Borrow amount

$300,000

Advertised Rate

1.95

% p.a

Fixed - 3 years

Loan term
25 Years
Repayment frequency
Monthly
Monthly Repayments
$1,264
Number of repayments
300
Total interest paid
$79,282
Total Repayments

$379,281

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Sep 2021$776.77$487.50$1,264.27$299,223.23
2Oct 2021$778.03$486.24$1,264.27$298,445.20
3Nov 2021$779.30$484.97$1,264.27$297,665.90
4Dec 2021$780.56$483.71$1,264.27$296,885.34
2021 Total$3,114.66$1,942.42$5,057.08
5Jan 2022$781.83$482.44$1,264.27$296,103.51
6Feb 2022$783.10$481.17$1,264.27$295,320.41
7Mar 2022$784.37$479.90$1,264.27$294,536.04
8Apr 2022$785.65$478.62$1,264.27$293,750.39
9May 2022$786.93$477.34$1,264.27$292,963.46
10Jun 2022$788.20$476.07$1,264.27$292,175.26
11Jul 2022$789.49$474.78$1,264.27$291,385.77
12Aug 2022$790.77$473.50$1,264.27$290,595.00
13Sep 2022$792.05$472.22$1,264.27$289,802.95
14Oct 2022$793.34$470.93$1,264.27$289,009.61
15Nov 2022$794.63$469.64$1,264.27$288,214.98
16Dec 2022$795.92$468.35$1,264.27$287,419.06
2022 Total$9,466.28$5,704.96$15,171.24
17Jan 2023$797.21$467.06$1,264.27$286,621.85
18Feb 2023$798.51$465.76$1,264.27$285,823.34
19Mar 2023$799.81$464.46$1,264.27$285,023.53
20Apr 2023$801.11$463.16$1,264.27$284,222.42
21May 2023$802.41$461.86$1,264.27$283,420.01
22Jun 2023$803.71$460.56$1,264.27$282,616.30
23Jul 2023$805.02$459.25$1,264.27$281,811.28
24Aug 2023$806.33$457.94$1,264.27$281,004.95
25Sep 2023$807.64$456.63$1,264.27$280,197.31
26Oct 2023$808.95$455.32$1,264.27$279,388.36
27Nov 2023$810.26$454.01$1,264.27$278,578.10
28Dec 2023$811.58$452.69$1,264.27$277,766.52
2023 Total$9,652.54$5,518.7$15,171.24
29Jan 2024$812.90$451.37$1,264.27$276,953.62
30Feb 2024$814.22$450.05$1,264.27$276,139.40
31Mar 2024$815.54$448.73$1,264.27$275,323.86
32Apr 2024$816.87$447.40$1,264.27$274,506.99
33May 2024$818.20$446.07$1,264.27$273,688.79
34Jun 2024$819.53$444.74$1,264.27$272,869.26
35Jul 2024$820.86$443.41$1,264.27$272,048.40
36Aug 2024$822.19$442.08$1,264.27$271,226.21
37Sep 2024$823.53$440.74$1,264.27$270,402.68
38Oct 2024$824.87$439.40$1,264.27$269,577.81
39Nov 2024$826.21$438.06$1,264.27$268,751.60
40Dec 2024$827.55$436.72$1,264.27$267,924.05
2024 Total$9,842.47$5,328.77$15,171.24
41Jan 2025$828.89$435.38$1,264.27$267,095.16
42Feb 2025$830.24$434.03$1,264.27$266,264.92
43Mar 2025$831.59$432.68$1,264.27$265,433.33
44Apr 2025$832.94$431.33$1,264.27$264,600.39
45May 2025$834.29$429.98$1,264.27$263,766.10
46Jun 2025$835.65$428.62$1,264.27$262,930.45
47Jul 2025$837.01$427.26$1,264.27$262,093.44
