Borrow amount

$300,000

Advertised Rate

2.03%

p.a Fixed - 3 years

Loan term
25 Years
St.George Bank
Repayment frequency
Monthly
Monthly Repayments
$1,276
Number of repayments
300
Total interest paid
$82,785
Total Repayments

$382,785

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1May 2021$768.45$507.50$1,275.95$299,231.55
2Jun 2021$769.75$506.20$1,275.95$298,461.80
3Jul 2021$771.05$504.90$1,275.95$297,690.75
4Aug 2021$772.36$503.59$1,275.95$296,918.39
5Sep 2021$773.66$502.29$1,275.95$296,144.73
6Oct 2021$774.97$500.98$1,275.95$295,369.76
7Nov 2021$776.28$499.67$1,275.95$294,593.48
8Dec 2021$777.60$498.35$1,275.95$293,815.88
2021 Total$6,184.12$4,023.48$10,207.6
9Jan 2022$778.91$497.04$1,275.95$293,036.97
10Feb 2022$780.23$495.72$1,275.95$292,256.74
11Mar 2022$781.55$494.40$1,275.95$291,475.19
12Apr 2022$782.87$493.08$1,275.95$290,692.32
13May 2022$784.20$491.75$1,275.95$289,908.12
14Jun 2022$785.52$490.43$1,275.95$289,122.60
15Jul 2022$786.85$489.10$1,275.95$288,335.75
16Aug 2022$788.18$487.77$1,275.95$287,547.57
17Sep 2022$789.52$486.43$1,275.95$286,758.05
18Oct 2022$790.85$485.10$1,275.95$285,967.20
19Nov 2022$792.19$483.76$1,275.95$285,175.01
20Dec 2022$793.53$482.42$1,275.95$284,381.48
2022 Total$9,434.4$5,877$15,311.4
21Jan 2023$794.87$481.08$1,275.95$283,586.61
22Feb 2023$796.22$479.73$1,275.95$282,790.39
23Mar 2023$797.56$478.39$1,275.95$281,992.83
24Apr 2023$798.91$477.04$1,275.95$281,193.92
25May 2023$800.26$475.69$1,275.95$280,393.66
26Jun 2023$801.62$474.33$1,275.95$279,592.04
27Jul 2023$802.97$472.98$1,275.95$278,789.07
28Aug 2023$804.33$471.62$1,275.95$277,984.74
29Sep 2023$805.69$470.26$1,275.95$277,179.05
30Oct 2023$807.06$468.89$1,275.95$276,371.99
31Nov 2023$808.42$467.53$1,275.95$275,563.57
32Dec 2023$809.79$466.16$1,275.95$274,753.78
2023 Total$9,627.7$5,683.7$15,311.4
33Jan 2024$811.16$464.79$1,275.95$273,942.62
34Feb 2024$812.53$463.42$1,275.95$273,130.09
35Mar 2024$813.90$462.05$1,275.95$272,316.19
36Apr 2024$815.28$460.67$1,275.95$271,500.91
37May 2024$816.66$459.29$1,275.95$270,684.25
38Jun 2024$818.04$457.91$1,275.95$269,866.21
39Jul 2024$819.43$456.52$1,275.95$269,046.78
40Aug 2024$820.81$455.14$1,275.95$268,225.97
41Sep 2024$822.20$453.75$1,275.95$267,403.77
42Oct 2024$823.59$452.36$1,275.95$266,580.18
43Nov 2024$824.99$450.96$1,275.95$265,755.19
44Dec 2024$826.38$449.57$1,275.95$264,928.81
2024 Total$9,824.97$5,486.43$15,311.4
45Jan 2025$827.78$448.17$1,275.95$264,101.03
46Feb 2025$829.18$446.77$1,275.95$263,271.85
