Borrow amount

$300,000

Advertised Rate

2.76

% p.a

Fixed - 4 years

Loan term
25 Years
Repayment frequency
Monthly
Monthly Repayments
$1,385
Number of repayments
300
Total interest paid
$115,640
Total Repayments

$415,640

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Jun 2021$695.47$690.00$1,385.47$299,304.53
2Jul 2021$697.07$688.40$1,385.47$298,607.46
3Aug 2021$698.67$686.80$1,385.47$297,908.79
4Sep 2021$700.28$685.19$1,385.47$297,208.51
5Oct 2021$701.89$683.58$1,385.47$296,506.62
6Nov 2021$703.50$681.97$1,385.47$295,803.12
7Dec 2021$705.12$680.35$1,385.47$295,098.00
2021 Total$4,902$4,796.29$9,698.29
8Jan 2022$706.74$678.73$1,385.47$294,391.26
9Feb 2022$708.37$677.10$1,385.47$293,682.89
10Mar 2022$710.00$675.47$1,385.47$292,972.89
11Apr 2022$711.63$673.84$1,385.47$292,261.26
12May 2022$713.27$672.20$1,385.47$291,547.99
13Jun 2022$714.91$670.56$1,385.47$290,833.08
14Jul 2022$716.55$668.92$1,385.47$290,116.53
15Aug 2022$718.20$667.27$1,385.47$289,398.33
16Sep 2022$719.85$665.62$1,385.47$288,678.48
17Oct 2022$721.51$663.96$1,385.47$287,956.97
18Nov 2022$723.17$662.30$1,385.47$287,233.80
19Dec 2022$724.83$660.64$1,385.47$286,508.97
2022 Total$8,589.03$8,036.61$16,625.64
20Jan 2023$726.50$658.97$1,385.47$285,782.47
21Feb 2023$728.17$657.30$1,385.47$285,054.30
22Mar 2023$729.85$655.62$1,385.47$284,324.45
23Apr 2023$731.52$653.95$1,385.47$283,592.93
24May 2023$733.21$652.26$1,385.47$282,859.72
25Jun 2023$734.89$650.58$1,385.47$282,124.83
26Jul 2023$736.58$648.89$1,385.47$281,388.25
27Aug 2023$738.28$647.19$1,385.47$280,649.97
28Sep 2023$739.98$645.49$1,385.47$279,909.99
29Oct 2023$741.68$643.79$1,385.47$279,168.31
30Nov 2023$743.38$642.09$1,385.47$278,424.93
31Dec 2023$745.09$640.38$1,385.47$277,679.84
2023 Total$8,829.13$7,796.51$16,625.64
32Jan 2024$746.81$638.66$1,385.47$276,933.03
33Feb 2024$748.52$636.95$1,385.47$276,184.51
34Mar 2024$750.25$635.22$1,385.47$275,434.26
35Apr 2024$751.97$633.50$1,385.47$274,682.29
36May 2024$753.70$631.77$1,385.47$273,928.59
37Jun 2024$755.43$630.04$1,385.47$273,173.16
38Jul 2024$757.17$628.30$1,385.47$272,415.99
39Aug 2024$758.91$626.56$1,385.47$271,657.08
40Sep 2024$760.66$624.81$1,385.47$270,896.42
41Oct 2024$762.41$623.06$1,385.47$270,134.01
42Nov 2024$764.16$621.31$1,385.47$269,369.85
43Dec 2024$765.92$619.55$1,385.47$268,603.93
2024 Total$9,075.91$7,549.73$16,625.64
44Jan 2025$767.68$617.79$1,385.47$267,836.25
45Feb 2025$769.45$616.02$1,385.47$267,066.80
46Mar 2025$771.22$614.25$1,385.47$266,295.58
47Apr 2025$772.99$612.48$1,385.47$265,522.59
48May 2025$774.77$610.70$1,385.47$264,747.82
49Jun 2025$776.55$608.92$1,385.47$263,971.27
50Jul 2025$778.34$607.13$1,385.47$263,192.93
51Aug 2025$780.13$605.34$1,385.47$262,412.80
