RateCity.com.au
powering smart financial decisions
Borrow amount

$300,000

Interest rate

1.84

% p.a

Fixed - 1 year

Loan term
25 Years
Repayment frequency
Monthly
Monthly Repayments
$1,248
Number of repayments
300
Total interest paid
$74,498
Total Repayments

$374,496

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
2021 Total$0$0$0
1Jan 2022$788.32$460.00$1,248.32$299,211.68
2Feb 2022$789.53$458.79$1,248.32$298,422.15
3Mar 2022$790.74$457.58$1,248.32$297,631.41
4Apr 2022$791.95$456.37$1,248.32$296,839.46
5May 2022$793.17$455.15$1,248.32$296,046.29
6Jun 2022$794.38$453.94$1,248.32$295,251.91
7Jul 2022$795.60$452.72$1,248.32$294,456.31
8Aug 2022$796.82$451.50$1,248.32$293,659.49
9Sep 2022$798.04$450.28$1,248.32$292,861.45
10Oct 2022$799.27$449.05$1,248.32$292,062.18
11Nov 2022$800.49$447.83$1,248.32$291,261.69
12Dec 2022$801.72$446.60$1,248.32$290,459.97
2022 Total$9,540.03$5,439.81$14,979.84
13Jan 2023$802.95$445.37$1,248.32$289,657.02
14Feb 2023$804.18$444.14$1,248.32$288,852.84
15Mar 2023$805.41$442.91$1,248.32$288,047.43
16Apr 2023$806.65$441.67$1,248.32$287,240.78
17May 2023$807.88$440.44$1,248.32$286,432.90
18Jun 2023$809.12$439.20$1,248.32$285,623.78
19Jul 2023$810.36$437.96$1,248.32$284,813.42
20Aug 2023$811.61$436.71$1,248.32$284,001.81
21Sep 2023$812.85$435.47$1,248.32$283,188.96
22Oct 2023$814.10$434.22$1,248.32$282,374.86
23Nov 2023$815.35$432.97$1,248.32$281,559.51
24Dec 2023$816.60$431.72$1,248.32$280,742.91
2023 Total$9,717.06$5,262.78$14,979.84
25Jan 2024$817.85$430.47$1,248.32$279,925.06
26Feb 2024$819.10$429.22$1,248.32$279,105.96
27Mar 2024$820.36$427.96$1,248.32$278,285.60
28Apr 2024$821.62$426.70$1,248.32$277,463.98
29May 2024$822.88$425.44$1,248.32$276,641.10
30Jun 2024$824.14$424.18$1,248.32$275,816.96
31Jul 2024$825.40$422.92$1,248.32$274,991.56
32Aug 2024$826.67$421.65$1,248.32$274,164.89
33Sep 2024$827.93$420.39$1,248.32$273,336.96
34Oct 2024$829.20$419.12$1,248.32$272,507.76
35Nov 2024$830.47$417.85$1,248.32$271,677.29
36Dec 2024$831.75$416.57$1,248.32$270,845.54
2024 Total$9,897.37$5,082.47$14,979.84
37Jan 2025$833.02$415.30$1,248.32$270,012.52
38Feb 2025$834.30$414.02$1,248.32$269,178.22
39Mar 2025$835.58$412.74$1,248.32$268,342.64
40Apr 2025$836.86$411.46$1,248.32$267,505.78
41May 2025$838.14$410.18$1,248.32$266,667.64
42Jun 2025$839.43$408.89$1,248.32$265,828.21
43Jul 2025$840.72$407.60$1,248.32$264,987.49
44Aug 2025$842.01$406.31$1,248.32$264,145.48
45Sep 2025$843.30$405.02$1,248.32$263,302.18
46Oct 2025$844.59$403.73$1,248.32$262,457.59
