Borrow amount

$300,000

Advertised Rate

1.75%

Fixed - 3 years

Loan term
25 Years
UBank
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
1Mar 2021$797.87$437.50$1,235.37$299,202.13
2Apr 2021$799.03$436.34$1,235.37$298,403.10
3May 2021$800.20$435.17$1,235.37$297,602.90
4Jun 2021$801.37$434.00$1,235.37$296,801.53
5Jul 2021$802.53$432.84$1,235.37$295,999.00
6Aug 2021$803.70$431.67$1,235.37$295,195.30
7Sep 2021$804.88$430.49$1,235.37$294,390.42
8Oct 2021$806.05$429.32$1,235.37$293,584.37
9Nov 2021$807.23$428.14$1,235.37$292,777.14
10Dec 2021$808.40$426.97$1,235.37$291,968.74
2021 Total$8,031.26$4,322.44$12,353.7
11Jan 2022$809.58$425.79$1,235.37$291,159.16
12Feb 2022$810.76$424.61$1,235.37$290,348.40
13Mar 2022$811.95$423.42$1,235.37$289,536.45
14Apr 2022$813.13$422.24$1,235.37$288,723.32
15May 2022$814.32$421.05$1,235.37$287,909.00
16Jun 2022$815.50$419.87$1,235.37$287,093.50
17Jul 2022$816.69$418.68$1,235.37$286,276.81
18Aug 2022$817.88$417.49$1,235.37$285,458.93
19Sep 2022$819.08$416.29$1,235.37$284,639.85
20Oct 2022$820.27$415.10$1,235.37$283,819.58
21Nov 2022$821.47$413.90$1,235.37$282,998.11
22Dec 2022$822.66$412.71$1,235.37$282,175.45
2022 Total$9,793.29$5,031.15$14,824.44
23Jan 2023$823.86$411.51$1,235.37$281,351.59
24Feb 2023$825.07$410.30$1,235.37$280,526.52
25Mar 2023$826.27$409.10$1,235.37$279,700.25
26Apr 2023$827.47$407.90$1,235.37$278,872.78
27May 2023$828.68$406.69$1,235.37$278,044.10
28Jun 2023$829.89$405.48$1,235.37$277,214.21
29Jul 2023$831.10$404.27$1,235.37$276,383.11
30Aug 2023$832.31$403.06$1,235.37$275,550.80
31Sep 2023$833.53$401.84$1,235.37$274,717.27
32Oct 2023$834.74$400.63$1,235.37$273,882.53
33Nov 2023$835.96$399.41$1,235.37$273,046.57
34Dec 2023$837.18$398.19$1,235.37$272,209.39
2023 Total$9,966.06$4,858.38$14,824.44
35Jan 2024$838.40$396.97$1,235.37$271,370.99
36Feb 2024$839.62$395.75$1,235.37$270,531.37
37Mar 2024$840.85$394.52$1,235.37$269,690.52
38Apr 2024$842.07$393.30$1,235.37$268,848.45
39May 2024$843.30$392.07$1,235.37$268,005.15
40Jun 2024$844.53$390.84$1,235.37$267,160.62
41Jul 2024$845.76$389.61$1,235.37$266,314.86
42Aug 2024$846.99$388.38$1,235.37$265,467.87
43Sep 2024$848.23$387.14$1,235.37$264,619.64
44Oct 2024$849.47$385.90$1,235.37$263,770.17
45Nov 2024$850.71$384.66$1,235.37$262,919.46
46Dec 2024$851.95$383.42$1,235.37$262,067.51
2024 Total$10,141.88$4,682.56$14,824.44
47Jan 2025$853.19$382.18$1,235.37$261,214.32
48Feb 2025$854.43$380.94$1,235.37$260,359.89
49Mar 2025$855.68$379.69$1,235.37$259,504.21