52Sep 2025$781.92$603.55$1,385.47$261,630.88
53Oct 2025$783.72$601.75$1,385.47$260,847.16
54Nov 2025$785.52$599.95$1,385.47$260,061.64
55Dec 2025$787.33$598.14$1,385.47$259,274.31
2025 Total$9,329.62$7,296.02$16,625.64
56Jan 2026$789.14$596.33$1,385.47$258,485.17
57Feb 2026$790.95$594.52$1,385.47$257,694.22
58Mar 2026$792.77$592.70$1,385.47$256,901.45
59Apr 2026$794.60$590.87$1,385.47$256,106.85
60May 2026$796.42$589.05$1,385.47$255,310.43
61Jun 2026$798.26$587.21$1,385.47$254,512.17
62Jul 2026$800.09$585.38$1,385.47$253,712.08
63Aug 2026$801.93$583.54$1,385.47$252,910.15
64Sep 2026$803.78$581.69$1,385.47$252,106.37
65Oct 2026$805.63$579.84$1,385.47$251,300.74
66Nov 2026$807.48$577.99$1,385.47$250,493.26
67Dec 2026$809.34$576.13$1,385.47$249,683.92
2026 Total$9,590.39$7,035.25$16,625.64
68Jan 2027$811.20$574.27$1,385.47$248,872.72
69Feb 2027$813.06$572.41$1,385.47$248,059.66
70Mar 2027$814.93$570.54$1,385.47$247,244.73
71Apr 2027$816.81$568.66$1,385.47$246,427.92
72May 2027$818.69$566.78$1,385.47$245,609.23
73Jun 2027$820.57$564.90$1,385.47$244,788.66
74Jul 2027$822.46$563.01$1,385.47$243,966.20
75Aug 2027$824.35$561.12$1,385.47$243,141.85
76Sep 2027$826.24$559.23$1,385.47$242,315.61
77Oct 2027$828.14$557.33$1,385.47$241,487.47
78Nov 2027$830.05$555.42$1,385.47$240,657.42
79Dec 2027$831.96$553.51$1,385.47$239,825.46
2027 Total$9,858.46$6,767.18$16,625.64
80Jan 2028$833.87$551.60$1,385.47$238,991.59
81Feb 2028$835.79$549.68$1,385.47$238,155.80
82Mar 2028$837.71$547.76$1,385.47$237,318.09
83Apr 2028$839.64$545.83$1,385.47$236,478.45
84May 2028$841.57$543.90$1,385.47$235,636.88
85Jun 2028$843.51$541.96$1,385.47$234,793.37
86Jul 2028$845.45$540.02$1,385.47$233,947.92
87Aug 2028$847.39$538.08$1,385.47$233,100.53
88Sep 2028$849.34$536.13$1,385.47$232,251.19
89Oct 2028$851.29$534.18$1,385.47$231,399.90
90Nov 2028$853.25$532.22$1,385.47$230,546.65
91Dec 2028$855.21$530.26$1,385.47$229,691.44
2028 Total$10,134.02$6,491.62$16,625.64
92Jan 2029$857.18$528.29$1,385.47$228,834.26
93Feb 2029$859.15$526.32$1,385.47$227,975.11
94Mar 2029$861.13$524.34$1,385.47$227,113.98
95Apr 2029$863.11$522.36$1,385.47$226,250.87
96May 2029$865.09$520.38$1,385.47$225,385.78
97Jun 2029$867.08$518.39$1,385.47$224,518.70
98Jul 2029$869.08$516.39$1,385.47$223,649.62
99Aug 2029$871.08$514.39$1,385.47$222,778.54
100Sep 2029$873.08$512.39$1,385.47$221,905.46
101Oct 2029$875.09$510.38$1,385.47$221,030.37
102Nov 2029$877.10$508.37$1,385.47$220,153.27
103Dec 2029$879.12$506.35$1,385.47$219,274.15
2029 Total$10,417.29$6,208.35$16,625.64
104Jan 2030$881.14$504.33$1,385.47$218,393.01
105Feb 2030$883.17$502.30$1,385.47$217,509.84
106Mar 2030$885.20$500.27$1,385.47$216,624.64
107Apr 2030$887.23$498.24$1,385.47$215,737.41
108May 2030$889.27$496.20$1,385.47$214,848.14
