Borrow amount

$300,000

Advertised Rate

4.13%

Variable

Loan term
25 Years
The Mutual
Repayment frequency
Monthly
Monthly Repayments
$1,605
Number of repayments
300
Total interest paid
$181,538
Total Repayments

$481,536

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Nov 2020$572.62$1,032.50$1,605.12$299,427.38
2Dec 2020$574.59$1,030.53$1,605.12$298,852.79
2020 Total$1,147.21$2,063.03$3,210.24
3Jan 2021$576.57$1,028.55$1,605.12$298,276.22
4Feb 2021$578.55$1,026.57$1,605.12$297,697.67
5Mar 2021$580.54$1,024.58$1,605.12$297,117.13
6Apr 2021$582.54$1,022.58$1,605.12$296,534.59
7May 2021$584.55$1,020.57$1,605.12$295,950.04
8Jun 2021$586.56$1,018.56$1,605.12$295,363.48
9Jul 2021$588.58$1,016.54$1,605.12$294,774.90
10Aug 2021$590.60$1,014.52$1,605.12$294,184.30
11Sep 2021$592.64$1,012.48$1,605.12$293,591.66
12Oct 2021$594.68$1,010.44$1,605.12$292,996.98
13Nov 2021$596.72$1,008.40$1,605.12$292,400.26
14Dec 2021$598.78$1,006.34$1,605.12$291,801.48
2021 Total$7,051.31$12,210.13$19,261.44
15Jan 2022$600.84$1,004.28$1,605.12$291,200.64
16Feb 2022$602.90$1,002.22$1,605.12$290,597.74
17Mar 2022$604.98$1,000.14$1,605.12$289,992.76
18Apr 2022$607.06$998.06$1,605.12$289,385.70
19May 2022$609.15$995.97$1,605.12$288,776.55
20Jun 2022$611.25$993.87$1,605.12$288,165.30
21Jul 2022$613.35$991.77$1,605.12$287,551.95
22Aug 2022$615.46$989.66$1,605.12$286,936.49
23Sep 2022$617.58$987.54$1,605.12$286,318.91
24Oct 2022$619.71$985.41$1,605.12$285,699.20
25Nov 2022$621.84$983.28$1,605.12$285,077.36
26Dec 2022$623.98$981.14$1,605.12$284,453.38
2022 Total$7,348.1$11,913.34$19,261.44
27Jan 2023$626.13$978.99$1,605.12$283,827.25
28Feb 2023$628.28$976.84$1,605.12$283,198.97
29Mar 2023$630.44$974.68$1,605.12$282,568.53
30Apr 2023$632.61$972.51$1,605.12$281,935.92
31May 2023$634.79$970.33$1,605.12$281,301.13
32Jun 2023$636.98$968.14$1,605.12$280,664.15
33Jul 2023$639.17$965.95$1,605.12$280,024.98
34Aug 2023$641.37$963.75$1,605.12$279,383.61
35Sep 2023$643.57$961.55$1,605.12$278,740.04
36Oct 2023$645.79$959.33$1,605.12$278,094.25
37Nov 2023$648.01$957.11$1,605.12$277,446.24
38Dec 2023$650.24$954.88$1,605.12$276,796.00
2023 Total$7,657.38$11,604.06$19,261.44
39Jan 2024$652.48$952.64$1,605.12$276,143.52
40Feb 2024$654.73$950.39$1,605.12$275,488.79
41Mar 2024$656.98$948.14$1,605.12$274,831.81
42Apr 2024$659.24$945.88$1,605.12$274,172.57
43May 2024$661.51$943.61$1,605.12$273,511.06
44Jun 2024$663.79$941.33$1,605.12$272,847.27
45Jul 2024$666.07$939.05$1,605.12$272,181.20
46Aug 2024$668.36$936.76$1,605.12$271,512.84
