Borrow amount

$300,000

Advertised Rate

2.68%

Variable

Loan term
25 Years
Suncorp Bank
Repayment frequency
Monthly
Monthly Repayments
$1,373
Number of repayments
300
Total interest paid
$111,962
Total Repayments

$411,962

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Oct 2020$703.21$670.00$1,373.21$299,296.79
2Nov 2020$704.78$668.43$1,373.21$298,592.01
3Dec 2020$706.35$666.86$1,373.21$297,885.66
2020 Total$2,114.34$2,005.29$4,119.63
4Jan 2021$707.93$665.28$1,373.21$297,177.73
5Feb 2021$709.51$663.70$1,373.21$296,468.22
6Mar 2021$711.10$662.11$1,373.21$295,757.12
7Apr 2021$712.69$660.52$1,373.21$295,044.43
8May 2021$714.28$658.93$1,373.21$294,330.15
9Jun 2021$715.87$657.34$1,373.21$293,614.28
10Jul 2021$717.47$655.74$1,373.21$292,896.81
11Aug 2021$719.07$654.14$1,373.21$292,177.74
12Sep 2021$720.68$652.53$1,373.21$291,457.06
13Oct 2021$722.29$650.92$1,373.21$290,734.77
14Nov 2021$723.90$649.31$1,373.21$290,010.87
15Dec 2021$725.52$647.69$1,373.21$289,285.35
2021 Total$8,600.31$7,878.21$16,478.52
16Jan 2022$727.14$646.07$1,373.21$288,558.21
17Feb 2022$728.76$644.45$1,373.21$287,829.45
18Mar 2022$730.39$642.82$1,373.21$287,099.06
19Apr 2022$732.02$641.19$1,373.21$286,367.04
20May 2022$733.66$639.55$1,373.21$285,633.38
21Jun 2022$735.30$637.91$1,373.21$284,898.08
22Jul 2022$736.94$636.27$1,373.21$284,161.14
23Aug 2022$738.58$634.63$1,373.21$283,422.56
24Sep 2022$740.23$632.98$1,373.21$282,682.33
25Oct 2022$741.89$631.32$1,373.21$281,940.44
26Nov 2022$743.54$629.67$1,373.21$281,196.90
27Dec 2022$745.20$628.01$1,373.21$280,451.70
2022 Total$8,833.65$7,644.87$16,478.52
28Jan 2023$746.87$626.34$1,373.21$279,704.83
29Feb 2023$748.54$624.67$1,373.21$278,956.29
30Mar 2023$750.21$623.00$1,373.21$278,206.08
31Apr 2023$751.88$621.33$1,373.21$277,454.20
32May 2023$753.56$619.65$1,373.21$276,700.64
33Jun 2023$755.25$617.96$1,373.21$275,945.39
34Jul 2023$756.93$616.28$1,373.21$275,188.46
35Aug 2023$758.62$614.59$1,373.21$274,429.84
36Sep 2023$760.32$612.89$1,373.21$273,669.52
37Oct 2023$762.01$611.20$1,373.21$272,907.51
38Nov 2023$763.72$609.49$1,373.21$272,143.79
39Dec 2023$765.42$607.79$1,373.21$271,378.37
2023 Total$9,073.33$7,405.19$16,478.52
40Jan 2024$767.13$606.08$1,373.21$270,611.24
41Feb 2024$768.84$604.37$1,373.21$269,842.40
42Mar 2024$770.56$602.65$1,373.21$269,071.84
43Apr 2024$772.28$600.93$1,373.21$268,299.56
44May 2024$774.01$599.20$1,373.21$267,525.55
45Jun 2024$775.74$597.47$1,373.21$266,749.81
46Jul 2024$777.47$595.74$1,373.21$265,972.34
47Aug 2024$779.21$594.00$1,373.21$265,193.13
