Borrow amount

$300,000

Advertised Rate

3.08

% p.a

Fixed - 5 years

Loan term
25 Years
Suncorp Bank
Repayment frequency
Monthly
Monthly Repayments
$1,435
Number of repayments
300
Total interest paid
$130,544
Total Repayments

$430,544

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1May 2021$665.15$770.00$1,435.15$299,334.85
2Jun 2021$666.86$768.29$1,435.15$298,667.99
3Jul 2021$668.57$766.58$1,435.15$297,999.42
4Aug 2021$670.28$764.87$1,435.15$297,329.14
5Sep 2021$672.01$763.14$1,435.15$296,657.13
6Oct 2021$673.73$761.42$1,435.15$295,983.40
7Nov 2021$675.46$759.69$1,435.15$295,307.94
8Dec 2021$677.19$757.96$1,435.15$294,630.75
2021 Total$5,369.25$6,111.95$11,481.2
9Jan 2022$678.93$756.22$1,435.15$293,951.82
10Feb 2022$680.67$754.48$1,435.15$293,271.15
11Mar 2022$682.42$752.73$1,435.15$292,588.73
12Apr 2022$684.17$750.98$1,435.15$291,904.56
13May 2022$685.93$749.22$1,435.15$291,218.63
14Jun 2022$687.69$747.46$1,435.15$290,530.94
15Jul 2022$689.45$745.70$1,435.15$289,841.49
16Aug 2022$691.22$743.93$1,435.15$289,150.27
17Sep 2022$693.00$742.15$1,435.15$288,457.27
18Oct 2022$694.78$740.37$1,435.15$287,762.49
19Nov 2022$696.56$738.59$1,435.15$287,065.93
20Dec 2022$698.35$736.80$1,435.15$286,367.58
2022 Total$8,263.17$8,958.63$17,221.8
21Jan 2023$700.14$735.01$1,435.15$285,667.44
22Feb 2023$701.94$733.21$1,435.15$284,965.50
23Mar 2023$703.74$731.41$1,435.15$284,261.76
24Apr 2023$705.54$729.61$1,435.15$283,556.22
25May 2023$707.36$727.79$1,435.15$282,848.86
26Jun 2023$709.17$725.98$1,435.15$282,139.69
27Jul 2023$710.99$724.16$1,435.15$281,428.70
28Aug 2023$712.82$722.33$1,435.15$280,715.88
29Sep 2023$714.65$720.50$1,435.15$280,001.23
30Oct 2023$716.48$718.67$1,435.15$279,284.75
31Nov 2023$718.32$716.83$1,435.15$278,566.43
32Dec 2023$720.16$714.99$1,435.15$277,846.27
2023 Total$8,521.31$8,700.49$17,221.8
33Jan 2024$722.01$713.14$1,435.15$277,124.26
34Feb 2024$723.86$711.29$1,435.15$276,400.40
35Mar 2024$725.72$709.43$1,435.15$275,674.68
36Apr 2024$727.58$707.57$1,435.15$274,947.10
37May 2024$729.45$705.70$1,435.15$274,217.65
38Jun 2024$731.32$703.83$1,435.15$273,486.33
39Jul 2024$733.20$701.95$1,435.15$272,753.13
40Aug 2024$735.08$700.07$1,435.15$272,018.05
41Sep 2024$736.97$698.18$1,435.15$271,281.08
42Oct 2024$738.86$696.29$1,435.15$270,542.22
43Nov 2024$740.76$694.39$1,435.15$269,801.46
44Dec 2024$742.66$692.49$1,435.15$269,058.80
2024 Total$8,787.47$8,434.33$17,221.8
45Jan 2025$744.57$690.58$1,435.15$268,314.23
46Feb 2025$746.48$688.67$1,435.15$267,567.75