47Nov 2025$845.89$402.43$1,248.32$261,611.70
48Dec 2025$847.18$401.14$1,248.32$260,764.52
2025 Total$10,081.02$4,898.82$14,979.84
49Jan 2026$848.48$399.84$1,248.32$259,916.04
50Feb 2026$849.78$398.54$1,248.32$259,066.26
51Mar 2026$851.09$397.23$1,248.32$258,215.17
52Apr 2026$852.39$395.93$1,248.32$257,362.78
53May 2026$853.70$394.62$1,248.32$256,509.08
54Jun 2026$855.01$393.31$1,248.32$255,654.07
55Jul 2026$856.32$392.00$1,248.32$254,797.75
56Aug 2026$857.63$390.69$1,248.32$253,940.12
57Sep 2026$858.95$389.37$1,248.32$253,081.17
58Oct 2026$860.26$388.06$1,248.32$252,220.91
59Nov 2026$861.58$386.74$1,248.32$251,359.33
60Dec 2026$862.90$385.42$1,248.32$250,496.43
2026 Total$10,268.09$4,711.75$14,979.84
61Jan 2027$864.23$384.09$1,248.32$249,632.20
62Feb 2027$865.55$382.77$1,248.32$248,766.65
63Mar 2027$866.88$381.44$1,248.32$247,899.77
64Apr 2027$868.21$380.11$1,248.32$247,031.56
65May 2027$869.54$378.78$1,248.32$246,162.02
66Jun 2027$870.87$377.45$1,248.32$245,291.15
67Jul 2027$872.21$376.11$1,248.32$244,418.94
68Aug 2027$873.54$374.78$1,248.32$243,545.40
69Sep 2027$874.88$373.44$1,248.32$242,670.52
70Oct 2027$876.23$372.09$1,248.32$241,794.29
71Nov 2027$877.57$370.75$1,248.32$240,916.72
72Dec 2027$878.91$369.41$1,248.32$240,037.81
2027 Total$10,458.62$4,521.22$14,979.84
73Jan 2028$880.26$368.06$1,248.32$239,157.55
74Feb 2028$881.61$366.71$1,248.32$238,275.94
75Mar 2028$882.96$365.36$1,248.32$237,392.98
76Apr 2028$884.32$364.00$1,248.32$236,508.66
77May 2028$885.67$362.65$1,248.32$235,622.99
78Jun 2028$887.03$361.29$1,248.32$234,735.96
79Jul 2028$888.39$359.93$1,248.32$233,847.57
80Aug 2028$889.75$358.57$1,248.32$232,957.82
81Sep 2028$891.12$357.20$1,248.32$232,066.70
82Oct 2028$892.48$355.84$1,248.32$231,174.22
83Nov 2028$893.85$354.47$1,248.32$230,280.37
84Dec 2028$895.22$353.10$1,248.32$229,385.15
2028 Total$10,652.66$4,327.18$14,979.84
85Jan 2029$896.60$351.72$1,248.32$228,488.55
86Feb 2029$897.97$350.35$1,248.32$227,590.58
87Mar 2029$899.35$348.97$1,248.32$226,691.23
88Apr 2029$900.73$347.59$1,248.32$225,790.50
89May 2029$902.11$346.21$1,248.32$224,888.39
90Jun 2029$903.49$344.83$1,248.32$223,984.90
91Jul 2029$904.88$343.44$1,248.32$223,080.02
92Aug 2029$906.26$342.06$1,248.32$222,173.76
93Sep 2029$907.65$340.67$1,248.32$221,266.11
94Oct 2029$909.05$339.27$1,248.32$220,357.06
95Nov 2029$910.44$337.88$1,248.32$219,446.62
96Dec 2029$911.84$336.48$1,248.32$218,534.78
2029 Total$10,850.37$4,129.47$14,979.84
97Jan 2030$913.23$335.09$1,248.32$217,621.55
98Feb 2030$914.63$333.69$1,248.32$216,706.92
