Borrow amount

$300,000

Advertised Rate

3.25%

Fixed - 3 years

Loan term
25 Years
WAW Credit Union
Repayment frequency
Monthly
Monthly Repayments
$1,462
Number of repayments
300
Total interest paid
$138,584
Total Repayments

$438,584

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Nov 2020$649.45$812.50$1,461.95$299,350.55
2Dec 2020$651.21$810.74$1,461.95$298,699.34
2020 Total$1,300.66$1,623.24$2,923.9
3Jan 2021$652.97$808.98$1,461.95$298,046.37
4Feb 2021$654.74$807.21$1,461.95$297,391.63
5Mar 2021$656.51$805.44$1,461.95$296,735.12
6Apr 2021$658.29$803.66$1,461.95$296,076.83
7May 2021$660.08$801.87$1,461.95$295,416.75
8Jun 2021$661.86$800.09$1,461.95$294,754.89
9Jul 2021$663.66$798.29$1,461.95$294,091.23
10Aug 2021$665.45$796.50$1,461.95$293,425.78
11Sep 2021$667.26$794.69$1,461.95$292,758.52
12Oct 2021$669.06$792.89$1,461.95$292,089.46
13Nov 2021$670.87$791.08$1,461.95$291,418.59
14Dec 2021$672.69$789.26$1,461.95$290,745.90
2021 Total$7,953.44$9,589.96$17,543.4
15Jan 2022$674.51$787.44$1,461.95$290,071.39
16Feb 2022$676.34$785.61$1,461.95$289,395.05
17Mar 2022$678.17$783.78$1,461.95$288,716.88
18Apr 2022$680.01$781.94$1,461.95$288,036.87
19May 2022$681.85$780.10$1,461.95$287,355.02
20Jun 2022$683.70$778.25$1,461.95$286,671.32
21Jul 2022$685.55$776.40$1,461.95$285,985.77
22Aug 2022$687.41$774.54$1,461.95$285,298.36
23Sep 2022$689.27$772.68$1,461.95$284,609.09
24Oct 2022$691.13$770.82$1,461.95$283,917.96
25Nov 2022$693.01$768.94$1,461.95$283,224.95
26Dec 2022$694.88$767.07$1,461.95$282,530.07
2022 Total$8,215.83$9,327.57$17,543.4
27Jan 2023$696.76$765.19$1,461.95$281,833.31
28Feb 2023$698.65$763.30$1,461.95$281,134.66
29Mar 2023$700.54$761.41$1,461.95$280,434.12
30Apr 2023$702.44$759.51$1,461.95$279,731.68
31May 2023$704.34$757.61$1,461.95$279,027.34
32Jun 2023$706.25$755.70$1,461.95$278,321.09
33Jul 2023$708.16$753.79$1,461.95$277,612.93
34Aug 2023$710.08$751.87$1,461.95$276,902.85
35Sep 2023$712.00$749.95$1,461.95$276,190.85
36Oct 2023$713.93$748.02$1,461.95$275,476.92
37Nov 2023$715.87$746.08$1,461.95$274,761.05
38Dec 2023$717.81$744.14$1,461.95$274,043.24
2023 Total$8,486.83$9,056.57$17,543.4
39Jan 2024$719.75$742.20$1,461.95$273,323.49
40Feb 2024$721.70$740.25$1,461.95$272,601.79
41Mar 2024$723.65$738.30$1,461.95$271,878.14
42Apr 2024$725.61$736.34$1,461.95$271,152.53
43May 2024$727.58$734.37$1,461.95$270,424.95
44Jun 2024$729.55$732.40$1,461.95$269,695.40
45Jul 2024$731.52$730.43$1,461.95$268,963.88
46Aug 2024$733.51$728.44$1,461.95$268,230.37
