Fixed Rate Investment Loan 3 Years (Principal and Interest) (LVR < 80%) from State Custodians

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
4.54%
Fixed - 3 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,674
Number of Repayments
300
Total Interest Paid
$202,200
Total repayments
$502,200
DatePrincipleInterestPaymentBalance
1Dec 2019$539.32$1,135.00$1,674.32$299,460.68
2019 Total$539.32$1,135$1,674.32
2Jan 2020$541.36$1,132.96$1,674.32$298,919.32
3Feb 2020$543.41$1,130.91$1,674.32$298,375.91
4Mar 2020$545.46$1,128.86$1,674.32$297,830.45
5Apr 2020$547.53$1,126.79$1,674.32$297,282.92
6May 2020$549.60$1,124.72$1,674.32$296,733.32
7Jun 2020$551.68$1,122.64$1,674.32$296,181.64
8Jul 2020$553.77$1,120.55$1,674.32$295,627.87
9Aug 2020$555.86$1,118.46$1,674.32$295,072.01
10Sep 2020$557.96$1,116.36$1,674.32$294,514.05
11Oct 2020$560.08$1,114.24$1,674.32$293,953.97
12Nov 2020$562.19$1,112.13$1,674.32$293,391.78
13Dec 2020$564.32$1,110.00$1,674.32$292,827.46
2020 Total$6,633.22$13,458.62$20,091.84
14Jan 2021$566.46$1,107.86$1,674.32$292,261.00
15Feb 2021$568.60$1,105.72$1,674.32$291,692.40
16Mar 2021$570.75$1,103.57$1,674.32$291,121.65
17Apr 2021$572.91$1,101.41$1,674.32$290,548.74
18May 2021$575.08$1,099.24$1,674.32$289,973.66
19Jun 2021$577.25$1,097.07$1,674.32$289,396.41
20Jul 2021$579.44$1,094.88$1,674.32$288,816.97
21Aug 2021$581.63$1,092.69$1,674.32$288,235.34
22Sep 2021$583.83$1,090.49$1,674.32$287,651.51
23Oct 2021$586.04$1,088.28$1,674.32$287,065.47
24Nov 2021$588.26$1,086.06$1,674.32$286,477.21
25Dec 2021$590.48$1,083.84$1,674.32$285,886.73
2021 Total$6,940.73$13,151.11$20,091.84
26Jan 2022$592.72$1,081.60$1,674.32$285,294.01
27Feb 2022$594.96$1,079.36$1,674.32$284,699.05
28Mar 2022$597.21$1,077.11$1,674.32$284,101.84
29Apr 2022$599.47$1,074.85$1,674.32$283,502.37
30May 2022$601.74$1,072.58$1,674.32$282,900.63
31Jun 2022$604.01$1,070.31$1,674.32$282,296.62
32Jul 2022$606.30$1,068.02$1,674.32$281,690.32
33Aug 2022$608.59$1,065.73$1,674.32$281,081.73
34Sep 2022$610.89$1,063.43$1,674.32$280,470.84
35Oct 2022$613.21$1,061.11$1,674.32$279,857.63
36Nov 2022$615.53$1,058.79$1,674.32$279,242.10
37Dec 2022$617.85$1,056.47$1,674.32$278,624.25
2022 Total$7,262.48$12,829.36$20,091.84
38Jan 2023$620.19$1,054.13$1,674.32$278,004.06
39Feb 2023$622.54$1,051.78$1,674.32$277,381.52
40Mar 2023$624.89$1,049.43$1,674.32$276,756.63
41Apr 2023$627.26$1,047.06$1,674.32$276,129.37
42May 2023$629.63$1,044.69$1,674.32$275,499.74
43Jun 2023$632.01$1,042.31$1,674.32$274,867.73
44Jul 2023$634.40$1,039.92$1,674.32$274,233.33
