Borrow amount

$300,000

Advertised Rate

1.93

% p.a

Fixed - 3 years

Loan term
25 Years
Repayment frequency
Monthly
Monthly Repayments
$1,261
Number of repayments
300
Total interest paid
$78,410
Total Repayments

$378,408

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Jun 2021$778.86$482.50$1,261.36$299,221.14
2Jul 2021$780.11$481.25$1,261.36$298,441.03
3Aug 2021$781.37$479.99$1,261.36$297,659.66
4Sep 2021$782.62$478.74$1,261.36$296,877.04
5Oct 2021$783.88$477.48$1,261.36$296,093.16
6Nov 2021$785.14$476.22$1,261.36$295,308.02
7Dec 2021$786.41$474.95$1,261.36$294,521.61
2021 Total$5,478.39$3,351.13$8,829.52
8Jan 2022$787.67$473.69$1,261.36$293,733.94
9Feb 2022$788.94$472.42$1,261.36$292,945.00
10Mar 2022$790.21$471.15$1,261.36$292,154.79
11Apr 2022$791.48$469.88$1,261.36$291,363.31
12May 2022$792.75$468.61$1,261.36$290,570.56
13Jun 2022$794.03$467.33$1,261.36$289,776.53
14Jul 2022$795.30$466.06$1,261.36$288,981.23
15Aug 2022$796.58$464.78$1,261.36$288,184.65
16Sep 2022$797.86$463.50$1,261.36$287,386.79
17Oct 2022$799.15$462.21$1,261.36$286,587.64
18Nov 2022$800.43$460.93$1,261.36$285,787.21
19Dec 2022$801.72$459.64$1,261.36$284,985.49
2022 Total$9,536.12$5,600.2$15,136.32
20Jan 2023$803.01$458.35$1,261.36$284,182.48
21Feb 2023$804.30$457.06$1,261.36$283,378.18
22Mar 2023$805.59$455.77$1,261.36$282,572.59
23Apr 2023$806.89$454.47$1,261.36$281,765.70
24May 2023$808.19$453.17$1,261.36$280,957.51
25Jun 2023$809.49$451.87$1,261.36$280,148.02
26Jul 2023$810.79$450.57$1,261.36$279,337.23
27Aug 2023$812.09$449.27$1,261.36$278,525.14
28Sep 2023$813.40$447.96$1,261.36$277,711.74
29Oct 2023$814.71$446.65$1,261.36$276,897.03
30Nov 2023$816.02$445.34$1,261.36$276,081.01
31Dec 2023$817.33$444.03$1,261.36$275,263.68
2023 Total$9,721.81$5,414.51$15,136.32
32Jan 2024$818.64$442.72$1,261.36$274,445.04
33Feb 2024$819.96$441.40$1,261.36$273,625.08
34Mar 2024$821.28$440.08$1,261.36$272,803.80
35Apr 2024$822.60$438.76$1,261.36$271,981.20
36May 2024$823.92$437.44$1,261.36$271,157.28
37Jun 2024$825.25$436.11$1,261.36$270,332.03
38Jul 2024$826.58$434.78$1,261.36$269,505.45
39Aug 2024$827.91$433.45$1,261.36$268,677.54
40Sep 2024$829.24$432.12$1,261.36$267,848.30
41Oct 2024$830.57$430.79$1,261.36$267,017.73
42Nov 2024$831.91$429.45$1,261.36$266,185.82
43Dec 2024$833.24$428.12$1,261.36$265,352.58
2024 Total$9,911.1$5,225.22$15,136.32
44Jan 2025$834.58$426.78$1,261.36$264,518.00
45Feb 2025$835.93$425.43$1,261.36$263,682.07
46Mar 2025$837.27$424.09$1,261.36$262,844.80
47Apr 2025$838.62$422.74$1,261.36$262,006.18
