Borrow amount

$300,000

Advertised Rate

2.23%

Fixed - 3 years

Loan term
25 Years
Sydney Mutual Bank
Repayment frequency
Monthly
Monthly Repayments
$1,305
Number of repayments
300
Total interest paid
$91,627
Total Repayments

$391,626

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Feb 2021$747.92$557.50$1,305.42$299,252.08
2Mar 2021$749.31$556.11$1,305.42$298,502.77
3Apr 2021$750.70$554.72$1,305.42$297,752.07
4May 2021$752.10$553.32$1,305.42$296,999.97
5Jun 2021$753.50$551.92$1,305.42$296,246.47
6Jul 2021$754.90$550.52$1,305.42$295,491.57
7Aug 2021$756.30$549.12$1,305.42$294,735.27
8Sep 2021$757.70$547.72$1,305.42$293,977.57
9Oct 2021$759.11$546.31$1,305.42$293,218.46
10Nov 2021$760.52$544.90$1,305.42$292,457.94
11Dec 2021$761.94$543.48$1,305.42$291,696.00
2021 Total$8,304$6,055.62$14,359.62
12Jan 2022$763.35$542.07$1,305.42$290,932.65
13Feb 2022$764.77$540.65$1,305.42$290,167.88
14Mar 2022$766.19$539.23$1,305.42$289,401.69
15Apr 2022$767.62$537.80$1,305.42$288,634.07
16May 2022$769.04$536.38$1,305.42$287,865.03
17Jun 2022$770.47$534.95$1,305.42$287,094.56
18Jul 2022$771.90$533.52$1,305.42$286,322.66
19Aug 2022$773.34$532.08$1,305.42$285,549.32
20Sep 2022$774.77$530.65$1,305.42$284,774.55
21Oct 2022$776.21$529.21$1,305.42$283,998.34
22Nov 2022$777.66$527.76$1,305.42$283,220.68
23Dec 2022$779.10$526.32$1,305.42$282,441.58
2022 Total$9,254.42$6,410.62$15,665.04
24Jan 2023$780.55$524.87$1,305.42$281,661.03
25Feb 2023$782.00$523.42$1,305.42$280,879.03
26Mar 2023$783.45$521.97$1,305.42$280,095.58
27Apr 2023$784.91$520.51$1,305.42$279,310.67
28May 2023$786.37$519.05$1,305.42$278,524.30
29Jun 2023$787.83$517.59$1,305.42$277,736.47
30Jul 2023$789.29$516.13$1,305.42$276,947.18
31Aug 2023$790.76$514.66$1,305.42$276,156.42
32Sep 2023$792.23$513.19$1,305.42$275,364.19
33Oct 2023$793.70$511.72$1,305.42$274,570.49
34Nov 2023$795.18$510.24$1,305.42$273,775.31
35Dec 2023$796.65$508.77$1,305.42$272,978.66
2023 Total$9,462.92$6,202.12$15,665.04
36Jan 2024$798.13$507.29$1,305.42$272,180.53
37Feb 2024$799.62$505.80$1,305.42$271,380.91
38Mar 2024$801.10$504.32$1,305.42$270,579.81
39Apr 2024$802.59$502.83$1,305.42$269,777.22
40May 2024$804.08$501.34$1,305.42$268,973.14
41Jun 2024$805.58$499.84$1,305.42$268,167.56
42Jul 2024$807.08$498.34$1,305.42$267,360.48
43Aug 2024$808.58$496.84$1,305.42$266,551.90
44Sep 2024$810.08$495.34$1,305.42$265,741.82
45Oct 2024$811.58$493.84$1,305.42$264,930.24
46Nov 2024$813.09$492.33$1,305.42$264,117.15
47Dec 2024$814.60$490.82$1,305.42$263,302.55