48Aug 2025$838.37$425.90$1,264.27$261,255.07
49Sep 2025$839.73$424.54$1,264.27$260,415.34
50Oct 2025$841.10$423.17$1,264.27$259,574.24
51Nov 2025$842.46$421.81$1,264.27$258,731.78
52Dec 2025$843.83$420.44$1,264.27$257,887.95
2025 Total$10,036.1$5,135.14$15,171.24
53Jan 2026$845.20$419.07$1,264.27$257,042.75
54Feb 2026$846.58$417.69$1,264.27$256,196.17
55Mar 2026$847.95$416.32$1,264.27$255,348.22
56Apr 2026$849.33$414.94$1,264.27$254,498.89
57May 2026$850.71$413.56$1,264.27$253,648.18
58Jun 2026$852.09$412.18$1,264.27$252,796.09
59Jul 2026$853.48$410.79$1,264.27$251,942.61
60Aug 2026$854.86$409.41$1,264.27$251,087.75
61Sep 2026$856.25$408.02$1,264.27$250,231.50
62Oct 2026$857.64$406.63$1,264.27$249,373.86
63Nov 2026$859.04$405.23$1,264.27$248,514.82
64Dec 2026$860.43$403.84$1,264.27$247,654.39
2026 Total$10,233.56$4,937.68$15,171.24
65Jan 2027$861.83$402.44$1,264.27$246,792.56
66Feb 2027$863.23$401.04$1,264.27$245,929.33
67Mar 2027$864.63$399.64$1,264.27$245,064.70
68Apr 2027$866.04$398.23$1,264.27$244,198.66
69May 2027$867.45$396.82$1,264.27$243,331.21
70Jun 2027$868.86$395.41$1,264.27$242,462.35
71Jul 2027$870.27$394.00$1,264.27$241,592.08
72Aug 2027$871.68$392.59$1,264.27$240,720.40
73Sep 2027$873.10$391.17$1,264.27$239,847.30
74Oct 2027$874.52$389.75$1,264.27$238,972.78
75Nov 2027$875.94$388.33$1,264.27$238,096.84
76Dec 2027$877.36$386.91$1,264.27$237,219.48
2027 Total$10,434.91$4,736.33$15,171.24
77Jan 2028$878.79$385.48$1,264.27$236,340.69
78Feb 2028$880.22$384.05$1,264.27$235,460.47
79Mar 2028$881.65$382.62$1,264.27$234,578.82
80Apr 2028$883.08$381.19$1,264.27$233,695.74
81May 2028$884.51$379.76$1,264.27$232,811.23
82Jun 2028$885.95$378.32$1,264.27$231,925.28
83Jul 2028$887.39$376.88$1,264.27$231,037.89
84Aug 2028$888.83$375.44$1,264.27$230,149.06
85Sep 2028$890.28$373.99$1,264.27$229,258.78
86Oct 2028$891.72$372.55$1,264.27$228,367.06
87Nov 2028$893.17$371.10$1,264.27$227,473.89
88Dec 2028$894.62$369.65$1,264.27$226,579.27
2028 Total$10,640.21$4,531.03$15,171.24
89Jan 2029$896.08$368.19$1,264.27$225,683.19
90Feb 2029$897.53$366.74$1,264.27$224,785.66
91Mar 2029$898.99$365.28$1,264.27$223,886.67
92Apr 2029$900.45$363.82$1,264.27$222,986.22
93May 2029$901.92$362.35$1,264.27$222,084.30
94Jun 2029$903.38$360.89$1,264.27$221,180.92
95Jul 2029$904.85$359.42$1,264.27$220,276.07
96Aug 2029$906.32$357.95$1,264.27$219,369.75
97Sep 2029$907.79$356.48$1,264.27$218,461.96
98Oct 2029$909.27$355.00$1,264.27$217,552.69
99Nov 2029$910.75$353.52$1,264.27$216,641.94