45Aug 2023$636.80$1,037.52$1,674.32$273,596.53
46Sep 2023$639.21$1,035.11$1,674.32$272,957.32
47Oct 2023$641.63$1,032.69$1,674.32$272,315.69
48Nov 2023$644.06$1,030.26$1,674.32$271,671.63
49Dec 2023$646.50$1,027.82$1,674.32$271,025.13
2023 Total$7,599.12$12,492.72$20,091.84
50Jan 2024$648.94$1,025.38$1,674.32$270,376.19
51Feb 2024$651.40$1,022.92$1,674.32$269,724.79
52Mar 2024$653.86$1,020.46$1,674.32$269,070.93
53Apr 2024$656.33$1,017.99$1,674.32$268,414.60
54May 2024$658.82$1,015.50$1,674.32$267,755.78
55Jun 2024$661.31$1,013.01$1,674.32$267,094.47
56Jul 2024$663.81$1,010.51$1,674.32$266,430.66
57Aug 2024$666.32$1,008.00$1,674.32$265,764.34
58Sep 2024$668.84$1,005.48$1,674.32$265,095.50
59Oct 2024$671.38$1,002.94$1,674.32$264,424.12
60Nov 2024$673.92$1,000.40$1,674.32$263,750.20
61Dec 2024$676.47$997.85$1,674.32$263,073.73
2024 Total$7,951.4$12,140.44$20,091.84
62Jan 2025$679.02$995.30$1,674.32$262,394.71
63Feb 2025$681.59$992.73$1,674.32$261,713.12
64Mar 2025$684.17$990.15$1,674.32$261,028.95
65Apr 2025$686.76$987.56$1,674.32$260,342.19
66May 2025$689.36$984.96$1,674.32$259,652.83
67Jun 2025$691.97$982.35$1,674.32$258,960.86
68Jul 2025$694.58$979.74$1,674.32$258,266.28
69Aug 2025$697.21$977.11$1,674.32$257,569.07
70Sep 2025$699.85$974.47$1,674.32$256,869.22
71Oct 2025$702.50$971.82$1,674.32$256,166.72
72Nov 2025$705.16$969.16$1,674.32$255,461.56
73Dec 2025$707.82$966.50$1,674.32$254,753.74
2025 Total$8,319.99$11,771.85$20,091.84
74Jan 2026$710.50$963.82$1,674.32$254,043.24
75Feb 2026$713.19$961.13$1,674.32$253,330.05
76Mar 2026$715.89$958.43$1,674.32$252,614.16
77Apr 2026$718.60$955.72$1,674.32$251,895.56
78May 2026$721.32$953.00$1,674.32$251,174.24
79Jun 2026$724.04$950.28$1,674.32$250,450.20
80Jul 2026$726.78$947.54$1,674.32$249,723.42
81Aug 2026$729.53$944.79$1,674.32$248,993.89
82Sep 2026$732.29$942.03$1,674.32$248,261.60
83Oct 2026$735.06$939.26$1,674.32$247,526.54
84Nov 2026$737.84$936.48$1,674.32$246,788.70
85Dec 2026$740.64$933.68$1,674.32$246,048.06
2026 Total$8,705.68$11,386.16$20,091.84
86Jan 2027$743.44$930.88$1,674.32$245,304.62
87Feb 2027$746.25$928.07$1,674.32$244,558.37
88Mar 2027$749.07$925.25$1,674.32$243,809.30
89Apr 2027$751.91$922.41$1,674.32$243,057.39
90May 2027$754.75$919.57$1,674.32$242,302.64
91Jun 2027$757.61$916.71$1,674.32$241,545.03
92Jul 2027$760.47$913.85$1,674.32$240,784.56
93Aug 2027$763.35$910.97$1,674.32$240,021.21
94Sep 2027$766.24$908.08$1,674.32$239,254.97
95Oct 2027$769.14$905.18$1,674.32$238,485.83
96Nov 2027$772.05$902.27$1,674.32$237,713.78
97Dec 2027$774.97$899.35$1,674.32$236,938.81