48Sep 2024$780.95$592.26$1,373.21$264,412.18
49Oct 2024$782.69$590.52$1,373.21$263,629.49
50Nov 2024$784.44$588.77$1,373.21$262,845.05
51Dec 2024$786.19$587.02$1,373.21$262,058.86
2024 Total$9,319.51$7,159.01$16,478.52
52Jan 2025$787.95$585.26$1,373.21$261,270.91
53Feb 2025$789.70$583.51$1,373.21$260,481.21
54Mar 2025$791.47$581.74$1,373.21$259,689.74
55Apr 2025$793.24$579.97$1,373.21$258,896.50
56May 2025$795.01$578.20$1,373.21$258,101.49
57Jun 2025$796.78$576.43$1,373.21$257,304.71
58Jul 2025$798.56$574.65$1,373.21$256,506.15
59Aug 2025$800.35$572.86$1,373.21$255,705.80
60Sep 2025$802.13$571.08$1,373.21$254,903.67
61Oct 2025$803.93$569.28$1,373.21$254,099.74
62Nov 2025$805.72$567.49$1,373.21$253,294.02
63Dec 2025$807.52$565.69$1,373.21$252,486.50
2025 Total$9,572.36$6,906.16$16,478.52
64Jan 2026$809.32$563.89$1,373.21$251,677.18
65Feb 2026$811.13$562.08$1,373.21$250,866.05
66Mar 2026$812.94$560.27$1,373.21$250,053.11
67Apr 2026$814.76$558.45$1,373.21$249,238.35
68May 2026$816.58$556.63$1,373.21$248,421.77
69Jun 2026$818.40$554.81$1,373.21$247,603.37
70Jul 2026$820.23$552.98$1,373.21$246,783.14
71Aug 2026$822.06$551.15$1,373.21$245,961.08
72Sep 2026$823.90$549.31$1,373.21$245,137.18
73Oct 2026$825.74$547.47$1,373.21$244,311.44
74Nov 2026$827.58$545.63$1,373.21$243,483.86
75Dec 2026$829.43$543.78$1,373.21$242,654.43
2026 Total$9,832.07$6,646.45$16,478.52
76Jan 2027$831.28$541.93$1,373.21$241,823.15
77Feb 2027$833.14$540.07$1,373.21$240,990.01
78Mar 2027$835.00$538.21$1,373.21$240,155.01
79Apr 2027$836.86$536.35$1,373.21$239,318.15
80May 2027$838.73$534.48$1,373.21$238,479.42
81Jun 2027$840.61$532.60$1,373.21$237,638.81
82Jul 2027$842.48$530.73$1,373.21$236,796.33
83Aug 2027$844.36$528.85$1,373.21$235,951.97
84Sep 2027$846.25$526.96$1,373.21$235,105.72
85Oct 2027$848.14$525.07$1,373.21$234,257.58
86Nov 2027$850.03$523.18$1,373.21$233,407.55
87Dec 2027$851.93$521.28$1,373.21$232,555.62
2027 Total$10,098.81$6,379.71$16,478.52
88Jan 2028$853.84$519.37$1,373.21$231,701.78
89Feb 2028$855.74$517.47$1,373.21$230,846.04
90Mar 2028$857.65$515.56$1,373.21$229,988.39
91Apr 2028$859.57$513.64$1,373.21$229,128.82
92May 2028$861.49$511.72$1,373.21$228,267.33
93Jun 2028$863.41$509.80$1,373.21$227,403.92
94Jul 2028$865.34$507.87$1,373.21$226,538.58
95Aug 2028$867.27$505.94$1,373.21$225,671.31
96Sep 2028$869.21$504.00$1,373.21$224,802.10
97Oct 2028$871.15$502.06$1,373.21$223,930.95
98Nov 2028$873.10$500.11$1,373.21$223,057.85
99Dec 2028$875.05$498.16$1,373.21$222,182.80