100Dec 2029$912.23$352.04$1,264.27$215,729.71
2029 Total$10,849.56$4,321.68$15,171.24
101Jan 2030$913.71$350.56$1,264.27$214,816.00
102Feb 2030$915.19$349.08$1,264.27$213,900.81
103Mar 2030$916.68$347.59$1,264.27$212,984.13
104Apr 2030$918.17$346.10$1,264.27$212,065.96
105May 2030$919.66$344.61$1,264.27$211,146.30
106Jun 2030$921.16$343.11$1,264.27$210,225.14
107Jul 2030$922.65$341.62$1,264.27$209,302.49
108Aug 2030$924.15$340.12$1,264.27$208,378.34
109Sep 2030$925.66$338.61$1,264.27$207,452.68
110Oct 2030$927.16$337.11$1,264.27$206,525.52
111Nov 2030$928.67$335.60$1,264.27$205,596.85
112Dec 2030$930.18$334.09$1,264.27$204,666.67
2030 Total$11,063.04$4,108.2$15,171.24
113Jan 2031$931.69$332.58$1,264.27$203,734.98
114Feb 2031$933.20$331.07$1,264.27$202,801.78
115Mar 2031$934.72$329.55$1,264.27$201,867.06
116Apr 2031$936.24$328.03$1,264.27$200,930.82
117May 2031$937.76$326.51$1,264.27$199,993.06
118Jun 2031$939.28$324.99$1,264.27$199,053.78
119Jul 2031$940.81$323.46$1,264.27$198,112.97
120Aug 2031$942.34$321.93$1,264.27$197,170.63
121Sep 2031$943.87$320.40$1,264.27$196,226.76
122Oct 2031$945.40$318.87$1,264.27$195,281.36
123Nov 2031$946.94$317.33$1,264.27$194,334.42
124Dec 2031$948.48$315.79$1,264.27$193,385.94
2031 Total$11,280.73$3,890.51$15,171.24
125Jan 2032$950.02$314.25$1,264.27$192,435.92
126Feb 2032$951.56$312.71$1,264.27$191,484.36
127Mar 2032$953.11$311.16$1,264.27$190,531.25
128Apr 2032$954.66$309.61$1,264.27$189,576.59
129May 2032$956.21$308.06$1,264.27$188,620.38
130Jun 2032$957.76$306.51$1,264.27$187,662.62
131Jul 2032$959.32$304.95$1,264.27$186,703.30
132Aug 2032$960.88$303.39$1,264.27$185,742.42
133Sep 2032$962.44$301.83$1,264.27$184,779.98
134Oct 2032$964.00$300.27$1,264.27$183,815.98
135Nov 2032$965.57$298.70$1,264.27$182,850.41
136Dec 2032$967.14$297.13$1,264.27$181,883.27
2032 Total$11,502.67$3,668.57$15,171.24
137Jan 2033$968.71$295.56$1,264.27$180,914.56
138Feb 2033$970.28$293.99$1,264.27$179,944.28
139Mar 2033$971.86$292.41$1,264.27$178,972.42
140Apr 2033$973.44$290.83$1,264.27$177,998.98
141May 2033$975.02$289.25$1,264.27$177,023.96
142Jun 2033$976.61$287.66$1,264.27$176,047.35
143Jul 2033$978.19$286.08$1,264.27$175,069.16
144Aug 2033$979.78$284.49$1,264.27$174,089.38
145Sep 2033$981.37$282.90$1,264.27$173,108.01
146Oct 2033$982.97$281.30$1,264.27$172,125.04
147Nov 2033$984.57$279.70$1,264.27$171,140.47
148Dec 2033$986.17$278.10$1,264.27$170,154.30
2033 Total$11,728.97$3,442.27$15,171.24
149Jan 2034$987.77$276.50$1,264.27$169,166.53
150Feb 2034$989.37$274.90$1,264.27$168,177.16
