Borrow amount

$300,000

Advertised Rate

1.75

% p.a

Fixed - 1 year

Loan term
25 Years
Repayment frequency
Monthly
Monthly Repayments
$1,235
Number of repayments
300
Total interest paid
$70,610
Total Repayments

$370,610

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Jul 2021$797.87$437.50$1,235.37$299,202.13
2Aug 2021$799.03$436.34$1,235.37$298,403.10
3Sep 2021$800.20$435.17$1,235.37$297,602.90
4Oct 2021$801.37$434.00$1,235.37$296,801.53
5Nov 2021$802.53$432.84$1,235.37$295,999.00
6Dec 2021$803.70$431.67$1,235.37$295,195.30
2021 Total$4,804.7$2,607.52$7,412.22
7Jan 2022$804.88$430.49$1,235.37$294,390.42
8Feb 2022$806.05$429.32$1,235.37$293,584.37
9Mar 2022$807.23$428.14$1,235.37$292,777.14
10Apr 2022$808.40$426.97$1,235.37$291,968.74
11May 2022$809.58$425.79$1,235.37$291,159.16
12Jun 2022$810.76$424.61$1,235.37$290,348.40
13Jul 2022$811.95$423.42$1,235.37$289,536.45
14Aug 2022$813.13$422.24$1,235.37$288,723.32
15Sep 2022$814.32$421.05$1,235.37$287,909.00
16Oct 2022$815.50$419.87$1,235.37$287,093.50
17Nov 2022$816.69$418.68$1,235.37$286,276.81
18Dec 2022$817.88$417.49$1,235.37$285,458.93
2022 Total$9,736.37$5,088.07$14,824.44
19Jan 2023$819.08$416.29$1,235.37$284,639.85
20Feb 2023$820.27$415.10$1,235.37$283,819.58
21Mar 2023$821.47$413.90$1,235.37$282,998.11
22Apr 2023$822.66$412.71$1,235.37$282,175.45
23May 2023$823.86$411.51$1,235.37$281,351.59
24Jun 2023$825.07$410.30$1,235.37$280,526.52
25Jul 2023$826.27$409.10$1,235.37$279,700.25
26Aug 2023$827.47$407.90$1,235.37$278,872.78
27Sep 2023$828.68$406.69$1,235.37$278,044.10
28Oct 2023$829.89$405.48$1,235.37$277,214.21
29Nov 2023$831.10$404.27$1,235.37$276,383.11
30Dec 2023$832.31$403.06$1,235.37$275,550.80
2023 Total$9,908.13$4,916.31$14,824.44
31Jan 2024$833.53$401.84$1,235.37$274,717.27
32Feb 2024$834.74$400.63$1,235.37$273,882.53
33Mar 2024$835.96$399.41$1,235.37$273,046.57
34Apr 2024$837.18$398.19$1,235.37$272,209.39
35May 2024$838.40$396.97$1,235.37$271,370.99
36Jun 2024$839.62$395.75$1,235.37$270,531.37
37Jul 2024$840.85$394.52$1,235.37$269,690.52
38Aug 2024$842.07$393.30$1,235.37$268,848.45
39Sep 2024$843.30$392.07$1,235.37$268,005.15
40Oct 2024$844.53$390.84$1,235.37$267,160.62
41Nov 2024$845.76$389.61$1,235.37$266,314.86
42Dec 2024$846.99$388.38$1,235.37$265,467.87
2024 Total$10,082.93$4,741.51$14,824.44
43Jan 2025$848.23$387.14$1,235.37$264,619.64
44Feb 2025$849.47$385.90$1,235.37$263,770.17
45Mar 2025$850.71$384.66$1,235.37$262,919.46
46Apr 2025$851.95$383.42$1,235.37$262,067.51
47May 2025$853.19$382.18$1,235.37$261,214.32