2028 Total$10,372.82$6,105.7$16,478.52
100Jan 2029$877.00$496.21$1,373.21$221,305.80
101Feb 2029$878.96$494.25$1,373.21$220,426.84
102Mar 2029$880.92$492.29$1,373.21$219,545.92
103Apr 2029$882.89$490.32$1,373.21$218,663.03
104May 2029$884.86$488.35$1,373.21$217,778.17
105Jun 2029$886.84$486.37$1,373.21$216,891.33
106Jul 2029$888.82$484.39$1,373.21$216,002.51
107Aug 2029$890.80$482.41$1,373.21$215,111.71
108Sep 2029$892.79$480.42$1,373.21$214,218.92
109Oct 2029$894.79$478.42$1,373.21$213,324.13
110Nov 2029$896.79$476.42$1,373.21$212,427.34
111Dec 2029$898.79$474.42$1,373.21$211,528.55
2029 Total$10,654.25$5,824.27$16,478.52
112Jan 2030$900.80$472.41$1,373.21$210,627.75
113Feb 2030$902.81$470.40$1,373.21$209,724.94
114Mar 2030$904.82$468.39$1,373.21$208,820.12
115Apr 2030$906.85$466.36$1,373.21$207,913.27
116May 2030$908.87$464.34$1,373.21$207,004.40
117Jun 2030$910.90$462.31$1,373.21$206,093.50
118Jul 2030$912.93$460.28$1,373.21$205,180.57
119Aug 2030$914.97$458.24$1,373.21$204,265.60
120Sep 2030$917.02$456.19$1,373.21$203,348.58
121Oct 2030$919.06$454.15$1,373.21$202,429.52
122Nov 2030$921.12$452.09$1,373.21$201,508.40
123Dec 2030$923.17$450.04$1,373.21$200,585.23
2030 Total$10,943.32$5,535.2$16,478.52
124Jan 2031$925.24$447.97$1,373.21$199,659.99
125Feb 2031$927.30$445.91$1,373.21$198,732.69
126Mar 2031$929.37$443.84$1,373.21$197,803.32
127Apr 2031$931.45$441.76$1,373.21$196,871.87
128May 2031$933.53$439.68$1,373.21$195,938.34
129Jun 2031$935.61$437.60$1,373.21$195,002.73
130Jul 2031$937.70$435.51$1,373.21$194,065.03
131Aug 2031$939.80$433.41$1,373.21$193,125.23
132Sep 2031$941.90$431.31$1,373.21$192,183.33
133Oct 2031$944.00$429.21$1,373.21$191,239.33
134Nov 2031$946.11$427.10$1,373.21$190,293.22
135Dec 2031$948.22$424.99$1,373.21$189,345.00
2031 Total$11,240.23$5,238.29$16,478.52
136Jan 2032$950.34$422.87$1,373.21$188,394.66
137Feb 2032$952.46$420.75$1,373.21$187,442.20
138Mar 2032$954.59$418.62$1,373.21$186,487.61
139Apr 2032$956.72$416.49$1,373.21$185,530.89
140May 2032$958.86$414.35$1,373.21$184,572.03
141Jun 2032$961.00$412.21$1,373.21$183,611.03
142Jul 2032$963.15$410.06$1,373.21$182,647.88
143Aug 2032$965.30$407.91$1,373.21$181,682.58
144Sep 2032$967.45$405.76$1,373.21$180,715.13
145Oct 2032$969.61$403.60$1,373.21$179,745.52
146Nov 2032$971.78$401.43$1,373.21$178,773.74
147Dec 2032$973.95$399.26$1,373.21$177,799.79
2032 Total$11,545.21$4,933.31$16,478.52
148Jan 2033$976.12$397.09$1,373.21$176,823.67
149Feb 2033$978.30$394.91$1,373.21$175,845.37
150Mar 2033$980.49$392.72$1,373.21$174,864.88