2027 Total$9,109.25$10,982.59$20,091.84
98Jan 2028$777.90$896.42$1,674.32$236,160.91
99Feb 2028$780.84$893.48$1,674.32$235,380.07
100Mar 2028$783.80$890.52$1,674.32$234,596.27
101Apr 2028$786.76$887.56$1,674.32$233,809.51
102May 2028$789.74$884.58$1,674.32$233,019.77
103Jun 2028$792.73$881.59$1,674.32$232,227.04
104Jul 2028$795.73$878.59$1,674.32$231,431.31
105Aug 2028$798.74$875.58$1,674.32$230,632.57
106Sep 2028$801.76$872.56$1,674.32$229,830.81
107Oct 2028$804.79$869.53$1,674.32$229,026.02
108Nov 2028$807.84$866.48$1,674.32$228,218.18
109Dec 2028$810.89$863.43$1,674.32$227,407.29
2028 Total$9,531.52$10,560.32$20,091.84
110Jan 2029$813.96$860.36$1,674.32$226,593.33
111Feb 2029$817.04$857.28$1,674.32$225,776.29
112Mar 2029$820.13$854.19$1,674.32$224,956.16
113Apr 2029$823.24$851.08$1,674.32$224,132.92
114May 2029$826.35$847.97$1,674.32$223,306.57
115Jun 2029$829.48$844.84$1,674.32$222,477.09
116Jul 2029$832.62$841.70$1,674.32$221,644.47
117Aug 2029$835.77$838.55$1,674.32$220,808.70
118Sep 2029$838.93$835.39$1,674.32$219,969.77
119Oct 2029$842.10$832.22$1,674.32$219,127.67
120Nov 2029$845.29$829.03$1,674.32$218,282.38
121Dec 2029$848.48$825.84$1,674.32$217,433.90
2029 Total$9,973.39$10,118.45$20,091.84
122Jan 2030$851.70$822.62$1,674.32$216,582.20
123Feb 2030$854.92$819.40$1,674.32$215,727.28
124Mar 2030$858.15$816.17$1,674.32$214,869.13
125Apr 2030$861.40$812.92$1,674.32$214,007.73
126May 2030$864.66$809.66$1,674.32$213,143.07
127Jun 2030$867.93$806.39$1,674.32$212,275.14
128Jul 2030$871.21$803.11$1,674.32$211,403.93
129Aug 2030$874.51$799.81$1,674.32$210,529.42
130Sep 2030$877.82$796.50$1,674.32$209,651.60
131Oct 2030$881.14$793.18$1,674.32$208,770.46
132Nov 2030$884.47$789.85$1,674.32$207,885.99
133Dec 2030$887.82$786.50$1,674.32$206,998.17
2030 Total$10,435.73$9,656.11$20,091.84
134Jan 2031$891.18$783.14$1,674.32$206,106.99
135Feb 2031$894.55$779.77$1,674.32$205,212.44
136Mar 2031$897.93$776.39$1,674.32$204,314.51
137Apr 2031$901.33$772.99$1,674.32$203,413.18
138May 2031$904.74$769.58$1,674.32$202,508.44
139Jun 2031$908.16$766.16$1,674.32$201,600.28
140Jul 2031$911.60$762.72$1,674.32$200,688.68
141Aug 2031$915.05$759.27$1,674.32$199,773.63
142Sep 2031$918.51$755.81$1,674.32$198,855.12
143Oct 2031$921.98$752.34$1,674.32$197,933.14
144Nov 2031$925.47$748.85$1,674.32$197,007.67
145Dec 2031$928.97$745.35$1,674.32$196,078.70
2031 Total$10,919.47$9,172.37$20,091.84
146Jan 2032$932.49$741.83$1,674.32$195,146.21
147Feb 2032$936.02$738.30$1,674.32$194,210.19
148Mar 2032$939.56$734.76$1,674.32$193,270.63
149Apr 2032$943.11$731.21$1,674.32$192,327.52