48Jun 2025$854.43$380.94$1,235.37$260,359.89
49Jul 2025$855.68$379.69$1,235.37$259,504.21
50Aug 2025$856.93$378.44$1,235.37$258,647.28
51Sep 2025$858.18$377.19$1,235.37$257,789.10
52Oct 2025$859.43$375.94$1,235.37$256,929.67
53Nov 2025$860.68$374.69$1,235.37$256,068.99
54Dec 2025$861.94$373.43$1,235.37$255,207.05
2025 Total$10,260.82$4,563.62$14,824.44
55Jan 2026$863.19$372.18$1,235.37$254,343.86
56Feb 2026$864.45$370.92$1,235.37$253,479.41
57Mar 2026$865.71$369.66$1,235.37$252,613.70
58Apr 2026$866.98$368.39$1,235.37$251,746.72
59May 2026$868.24$367.13$1,235.37$250,878.48
60Jun 2026$869.51$365.86$1,235.37$250,008.97
61Jul 2026$870.77$364.60$1,235.37$249,138.20
62Aug 2026$872.04$363.33$1,235.37$248,266.16
63Sep 2026$873.32$362.05$1,235.37$247,392.84
64Oct 2026$874.59$360.78$1,235.37$246,518.25
65Nov 2026$875.86$359.51$1,235.37$245,642.39
66Dec 2026$877.14$358.23$1,235.37$244,765.25
2026 Total$10,441.8$4,382.64$14,824.44
67Jan 2027$878.42$356.95$1,235.37$243,886.83
68Feb 2027$879.70$355.67$1,235.37$243,007.13
69Mar 2027$880.98$354.39$1,235.37$242,126.15
70Apr 2027$882.27$353.10$1,235.37$241,243.88
71May 2027$883.56$351.81$1,235.37$240,360.32
72Jun 2027$884.84$350.53$1,235.37$239,475.48
73Jul 2027$886.13$349.24$1,235.37$238,589.35
74Aug 2027$887.43$347.94$1,235.37$237,701.92
75Sep 2027$888.72$346.65$1,235.37$236,813.20
76Oct 2027$890.02$345.35$1,235.37$235,923.18
77Nov 2027$891.32$344.05$1,235.37$235,031.86
78Dec 2027$892.62$342.75$1,235.37$234,139.24
2027 Total$10,626.01$4,198.43$14,824.44
79Jan 2028$893.92$341.45$1,235.37$233,245.32
80Feb 2028$895.22$340.15$1,235.37$232,350.10
81Mar 2028$896.53$338.84$1,235.37$231,453.57
82Apr 2028$897.83$337.54$1,235.37$230,555.74
83May 2028$899.14$336.23$1,235.37$229,656.60
84Jun 2028$900.45$334.92$1,235.37$228,756.15
85Jul 2028$901.77$333.60$1,235.37$227,854.38
86Aug 2028$903.08$332.29$1,235.37$226,951.30
87Sep 2028$904.40$330.97$1,235.37$226,046.90
88Oct 2028$905.72$329.65$1,235.37$225,141.18
89Nov 2028$907.04$328.33$1,235.37$224,234.14
90Dec 2028$908.36$327.01$1,235.37$223,325.78
2028 Total$10,813.46$4,010.98$14,824.44
91Jan 2029$909.69$325.68$1,235.37$222,416.09
92Feb 2029$911.01$324.36$1,235.37$221,505.08
93Mar 2029$912.34$323.03$1,235.37$220,592.74
94Apr 2029$913.67$321.70$1,235.37$219,679.07
95May 2029$915.00$320.37$1,235.37$218,764.07
96Jun 2029$916.34$319.03$1,235.37$217,847.73
97Jul 2029$917.68$317.69$1,235.37$216,930.05
98Aug 2029$919.01$316.36$1,235.37$216,011.04
99Sep 2029$920.35$315.02$1,235.37$215,090.69
