Borrow amount

$300,000

Advertised Rate

2.63

% p.a

Fixed - 5 years

Loan term
25 Years
Repayment frequency
Monthly
Monthly Repayments
$1,366
Number of repayments
300
Total interest paid
$109,672
Total Repayments

$409,672

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Jun 2021$708.08$657.50$1,365.58$299,291.92
2Jul 2021$709.63$655.95$1,365.58$298,582.29
3Aug 2021$711.19$654.39$1,365.58$297,871.10
4Sep 2021$712.75$652.83$1,365.58$297,158.35
5Oct 2021$714.31$651.27$1,365.58$296,444.04
6Nov 2021$715.87$649.71$1,365.58$295,728.17
7Dec 2021$717.44$648.14$1,365.58$295,010.73
2021 Total$4,989.27$4,569.79$9,559.06
8Jan 2022$719.01$646.57$1,365.58$294,291.72
9Feb 2022$720.59$644.99$1,365.58$293,571.13
10Mar 2022$722.17$643.41$1,365.58$292,848.96
11Apr 2022$723.75$641.83$1,365.58$292,125.21
12May 2022$725.34$640.24$1,365.58$291,399.87
13Jun 2022$726.93$638.65$1,365.58$290,672.94
14Jul 2022$728.52$637.06$1,365.58$289,944.42
15Aug 2022$730.12$635.46$1,365.58$289,214.30
16Sep 2022$731.72$633.86$1,365.58$288,482.58
17Oct 2022$733.32$632.26$1,365.58$287,749.26
18Nov 2022$734.93$630.65$1,365.58$287,014.33
19Dec 2022$736.54$629.04$1,365.58$286,277.79
2022 Total$8,732.94$7,654.02$16,386.96
20Jan 2023$738.15$627.43$1,365.58$285,539.64
21Feb 2023$739.77$625.81$1,365.58$284,799.87
22Mar 2023$741.39$624.19$1,365.58$284,058.48
23Apr 2023$743.02$622.56$1,365.58$283,315.46
24May 2023$744.65$620.93$1,365.58$282,570.81
25Jun 2023$746.28$619.30$1,365.58$281,824.53
26Jul 2023$747.91$617.67$1,365.58$281,076.62
27Aug 2023$749.55$616.03$1,365.58$280,327.07
28Sep 2023$751.20$614.38$1,365.58$279,575.87
29Oct 2023$752.84$612.74$1,365.58$278,823.03
30Nov 2023$754.49$611.09$1,365.58$278,068.54
31Dec 2023$756.15$609.43$1,365.58$277,312.39
2023 Total$8,965.4$7,421.56$16,386.96
32Jan 2024$757.80$607.78$1,365.58$276,554.59
33Feb 2024$759.46$606.12$1,365.58$275,795.13
34Mar 2024$761.13$604.45$1,365.58$275,034.00
35Apr 2024$762.80$602.78$1,365.58$274,271.20
36May 2024$764.47$601.11$1,365.58$273,506.73
37Jun 2024$766.14$599.44$1,365.58$272,740.59
38Jul 2024$767.82$597.76$1,365.58$271,972.77
39Aug 2024$769.51$596.07$1,365.58$271,203.26
40Sep 2024$771.19$594.39$1,365.58$270,432.07
41Oct 2024$772.88$592.70$1,365.58$269,659.19
42Nov 2024$774.58$591.00$1,365.58$268,884.61
43Dec 2024$776.27$589.31$1,365.58$268,108.34
2024 Total$9,204.05$7,182.91$16,386.96
44Jan 2025$777.98$587.60$1,365.58$267,330.36
45Feb 2025$779.68$585.90$1,365.58$266,550.68
46Mar 2025$781.39$584.19$1,365.58$265,769.29
47Apr 2025$783.10$582.48$1,365.58$264,986.19