50Apr 2025$856.93$378.44$1,235.37$258,647.28
51May 2025$858.18$377.19$1,235.37$257,789.10
52Jun 2025$859.43$375.94$1,235.37$256,929.67
53Jul 2025$860.68$374.69$1,235.37$256,068.99
54Aug 2025$861.94$373.43$1,235.37$255,207.05
55Sep 2025$863.19$372.18$1,235.37$254,343.86
56Oct 2025$864.45$370.92$1,235.37$253,479.41
57Nov 2025$865.71$369.66$1,235.37$252,613.70
58Dec 2025$866.98$368.39$1,235.37$251,746.72
2025 Total$10,320.79$4,503.65$14,824.44
59Jan 2026$868.24$367.13$1,235.37$250,878.48
60Feb 2026$869.51$365.86$1,235.37$250,008.97
61Mar 2026$870.77$364.60$1,235.37$249,138.20
62Apr 2026$872.04$363.33$1,235.37$248,266.16
63May 2026$873.32$362.05$1,235.37$247,392.84
64Jun 2026$874.59$360.78$1,235.37$246,518.25
65Jul 2026$875.86$359.51$1,235.37$245,642.39
66Aug 2026$877.14$358.23$1,235.37$244,765.25
67Sep 2026$878.42$356.95$1,235.37$243,886.83
68Oct 2026$879.70$355.67$1,235.37$243,007.13
69Nov 2026$880.98$354.39$1,235.37$242,126.15
70Dec 2026$882.27$353.10$1,235.37$241,243.88
2026 Total$10,502.84$4,321.6$14,824.44
71Jan 2027$883.56$351.81$1,235.37$240,360.32
72Feb 2027$884.84$350.53$1,235.37$239,475.48
73Mar 2027$886.13$349.24$1,235.37$238,589.35
74Apr 2027$887.43$347.94$1,235.37$237,701.92
75May 2027$888.72$346.65$1,235.37$236,813.20
76Jun 2027$890.02$345.35$1,235.37$235,923.18
77Jul 2027$891.32$344.05$1,235.37$235,031.86
78Aug 2027$892.62$342.75$1,235.37$234,139.24
79Sep 2027$893.92$341.45$1,235.37$233,245.32
80Oct 2027$895.22$340.15$1,235.37$232,350.10
81Nov 2027$896.53$338.84$1,235.37$231,453.57
82Dec 2027$897.83$337.54$1,235.37$230,555.74
2027 Total$10,688.14$4,136.3$14,824.44
83Jan 2028$899.14$336.23$1,235.37$229,656.60
84Feb 2028$900.45$334.92$1,235.37$228,756.15
85Mar 2028$901.77$333.60$1,235.37$227,854.38
86Apr 2028$903.08$332.29$1,235.37$226,951.30
87May 2028$904.40$330.97$1,235.37$226,046.90
88Jun 2028$905.72$329.65$1,235.37$225,141.18
89Jul 2028$907.04$328.33$1,235.37$224,234.14
90Aug 2028$908.36$327.01$1,235.37$223,325.78
91Sep 2028$909.69$325.68$1,235.37$222,416.09
92Oct 2028$911.01$324.36$1,235.37$221,505.08
93Nov 2028$912.34$323.03$1,235.37$220,592.74
94Dec 2028$913.67$321.70$1,235.37$219,679.07
2028 Total$10,876.67$3,947.77$14,824.44
95Jan 2029$915.00$320.37$1,235.37$218,764.07
96Feb 2029$916.34$319.03$1,235.37$217,847.73
97Mar 2029$917.68$317.69$1,235.37$216,930.05
98Apr 2029$919.01$316.36$1,235.37$216,011.04
99May 2029$920.35$315.02$1,235.37$215,090.69
100Jun 2029$921.70$313.67$1,235.37$214,168.99
101Jul 2029$923.04$312.33$1,235.37$213,245.95