100Oct 2029$921.70$313.67$1,235.37$214,168.99
101Nov 2029$923.04$312.33$1,235.37$213,245.95
102Dec 2029$924.39$310.98$1,235.37$212,321.56
2029 Total$11,004.22$3,820.22$14,824.44
103Jan 2030$925.73$309.64$1,235.37$211,395.83
104Feb 2030$927.08$308.29$1,235.37$210,468.75
105Mar 2030$928.44$306.93$1,235.37$209,540.31
106Apr 2030$929.79$305.58$1,235.37$208,610.52
107May 2030$931.15$304.22$1,235.37$207,679.37
108Jun 2030$932.50$302.87$1,235.37$206,746.87
109Jul 2030$933.86$301.51$1,235.37$205,813.01
110Aug 2030$935.23$300.14$1,235.37$204,877.78
111Sep 2030$936.59$298.78$1,235.37$203,941.19
112Oct 2030$937.96$297.41$1,235.37$203,003.23
113Nov 2030$939.32$296.05$1,235.37$202,063.91
114Dec 2030$940.69$294.68$1,235.37$201,123.22
2030 Total$11,198.34$3,626.1$14,824.44
115Jan 2031$942.07$293.30$1,235.37$200,181.15
116Feb 2031$943.44$291.93$1,235.37$199,237.71
117Mar 2031$944.82$290.55$1,235.37$198,292.89
118Apr 2031$946.19$289.18$1,235.37$197,346.70
119May 2031$947.57$287.80$1,235.37$196,399.13
120Jun 2031$948.95$286.42$1,235.37$195,450.18
121Jul 2031$950.34$285.03$1,235.37$194,499.84
122Aug 2031$951.72$283.65$1,235.37$193,548.12
123Sep 2031$953.11$282.26$1,235.37$192,595.01
124Oct 2031$954.50$280.87$1,235.37$191,640.51
125Nov 2031$955.89$279.48$1,235.37$190,684.62
126Dec 2031$957.29$278.08$1,235.37$189,727.33
2031 Total$11,395.89$3,428.55$14,824.44
127Jan 2032$958.68$276.69$1,235.37$188,768.65
128Feb 2032$960.08$275.29$1,235.37$187,808.57
129Mar 2032$961.48$273.89$1,235.37$186,847.09
130Apr 2032$962.88$272.49$1,235.37$185,884.21
131May 2032$964.29$271.08$1,235.37$184,919.92
132Jun 2032$965.70$269.67$1,235.37$183,954.22
133Jul 2032$967.10$268.27$1,235.37$182,987.12
134Aug 2032$968.51$266.86$1,235.37$182,018.61
135Sep 2032$969.93$265.44$1,235.37$181,048.68
136Oct 2032$971.34$264.03$1,235.37$180,077.34
137Nov 2032$972.76$262.61$1,235.37$179,104.58
138Dec 2032$974.18$261.19$1,235.37$178,130.40
2032 Total$11,596.93$3,227.51$14,824.44
139Jan 2033$975.60$259.77$1,235.37$177,154.80
140Feb 2033$977.02$258.35$1,235.37$176,177.78
141Mar 2033$978.44$256.93$1,235.37$175,199.34
142Apr 2033$979.87$255.50$1,235.37$174,219.47
143May 2033$981.30$254.07$1,235.37$173,238.17
144Jun 2033$982.73$252.64$1,235.37$172,255.44
145Jul 2033$984.16$251.21$1,235.37$171,271.28
146Aug 2033$985.60$249.77$1,235.37$170,285.68
147Sep 2033$987.04$248.33$1,235.37$169,298.64
148Oct 2033$988.48$246.89$1,235.37$168,310.16
149Nov 2033$989.92$245.45$1,235.37$167,320.24
150Dec 2033$991.36$244.01$1,235.37$166,328.88