48May 2025$784.82$580.76$1,365.58$264,201.37
49Jun 2025$786.54$579.04$1,365.58$263,414.83
50Jul 2025$788.26$577.32$1,365.58$262,626.57
51Aug 2025$789.99$575.59$1,365.58$261,836.58
52Sep 2025$791.72$573.86$1,365.58$261,044.86
53Oct 2025$793.46$572.12$1,365.58$260,251.40
54Nov 2025$795.20$570.38$1,365.58$259,456.20
55Dec 2025$796.94$568.64$1,365.58$258,659.26
2025 Total$9,449.08$6,937.88$16,386.96
56Jan 2026$798.69$566.89$1,365.58$257,860.57
57Feb 2026$800.44$565.14$1,365.58$257,060.13
58Mar 2026$802.19$563.39$1,365.58$256,257.94
59Apr 2026$803.95$561.63$1,365.58$255,453.99
60May 2026$805.71$559.87$1,365.58$254,648.28
61Jun 2026$807.48$558.10$1,365.58$253,840.80
62Jul 2026$809.25$556.33$1,365.58$253,031.55
63Aug 2026$811.02$554.56$1,365.58$252,220.53
64Sep 2026$812.80$552.78$1,365.58$251,407.73
65Oct 2026$814.58$551.00$1,365.58$250,593.15
66Nov 2026$816.36$549.22$1,365.58$249,776.79
67Dec 2026$818.15$547.43$1,365.58$248,958.64
2026 Total$9,700.62$6,686.34$16,386.96
68Jan 2027$819.95$545.63$1,365.58$248,138.69
69Feb 2027$821.74$543.84$1,365.58$247,316.95
70Mar 2027$823.54$542.04$1,365.58$246,493.41
71Apr 2027$825.35$540.23$1,365.58$245,668.06
72May 2027$827.16$538.42$1,365.58$244,840.90
73Jun 2027$828.97$536.61$1,365.58$244,011.93
74Jul 2027$830.79$534.79$1,365.58$243,181.14
75Aug 2027$832.61$532.97$1,365.58$242,348.53
76Sep 2027$834.43$531.15$1,365.58$241,514.10
77Oct 2027$836.26$529.32$1,365.58$240,677.84
78Nov 2027$838.09$527.49$1,365.58$239,839.75
79Dec 2027$839.93$525.65$1,365.58$238,999.82
2027 Total$9,958.82$6,428.14$16,386.96
80Jan 2028$841.77$523.81$1,365.58$238,158.05
81Feb 2028$843.62$521.96$1,365.58$237,314.43
82Mar 2028$845.47$520.11$1,365.58$236,468.96
83Apr 2028$847.32$518.26$1,365.58$235,621.64
84May 2028$849.18$516.40$1,365.58$234,772.46
85Jun 2028$851.04$514.54$1,365.58$233,921.42
86Jul 2028$852.90$512.68$1,365.58$233,068.52
87Aug 2028$854.77$510.81$1,365.58$232,213.75
88Sep 2028$856.64$508.94$1,365.58$231,357.11
89Oct 2028$858.52$507.06$1,365.58$230,498.59
90Nov 2028$860.40$505.18$1,365.58$229,638.19
91Dec 2028$862.29$503.29$1,365.58$228,775.90
2028 Total$10,223.92$6,163.04$16,386.96
92Jan 2029$864.18$501.40$1,365.58$227,911.72
93Feb 2029$866.07$499.51$1,365.58$227,045.65
94Mar 2029$867.97$497.61$1,365.58$226,177.68
95Apr 2029$869.87$495.71$1,365.58$225,307.81
96May 2029$871.78$493.80$1,365.58$224,436.03
97Jun 2029$873.69$491.89$1,365.58$223,562.34
98Jul 2029$875.61$489.97$1,365.58$222,686.73
99Aug 2029$877.52$488.06$1,365.58$221,809.21