151Apr 2033$982.68$390.53$1,373.21$173,882.20
152May 2033$984.87$388.34$1,373.21$172,897.33
153Jun 2033$987.07$386.14$1,373.21$171,910.26
154Jul 2033$989.28$383.93$1,373.21$170,920.98
155Aug 2033$991.49$381.72$1,373.21$169,929.49
156Sep 2033$993.70$379.51$1,373.21$168,935.79
157Oct 2033$995.92$377.29$1,373.21$167,939.87
158Nov 2033$998.14$375.07$1,373.21$166,941.73
159Dec 2033$1,000.37$372.84$1,373.21$165,941.36
2033 Total$11,858.43$4,620.09$16,478.52
160Jan 2034$1,002.61$370.60$1,373.21$164,938.75
161Feb 2034$1,004.85$368.36$1,373.21$163,933.90
162Mar 2034$1,007.09$366.12$1,373.21$162,926.81
163Apr 2034$1,009.34$363.87$1,373.21$161,917.47
164May 2034$1,011.59$361.62$1,373.21$160,905.88
165Jun 2034$1,013.85$359.36$1,373.21$159,892.03
166Jul 2034$1,016.12$357.09$1,373.21$158,875.91
167Aug 2034$1,018.39$354.82$1,373.21$157,857.52
168Sep 2034$1,020.66$352.55$1,373.21$156,836.86
169Oct 2034$1,022.94$350.27$1,373.21$155,813.92
170Nov 2034$1,025.23$347.98$1,373.21$154,788.69
171Dec 2034$1,027.52$345.69$1,373.21$153,761.17
2034 Total$12,180.19$4,298.33$16,478.52
172Jan 2035$1,029.81$343.40$1,373.21$152,731.36
173Feb 2035$1,032.11$341.10$1,373.21$151,699.25
174Mar 2035$1,034.42$338.79$1,373.21$150,664.83
175Apr 2035$1,036.73$336.48$1,373.21$149,628.10
176May 2035$1,039.04$334.17$1,373.21$148,589.06
177Jun 2035$1,041.36$331.85$1,373.21$147,547.70
178Jul 2035$1,043.69$329.52$1,373.21$146,504.01
179Aug 2035$1,046.02$327.19$1,373.21$145,457.99
180Sep 2035$1,048.35$324.86$1,373.21$144,409.64
181Oct 2035$1,050.70$322.51$1,373.21$143,358.94
182Nov 2035$1,053.04$320.17$1,373.21$142,305.90
183Dec 2035$1,055.39$317.82$1,373.21$141,250.51
2035 Total$12,510.66$3,967.86$16,478.52
184Jan 2036$1,057.75$315.46$1,373.21$140,192.76
185Feb 2036$1,060.11$313.10$1,373.21$139,132.65
186Mar 2036$1,062.48$310.73$1,373.21$138,070.17
187Apr 2036$1,064.85$308.36$1,373.21$137,005.32
188May 2036$1,067.23$305.98$1,373.21$135,938.09
189Jun 2036$1,069.61$303.60$1,373.21$134,868.48
190Jul 2036$1,072.00$301.21$1,373.21$133,796.48
191Aug 2036$1,074.40$298.81$1,373.21$132,722.08
192Sep 2036$1,076.80$296.41$1,373.21$131,645.28
193Oct 2036$1,079.20$294.01$1,373.21$130,566.08
194Nov 2036$1,081.61$291.60$1,373.21$129,484.47
195Dec 2036$1,084.03$289.18$1,373.21$128,400.44
2036 Total$12,850.07$3,628.45$16,478.52
196Jan 2037$1,086.45$286.76$1,373.21$127,313.99
197Feb 2037$1,088.88$284.33$1,373.21$126,225.11
198Mar 2037$1,091.31$281.90$1,373.21$125,133.80
199Apr 2037$1,093.74$279.47$1,373.21$124,040.06