150May 2032$946.68$727.64$1,674.32$191,380.84
151Jun 2032$950.26$724.06$1,674.32$190,430.58
152Jul 2032$953.86$720.46$1,674.32$189,476.72
153Aug 2032$957.47$716.85$1,674.32$188,519.25
154Sep 2032$961.09$713.23$1,674.32$187,558.16
155Oct 2032$964.72$709.60$1,674.32$186,593.44
156Nov 2032$968.37$705.95$1,674.32$185,625.07
157Dec 2032$972.04$702.28$1,674.32$184,653.03
2032 Total$11,425.67$8,666.17$20,091.84
158Jan 2033$975.72$698.60$1,674.32$183,677.31
159Feb 2033$979.41$694.91$1,674.32$182,697.90
160Mar 2033$983.11$691.21$1,674.32$181,714.79
161Apr 2033$986.83$687.49$1,674.32$180,727.96
162May 2033$990.57$683.75$1,674.32$179,737.39
163Jun 2033$994.31$680.01$1,674.32$178,743.08
164Jul 2033$998.08$676.24$1,674.32$177,745.00
165Aug 2033$1,001.85$672.47$1,674.32$176,743.15
166Sep 2033$1,005.64$668.68$1,674.32$175,737.51
167Oct 2033$1,009.45$664.87$1,674.32$174,728.06
168Nov 2033$1,013.27$661.05$1,674.32$173,714.79
169Dec 2033$1,017.10$657.22$1,674.32$172,697.69
2033 Total$11,955.34$8,136.5$20,091.84
170Jan 2034$1,020.95$653.37$1,674.32$171,676.74
171Feb 2034$1,024.81$649.51$1,674.32$170,651.93
172Mar 2034$1,028.69$645.63$1,674.32$169,623.24
173Apr 2034$1,032.58$641.74$1,674.32$168,590.66
174May 2034$1,036.49$637.83$1,674.32$167,554.17
175Jun 2034$1,040.41$633.91$1,674.32$166,513.76
176Jul 2034$1,044.34$629.98$1,674.32$165,469.42
177Aug 2034$1,048.29$626.03$1,674.32$164,421.13
178Sep 2034$1,052.26$622.06$1,674.32$163,368.87
179Oct 2034$1,056.24$618.08$1,674.32$162,312.63
180Nov 2034$1,060.24$614.08$1,674.32$161,252.39
181Dec 2034$1,064.25$610.07$1,674.32$160,188.14
2034 Total$12,509.55$7,582.29$20,091.84
182Jan 2035$1,068.27$606.05$1,674.32$159,119.87
183Feb 2035$1,072.32$602.00$1,674.32$158,047.55
184Mar 2035$1,076.37$597.95$1,674.32$156,971.18
185Apr 2035$1,080.45$593.87$1,674.32$155,890.73
186May 2035$1,084.53$589.79$1,674.32$154,806.20
187Jun 2035$1,088.64$585.68$1,674.32$153,717.56
188Jul 2035$1,092.76$581.56$1,674.32$152,624.80
189Aug 2035$1,096.89$577.43$1,674.32$151,527.91
190Sep 2035$1,101.04$573.28$1,674.32$150,426.87
191Oct 2035$1,105.21$569.11$1,674.32$149,321.66
192Nov 2035$1,109.39$564.93$1,674.32$148,212.27
193Dec 2035$1,113.58$560.74$1,674.32$147,098.69
2035 Total$13,089.45$7,002.39$20,091.84
194Jan 2036$1,117.80$556.52$1,674.32$145,980.89
195Feb 2036$1,122.03$552.29$1,674.32$144,858.86
196Mar 2036$1,126.27$548.05$1,674.32$143,732.59
197Apr 2036$1,130.53$543.79$1,674.32$142,602.06
198May 2036$1,134.81$539.51$1,674.32$141,467.25
199Jun 2036$1,139.10$535.22$1,674.32$140,328.15
200Jul 2036$1,143.41$530.91$1,674.32$139,184.74