100Sep 2029$879.45$486.13$1,365.58$220,929.76
101Oct 2029$881.38$484.20$1,365.58$220,048.38
102Nov 2029$883.31$482.27$1,365.58$219,165.07
103Dec 2029$885.24$480.34$1,365.58$218,279.83
2029 Total$10,496.07$5,890.89$16,386.96
104Jan 2030$887.18$478.40$1,365.58$217,392.65
105Feb 2030$889.13$476.45$1,365.58$216,503.52
106Mar 2030$891.08$474.50$1,365.58$215,612.44
107Apr 2030$893.03$472.55$1,365.58$214,719.41
108May 2030$894.99$470.59$1,365.58$213,824.42
109Jun 2030$896.95$468.63$1,365.58$212,927.47
110Jul 2030$898.91$466.67$1,365.58$212,028.56
111Aug 2030$900.88$464.70$1,365.58$211,127.68
112Sep 2030$902.86$462.72$1,365.58$210,224.82
113Oct 2030$904.84$460.74$1,365.58$209,319.98
114Nov 2030$906.82$458.76$1,365.58$208,413.16
115Dec 2030$908.81$456.77$1,365.58$207,504.35
2030 Total$10,775.48$5,611.48$16,386.96
116Jan 2031$910.80$454.78$1,365.58$206,593.55
117Feb 2031$912.80$452.78$1,365.58$205,680.75
118Mar 2031$914.80$450.78$1,365.58$204,765.95
119Apr 2031$916.80$448.78$1,365.58$203,849.15
120May 2031$918.81$446.77$1,365.58$202,930.34
121Jun 2031$920.82$444.76$1,365.58$202,009.52
122Jul 2031$922.84$442.74$1,365.58$201,086.68
123Aug 2031$924.87$440.71$1,365.58$200,161.81
124Sep 2031$926.89$438.69$1,365.58$199,234.92
125Oct 2031$928.92$436.66$1,365.58$198,306.00
126Nov 2031$930.96$434.62$1,365.58$197,375.04
127Dec 2031$933.00$432.58$1,365.58$196,442.04
2031 Total$11,062.31$5,324.65$16,386.96
128Jan 2032$935.04$430.54$1,365.58$195,507.00
129Feb 2032$937.09$428.49$1,365.58$194,569.91
130Mar 2032$939.15$426.43$1,365.58$193,630.76
131Apr 2032$941.21$424.37$1,365.58$192,689.55
132May 2032$943.27$422.31$1,365.58$191,746.28
133Jun 2032$945.34$420.24$1,365.58$190,800.94
134Jul 2032$947.41$418.17$1,365.58$189,853.53
135Aug 2032$949.48$416.10$1,365.58$188,904.05
136Sep 2032$951.57$414.01$1,365.58$187,952.48
137Oct 2032$953.65$411.93$1,365.58$186,998.83
138Nov 2032$955.74$409.84$1,365.58$186,043.09
139Dec 2032$957.84$407.74$1,365.58$185,085.25
2032 Total$11,356.79$5,030.17$16,386.96
140Jan 2033$959.93$405.65$1,365.58$184,125.32
141Feb 2033$962.04$403.54$1,365.58$183,163.28
142Mar 2033$964.15$401.43$1,365.58$182,199.13
143Apr 2033$966.26$399.32$1,365.58$181,232.87
144May 2033$968.38$397.20$1,365.58$180,264.49
145Jun 2033$970.50$395.08$1,365.58$179,293.99
146Jul 2033$972.63$392.95$1,365.58$178,321.36
147Aug 2033$974.76$390.82$1,365.58$177,346.60
148Sep 2033$976.90$388.68$1,365.58$176,369.70
149Oct 2033$979.04$386.54$1,365.58$175,390.66
150Nov 2033$981.18$384.40$1,365.58$174,409.48
151Dec 2033$983.33$382.25$1,365.58$173,426.15