2024 Total$9,676.11$5,988.93$15,665.04
48Jan 2025$816.12$489.30$1,305.42$262,486.43
49Feb 2025$817.63$487.79$1,305.42$261,668.80
50Mar 2025$819.15$486.27$1,305.42$260,849.65
51Apr 2025$820.67$484.75$1,305.42$260,028.98
52May 2025$822.20$483.22$1,305.42$259,206.78
53Jun 2025$823.73$481.69$1,305.42$258,383.05
54Jul 2025$825.26$480.16$1,305.42$257,557.79
55Aug 2025$826.79$478.63$1,305.42$256,731.00
56Sep 2025$828.33$477.09$1,305.42$255,902.67
57Oct 2025$829.87$475.55$1,305.42$255,072.80
58Nov 2025$831.41$474.01$1,305.42$254,241.39
59Dec 2025$832.95$472.47$1,305.42$253,408.44
2025 Total$9,894.11$5,770.93$15,665.04
60Jan 2026$834.50$470.92$1,305.42$252,573.94
61Feb 2026$836.05$469.37$1,305.42$251,737.89
62Mar 2026$837.61$467.81$1,305.42$250,900.28
63Apr 2026$839.16$466.26$1,305.42$250,061.12
64May 2026$840.72$464.70$1,305.42$249,220.40
65Jun 2026$842.29$463.13$1,305.42$248,378.11
66Jul 2026$843.85$461.57$1,305.42$247,534.26
67Aug 2026$845.42$460.00$1,305.42$246,688.84
68Sep 2026$846.99$458.43$1,305.42$245,841.85
69Oct 2026$848.56$456.86$1,305.42$244,993.29
70Nov 2026$850.14$455.28$1,305.42$244,143.15
71Dec 2026$851.72$453.70$1,305.42$243,291.43
2026 Total$10,117.01$5,548.03$15,665.04
72Jan 2027$853.30$452.12$1,305.42$242,438.13
73Feb 2027$854.89$450.53$1,305.42$241,583.24
74Mar 2027$856.48$448.94$1,305.42$240,726.76
75Apr 2027$858.07$447.35$1,305.42$239,868.69
76May 2027$859.66$445.76$1,305.42$239,009.03
77Jun 2027$861.26$444.16$1,305.42$238,147.77
78Jul 2027$862.86$442.56$1,305.42$237,284.91
79Aug 2027$864.47$440.95$1,305.42$236,420.44
80Sep 2027$866.07$439.35$1,305.42$235,554.37
81Oct 2027$867.68$437.74$1,305.42$234,686.69
82Nov 2027$869.29$436.13$1,305.42$233,817.40
83Dec 2027$870.91$434.51$1,305.42$232,946.49
2027 Total$10,344.94$5,320.1$15,665.04
84Jan 2028$872.53$432.89$1,305.42$232,073.96
85Feb 2028$874.15$431.27$1,305.42$231,199.81
86Mar 2028$875.77$429.65$1,305.42$230,324.04
87Apr 2028$877.40$428.02$1,305.42$229,446.64
88May 2028$879.03$426.39$1,305.42$228,567.61
89Jun 2028$880.67$424.75$1,305.42$227,686.94
90Jul 2028$882.30$423.12$1,305.42$226,804.64
91Aug 2028$883.94$421.48$1,305.42$225,920.70
92Sep 2028$885.58$419.84$1,305.42$225,035.12
93Oct 2028$887.23$418.19$1,305.42$224,147.89
94Nov 2028$888.88$416.54$1,305.42$223,259.01
95Dec 2028$890.53$414.89$1,305.42$222,368.48
2028 Total$10,578.01$5,087.03$15,665.04
96Jan 2029$892.19$413.23$1,305.42$221,476.29
97Feb 2029$893.84$411.58$1,305.42$220,582.45
98Mar 2029$895.50$409.92$1,305.42$219,686.95
99Apr 2029$897.17$408.25$1,305.42$218,789.78