200May 2037$1,096.19$277.02$1,373.21$122,943.87
201Jun 2037$1,098.64$274.57$1,373.21$121,845.23
202Jul 2037$1,101.09$272.12$1,373.21$120,744.14
203Aug 2037$1,103.55$269.66$1,373.21$119,640.59
204Sep 2037$1,106.01$267.20$1,373.21$118,534.58
205Oct 2037$1,108.48$264.73$1,373.21$117,426.10
206Nov 2037$1,110.96$262.25$1,373.21$116,315.14
207Dec 2037$1,113.44$259.77$1,373.21$115,201.70
2037 Total$13,198.74$3,279.78$16,478.52
208Jan 2038$1,115.93$257.28$1,373.21$114,085.77
209Feb 2038$1,118.42$254.79$1,373.21$112,967.35
210Mar 2038$1,120.92$252.29$1,373.21$111,846.43
211Apr 2038$1,123.42$249.79$1,373.21$110,723.01
212May 2038$1,125.93$247.28$1,373.21$109,597.08
213Jun 2038$1,128.44$244.77$1,373.21$108,468.64
214Jul 2038$1,130.96$242.25$1,373.21$107,337.68
215Aug 2038$1,133.49$239.72$1,373.21$106,204.19
216Sep 2038$1,136.02$237.19$1,373.21$105,068.17
217Oct 2038$1,138.56$234.65$1,373.21$103,929.61
218Nov 2038$1,141.10$232.11$1,373.21$102,788.51
219Dec 2038$1,143.65$229.56$1,373.21$101,644.86
2038 Total$13,556.84$2,921.68$16,478.52
220Jan 2039$1,146.20$227.01$1,373.21$100,498.66
221Feb 2039$1,148.76$224.45$1,373.21$99,349.90
222Mar 2039$1,151.33$221.88$1,373.21$98,198.57
223Apr 2039$1,153.90$219.31$1,373.21$97,044.67
224May 2039$1,156.48$216.73$1,373.21$95,888.19
225Jun 2039$1,159.06$214.15$1,373.21$94,729.13
226Jul 2039$1,161.65$211.56$1,373.21$93,567.48
227Aug 2039$1,164.24$208.97$1,373.21$92,403.24
228Sep 2039$1,166.84$206.37$1,373.21$91,236.40
229Oct 2039$1,169.45$203.76$1,373.21$90,066.95
230Nov 2039$1,172.06$201.15$1,373.21$88,894.89
231Dec 2039$1,174.68$198.53$1,373.21$87,720.21
2039 Total$13,924.65$2,553.87$16,478.52
232Jan 2040$1,177.30$195.91$1,373.21$86,542.91
233Feb 2040$1,179.93$193.28$1,373.21$85,362.98
234Mar 2040$1,182.57$190.64$1,373.21$84,180.41
235Apr 2040$1,185.21$188.00$1,373.21$82,995.20
236May 2040$1,187.85$185.36$1,373.21$81,807.35
237Jun 2040$1,190.51$182.70$1,373.21$80,616.84
238Jul 2040$1,193.17$180.04$1,373.21$79,423.67
239Aug 2040$1,195.83$177.38$1,373.21$78,227.84
240Sep 2040$1,198.50$174.71$1,373.21$77,029.34
241Oct 2040$1,201.18$172.03$1,373.21$75,828.16
242Nov 2040$1,203.86$169.35$1,373.21$74,624.30
243Dec 2040$1,206.55$166.66$1,373.21$73,417.75
2040 Total$14,302.46$2,176.06$16,478.52
244Jan 2041$1,209.24$163.97$1,373.21$72,208.51
245Feb 2041$1,211.94$161.27$1,373.21$70,996.57
246Mar 2041$1,214.65$158.56$1,373.21$69,781.92
247Apr 2041$1,217.36$155.85$1,373.21$68,564.56
248May 2041$1,220.08$153.13$1,373.21$67,344.48
249Jun 2041$1,222.81$150.40$1,373.21$66,121.67
