RateCity.com.au
powering smart financial decisions
Borrow amount

$300,000

Advertised Rate

2.58

% p.a

Fixed - 2 years

Loan term
25 Years
Repayment frequency
Monthly
Monthly Repayments
$1,358
Number of repayments
300
Total interest paid
$107,391
Total Repayments

$407,391

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Oct 2021$712.97$645.00$1,357.97$299,287.03
2Nov 2021$714.50$643.47$1,357.97$298,572.53
3Dec 2021$716.04$641.93$1,357.97$297,856.49
2021 Total$2,143.51$1,930.4$4,073.91
4Jan 2022$717.58$640.39$1,357.97$297,138.91
5Feb 2022$719.12$638.85$1,357.97$296,419.79
6Mar 2022$720.67$637.30$1,357.97$295,699.12
7Apr 2022$722.22$635.75$1,357.97$294,976.90
8May 2022$723.77$634.20$1,357.97$294,253.13
9Jun 2022$725.33$632.64$1,357.97$293,527.80
10Jul 2022$726.89$631.08$1,357.97$292,800.91
11Aug 2022$728.45$629.52$1,357.97$292,072.46
12Sep 2022$730.01$627.96$1,357.97$291,342.45
13Oct 2022$731.58$626.39$1,357.97$290,610.87
14Nov 2022$733.16$624.81$1,357.97$289,877.71
15Dec 2022$734.73$623.24$1,357.97$289,142.98
2022 Total$8,713.51$7,582.13$16,295.64
16Jan 2023$736.31$621.66$1,357.97$288,406.67
17Feb 2023$737.90$620.07$1,357.97$287,668.77
18Mar 2023$739.48$618.49$1,357.97$286,929.29
19Apr 2023$741.07$616.90$1,357.97$286,188.22
20May 2023$742.67$615.30$1,357.97$285,445.55
21Jun 2023$744.26$613.71$1,357.97$284,701.29
22Jul 2023$745.86$612.11$1,357.97$283,955.43
23Aug 2023$747.47$610.50$1,357.97$283,207.96
24Sep 2023$749.07$608.90$1,357.97$282,458.89
25Oct 2023$750.68$607.29$1,357.97$281,708.21
26Nov 2023$752.30$605.67$1,357.97$280,955.91
27Dec 2023$753.91$604.06$1,357.97$280,202.00
2023 Total$8,940.98$7,354.66$16,295.64
28Jan 2024$755.54$602.43$1,357.97$279,446.46
29Feb 2024$757.16$600.81$1,357.97$278,689.30
30Mar 2024$758.79$599.18$1,357.97$277,930.51
31Apr 2024$760.42$597.55$1,357.97$277,170.09
32May 2024$762.05$595.92$1,357.97$276,408.04
33Jun 2024$763.69$594.28$1,357.97$275,644.35
34Jul 2024$765.33$592.64$1,357.97$274,879.02
35Aug 2024$766.98$590.99$1,357.97$274,112.04
36Sep 2024$768.63$589.34$1,357.97$273,343.41
37Oct 2024$770.28$587.69$1,357.97$272,573.13
38Nov 2024$771.94$586.03$1,357.97$271,801.19
39Dec 2024$773.60$584.37$1,357.97$271,027.59
2024 Total$9,174.41$7,121.23$16,295.64
40Jan 2025$775.26$582.71$1,357.97$270,252.33
41Feb 2025$776.93$581.04$1,357.97$269,475.40
42Mar 2025$778.60$579.37$1,357.97$268,696.80
43Apr 2025$780.27$577.70$1,357.97$267,916.53
44May 2025$781.95$576.02$1,357.97$267,134.58
45Jun 2025$783.63$574.34$1,357.97$266,350.95
46Jul 2025$785.32$572.65$1,357.97$265,565.63