47Mar 2025$830.58$445.37$1,275.95$262,441.27
48Apr 2025$831.99$443.96$1,275.95$261,609.28
49May 2025$833.39$442.56$1,275.95$260,775.89
50Jun 2025$834.80$441.15$1,275.95$259,941.09
51Jul 2025$836.22$439.73$1,275.95$259,104.87
52Aug 2025$837.63$438.32$1,275.95$258,267.24
53Sep 2025$839.05$436.90$1,275.95$257,428.19
54Oct 2025$840.47$435.48$1,275.95$256,587.72
55Nov 2025$841.89$434.06$1,275.95$255,745.83
56Dec 2025$843.31$432.64$1,275.95$254,902.52
2025 Total$10,026.29$5,285.11$15,311.4
57Jan 2026$844.74$431.21$1,275.95$254,057.78
58Feb 2026$846.17$429.78$1,275.95$253,211.61
59Mar 2026$847.60$428.35$1,275.95$252,364.01
60Apr 2026$849.03$426.92$1,275.95$251,514.98
61May 2026$850.47$425.48$1,275.95$250,664.51
62Jun 2026$851.91$424.04$1,275.95$249,812.60
63Jul 2026$853.35$422.60$1,275.95$248,959.25
64Aug 2026$854.79$421.16$1,275.95$248,104.46
65Sep 2026$856.24$419.71$1,275.95$247,248.22
66Oct 2026$857.69$418.26$1,275.95$246,390.53
67Nov 2026$859.14$416.81$1,275.95$245,531.39
68Dec 2026$860.59$415.36$1,275.95$244,670.80
2026 Total$10,231.72$5,079.68$15,311.4
69Jan 2027$862.05$413.90$1,275.95$243,808.75
70Feb 2027$863.51$412.44$1,275.95$242,945.24
71Mar 2027$864.97$410.98$1,275.95$242,080.27
72Apr 2027$866.43$409.52$1,275.95$241,213.84
73May 2027$867.90$408.05$1,275.95$240,345.94
74Jun 2027$869.36$406.59$1,275.95$239,476.58
75Jul 2027$870.84$405.11$1,275.95$238,605.74
76Aug 2027$872.31$403.64$1,275.95$237,733.43
77Sep 2027$873.78$402.17$1,275.95$236,859.65
78Oct 2027$875.26$400.69$1,275.95$235,984.39
79Nov 2027$876.74$399.21$1,275.95$235,107.65
80Dec 2027$878.23$397.72$1,275.95$234,229.42
2027 Total$10,441.38$4,870.02$15,311.4
81Jan 2028$879.71$396.24$1,275.95$233,349.71
82Feb 2028$881.20$394.75$1,275.95$232,468.51
83Mar 2028$882.69$393.26$1,275.95$231,585.82
84Apr 2028$884.18$391.77$1,275.95$230,701.64
85May 2028$885.68$390.27$1,275.95$229,815.96
86Jun 2028$887.18$388.77$1,275.95$228,928.78
87Jul 2028$888.68$387.27$1,275.95$228,040.10
88Aug 2028$890.18$385.77$1,275.95$227,149.92
89Sep 2028$891.69$384.26$1,275.95$226,258.23
90Oct 2028$893.20$382.75$1,275.95$225,365.03
91Nov 2028$894.71$381.24$1,275.95$224,470.32
92Dec 2028$896.22$379.73$1,275.95$223,574.10
2028 Total$10,655.32$4,656.08$15,311.4
93Jan 2029$897.74$378.21$1,275.95$222,676.36
94Feb 2029$899.26$376.69$1,275.95$221,777.10
95Mar 2029$900.78$375.17$1,275.95$220,876.32
96Apr 2029$902.30$373.65$1,275.95$219,974.02
97May 2029$903.83$372.12$1,275.95$219,070.19
98Jun 2029$905.36$370.59$1,275.95$218,164.83
99Jul 2029$906.89$369.06$1,275.95$217,257.94
