Borrow amount

$300,000

Advertised Rate

2.35

% p.a

Fixed - 3 years

Loan term
25 Years
Repayment frequency
Monthly
Monthly Repayments
$1,323
Number of repayments
300
Total interest paid
$96,990
Total Repayments

$396,990

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Sep 2021$735.80$587.50$1,323.30$299,264.20
2Oct 2021$737.24$586.06$1,323.30$298,526.96
3Nov 2021$738.68$584.62$1,323.30$297,788.28
4Dec 2021$740.13$583.17$1,323.30$297,048.15
2021 Total$2,951.85$2,341.35$5,293.2
5Jan 2022$741.58$581.72$1,323.30$296,306.57
6Feb 2022$743.03$580.27$1,323.30$295,563.54
7Mar 2022$744.49$578.81$1,323.30$294,819.05
8Apr 2022$745.95$577.35$1,323.30$294,073.10
9May 2022$747.41$575.89$1,323.30$293,325.69
10Jun 2022$748.87$574.43$1,323.30$292,576.82
11Jul 2022$750.34$572.96$1,323.30$291,826.48
12Aug 2022$751.81$571.49$1,323.30$291,074.67
13Sep 2022$753.28$570.02$1,323.30$290,321.39
14Oct 2022$754.75$568.55$1,323.30$289,566.64
15Nov 2022$756.23$567.07$1,323.30$288,810.41
16Dec 2022$757.71$565.59$1,323.30$288,052.70
2022 Total$8,995.45$6,884.15$15,879.6
17Jan 2023$759.20$564.10$1,323.30$287,293.50
18Feb 2023$760.68$562.62$1,323.30$286,532.82
19Mar 2023$762.17$561.13$1,323.30$285,770.65
20Apr 2023$763.67$559.63$1,323.30$285,006.98
21May 2023$765.16$558.14$1,323.30$284,241.82
22Jun 2023$766.66$556.64$1,323.30$283,475.16
23Jul 2023$768.16$555.14$1,323.30$282,707.00
24Aug 2023$769.67$553.63$1,323.30$281,937.33
25Sep 2023$771.17$552.13$1,323.30$281,166.16
26Oct 2023$772.68$550.62$1,323.30$280,393.48
27Nov 2023$774.20$549.10$1,323.30$279,619.28
28Dec 2023$775.71$547.59$1,323.30$278,843.57
2023 Total$9,209.13$6,670.47$15,879.6
29Jan 2024$777.23$546.07$1,323.30$278,066.34
30Feb 2024$778.75$544.55$1,323.30$277,287.59
31Mar 2024$780.28$543.02$1,323.30$276,507.31
32Apr 2024$781.81$541.49$1,323.30$275,725.50
33May 2024$783.34$539.96$1,323.30$274,942.16
34Jun 2024$784.87$538.43$1,323.30$274,157.29
35Jul 2024$786.41$536.89$1,323.30$273,370.88
36Aug 2024$787.95$535.35$1,323.30$272,582.93
37Sep 2024$789.49$533.81$1,323.30$271,793.44
38Oct 2024$791.04$532.26$1,323.30$271,002.40
39Nov 2024$792.59$530.71$1,323.30$270,209.81
40Dec 2024$794.14$529.16$1,323.30$269,415.67
2024 Total$9,427.9$6,451.7$15,879.6
41Jan 2025$795.69$527.61$1,323.30$268,619.98
42Feb 2025$797.25$526.05$1,323.30$267,822.73
43Mar 2025$798.81$524.49$1,323.30$267,023.92
44Apr 2025$800.38$522.92$1,323.30$266,223.54
45May 2025$801.95$521.35$1,323.30$265,421.59
46Jun 2025$803.52$519.78$1,323.30$264,618.07
47Jul 2025$805.09$518.21$1,323.30$263,812.98