109Jun 2030$891.32$494.15$1,385.47$213,956.82
110Jul 2030$893.37$492.10$1,385.47$213,063.45
111Aug 2030$895.42$490.05$1,385.47$212,168.03
112Sep 2030$897.48$487.99$1,385.47$211,270.55
113Oct 2030$899.55$485.92$1,385.47$210,371.00
114Nov 2030$901.62$483.85$1,385.47$209,469.38
115Dec 2030$903.69$481.78$1,385.47$208,565.69
2030 Total$10,708.46$5,917.18$16,625.64
116Jan 2031$905.77$479.70$1,385.47$207,659.92
117Feb 2031$907.85$477.62$1,385.47$206,752.07
118Mar 2031$909.94$475.53$1,385.47$205,842.13
119Apr 2031$912.03$473.44$1,385.47$204,930.10
120May 2031$914.13$471.34$1,385.47$204,015.97
121Jun 2031$916.23$469.24$1,385.47$203,099.74
122Jul 2031$918.34$467.13$1,385.47$202,181.40
123Aug 2031$920.45$465.02$1,385.47$201,260.95
124Sep 2031$922.57$462.90$1,385.47$200,338.38
125Oct 2031$924.69$460.78$1,385.47$199,413.69
126Nov 2031$926.82$458.65$1,385.47$198,486.87
127Dec 2031$928.95$456.52$1,385.47$197,557.92
2031 Total$11,007.77$5,617.87$16,625.64
128Jan 2032$931.09$454.38$1,385.47$196,626.83
129Feb 2032$933.23$452.24$1,385.47$195,693.60
130Mar 2032$935.37$450.10$1,385.47$194,758.23
131Apr 2032$937.53$447.94$1,385.47$193,820.70
132May 2032$939.68$445.79$1,385.47$192,881.02
133Jun 2032$941.84$443.63$1,385.47$191,939.18
134Jul 2032$944.01$441.46$1,385.47$190,995.17
135Aug 2032$946.18$439.29$1,385.47$190,048.99
136Sep 2032$948.36$437.11$1,385.47$189,100.63
137Oct 2032$950.54$434.93$1,385.47$188,150.09
138Nov 2032$952.72$432.75$1,385.47$187,197.37
139Dec 2032$954.92$430.55$1,385.47$186,242.45
2032 Total$11,315.47$5,310.17$16,625.64
140Jan 2033$957.11$428.36$1,385.47$185,285.34
141Feb 2033$959.31$426.16$1,385.47$184,326.03
142Mar 2033$961.52$423.95$1,385.47$183,364.51
143Apr 2033$963.73$421.74$1,385.47$182,400.78
144May 2033$965.95$419.52$1,385.47$181,434.83
145Jun 2033$968.17$417.30$1,385.47$180,466.66
146Jul 2033$970.40$415.07$1,385.47$179,496.26
147Aug 2033$972.63$412.84$1,385.47$178,523.63
148Sep 2033$974.87$410.60$1,385.47$177,548.76
149Oct 2033$977.11$408.36$1,385.47$176,571.65
150Nov 2033$979.36$406.11$1,385.47$175,592.29
151Dec 2033$981.61$403.86$1,385.47$174,610.68
2033 Total$11,631.77$4,993.87$16,625.64
152Jan 2034$983.87$401.60$1,385.47$173,626.81
153Feb 2034$986.13$399.34$1,385.47$172,640.68
154Mar 2034$988.40$397.07$1,385.47$171,652.28
155Apr 2034$990.67$394.80$1,385.47$170,661.61
156May 2034$992.95$392.52$1,385.47$169,668.66
157Jun 2034$995.23$390.24$1,385.47$168,673.43
158Jul 2034$997.52$387.95$1,385.47$167,675.91
159Aug 2034$999.82$385.65$1,385.47$166,676.09
160Sep 2034$1,002.11$383.36$1,385.47$165,673.98
161Oct 2034$1,004.42$381.05$1,385.47$164,669.56
162Nov 2034$1,006.73$378.74$1,385.47$163,662.83
163Dec 2034$1,009.05$376.42$1,385.47$162,653.78