151Mar 2034$990.98$273.29$1,264.27$167,186.18
152Apr 2034$992.59$271.68$1,264.27$166,193.59
153May 2034$994.21$270.06$1,264.27$165,199.38
154Jun 2034$995.82$268.45$1,264.27$164,203.56
155Jul 2034$997.44$266.83$1,264.27$163,206.12
156Aug 2034$999.06$265.21$1,264.27$162,207.06
157Sep 2034$1,000.68$263.59$1,264.27$161,206.38
158Oct 2034$1,002.31$261.96$1,264.27$160,204.07
159Nov 2034$1,003.94$260.33$1,264.27$159,200.13
160Dec 2034$1,005.57$258.70$1,264.27$158,194.56
2034 Total$11,959.74$3,211.5$15,171.24
161Jan 2035$1,007.20$257.07$1,264.27$157,187.36
162Feb 2035$1,008.84$255.43$1,264.27$156,178.52
163Mar 2035$1,010.48$253.79$1,264.27$155,168.04
164Apr 2035$1,012.12$252.15$1,264.27$154,155.92
165May 2035$1,013.77$250.50$1,264.27$153,142.15
166Jun 2035$1,015.41$248.86$1,264.27$152,126.74
167Jul 2035$1,017.06$247.21$1,264.27$151,109.68
168Aug 2035$1,018.72$245.55$1,264.27$150,090.96
169Sep 2035$1,020.37$243.90$1,264.27$149,070.59
170Oct 2035$1,022.03$242.24$1,264.27$148,048.56
171Nov 2035$1,023.69$240.58$1,264.27$147,024.87
172Dec 2035$1,025.35$238.92$1,264.27$145,999.52
2035 Total$12,195.04$2,976.2$15,171.24
173Jan 2036$1,027.02$237.25$1,264.27$144,972.50
174Feb 2036$1,028.69$235.58$1,264.27$143,943.81
175Mar 2036$1,030.36$233.91$1,264.27$142,913.45
176Apr 2036$1,032.04$232.23$1,264.27$141,881.41
177May 2036$1,033.71$230.56$1,264.27$140,847.70
178Jun 2036$1,035.39$228.88$1,264.27$139,812.31
179Jul 2036$1,037.07$227.20$1,264.27$138,775.24
180Aug 2036$1,038.76$225.51$1,264.27$137,736.48
181Sep 2036$1,040.45$223.82$1,264.27$136,696.03
182Oct 2036$1,042.14$222.13$1,264.27$135,653.89
183Nov 2036$1,043.83$220.44$1,264.27$134,610.06
184Dec 2036$1,045.53$218.74$1,264.27$133,564.53
2036 Total$12,434.99$2,736.25$15,171.24
185Jan 2037$1,047.23$217.04$1,264.27$132,517.30
186Feb 2037$1,048.93$215.34$1,264.27$131,468.37
187Mar 2037$1,050.63$213.64$1,264.27$130,417.74
188Apr 2037$1,052.34$211.93$1,264.27$129,365.40
189May 2037$1,054.05$210.22$1,264.27$128,311.35
190Jun 2037$1,055.76$208.51$1,264.27$127,255.59
191Jul 2037$1,057.48$206.79$1,264.27$126,198.11
192Aug 2037$1,059.20$205.07$1,264.27$125,138.91
193Sep 2037$1,060.92$203.35$1,264.27$124,077.99
194Oct 2037$1,062.64$201.63$1,264.27$123,015.35
195Nov 2037$1,064.37$199.90$1,264.27$121,950.98
196Dec 2037$1,066.10$198.17$1,264.27$120,884.88
2037 Total$12,679.65$2,491.59$15,171.24
197Jan 2038$1,067.83$196.44$1,264.27$119,817.05
198Feb 2038$1,069.57$194.70$1,264.27$118,747.48
199Mar 2038$1,071.31$192.96$1,264.27$117,676.17