48Aug 2025$806.67$516.63$1,323.30$263,006.31
49Sep 2025$808.25$515.05$1,323.30$262,198.06
50Oct 2025$809.83$513.47$1,323.30$261,388.23
51Nov 2025$811.41$511.89$1,323.30$260,576.82
52Dec 2025$813.00$510.30$1,323.30$259,763.82
2025 Total$9,651.85$6,227.75$15,879.6
53Jan 2026$814.60$508.70$1,323.30$258,949.22
54Feb 2026$816.19$507.11$1,323.30$258,133.03
55Mar 2026$817.79$505.51$1,323.30$257,315.24
56Apr 2026$819.39$503.91$1,323.30$256,495.85
57May 2026$821.00$502.30$1,323.30$255,674.85
58Jun 2026$822.60$500.70$1,323.30$254,852.25
59Jul 2026$824.21$499.09$1,323.30$254,028.04
60Aug 2026$825.83$497.47$1,323.30$253,202.21
61Sep 2026$827.45$495.85$1,323.30$252,374.76
62Oct 2026$829.07$494.23$1,323.30$251,545.69
63Nov 2026$830.69$492.61$1,323.30$250,715.00
64Dec 2026$832.32$490.98$1,323.30$249,882.68
2026 Total$9,881.14$5,998.46$15,879.6
65Jan 2027$833.95$489.35$1,323.30$249,048.73
66Feb 2027$835.58$487.72$1,323.30$248,213.15
67Mar 2027$837.22$486.08$1,323.30$247,375.93
68Apr 2027$838.86$484.44$1,323.30$246,537.07
69May 2027$840.50$482.80$1,323.30$245,696.57
70Jun 2027$842.14$481.16$1,323.30$244,854.43
71Jul 2027$843.79$479.51$1,323.30$244,010.64
72Aug 2027$845.45$477.85$1,323.30$243,165.19
73Sep 2027$847.10$476.20$1,323.30$242,318.09
74Oct 2027$848.76$474.54$1,323.30$241,469.33
75Nov 2027$850.42$472.88$1,323.30$240,618.91
76Dec 2027$852.09$471.21$1,323.30$239,766.82
2027 Total$10,115.86$5,763.74$15,879.6
77Jan 2028$853.76$469.54$1,323.30$238,913.06
78Feb 2028$855.43$467.87$1,323.30$238,057.63
79Mar 2028$857.10$466.20$1,323.30$237,200.53
80Apr 2028$858.78$464.52$1,323.30$236,341.75
81May 2028$860.46$462.84$1,323.30$235,481.29
82Jun 2028$862.15$461.15$1,323.30$234,619.14
83Jul 2028$863.84$459.46$1,323.30$233,755.30
84Aug 2028$865.53$457.77$1,323.30$232,889.77
85Sep 2028$867.22$456.08$1,323.30$232,022.55
86Oct 2028$868.92$454.38$1,323.30$231,153.63
87Nov 2028$870.62$452.68$1,323.30$230,283.01
88Dec 2028$872.33$450.97$1,323.30$229,410.68
2028 Total$10,356.14$5,523.46$15,879.6
89Jan 2029$874.04$449.26$1,323.30$228,536.64
90Feb 2029$875.75$447.55$1,323.30$227,660.89
91Mar 2029$877.46$445.84$1,323.30$226,783.43
92Apr 2029$879.18$444.12$1,323.30$225,904.25
93May 2029$880.90$442.40$1,323.30$225,023.35
94Jun 2029$882.63$440.67$1,323.30$224,140.72
95Jul 2029$884.36$438.94$1,323.30$223,256.36
96Aug 2029$886.09$437.21$1,323.30$222,370.27
97Sep 2029$887.82$435.48$1,323.30$221,482.45
98Oct 2029$889.56$433.74$1,323.30$220,592.89
99Nov 2029$891.31$431.99$1,323.30$219,701.58