102Aug 2029$924.39$310.98$1,235.37$212,321.56
103Sep 2029$925.73$309.64$1,235.37$211,395.83
104Oct 2029$927.08$308.29$1,235.37$210,468.75
105Nov 2029$928.44$306.93$1,235.37$209,540.31
106Dec 2029$929.79$305.58$1,235.37$208,610.52
2029 Total$11,068.55$3,755.89$14,824.44
107Jan 2030$931.15$304.22$1,235.37$207,679.37
108Feb 2030$932.50$302.87$1,235.37$206,746.87
109Mar 2030$933.86$301.51$1,235.37$205,813.01
110Apr 2030$935.23$300.14$1,235.37$204,877.78
111May 2030$936.59$298.78$1,235.37$203,941.19
112Jun 2030$937.96$297.41$1,235.37$203,003.23
113Jul 2030$939.32$296.05$1,235.37$202,063.91
114Aug 2030$940.69$294.68$1,235.37$201,123.22
115Sep 2030$942.07$293.30$1,235.37$200,181.15
116Oct 2030$943.44$291.93$1,235.37$199,237.71
117Nov 2030$944.82$290.55$1,235.37$198,292.89
118Dec 2030$946.19$289.18$1,235.37$197,346.70
2030 Total$11,263.82$3,560.62$14,824.44
119Jan 2031$947.57$287.80$1,235.37$196,399.13
120Feb 2031$948.95$286.42$1,235.37$195,450.18
121Mar 2031$950.34$285.03$1,235.37$194,499.84
122Apr 2031$951.72$283.65$1,235.37$193,548.12
123May 2031$953.11$282.26$1,235.37$192,595.01
124Jun 2031$954.50$280.87$1,235.37$191,640.51
125Jul 2031$955.89$279.48$1,235.37$190,684.62
126Aug 2031$957.29$278.08$1,235.37$189,727.33
127Sep 2031$958.68$276.69$1,235.37$188,768.65
128Oct 2031$960.08$275.29$1,235.37$187,808.57
129Nov 2031$961.48$273.89$1,235.37$186,847.09
130Dec 2031$962.88$272.49$1,235.37$185,884.21
2031 Total$11,462.49$3,361.95$14,824.44
131Jan 2032$964.29$271.08$1,235.37$184,919.92
132Feb 2032$965.70$269.67$1,235.37$183,954.22
133Mar 2032$967.10$268.27$1,235.37$182,987.12
134Apr 2032$968.51$266.86$1,235.37$182,018.61
135May 2032$969.93$265.44$1,235.37$181,048.68
136Jun 2032$971.34$264.03$1,235.37$180,077.34
137Jul 2032$972.76$262.61$1,235.37$179,104.58
138Aug 2032$974.18$261.19$1,235.37$178,130.40
139Sep 2032$975.60$259.77$1,235.37$177,154.80
140Oct 2032$977.02$258.35$1,235.37$176,177.78
141Nov 2032$978.44$256.93$1,235.37$175,199.34
142Dec 2032$979.87$255.50$1,235.37$174,219.47
2032 Total$11,664.74$3,159.7$14,824.44
143Jan 2033$981.30$254.07$1,235.37$173,238.17
144Feb 2033$982.73$252.64$1,235.37$172,255.44
145Mar 2033$984.16$251.21$1,235.37$171,271.28
146Apr 2033$985.60$249.77$1,235.37$170,285.68
147May 2033$987.04$248.33$1,235.37$169,298.64
148Jun 2033$988.48$246.89$1,235.37$168,310.16
149Jul 2033$989.92$245.45$1,235.37$167,320.24
150Aug 2033$991.36$244.01$1,235.37$166,328.88
151Sep 2033$992.81$242.56$1,235.37$165,336.07
152Oct 2033$994.25$241.12$1,235.37$164,341.82