47Mar 2025$748.39$686.76$1,435.15$266,819.36
48Apr 2025$750.31$684.84$1,435.15$266,069.05
49May 2025$752.24$682.91$1,435.15$265,316.81
50Jun 2025$754.17$680.98$1,435.15$264,562.64
51Jul 2025$756.11$679.04$1,435.15$263,806.53
52Aug 2025$758.05$677.10$1,435.15$263,048.48
53Sep 2025$759.99$675.16$1,435.15$262,288.49
54Oct 2025$761.94$673.21$1,435.15$261,526.55
55Nov 2025$763.90$671.25$1,435.15$260,762.65
56Dec 2025$765.86$669.29$1,435.15$259,996.79
2025 Total$9,062.01$8,159.79$17,221.8
57Jan 2026$767.82$667.33$1,435.15$259,228.97
58Feb 2026$769.80$665.35$1,435.15$258,459.17
59Mar 2026$771.77$663.38$1,435.15$257,687.40
60Apr 2026$773.75$661.40$1,435.15$256,913.65
61May 2026$775.74$659.41$1,435.15$256,137.91
62Jun 2026$777.73$657.42$1,435.15$255,360.18
63Jul 2026$779.73$655.42$1,435.15$254,580.45
64Aug 2026$781.73$653.42$1,435.15$253,798.72
65Sep 2026$783.73$651.42$1,435.15$253,014.99
66Oct 2026$785.74$649.41$1,435.15$252,229.25
67Nov 2026$787.76$647.39$1,435.15$251,441.49
68Dec 2026$789.78$645.37$1,435.15$250,651.71
2026 Total$9,345.08$7,876.72$17,221.8
69Jan 2027$791.81$643.34$1,435.15$249,859.90
70Feb 2027$793.84$641.31$1,435.15$249,066.06
71Mar 2027$795.88$639.27$1,435.15$248,270.18
72Apr 2027$797.92$637.23$1,435.15$247,472.26
73May 2027$799.97$635.18$1,435.15$246,672.29
74Jun 2027$802.02$633.13$1,435.15$245,870.27
75Jul 2027$804.08$631.07$1,435.15$245,066.19
76Aug 2027$806.15$629.00$1,435.15$244,260.04
77Sep 2027$808.22$626.93$1,435.15$243,451.82
78Oct 2027$810.29$624.86$1,435.15$242,641.53
79Nov 2027$812.37$622.78$1,435.15$241,829.16
80Dec 2027$814.46$620.69$1,435.15$241,014.70
2027 Total$9,637.01$7,584.79$17,221.8
81Jan 2028$816.55$618.60$1,435.15$240,198.15
82Feb 2028$818.64$616.51$1,435.15$239,379.51
83Mar 2028$820.74$614.41$1,435.15$238,558.77
84Apr 2028$822.85$612.30$1,435.15$237,735.92
85May 2028$824.96$610.19$1,435.15$236,910.96
86Jun 2028$827.08$608.07$1,435.15$236,083.88
87Jul 2028$829.20$605.95$1,435.15$235,254.68
88Aug 2028$831.33$603.82$1,435.15$234,423.35
89Sep 2028$833.46$601.69$1,435.15$233,589.89
90Oct 2028$835.60$599.55$1,435.15$232,754.29
91Nov 2028$837.75$597.40$1,435.15$231,916.54
92Dec 2028$839.90$595.25$1,435.15$231,076.64
2028 Total$9,938.06$7,283.74$17,221.8
93Jan 2029$842.05$593.10$1,435.15$230,234.59
94Feb 2029$844.21$590.94$1,435.15$229,390.38
95Mar 2029$846.38$588.77$1,435.15$228,544.00
96Apr 2029$848.55$586.60$1,435.15$227,695.45
97May 2029$850.73$584.42$1,435.15$226,844.72
98Jun 2029$852.92$582.23$1,435.15$225,991.80
99Jul 2029$855.10$580.05$1,435.15$225,136.70