2033 Total$11,659.1$4,727.86$16,386.96
152Jan 2034$985.49$380.09$1,365.58$172,440.66
153Feb 2034$987.65$377.93$1,365.58$171,453.01
154Mar 2034$989.81$375.77$1,365.58$170,463.20
155Apr 2034$991.98$373.60$1,365.58$169,471.22
156May 2034$994.16$371.42$1,365.58$168,477.06
157Jun 2034$996.33$369.25$1,365.58$167,480.73
158Jul 2034$998.52$367.06$1,365.58$166,482.21
159Aug 2034$1,000.71$364.87$1,365.58$165,481.50
160Sep 2034$1,002.90$362.68$1,365.58$164,478.60
161Oct 2034$1,005.10$360.48$1,365.58$163,473.50
162Nov 2034$1,007.30$358.28$1,365.58$162,466.20
163Dec 2034$1,009.51$356.07$1,365.58$161,456.69
2034 Total$11,969.46$4,417.5$16,386.96
164Jan 2035$1,011.72$353.86$1,365.58$160,444.97
165Feb 2035$1,013.94$351.64$1,365.58$159,431.03
166Mar 2035$1,016.16$349.42$1,365.58$158,414.87
167Apr 2035$1,018.39$347.19$1,365.58$157,396.48
168May 2035$1,020.62$344.96$1,365.58$156,375.86
169Jun 2035$1,022.86$342.72$1,365.58$155,353.00
170Jul 2035$1,025.10$340.48$1,365.58$154,327.90
171Aug 2035$1,027.34$338.24$1,365.58$153,300.56
172Sep 2035$1,029.60$335.98$1,365.58$152,270.96
173Oct 2035$1,031.85$333.73$1,365.58$151,239.11
174Nov 2035$1,034.11$331.47$1,365.58$150,205.00
175Dec 2035$1,036.38$329.20$1,365.58$149,168.62
2035 Total$12,288.07$4,098.89$16,386.96
176Jan 2036$1,038.65$326.93$1,365.58$148,129.97
177Feb 2036$1,040.93$324.65$1,365.58$147,089.04
178Mar 2036$1,043.21$322.37$1,365.58$146,045.83
179Apr 2036$1,045.50$320.08$1,365.58$145,000.33
180May 2036$1,047.79$317.79$1,365.58$143,952.54
181Jun 2036$1,050.08$315.50$1,365.58$142,902.46
182Jul 2036$1,052.39$313.19$1,365.58$141,850.07
183Aug 2036$1,054.69$310.89$1,365.58$140,795.38
184Sep 2036$1,057.00$308.58$1,365.58$139,738.38
185Oct 2036$1,059.32$306.26$1,365.58$138,679.06
186Nov 2036$1,061.64$303.94$1,365.58$137,617.42
187Dec 2036$1,063.97$301.61$1,365.58$136,553.45
2036 Total$12,615.17$3,771.79$16,386.96
188Jan 2037$1,066.30$299.28$1,365.58$135,487.15
189Feb 2037$1,068.64$296.94$1,365.58$134,418.51
190Mar 2037$1,070.98$294.60$1,365.58$133,347.53
191Apr 2037$1,073.33$292.25$1,365.58$132,274.20
192May 2037$1,075.68$289.90$1,365.58$131,198.52
193Jun 2037$1,078.04$287.54$1,365.58$130,120.48
194Jul 2037$1,080.40$285.18$1,365.58$129,040.08
195Aug 2037$1,082.77$282.81$1,365.58$127,957.31
196Sep 2037$1,085.14$280.44$1,365.58$126,872.17
197Oct 2037$1,087.52$278.06$1,365.58$125,784.65
198Nov 2037$1,089.90$275.68$1,365.58$124,694.75
199Dec 2037$1,092.29$273.29$1,365.58$123,602.46
2037 Total$12,950.99$3,435.97$16,386.96