100May 2029$898.84$406.58$1,305.42$217,890.94
101Jun 2029$900.51$404.91$1,305.42$216,990.43
102Jul 2029$902.18$403.24$1,305.42$216,088.25
103Aug 2029$903.86$401.56$1,305.42$215,184.39
104Sep 2029$905.54$399.88$1,305.42$214,278.85
105Oct 2029$907.22$398.20$1,305.42$213,371.63
106Nov 2029$908.90$396.52$1,305.42$212,462.73
107Dec 2029$910.59$394.83$1,305.42$211,552.14
2029 Total$10,816.34$4,848.7$15,665.04
108Jan 2030$912.29$393.13$1,305.42$210,639.85
109Feb 2030$913.98$391.44$1,305.42$209,725.87
110Mar 2030$915.68$389.74$1,305.42$208,810.19
111Apr 2030$917.38$388.04$1,305.42$207,892.81
112May 2030$919.09$386.33$1,305.42$206,973.72
113Jun 2030$920.79$384.63$1,305.42$206,052.93
114Jul 2030$922.50$382.92$1,305.42$205,130.43
115Aug 2030$924.22$381.20$1,305.42$204,206.21
116Sep 2030$925.94$379.48$1,305.42$203,280.27
117Oct 2030$927.66$377.76$1,305.42$202,352.61
118Nov 2030$929.38$376.04$1,305.42$201,423.23
119Dec 2030$931.11$374.31$1,305.42$200,492.12
2030 Total$11,060.02$4,605.02$15,665.04
120Jan 2031$932.84$372.58$1,305.42$199,559.28
121Feb 2031$934.57$370.85$1,305.42$198,624.71
122Mar 2031$936.31$369.11$1,305.42$197,688.40
123Apr 2031$938.05$367.37$1,305.42$196,750.35
124May 2031$939.79$365.63$1,305.42$195,810.56
125Jun 2031$941.54$363.88$1,305.42$194,869.02
126Jul 2031$943.29$362.13$1,305.42$193,925.73
127Aug 2031$945.04$360.38$1,305.42$192,980.69
128Sep 2031$946.80$358.62$1,305.42$192,033.89
129Oct 2031$948.56$356.86$1,305.42$191,085.33
130Nov 2031$950.32$355.10$1,305.42$190,135.01
131Dec 2031$952.09$353.33$1,305.42$189,182.92
2031 Total$11,309.2$4,355.84$15,665.04
132Jan 2032$953.86$351.56$1,305.42$188,229.06
133Feb 2032$955.63$349.79$1,305.42$187,273.43
134Mar 2032$957.40$348.02$1,305.42$186,316.03
135Apr 2032$959.18$346.24$1,305.42$185,356.85
136May 2032$960.97$344.45$1,305.42$184,395.88
137Jun 2032$962.75$342.67$1,305.42$183,433.13
138Jul 2032$964.54$340.88$1,305.42$182,468.59
139Aug 2032$966.33$339.09$1,305.42$181,502.26
140Sep 2032$968.13$337.29$1,305.42$180,534.13
141Oct 2032$969.93$335.49$1,305.42$179,564.20
142Nov 2032$971.73$333.69$1,305.42$178,592.47
143Dec 2032$973.54$331.88$1,305.42$177,618.93
2032 Total$11,563.99$4,101.05$15,665.04
144Jan 2033$975.34$330.08$1,305.42$176,643.59
145Feb 2033$977.16$328.26$1,305.42$175,666.43
146Mar 2033$978.97$326.45$1,305.42$174,687.46
147Apr 2033$980.79$324.63$1,305.42$173,706.67
148May 2033$982.62$322.80$1,305.42$172,724.05
149Jun 2033$984.44$320.98$1,305.42$171,739.61
150Jul 2033$986.27$319.15$1,305.42$170,753.34