153Nov 2033$995.70$239.67$1,235.37$163,346.12
154Dec 2033$997.16$238.21$1,235.37$162,348.96
2033 Total$11,870.51$2,953.93$14,824.44
155Jan 2034$998.61$236.76$1,235.37$161,350.35
156Feb 2034$1,000.07$235.30$1,235.37$160,350.28
157Mar 2034$1,001.53$233.84$1,235.37$159,348.75
158Apr 2034$1,002.99$232.38$1,235.37$158,345.76
159May 2034$1,004.45$230.92$1,235.37$157,341.31
160Jun 2034$1,005.91$229.46$1,235.37$156,335.40
161Jul 2034$1,007.38$227.99$1,235.37$155,328.02
162Aug 2034$1,008.85$226.52$1,235.37$154,319.17
163Sep 2034$1,010.32$225.05$1,235.37$153,308.85
164Oct 2034$1,011.79$223.58$1,235.37$152,297.06
165Nov 2034$1,013.27$222.10$1,235.37$151,283.79
166Dec 2034$1,014.75$220.62$1,235.37$150,269.04
2034 Total$12,079.92$2,744.52$14,824.44
167Jan 2035$1,016.23$219.14$1,235.37$149,252.81
168Feb 2035$1,017.71$217.66$1,235.37$148,235.10
169Mar 2035$1,019.19$216.18$1,235.37$147,215.91
170Apr 2035$1,020.68$214.69$1,235.37$146,195.23
171May 2035$1,022.17$213.20$1,235.37$145,173.06
172Jun 2035$1,023.66$211.71$1,235.37$144,149.40
173Jul 2035$1,025.15$210.22$1,235.37$143,124.25
174Aug 2035$1,026.65$208.72$1,235.37$142,097.60
175Sep 2035$1,028.14$207.23$1,235.37$141,069.46
176Oct 2035$1,029.64$205.73$1,235.37$140,039.82
177Nov 2035$1,031.15$204.22$1,235.37$139,008.67
178Dec 2035$1,032.65$202.72$1,235.37$137,976.02
2035 Total$12,293.02$2,531.42$14,824.44
179Jan 2036$1,034.15$201.22$1,235.37$136,941.87
180Feb 2036$1,035.66$199.71$1,235.37$135,906.21
181Mar 2036$1,037.17$198.20$1,235.37$134,869.04
182Apr 2036$1,038.69$196.68$1,235.37$133,830.35
183May 2036$1,040.20$195.17$1,235.37$132,790.15
184Jun 2036$1,041.72$193.65$1,235.37$131,748.43
185Jul 2036$1,043.24$192.13$1,235.37$130,705.19
186Aug 2036$1,044.76$190.61$1,235.37$129,660.43
187Sep 2036$1,046.28$189.09$1,235.37$128,614.15
188Oct 2036$1,047.81$187.56$1,235.37$127,566.34
189Nov 2036$1,049.34$186.03$1,235.37$126,517.00
190Dec 2036$1,050.87$184.50$1,235.37$125,466.13
2036 Total$12,509.89$2,314.55$14,824.44
191Jan 2037$1,052.40$182.97$1,235.37$124,413.73
192Feb 2037$1,053.93$181.44$1,235.37$123,359.80
193Mar 2037$1,055.47$179.90$1,235.37$122,304.33
194Apr 2037$1,057.01$178.36$1,235.37$121,247.32
195May 2037$1,058.55$176.82$1,235.37$120,188.77
196Jun 2037$1,060.09$175.28$1,235.37$119,128.68
197Jul 2037$1,061.64$173.73$1,235.37$118,067.04
198Aug 2037$1,063.19$172.18$1,235.37$117,003.85
199Sep 2037$1,064.74$170.63$1,235.37$115,939.11
200Oct 2037$1,066.29$169.08$1,235.37$114,872.82
201Nov 2037$1,067.85$167.52$1,235.37$113,804.97