47Aug 2025$787.00$570.97$1,357.97$264,778.63
48Sep 2025$788.70$569.27$1,357.97$263,989.93
49Oct 2025$790.39$567.58$1,357.97$263,199.54
50Nov 2025$792.09$565.88$1,357.97$262,407.45
51Dec 2025$793.79$564.18$1,357.97$261,613.66
2025 Total$9,413.93$6,881.71$16,295.64
52Jan 2026$795.50$562.47$1,357.97$260,818.16
53Feb 2026$797.21$560.76$1,357.97$260,020.95
54Mar 2026$798.92$559.05$1,357.97$259,222.03
55Apr 2026$800.64$557.33$1,357.97$258,421.39
56May 2026$802.36$555.61$1,357.97$257,619.03
57Jun 2026$804.09$553.88$1,357.97$256,814.94
58Jul 2026$805.82$552.15$1,357.97$256,009.12
59Aug 2026$807.55$550.42$1,357.97$255,201.57
60Sep 2026$809.29$548.68$1,357.97$254,392.28
61Oct 2026$811.03$546.94$1,357.97$253,581.25
62Nov 2026$812.77$545.20$1,357.97$252,768.48
63Dec 2026$814.52$543.45$1,357.97$251,953.96
2026 Total$9,659.7$6,635.94$16,295.64
64Jan 2027$816.27$541.70$1,357.97$251,137.69
65Feb 2027$818.02$539.95$1,357.97$250,319.67
66Mar 2027$819.78$538.19$1,357.97$249,499.89
67Apr 2027$821.55$536.42$1,357.97$248,678.34
68May 2027$823.31$534.66$1,357.97$247,855.03
69Jun 2027$825.08$532.89$1,357.97$247,029.95
70Jul 2027$826.86$531.11$1,357.97$246,203.09
71Aug 2027$828.63$529.34$1,357.97$245,374.46
72Sep 2027$830.41$527.56$1,357.97$244,544.05
73Oct 2027$832.20$525.77$1,357.97$243,711.85
74Nov 2027$833.99$523.98$1,357.97$242,877.86
75Dec 2027$835.78$522.19$1,357.97$242,042.08
2027 Total$9,911.88$6,383.76$16,295.64
76Jan 2028$837.58$520.39$1,357.97$241,204.50
77Feb 2028$839.38$518.59$1,357.97$240,365.12
78Mar 2028$841.18$516.79$1,357.97$239,523.94
79Apr 2028$842.99$514.98$1,357.97$238,680.95
80May 2028$844.81$513.16$1,357.97$237,836.14
81Jun 2028$846.62$511.35$1,357.97$236,989.52
82Jul 2028$848.44$509.53$1,357.97$236,141.08
83Aug 2028$850.27$507.70$1,357.97$235,290.81
84Sep 2028$852.09$505.88$1,357.97$234,438.72
85Oct 2028$853.93$504.04$1,357.97$233,584.79
86Nov 2028$855.76$502.21$1,357.97$232,729.03
87Dec 2028$857.60$500.37$1,357.97$231,871.43
2028 Total$10,170.65$6,124.99$16,295.64
88Jan 2029$859.45$498.52$1,357.97$231,011.98
89Feb 2029$861.29$496.68$1,357.97$230,150.69
90Mar 2029$863.15$494.82$1,357.97$229,287.54
91Apr 2029$865.00$492.97$1,357.97$228,422.54
92May 2029$866.86$491.11$1,357.97$227,555.68
93Jun 2029$868.73$489.24$1,357.97$226,686.95
94Jul 2029$870.59$487.38$1,357.97$225,816.36
95Aug 2029$872.46$485.51$1,357.97$224,943.90
96Sep 2029$874.34$483.63$1,357.97$224,069.56
97Oct 2029$876.22$481.75$1,357.97$223,193.34
98Nov 2029$878.10$479.87$1,357.97$222,315.24
99Dec 2029$879.99$477.98$1,357.97$221,435.25