200Apr 2038$1,073.05$191.22$1,264.27$116,603.12
201May 2038$1,074.79$189.48$1,264.27$115,528.33
202Jun 2038$1,076.54$187.73$1,264.27$114,451.79
203Jul 2038$1,078.29$185.98$1,264.27$113,373.50
204Aug 2038$1,080.04$184.23$1,264.27$112,293.46
205Sep 2038$1,081.79$182.48$1,264.27$111,211.67
206Oct 2038$1,083.55$180.72$1,264.27$110,128.12
207Nov 2038$1,085.31$178.96$1,264.27$109,042.81
208Dec 2038$1,087.08$177.19$1,264.27$107,955.73
2038 Total$12,929.15$2,242.09$15,171.24
209Jan 2039$1,088.84$175.43$1,264.27$106,866.89
210Feb 2039$1,090.61$173.66$1,264.27$105,776.28
211Mar 2039$1,092.38$171.89$1,264.27$104,683.90
212Apr 2039$1,094.16$170.11$1,264.27$103,589.74
213May 2039$1,095.94$168.33$1,264.27$102,493.80
214Jun 2039$1,097.72$166.55$1,264.27$101,396.08
215Jul 2039$1,099.50$164.77$1,264.27$100,296.58
216Aug 2039$1,101.29$162.98$1,264.27$99,195.29
217Sep 2039$1,103.08$161.19$1,264.27$98,092.21
218Oct 2039$1,104.87$159.40$1,264.27$96,987.34
219Nov 2039$1,106.67$157.60$1,264.27$95,880.67
220Dec 2039$1,108.46$155.81$1,264.27$94,772.21
2039 Total$13,183.52$1,987.72$15,171.24
221Jan 2040$1,110.27$154.00$1,264.27$93,661.94
222Feb 2040$1,112.07$152.20$1,264.27$92,549.87
223Mar 2040$1,113.88$150.39$1,264.27$91,435.99
224Apr 2040$1,115.69$148.58$1,264.27$90,320.30
225May 2040$1,117.50$146.77$1,264.27$89,202.80
226Jun 2040$1,119.32$144.95$1,264.27$88,083.48
227Jul 2040$1,121.13$143.14$1,264.27$86,962.35
228Aug 2040$1,122.96$141.31$1,264.27$85,839.39
229Sep 2040$1,124.78$139.49$1,264.27$84,714.61
230Oct 2040$1,126.61$137.66$1,264.27$83,588.00
231Nov 2040$1,128.44$135.83$1,264.27$82,459.56
232Dec 2040$1,130.27$134.00$1,264.27$81,329.29
2040 Total$13,442.92$1,728.32$15,171.24
233Jan 2041$1,132.11$132.16$1,264.27$80,197.18
234Feb 2041$1,133.95$130.32$1,264.27$79,063.23
235Mar 2041$1,135.79$128.48$1,264.27$77,927.44
236Apr 2041$1,137.64$126.63$1,264.27$76,789.80
237May 2041$1,139.49$124.78$1,264.27$75,650.31
238Jun 2041$1,141.34$122.93$1,264.27$74,508.97
239Jul 2041$1,143.19$121.08$1,264.27$73,365.78
240Aug 2041$1,145.05$119.22$1,264.27$72,220.73
241Sep 2041$1,146.91$117.36$1,264.27$71,073.82
242Oct 2041$1,148.78$115.49$1,264.27$69,925.04
243Nov 2041$1,150.64$113.63$1,264.27$68,774.40
244Dec 2041$1,152.51$111.76$1,264.27$67,621.89
2041 Total$13,707.4$1,463.84$15,171.24
245Jan 2042$1,154.38$109.89$1,264.27$66,467.51
246Feb 2042$1,156.26$108.01$1,264.27$65,311.25
247Mar 2042$1,158.14$106.13$1,264.27$64,153.11
248Apr 2042$1,160.02$104.25$1,264.27$62,993.09
249May 2042$1,161.91$102.36$1,264.27$61,831.18