100Aug 2029$857.30$577.85$1,435.15$224,279.40
101Sep 2029$859.50$575.65$1,435.15$223,419.90
102Oct 2029$861.71$573.44$1,435.15$222,558.19
103Nov 2029$863.92$571.23$1,435.15$221,694.27
104Dec 2029$866.13$569.02$1,435.15$220,828.14
2029 Total$10,248.5$6,973.3$17,221.8
105Jan 2030$868.36$566.79$1,435.15$219,959.78
106Feb 2030$870.59$564.56$1,435.15$219,089.19
107Mar 2030$872.82$562.33$1,435.15$218,216.37
108Apr 2030$875.06$560.09$1,435.15$217,341.31
109May 2030$877.31$557.84$1,435.15$216,464.00
110Jun 2030$879.56$555.59$1,435.15$215,584.44
111Jul 2030$881.82$553.33$1,435.15$214,702.62
112Aug 2030$884.08$551.07$1,435.15$213,818.54
113Sep 2030$886.35$548.80$1,435.15$212,932.19
114Oct 2030$888.62$546.53$1,435.15$212,043.57
115Nov 2030$890.90$544.25$1,435.15$211,152.67
116Dec 2030$893.19$541.96$1,435.15$210,259.48
2030 Total$10,568.66$6,653.14$17,221.8
117Jan 2031$895.48$539.67$1,435.15$209,364.00
118Feb 2031$897.78$537.37$1,435.15$208,466.22
119Mar 2031$900.09$535.06$1,435.15$207,566.13
120Apr 2031$902.40$532.75$1,435.15$206,663.73
121May 2031$904.71$530.44$1,435.15$205,759.02
122Jun 2031$907.04$528.11$1,435.15$204,851.98
123Jul 2031$909.36$525.79$1,435.15$203,942.62
124Aug 2031$911.70$523.45$1,435.15$203,030.92
125Sep 2031$914.04$521.11$1,435.15$202,116.88
126Oct 2031$916.38$518.77$1,435.15$201,200.50
127Nov 2031$918.74$516.41$1,435.15$200,281.76
128Dec 2031$921.09$514.06$1,435.15$199,360.67
2031 Total$10,898.81$6,322.99$17,221.8
129Jan 2032$923.46$511.69$1,435.15$198,437.21
130Feb 2032$925.83$509.32$1,435.15$197,511.38
131Mar 2032$928.20$506.95$1,435.15$196,583.18
132Apr 2032$930.59$504.56$1,435.15$195,652.59
133May 2032$932.98$502.17$1,435.15$194,719.61
134Jun 2032$935.37$499.78$1,435.15$193,784.24
135Jul 2032$937.77$497.38$1,435.15$192,846.47
136Aug 2032$940.18$494.97$1,435.15$191,906.29
137Sep 2032$942.59$492.56$1,435.15$190,963.70
138Oct 2032$945.01$490.14$1,435.15$190,018.69
139Nov 2032$947.44$487.71$1,435.15$189,071.25
140Dec 2032$949.87$485.28$1,435.15$188,121.38
2032 Total$11,239.29$5,982.51$17,221.8
141Jan 2033$952.31$482.84$1,435.15$187,169.07
142Feb 2033$954.75$480.40$1,435.15$186,214.32
143Mar 2033$957.20$477.95$1,435.15$185,257.12
144Apr 2033$959.66$475.49$1,435.15$184,297.46
145May 2033$962.12$473.03$1,435.15$183,335.34
146Jun 2033$964.59$470.56$1,435.15$182,370.75
147Jul 2033$967.07$468.08$1,435.15$181,403.68
148Aug 2033$969.55$465.60$1,435.15$180,434.13
149Sep 2033$972.04$463.11$1,435.15$179,462.09
150Oct 2033$974.53$460.62$1,435.15$178,487.56
151Nov 2033$977.03$458.12$1,435.15$177,510.53