99Mar 2030$916.04$332.28$1,248.32$215,790.88
100Apr 2030$917.44$330.88$1,248.32$214,873.44
101May 2030$918.85$329.47$1,248.32$213,954.59
102Jun 2030$920.26$328.06$1,248.32$213,034.33
103Jul 2030$921.67$326.65$1,248.32$212,112.66
104Aug 2030$923.08$325.24$1,248.32$211,189.58
105Sep 2030$924.50$323.82$1,248.32$210,265.08
106Oct 2030$925.91$322.41$1,248.32$209,339.17
107Nov 2030$927.33$320.99$1,248.32$208,411.84
108Dec 2030$928.76$319.56$1,248.32$207,483.08
2030 Total$11,051.7$3,928.14$14,979.84
109Jan 2031$930.18$318.14$1,248.32$206,552.90
110Feb 2031$931.61$316.71$1,248.32$205,621.29
111Mar 2031$933.03$315.29$1,248.32$204,688.26
112Apr 2031$934.46$313.86$1,248.32$203,753.80
113May 2031$935.90$312.42$1,248.32$202,817.90
114Jun 2031$937.33$310.99$1,248.32$201,880.57
115Jul 2031$938.77$309.55$1,248.32$200,941.80
116Aug 2031$940.21$308.11$1,248.32$200,001.59
117Sep 2031$941.65$306.67$1,248.32$199,059.94
118Oct 2031$943.09$305.23$1,248.32$198,116.85
119Nov 2031$944.54$303.78$1,248.32$197,172.31
120Dec 2031$945.99$302.33$1,248.32$196,226.32
2031 Total$11,256.76$3,723.08$14,979.84
121Jan 2032$947.44$300.88$1,248.32$195,278.88
122Feb 2032$948.89$299.43$1,248.32$194,329.99
123Mar 2032$950.35$297.97$1,248.32$193,379.64
124Apr 2032$951.80$296.52$1,248.32$192,427.84
125May 2032$953.26$295.06$1,248.32$191,474.58
126Jun 2032$954.73$293.59$1,248.32$190,519.85
127Jul 2032$956.19$292.13$1,248.32$189,563.66
128Aug 2032$957.66$290.66$1,248.32$188,606.00
129Sep 2032$959.12$289.20$1,248.32$187,646.88
130Oct 2032$960.59$287.73$1,248.32$186,686.29
131Nov 2032$962.07$286.25$1,248.32$185,724.22
132Dec 2032$963.54$284.78$1,248.32$184,760.68
2032 Total$11,465.64$3,514.2$14,979.84
133Jan 2033$965.02$283.30$1,248.32$183,795.66
134Feb 2033$966.50$281.82$1,248.32$182,829.16
135Mar 2033$967.98$280.34$1,248.32$181,861.18
136Apr 2033$969.47$278.85$1,248.32$180,891.71
137May 2033$970.95$277.37$1,248.32$179,920.76
138Jun 2033$972.44$275.88$1,248.32$178,948.32
139Jul 2033$973.93$274.39$1,248.32$177,974.39
140Aug 2033$975.43$272.89$1,248.32$176,998.96
141Sep 2033$976.92$271.40$1,248.32$176,022.04
142Oct 2033$978.42$269.90$1,248.32$175,043.62
143Nov 2033$979.92$268.40$1,248.32$174,063.70
144Dec 2033$981.42$266.90$1,248.32$173,082.28
2033 Total$11,678.4$3,301.44$14,979.84
145Jan 2034$982.93$265.39$1,248.32$172,099.35
146Feb 2034$984.43$263.89$1,248.32$171,114.92
147Mar 2034$985.94$262.38$1,248.32$170,128.98
148Apr 2034$987.46$260.86$1,248.32$169,141.52
149May 2034$988.97$259.35$1,248.32$168,152.55
