275,142.81
32Apr 2024$822.21$433.35$1,255.56$274,320.60
33May 2024$823.51$432.05$1,255.56$273,497.09
34Jun 2024$824.80$430.76$1,255.56$272,672.29
35Jul 2024$826.10$429.46$1,255.56$271,846.19
36Aug 2024$827.40$428.16$1,255.56$271,018.79
37Sep 2024$828.71$426.85$1,255.56$270,190.08
38Oct 2024$830.01$425.55$1,255.56$269,360.07
39Nov 2024$831.32$424.24$1,255.56$268,528.75
40Dec 2024$832.63$422.93$1,255.56$267,696.12
2024 Total$9,905.58$5,161.14$15,066.72
41Jan 2025$833.94$421.62$1,255.56$266,862.18
42Feb 2025$835.25$420.31$1,255.56$266,026.93
43Mar 2025$836.57$418.99$1,255.56$265,190.36
44Apr 2025$837.89$417.67$1,255.56$264,352.47
45May 2025$839.20$416.36$1,255.56$263,513.27
46Jun 2025$840.53$415.03$1,255.56$262,672.74
47Jul 2025$841.85$413.71$1,255.56$261,830.89
48Aug 2025$843.18$412.38$1,255.56$260,987.71
49Sep 2025$844.50$411.06$1,255.56$260,143.21
50Oct 2025$845.83$409.73$1,255.56$259,297.38
51Nov 2025$847.17$408.39$1,255.56$258,450.21
52Dec 2025$848.50$407.06$1,255.56$257,601.71
2025 Total$10,094.41$4,972.31$15,066.72
53Jan 2026$849.84$405.72$1,255.56$256,751.87
54Feb 2026$851.18$404.38$1,255.56$255,900.69
55Mar 2026$852.52$403.04$1,255.56$255,048.17
56Apr 2026$853.86$401.70$1,255.56$254,194.31
57May 2026$855.20$400.36$1,255.56$253,339.11
58Jun 2026$856.55$399.01$1,255.56$252,482.56
59Jul 2026$857.90$397.66$1,255.56$251,624.66
60Aug 2026$859.25$396.31$1,255.56$250,765.41
61Sep 2026$860.60$394.96$1,255.56$249,904.81
62Oct 2026$861.96$393.60$1,255.56$249,042.85
63Nov 2026$863.32$392.24$1,255.56$248,179.53
64Dec 2026$864.68$390.88$1,255.56$247,314.85
2026 Total$10,286.86$4,779.86$15,066.72
65Jan 2027$866.04$389.52$1,255.56$246,448.81
66Feb 2027$867.40$388.16$1,255.56$245,581.41
67Mar 2027$868.77$386.79$1,255.56$244,712.64
68Apr 2027$870.14$385.42$1,255.56$243,842.50
69May 2027$871.51$384.05$1,255.56$242,970.99
70Jun 2027$872.88$382.68$1,255.56$242,098.11
71Jul 2027$874.26$381.30$1,255.56$241,223.85
72Aug 2027$875.63$379.93$1,255.56$240,348.22
73Sep 2027$877.01$378.55$1,255.56$239,471.21
74Oct 2027$878.39$377.17$1,255.56$238,592.82
75Nov 2027$879.78$375.78$1,255.56$237,713.04
76Dec 2027$881.16$374.40$1,255.56$236,831.88
2027 Total$10,482.97$4,583.75$15,066.72
77Jan 2028$882.55$373.01$1,255.56$235,949.33
78Feb 2028$883.94$371.62$1,255.56$235,065.39
79Mar 2028$885.33$370.23$1,255.56$234,180.06
80Apr 2028$886.73$368.83$1,255.56$233,293.33
81May 2028$888.12$367.44$1,255.56$232,405.21
82Jun 2028$889.52$366.04$1,255.56$231,515.69
83Jul 2028$890.92$364.64$1,255.56$230,624.77
84Aug 2028$892.33$363.23$1,255.56$229,732.44
85Sep 2028$893.73$361.83$1,255.56$228,838.71
86Oct 2028$895.14$360.42$1,255.56$227,943.57
87Nov 2028$896.55$359.01$1,255.56$227,047.02