152Dec 2033$979.54$455.61$1,435.15$176,530.99
2033 Total$11,590.39$5,631.41$17,221.8
153Jan 2034$982.05$453.10$1,435.15$175,548.94
154Feb 2034$984.57$450.58$1,435.15$174,564.37
155Mar 2034$987.10$448.05$1,435.15$173,577.27
156Apr 2034$989.64$445.51$1,435.15$172,587.63
157May 2034$992.18$442.97$1,435.15$171,595.45
158Jun 2034$994.72$440.43$1,435.15$170,600.73
159Jul 2034$997.27$437.88$1,435.15$169,603.46
160Aug 2034$999.83$435.32$1,435.15$168,603.63
161Sep 2034$1,002.40$432.75$1,435.15$167,601.23
162Oct 2034$1,004.97$430.18$1,435.15$166,596.26
163Nov 2034$1,007.55$427.60$1,435.15$165,588.71
164Dec 2034$1,010.14$425.01$1,435.15$164,578.57
2034 Total$11,952.42$5,269.38$17,221.8
165Jan 2035$1,012.73$422.42$1,435.15$163,565.84
166Feb 2035$1,015.33$419.82$1,435.15$162,550.51
167Mar 2035$1,017.94$417.21$1,435.15$161,532.57
168Apr 2035$1,020.55$414.60$1,435.15$160,512.02
169May 2035$1,023.17$411.98$1,435.15$159,488.85
170Jun 2035$1,025.80$409.35$1,435.15$158,463.05
171Jul 2035$1,028.43$406.72$1,435.15$157,434.62
172Aug 2035$1,031.07$404.08$1,435.15$156,403.55
173Sep 2035$1,033.71$401.44$1,435.15$155,369.84
174Oct 2035$1,036.37$398.78$1,435.15$154,333.47
175Nov 2035$1,039.03$396.12$1,435.15$153,294.44
176Dec 2035$1,041.69$393.46$1,435.15$152,252.75
2035 Total$12,325.82$4,895.98$17,221.8
177Jan 2036$1,044.37$390.78$1,435.15$151,208.38
178Feb 2036$1,047.05$388.10$1,435.15$150,161.33
179Mar 2036$1,049.74$385.41$1,435.15$149,111.59
180Apr 2036$1,052.43$382.72$1,435.15$148,059.16
181May 2036$1,055.13$380.02$1,435.15$147,004.03
182Jun 2036$1,057.84$377.31$1,435.15$145,946.19
183Jul 2036$1,060.55$374.60$1,435.15$144,885.64
184Aug 2036$1,063.28$371.87$1,435.15$143,822.36
185Sep 2036$1,066.01$369.14$1,435.15$142,756.35
186Oct 2036$1,068.74$366.41$1,435.15$141,687.61
187Nov 2036$1,071.49$363.66$1,435.15$140,616.12
188Dec 2036$1,074.24$360.91$1,435.15$139,541.88
2036 Total$12,710.87$4,510.93$17,221.8
189Jan 2037$1,076.99$358.16$1,435.15$138,464.89
190Feb 2037$1,079.76$355.39$1,435.15$137,385.13
191Mar 2037$1,082.53$352.62$1,435.15$136,302.60
192Apr 2037$1,085.31$349.84$1,435.15$135,217.29
193May 2037$1,088.09$347.06$1,435.15$134,129.20
194Jun 2037$1,090.89$344.26$1,435.15$133,038.31
195Jul 2037$1,093.69$341.46$1,435.15$131,944.62
196Aug 2037$1,096.49$338.66$1,435.15$130,848.13
197Sep 2037$1,099.31$335.84$1,435.15$129,748.82
198Oct 2037$1,102.13$333.02$1,435.15$128,646.69
199Nov 2037$1,104.96$330.19$1,435.15$127,541.73
200Dec 2037$1,107.79$327.36$1,435.15$126,433.94