47Sep 2024$670.66$934.46$1,605.12$270,842.18
48Oct 2024$672.97$932.15$1,605.12$270,169.21
49Nov 2024$675.29$929.83$1,605.12$269,493.92
50Dec 2024$677.61$927.51$1,605.12$268,816.31
2024 Total$7,979.69$11,281.75$19,261.44
51Jan 2025$679.94$925.18$1,605.12$268,136.37
52Feb 2025$682.28$922.84$1,605.12$267,454.09
53Mar 2025$684.63$920.49$1,605.12$266,769.46
54Apr 2025$686.99$918.13$1,605.12$266,082.47
55May 2025$689.35$915.77$1,605.12$265,393.12
56Jun 2025$691.73$913.39$1,605.12$264,701.39
57Jul 2025$694.11$911.01$1,605.12$264,007.28
58Aug 2025$696.49$908.63$1,605.12$263,310.79
59Sep 2025$698.89$906.23$1,605.12$262,611.90
60Oct 2025$701.30$903.82$1,605.12$261,910.60
61Nov 2025$703.71$901.41$1,605.12$261,206.89
62Dec 2025$706.13$898.99$1,605.12$260,500.76
2025 Total$8,315.55$10,945.89$19,261.44
63Jan 2026$708.56$896.56$1,605.12$259,792.20
64Feb 2026$711.00$894.12$1,605.12$259,081.20
65Mar 2026$713.45$891.67$1,605.12$258,367.75
66Apr 2026$715.90$889.22$1,605.12$257,651.85
67May 2026$718.37$886.75$1,605.12$256,933.48
68Jun 2026$720.84$884.28$1,605.12$256,212.64
69Jul 2026$723.32$881.80$1,605.12$255,489.32
70Aug 2026$725.81$879.31$1,605.12$254,763.51
71Sep 2026$728.31$876.81$1,605.12$254,035.20
72Oct 2026$730.82$874.30$1,605.12$253,304.38
73Nov 2026$733.33$871.79$1,605.12$252,571.05
74Dec 2026$735.85$869.27$1,605.12$251,835.20
2026 Total$8,665.56$10,595.88$19,261.44
75Jan 2027$738.39$866.73$1,605.12$251,096.81
76Feb 2027$740.93$864.19$1,605.12$250,355.88
77Mar 2027$743.48$861.64$1,605.12$249,612.40
78Apr 2027$746.04$859.08$1,605.12$248,866.36
79May 2027$748.60$856.52$1,605.12$248,117.76
80Jun 2027$751.18$853.94$1,605.12$247,366.58
81Jul 2027$753.77$851.35$1,605.12$246,612.81
82Aug 2027$756.36$848.76$1,605.12$245,856.45
83Sep 2027$758.96$846.16$1,605.12$245,097.49
84Oct 2027$761.58$843.54$1,605.12$244,335.91
85Nov 2027$764.20$840.92$1,605.12$243,571.71
86Dec 2027$766.83$838.29$1,605.12$242,804.88
2027 Total$9,030.32$10,231.12$19,261.44
87Jan 2028$769.47$835.65$1,605.12$242,035.41
88Feb 2028$772.11$833.01$1,605.12$241,263.30
89Mar 2028$774.77$830.35$1,605.12$240,488.53
90Apr 2028$777.44$827.68$1,605.12$239,711.09
91May 2028$780.11$825.01$1,605.12$238,930.98
92Jun 2028$782.80$822.32$1,605.12$238,148.18
93Jul 2028$785.49$819.63$1,605.12$237,362.69
94Aug 2028$788.20$816.92$1,605.12$236,574.49
95Sep 2028$790.91$814.21$1,605.12$235,783.58
96Oct 2028$793.63$811.49$1,605.12$234,989.95
97Nov 2028$796.36$808.76$1,605.12$234,193.59
98Dec 2028$799.10$806.02$1,605.12$233,394.49
2028 Total$9,410.39$9,851.05$19,261.44