88Dec 2028$897.96$357.60$1,255.56$226,149.06
2028 Total$10,682.82$4,383.9$15,066.72
89Jan 2029$899.38$356.18$1,255.56$225,249.68
90Feb 2029$900.79$354.77$1,255.56$224,348.89
91Mar 2029$902.21$353.35$1,255.56$223,446.68
92Apr 2029$903.63$351.93$1,255.56$222,543.05
93May 2029$905.05$350.51$1,255.56$221,638.00
94Jun 2029$906.48$349.08$1,255.56$220,731.52
95Jul 2029$907.91$347.65$1,255.56$219,823.61
96Aug 2029$909.34$346.22$1,255.56$218,914.27
97Sep 2029$910.77$344.79$1,255.56$218,003.50
98Oct 2029$912.20$343.36$1,255.56$217,091.30
99Nov 2029$913.64$341.92$1,255.56$216,177.66
100Dec 2029$915.08$340.48$1,255.56$215,262.58
2029 Total$10,886.48$4,180.24$15,066.72
101Jan 2030$916.52$339.04$1,255.56$214,346.06
102Feb 2030$917.96$337.60$1,255.56$213,428.10
103Mar 2030$919.41$336.15$1,255.56$212,508.69
104Apr 2030$920.86$334.70$1,255.56$211,587.83
105May 2030$922.31$333.25$1,255.56$210,665.52
106Jun 2030$923.76$331.80$1,255.56$209,741.76
107Jul 2030$925.22$330.34$1,255.56$208,816.54
108Aug 2030$926.67$328.89$1,255.56$207,889.87
109Sep 2030$928.13$327.43$1,255.56$206,961.74
110Oct 2030$929.60$325.96$1,255.56$206,032.14
111Nov 2030$931.06$324.50$1,255.56$205,101.08
112Dec 2030$932.53$323.03$1,255.56$204,168.55
2030 Total$11,094.03$3,972.69$15,066.72
113Jan 2031$933.99$321.57$1,255.56$203,234.56
114Feb 2031$935.47$320.09$1,255.56$202,299.09
115Mar 2031$936.94$318.62$1,255.56$201,362.15
116Apr 2031$938.41$317.15$1,255.56$200,423.74
117May 2031$939.89$315.67$1,255.56$199,483.85
118Jun 2031$941.37$314.19$1,255.56$198,542.48
119Jul 2031$942.86$312.70$1,255.56$197,599.62
120Aug 2031$944.34$311.22$1,255.56$196,655.28
121Sep 2031$945.83$309.73$1,255.56$195,709.45
122Oct 2031$947.32$308.24$1,255.56$194,762.13
123Nov 2031$948.81$306.75$1,255.56$193,813.32
124Dec 2031$950.30$305.26$1,255.56$192,863.02
2031 Total$11,305.53$3,761.19$15,066.72
125Jan 2032$951.80$303.76$1,255.56$191,911.22
126Feb 2032$953.30$302.26$1,255.56$190,957.92
127Mar 2032$954.80$300.76$1,255.56$190,003.12
128Apr 2032$956.31$299.25$1,255.56$189,046.81
129May 2032$957.81$297.75$1,255.56$188,089.00
130Jun 2032$959.32$296.24$1,255.56$187,129.68
131Jul 2032$960.83$294.73$1,255.56$186,168.85
132Aug 2032$962.34$293.22$1,255.56$185,206.51
133Sep 2032$963.86$291.70$1,255.56$184,242.65
134Oct 2032$965.38$290.18$1,255.56$183,277.27
135Nov 2032$966.90$288.66$1,255.56$182,310.37
136Dec 2032$968.42$287.14$1,255.56$181,341.95
2032 Total$11,521.07$3,545.65$15,066.72
137Jan 2033$969.95$285.61$1,255.56$180,372.00
138Feb 2033$971.47$284.09$1,255.56$179,400.53
139Mar 2033$973.00$282.56$1,255.56$178,427.53
140Apr 2033$974.54$281.02$1,255.56$177,452.99
141May 2033$976.07$279.49$1,255.56$176,476.92