47Sep 2024$735.49$726.46$1,461.95$267,494.88
48Oct 2024$737.48$724.47$1,461.95$266,757.40
49Nov 2024$739.48$722.47$1,461.95$266,017.92
50Dec 2024$741.48$720.47$1,461.95$265,276.44
2024 Total$8,766.8$8,776.6$17,543.4
51Jan 2025$743.49$718.46$1,461.95$264,532.95
52Feb 2025$745.51$716.44$1,461.95$263,787.44
53Mar 2025$747.53$714.42$1,461.95$263,039.91
54Apr 2025$749.55$712.40$1,461.95$262,290.36
55May 2025$751.58$710.37$1,461.95$261,538.78
56Jun 2025$753.62$708.33$1,461.95$260,785.16
57Jul 2025$755.66$706.29$1,461.95$260,029.50
58Aug 2025$757.70$704.25$1,461.95$259,271.80
59Sep 2025$759.76$702.19$1,461.95$258,512.04
60Oct 2025$761.81$700.14$1,461.95$257,750.23
61Nov 2025$763.88$698.07$1,461.95$256,986.35
62Dec 2025$765.95$696.00$1,461.95$256,220.40
2025 Total$9,056.04$8,487.36$17,543.4
63Jan 2026$768.02$693.93$1,461.95$255,452.38
64Feb 2026$770.10$691.85$1,461.95$254,682.28
65Mar 2026$772.19$689.76$1,461.95$253,910.09
66Apr 2026$774.28$687.67$1,461.95$253,135.81
67May 2026$776.37$685.58$1,461.95$252,359.44
68Jun 2026$778.48$683.47$1,461.95$251,580.96
69Jul 2026$780.58$681.37$1,461.95$250,800.38
70Aug 2026$782.70$679.25$1,461.95$250,017.68
71Sep 2026$784.82$677.13$1,461.95$249,232.86
72Oct 2026$786.94$675.01$1,461.95$248,445.92
73Nov 2026$789.08$672.87$1,461.95$247,656.84
74Dec 2026$791.21$670.74$1,461.95$246,865.63
2026 Total$9,354.77$8,188.63$17,543.4
75Jan 2027$793.36$668.59$1,461.95$246,072.27
76Feb 2027$795.50$666.45$1,461.95$245,276.77
77Mar 2027$797.66$664.29$1,461.95$244,479.11
78Apr 2027$799.82$662.13$1,461.95$243,679.29
79May 2027$801.99$659.96$1,461.95$242,877.30
80Jun 2027$804.16$657.79$1,461.95$242,073.14
81Jul 2027$806.34$655.61$1,461.95$241,266.80
82Aug 2027$808.52$653.43$1,461.95$240,458.28
83Sep 2027$810.71$651.24$1,461.95$239,647.57
84Oct 2027$812.90$649.05$1,461.95$238,834.67
85Nov 2027$815.11$646.84$1,461.95$238,019.56
86Dec 2027$817.31$644.64$1,461.95$237,202.25
2027 Total$9,663.38$7,880.02$17,543.4
87Jan 2028$819.53$642.42$1,461.95$236,382.72
88Feb 2028$821.75$640.20$1,461.95$235,560.97
89Mar 2028$823.97$637.98$1,461.95$234,737.00
90Apr 2028$826.20$635.75$1,461.95$233,910.80
91May 2028$828.44$633.51$1,461.95$233,082.36
92Jun 2028$830.69$631.26$1,461.95$232,251.67
93Jul 2028$832.94$629.01$1,461.95$231,418.73
94Aug 2028$835.19$626.76$1,461.95$230,583.54
95Sep 2028$837.45$624.50$1,461.95$229,746.09
96Oct 2028$839.72$622.23$1,461.95$228,906.37
97Nov 2028$842.00$619.95$1,461.95$228,064.37
98Dec 2028$844.28$617.67$1,461.95$227,220.09
2028 Total$9,982.16$7,561.24$17,543.4