2029 Total$10,436.18$5,859.46$16,295.64
100Jan 2030$881.88$476.09$1,357.97$220,553.37
101Feb 2030$883.78$474.19$1,357.97$219,669.59
102Mar 2030$885.68$472.29$1,357.97$218,783.91
103Apr 2030$887.58$470.39$1,357.97$217,896.33
104May 2030$889.49$468.48$1,357.97$217,006.84
105Jun 2030$891.41$466.56$1,357.97$216,115.43
106Jul 2030$893.32$464.65$1,357.97$215,222.11
107Aug 2030$895.24$462.73$1,357.97$214,326.87
108Sep 2030$897.17$460.80$1,357.97$213,429.70
109Oct 2030$899.10$458.87$1,357.97$212,530.60
110Nov 2030$901.03$456.94$1,357.97$211,629.57
111Dec 2030$902.97$455.00$1,357.97$210,726.60
2030 Total$10,708.65$5,586.99$16,295.64
112Jan 2031$904.91$453.06$1,357.97$209,821.69
113Feb 2031$906.85$451.12$1,357.97$208,914.84
114Mar 2031$908.80$449.17$1,357.97$208,006.04
115Apr 2031$910.76$447.21$1,357.97$207,095.28
116May 2031$912.72$445.25$1,357.97$206,182.56
117Jun 2031$914.68$443.29$1,357.97$205,267.88
118Jul 2031$916.64$441.33$1,357.97$204,351.24
119Aug 2031$918.61$439.36$1,357.97$203,432.63
120Sep 2031$920.59$437.38$1,357.97$202,512.04
121Oct 2031$922.57$435.40$1,357.97$201,589.47
122Nov 2031$924.55$433.42$1,357.97$200,664.92
123Dec 2031$926.54$431.43$1,357.97$199,738.38
2031 Total$10,988.22$5,307.42$16,295.64
124Jan 2032$928.53$429.44$1,357.97$198,809.85
125Feb 2032$930.53$427.44$1,357.97$197,879.32
126Mar 2032$932.53$425.44$1,357.97$196,946.79
127Apr 2032$934.53$423.44$1,357.97$196,012.26
128May 2032$936.54$421.43$1,357.97$195,075.72
129Jun 2032$938.56$419.41$1,357.97$194,137.16
130Jul 2032$940.58$417.39$1,357.97$193,196.58
131Aug 2032$942.60$415.37$1,357.97$192,253.98
132Sep 2032$944.62$413.35$1,357.97$191,309.36
133Oct 2032$946.65$411.32$1,357.97$190,362.71
134Nov 2032$948.69$409.28$1,357.97$189,414.02
135Dec 2032$950.73$407.24$1,357.97$188,463.29
2032 Total$11,275.09$5,020.55$16,295.64
136Jan 2033$952.77$405.20$1,357.97$187,510.52
137Feb 2033$954.82$403.15$1,357.97$186,555.70
138Mar 2033$956.88$401.09$1,357.97$185,598.82
139Apr 2033$958.93$399.04$1,357.97$184,639.89
140May 2033$960.99$396.98$1,357.97$183,678.90
141Jun 2033$963.06$394.91$1,357.97$182,715.84
142Jul 2033$965.13$392.84$1,357.97$181,750.71
143Aug 2033$967.21$390.76$1,357.97$180,783.50
144Sep 2033$969.29$388.68$1,357.97$179,814.21
145Oct 2033$971.37$386.60$1,357.97$178,842.84
146Nov 2033$973.46$384.51$1,357.97$177,869.38
147Dec 2033$975.55$382.42$1,357.97$176,893.83
2033 Total$11,569.46$4,726.18$16,295.64
148Jan 2034$977.65$380.32$1,357.97$175,916.18
149Feb 2034$979.75$378.22$1,357.97$174,936.43