2033 Total$11,801.52$3,022.92$14,824.44
151Jan 2034$992.81$242.56$1,235.37$165,336.07
152Feb 2034$994.25$241.12$1,235.37$164,341.82
153Mar 2034$995.70$239.67$1,235.37$163,346.12
154Apr 2034$997.16$238.21$1,235.37$162,348.96
155May 2034$998.61$236.76$1,235.37$161,350.35
156Jun 2034$1,000.07$235.30$1,235.37$160,350.28
157Jul 2034$1,001.53$233.84$1,235.37$159,348.75
158Aug 2034$1,002.99$232.38$1,235.37$158,345.76
159Sep 2034$1,004.45$230.92$1,235.37$157,341.31
160Oct 2034$1,005.91$229.46$1,235.37$156,335.40
161Nov 2034$1,007.38$227.99$1,235.37$155,328.02
162Dec 2034$1,008.85$226.52$1,235.37$154,319.17
2034 Total$12,009.71$2,814.73$14,824.44
163Jan 2035$1,010.32$225.05$1,235.37$153,308.85
164Feb 2035$1,011.79$223.58$1,235.37$152,297.06
165Mar 2035$1,013.27$222.10$1,235.37$151,283.79
166Apr 2035$1,014.75$220.62$1,235.37$150,269.04
167May 2035$1,016.23$219.14$1,235.37$149,252.81
168Jun 2035$1,017.71$217.66$1,235.37$148,235.10
169Jul 2035$1,019.19$216.18$1,235.37$147,215.91
170Aug 2035$1,020.68$214.69$1,235.37$146,195.23
171Sep 2035$1,022.17$213.20$1,235.37$145,173.06
172Oct 2035$1,023.66$211.71$1,235.37$144,149.40
173Nov 2035$1,025.15$210.22$1,235.37$143,124.25
174Dec 2035$1,026.65$208.72$1,235.37$142,097.60
2035 Total$12,221.57$2,602.87$14,824.44
175Jan 2036$1,028.14$207.23$1,235.37$141,069.46
176Feb 2036$1,029.64$205.73$1,235.37$140,039.82
177Mar 2036$1,031.15$204.22$1,235.37$139,008.67
178Apr 2036$1,032.65$202.72$1,235.37$137,976.02
179May 2036$1,034.15$201.22$1,235.37$136,941.87
180Jun 2036$1,035.66$199.71$1,235.37$135,906.21
181Jul 2036$1,037.17$198.20$1,235.37$134,869.04
182Aug 2036$1,038.69$196.68$1,235.37$133,830.35
183Sep 2036$1,040.20$195.17$1,235.37$132,790.15
184Oct 2036$1,041.72$193.65$1,235.37$131,748.43
185Nov 2036$1,043.24$192.13$1,235.37$130,705.19
186Dec 2036$1,044.76$190.61$1,235.37$129,660.43
2036 Total$12,437.17$2,387.27$14,824.44
187Jan 2037$1,046.28$189.09$1,235.37$128,614.15
188Feb 2037$1,047.81$187.56$1,235.37$127,566.34
189Mar 2037$1,049.34$186.03$1,235.37$126,517.00
190Apr 2037$1,050.87$184.50$1,235.37$125,466.13
191May 2037$1,052.40$182.97$1,235.37$124,413.73
192Jun 2037$1,053.93$181.44$1,235.37$123,359.80
193Jul 2037$1,055.47$179.90$1,235.37$122,304.33
194Aug 2037$1,057.01$178.36$1,235.37$121,247.32
195Sep 2037$1,058.55$176.82$1,235.37$120,188.77
196Oct 2037$1,060.09$175.28$1,235.37$119,128.68
197Nov 2037$1,061.64$173.73$1,235.37$118,067.04
198Dec 2037$1,063.19$172.18$1,235.37$117,003.85
2037 Total$12,656.58$2,167.86$14,824.44
199Jan 2038$1,064.74$170.63$1,235.37$115,939.11