100Aug 2029$908.42$367.53$1,275.95$216,349.52
101Sep 2029$909.96$365.99$1,275.95$215,439.56
102Oct 2029$911.50$364.45$1,275.95$214,528.06
103Nov 2029$913.04$362.91$1,275.95$213,615.02
104Dec 2029$914.58$361.37$1,275.95$212,700.44
2029 Total$10,873.66$4,437.74$15,311.4
105Jan 2030$916.13$359.82$1,275.95$211,784.31
106Feb 2030$917.68$358.27$1,275.95$210,866.63
107Mar 2030$919.23$356.72$1,275.95$209,947.40
108Apr 2030$920.79$355.16$1,275.95$209,026.61
109May 2030$922.35$353.60$1,275.95$208,104.26
110Jun 2030$923.91$352.04$1,275.95$207,180.35
111Jul 2030$925.47$350.48$1,275.95$206,254.88
112Aug 2030$927.04$348.91$1,275.95$205,327.84
113Sep 2030$928.60$347.35$1,275.95$204,399.24
114Oct 2030$930.17$345.78$1,275.95$203,469.07
115Nov 2030$931.75$344.20$1,275.95$202,537.32
116Dec 2030$933.32$342.63$1,275.95$201,604.00
2030 Total$11,096.44$4,214.96$15,311.4
117Jan 2031$934.90$341.05$1,275.95$200,669.10
118Feb 2031$936.48$339.47$1,275.95$199,732.62
119Mar 2031$938.07$337.88$1,275.95$198,794.55
120Apr 2031$939.66$336.29$1,275.95$197,854.89
121May 2031$941.25$334.70$1,275.95$196,913.64
122Jun 2031$942.84$333.11$1,275.95$195,970.80
123Jul 2031$944.43$331.52$1,275.95$195,026.37
124Aug 2031$946.03$329.92$1,275.95$194,080.34
125Sep 2031$947.63$328.32$1,275.95$193,132.71
126Oct 2031$949.23$326.72$1,275.95$192,183.48
127Nov 2031$950.84$325.11$1,275.95$191,232.64
128Dec 2031$952.45$323.50$1,275.95$190,280.19
2031 Total$11,323.81$3,987.59$15,311.4
129Jan 2032$954.06$321.89$1,275.95$189,326.13
130Feb 2032$955.67$320.28$1,275.95$188,370.46
131Mar 2032$957.29$318.66$1,275.95$187,413.17
132Apr 2032$958.91$317.04$1,275.95$186,454.26
133May 2032$960.53$315.42$1,275.95$185,493.73
134Jun 2032$962.16$313.79$1,275.95$184,531.57
135Jul 2032$963.78$312.17$1,275.95$183,567.79
136Aug 2032$965.41$310.54$1,275.95$182,602.38
137Sep 2032$967.05$308.90$1,275.95$181,635.33
138Oct 2032$968.68$307.27$1,275.95$180,666.65
139Nov 2032$970.32$305.63$1,275.95$179,696.33
140Dec 2032$971.96$303.99$1,275.95$178,724.37
2032 Total$11,555.82$3,755.58$15,311.4
141Jan 2033$973.61$302.34$1,275.95$177,750.76
142Feb 2033$975.25$300.70$1,275.95$176,775.51
143Mar 2033$976.90$299.05$1,275.95$175,798.61
144Apr 2033$978.56$297.39$1,275.95$174,820.05
145May 2033$980.21$295.74$1,275.95$173,839.84
146Jun 2033$981.87$294.08$1,275.95$172,857.97
147Jul 2033$983.53$292.42$1,275.95$171,874.44
148Aug 2033$985.20$290.75$1,275.95$170,889.24
149Sep 2033$986.86$289.09$1,275.95$169,902.38
150Oct 2033$988.53$287.42$1,275.95$168,913.85