99Jan 2029$846.56$615.39$1,461.95$226,373.53
100Feb 2029$848.86$613.09$1,461.95$225,524.67
101Mar 2029$851.15$610.80$1,461.95$224,673.52
102Apr 2029$853.46$608.49$1,461.95$223,820.06
103May 2029$855.77$606.18$1,461.95$222,964.29
104Jun 2029$858.09$603.86$1,461.95$222,106.20
105Jul 2029$860.41$601.54$1,461.95$221,245.79
106Aug 2029$862.74$599.21$1,461.95$220,383.05
107Sep 2029$865.08$596.87$1,461.95$219,517.97
108Oct 2029$867.42$594.53$1,461.95$218,650.55
109Nov 2029$869.77$592.18$1,461.95$217,780.78
110Dec 2029$872.13$589.82$1,461.95$216,908.65
2029 Total$10,311.44$7,231.96$17,543.4
111Jan 2030$874.49$587.46$1,461.95$216,034.16
112Feb 2030$876.86$585.09$1,461.95$215,157.30
113Mar 2030$879.23$582.72$1,461.95$214,278.07
114Apr 2030$881.61$580.34$1,461.95$213,396.46
115May 2030$884.00$577.95$1,461.95$212,512.46
116Jun 2030$886.40$575.55$1,461.95$211,626.06
117Jul 2030$888.80$573.15$1,461.95$210,737.26
118Aug 2030$891.20$570.75$1,461.95$209,846.06
119Sep 2030$893.62$568.33$1,461.95$208,952.44
120Oct 2030$896.04$565.91$1,461.95$208,056.40
121Nov 2030$898.46$563.49$1,461.95$207,157.94
122Dec 2030$900.90$561.05$1,461.95$206,257.04
2030 Total$10,651.61$6,891.79$17,543.4
123Jan 2031$903.34$558.61$1,461.95$205,353.70
124Feb 2031$905.78$556.17$1,461.95$204,447.92
125Mar 2031$908.24$553.71$1,461.95$203,539.68
126Apr 2031$910.70$551.25$1,461.95$202,628.98
127May 2031$913.16$548.79$1,461.95$201,715.82
128Jun 2031$915.64$546.31$1,461.95$200,800.18
129Jul 2031$918.12$543.83$1,461.95$199,882.06
130Aug 2031$920.60$541.35$1,461.95$198,961.46
131Sep 2031$923.10$538.85$1,461.95$198,038.36
132Oct 2031$925.60$536.35$1,461.95$197,112.76
133Nov 2031$928.10$533.85$1,461.95$196,184.66
134Dec 2031$930.62$531.33$1,461.95$195,254.04
2031 Total$11,003$6,540.4$17,543.4
135Jan 2032$933.14$528.81$1,461.95$194,320.90
136Feb 2032$935.66$526.29$1,461.95$193,385.24
137Mar 2032$938.20$523.75$1,461.95$192,447.04
138Apr 2032$940.74$521.21$1,461.95$191,506.30
139May 2032$943.29$518.66$1,461.95$190,563.01
140Jun 2032$945.84$516.11$1,461.95$189,617.17
141Jul 2032$948.40$513.55$1,461.95$188,668.77
142Aug 2032$950.97$510.98$1,461.95$187,717.80
143Sep 2032$953.55$508.40$1,461.95$186,764.25
144Oct 2032$956.13$505.82$1,461.95$185,808.12
145Nov 2032$958.72$503.23$1,461.95$184,849.40
146Dec 2032$961.32$500.63$1,461.95$183,888.08
2032 Total$11,365.96$6,177.44$17,543.4
147Jan 2033$963.92$498.03$1,461.95$182,924.16
148Feb 2033$966.53$495.42$1,461.95$181,957.63
149Mar 2033$969.15$492.80$1,461.95$180,988.48
150Apr 2033$971.77$490.18$1,461.95$180,016.71