150Jun 2034$990.49$257.83$1,248.32$167,162.06
151Jul 2034$992.00$256.32$1,248.32$166,170.06
152Aug 2034$993.53$254.79$1,248.32$165,176.53
153Sep 2034$995.05$253.27$1,248.32$164,181.48
154Oct 2034$996.58$251.74$1,248.32$163,184.90
155Nov 2034$998.10$250.22$1,248.32$162,186.80
156Dec 2034$999.63$248.69$1,248.32$161,187.17
2034 Total$11,895.11$3,084.73$14,979.84
157Jan 2035$1,001.17$247.15$1,248.32$160,186.00
158Feb 2035$1,002.70$245.62$1,248.32$159,183.30
159Mar 2035$1,004.24$244.08$1,248.32$158,179.06
160Apr 2035$1,005.78$242.54$1,248.32$157,173.28
161May 2035$1,007.32$241.00$1,248.32$156,165.96
162Jun 2035$1,008.87$239.45$1,248.32$155,157.09
163Jul 2035$1,010.41$237.91$1,248.32$154,146.68
164Aug 2035$1,011.96$236.36$1,248.32$153,134.72
165Sep 2035$1,013.51$234.81$1,248.32$152,121.21
166Oct 2035$1,015.07$233.25$1,248.32$151,106.14
167Nov 2035$1,016.62$231.70$1,248.32$150,089.52
168Dec 2035$1,018.18$230.14$1,248.32$149,071.34
2035 Total$12,115.83$2,864.01$14,979.84
169Jan 2036$1,019.74$228.58$1,248.32$148,051.60
170Feb 2036$1,021.31$227.01$1,248.32$147,030.29
171Mar 2036$1,022.87$225.45$1,248.32$146,007.42
172Apr 2036$1,024.44$223.88$1,248.32$144,982.98
173May 2036$1,026.01$222.31$1,248.32$143,956.97
174Jun 2036$1,027.59$220.73$1,248.32$142,929.38
175Jul 2036$1,029.16$219.16$1,248.32$141,900.22
176Aug 2036$1,030.74$217.58$1,248.32$140,869.48
177Sep 2036$1,032.32$216.00$1,248.32$139,837.16
178Oct 2036$1,033.90$214.42$1,248.32$138,803.26
179Nov 2036$1,035.49$212.83$1,248.32$137,767.77
180Dec 2036$1,037.08$211.24$1,248.32$136,730.69
2036 Total$12,340.65$2,639.19$14,979.84
181Jan 2037$1,038.67$209.65$1,248.32$135,692.02
182Feb 2037$1,040.26$208.06$1,248.32$134,651.76
183Mar 2037$1,041.85$206.47$1,248.32$133,609.91
184Apr 2037$1,043.45$204.87$1,248.32$132,566.46
185May 2037$1,045.05$203.27$1,248.32$131,521.41
186Jun 2037$1,046.65$201.67$1,248.32$130,474.76
187Jul 2037$1,048.26$200.06$1,248.32$129,426.50
188Aug 2037$1,049.87$198.45$1,248.32$128,376.63
189Sep 2037$1,051.48$196.84$1,248.32$127,325.15
190Oct 2037$1,053.09$195.23$1,248.32$126,272.06
191Nov 2037$1,054.70$193.62$1,248.32$125,217.36
192Dec 2037$1,056.32$192.00$1,248.32$124,161.04
2037 Total$12,569.65$2,410.19$14,979.84
193Jan 2038$1,057.94$190.38$1,248.32$123,103.10
194Feb 2038$1,059.56$188.76$1,248.32$122,043.54
195Mar 2038$1,061.19$187.13$1,248.32$120,982.35
196Apr 2038$1,062.81$185.51$1,248.32$119,919.54
197May 2038$1,064.44$183.88$1,248.32$118,855.10
198Jun 2038$1,066.08$182.24$1,248.32$117,789.02
199Jul 2038$1,067.71$180.61$1,248.32$116,721.31