151Nov 2033$990.20$285.75$1,275.95$167,923.65
152Dec 2033$991.88$284.07$1,275.95$166,931.77
2033 Total$11,792.6$3,518.8$15,311.4
153Jan 2034$993.56$282.39$1,275.95$165,938.21
154Feb 2034$995.24$280.71$1,275.95$164,942.97
155Mar 2034$996.92$279.03$1,275.95$163,946.05
156Apr 2034$998.61$277.34$1,275.95$162,947.44
157May 2034$1,000.30$275.65$1,275.95$161,947.14
158Jun 2034$1,001.99$273.96$1,275.95$160,945.15
159Jul 2034$1,003.68$272.27$1,275.95$159,941.47
160Aug 2034$1,005.38$270.57$1,275.95$158,936.09
161Sep 2034$1,007.08$268.87$1,275.95$157,929.01
162Oct 2034$1,008.79$267.16$1,275.95$156,920.22
163Nov 2034$1,010.49$265.46$1,275.95$155,909.73
164Dec 2034$1,012.20$263.75$1,275.95$154,897.53
2034 Total$12,034.24$3,277.16$15,311.4
165Jan 2035$1,013.92$262.03$1,275.95$153,883.61
166Feb 2035$1,015.63$260.32$1,275.95$152,867.98
167Mar 2035$1,017.35$258.60$1,275.95$151,850.63
168Apr 2035$1,019.07$256.88$1,275.95$150,831.56
169May 2035$1,020.79$255.16$1,275.95$149,810.77
170Jun 2035$1,022.52$253.43$1,275.95$148,788.25
171Jul 2035$1,024.25$251.70$1,275.95$147,764.00
172Aug 2035$1,025.98$249.97$1,275.95$146,738.02
173Sep 2035$1,027.72$248.23$1,275.95$145,710.30
174Oct 2035$1,029.46$246.49$1,275.95$144,680.84
175Nov 2035$1,031.20$244.75$1,275.95$143,649.64
176Dec 2035$1,032.94$243.01$1,275.95$142,616.70
2035 Total$12,280.83$3,030.57$15,311.4
177Jan 2036$1,034.69$241.26$1,275.95$141,582.01
178Feb 2036$1,036.44$239.51$1,275.95$140,545.57
179Mar 2036$1,038.19$237.76$1,275.95$139,507.38
180Apr 2036$1,039.95$236.00$1,275.95$138,467.43
181May 2036$1,041.71$234.24$1,275.95$137,425.72
182Jun 2036$1,043.47$232.48$1,275.95$136,382.25
183Jul 2036$1,045.24$230.71$1,275.95$135,337.01
184Aug 2036$1,047.00$228.95$1,275.95$134,290.01
185Sep 2036$1,048.78$227.17$1,275.95$133,241.23
186Oct 2036$1,050.55$225.40$1,275.95$132,190.68
187Nov 2036$1,052.33$223.62$1,275.95$131,138.35
188Dec 2036$1,054.11$221.84$1,275.95$130,084.24
2036 Total$12,532.46$2,778.94$15,311.4
189Jan 2037$1,055.89$220.06$1,275.95$129,028.35
190Feb 2037$1,057.68$218.27$1,275.95$127,970.67
191Mar 2037$1,059.47$216.48$1,275.95$126,911.20
192Apr 2037$1,061.26$214.69$1,275.95$125,849.94
193May 2037$1,063.05$212.90$1,275.95$124,786.89
194Jun 2037$1,064.85$211.10$1,275.95$123,722.04
195Jul 2037$1,066.65$209.30$1,275.95$122,655.39
196Aug 2037$1,068.46$207.49$1,275.95$121,586.93
197Sep 2037$1,070.27$205.68$1,275.95$120,516.66
198Oct 2037$1,072.08$203.87$1,275.95$119,444.58
199Nov 2037$1,073.89$202.06$1,275.95$118,370.69
200Dec 2037$1,075.71$200.24$1,275.95$117,294.98