48May 2025$839.97$421.39$1,261.36$261,166.21
49Jun 2025$841.32$420.04$1,261.36$260,324.89
50Jul 2025$842.67$418.69$1,261.36$259,482.22
51Aug 2025$844.03$417.33$1,261.36$258,638.19
52Sep 2025$845.38$415.98$1,261.36$257,792.81
53Oct 2025$846.74$414.62$1,261.36$256,946.07
54Nov 2025$848.11$413.25$1,261.36$256,097.96
55Dec 2025$849.47$411.89$1,261.36$255,248.49
2025 Total$10,104.09$5,032.23$15,136.32
56Jan 2026$850.84$410.52$1,261.36$254,397.65
57Feb 2026$852.20$409.16$1,261.36$253,545.45
58Mar 2026$853.57$407.79$1,261.36$252,691.88
59Apr 2026$854.95$406.41$1,261.36$251,836.93
60May 2026$856.32$405.04$1,261.36$250,980.61
61Jun 2026$857.70$403.66$1,261.36$250,122.91
62Jul 2026$859.08$402.28$1,261.36$249,263.83
63Aug 2026$860.46$400.90$1,261.36$248,403.37
64Sep 2026$861.84$399.52$1,261.36$247,541.53
65Oct 2026$863.23$398.13$1,261.36$246,678.30
66Nov 2026$864.62$396.74$1,261.36$245,813.68
67Dec 2026$866.01$395.35$1,261.36$244,947.67
2026 Total$10,300.82$4,835.5$15,136.32
68Jan 2027$867.40$393.96$1,261.36$244,080.27
69Feb 2027$868.80$392.56$1,261.36$243,211.47
70Mar 2027$870.19$391.17$1,261.36$242,341.28
71Apr 2027$871.59$389.77$1,261.36$241,469.69
72May 2027$873.00$388.36$1,261.36$240,596.69
73Jun 2027$874.40$386.96$1,261.36$239,722.29
74Jul 2027$875.81$385.55$1,261.36$238,846.48
75Aug 2027$877.22$384.14$1,261.36$237,969.26
76Sep 2027$878.63$382.73$1,261.36$237,090.63
77Oct 2027$880.04$381.32$1,261.36$236,210.59
78Nov 2027$881.45$379.91$1,261.36$235,329.14
79Dec 2027$882.87$378.49$1,261.36$234,446.27
2027 Total$10,501.4$4,634.92$15,136.32
80Jan 2028$884.29$377.07$1,261.36$233,561.98
81Feb 2028$885.71$375.65$1,261.36$232,676.27
82Mar 2028$887.14$374.22$1,261.36$231,789.13
83Apr 2028$888.57$372.79$1,261.36$230,900.56
84May 2028$889.99$371.37$1,261.36$230,010.57
85Jun 2028$891.43$369.93$1,261.36$229,119.14
86Jul 2028$892.86$368.50$1,261.36$228,226.28
87Aug 2028$894.30$367.06$1,261.36$227,331.98
88Sep 2028$895.73$365.63$1,261.36$226,436.25
89Oct 2028$897.18$364.18$1,261.36$225,539.07
90Nov 2028$898.62$362.74$1,261.36$224,640.45
91Dec 2028$900.06$361.30$1,261.36$223,740.39
2028 Total$10,705.88$4,430.44$15,136.32
92Jan 2029$901.51$359.85$1,261.36$222,838.88
93Feb 2029$902.96$358.40$1,261.36$221,935.92
94Mar 2029$904.41$356.95$1,261.36$221,031.51
95Apr 2029$905.87$355.49$1,261.36$220,125.64
96May 2029$907.32$354.04$1,261.36$219,218.32
97Jun 2029$908.78$352.58$1,261.36$218,309.54
98Jul 2029$910.25$351.11$1,261.36$217,399.29
99Aug 2029$911.71$349.65$1,261.36$216,487.58