250Jun 2042$1,163.79$100.48$1,264.27$60,667.39
251Jul 2042$1,165.69$98.58$1,264.27$59,501.70
252Aug 2042$1,167.58$96.69$1,264.27$58,334.12
253Sep 2042$1,169.48$94.79$1,264.27$57,164.64
254Oct 2042$1,171.38$92.89$1,264.27$55,993.26
255Nov 2042$1,173.28$90.99$1,264.27$54,819.98
256Dec 2042$1,175.19$89.08$1,264.27$53,644.79
2042 Total$13,977.1$1,194.14$15,171.24
257Jan 2043$1,177.10$87.17$1,264.27$52,467.69
258Feb 2043$1,179.01$85.26$1,264.27$51,288.68
259Mar 2043$1,180.93$83.34$1,264.27$50,107.75
260Apr 2043$1,182.84$81.43$1,264.27$48,924.91
261May 2043$1,184.77$79.50$1,264.27$47,740.14
262Jun 2043$1,186.69$77.58$1,264.27$46,553.45
263Jul 2043$1,188.62$75.65$1,264.27$45,364.83
264Aug 2043$1,190.55$73.72$1,264.27$44,174.28
265Sep 2043$1,192.49$71.78$1,264.27$42,981.79
266Oct 2043$1,194.42$69.85$1,264.27$41,787.37
267Nov 2043$1,196.37$67.90$1,264.27$40,591.00
268Dec 2043$1,198.31$65.96$1,264.27$39,392.69
2043 Total$14,252.1$919.14$15,171.24
269Jan 2044$1,200.26$64.01$1,264.27$38,192.43
270Feb 2044$1,202.21$62.06$1,264.27$36,990.22
271Mar 2044$1,204.16$60.11$1,264.27$35,786.06
272Apr 2044$1,206.12$58.15$1,264.27$34,579.94
273May 2044$1,208.08$56.19$1,264.27$33,371.86
274Jun 2044$1,210.04$54.23$1,264.27$32,161.82
275Jul 2044$1,212.01$52.26$1,264.27$30,949.81
276Aug 2044$1,213.98$50.29$1,264.27$29,735.83
277Sep 2044$1,215.95$48.32$1,264.27$28,519.88
278Oct 2044$1,217.93$46.34$1,264.27$27,301.95
279Nov 2044$1,219.90$44.37$1,264.27$26,082.05
280Dec 2044$1,221.89$42.38$1,264.27$24,860.16
2044 Total$14,532.53$638.71$15,171.24
281Jan 2045$1,223.87$40.40$1,264.27$23,636.29
282Feb 2045$1,225.86$38.41$1,264.27$22,410.43
283Mar 2045$1,227.85$36.42$1,264.27$21,182.58
284Apr 2045$1,229.85$34.42$1,264.27$19,952.73
285May 2045$1,231.85$32.42$1,264.27$18,720.88
286Jun 2045$1,233.85$30.42$1,264.27$17,487.03
287Jul 2045$1,235.85$28.42$1,264.27$16,251.18
288Aug 2045$1,237.86$26.41$1,264.27$15,013.32
289Sep 2045$1,239.87$24.40$1,264.27$13,773.45
290Oct 2045$1,241.89$22.38$1,264.27$12,531.56
291Nov 2045$1,243.91$20.36$1,264.27$11,287.65
292Dec 2045$1,245.93$18.34$1,264.27$10,041.72
2045 Total$14,818.44$352.8$15,171.24
293Jan 2046$1,247.95$16.32$1,264.27$8,793.77
294Feb 2046$1,249.98$14.29$1,264.27$7,543.79
295Mar 2046$1,252.01$12.26$1,264.27$6,291.78
296Apr 2046$1,254.05$10.22$1,264.27$5,037.73
297May 2046$1,256.08$8.19$1,264.27$3,781.65
298Jun 2046$1,258.12$6.15$1,264.27$2,523.53
299Jul 2046$1,260.17$4.10$1,264.27$1,263.36
300Aug 2046$1,262.22$2.05$1,264.27$1.14
2046 Total$10,040.58$73.58$10,114.16