2037 Total$12,789.26$2,522.14$15,311.4
201Jan 2038$1,077.53$198.42$1,275.95$116,217.45
202Feb 2038$1,079.35$196.60$1,275.95$115,138.10
203Mar 2038$1,081.17$194.78$1,275.95$114,056.93
204Apr 2038$1,083.00$192.95$1,275.95$112,973.93
205May 2038$1,084.84$191.11$1,275.95$111,889.09
206Jun 2038$1,086.67$189.28$1,275.95$110,802.42
207Jul 2038$1,088.51$187.44$1,275.95$109,713.91
208Aug 2038$1,090.35$185.60$1,275.95$108,623.56
209Sep 2038$1,092.20$183.75$1,275.95$107,531.36
210Oct 2038$1,094.04$181.91$1,275.95$106,437.32
211Nov 2038$1,095.89$180.06$1,275.95$105,341.43
212Dec 2038$1,097.75$178.20$1,275.95$104,243.68
2038 Total$13,051.3$2,260.1$15,311.4
213Jan 2039$1,099.60$176.35$1,275.95$103,144.08
214Feb 2039$1,101.46$174.49$1,275.95$102,042.62
215Mar 2039$1,103.33$172.62$1,275.95$100,939.29
216Apr 2039$1,105.19$170.76$1,275.95$99,834.10
217May 2039$1,107.06$168.89$1,275.95$98,727.04
218Jun 2039$1,108.94$167.01$1,275.95$97,618.10
219Jul 2039$1,110.81$165.14$1,275.95$96,507.29
220Aug 2039$1,112.69$163.26$1,275.95$95,394.60
221Sep 2039$1,114.57$161.38$1,275.95$94,280.03
222Oct 2039$1,116.46$159.49$1,275.95$93,163.57
223Nov 2039$1,118.35$157.60$1,275.95$92,045.22
224Dec 2039$1,120.24$155.71$1,275.95$90,924.98
2039 Total$13,318.7$1,992.7$15,311.4
225Jan 2040$1,122.14$153.81$1,275.95$89,802.84
226Feb 2040$1,124.03$151.92$1,275.95$88,678.81
227Mar 2040$1,125.94$150.01$1,275.95$87,552.87
228Apr 2040$1,127.84$148.11$1,275.95$86,425.03
229May 2040$1,129.75$146.20$1,275.95$85,295.28
230Jun 2040$1,131.66$144.29$1,275.95$84,163.62
231Jul 2040$1,133.57$142.38$1,275.95$83,030.05
232Aug 2040$1,135.49$140.46$1,275.95$81,894.56
233Sep 2040$1,137.41$138.54$1,275.95$80,757.15
234Oct 2040$1,139.34$136.61$1,275.95$79,617.81
235Nov 2040$1,141.26$134.69$1,275.95$78,476.55
236Dec 2040$1,143.19$132.76$1,275.95$77,333.36
2040 Total$13,591.62$1,719.78$15,311.4
237Jan 2041$1,145.13$130.82$1,275.95$76,188.23
238Feb 2041$1,147.06$128.89$1,275.95$75,041.17
239Mar 2041$1,149.01$126.94$1,275.95$73,892.16
240Apr 2041$1,150.95$125.00$1,275.95$72,741.21
241May 2041$1,152.90$123.05$1,275.95$71,588.31
242Jun 2041$1,154.85$121.10$1,275.95$70,433.46
243Jul 2041$1,156.80$119.15$1,275.95$69,276.66
244Aug 2041$1,158.76$117.19$1,275.95$68,117.90
245Sep 2041$1,160.72$115.23$1,275.95$66,957.18
246Oct 2041$1,162.68$113.27$1,275.95$65,794.50
247Nov 2041$1,164.65$111.30$1,275.95$64,629.85
248Dec 2041$1,166.62$109.33$1,275.95$63,463.23
2041 Total$13,870.13$1,441.27$15,311.4
249Jan 2042$1,168.59$107.36$1,275.95$62,294.64