100Sep 2029$913.18$348.18$1,261.36$215,574.40
101Oct 2029$914.64$346.72$1,261.36$214,659.76
102Nov 2029$916.12$345.24$1,261.36$213,743.64
103Dec 2029$917.59$343.77$1,261.36$212,826.05
2029 Total$10,914.34$4,221.98$15,136.32
104Jan 2030$919.06$342.30$1,261.36$211,906.99
105Feb 2030$920.54$340.82$1,261.36$210,986.45
106Mar 2030$922.02$339.34$1,261.36$210,064.43
107Apr 2030$923.51$337.85$1,261.36$209,140.92
108May 2030$924.99$336.37$1,261.36$208,215.93
109Jun 2030$926.48$334.88$1,261.36$207,289.45
110Jul 2030$927.97$333.39$1,261.36$206,361.48
111Aug 2030$929.46$331.90$1,261.36$205,432.02
112Sep 2030$930.96$330.40$1,261.36$204,501.06
113Oct 2030$932.45$328.91$1,261.36$203,568.61
114Nov 2030$933.95$327.41$1,261.36$202,634.66
115Dec 2030$935.46$325.90$1,261.36$201,699.20
2030 Total$11,126.85$4,009.47$15,136.32
116Jan 2031$936.96$324.40$1,261.36$200,762.24
117Feb 2031$938.47$322.89$1,261.36$199,823.77
118Mar 2031$939.98$321.38$1,261.36$198,883.79
119Apr 2031$941.49$319.87$1,261.36$197,942.30
120May 2031$943.00$318.36$1,261.36$196,999.30
121Jun 2031$944.52$316.84$1,261.36$196,054.78
122Jul 2031$946.04$315.32$1,261.36$195,108.74
123Aug 2031$947.56$313.80$1,261.36$194,161.18
124Sep 2031$949.08$312.28$1,261.36$193,212.10
125Oct 2031$950.61$310.75$1,261.36$192,261.49
126Nov 2031$952.14$309.22$1,261.36$191,309.35
127Dec 2031$953.67$307.69$1,261.36$190,355.68
2031 Total$11,343.52$3,792.8$15,136.32
128Jan 2032$955.20$306.16$1,261.36$189,400.48
129Feb 2032$956.74$304.62$1,261.36$188,443.74
130Mar 2032$958.28$303.08$1,261.36$187,485.46
131Apr 2032$959.82$301.54$1,261.36$186,525.64
132May 2032$961.36$300.00$1,261.36$185,564.28
133Jun 2032$962.91$298.45$1,261.36$184,601.37
134Jul 2032$964.46$296.90$1,261.36$183,636.91
135Aug 2032$966.01$295.35$1,261.36$182,670.90
136Sep 2032$967.56$293.80$1,261.36$181,703.34
137Oct 2032$969.12$292.24$1,261.36$180,734.22
138Nov 2032$970.68$290.68$1,261.36$179,763.54
139Dec 2032$972.24$289.12$1,261.36$178,791.30
2032 Total$11,564.38$3,571.94$15,136.32
140Jan 2033$973.80$287.56$1,261.36$177,817.50
141Feb 2033$975.37$285.99$1,261.36$176,842.13
142Mar 2033$976.94$284.42$1,261.36$175,865.19
143Apr 2033$978.51$282.85$1,261.36$174,886.68
144May 2033$980.08$281.28$1,261.36$173,906.60
145Jun 2033$981.66$279.70$1,261.36$172,924.94
146Jul 2033$983.24$278.12$1,261.36$171,941.70
147Aug 2033$984.82$276.54$1,261.36$170,956.88
148Sep 2033$986.40$274.96$1,261.36$169,970.48
149Oct 2033$987.99$273.37$1,261.36$168,982.49
150Nov 2033$989.58$271.78$1,261.36$167,992.91