99Jan 2029$801.85$803.27$1,605.12$232,592.64
100Feb 2029$804.61$800.51$1,605.12$231,788.03
101Mar 2029$807.38$797.74$1,605.12$230,980.65
102Apr 2029$810.16$794.96$1,605.12$230,170.49
103May 2029$812.95$792.17$1,605.12$229,357.54
104Jun 2029$815.75$789.37$1,605.12$228,541.79
105Jul 2029$818.56$786.56$1,605.12$227,723.23
106Aug 2029$821.37$783.75$1,605.12$226,901.86
107Sep 2029$824.20$780.92$1,605.12$226,077.66
108Oct 2029$827.04$778.08$1,605.12$225,250.62
109Nov 2029$829.88$775.24$1,605.12$224,420.74
110Dec 2029$832.74$772.38$1,605.12$223,588.00
2029 Total$9,806.49$9,454.95$19,261.44
111Jan 2030$835.60$769.52$1,605.12$222,752.40
112Feb 2030$838.48$766.64$1,605.12$221,913.92
113Mar 2030$841.37$763.75$1,605.12$221,072.55
114Apr 2030$844.26$760.86$1,605.12$220,228.29
115May 2030$847.17$757.95$1,605.12$219,381.12
116Jun 2030$850.08$755.04$1,605.12$218,531.04
117Jul 2030$853.01$752.11$1,605.12$217,678.03
118Aug 2030$855.94$749.18$1,605.12$216,822.09
119Sep 2030$858.89$746.23$1,605.12$215,963.20
120Oct 2030$861.85$743.27$1,605.12$215,101.35
121Nov 2030$864.81$740.31$1,605.12$214,236.54
122Dec 2030$867.79$737.33$1,605.12$213,368.75
2030 Total$10,219.25$9,042.19$19,261.44
123Jan 2031$870.78$734.34$1,605.12$212,497.97
124Feb 2031$873.77$731.35$1,605.12$211,624.20
125Mar 2031$876.78$728.34$1,605.12$210,747.42
126Apr 2031$879.80$725.32$1,605.12$209,867.62
127May 2031$882.83$722.29$1,605.12$208,984.79
128Jun 2031$885.86$719.26$1,605.12$208,098.93
129Jul 2031$888.91$716.21$1,605.12$207,210.02
130Aug 2031$891.97$713.15$1,605.12$206,318.05
131Sep 2031$895.04$710.08$1,605.12$205,423.01
132Oct 2031$898.12$707.00$1,605.12$204,524.89
133Nov 2031$901.21$703.91$1,605.12$203,623.68
134Dec 2031$904.32$700.80$1,605.12$202,719.36
2031 Total$10,649.39$8,612.05$19,261.44
135Jan 2032$907.43$697.69$1,605.12$201,811.93
136Feb 2032$910.55$694.57$1,605.12$200,901.38
137Mar 2032$913.68$691.44$1,605.12$199,987.70
138Apr 2032$916.83$688.29$1,605.12$199,070.87
139May 2032$919.98$685.14$1,605.12$198,150.89
140Jun 2032$923.15$681.97$1,605.12$197,227.74
141Jul 2032$926.33$678.79$1,605.12$196,301.41
142Aug 2032$929.52$675.60$1,605.12$195,371.89
143Sep 2032$932.72$672.40$1,605.12$194,439.17
144Oct 2032$935.93$669.19$1,605.12$193,503.24
145Nov 2032$939.15$665.97$1,605.12$192,564.09
146Dec 2032$942.38$662.74$1,605.12$191,621.71
2032 Total$11,097.65$8,163.79$19,261.44
147Jan 2033$945.62$659.50$1,605.12$190,676.09
148Feb 2033$948.88$656.24$1,605.12$189,727.21
149Mar 2033$952.14$652.98$1,605.12$188,775.07
150Apr 2033$955.42$649.70$1,605.12$187,819.65