150Mar 2034$981.86$376.11$1,357.97$173,954.57
151Apr 2034$983.97$374.00$1,357.97$172,970.60
152May 2034$986.08$371.89$1,357.97$171,984.52
153Jun 2034$988.20$369.77$1,357.97$170,996.32
154Jul 2034$990.33$367.64$1,357.97$170,005.99
155Aug 2034$992.46$365.51$1,357.97$169,013.53
156Sep 2034$994.59$363.38$1,357.97$168,018.94
157Oct 2034$996.73$361.24$1,357.97$167,022.21
158Nov 2034$998.87$359.10$1,357.97$166,023.34
159Dec 2034$1,001.02$356.95$1,357.97$165,022.32
2034 Total$11,871.51$4,424.13$16,295.64
160Jan 2035$1,003.17$354.80$1,357.97$164,019.15
161Feb 2035$1,005.33$352.64$1,357.97$163,013.82
162Mar 2035$1,007.49$350.48$1,357.97$162,006.33
163Apr 2035$1,009.66$348.31$1,357.97$160,996.67
164May 2035$1,011.83$346.14$1,357.97$159,984.84
165Jun 2035$1,014.00$343.97$1,357.97$158,970.84
166Jul 2035$1,016.18$341.79$1,357.97$157,954.66
167Aug 2035$1,018.37$339.60$1,357.97$156,936.29
168Sep 2035$1,020.56$337.41$1,357.97$155,915.73
169Oct 2035$1,022.75$335.22$1,357.97$154,892.98
170Nov 2035$1,024.95$333.02$1,357.97$153,868.03
171Dec 2035$1,027.15$330.82$1,357.97$152,840.88
2035 Total$12,181.44$4,114.2$16,295.64
172Jan 2036$1,029.36$328.61$1,357.97$151,811.52
173Feb 2036$1,031.58$326.39$1,357.97$150,779.94
174Mar 2036$1,033.79$324.18$1,357.97$149,746.15
175Apr 2036$1,036.02$321.95$1,357.97$148,710.13
176May 2036$1,038.24$319.73$1,357.97$147,671.89
177Jun 2036$1,040.48$317.49$1,357.97$146,631.41
178Jul 2036$1,042.71$315.26$1,357.97$145,588.70
179Aug 2036$1,044.95$313.02$1,357.97$144,543.75
180Sep 2036$1,047.20$310.77$1,357.97$143,496.55
181Oct 2036$1,049.45$308.52$1,357.97$142,447.10
182Nov 2036$1,051.71$306.26$1,357.97$141,395.39
183Dec 2036$1,053.97$304.00$1,357.97$140,341.42
2036 Total$12,499.46$3,796.18$16,295.64
184Jan 2037$1,056.24$301.73$1,357.97$139,285.18
185Feb 2037$1,058.51$299.46$1,357.97$138,226.67
186Mar 2037$1,060.78$297.19$1,357.97$137,165.89
187Apr 2037$1,063.06$294.91$1,357.97$136,102.83
188May 2037$1,065.35$292.62$1,357.97$135,037.48
189Jun 2037$1,067.64$290.33$1,357.97$133,969.84
190Jul 2037$1,069.93$288.04$1,357.97$132,899.91
191Aug 2037$1,072.24$285.73$1,357.97$131,827.67
192Sep 2037$1,074.54$283.43$1,357.97$130,753.13
193Oct 2037$1,076.85$281.12$1,357.97$129,676.28
194Nov 2037$1,079.17$278.80$1,357.97$128,597.11
195Dec 2037$1,081.49$276.48$1,357.97$127,515.62
2037 Total$12,825.8$3,469.84$16,295.64
196Jan 2038$1,083.81$274.16$1,357.97$126,431.81
197Feb 2038$1,086.14$271.83$1,357.97$125,345.67
198Mar 2038$1,088.48$269.49$1,357.97$124,257.19
199Apr 2038$1,090.82$267.15$1,357.97$123,166.37