151Dec 2033$991.17$270.19$1,261.36$167,001.74
2033 Total$11,789.56$3,346.76$15,136.32
152Jan 2034$992.77$268.59$1,261.36$166,008.97
153Feb 2034$994.36$267.00$1,261.36$165,014.61
154Mar 2034$995.96$265.40$1,261.36$164,018.65
155Apr 2034$997.56$263.80$1,261.36$163,021.09
156May 2034$999.17$262.19$1,261.36$162,021.92
157Jun 2034$1,000.77$260.59$1,261.36$161,021.15
158Jul 2034$1,002.38$258.98$1,261.36$160,018.77
159Aug 2034$1,004.00$257.36$1,261.36$159,014.77
160Sep 2034$1,005.61$255.75$1,261.36$158,009.16
161Oct 2034$1,007.23$254.13$1,261.36$157,001.93
162Nov 2034$1,008.85$252.51$1,261.36$155,993.08
163Dec 2034$1,010.47$250.89$1,261.36$154,982.61
2034 Total$12,019.13$3,117.19$15,136.32
164Jan 2035$1,012.10$249.26$1,261.36$153,970.51
165Feb 2035$1,013.72$247.64$1,261.36$152,956.79
166Mar 2035$1,015.35$246.01$1,261.36$151,941.44
167Apr 2035$1,016.99$244.37$1,261.36$150,924.45
168May 2035$1,018.62$242.74$1,261.36$149,905.83
169Jun 2035$1,020.26$241.10$1,261.36$148,885.57
170Jul 2035$1,021.90$239.46$1,261.36$147,863.67
171Aug 2035$1,023.55$237.81$1,261.36$146,840.12
172Sep 2035$1,025.19$236.17$1,261.36$145,814.93
173Oct 2035$1,026.84$234.52$1,261.36$144,788.09
174Nov 2035$1,028.49$232.87$1,261.36$143,759.60
175Dec 2035$1,030.15$231.21$1,261.36$142,729.45
2035 Total$12,253.16$2,883.16$15,136.32
176Jan 2036$1,031.80$229.56$1,261.36$141,697.65
177Feb 2036$1,033.46$227.90$1,261.36$140,664.19
178Mar 2036$1,035.13$226.23$1,261.36$139,629.06
179Apr 2036$1,036.79$224.57$1,261.36$138,592.27
180May 2036$1,038.46$222.90$1,261.36$137,553.81
181Jun 2036$1,040.13$221.23$1,261.36$136,513.68
182Jul 2036$1,041.80$219.56$1,261.36$135,471.88
183Aug 2036$1,043.48$217.88$1,261.36$134,428.40
184Sep 2036$1,045.15$216.21$1,261.36$133,383.25
185Oct 2036$1,046.84$214.52$1,261.36$132,336.41
186Nov 2036$1,048.52$212.84$1,261.36$131,287.89
187Dec 2036$1,050.21$211.15$1,261.36$130,237.68
2036 Total$12,491.77$2,644.55$15,136.32
188Jan 2037$1,051.89$209.47$1,261.36$129,185.79
189Feb 2037$1,053.59$207.77$1,261.36$128,132.20
190Mar 2037$1,055.28$206.08$1,261.36$127,076.92
191Apr 2037$1,056.98$204.38$1,261.36$126,019.94
192May 2037$1,058.68$202.68$1,261.36$124,961.26
193Jun 2037$1,060.38$200.98$1,261.36$123,900.88
194Jul 2037$1,062.09$199.27$1,261.36$122,838.79
195Aug 2037$1,063.79$197.57$1,261.36$121,775.00
196Sep 2037$1,065.51$195.85$1,261.36$120,709.49
197Oct 2037$1,067.22$194.14$1,261.36$119,642.27
198Nov 2037$1,068.94$192.42$1,261.36$118,573.33
199Dec 2037$1,070.65$190.71$1,261.36$117,502.68
2037 Total$12,735$2,401.32$15,136.32