151May 2033$958.71$646.41$1,605.12$186,860.94
152Jun 2033$962.01$643.11$1,605.12$185,898.93
153Jul 2033$965.32$639.80$1,605.12$184,933.61
154Aug 2033$968.64$636.48$1,605.12$183,964.97
155Sep 2033$971.97$633.15$1,605.12$182,993.00
156Oct 2033$975.32$629.80$1,605.12$182,017.68
157Nov 2033$978.68$626.44$1,605.12$181,039.00
158Dec 2033$982.04$623.08$1,605.12$180,056.96
2033 Total$11,564.75$7,696.69$19,261.44
159Jan 2034$985.42$619.70$1,605.12$179,071.54
160Feb 2034$988.82$616.30$1,605.12$178,082.72
161Mar 2034$992.22$612.90$1,605.12$177,090.50
162Apr 2034$995.63$609.49$1,605.12$176,094.87
163May 2034$999.06$606.06$1,605.12$175,095.81
164Jun 2034$1,002.50$602.62$1,605.12$174,093.31
165Jul 2034$1,005.95$599.17$1,605.12$173,087.36
166Aug 2034$1,009.41$595.71$1,605.12$172,077.95
167Sep 2034$1,012.89$592.23$1,605.12$171,065.06
168Oct 2034$1,016.37$588.75$1,605.12$170,048.69
169Nov 2034$1,019.87$585.25$1,605.12$169,028.82
170Dec 2034$1,023.38$581.74$1,605.12$168,005.44
2034 Total$12,051.52$7,209.92$19,261.44
171Jan 2035$1,026.90$578.22$1,605.12$166,978.54
172Feb 2035$1,030.44$574.68$1,605.12$165,948.10
173Mar 2035$1,033.98$571.14$1,605.12$164,914.12
174Apr 2035$1,037.54$567.58$1,605.12$163,876.58
175May 2035$1,041.11$564.01$1,605.12$162,835.47
176Jun 2035$1,044.69$560.43$1,605.12$161,790.78
177Jul 2035$1,048.29$556.83$1,605.12$160,742.49
178Aug 2035$1,051.90$553.22$1,605.12$159,690.59
179Sep 2035$1,055.52$549.60$1,605.12$158,635.07
180Oct 2035$1,059.15$545.97$1,605.12$157,575.92
181Nov 2035$1,062.80$542.32$1,605.12$156,513.12
182Dec 2035$1,066.45$538.67$1,605.12$155,446.67
2035 Total$12,558.77$6,702.67$19,261.44
183Jan 2036$1,070.12$535.00$1,605.12$154,376.55
184Feb 2036$1,073.81$531.31$1,605.12$153,302.74
185Mar 2036$1,077.50$527.62$1,605.12$152,225.24
186Apr 2036$1,081.21$523.91$1,605.12$151,144.03
187May 2036$1,084.93$520.19$1,605.12$150,059.10
188Jun 2036$1,088.67$516.45$1,605.12$148,970.43
189Jul 2036$1,092.41$512.71$1,605.12$147,878.02
190Aug 2036$1,096.17$508.95$1,605.12$146,781.85
191Sep 2036$1,099.95$505.17$1,605.12$145,681.90
192Oct 2036$1,103.73$501.39$1,605.12$144,578.17
193Nov 2036$1,107.53$497.59$1,605.12$143,470.64
194Dec 2036$1,111.34$493.78$1,605.12$142,359.30
2036 Total$13,087.37$6,174.07$19,261.44
195Jan 2037$1,115.17$489.95$1,605.12$141,244.13
196Feb 2037$1,119.00$486.12$1,605.12$140,125.13
197Mar 2037$1,122.86$482.26$1,605.12$139,002.27
198Apr 2037$1,126.72$478.40$1,605.12$137,875.55
199May 2037$1,130.60$474.52$1,605.12$136,744.95
200Jun 2037$1,134.49$470.63$1,605.12$135,610.46