151May 2033$974.40$487.55$1,461.95$179,042.31
152Jun 2033$977.04$484.91$1,461.95$178,065.27
153Jul 2033$979.69$482.26$1,461.95$177,085.58
154Aug 2033$982.34$479.61$1,461.95$176,103.24
155Sep 2033$985.00$476.95$1,461.95$175,118.24
156Oct 2033$987.67$474.28$1,461.95$174,130.57
157Nov 2033$990.35$471.60$1,461.95$173,140.22
158Dec 2033$993.03$468.92$1,461.95$172,147.19
2033 Total$11,740.89$5,802.51$17,543.4
159Jan 2034$995.72$466.23$1,461.95$171,151.47
160Feb 2034$998.41$463.54$1,461.95$170,153.06
161Mar 2034$1,001.12$460.83$1,461.95$169,151.94
162Apr 2034$1,003.83$458.12$1,461.95$168,148.11
163May 2034$1,006.55$455.40$1,461.95$167,141.56
164Jun 2034$1,009.27$452.68$1,461.95$166,132.29
165Jul 2034$1,012.01$449.94$1,461.95$165,120.28
166Aug 2034$1,014.75$447.20$1,461.95$164,105.53
167Sep 2034$1,017.50$444.45$1,461.95$163,088.03
168Oct 2034$1,020.25$441.70$1,461.95$162,067.78
169Nov 2034$1,023.02$438.93$1,461.95$161,044.76
170Dec 2034$1,025.79$436.16$1,461.95$160,018.97
2034 Total$12,128.22$5,415.18$17,543.4
171Jan 2035$1,028.57$433.38$1,461.95$158,990.40
172Feb 2035$1,031.35$430.60$1,461.95$157,959.05
173Mar 2035$1,034.14$427.81$1,461.95$156,924.91
174Apr 2035$1,036.95$425.00$1,461.95$155,887.96
175May 2035$1,039.75$422.20$1,461.95$154,848.21
176Jun 2035$1,042.57$419.38$1,461.95$153,805.64
177Jul 2035$1,045.39$416.56$1,461.95$152,760.25
178Aug 2035$1,048.22$413.73$1,461.95$151,712.03
179Sep 2035$1,051.06$410.89$1,461.95$150,660.97
180Oct 2035$1,053.91$408.04$1,461.95$149,607.06
181Nov 2035$1,056.76$405.19$1,461.95$148,550.30
182Dec 2035$1,059.63$402.32$1,461.95$147,490.67
2035 Total$12,528.3$5,015.1$17,543.4
183Jan 2036$1,062.50$399.45$1,461.95$146,428.17
184Feb 2036$1,065.37$396.58$1,461.95$145,362.80
185Mar 2036$1,068.26$393.69$1,461.95$144,294.54
186Apr 2036$1,071.15$390.80$1,461.95$143,223.39
187May 2036$1,074.05$387.90$1,461.95$142,149.34
188Jun 2036$1,076.96$384.99$1,461.95$141,072.38
189Jul 2036$1,079.88$382.07$1,461.95$139,992.50
190Aug 2036$1,082.80$379.15$1,461.95$138,909.70
191Sep 2036$1,085.74$376.21$1,461.95$137,823.96
192Oct 2036$1,088.68$373.27$1,461.95$136,735.28
193Nov 2036$1,091.63$370.32$1,461.95$135,643.65
194Dec 2036$1,094.58$367.37$1,461.95$134,549.07
2036 Total$12,941.6$4,601.8$17,543.4
195Jan 2037$1,097.55$364.40$1,461.95$133,451.52
196Feb 2037$1,100.52$361.43$1,461.95$132,351.00
197Mar 2037$1,103.50$358.45$1,461.95$131,247.50
198Apr 2037$1,106.49$355.46$1,461.95$130,141.01
199May 2037$1,109.48$352.47$1,461.95$129,031.53
200Jun 2037$1,112.49$349.46$1,461.95$127,919.04