142Jun 2033$977.61$277.95$1,255.56$175,499.31
143Jul 2033$979.15$276.41$1,255.56$174,520.16
144Aug 2033$980.69$274.87$1,255.56$173,539.47
145Sep 2033$982.24$273.32$1,255.56$172,557.23
146Oct 2033$983.78$271.78$1,255.56$171,573.45
147Nov 2033$985.33$270.23$1,255.56$170,588.12
148Dec 2033$986.88$268.68$1,255.56$169,601.24
2033 Total$11,740.71$3,326.01$15,066.72
149Jan 2034$988.44$267.12$1,255.56$168,612.80
150Feb 2034$989.99$265.57$1,255.56$167,622.81
151Mar 2034$991.55$264.01$1,255.56$166,631.26
152Apr 2034$993.12$262.44$1,255.56$165,638.14
153May 2034$994.68$260.88$1,255.56$164,643.46
154Jun 2034$996.25$259.31$1,255.56$163,647.21
155Jul 2034$997.82$257.74$1,255.56$162,649.39
156Aug 2034$999.39$256.17$1,255.56$161,650.00
157Sep 2034$1,000.96$254.60$1,255.56$160,649.04
158Oct 2034$1,002.54$253.02$1,255.56$159,646.50
159Nov 2034$1,004.12$251.44$1,255.56$158,642.38
160Dec 2034$1,005.70$249.86$1,255.56$157,636.68
2034 Total$11,964.56$3,102.16$15,066.72
161Jan 2035$1,007.28$248.28$1,255.56$156,629.40
162Feb 2035$1,008.87$246.69$1,255.56$155,620.53
163Mar 2035$1,010.46$245.10$1,255.56$154,610.07
164Apr 2035$1,012.05$243.51$1,255.56$153,598.02
165May 2035$1,013.64$241.92$1,255.56$152,584.38
166Jun 2035$1,015.24$240.32$1,255.56$151,569.14
167Jul 2035$1,016.84$238.72$1,255.56$150,552.30
168Aug 2035$1,018.44$237.12$1,255.56$149,533.86
169Sep 2035$1,020.04$235.52$1,255.56$148,513.82
170Oct 2035$1,021.65$233.91$1,255.56$147,492.17
171Nov 2035$1,023.26$232.30$1,255.56$146,468.91
172Dec 2035$1,024.87$230.69$1,255.56$145,444.04
2035 Total$12,192.64$2,874.08$15,066.72
173Jan 2036$1,026.49$229.07$1,255.56$144,417.55
174Feb 2036$1,028.10$227.46$1,255.56$143,389.45
175Mar 2036$1,029.72$225.84$1,255.56$142,359.73
176Apr 2036$1,031.34$224.22$1,255.56$141,328.39
177May 2036$1,032.97$222.59$1,255.56$140,295.42
178Jun 2036$1,034.59$220.97$1,255.56$139,260.83
179Jul 2036$1,036.22$219.34$1,255.56$138,224.61
180Aug 2036$1,037.86$217.70$1,255.56$137,186.75
181Sep 2036$1,039.49$216.07$1,255.56$136,147.26
182Oct 2036$1,041.13$214.43$1,255.56$135,106.13
183Nov 2036$1,042.77$212.79$1,255.56$134,063.36
184Dec 2036$1,044.41$211.15$1,255.56$133,018.95
2036 Total$12,425.09$2,641.63$15,066.72
185Jan 2037$1,046.06$209.50$1,255.56$131,972.89
186Feb 2037$1,047.70$207.86$1,255.56$130,925.19
187Mar 2037$1,049.35$206.21$1,255.56$129,875.84
188Apr 2037$1,051.01$204.55$1,255.56$128,824.83
189May 2037$1,052.66$202.90$1,255.56$127,772.17
190Jun 2037$1,054.32$201.24$1,255.56$126,717.85
191Jul 2037$1,055.98$199.58$1,255.56$125,661.87
192Aug 2037$1,057.64$197.92$1,255.56$124,604.23
193Sep 2037$1,059.31$196.25$1,255.56$123,544.92
194Oct 2037$1,060.98$194.58$1,255.56$122,483.94