151Aug 2033$988.10$317.32$1,305.42$169,765.24
152Sep 2033$989.94$315.48$1,305.42$168,775.30
153Oct 2033$991.78$313.64$1,305.42$167,783.52
154Nov 2033$993.62$311.80$1,305.42$166,789.90
155Dec 2033$995.47$309.95$1,305.42$165,794.43
2033 Total$11,824.5$3,840.54$15,665.04
156Jan 2034$997.32$308.10$1,305.42$164,797.11
157Feb 2034$999.17$306.25$1,305.42$163,797.94
158Mar 2034$1,001.03$304.39$1,305.42$162,796.91
159Apr 2034$1,002.89$302.53$1,305.42$161,794.02
160May 2034$1,004.75$300.67$1,305.42$160,789.27
161Jun 2034$1,006.62$298.80$1,305.42$159,782.65
162Jul 2034$1,008.49$296.93$1,305.42$158,774.16
163Aug 2034$1,010.36$295.06$1,305.42$157,763.80
164Sep 2034$1,012.24$293.18$1,305.42$156,751.56
165Oct 2034$1,014.12$291.30$1,305.42$155,737.44
166Nov 2034$1,016.01$289.41$1,305.42$154,721.43
167Dec 2034$1,017.90$287.52$1,305.42$153,703.53
2034 Total$12,090.9$3,574.14$15,665.04
168Jan 2035$1,019.79$285.63$1,305.42$152,683.74
169Feb 2035$1,021.68$283.74$1,305.42$151,662.06
170Mar 2035$1,023.58$281.84$1,305.42$150,638.48
171Apr 2035$1,025.48$279.94$1,305.42$149,613.00
172May 2035$1,027.39$278.03$1,305.42$148,585.61
173Jun 2035$1,029.30$276.12$1,305.42$147,556.31
174Jul 2035$1,031.21$274.21$1,305.42$146,525.10
175Aug 2035$1,033.13$272.29$1,305.42$145,491.97
176Sep 2035$1,035.05$270.37$1,305.42$144,456.92
177Oct 2035$1,036.97$268.45$1,305.42$143,419.95
178Nov 2035$1,038.90$266.52$1,305.42$142,381.05
179Dec 2035$1,040.83$264.59$1,305.42$141,340.22
2035 Total$12,363.31$3,301.73$15,665.04
180Jan 2036$1,042.76$262.66$1,305.42$140,297.46
181Feb 2036$1,044.70$260.72$1,305.42$139,252.76
182Mar 2036$1,046.64$258.78$1,305.42$138,206.12
183Apr 2036$1,048.59$256.83$1,305.42$137,157.53
184May 2036$1,050.54$254.88$1,305.42$136,106.99
185Jun 2036$1,052.49$252.93$1,305.42$135,054.50
186Jul 2036$1,054.44$250.98$1,305.42$134,000.06
187Aug 2036$1,056.40$249.02$1,305.42$132,943.66
188Sep 2036$1,058.37$247.05$1,305.42$131,885.29
189Oct 2036$1,060.33$245.09$1,305.42$130,824.96
190Nov 2036$1,062.30$243.12$1,305.42$129,762.66
191Dec 2036$1,064.28$241.14$1,305.42$128,698.38
2036 Total$12,641.84$3,023.2$15,665.04
192Jan 2037$1,066.26$239.16$1,305.42$127,632.12
193Feb 2037$1,068.24$237.18$1,305.42$126,563.88
194Mar 2037$1,070.22$235.20$1,305.42$125,493.66
195Apr 2037$1,072.21$233.21$1,305.42$124,421.45
196May 2037$1,074.20$231.22$1,305.42$123,347.25
197Jun 2037$1,076.20$229.22$1,305.42$122,271.05
198Jul 2037$1,078.20$227.22$1,305.42$121,192.85
199Aug 2037$1,080.20$225.22$1,305.42$120,112.65
200Sep 2037$1,082.21$223.21$1,305.42$119,030.44