200Jan 2038$1,072.38$188.98$1,261.36$116,430.30
201Feb 2038$1,074.10$187.26$1,261.36$115,356.20
202Mar 2038$1,075.83$185.53$1,261.36$114,280.37
203Apr 2038$1,077.56$183.80$1,261.36$113,202.81
204May 2038$1,079.29$182.07$1,261.36$112,123.52
205Jun 2038$1,081.03$180.33$1,261.36$111,042.49
206Jul 2038$1,082.77$178.59$1,261.36$109,959.72
207Aug 2038$1,084.51$176.85$1,261.36$108,875.21
208Sep 2038$1,086.25$175.11$1,261.36$107,788.96
209Oct 2038$1,088.00$173.36$1,261.36$106,700.96
210Nov 2038$1,089.75$171.61$1,261.36$105,611.21
211Dec 2038$1,091.50$169.86$1,261.36$104,519.71
2038 Total$12,982.97$2,153.35$15,136.32
212Jan 2039$1,093.26$168.10$1,261.36$103,426.45
213Feb 2039$1,095.02$166.34$1,261.36$102,331.43
214Mar 2039$1,096.78$164.58$1,261.36$101,234.65
215Apr 2039$1,098.54$162.82$1,261.36$100,136.11
216May 2039$1,100.31$161.05$1,261.36$99,035.80
217Jun 2039$1,102.08$159.28$1,261.36$97,933.72
218Jul 2039$1,103.85$157.51$1,261.36$96,829.87
219Aug 2039$1,105.63$155.73$1,261.36$95,724.24
220Sep 2039$1,107.40$153.96$1,261.36$94,616.84
221Oct 2039$1,109.18$152.18$1,261.36$93,507.66
222Nov 2039$1,110.97$150.39$1,261.36$92,396.69
223Dec 2039$1,112.76$148.60$1,261.36$91,283.93
2039 Total$13,235.78$1,900.54$15,136.32
224Jan 2040$1,114.55$146.81$1,261.36$90,169.38
225Feb 2040$1,116.34$145.02$1,261.36$89,053.04
226Mar 2040$1,118.13$143.23$1,261.36$87,934.91
227Apr 2040$1,119.93$141.43$1,261.36$86,814.98
228May 2040$1,121.73$139.63$1,261.36$85,693.25
229Jun 2040$1,123.54$137.82$1,261.36$84,569.71
230Jul 2040$1,125.34$136.02$1,261.36$83,444.37
231Aug 2040$1,127.15$134.21$1,261.36$82,317.22
232Sep 2040$1,128.97$132.39$1,261.36$81,188.25
233Oct 2040$1,130.78$130.58$1,261.36$80,057.47
234Nov 2040$1,132.60$128.76$1,261.36$78,924.87
235Dec 2040$1,134.42$126.94$1,261.36$77,790.45
2040 Total$13,493.48$1,642.84$15,136.32
236Jan 2041$1,136.25$125.11$1,261.36$76,654.20
237Feb 2041$1,138.07$123.29$1,261.36$75,516.13
238Mar 2041$1,139.90$121.46$1,261.36$74,376.23
239Apr 2041$1,141.74$119.62$1,261.36$73,234.49
240May 2041$1,143.57$117.79$1,261.36$72,090.92
241Jun 2041$1,145.41$115.95$1,261.36$70,945.51
242Jul 2041$1,147.26$114.10$1,261.36$69,798.25
243Aug 2041$1,149.10$112.26$1,261.36$68,649.15
244Sep 2041$1,150.95$110.41$1,261.36$67,498.20
245Oct 2041$1,152.80$108.56$1,261.36$66,345.40
246Nov 2041$1,154.65$106.71$1,261.36$65,190.75
247Dec 2041$1,156.51$104.85$1,261.36$64,034.24
2041 Total$13,756.21$1,380.11$15,136.32
248Jan 2042$1,158.37$102.99$1,261.36$62,875.87
249Feb 2042$1,160.23$101.13$1,261.36$61,715.64