100Dec 2029$893.05$430.25$1,323.30$218,808.53
2029 Total$10,602.15$5,277.45$15,879.6
101Jan 2030$894.80$428.50$1,323.30$217,913.73
102Feb 2030$896.55$426.75$1,323.30$217,017.18
103Mar 2030$898.31$424.99$1,323.30$216,118.87
104Apr 2030$900.07$423.23$1,323.30$215,218.80
105May 2030$901.83$421.47$1,323.30$214,316.97
106Jun 2030$903.60$419.70$1,323.30$213,413.37
107Jul 2030$905.37$417.93$1,323.30$212,508.00
108Aug 2030$907.14$416.16$1,323.30$211,600.86
109Sep 2030$908.91$414.39$1,323.30$210,691.95
110Oct 2030$910.69$412.61$1,323.30$209,781.26
111Nov 2030$912.48$410.82$1,323.30$208,868.78
112Dec 2030$914.27$409.03$1,323.30$207,954.51
2030 Total$10,854.02$5,025.58$15,879.6
113Jan 2031$916.06$407.24$1,323.30$207,038.45
114Feb 2031$917.85$405.45$1,323.30$206,120.60
115Mar 2031$919.65$403.65$1,323.30$205,200.95
116Apr 2031$921.45$401.85$1,323.30$204,279.50
117May 2031$923.25$400.05$1,323.30$203,356.25
118Jun 2031$925.06$398.24$1,323.30$202,431.19
119Jul 2031$926.87$396.43$1,323.30$201,504.32
120Aug 2031$928.69$394.61$1,323.30$200,575.63
121Sep 2031$930.51$392.79$1,323.30$199,645.12
122Oct 2031$932.33$390.97$1,323.30$198,712.79
123Nov 2031$934.15$389.15$1,323.30$197,778.64
124Dec 2031$935.98$387.32$1,323.30$196,842.66
2031 Total$11,111.85$4,767.75$15,879.6
125Jan 2032$937.82$385.48$1,323.30$195,904.84
126Feb 2032$939.65$383.65$1,323.30$194,965.19
127Mar 2032$941.49$381.81$1,323.30$194,023.70
128Apr 2032$943.34$379.96$1,323.30$193,080.36
129May 2032$945.18$378.12$1,323.30$192,135.18
130Jun 2032$947.04$376.26$1,323.30$191,188.14
131Jul 2032$948.89$374.41$1,323.30$190,239.25
132Aug 2032$950.75$372.55$1,323.30$189,288.50
133Sep 2032$952.61$370.69$1,323.30$188,335.89
134Oct 2032$954.48$368.82$1,323.30$187,381.41
135Nov 2032$956.34$366.96$1,323.30$186,425.07
136Dec 2032$958.22$365.08$1,323.30$185,466.85
2032 Total$11,375.81$4,503.79$15,879.6
137Jan 2033$960.09$363.21$1,323.30$184,506.76
138Feb 2033$961.97$361.33$1,323.30$183,544.79
139Mar 2033$963.86$359.44$1,323.30$182,580.93
140Apr 2033$965.75$357.55$1,323.30$181,615.18
141May 2033$967.64$355.66$1,323.30$180,647.54
142Jun 2033$969.53$353.77$1,323.30$179,678.01
143Jul 2033$971.43$351.87$1,323.30$178,706.58
144Aug 2033$973.33$349.97$1,323.30$177,733.25
145Sep 2033$975.24$348.06$1,323.30$176,758.01
146Oct 2033$977.15$346.15$1,323.30$175,780.86
147Nov 2033$979.06$344.24$1,323.30$174,801.80
148Dec 2033$980.98$342.32$1,323.30$173,820.82
2033 Total$11,646.03$4,233.57$15,879.6
149Jan 2034$982.90$340.40$1,323.30$172,837.92
150Feb 2034$984.83$338.47$1,323.30$171,853.09