201Aug 2036$1,147.74$526.58$1,674.32$138,037.00
202Sep 2036$1,152.08$522.24$1,674.32$136,884.92
203Oct 2036$1,156.44$517.88$1,674.32$135,728.48
204Nov 2036$1,160.81$513.51$1,674.32$134,567.67
205Dec 2036$1,165.21$509.11$1,674.32$133,402.46
2036 Total$13,696.23$6,395.61$20,091.84
206Jan 2037$1,169.61$504.71$1,674.32$132,232.85
207Feb 2037$1,174.04$500.28$1,674.32$131,058.81
208Mar 2037$1,178.48$495.84$1,674.32$129,880.33
209Apr 2037$1,182.94$491.38$1,674.32$128,697.39
210May 2037$1,187.41$486.91$1,674.32$127,509.98
211Jun 2037$1,191.91$482.41$1,674.32$126,318.07
212Jul 2037$1,196.42$477.90$1,674.32$125,121.65
213Aug 2037$1,200.94$473.38$1,674.32$123,920.71
214Sep 2037$1,205.49$468.83$1,674.32$122,715.22
215Oct 2037$1,210.05$464.27$1,674.32$121,505.17
216Nov 2037$1,214.63$459.69$1,674.32$120,290.54
217Dec 2037$1,219.22$455.10$1,674.32$119,071.32
2037 Total$14,331.14$5,760.7$20,091.84
218Jan 2038$1,223.83$450.49$1,674.32$117,847.49
219Feb 2038$1,228.46$445.86$1,674.32$116,619.03
220Mar 2038$1,233.11$441.21$1,674.32$115,385.92
221Apr 2038$1,237.78$436.54$1,674.32$114,148.14
222May 2038$1,242.46$431.86$1,674.32$112,905.68
223Jun 2038$1,247.16$427.16$1,674.32$111,658.52
224Jul 2038$1,251.88$422.44$1,674.32$110,406.64
225Aug 2038$1,256.61$417.71$1,674.32$109,150.03
226Sep 2038$1,261.37$412.95$1,674.32$107,888.66
227Oct 2038$1,266.14$408.18$1,674.32$106,622.52
228Nov 2038$1,270.93$403.39$1,674.32$105,351.59
229Dec 2038$1,275.74$398.58$1,674.32$104,075.85
2038 Total$14,995.47$5,096.37$20,091.84
230Jan 2039$1,280.57$393.75$1,674.32$102,795.28
231Feb 2039$1,285.41$388.91$1,674.32$101,509.87
232Mar 2039$1,290.27$384.05$1,674.32$100,219.60
233Apr 2039$1,295.16$379.16$1,674.32$98,924.44
234May 2039$1,300.06$374.26$1,674.32$97,624.38
235Jun 2039$1,304.97$369.35$1,674.32$96,319.41
236Jul 2039$1,309.91$364.41$1,674.32$95,009.50
237Aug 2039$1,314.87$359.45$1,674.32$93,694.63
238Sep 2039$1,319.84$354.48$1,674.32$92,374.79
239Oct 2039$1,324.84$349.48$1,674.32$91,049.95
240Nov 2039$1,329.85$344.47$1,674.32$89,720.10
241Dec 2039$1,334.88$339.44$1,674.32$88,385.22
2039 Total$15,690.63$4,401.21$20,091.84
242Jan 2040$1,339.93$334.39$1,674.32$87,045.29
243Feb 2040$1,345.00$329.32$1,674.32$85,700.29
244Mar 2040$1,350.09$324.23$1,674.32$84,350.20
245Apr 2040$1,355.20$319.12$1,674.32$82,995.00
246May 2040$1,360.32$314.00$1,674.32$81,634.68
247Jun 2040$1,365.47$308.85$1,674.32$80,269.21
248Jul 2040$1,370.63$303.69$1,674.32$78,898.58
249Aug 2040$1,375.82$298.50$1,674.32$77,522.76
250Sep 2040$1,381.03$293.29$1,674.32$76,141.73
251Oct 2040$1,386.25$288.07$1,674.32$74,755.48