202Dec 2037$1,069.40$165.97$1,235.37$112,735.57
2037 Total$12,730.56$2,093.88$14,824.44
203Jan 2038$1,070.96$164.41$1,235.37$111,664.61
204Feb 2038$1,072.53$162.84$1,235.37$110,592.08
205Mar 2038$1,074.09$161.28$1,235.37$109,517.99
206Apr 2038$1,075.66$159.71$1,235.37$108,442.33
207May 2038$1,077.22$158.15$1,235.37$107,365.11
208Jun 2038$1,078.80$156.57$1,235.37$106,286.31
209Jul 2038$1,080.37$155.00$1,235.37$105,205.94
210Aug 2038$1,081.94$153.43$1,235.37$104,124.00
211Sep 2038$1,083.52$151.85$1,235.37$103,040.48
212Oct 2038$1,085.10$150.27$1,235.37$101,955.38
213Nov 2038$1,086.69$148.68$1,235.37$100,868.69
214Dec 2038$1,088.27$147.10$1,235.37$99,780.42
2038 Total$12,955.15$1,869.29$14,824.44
215Jan 2039$1,089.86$145.51$1,235.37$98,690.56
216Feb 2039$1,091.45$143.92$1,235.37$97,599.11
217Mar 2039$1,093.04$142.33$1,235.37$96,506.07
218Apr 2039$1,094.63$140.74$1,235.37$95,411.44
219May 2039$1,096.23$139.14$1,235.37$94,315.21
220Jun 2039$1,097.83$137.54$1,235.37$93,217.38
221Jul 2039$1,099.43$135.94$1,235.37$92,117.95
222Aug 2039$1,101.03$134.34$1,235.37$91,016.92
223Sep 2039$1,102.64$132.73$1,235.37$89,914.28
224Oct 2039$1,104.25$131.12$1,235.37$88,810.03
225Nov 2039$1,105.86$129.51$1,235.37$87,704.17
226Dec 2039$1,107.47$127.90$1,235.37$86,596.70
2039 Total$13,183.72$1,640.72$14,824.44
227Jan 2040$1,109.08$126.29$1,235.37$85,487.62
228Feb 2040$1,110.70$124.67$1,235.37$84,376.92
229Mar 2040$1,112.32$123.05$1,235.37$83,264.60
230Apr 2040$1,113.94$121.43$1,235.37$82,150.66
231May 2040$1,115.57$119.80$1,235.37$81,035.09
232Jun 2040$1,117.19$118.18$1,235.37$79,917.90
233Jul 2040$1,118.82$116.55$1,235.37$78,799.08
234Aug 2040$1,120.45$114.92$1,235.37$77,678.63
235Sep 2040$1,122.09$113.28$1,235.37$76,556.54
236Oct 2040$1,123.73$111.64$1,235.37$75,432.81
237Nov 2040$1,125.36$110.01$1,235.37$74,307.45
238Dec 2040$1,127.00$108.37$1,235.37$73,180.45
2040 Total$13,416.25$1,408.19$14,824.44
239Jan 2041$1,128.65$106.72$1,235.37$72,051.80
240Feb 2041$1,130.29$105.08$1,235.37$70,921.51
241Mar 2041$1,131.94$103.43$1,235.37$69,789.57
242Apr 2041$1,133.59$101.78$1,235.37$68,655.98
243May 2041$1,135.25$100.12$1,235.37$67,520.73
244Jun 2041$1,136.90$98.47$1,235.37$66,383.83
245Jul 2041$1,138.56$96.81$1,235.37$65,245.27
246Aug 2041$1,140.22$95.15$1,235.37$64,105.05
247Sep 2041$1,141.88$93.49$1,235.37$62,963.17
248Oct 2041$1,143.55$91.82$1,235.37$61,819.62
249Nov 2041$1,145.22$90.15$1,235.37$60,674.40
250Dec 2041$1,146.89$88.48$1,235.37$59,527.51