195Nov 2037$1,062.65$192.91$1,255.56$121,421.29
196Dec 2037$1,064.32$191.24$1,255.56$120,356.97
2037 Total$12,661.98$2,404.74$15,066.72
197Jan 2038$1,066.00$189.56$1,255.56$119,290.97
198Feb 2038$1,067.68$187.88$1,255.56$118,223.29
199Mar 2038$1,069.36$186.20$1,255.56$117,153.93
200Apr 2038$1,071.04$184.52$1,255.56$116,082.89
201May 2038$1,072.73$182.83$1,255.56$115,010.16
202Jun 2038$1,074.42$181.14$1,255.56$113,935.74
203Jul 2038$1,076.11$179.45$1,255.56$112,859.63
204Aug 2038$1,077.81$177.75$1,255.56$111,781.82
205Sep 2038$1,079.50$176.06$1,255.56$110,702.32
206Oct 2038$1,081.20$174.36$1,255.56$109,621.12
207Nov 2038$1,082.91$172.65$1,255.56$108,538.21
208Dec 2038$1,084.61$170.95$1,255.56$107,453.60
2038 Total$12,903.37$2,163.35$15,066.72
209Jan 2039$1,086.32$169.24$1,255.56$106,367.28
210Feb 2039$1,088.03$167.53$1,255.56$105,279.25
211Mar 2039$1,089.75$165.81$1,255.56$104,189.50
212Apr 2039$1,091.46$164.10$1,255.56$103,098.04
213May 2039$1,093.18$162.38$1,255.56$102,004.86
214Jun 2039$1,094.90$160.66$1,255.56$100,909.96
215Jul 2039$1,096.63$158.93$1,255.56$99,813.33
216Aug 2039$1,098.35$157.21$1,255.56$98,714.98
217Sep 2039$1,100.08$155.48$1,255.56$97,614.90
218Oct 2039$1,101.82$153.74$1,255.56$96,513.08
219Nov 2039$1,103.55$152.01$1,255.56$95,409.53
220Dec 2039$1,105.29$150.27$1,255.56$94,304.24
2039 Total$13,149.36$1,917.36$15,066.72
221Jan 2040$1,107.03$148.53$1,255.56$93,197.21
222Feb 2040$1,108.77$146.79$1,255.56$92,088.44
223Mar 2040$1,110.52$145.04$1,255.56$90,977.92
224Apr 2040$1,112.27$143.29$1,255.56$89,865.65
225May 2040$1,114.02$141.54$1,255.56$88,751.63
226Jun 2040$1,115.78$139.78$1,255.56$87,635.85
227Jul 2040$1,117.53$138.03$1,255.56$86,518.32
228Aug 2040$1,119.29$136.27$1,255.56$85,399.03
229Sep 2040$1,121.06$134.50$1,255.56$84,277.97
230Oct 2040$1,122.82$132.74$1,255.56$83,155.15
231Nov 2040$1,124.59$130.97$1,255.56$82,030.56
232Dec 2040$1,126.36$129.20$1,255.56$80,904.20
2040 Total$13,400.04$1,666.68$15,066.72
233Jan 2041$1,128.14$127.42$1,255.56$79,776.06
234Feb 2041$1,129.91$125.65$1,255.56$78,646.15
235Mar 2041$1,131.69$123.87$1,255.56$77,514.46
236Apr 2041$1,133.47$122.09$1,255.56$76,380.99
237May 2041$1,135.26$120.30$1,255.56$75,245.73
238Jun 2041$1,137.05$118.51$1,255.56$74,108.68
239Jul 2041$1,138.84$116.72$1,255.56$72,969.84
240Aug 2041$1,140.63$114.93$1,255.56$71,829.21
241Sep 2041$1,142.43$113.13$1,255.56$70,686.78
242Oct 2041$1,144.23$111.33$1,255.56$69,542.55
243Nov 2041$1,146.03$109.53$1,255.56$68,396.52
244Dec 2041$1,147.84$107.72$1,255.56$67,248.68
2041 Total$13,655.52$1,411.2$15,066.72
245Jan 2042$1,149.64$105.92$1,255.56$66,099.04
246Feb 2042$1,151.45$104.11$1,255.56$64,947.59