252Nov 2040$1,391.50$282.82$1,674.32$73,363.98
253Dec 2040$1,396.76$277.56$1,674.32$71,967.22
2040 Total$16,418$3,673.84$20,091.84
254Jan 2041$1,402.04$272.28$1,674.32$70,565.18
255Feb 2041$1,407.35$266.97$1,674.32$69,157.83
256Mar 2041$1,412.67$261.65$1,674.32$67,745.16
257Apr 2041$1,418.02$256.30$1,674.32$66,327.14
258May 2041$1,423.38$250.94$1,674.32$64,903.76
259Jun 2041$1,428.77$245.55$1,674.32$63,474.99
260Jul 2041$1,434.17$240.15$1,674.32$62,040.82
261Aug 2041$1,439.60$234.72$1,674.32$60,601.22
262Sep 2041$1,445.05$229.27$1,674.32$59,156.17
263Oct 2041$1,450.51$223.81$1,674.32$57,705.66
264Nov 2041$1,456.00$218.32$1,674.32$56,249.66
265Dec 2041$1,461.51$212.81$1,674.32$54,788.15
2041 Total$17,179.07$2,912.77$20,091.84
266Jan 2042$1,467.04$207.28$1,674.32$53,321.11
267Feb 2042$1,472.59$201.73$1,674.32$51,848.52
268Mar 2042$1,478.16$196.16$1,674.32$50,370.36
269Apr 2042$1,483.75$190.57$1,674.32$48,886.61
270May 2042$1,489.37$184.95$1,674.32$47,397.24
271Jun 2042$1,495.00$179.32$1,674.32$45,902.24
272Jul 2042$1,500.66$173.66$1,674.32$44,401.58
273Aug 2042$1,506.33$167.99$1,674.32$42,895.25
274Sep 2042$1,512.03$162.29$1,674.32$41,383.22
275Oct 2042$1,517.75$156.57$1,674.32$39,865.47
276Nov 2042$1,523.50$150.82$1,674.32$38,341.97
277Dec 2042$1,529.26$145.06$1,674.32$36,812.71
2042 Total$17,975.44$2,116.4$20,091.84
278Jan 2043$1,535.05$139.27$1,674.32$35,277.66
279Feb 2043$1,540.85$133.47$1,674.32$33,736.81
280Mar 2043$1,546.68$127.64$1,674.32$32,190.13
281Apr 2043$1,552.53$121.79$1,674.32$30,637.60
282May 2043$1,558.41$115.91$1,674.32$29,079.19
283Jun 2043$1,564.30$110.02$1,674.32$27,514.89
284Jul 2043$1,570.22$104.10$1,674.32$25,944.67
285Aug 2043$1,576.16$98.16$1,674.32$24,368.51
286Sep 2043$1,582.13$92.19$1,674.32$22,786.38
287Oct 2043$1,588.11$86.21$1,674.32$21,198.27
288Nov 2043$1,594.12$80.20$1,674.32$19,604.15
289Dec 2043$1,600.15$74.17$1,674.32$18,004.00
2043 Total$18,808.71$1,283.13$20,091.84
290Jan 2044$1,606.20$68.12$1,674.32$16,397.80
291Feb 2044$1,612.28$62.04$1,674.32$14,785.52
292Mar 2044$1,618.38$55.94$1,674.32$13,167.14
293Apr 2044$1,624.50$49.82$1,674.32$11,542.64
294May 2044$1,630.65$43.67$1,674.32$9,911.99
295Jun 2044$1,636.82$37.50$1,674.32$8,275.17
296Jul 2044$1,643.01$31.31$1,674.32$6,632.16
297Aug 2044$1,649.23$25.09$1,674.32$4,982.93
298Sep 2044$1,655.47$18.85$1,674.32$3,327.46
299Oct 2044$1,661.73$12.59$1,674.32$1,665.73
300Nov 2044$1,665.73$6.30$1,672.03$0.00
2044 Total$18,004$411.23$18,415.23
Compare your product with the big 4 banks, or add more products to compare
As seen on