201Oct 2037$1,084.22$221.20$1,305.42$117,946.22
202Nov 2037$1,086.24$219.18$1,305.42$116,859.98
203Dec 2037$1,088.26$217.16$1,305.42$115,771.72
2037 Total$12,926.66$2,738.38$15,665.04
204Jan 2038$1,090.28$215.14$1,305.42$114,681.44
205Feb 2038$1,092.30$213.12$1,305.42$113,589.14
206Mar 2038$1,094.33$211.09$1,305.42$112,494.81
207Apr 2038$1,096.37$209.05$1,305.42$111,398.44
208May 2038$1,098.40$207.02$1,305.42$110,300.04
209Jun 2038$1,100.45$204.97$1,305.42$109,199.59
210Jul 2038$1,102.49$202.93$1,305.42$108,097.10
211Aug 2038$1,104.54$200.88$1,305.42$106,992.56
212Sep 2038$1,106.59$198.83$1,305.42$105,885.97
213Oct 2038$1,108.65$196.77$1,305.42$104,777.32
214Nov 2038$1,110.71$194.71$1,305.42$103,666.61
215Dec 2038$1,112.77$192.65$1,305.42$102,553.84
2038 Total$13,217.88$2,447.16$15,665.04
216Jan 2039$1,114.84$190.58$1,305.42$101,439.00
217Feb 2039$1,116.91$188.51$1,305.42$100,322.09
218Mar 2039$1,118.99$186.43$1,305.42$99,203.10
219Apr 2039$1,121.07$184.35$1,305.42$98,082.03
220May 2039$1,123.15$182.27$1,305.42$96,958.88
221Jun 2039$1,125.24$180.18$1,305.42$95,833.64
222Jul 2039$1,127.33$178.09$1,305.42$94,706.31
223Aug 2039$1,129.42$176.00$1,305.42$93,576.89
224Sep 2039$1,131.52$173.90$1,305.42$92,445.37
225Oct 2039$1,133.63$171.79$1,305.42$91,311.74
226Nov 2039$1,135.73$169.69$1,305.42$90,176.01
227Dec 2039$1,137.84$167.58$1,305.42$89,038.17
2039 Total$13,515.67$2,149.37$15,665.04
228Jan 2040$1,139.96$165.46$1,305.42$87,898.21
229Feb 2040$1,142.08$163.34$1,305.42$86,756.13
230Mar 2040$1,144.20$161.22$1,305.42$85,611.93
231Apr 2040$1,146.32$159.10$1,305.42$84,465.61
232May 2040$1,148.45$156.97$1,305.42$83,317.16
233Jun 2040$1,150.59$154.83$1,305.42$82,166.57
234Jul 2040$1,152.73$152.69$1,305.42$81,013.84
235Aug 2040$1,154.87$150.55$1,305.42$79,858.97
236Sep 2040$1,157.02$148.40$1,305.42$78,701.95
237Oct 2040$1,159.17$146.25$1,305.42$77,542.78
238Nov 2040$1,161.32$144.10$1,305.42$76,381.46
239Dec 2040$1,163.48$141.94$1,305.42$75,217.98
2040 Total$13,820.19$1,844.85$15,665.04
240Jan 2041$1,165.64$139.78$1,305.42$74,052.34
241Feb 2041$1,167.81$137.61$1,305.42$72,884.53
242Mar 2041$1,169.98$135.44$1,305.42$71,714.55
243Apr 2041$1,172.15$133.27$1,305.42$70,542.40
244May 2041$1,174.33$131.09$1,305.42$69,368.07
245Jun 2041$1,176.51$128.91$1,305.42$68,191.56
246Jul 2041$1,178.70$126.72$1,305.42$67,012.86
247Aug 2041$1,180.89$124.53$1,305.42$65,831.97
248Sep 2041$1,183.08$122.34$1,305.42$64,648.89
249Oct 2041$1,185.28$120.14$1,305.42$63,463.61
250Nov 2041$1,187.48$117.94$1,305.42$62,276.13