247Mar 2042$1,153.27$102.29$1,255.56$63,794.32
248Apr 2042$1,155.08$100.48$1,255.56$62,639.24
249May 2042$1,156.90$98.66$1,255.56$61,482.34
250Jun 2042$1,158.73$96.83$1,255.56$60,323.61
251Jul 2042$1,160.55$95.01$1,255.56$59,163.06
252Aug 2042$1,162.38$93.18$1,255.56$58,000.68
253Sep 2042$1,164.21$91.35$1,255.56$56,836.47
254Oct 2042$1,166.04$89.52$1,255.56$55,670.43
255Nov 2042$1,167.88$87.68$1,255.56$54,502.55
256Dec 2042$1,169.72$85.84$1,255.56$53,332.83
2042 Total$13,915.85$1,150.87$15,066.72
257Jan 2043$1,171.56$84.00$1,255.56$52,161.27
258Feb 2043$1,173.41$82.15$1,255.56$50,987.86
259Mar 2043$1,175.25$80.31$1,255.56$49,812.61
260Apr 2043$1,177.11$78.45$1,255.56$48,635.50
261May 2043$1,178.96$76.60$1,255.56$47,456.54
262Jun 2043$1,180.82$74.74$1,255.56$46,275.72
263Jul 2043$1,182.68$72.88$1,255.56$45,093.04
264Aug 2043$1,184.54$71.02$1,255.56$43,908.50
265Sep 2043$1,186.40$69.16$1,255.56$42,722.10
266Oct 2043$1,188.27$67.29$1,255.56$41,533.83
267Nov 2043$1,190.14$65.42$1,255.56$40,343.69
268Dec 2043$1,192.02$63.54$1,255.56$39,151.67
2043 Total$14,181.16$885.56$15,066.72
269Jan 2044$1,193.90$61.66$1,255.56$37,957.77
270Feb 2044$1,195.78$59.78$1,255.56$36,761.99
271Mar 2044$1,197.66$57.90$1,255.56$35,564.33
272Apr 2044$1,199.55$56.01$1,255.56$34,364.78
273May 2044$1,201.44$54.12$1,255.56$33,163.34
274Jun 2044$1,203.33$52.23$1,255.56$31,960.01
275Jul 2044$1,205.22$50.34$1,255.56$30,754.79
276Aug 2044$1,207.12$48.44$1,255.56$29,547.67
277Sep 2044$1,209.02$46.54$1,255.56$28,338.65
278Oct 2044$1,210.93$44.63$1,255.56$27,127.72
279Nov 2044$1,212.83$42.73$1,255.56$25,914.89
280Dec 2044$1,214.74$40.82$1,255.56$24,700.15
2044 Total$14,451.52$615.2$15,066.72
281Jan 2045$1,216.66$38.90$1,255.56$23,483.49
282Feb 2045$1,218.57$36.99$1,255.56$22,264.92
283Mar 2045$1,220.49$35.07$1,255.56$21,044.43
284Apr 2045$1,222.42$33.14$1,255.56$19,822.01
285May 2045$1,224.34$31.22$1,255.56$18,597.67
286Jun 2045$1,226.27$29.29$1,255.56$17,371.40
287Jul 2045$1,228.20$27.36$1,255.56$16,143.20
288Aug 2045$1,230.13$25.43$1,255.56$14,913.07
289Sep 2045$1,232.07$23.49$1,255.56$13,681.00
290Oct 2045$1,234.01$21.55$1,255.56$12,446.99
291Nov 2045$1,235.96$19.60$1,255.56$11,211.03
292Dec 2045$1,237.90$17.66$1,255.56$9,973.13
2045 Total$14,727.02$339.7$15,066.72
293Jan 2046$1,239.85$15.71$1,255.56$8,733.28
294Feb 2046$1,241.81$13.75$1,255.56$7,491.47
295Mar 2046$1,243.76$11.80$1,255.56$6,247.71
296Apr 2046$1,245.72$9.84$1,255.56$5,001.99
297May 2046$1,247.68$7.88$1,255.56$3,754.31
298Jun 2046$1,249.65$5.91$1,255.56$2,504.66
299Jul 2046$1,251.62$3.94$1,255.56$1,253.04
300Aug 2046$1,253.04$1.97$1,255.01$0.00
2046 Total$9,973.13$70.8$10,043.93