201Jul 2037$1,138.39$466.73$1,605.12$134,472.07
202Aug 2037$1,142.31$462.81$1,605.12$133,329.76
203Sep 2037$1,146.24$458.88$1,605.12$132,183.52
204Oct 2037$1,150.19$454.93$1,605.12$131,033.33
205Nov 2037$1,154.15$450.97$1,605.12$129,879.18
206Dec 2037$1,158.12$447.00$1,605.12$128,721.06
2037 Total$13,638.24$5,623.2$19,261.44
207Jan 2038$1,162.11$443.01$1,605.12$127,558.95
208Feb 2038$1,166.10$439.02$1,605.12$126,392.85
209Mar 2038$1,170.12$435.00$1,605.12$125,222.73
210Apr 2038$1,174.15$430.97$1,605.12$124,048.58
211May 2038$1,178.19$426.93$1,605.12$122,870.39
212Jun 2038$1,182.24$422.88$1,605.12$121,688.15
213Jul 2038$1,186.31$418.81$1,605.12$120,501.84
214Aug 2038$1,190.39$414.73$1,605.12$119,311.45
215Sep 2038$1,194.49$410.63$1,605.12$118,116.96
216Oct 2038$1,198.60$406.52$1,605.12$116,918.36
217Nov 2038$1,202.73$402.39$1,605.12$115,715.63
218Dec 2038$1,206.87$398.25$1,605.12$114,508.76
2038 Total$14,212.3$5,049.14$19,261.44
219Jan 2039$1,211.02$394.10$1,605.12$113,297.74
220Feb 2039$1,215.19$389.93$1,605.12$112,082.55
221Mar 2039$1,219.37$385.75$1,605.12$110,863.18
222Apr 2039$1,223.57$381.55$1,605.12$109,639.61
223May 2039$1,227.78$377.34$1,605.12$108,411.83
224Jun 2039$1,232.00$373.12$1,605.12$107,179.83
225Jul 2039$1,236.24$368.88$1,605.12$105,943.59
226Aug 2039$1,240.50$364.62$1,605.12$104,703.09
227Sep 2039$1,244.77$360.35$1,605.12$103,458.32
228Oct 2039$1,249.05$356.07$1,605.12$102,209.27
229Nov 2039$1,253.35$351.77$1,605.12$100,955.92
230Dec 2039$1,257.66$347.46$1,605.12$99,698.26
2039 Total$14,810.5$4,450.94$19,261.44
231Jan 2040$1,261.99$343.13$1,605.12$98,436.27
232Feb 2040$1,266.34$338.78$1,605.12$97,169.93
233Mar 2040$1,270.69$334.43$1,605.12$95,899.24
234Apr 2040$1,275.07$330.05$1,605.12$94,624.17
235May 2040$1,279.46$325.66$1,605.12$93,344.71
236Jun 2040$1,283.86$321.26$1,605.12$92,060.85
237Jul 2040$1,288.28$316.84$1,605.12$90,772.57
238Aug 2040$1,292.71$312.41$1,605.12$89,479.86
239Sep 2040$1,297.16$307.96$1,605.12$88,182.70
240Oct 2040$1,301.62$303.50$1,605.12$86,881.08
241Nov 2040$1,306.10$299.02$1,605.12$85,574.98
242Dec 2040$1,310.60$294.52$1,605.12$84,264.38
2040 Total$15,433.88$3,827.56$19,261.44
243Jan 2041$1,315.11$290.01$1,605.12$82,949.27
244Feb 2041$1,319.64$285.48$1,605.12$81,629.63
245Mar 2041$1,324.18$280.94$1,605.12$80,305.45
246Apr 2041$1,328.74$276.38$1,605.12$78,976.71
247May 2041$1,333.31$271.81$1,605.12$77,643.40
248Jun 2041$1,337.90$267.22$1,605.12$76,305.50
249Jul 2041$1,342.50$262.62$1,605.12$74,963.00
250Aug 2041$1,347.12$258.00$1,605.12$73,615.88