200Feb 2038$1,066.29$169.08$1,235.37$114,872.82
201Mar 2038$1,067.85$167.52$1,235.37$113,804.97
202Apr 2038$1,069.40$165.97$1,235.37$112,735.57
203May 2038$1,070.96$164.41$1,235.37$111,664.61
204Jun 2038$1,072.53$162.84$1,235.37$110,592.08
205Jul 2038$1,074.09$161.28$1,235.37$109,517.99
206Aug 2038$1,075.66$159.71$1,235.37$108,442.33
207Sep 2038$1,077.22$158.15$1,235.37$107,365.11
208Oct 2038$1,078.80$156.57$1,235.37$106,286.31
209Nov 2038$1,080.37$155.00$1,235.37$105,205.94
210Dec 2038$1,081.94$153.43$1,235.37$104,124.00
2038 Total$12,879.85$1,944.59$14,824.44
211Jan 2039$1,083.52$151.85$1,235.37$103,040.48
212Feb 2039$1,085.10$150.27$1,235.37$101,955.38
213Mar 2039$1,086.69$148.68$1,235.37$100,868.69
214Apr 2039$1,088.27$147.10$1,235.37$99,780.42
215May 2039$1,089.86$145.51$1,235.37$98,690.56
216Jun 2039$1,091.45$143.92$1,235.37$97,599.11
217Jul 2039$1,093.04$142.33$1,235.37$96,506.07
218Aug 2039$1,094.63$140.74$1,235.37$95,411.44
219Sep 2039$1,096.23$139.14$1,235.37$94,315.21
220Oct 2039$1,097.83$137.54$1,235.37$93,217.38
221Nov 2039$1,099.43$135.94$1,235.37$92,117.95
222Dec 2039$1,101.03$134.34$1,235.37$91,016.92
2039 Total$13,107.08$1,717.36$14,824.44
223Jan 2040$1,102.64$132.73$1,235.37$89,914.28
224Feb 2040$1,104.25$131.12$1,235.37$88,810.03
225Mar 2040$1,105.86$129.51$1,235.37$87,704.17
226Apr 2040$1,107.47$127.90$1,235.37$86,596.70
227May 2040$1,109.08$126.29$1,235.37$85,487.62
228Jun 2040$1,110.70$124.67$1,235.37$84,376.92
229Jul 2040$1,112.32$123.05$1,235.37$83,264.60
230Aug 2040$1,113.94$121.43$1,235.37$82,150.66
231Sep 2040$1,115.57$119.80$1,235.37$81,035.09
232Oct 2040$1,117.19$118.18$1,235.37$79,917.90
233Nov 2040$1,118.82$116.55$1,235.37$78,799.08
234Dec 2040$1,120.45$114.92$1,235.37$77,678.63
2040 Total$13,338.29$1,486.15$14,824.44
235Jan 2041$1,122.09$113.28$1,235.37$76,556.54
236Feb 2041$1,123.73$111.64$1,235.37$75,432.81
237Mar 2041$1,125.36$110.01$1,235.37$74,307.45
238Apr 2041$1,127.00$108.37$1,235.37$73,180.45
239May 2041$1,128.65$106.72$1,235.37$72,051.80
240Jun 2041$1,130.29$105.08$1,235.37$70,921.51
241Jul 2041$1,131.94$103.43$1,235.37$69,789.57
242Aug 2041$1,133.59$101.78$1,235.37$68,655.98
243Sep 2041$1,135.25$100.12$1,235.37$67,520.73
244Oct 2041$1,136.90$98.47$1,235.37$66,383.83
245Nov 2041$1,138.56$96.81$1,235.37$65,245.27
246Dec 2041$1,140.22$95.15$1,235.37$64,105.05
2041 Total$13,573.58$1,250.86$14,824.44
247Jan 2042$1,141.88$93.49$1,235.37$62,963.17
248Feb 2042$1,143.55$91.82$1,235.37$61,819.62
249Mar 2042$1,145.22$90.15$1,235.37$60,674.40