251Dec 2041$1,189.69$115.73$1,305.42$61,086.44
2041 Total$14,131.54$1,533.5$15,665.04
252Jan 2042$1,191.90$113.52$1,305.42$59,894.54
253Feb 2042$1,194.12$111.30$1,305.42$58,700.42
254Mar 2042$1,196.34$109.08$1,305.42$57,504.08
255Apr 2042$1,198.56$106.86$1,305.42$56,305.52
256May 2042$1,200.79$104.63$1,305.42$55,104.73
257Jun 2042$1,203.02$102.40$1,305.42$53,901.71
258Jul 2042$1,205.25$100.17$1,305.42$52,696.46
259Aug 2042$1,207.49$97.93$1,305.42$51,488.97
260Sep 2042$1,209.74$95.68$1,305.42$50,279.23
261Oct 2042$1,211.98$93.44$1,305.42$49,067.25
262Nov 2042$1,214.24$91.18$1,305.42$47,853.01
263Dec 2042$1,216.49$88.93$1,305.42$46,636.52
2042 Total$14,449.92$1,215.12$15,665.04
264Jan 2043$1,218.75$86.67$1,305.42$45,417.77
265Feb 2043$1,221.02$84.40$1,305.42$44,196.75
266Mar 2043$1,223.29$82.13$1,305.42$42,973.46
267Apr 2043$1,225.56$79.86$1,305.42$41,747.90
268May 2043$1,227.84$77.58$1,305.42$40,520.06
269Jun 2043$1,230.12$75.30$1,305.42$39,289.94
270Jul 2043$1,232.41$73.01$1,305.42$38,057.53
271Aug 2043$1,234.70$70.72$1,305.42$36,822.83
272Sep 2043$1,236.99$68.43$1,305.42$35,585.84
273Oct 2043$1,239.29$66.13$1,305.42$34,346.55
274Nov 2043$1,241.59$63.83$1,305.42$33,104.96
275Dec 2043$1,243.90$61.52$1,305.42$31,861.06
2043 Total$14,775.46$889.58$15,665.04
276Jan 2044$1,246.21$59.21$1,305.42$30,614.85
277Feb 2044$1,248.53$56.89$1,305.42$29,366.32
278Mar 2044$1,250.85$54.57$1,305.42$28,115.47
279Apr 2044$1,253.17$52.25$1,305.42$26,862.30
280May 2044$1,255.50$49.92$1,305.42$25,606.80
281Jun 2044$1,257.83$47.59$1,305.42$24,348.97
282Jul 2044$1,260.17$45.25$1,305.42$23,088.80
283Aug 2044$1,262.51$42.91$1,305.42$21,826.29
284Sep 2044$1,264.86$40.56$1,305.42$20,561.43
285Oct 2044$1,267.21$38.21$1,305.42$19,294.22
286Nov 2044$1,269.56$35.86$1,305.42$18,024.66
287Dec 2044$1,271.92$33.50$1,305.42$16,752.74
2044 Total$15,108.32$556.72$15,665.04
288Jan 2045$1,274.29$31.13$1,305.42$15,478.45
289Feb 2045$1,276.66$28.76$1,305.42$14,201.79
290Mar 2045$1,279.03$26.39$1,305.42$12,922.76
291Apr 2045$1,281.41$24.01$1,305.42$11,641.35
292May 2045$1,283.79$21.63$1,305.42$10,357.56
293Jun 2045$1,286.17$19.25$1,305.42$9,071.39
294Jul 2045$1,288.56$16.86$1,305.42$7,782.83
295Aug 2045$1,290.96$14.46$1,305.42$6,491.87
296Sep 2045$1,293.36$12.06$1,305.42$5,198.51
297Oct 2045$1,295.76$9.66$1,305.42$3,902.75
298Nov 2045$1,298.17$7.25$1,305.42$2,604.58
299Dec 2045$1,300.58$4.84$1,305.42$1,304.00
2045 Total$15,448.74$216.3$15,665.04
300Jan 2046$1,303.00$2.42$1,305.42$1.00
2045 Total$1,303$2.42$1,305.42