250Mar 2042$1,162.10$99.26$1,261.36$60,553.54
251Apr 2042$1,163.97$97.39$1,261.36$59,389.57
252May 2042$1,165.84$95.52$1,261.36$58,223.73
253Jun 2042$1,167.72$93.64$1,261.36$57,056.01
254Jul 2042$1,169.59$91.77$1,261.36$55,886.42
255Aug 2042$1,171.48$89.88$1,261.36$54,714.94
256Sep 2042$1,173.36$88.00$1,261.36$53,541.58
257Oct 2042$1,175.25$86.11$1,261.36$52,366.33
258Nov 2042$1,177.14$84.22$1,261.36$51,189.19
259Dec 2042$1,179.03$82.33$1,261.36$50,010.16
2042 Total$14,024.08$1,112.24$15,136.32
260Jan 2043$1,180.93$80.43$1,261.36$48,829.23
261Feb 2043$1,182.83$78.53$1,261.36$47,646.40
262Mar 2043$1,184.73$76.63$1,261.36$46,461.67
263Apr 2043$1,186.63$74.73$1,261.36$45,275.04
264May 2043$1,188.54$72.82$1,261.36$44,086.50
265Jun 2043$1,190.45$70.91$1,261.36$42,896.05
266Jul 2043$1,192.37$68.99$1,261.36$41,703.68
267Aug 2043$1,194.29$67.07$1,261.36$40,509.39
268Sep 2043$1,196.21$65.15$1,261.36$39,313.18
269Oct 2043$1,198.13$63.23$1,261.36$38,115.05
270Nov 2043$1,200.06$61.30$1,261.36$36,914.99
271Dec 2043$1,201.99$59.37$1,261.36$35,713.00
2043 Total$14,297.16$839.16$15,136.32
272Jan 2044$1,203.92$57.44$1,261.36$34,509.08
273Feb 2044$1,205.86$55.50$1,261.36$33,303.22
274Mar 2044$1,207.80$53.56$1,261.36$32,095.42
275Apr 2044$1,209.74$51.62$1,261.36$30,885.68
276May 2044$1,211.69$49.67$1,261.36$29,673.99
277Jun 2044$1,213.63$47.73$1,261.36$28,460.36
278Jul 2044$1,215.59$45.77$1,261.36$27,244.77
279Aug 2044$1,217.54$43.82$1,261.36$26,027.23
280Sep 2044$1,219.50$41.86$1,261.36$24,807.73
281Oct 2044$1,221.46$39.90$1,261.36$23,586.27
282Nov 2044$1,223.43$37.93$1,261.36$22,362.84
283Dec 2044$1,225.39$35.97$1,261.36$21,137.45
2044 Total$14,575.55$560.77$15,136.32
284Jan 2045$1,227.36$34.00$1,261.36$19,910.09
285Feb 2045$1,229.34$32.02$1,261.36$18,680.75
286Mar 2045$1,231.32$30.04$1,261.36$17,449.43
287Apr 2045$1,233.30$28.06$1,261.36$16,216.13
288May 2045$1,235.28$26.08$1,261.36$14,980.85
289Jun 2045$1,237.27$24.09$1,261.36$13,743.58
290Jul 2045$1,239.26$22.10$1,261.36$12,504.32
291Aug 2045$1,241.25$20.11$1,261.36$11,263.07
292Sep 2045$1,243.25$18.11$1,261.36$10,019.82
293Oct 2045$1,245.24$16.12$1,261.36$8,774.58
294Nov 2045$1,247.25$14.11$1,261.36$7,527.33
295Dec 2045$1,249.25$12.11$1,261.36$6,278.08
2045 Total$14,859.37$276.95$15,136.32
296Jan 2046$1,251.26$10.10$1,261.36$5,026.82
297Feb 2046$1,253.28$8.08$1,261.36$3,773.54
298Mar 2046$1,255.29$6.07$1,261.36$2,518.25
299Apr 2046$1,257.31$4.05$1,261.36$1,260.94
300May 2046$1,259.33$2.03$1,261.36$1.61
2046 Total$6,276.47$30.33$6,306.8