200Jan 2038$1,094.68$270.90$1,365.58$122,507.78
201Feb 2038$1,097.08$268.50$1,365.58$121,410.70
202Mar 2038$1,099.49$266.09$1,365.58$120,311.21
203Apr 2038$1,101.90$263.68$1,365.58$119,209.31
204May 2038$1,104.31$261.27$1,365.58$118,105.00
205Jun 2038$1,106.73$258.85$1,365.58$116,998.27
206Jul 2038$1,109.16$256.42$1,365.58$115,889.11
207Aug 2038$1,111.59$253.99$1,365.58$114,777.52
208Sep 2038$1,114.03$251.55$1,365.58$113,663.49
209Oct 2038$1,116.47$249.11$1,365.58$112,547.02
210Nov 2038$1,118.91$246.67$1,365.58$111,428.11
211Dec 2038$1,121.37$244.21$1,365.58$110,306.74
2038 Total$13,295.72$3,091.24$16,386.96
212Jan 2039$1,123.82$241.76$1,365.58$109,182.92
213Feb 2039$1,126.29$239.29$1,365.58$108,056.63
214Mar 2039$1,128.76$236.82$1,365.58$106,927.87
215Apr 2039$1,131.23$234.35$1,365.58$105,796.64
216May 2039$1,133.71$231.87$1,365.58$104,662.93
217Jun 2039$1,136.19$229.39$1,365.58$103,526.74
218Jul 2039$1,138.68$226.90$1,365.58$102,388.06
219Aug 2039$1,141.18$224.40$1,365.58$101,246.88
220Sep 2039$1,143.68$221.90$1,365.58$100,103.20
221Oct 2039$1,146.19$219.39$1,365.58$98,957.01
222Nov 2039$1,148.70$216.88$1,365.58$97,808.31
223Dec 2039$1,151.22$214.36$1,365.58$96,657.09
2039 Total$13,649.65$2,737.31$16,386.96
224Jan 2040$1,153.74$211.84$1,365.58$95,503.35
225Feb 2040$1,156.27$209.31$1,365.58$94,347.08
226Mar 2040$1,158.80$206.78$1,365.58$93,188.28
227Apr 2040$1,161.34$204.24$1,365.58$92,026.94
228May 2040$1,163.89$201.69$1,365.58$90,863.05
229Jun 2040$1,166.44$199.14$1,365.58$89,696.61
230Jul 2040$1,168.99$196.59$1,365.58$88,527.62
231Aug 2040$1,171.56$194.02$1,365.58$87,356.06
232Sep 2040$1,174.12$191.46$1,365.58$86,181.94
233Oct 2040$1,176.70$188.88$1,365.58$85,005.24
234Nov 2040$1,179.28$186.30$1,365.58$83,825.96
235Dec 2040$1,181.86$183.72$1,365.58$82,644.10
2040 Total$14,012.99$2,373.97$16,386.96
236Jan 2041$1,184.45$181.13$1,365.58$81,459.65
237Feb 2041$1,187.05$178.53$1,365.58$80,272.60
238Mar 2041$1,189.65$175.93$1,365.58$79,082.95
239Apr 2041$1,192.26$173.32$1,365.58$77,890.69
240May 2041$1,194.87$170.71$1,365.58$76,695.82
241Jun 2041$1,197.49$168.09$1,365.58$75,498.33
242Jul 2041$1,200.11$165.47$1,365.58$74,298.22
243Aug 2041$1,202.74$162.84$1,365.58$73,095.48
244Sep 2041$1,205.38$160.20$1,365.58$71,890.10
245Oct 2041$1,208.02$157.56$1,365.58$70,682.08
246Nov 2041$1,210.67$154.91$1,365.58$69,471.41
247Dec 2041$1,213.32$152.26$1,365.58$68,258.09
2041 Total$14,386.01$2,000.95$16,386.96
248Jan 2042$1,215.98$149.60$1,365.58$67,042.11
249Feb 2042$1,218.65$146.93$1,365.58$65,823.46