2037 Total$13,107.94$4,113.86$17,221.8
201Jan 2038$1,110.64$324.51$1,435.15$125,323.30
202Feb 2038$1,113.49$321.66$1,435.15$124,209.81
203Mar 2038$1,116.34$318.81$1,435.15$123,093.47
204Apr 2038$1,119.21$315.94$1,435.15$121,974.26
205May 2038$1,122.08$313.07$1,435.15$120,852.18
206Jun 2038$1,124.96$310.19$1,435.15$119,727.22
207Jul 2038$1,127.85$307.30$1,435.15$118,599.37
208Aug 2038$1,130.74$304.41$1,435.15$117,468.63
209Sep 2038$1,133.65$301.50$1,435.15$116,334.98
210Oct 2038$1,136.56$298.59$1,435.15$115,198.42
211Nov 2038$1,139.47$295.68$1,435.15$114,058.95
212Dec 2038$1,142.40$292.75$1,435.15$112,916.55
2038 Total$13,517.39$3,704.41$17,221.8
213Jan 2039$1,145.33$289.82$1,435.15$111,771.22
214Feb 2039$1,148.27$286.88$1,435.15$110,622.95
215Mar 2039$1,151.22$283.93$1,435.15$109,471.73
216Apr 2039$1,154.17$280.98$1,435.15$108,317.56
217May 2039$1,157.13$278.02$1,435.15$107,160.43
218Jun 2039$1,160.10$275.05$1,435.15$106,000.33
219Jul 2039$1,163.08$272.07$1,435.15$104,837.25
220Aug 2039$1,166.07$269.08$1,435.15$103,671.18
221Sep 2039$1,169.06$266.09$1,435.15$102,502.12
222Oct 2039$1,172.06$263.09$1,435.15$101,330.06
223Nov 2039$1,175.07$260.08$1,435.15$100,154.99
224Dec 2039$1,178.09$257.06$1,435.15$98,976.90
2039 Total$13,939.65$3,282.15$17,221.8
225Jan 2040$1,181.11$254.04$1,435.15$97,795.79
226Feb 2040$1,184.14$251.01$1,435.15$96,611.65
227Mar 2040$1,187.18$247.97$1,435.15$95,424.47
228Apr 2040$1,190.23$244.92$1,435.15$94,234.24
229May 2040$1,193.28$241.87$1,435.15$93,040.96
230Jun 2040$1,196.34$238.81$1,435.15$91,844.62
231Jul 2040$1,199.42$235.73$1,435.15$90,645.20
232Aug 2040$1,202.49$232.66$1,435.15$89,442.71
233Sep 2040$1,205.58$229.57$1,435.15$88,237.13
234Oct 2040$1,208.67$226.48$1,435.15$87,028.46
235Nov 2040$1,211.78$223.37$1,435.15$85,816.68
236Dec 2040$1,214.89$220.26$1,435.15$84,601.79
2040 Total$14,375.11$2,846.69$17,221.8
237Jan 2041$1,218.01$217.14$1,435.15$83,383.78
238Feb 2041$1,221.13$214.02$1,435.15$82,162.65
239Mar 2041$1,224.27$210.88$1,435.15$80,938.38
240Apr 2041$1,227.41$207.74$1,435.15$79,710.97
241May 2041$1,230.56$204.59$1,435.15$78,480.41
242Jun 2041$1,233.72$201.43$1,435.15$77,246.69
243Jul 2041$1,236.88$198.27$1,435.15$76,009.81
244Aug 2041$1,240.06$195.09$1,435.15$74,769.75
245Sep 2041$1,243.24$191.91$1,435.15$73,526.51
246Oct 2041$1,246.43$188.72$1,435.15$72,280.08
247Nov 2041$1,249.63$185.52$1,435.15$71,030.45
248Dec 2041$1,252.84$182.31$1,435.15$69,777.61
2041 Total$14,824.18$2,397.62$17,221.8
249Jan 2042$1,256.05$179.10$1,435.15$68,521.56