151Mar 2034$986.75$336.55$1,323.30$170,866.34
152Apr 2034$988.69$334.61$1,323.30$169,877.65
153May 2034$990.62$332.68$1,323.30$168,887.03
154Jun 2034$992.56$330.74$1,323.30$167,894.47
155Jul 2034$994.51$328.79$1,323.30$166,899.96
156Aug 2034$996.45$326.85$1,323.30$165,903.51
157Sep 2034$998.41$324.89$1,323.30$164,905.10
158Oct 2034$1,000.36$322.94$1,323.30$163,904.74
159Nov 2034$1,002.32$320.98$1,323.30$162,902.42
160Dec 2034$1,004.28$319.02$1,323.30$161,898.14
2034 Total$11,922.68$3,956.92$15,879.6
161Jan 2035$1,006.25$317.05$1,323.30$160,891.89
162Feb 2035$1,008.22$315.08$1,323.30$159,883.67
163Mar 2035$1,010.19$313.11$1,323.30$158,873.48
164Apr 2035$1,012.17$311.13$1,323.30$157,861.31
165May 2035$1,014.15$309.15$1,323.30$156,847.16
166Jun 2035$1,016.14$307.16$1,323.30$155,831.02
167Jul 2035$1,018.13$305.17$1,323.30$154,812.89
168Aug 2035$1,020.12$303.18$1,323.30$153,792.77
169Sep 2035$1,022.12$301.18$1,323.30$152,770.65
170Oct 2035$1,024.12$299.18$1,323.30$151,746.53
171Nov 2035$1,026.13$297.17$1,323.30$150,720.40
172Dec 2035$1,028.14$295.16$1,323.30$149,692.26
2035 Total$12,205.88$3,673.72$15,879.6
173Jan 2036$1,030.15$293.15$1,323.30$148,662.11
174Feb 2036$1,032.17$291.13$1,323.30$147,629.94
175Mar 2036$1,034.19$289.11$1,323.30$146,595.75
176Apr 2036$1,036.22$287.08$1,323.30$145,559.53
177May 2036$1,038.25$285.05$1,323.30$144,521.28
178Jun 2036$1,040.28$283.02$1,323.30$143,481.00
179Jul 2036$1,042.32$280.98$1,323.30$142,438.68
180Aug 2036$1,044.36$278.94$1,323.30$141,394.32
181Sep 2036$1,046.40$276.90$1,323.30$140,347.92
182Oct 2036$1,048.45$274.85$1,323.30$139,299.47
183Nov 2036$1,050.51$272.79$1,323.30$138,248.96
184Dec 2036$1,052.56$270.74$1,323.30$137,196.40
2036 Total$12,495.86$3,383.74$15,879.6
185Jan 2037$1,054.62$268.68$1,323.30$136,141.78
186Feb 2037$1,056.69$266.61$1,323.30$135,085.09
187Mar 2037$1,058.76$264.54$1,323.30$134,026.33
188Apr 2037$1,060.83$262.47$1,323.30$132,965.50
189May 2037$1,062.91$260.39$1,323.30$131,902.59
190Jun 2037$1,064.99$258.31$1,323.30$130,837.60
191Jul 2037$1,067.08$256.22$1,323.30$129,770.52
192Aug 2037$1,069.17$254.13$1,323.30$128,701.35
193Sep 2037$1,071.26$252.04$1,323.30$127,630.09
194Oct 2037$1,073.36$249.94$1,323.30$126,556.73
195Nov 2037$1,075.46$247.84$1,323.30$125,481.27
196Dec 2037$1,077.57$245.73$1,323.30$124,403.70
2037 Total$12,792.7$3,086.9$15,879.6
197Jan 2038$1,079.68$243.62$1,323.30$123,324.02
198Feb 2038$1,081.79$241.51$1,323.30$122,242.23
199Mar 2038$1,083.91$239.39$1,323.30$121,158.32