251Sep 2041$1,351.76$253.36$1,605.12$72,264.12
252Oct 2041$1,356.41$248.71$1,605.12$70,907.71
253Nov 2041$1,361.08$244.04$1,605.12$69,546.63
254Dec 2041$1,365.76$239.36$1,605.12$68,180.87
2041 Total$16,083.51$3,177.93$19,261.44
255Jan 2042$1,370.46$234.66$1,605.12$66,810.41
256Feb 2042$1,375.18$229.94$1,605.12$65,435.23
257Mar 2042$1,379.91$225.21$1,605.12$64,055.32
258Apr 2042$1,384.66$220.46$1,605.12$62,670.66
259May 2042$1,389.43$215.69$1,605.12$61,281.23
260Jun 2042$1,394.21$210.91$1,605.12$59,887.02
261Jul 2042$1,399.01$206.11$1,605.12$58,488.01
262Aug 2042$1,403.82$201.30$1,605.12$57,084.19
263Sep 2042$1,408.66$196.46$1,605.12$55,675.53
264Oct 2042$1,413.50$191.62$1,605.12$54,262.03
265Nov 2042$1,418.37$186.75$1,605.12$52,843.66
266Dec 2042$1,423.25$181.87$1,605.12$51,420.41
2042 Total$16,760.46$2,500.98$19,261.44
267Jan 2043$1,428.15$176.97$1,605.12$49,992.26
268Feb 2043$1,433.06$172.06$1,605.12$48,559.20
269Mar 2043$1,438.00$167.12$1,605.12$47,121.20
270Apr 2043$1,442.94$162.18$1,605.12$45,678.26
271May 2043$1,447.91$157.21$1,605.12$44,230.35
272Jun 2043$1,452.89$152.23$1,605.12$42,777.46
273Jul 2043$1,457.89$147.23$1,605.12$41,319.57
274Aug 2043$1,462.91$142.21$1,605.12$39,856.66
275Sep 2043$1,467.95$137.17$1,605.12$38,388.71
276Oct 2043$1,473.00$132.12$1,605.12$36,915.71
277Nov 2043$1,478.07$127.05$1,605.12$35,437.64
278Dec 2043$1,483.16$121.96$1,605.12$33,954.48
2043 Total$17,465.93$1,795.51$19,261.44
279Jan 2044$1,488.26$116.86$1,605.12$32,466.22
280Feb 2044$1,493.38$111.74$1,605.12$30,972.84
281Mar 2044$1,498.52$106.60$1,605.12$29,474.32
282Apr 2044$1,503.68$101.44$1,605.12$27,970.64
283May 2044$1,508.85$96.27$1,605.12$26,461.79
284Jun 2044$1,514.05$91.07$1,605.12$24,947.74
285Jul 2044$1,519.26$85.86$1,605.12$23,428.48
286Aug 2044$1,524.49$80.63$1,605.12$21,903.99
287Sep 2044$1,529.73$75.39$1,605.12$20,374.26
288Oct 2044$1,535.00$70.12$1,605.12$18,839.26
289Nov 2044$1,540.28$64.84$1,605.12$17,298.98
290Dec 2044$1,545.58$59.54$1,605.12$15,753.40
2044 Total$18,201.08$1,060.36$19,261.44
291Jan 2045$1,550.90$54.22$1,605.12$14,202.50
292Feb 2045$1,556.24$48.88$1,605.12$12,646.26
293Mar 2045$1,561.60$43.52$1,605.12$11,084.66
294Apr 2045$1,566.97$38.15$1,605.12$9,517.69
295May 2045$1,572.36$32.76$1,605.12$7,945.33
296Jun 2045$1,577.77$27.35$1,605.12$6,367.56
297Jul 2045$1,583.20$21.92$1,605.12$4,784.36
298Aug 2045$1,588.65$16.47$1,605.12$3,195.71
299Sep 2045$1,594.12$11.00$1,605.12$1,601.59
300Oct 2045$1,599.61$5.51$1,605.12$1.98
2045 Total$15,751.42$299.78$16,051.2