2041 Total$13,652.94$1,171.5$14,824.44
251Jan 2042$1,148.56$86.81$1,235.37$58,378.95
252Feb 2042$1,150.23$85.14$1,235.37$57,228.72
253Mar 2042$1,151.91$83.46$1,235.37$56,076.81
254Apr 2042$1,153.59$81.78$1,235.37$54,923.22
255May 2042$1,155.27$80.10$1,235.37$53,767.95
256Jun 2042$1,156.96$78.41$1,235.37$52,610.99
257Jul 2042$1,158.65$76.72$1,235.37$51,452.34
258Aug 2042$1,160.34$75.03$1,235.37$50,292.00
259Sep 2042$1,162.03$73.34$1,235.37$49,129.97
260Oct 2042$1,163.72$71.65$1,235.37$47,966.25
261Nov 2042$1,165.42$69.95$1,235.37$46,800.83
262Dec 2042$1,167.12$68.25$1,235.37$45,633.71
2042 Total$13,893.8$930.64$14,824.44
263Jan 2043$1,168.82$66.55$1,235.37$44,464.89
264Feb 2043$1,170.53$64.84$1,235.37$43,294.36
265Mar 2043$1,172.23$63.14$1,235.37$42,122.13
266Apr 2043$1,173.94$61.43$1,235.37$40,948.19
267May 2043$1,175.65$59.72$1,235.37$39,772.54
268Jun 2043$1,177.37$58.00$1,235.37$38,595.17
269Jul 2043$1,179.09$56.28$1,235.37$37,416.08
270Aug 2043$1,180.80$54.57$1,235.37$36,235.28
271Sep 2043$1,182.53$52.84$1,235.37$35,052.75
272Oct 2043$1,184.25$51.12$1,235.37$33,868.50
273Nov 2043$1,185.98$49.39$1,235.37$32,682.52
274Dec 2043$1,187.71$47.66$1,235.37$31,494.81
2043 Total$14,138.9$685.54$14,824.44
275Jan 2044$1,189.44$45.93$1,235.37$30,305.37
276Feb 2044$1,191.17$44.20$1,235.37$29,114.20
277Mar 2044$1,192.91$42.46$1,235.37$27,921.29
278Apr 2044$1,194.65$40.72$1,235.37$26,726.64
279May 2044$1,196.39$38.98$1,235.37$25,530.25
280Jun 2044$1,198.14$37.23$1,235.37$24,332.11
281Jul 2044$1,199.89$35.48$1,235.37$23,132.22
282Aug 2044$1,201.64$33.73$1,235.37$21,930.58
283Sep 2044$1,203.39$31.98$1,235.37$20,727.19
284Oct 2044$1,205.14$30.23$1,235.37$19,522.05
285Nov 2044$1,206.90$28.47$1,235.37$18,315.15
286Dec 2044$1,208.66$26.71$1,235.37$17,106.49
2044 Total$14,388.32$436.12$14,824.44
287Jan 2045$1,210.42$24.95$1,235.37$15,896.07
288Feb 2045$1,212.19$23.18$1,235.37$14,683.88
289Mar 2045$1,213.96$21.41$1,235.37$13,469.92
290Apr 2045$1,215.73$19.64$1,235.37$12,254.19
291May 2045$1,217.50$17.87$1,235.37$11,036.69
292Jun 2045$1,219.27$16.10$1,235.37$9,817.42
293Jul 2045$1,221.05$14.32$1,235.37$8,596.37
294Aug 2045$1,222.83$12.54$1,235.37$7,373.54
295Sep 2045$1,224.62$10.75$1,235.37$6,148.92
296Oct 2045$1,226.40$8.97$1,235.37$4,922.52
297Nov 2045$1,228.19$7.18$1,235.37$3,694.33
298Dec 2045$1,229.98$5.39$1,235.37$2,464.35
2045 Total$14,642.14$182.3$14,824.44
299Jan 2046$1,231.78$3.59$1,235.37$1,232.57
300Feb 2046$1,232.57$1.80$1,234.37$0.00
2046 Total$2,464.35$5.39$2,469.74