200Apr 2038$1,086.03$237.27$1,323.30$120,072.29
201May 2038$1,088.16$235.14$1,323.30$118,984.13
202Jun 2038$1,090.29$233.01$1,323.30$117,893.84
203Jul 2038$1,092.42$230.88$1,323.30$116,801.42
204Aug 2038$1,094.56$228.74$1,323.30$115,706.86
205Sep 2038$1,096.71$226.59$1,323.30$114,610.15
206Oct 2038$1,098.86$224.44$1,323.30$113,511.29
207Nov 2038$1,101.01$222.29$1,323.30$112,410.28
208Dec 2038$1,103.16$220.14$1,323.30$111,307.12
2038 Total$13,096.58$2,783.02$15,879.6
209Jan 2039$1,105.32$217.98$1,323.30$110,201.80
210Feb 2039$1,107.49$215.81$1,323.30$109,094.31
211Mar 2039$1,109.66$213.64$1,323.30$107,984.65
212Apr 2039$1,111.83$211.47$1,323.30$106,872.82
213May 2039$1,114.01$209.29$1,323.30$105,758.81
214Jun 2039$1,116.19$207.11$1,323.30$104,642.62
215Jul 2039$1,118.37$204.93$1,323.30$103,524.25
216Aug 2039$1,120.57$202.73$1,323.30$102,403.68
217Sep 2039$1,122.76$200.54$1,323.30$101,280.92
218Oct 2039$1,124.96$198.34$1,323.30$100,155.96
219Nov 2039$1,127.16$196.14$1,323.30$99,028.80
220Dec 2039$1,129.37$193.93$1,323.30$97,899.43
2039 Total$13,407.69$2,471.91$15,879.6
221Jan 2040$1,131.58$191.72$1,323.30$96,767.85
222Feb 2040$1,133.80$189.50$1,323.30$95,634.05
223Mar 2040$1,136.02$187.28$1,323.30$94,498.03
224Apr 2040$1,138.24$185.06$1,323.30$93,359.79
225May 2040$1,140.47$182.83$1,323.30$92,219.32
226Jun 2040$1,142.70$180.60$1,323.30$91,076.62
227Jul 2040$1,144.94$178.36$1,323.30$89,931.68
228Aug 2040$1,147.18$176.12$1,323.30$88,784.50
229Sep 2040$1,149.43$173.87$1,323.30$87,635.07
230Oct 2040$1,151.68$171.62$1,323.30$86,483.39
231Nov 2040$1,153.94$169.36$1,323.30$85,329.45
232Dec 2040$1,156.20$167.10$1,323.30$84,173.25
2040 Total$13,726.18$2,153.42$15,879.6
233Jan 2041$1,158.46$164.84$1,323.30$83,014.79
234Feb 2041$1,160.73$162.57$1,323.30$81,854.06
235Mar 2041$1,163.00$160.30$1,323.30$80,691.06
236Apr 2041$1,165.28$158.02$1,323.30$79,525.78
237May 2041$1,167.56$155.74$1,323.30$78,358.22
238Jun 2041$1,169.85$153.45$1,323.30$77,188.37
239Jul 2041$1,172.14$151.16$1,323.30$76,016.23
240Aug 2041$1,174.43$148.87$1,323.30$74,841.80
241Sep 2041$1,176.73$146.57$1,323.30$73,665.07
242Oct 2041$1,179.04$144.26$1,323.30$72,486.03
243Nov 2041$1,181.35$141.95$1,323.30$71,304.68
244Dec 2041$1,183.66$139.64$1,323.30$70,121.02
2041 Total$14,052.23$1,827.37$15,879.6
245Jan 2042$1,185.98$137.32$1,323.30$68,935.04
246Feb 2042$1,188.30$135.00$1,323.30$67,746.74
247Mar 2042$1,190.63$132.67$1,323.30$66,556.11
248Apr 2042$1,192.96$130.34$1,323.30$65,363.15
249May 2042$1,195.30$128.00$1,323.30$64,167.85