250Mar 2042$1,221.32$144.26$1,365.58$64,602.14
251Apr 2042$1,223.99$141.59$1,365.58$63,378.15
252May 2042$1,226.68$138.90$1,365.58$62,151.47
253Jun 2042$1,229.36$136.22$1,365.58$60,922.11
254Jul 2042$1,232.06$133.52$1,365.58$59,690.05
255Aug 2042$1,234.76$130.82$1,365.58$58,455.29
256Sep 2042$1,237.47$128.11$1,365.58$57,217.82
257Oct 2042$1,240.18$125.40$1,365.58$55,977.64
258Nov 2042$1,242.90$122.68$1,365.58$54,734.74
259Dec 2042$1,245.62$119.96$1,365.58$53,489.12
2042 Total$14,768.97$1,617.99$16,386.96
260Jan 2043$1,248.35$117.23$1,365.58$52,240.77
261Feb 2043$1,251.09$114.49$1,365.58$50,989.68
262Mar 2043$1,253.83$111.75$1,365.58$49,735.85
263Apr 2043$1,256.58$109.00$1,365.58$48,479.27
264May 2043$1,259.33$106.25$1,365.58$47,219.94
265Jun 2043$1,262.09$103.49$1,365.58$45,957.85
266Jul 2043$1,264.86$100.72$1,365.58$44,692.99
267Aug 2043$1,267.63$97.95$1,365.58$43,425.36
268Sep 2043$1,270.41$95.17$1,365.58$42,154.95
269Oct 2043$1,273.19$92.39$1,365.58$40,881.76
270Nov 2043$1,275.98$89.60$1,365.58$39,605.78
271Dec 2043$1,278.78$86.80$1,365.58$38,327.00
2043 Total$15,162.12$1,224.84$16,386.96
272Jan 2044$1,281.58$84.00$1,365.58$37,045.42
273Feb 2044$1,284.39$81.19$1,365.58$35,761.03
274Mar 2044$1,287.20$78.38$1,365.58$34,473.83
275Apr 2044$1,290.02$75.56$1,365.58$33,183.81
276May 2044$1,292.85$72.73$1,365.58$31,890.96
277Jun 2044$1,295.69$69.89$1,365.58$30,595.27
278Jul 2044$1,298.53$67.05$1,365.58$29,296.74
279Aug 2044$1,301.37$64.21$1,365.58$27,995.37
280Sep 2044$1,304.22$61.36$1,365.58$26,691.15
281Oct 2044$1,307.08$58.50$1,365.58$25,384.07
282Nov 2044$1,309.95$55.63$1,365.58$24,074.12
283Dec 2044$1,312.82$52.76$1,365.58$22,761.30
2044 Total$15,565.7$821.26$16,386.96
284Jan 2045$1,315.69$49.89$1,365.58$21,445.61
285Feb 2045$1,318.58$47.00$1,365.58$20,127.03
286Mar 2045$1,321.47$44.11$1,365.58$18,805.56
287Apr 2045$1,324.36$41.22$1,365.58$17,481.20
288May 2045$1,327.27$38.31$1,365.58$16,153.93
289Jun 2045$1,330.18$35.40$1,365.58$14,823.75
290Jul 2045$1,333.09$32.49$1,365.58$13,490.66
291Aug 2045$1,336.01$29.57$1,365.58$12,154.65
292Sep 2045$1,338.94$26.64$1,365.58$10,815.71
293Oct 2045$1,341.88$23.70$1,365.58$9,473.83
294Nov 2045$1,344.82$20.76$1,365.58$8,129.01
295Dec 2045$1,347.76$17.82$1,365.58$6,781.25
2045 Total$15,980.05$406.91$16,386.96
296Jan 2046$1,350.72$14.86$1,365.58$5,430.53
297Feb 2046$1,353.68$11.90$1,365.58$4,076.85
298Mar 2046$1,356.64$8.94$1,365.58$2,720.21
299Apr 2046$1,359.62$5.96$1,365.58$1,360.59
300May 2046$1,360.59$2.98$1,363.57$0.00
2046 Total$6,781.25$44.64$6,825.89