250Apr 2042$1,146.89$88.48$1,235.37$59,527.51
251May 2042$1,148.56$86.81$1,235.37$58,378.95
252Jun 2042$1,150.23$85.14$1,235.37$57,228.72
253Jul 2042$1,151.91$83.46$1,235.37$56,076.81
254Aug 2042$1,153.59$81.78$1,235.37$54,923.22
255Sep 2042$1,155.27$80.10$1,235.37$53,767.95
256Oct 2042$1,156.96$78.41$1,235.37$52,610.99
257Nov 2042$1,158.65$76.72$1,235.37$51,452.34
258Dec 2042$1,160.34$75.03$1,235.37$50,292.00
2042 Total$13,813.05$1,011.39$14,824.44
259Jan 2043$1,162.03$73.34$1,235.37$49,129.97
260Feb 2043$1,163.72$71.65$1,235.37$47,966.25
261Mar 2043$1,165.42$69.95$1,235.37$46,800.83
262Apr 2043$1,167.12$68.25$1,235.37$45,633.71
263May 2043$1,168.82$66.55$1,235.37$44,464.89
264Jun 2043$1,170.53$64.84$1,235.37$43,294.36
265Jul 2043$1,172.23$63.14$1,235.37$42,122.13
266Aug 2043$1,173.94$61.43$1,235.37$40,948.19
267Sep 2043$1,175.65$59.72$1,235.37$39,772.54
268Oct 2043$1,177.37$58.00$1,235.37$38,595.17
269Nov 2043$1,179.09$56.28$1,235.37$37,416.08
270Dec 2043$1,180.80$54.57$1,235.37$36,235.28
2043 Total$14,056.72$767.72$14,824.44
271Jan 2044$1,182.53$52.84$1,235.37$35,052.75
272Feb 2044$1,184.25$51.12$1,235.37$33,868.50
273Mar 2044$1,185.98$49.39$1,235.37$32,682.52
274Apr 2044$1,187.71$47.66$1,235.37$31,494.81
275May 2044$1,189.44$45.93$1,235.37$30,305.37
276Jun 2044$1,191.17$44.20$1,235.37$29,114.20
277Jul 2044$1,192.91$42.46$1,235.37$27,921.29
278Aug 2044$1,194.65$40.72$1,235.37$26,726.64
279Sep 2044$1,196.39$38.98$1,235.37$25,530.25
280Oct 2044$1,198.14$37.23$1,235.37$24,332.11
281Nov 2044$1,199.89$35.48$1,235.37$23,132.22
282Dec 2044$1,201.64$33.73$1,235.37$21,930.58
2044 Total$14,304.7$519.74$14,824.44
283Jan 2045$1,203.39$31.98$1,235.37$20,727.19
284Feb 2045$1,205.14$30.23$1,235.37$19,522.05
285Mar 2045$1,206.90$28.47$1,235.37$18,315.15
286Apr 2045$1,208.66$26.71$1,235.37$17,106.49
287May 2045$1,210.42$24.95$1,235.37$15,896.07
288Jun 2045$1,212.19$23.18$1,235.37$14,683.88
289Jul 2045$1,213.96$21.41$1,235.37$13,469.92
290Aug 2045$1,215.73$19.64$1,235.37$12,254.19
291Sep 2045$1,217.50$17.87$1,235.37$11,036.69
292Oct 2045$1,219.27$16.10$1,235.37$9,817.42
293Nov 2045$1,221.05$14.32$1,235.37$8,596.37
294Dec 2045$1,222.83$12.54$1,235.37$7,373.54
2045 Total$14,557.04$267.4$14,824.44
295Jan 2046$1,224.62$10.75$1,235.37$6,148.92
296Feb 2046$1,226.40$8.97$1,235.37$4,922.52
297Mar 2046$1,228.19$7.18$1,235.37$3,694.33
298Apr 2046$1,229.98$5.39$1,235.37$2,464.35
299May 2046$1,231.78$3.59$1,235.37$1,232.57
300Jun 2046$1,232.57$1.80$1,234.37$0.00
2046 Total$7,373.54$37.68$7,411.22