250Jun 2042$1,197.64$125.66$1,323.30$62,970.21
251Jul 2042$1,199.98$123.32$1,323.30$61,770.23
252Aug 2042$1,202.33$120.97$1,323.30$60,567.90
253Sep 2042$1,204.69$118.61$1,323.30$59,363.21
254Oct 2042$1,207.05$116.25$1,323.30$58,156.16
255Nov 2042$1,209.41$113.89$1,323.30$56,946.75
256Dec 2042$1,211.78$111.52$1,323.30$55,734.97
2042 Total$14,386.05$1,493.55$15,879.6
257Jan 2043$1,214.15$109.15$1,323.30$54,520.82
258Feb 2043$1,216.53$106.77$1,323.30$53,304.29
259Mar 2043$1,218.91$104.39$1,323.30$52,085.38
260Apr 2043$1,221.30$102.00$1,323.30$50,864.08
261May 2043$1,223.69$99.61$1,323.30$49,640.39
262Jun 2043$1,226.09$97.21$1,323.30$48,414.30
263Jul 2043$1,228.49$94.81$1,323.30$47,185.81
264Aug 2043$1,230.89$92.41$1,323.30$45,954.92
265Sep 2043$1,233.30$90.00$1,323.30$44,721.62
266Oct 2043$1,235.72$87.58$1,323.30$43,485.90
267Nov 2043$1,238.14$85.16$1,323.30$42,247.76
268Dec 2043$1,240.56$82.74$1,323.30$41,007.20
2043 Total$14,727.77$1,151.83$15,879.6
269Jan 2044$1,242.99$80.31$1,323.30$39,764.21
270Feb 2044$1,245.43$77.87$1,323.30$38,518.78
271Mar 2044$1,247.87$75.43$1,323.30$37,270.91
272Apr 2044$1,250.31$72.99$1,323.30$36,020.60
273May 2044$1,252.76$70.54$1,323.30$34,767.84
274Jun 2044$1,255.21$68.09$1,323.30$33,512.63
275Jul 2044$1,257.67$65.63$1,323.30$32,254.96
276Aug 2044$1,260.13$63.17$1,323.30$30,994.83
277Sep 2044$1,262.60$60.70$1,323.30$29,732.23
278Oct 2044$1,265.07$58.23$1,323.30$28,467.16
279Nov 2044$1,267.55$55.75$1,323.30$27,199.61
280Dec 2044$1,270.03$53.27$1,323.30$25,929.58
2044 Total$15,077.62$801.98$15,879.6
281Jan 2045$1,272.52$50.78$1,323.30$24,657.06
282Feb 2045$1,275.01$48.29$1,323.30$23,382.05
283Mar 2045$1,277.51$45.79$1,323.30$22,104.54
284Apr 2045$1,280.01$43.29$1,323.30$20,824.53
285May 2045$1,282.52$40.78$1,323.30$19,542.01
286Jun 2045$1,285.03$38.27$1,323.30$18,256.98
287Jul 2045$1,287.55$35.75$1,323.30$16,969.43
288Aug 2045$1,290.07$33.23$1,323.30$15,679.36
289Sep 2045$1,292.59$30.71$1,323.30$14,386.77
290Oct 2045$1,295.13$28.17$1,323.30$13,091.64
291Nov 2045$1,297.66$25.64$1,323.30$11,793.98
292Dec 2045$1,300.20$23.10$1,323.30$10,493.78
2045 Total$15,435.8$443.8$15,879.6
293Jan 2046$1,302.75$20.55$1,323.30$9,191.03
294Feb 2046$1,305.30$18.00$1,323.30$7,885.73
295Mar 2046$1,307.86$15.44$1,323.30$6,577.87
296Apr 2046$1,310.42$12.88$1,323.30$5,267.45
297May 2046$1,312.98$10.32$1,323.30$3,954.47
298Jun 2046$1,315.56$7.74$1,323.30$2,638.91
299Jul 2046$1,318.13$5.17$1,323.30$1,320.78
300Aug 2046$1,320.71$2.59$1,323.30$0.07
2046 Total$10,493.71$92.69$10,586.4