200May 2038$1,093.16$264.81$1,357.97$122,073.21
201Jun 2038$1,095.51$262.46$1,357.97$120,977.70
202Jul 2038$1,097.87$260.10$1,357.97$119,879.83
203Aug 2038$1,100.23$257.74$1,357.97$118,779.60
204Sep 2038$1,102.59$255.38$1,357.97$117,677.01
205Oct 2038$1,104.96$253.01$1,357.97$116,572.05
206Nov 2038$1,107.34$250.63$1,357.97$115,464.71
207Dec 2038$1,109.72$248.25$1,357.97$114,354.99
2038 Total$13,160.63$3,135.01$16,295.64
208Jan 2039$1,112.11$245.86$1,357.97$113,242.88
209Feb 2039$1,114.50$243.47$1,357.97$112,128.38
210Mar 2039$1,116.89$241.08$1,357.97$111,011.49
211Apr 2039$1,119.30$238.67$1,357.97$109,892.19
212May 2039$1,121.70$236.27$1,357.97$108,770.49
213Jun 2039$1,124.11$233.86$1,357.97$107,646.38
214Jul 2039$1,126.53$231.44$1,357.97$106,519.85
215Aug 2039$1,128.95$229.02$1,357.97$105,390.90
216Sep 2039$1,131.38$226.59$1,357.97$104,259.52
217Oct 2039$1,133.81$224.16$1,357.97$103,125.71
218Nov 2039$1,136.25$221.72$1,357.97$101,989.46
219Dec 2039$1,138.69$219.28$1,357.97$100,850.77
2039 Total$13,504.22$2,791.42$16,295.64
220Jan 2040$1,141.14$216.83$1,357.97$99,709.63
221Feb 2040$1,143.59$214.38$1,357.97$98,566.04
222Mar 2040$1,146.05$211.92$1,357.97$97,419.99
223Apr 2040$1,148.52$209.45$1,357.97$96,271.47
224May 2040$1,150.99$206.98$1,357.97$95,120.48
225Jun 2040$1,153.46$204.51$1,357.97$93,967.02
226Jul 2040$1,155.94$202.03$1,357.97$92,811.08
227Aug 2040$1,158.43$199.54$1,357.97$91,652.65
228Sep 2040$1,160.92$197.05$1,357.97$90,491.73
229Oct 2040$1,163.41$194.56$1,357.97$89,328.32
230Nov 2040$1,165.91$192.06$1,357.97$88,162.41
231Dec 2040$1,168.42$189.55$1,357.97$86,993.99
2040 Total$13,856.78$2,438.86$16,295.64
232Jan 2041$1,170.93$187.04$1,357.97$85,823.06
233Feb 2041$1,173.45$184.52$1,357.97$84,649.61
234Mar 2041$1,175.97$182.00$1,357.97$83,473.64
235Apr 2041$1,178.50$179.47$1,357.97$82,295.14
236May 2041$1,181.04$176.93$1,357.97$81,114.10
237Jun 2041$1,183.57$174.40$1,357.97$79,930.53
238Jul 2041$1,186.12$171.85$1,357.97$78,744.41
239Aug 2041$1,188.67$169.30$1,357.97$77,555.74
240Sep 2041$1,191.23$166.74$1,357.97$76,364.51
241Oct 2041$1,193.79$164.18$1,357.97$75,170.72
242Nov 2041$1,196.35$161.62$1,357.97$73,974.37
243Dec 2041$1,198.93$159.04$1,357.97$72,775.44
2041 Total$14,218.55$2,077.09$16,295.64
244Jan 2042$1,201.50$156.47$1,357.97$71,573.94
245Feb 2042$1,204.09$153.88$1,357.97$70,369.85
246Mar 2042$1,206.67$151.30$1,357.97$69,163.18
247Apr 2042$1,209.27$148.70$1,357.97$67,953.91
248May 2042$1,211.87$146.10$1,357.97$66,742.04
249Jun 2042$1,214.47$143.50$1,357.97$65,527.57