201Jul 2037$1,115.50$346.45$1,461.95$126,803.54
202Aug 2037$1,118.52$343.43$1,461.95$125,685.02
203Sep 2037$1,121.55$340.40$1,461.95$124,563.47
204Oct 2037$1,124.59$337.36$1,461.95$123,438.88
205Nov 2037$1,127.64$334.31$1,461.95$122,311.24
206Dec 2037$1,130.69$331.26$1,461.95$121,180.55
2037 Total$13,368.52$4,174.88$17,543.4
207Jan 2038$1,133.75$328.20$1,461.95$120,046.80
208Feb 2038$1,136.82$325.13$1,461.95$118,909.98
209Mar 2038$1,139.90$322.05$1,461.95$117,770.08
210Apr 2038$1,142.99$318.96$1,461.95$116,627.09
211May 2038$1,146.08$315.87$1,461.95$115,481.01
212Jun 2038$1,149.19$312.76$1,461.95$114,331.82
213Jul 2038$1,152.30$309.65$1,461.95$113,179.52
214Aug 2038$1,155.42$306.53$1,461.95$112,024.10
215Sep 2038$1,158.55$303.40$1,461.95$110,865.55
216Oct 2038$1,161.69$300.26$1,461.95$109,703.86
217Nov 2038$1,164.84$297.11$1,461.95$108,539.02
218Dec 2038$1,167.99$293.96$1,461.95$107,371.03
2038 Total$13,809.52$3,733.88$17,543.4
219Jan 2039$1,171.15$290.80$1,461.95$106,199.88
220Feb 2039$1,174.33$287.62$1,461.95$105,025.55
221Mar 2039$1,177.51$284.44$1,461.95$103,848.04
222Apr 2039$1,180.69$281.26$1,461.95$102,667.35
223May 2039$1,183.89$278.06$1,461.95$101,483.46
224Jun 2039$1,187.10$274.85$1,461.95$100,296.36
225Jul 2039$1,190.31$271.64$1,461.95$99,106.05
226Aug 2039$1,193.54$268.41$1,461.95$97,912.51
227Sep 2039$1,196.77$265.18$1,461.95$96,715.74
228Oct 2039$1,200.01$261.94$1,461.95$95,515.73
229Nov 2039$1,203.26$258.69$1,461.95$94,312.47
230Dec 2039$1,206.52$255.43$1,461.95$93,105.95
2039 Total$14,265.08$3,278.32$17,543.4
231Jan 2040$1,209.79$252.16$1,461.95$91,896.16
232Feb 2040$1,213.06$248.89$1,461.95$90,683.10
233Mar 2040$1,216.35$245.60$1,461.95$89,466.75
234Apr 2040$1,219.64$242.31$1,461.95$88,247.11
235May 2040$1,222.95$239.00$1,461.95$87,024.16
236Jun 2040$1,226.26$235.69$1,461.95$85,797.90
237Jul 2040$1,229.58$232.37$1,461.95$84,568.32
238Aug 2040$1,232.91$229.04$1,461.95$83,335.41
239Sep 2040$1,236.25$225.70$1,461.95$82,099.16
240Oct 2040$1,239.60$222.35$1,461.95$80,859.56
241Nov 2040$1,242.96$218.99$1,461.95$79,616.60
242Dec 2040$1,246.32$215.63$1,461.95$78,370.28
2040 Total$14,735.67$2,807.73$17,543.4
243Jan 2041$1,249.70$212.25$1,461.95$77,120.58
244Feb 2041$1,253.08$208.87$1,461.95$75,867.50
245Mar 2041$1,256.48$205.47$1,461.95$74,611.02
246Apr 2041$1,259.88$202.07$1,461.95$73,351.14
247May 2041$1,263.29$198.66$1,461.95$72,087.85
248Jun 2041$1,266.71$195.24$1,461.95$70,821.14
249Jul 2041$1,270.14$191.81$1,461.95$69,551.00
250Aug 2041$1,273.58$188.37$1,461.95$68,277.42