200Aug 2038$1,069.35$178.97$1,248.32$115,651.96
201Sep 2038$1,070.99$177.33$1,248.32$114,580.97
202Oct 2038$1,072.63$175.69$1,248.32$113,508.34
203Nov 2038$1,074.27$174.05$1,248.32$112,434.07
204Dec 2038$1,075.92$172.40$1,248.32$111,358.15
2038 Total$12,802.89$2,176.95$14,979.84
205Jan 2039$1,077.57$170.75$1,248.32$110,280.58
206Feb 2039$1,079.22$169.10$1,248.32$109,201.36
207Mar 2039$1,080.88$167.44$1,248.32$108,120.48
208Apr 2039$1,082.54$165.78$1,248.32$107,037.94
209May 2039$1,084.20$164.12$1,248.32$105,953.74
210Jun 2039$1,085.86$162.46$1,248.32$104,867.88
211Jul 2039$1,087.52$160.80$1,248.32$103,780.36
212Aug 2039$1,089.19$159.13$1,248.32$102,691.17
213Sep 2039$1,090.86$157.46$1,248.32$101,600.31
214Oct 2039$1,092.53$155.79$1,248.32$100,507.78
215Nov 2039$1,094.21$154.11$1,248.32$99,413.57
216Dec 2039$1,095.89$152.43$1,248.32$98,317.68
2039 Total$13,040.47$1,939.37$14,979.84
217Jan 2040$1,097.57$150.75$1,248.32$97,220.11
218Feb 2040$1,099.25$149.07$1,248.32$96,120.86
219Mar 2040$1,100.93$147.39$1,248.32$95,019.93
220Apr 2040$1,102.62$145.70$1,248.32$93,917.31
221May 2040$1,104.31$144.01$1,248.32$92,813.00
222Jun 2040$1,106.01$142.31$1,248.32$91,706.99
223Jul 2040$1,107.70$140.62$1,248.32$90,599.29
224Aug 2040$1,109.40$138.92$1,248.32$89,489.89
225Sep 2040$1,111.10$137.22$1,248.32$88,378.79
226Oct 2040$1,112.81$135.51$1,248.32$87,265.98
227Nov 2040$1,114.51$133.81$1,248.32$86,151.47
228Dec 2040$1,116.22$132.10$1,248.32$85,035.25
2040 Total$13,282.43$1,697.41$14,979.84
229Jan 2041$1,117.93$130.39$1,248.32$83,917.32
230Feb 2041$1,119.65$128.67$1,248.32$82,797.67
231Mar 2041$1,121.36$126.96$1,248.32$81,676.31
232Apr 2041$1,123.08$125.24$1,248.32$80,553.23
233May 2041$1,124.81$123.51$1,248.32$79,428.42
234Jun 2041$1,126.53$121.79$1,248.32$78,301.89
235Jul 2041$1,128.26$120.06$1,248.32$77,173.63
236Aug 2041$1,129.99$118.33$1,248.32$76,043.64
237Sep 2041$1,131.72$116.60$1,248.32$74,911.92
238Oct 2041$1,133.46$114.86$1,248.32$73,778.46
239Nov 2041$1,135.19$113.13$1,248.32$72,643.27
240Dec 2041$1,136.93$111.39$1,248.32$71,506.34
2041 Total$13,528.91$1,450.93$14,979.84
241Jan 2042$1,138.68$109.64$1,248.32$70,367.66
242Feb 2042$1,140.42$107.90$1,248.32$69,227.24
243Mar 2042$1,142.17$106.15$1,248.32$68,085.07
244Apr 2042$1,143.92$104.40$1,248.32$66,941.15
245May 2042$1,145.68$102.64$1,248.32$65,795.47
246Jun 2042$1,147.43$100.89$1,248.32$64,648.04
247Jul 2042$1,149.19$99.13$1,248.32$63,498.85
248Aug 2042$1,150.96$97.36$1,248.32$62,347.89
249Sep 2042$1,152.72$95.60$1,248.32$61,195.17