250Feb 2042$1,259.28$175.87$1,435.15$67,262.28
251Mar 2042$1,262.51$172.64$1,435.15$65,999.77
252Apr 2042$1,265.75$169.40$1,435.15$64,734.02
253May 2042$1,269.00$166.15$1,435.15$63,465.02
254Jun 2042$1,272.26$162.89$1,435.15$62,192.76
255Jul 2042$1,275.52$159.63$1,435.15$60,917.24
256Aug 2042$1,278.80$156.35$1,435.15$59,638.44
257Sep 2042$1,282.08$153.07$1,435.15$58,356.36
258Oct 2042$1,285.37$149.78$1,435.15$57,070.99
259Nov 2042$1,288.67$146.48$1,435.15$55,782.32
260Dec 2042$1,291.98$143.17$1,435.15$54,490.34
2042 Total$15,287.27$1,934.53$17,221.8
261Jan 2043$1,295.29$139.86$1,435.15$53,195.05
262Feb 2043$1,298.62$136.53$1,435.15$51,896.43
263Mar 2043$1,301.95$133.20$1,435.15$50,594.48
264Apr 2043$1,305.29$129.86$1,435.15$49,289.19
265May 2043$1,308.64$126.51$1,435.15$47,980.55
266Jun 2043$1,312.00$123.15$1,435.15$46,668.55
267Jul 2043$1,315.37$119.78$1,435.15$45,353.18
268Aug 2043$1,318.74$116.41$1,435.15$44,034.44
269Sep 2043$1,322.13$113.02$1,435.15$42,712.31
270Oct 2043$1,325.52$109.63$1,435.15$41,386.79
271Nov 2043$1,328.92$106.23$1,435.15$40,057.87
272Dec 2043$1,332.33$102.82$1,435.15$38,725.54
2043 Total$15,764.8$1,457$17,221.8
273Jan 2044$1,335.75$99.40$1,435.15$37,389.79
274Feb 2044$1,339.18$95.97$1,435.15$36,050.61
275Mar 2044$1,342.62$92.53$1,435.15$34,707.99
276Apr 2044$1,346.07$89.08$1,435.15$33,361.92
277May 2044$1,349.52$85.63$1,435.15$32,012.40
278Jun 2044$1,352.98$82.17$1,435.15$30,659.42
279Jul 2044$1,356.46$78.69$1,435.15$29,302.96
280Aug 2044$1,359.94$75.21$1,435.15$27,943.02
281Sep 2044$1,363.43$71.72$1,435.15$26,579.59
282Oct 2044$1,366.93$68.22$1,435.15$25,212.66
283Nov 2044$1,370.44$64.71$1,435.15$23,842.22
284Dec 2044$1,373.95$61.20$1,435.15$22,468.27
2044 Total$16,257.27$964.53$17,221.8
285Jan 2045$1,377.48$57.67$1,435.15$21,090.79
286Feb 2045$1,381.02$54.13$1,435.15$19,709.77
287Mar 2045$1,384.56$50.59$1,435.15$18,325.21
288Apr 2045$1,388.12$47.03$1,435.15$16,937.09
289May 2045$1,391.68$43.47$1,435.15$15,545.41
290Jun 2045$1,395.25$39.90$1,435.15$14,150.16
291Jul 2045$1,398.83$36.32$1,435.15$12,751.33
292Aug 2045$1,402.42$32.73$1,435.15$11,348.91
293Sep 2045$1,406.02$29.13$1,435.15$9,942.89
294Oct 2045$1,409.63$25.52$1,435.15$8,533.26
295Nov 2045$1,413.25$21.90$1,435.15$7,120.01
296Dec 2045$1,416.88$18.27$1,435.15$5,703.13
2045 Total$16,765.14$456.66$17,221.8
297Jan 2046$1,420.51$14.64$1,435.15$4,282.62
298Feb 2046$1,424.16$10.99$1,435.15$2,858.46
299Mar 2046$1,427.81$7.34$1,435.15$1,430.65
300Apr 2046$1,430.65$3.67$1,434.32$0.00
2046 Total$5,703.13$36.64$5,739.77