250Feb 2042$1,170.57$105.38$1,275.95$61,124.07
251Mar 2042$1,172.55$103.40$1,275.95$59,951.52
252Apr 2042$1,174.53$101.42$1,275.95$58,776.99
253May 2042$1,176.52$99.43$1,275.95$57,600.47
254Jun 2042$1,178.51$97.44$1,275.95$56,421.96
255Jul 2042$1,180.50$95.45$1,275.95$55,241.46
256Aug 2042$1,182.50$93.45$1,275.95$54,058.96
257Sep 2042$1,184.50$91.45$1,275.95$52,874.46
258Oct 2042$1,186.50$89.45$1,275.95$51,687.96
259Nov 2042$1,188.51$87.44$1,275.95$50,499.45
260Dec 2042$1,190.52$85.43$1,275.95$49,308.93
2042 Total$14,154.3$1,157.1$15,311.4
261Jan 2043$1,192.54$83.41$1,275.95$48,116.39
262Feb 2043$1,194.55$81.40$1,275.95$46,921.84
263Mar 2043$1,196.57$79.38$1,275.95$45,725.27
264Apr 2043$1,198.60$77.35$1,275.95$44,526.67
265May 2043$1,200.63$75.32$1,275.95$43,326.04
266Jun 2043$1,202.66$73.29$1,275.95$42,123.38
267Jul 2043$1,204.69$71.26$1,275.95$40,918.69
268Aug 2043$1,206.73$69.22$1,275.95$39,711.96
269Sep 2043$1,208.77$67.18$1,275.95$38,503.19
270Oct 2043$1,210.82$65.13$1,275.95$37,292.37
271Nov 2043$1,212.86$63.09$1,275.95$36,079.51
272Dec 2043$1,214.92$61.03$1,275.95$34,864.59
2043 Total$14,444.34$867.06$15,311.4
273Jan 2044$1,216.97$58.98$1,275.95$33,647.62
274Feb 2044$1,219.03$56.92$1,275.95$32,428.59
275Mar 2044$1,221.09$54.86$1,275.95$31,207.50
276Apr 2044$1,223.16$52.79$1,275.95$29,984.34
277May 2044$1,225.23$50.72$1,275.95$28,759.11
278Jun 2044$1,227.30$48.65$1,275.95$27,531.81
279Jul 2044$1,229.38$46.57$1,275.95$26,302.43
280Aug 2044$1,231.46$44.49$1,275.95$25,070.97
281Sep 2044$1,233.54$42.41$1,275.95$23,837.43
282Oct 2044$1,235.63$40.32$1,275.95$22,601.80
283Nov 2044$1,237.72$38.23$1,275.95$21,364.08
284Dec 2044$1,239.81$36.14$1,275.95$20,124.27
2044 Total$14,740.32$571.08$15,311.4
285Jan 2045$1,241.91$34.04$1,275.95$18,882.36
286Feb 2045$1,244.01$31.94$1,275.95$17,638.35
287Mar 2045$1,246.11$29.84$1,275.95$16,392.24
288Apr 2045$1,248.22$27.73$1,275.95$15,144.02
289May 2045$1,250.33$25.62$1,275.95$13,893.69
290Jun 2045$1,252.45$23.50$1,275.95$12,641.24
291Jul 2045$1,254.57$21.38$1,275.95$11,386.67
292Aug 2045$1,256.69$19.26$1,275.95$10,129.98
293Sep 2045$1,258.81$17.14$1,275.95$8,871.17
294Oct 2045$1,260.94$15.01$1,275.95$7,610.23
295Nov 2045$1,263.08$12.87$1,275.95$6,347.15
296Dec 2045$1,265.21$10.74$1,275.95$5,081.94
2045 Total$15,042.33$269.07$15,311.4
297Jan 2046$1,267.35$8.60$1,275.95$3,814.59
298Feb 2046$1,269.50$6.45$1,275.95$2,545.09
299Mar 2046$1,271.64$4.31$1,275.95$1,273.45
300Apr 2046$1,273.45$2.15$1,275.60$0.00
2046 Total$5,081.94$21.51$5,103.45