250Oct 2042$1,154.49$93.83$1,248.32$60,040.68
251Nov 2042$1,156.26$92.06$1,248.32$58,884.42
252Dec 2042$1,158.03$90.29$1,248.32$57,726.39
2042 Total$13,779.95$1,199.89$14,979.84
253Jan 2043$1,159.81$88.51$1,248.32$56,566.58
254Feb 2043$1,161.58$86.74$1,248.32$55,405.00
255Mar 2043$1,163.37$84.95$1,248.32$54,241.63
256Apr 2043$1,165.15$83.17$1,248.32$53,076.48
257May 2043$1,166.94$81.38$1,248.32$51,909.54
258Jun 2043$1,168.73$79.59$1,248.32$50,740.81
259Jul 2043$1,170.52$77.80$1,248.32$49,570.29
260Aug 2043$1,172.31$76.01$1,248.32$48,397.98
261Sep 2043$1,174.11$74.21$1,248.32$47,223.87
262Oct 2043$1,175.91$72.41$1,248.32$46,047.96
263Nov 2043$1,177.71$70.61$1,248.32$44,870.25
264Dec 2043$1,179.52$68.80$1,248.32$43,690.73
2043 Total$14,035.66$944.18$14,979.84
265Jan 2044$1,181.33$66.99$1,248.32$42,509.40
266Feb 2044$1,183.14$65.18$1,248.32$41,326.26
267Mar 2044$1,184.95$63.37$1,248.32$40,141.31
268Apr 2044$1,186.77$61.55$1,248.32$38,954.54
269May 2044$1,188.59$59.73$1,248.32$37,765.95
270Jun 2044$1,190.41$57.91$1,248.32$36,575.54
271Jul 2044$1,192.24$56.08$1,248.32$35,383.30
272Aug 2044$1,194.07$54.25$1,248.32$34,189.23
273Sep 2044$1,195.90$52.42$1,248.32$32,993.33
274Oct 2044$1,197.73$50.59$1,248.32$31,795.60
275Nov 2044$1,199.57$48.75$1,248.32$30,596.03
276Dec 2044$1,201.41$46.91$1,248.32$29,394.62
2044 Total$14,296.11$683.73$14,979.84
277Jan 2045$1,203.25$45.07$1,248.32$28,191.37
278Feb 2045$1,205.09$43.23$1,248.32$26,986.28
279Mar 2045$1,206.94$41.38$1,248.32$25,779.34
280Apr 2045$1,208.79$39.53$1,248.32$24,570.55
281May 2045$1,210.65$37.67$1,248.32$23,359.90
282Jun 2045$1,212.50$35.82$1,248.32$22,147.40
283Jul 2045$1,214.36$33.96$1,248.32$20,933.04
284Aug 2045$1,216.22$32.10$1,248.32$19,716.82
285Sep 2045$1,218.09$30.23$1,248.32$18,498.73
286Oct 2045$1,219.96$28.36$1,248.32$17,278.77
287Nov 2045$1,221.83$26.49$1,248.32$16,056.94
288Dec 2045$1,223.70$24.62$1,248.32$14,833.24
2045 Total$14,561.38$418.46$14,979.84
289Jan 2046$1,225.58$22.74$1,248.32$13,607.66
290Feb 2046$1,227.45$20.87$1,248.32$12,380.21
291Mar 2046$1,229.34$18.98$1,248.32$11,150.87
292Apr 2046$1,231.22$17.10$1,248.32$9,919.65
293May 2046$1,233.11$15.21$1,248.32$8,686.54
294Jun 2046$1,235.00$13.32$1,248.32$7,451.54
295Jul 2046$1,236.89$11.43$1,248.32$6,214.65
296Aug 2046$1,238.79$9.53$1,248.32$4,975.86
297Sep 2046$1,240.69$7.63$1,248.32$3,735.17
298Oct 2046$1,242.59$5.73$1,248.32$2,492.58
299Nov 2046$1,244.50$3.82$1,248.32$1,248.08
300Dec 2046$1,246.41$1.91$1,248.32$1.67
2046 Total$14,831.57$148.27$14,979.84