250Jul 2041$1,225.54$147.67$1,373.21$64,896.13
251Aug 2041$1,228.28$144.93$1,373.21$63,667.85
252Sep 2041$1,231.02$142.19$1,373.21$62,436.83
253Oct 2041$1,233.77$139.44$1,373.21$61,203.06
254Nov 2041$1,236.52$136.69$1,373.21$59,966.54
255Dec 2041$1,239.28$133.93$1,373.21$58,727.26
2041 Total$14,690.49$1,788.03$16,478.52
256Jan 2042$1,242.05$131.16$1,373.21$57,485.21
257Feb 2042$1,244.83$128.38$1,373.21$56,240.38
258Mar 2042$1,247.61$125.60$1,373.21$54,992.77
259Apr 2042$1,250.39$122.82$1,373.21$53,742.38
260May 2042$1,253.19$120.02$1,373.21$52,489.19
261Jun 2042$1,255.98$117.23$1,373.21$51,233.21
262Jul 2042$1,258.79$114.42$1,373.21$49,974.42
263Aug 2042$1,261.60$111.61$1,373.21$48,712.82
264Sep 2042$1,264.42$108.79$1,373.21$47,448.40
265Oct 2042$1,267.24$105.97$1,373.21$46,181.16
266Nov 2042$1,270.07$103.14$1,373.21$44,911.09
267Dec 2042$1,272.91$100.30$1,373.21$43,638.18
2042 Total$15,089.08$1,389.44$16,478.52
268Jan 2043$1,275.75$97.46$1,373.21$42,362.43
269Feb 2043$1,278.60$94.61$1,373.21$41,083.83
270Mar 2043$1,281.46$91.75$1,373.21$39,802.37
271Apr 2043$1,284.32$88.89$1,373.21$38,518.05
272May 2043$1,287.19$86.02$1,373.21$37,230.86
273Jun 2043$1,290.06$83.15$1,373.21$35,940.80
274Jul 2043$1,292.94$80.27$1,373.21$34,647.86
275Aug 2043$1,295.83$77.38$1,373.21$33,352.03
276Sep 2043$1,298.72$74.49$1,373.21$32,053.31
277Oct 2043$1,301.62$71.59$1,373.21$30,751.69
278Nov 2043$1,304.53$68.68$1,373.21$29,447.16
279Dec 2043$1,307.44$65.77$1,373.21$28,139.72
2043 Total$15,498.46$980.06$16,478.52
280Jan 2044$1,310.36$62.85$1,373.21$26,829.36
281Feb 2044$1,313.29$59.92$1,373.21$25,516.07
282Mar 2044$1,316.22$56.99$1,373.21$24,199.85
283Apr 2044$1,319.16$54.05$1,373.21$22,880.69
284May 2044$1,322.11$51.10$1,373.21$21,558.58
285Jun 2044$1,325.06$48.15$1,373.21$20,233.52
286Jul 2044$1,328.02$45.19$1,373.21$18,905.50
287Aug 2044$1,330.99$42.22$1,373.21$17,574.51
288Sep 2044$1,333.96$39.25$1,373.21$16,240.55
289Oct 2044$1,336.94$36.27$1,373.21$14,903.61
290Nov 2044$1,339.93$33.28$1,373.21$13,563.68
291Dec 2044$1,342.92$30.29$1,373.21$12,220.76
2044 Total$15,918.96$559.56$16,478.52
292Jan 2045$1,345.92$27.29$1,373.21$10,874.84
293Feb 2045$1,348.92$24.29$1,373.21$9,525.92
294Mar 2045$1,351.94$21.27$1,373.21$8,173.98
295Apr 2045$1,354.95$18.26$1,373.21$6,819.03
296May 2045$1,357.98$15.23$1,373.21$5,461.05
297Jun 2045$1,361.01$12.20$1,373.21$4,100.04
298Jul 2045$1,364.05$9.16$1,373.21$2,735.99
299Aug 2045$1,367.10$6.11$1,373.21$1,368.89
300Sep 2045$1,368.89$3.06$1,371.95$0.00
2045 Total$12,220.76$136.87$12,357.63