251Sep 2041$1,277.03$184.92$1,461.95$67,000.39
252Oct 2041$1,280.49$181.46$1,461.95$65,719.90
253Nov 2041$1,283.96$177.99$1,461.95$64,435.94
254Dec 2041$1,287.44$174.51$1,461.95$63,148.50
2041 Total$15,221.78$2,321.62$17,543.4
255Jan 2042$1,290.92$171.03$1,461.95$61,857.58
256Feb 2042$1,294.42$167.53$1,461.95$60,563.16
257Mar 2042$1,297.92$164.03$1,461.95$59,265.24
258Apr 2042$1,301.44$160.51$1,461.95$57,963.80
259May 2042$1,304.96$156.99$1,461.95$56,658.84
260Jun 2042$1,308.50$153.45$1,461.95$55,350.34
261Jul 2042$1,312.04$149.91$1,461.95$54,038.30
262Aug 2042$1,315.60$146.35$1,461.95$52,722.70
263Sep 2042$1,319.16$142.79$1,461.95$51,403.54
264Oct 2042$1,322.73$139.22$1,461.95$50,080.81
265Nov 2042$1,326.31$135.64$1,461.95$48,754.50
266Dec 2042$1,329.91$132.04$1,461.95$47,424.59
2042 Total$15,723.91$1,819.49$17,543.4
267Jan 2043$1,333.51$128.44$1,461.95$46,091.08
268Feb 2043$1,337.12$124.83$1,461.95$44,753.96
269Mar 2043$1,340.74$121.21$1,461.95$43,413.22
270Apr 2043$1,344.37$117.58$1,461.95$42,068.85
271May 2043$1,348.01$113.94$1,461.95$40,720.84
272Jun 2043$1,351.66$110.29$1,461.95$39,369.18
273Jul 2043$1,355.33$106.62$1,461.95$38,013.85
274Aug 2043$1,359.00$102.95$1,461.95$36,654.85
275Sep 2043$1,362.68$99.27$1,461.95$35,292.17
276Oct 2043$1,366.37$95.58$1,461.95$33,925.80
277Nov 2043$1,370.07$91.88$1,461.95$32,555.73
278Dec 2043$1,373.78$88.17$1,461.95$31,181.95
2043 Total$16,242.64$1,300.76$17,543.4
279Jan 2044$1,377.50$84.45$1,461.95$29,804.45
280Feb 2044$1,381.23$80.72$1,461.95$28,423.22
281Mar 2044$1,384.97$76.98$1,461.95$27,038.25
282Apr 2044$1,388.72$73.23$1,461.95$25,649.53
283May 2044$1,392.48$69.47$1,461.95$24,257.05
284Jun 2044$1,396.25$65.70$1,461.95$22,860.80
285Jul 2044$1,400.04$61.91$1,461.95$21,460.76
286Aug 2044$1,403.83$58.12$1,461.95$20,056.93
287Sep 2044$1,407.63$54.32$1,461.95$18,649.30
288Oct 2044$1,411.44$50.51$1,461.95$17,237.86
289Nov 2044$1,415.26$46.69$1,461.95$15,822.60
290Dec 2044$1,419.10$42.85$1,461.95$14,403.50
2044 Total$16,778.45$764.95$17,543.4
291Jan 2045$1,422.94$39.01$1,461.95$12,980.56
292Feb 2045$1,426.79$35.16$1,461.95$11,553.77
293Mar 2045$1,430.66$31.29$1,461.95$10,123.11
294Apr 2045$1,434.53$27.42$1,461.95$8,688.58
295May 2045$1,438.42$23.53$1,461.95$7,250.16
296Jun 2045$1,442.31$19.64$1,461.95$5,807.85
297Jul 2045$1,446.22$15.73$1,461.95$4,361.63
298Aug 2045$1,450.14$11.81$1,461.95$2,911.49
299Sep 2045$1,454.06$7.89$1,461.95$1,457.43
300Oct 2045$1,457.43$3.95$1,461.38$0.00
2045 Total$14,403.5$215.43$14,618.93