250Jul 2042$1,217.09$140.88$1,357.97$64,310.48
251Aug 2042$1,219.70$138.27$1,357.97$63,090.78
252Sep 2042$1,222.32$135.65$1,357.97$61,868.46
253Oct 2042$1,224.95$133.02$1,357.97$60,643.51
254Nov 2042$1,227.59$130.38$1,357.97$59,415.92
255Dec 2042$1,230.23$127.74$1,357.97$58,185.69
2042 Total$14,589.75$1,705.89$16,295.64
256Jan 2043$1,232.87$125.10$1,357.97$56,952.82
257Feb 2043$1,235.52$122.45$1,357.97$55,717.30
258Mar 2043$1,238.18$119.79$1,357.97$54,479.12
259Apr 2043$1,240.84$117.13$1,357.97$53,238.28
260May 2043$1,243.51$114.46$1,357.97$51,994.77
261Jun 2043$1,246.18$111.79$1,357.97$50,748.59
262Jul 2043$1,248.86$109.11$1,357.97$49,499.73
263Aug 2043$1,251.55$106.42$1,357.97$48,248.18
264Sep 2043$1,254.24$103.73$1,357.97$46,993.94
265Oct 2043$1,256.93$101.04$1,357.97$45,737.01
266Nov 2043$1,259.64$98.33$1,357.97$44,477.37
267Dec 2043$1,262.34$95.63$1,357.97$43,215.03
2043 Total$14,970.66$1,324.98$16,295.64
268Jan 2044$1,265.06$92.91$1,357.97$41,949.97
269Feb 2044$1,267.78$90.19$1,357.97$40,682.19
270Mar 2044$1,270.50$87.47$1,357.97$39,411.69
271Apr 2044$1,273.23$84.74$1,357.97$38,138.46
272May 2044$1,275.97$82.00$1,357.97$36,862.49
273Jun 2044$1,278.72$79.25$1,357.97$35,583.77
274Jul 2044$1,281.46$76.51$1,357.97$34,302.31
275Aug 2044$1,284.22$73.75$1,357.97$33,018.09
276Sep 2044$1,286.98$70.99$1,357.97$31,731.11
277Oct 2044$1,289.75$68.22$1,357.97$30,441.36
278Nov 2044$1,292.52$65.45$1,357.97$29,148.84
279Dec 2044$1,295.30$62.67$1,357.97$27,853.54
2044 Total$15,361.49$934.15$16,295.64
280Jan 2045$1,298.08$59.89$1,357.97$26,555.46
281Feb 2045$1,300.88$57.09$1,357.97$25,254.58
282Mar 2045$1,303.67$54.30$1,357.97$23,950.91
283Apr 2045$1,306.48$51.49$1,357.97$22,644.43
284May 2045$1,309.28$48.69$1,357.97$21,335.15
285Jun 2045$1,312.10$45.87$1,357.97$20,023.05
286Jul 2045$1,314.92$43.05$1,357.97$18,708.13
287Aug 2045$1,317.75$40.22$1,357.97$17,390.38
288Sep 2045$1,320.58$37.39$1,357.97$16,069.80
289Oct 2045$1,323.42$34.55$1,357.97$14,746.38
290Nov 2045$1,326.27$31.70$1,357.97$13,420.11
291Dec 2045$1,329.12$28.85$1,357.97$12,090.99
2045 Total$15,762.55$533.09$16,295.64
292Jan 2046$1,331.97$26.00$1,357.97$10,759.02
293Feb 2046$1,334.84$23.13$1,357.97$9,424.18
294Mar 2046$1,337.71$20.26$1,357.97$8,086.47
295Apr 2046$1,340.58$17.39$1,357.97$6,745.89
296May 2046$1,343.47$14.50$1,357.97$5,402.42
297Jun 2046$1,346.35$11.62$1,357.97$4,056.07
298Jul 2046$1,349.25$8.72$1,357.97$2,706.82
299Aug 2046$1,352.15$5.82$1,357.97$1,354.67
300Sep 2046$1,354.67$2.91$1,357.58$0.00
2046 Total$12,090.99$130.35$12,221.34