2034 Total$11,956.9$4,668.74$16,625.64
164Jan 2035$1,011.37$374.10$1,385.47$161,642.41
165Feb 2035$1,013.69$371.78$1,385.47$160,628.72
166Mar 2035$1,016.02$369.45$1,385.47$159,612.70
167Apr 2035$1,018.36$367.11$1,385.47$158,594.34
168May 2035$1,020.70$364.77$1,385.47$157,573.64
169Jun 2035$1,023.05$362.42$1,385.47$156,550.59
170Jul 2035$1,025.40$360.07$1,385.47$155,525.19
171Aug 2035$1,027.76$357.71$1,385.47$154,497.43
172Sep 2035$1,030.13$355.34$1,385.47$153,467.30
173Oct 2035$1,032.50$352.97$1,385.47$152,434.80
174Nov 2035$1,034.87$350.60$1,385.47$151,399.93
175Dec 2035$1,037.25$348.22$1,385.47$150,362.68
2035 Total$12,291.1$4,334.54$16,625.64
176Jan 2036$1,039.64$345.83$1,385.47$149,323.04
177Feb 2036$1,042.03$343.44$1,385.47$148,281.01
178Mar 2036$1,044.42$341.05$1,385.47$147,236.59
179Apr 2036$1,046.83$338.64$1,385.47$146,189.76
180May 2036$1,049.23$336.24$1,385.47$145,140.53
181Jun 2036$1,051.65$333.82$1,385.47$144,088.88
182Jul 2036$1,054.07$331.40$1,385.47$143,034.81
183Aug 2036$1,056.49$328.98$1,385.47$141,978.32
184Sep 2036$1,058.92$326.55$1,385.47$140,919.40
185Oct 2036$1,061.36$324.11$1,385.47$139,858.04
186Nov 2036$1,063.80$321.67$1,385.47$138,794.24
187Dec 2036$1,066.24$319.23$1,385.47$137,728.00
2036 Total$12,634.68$3,990.96$16,625.64
188Jan 2037$1,068.70$316.77$1,385.47$136,659.30
189Feb 2037$1,071.15$314.32$1,385.47$135,588.15
190Mar 2037$1,073.62$311.85$1,385.47$134,514.53
191Apr 2037$1,076.09$309.38$1,385.47$133,438.44
192May 2037$1,078.56$306.91$1,385.47$132,359.88
193Jun 2037$1,081.04$304.43$1,385.47$131,278.84
194Jul 2037$1,083.53$301.94$1,385.47$130,195.31
195Aug 2037$1,086.02$299.45$1,385.47$129,109.29
196Sep 2037$1,088.52$296.95$1,385.47$128,020.77
197Oct 2037$1,091.02$294.45$1,385.47$126,929.75
198Nov 2037$1,093.53$291.94$1,385.47$125,836.22
199Dec 2037$1,096.05$289.42$1,385.47$124,740.17
2037 Total$12,987.83$3,637.81$16,625.64
200Jan 2038$1,098.57$286.90$1,385.47$123,641.60
201Feb 2038$1,101.09$284.38$1,385.47$122,540.51
202Mar 2038$1,103.63$281.84$1,385.47$121,436.88
203Apr 2038$1,106.17$279.30$1,385.47$120,330.71
204May 2038$1,108.71$276.76$1,385.47$119,222.00
205Jun 2038$1,111.26$274.21$1,385.47$118,110.74
206Jul 2038$1,113.82$271.65$1,385.47$116,996.92
207Aug 2038$1,116.38$269.09$1,385.47$115,880.54
208Sep 2038$1,118.94$266.53$1,385.47$114,761.60
209Oct 2038$1,121.52$263.95$1,385.47$113,640.08
210Nov 2038$1,124.10$261.37$1,385.47$112,515.98
211Dec 2038$1,126.68$258.79$1,385.47$111,389.30
2038 Total$13,350.87$3,274.77$16,625.64
212Jan 2039$1,129.27$256.20$1,385.47$110,260.03
213Feb 2039$1,131.87$253.60$1,385.47$109,128.16
214Mar 2039$1,134.48$250.99$1,385.47$107,993.68
215Apr 2039$1,137.08$248.39$1,385.47$106,856.60
216May 2039$1,139.70$245.77$1,385.47$105,716.90
217Jun 2039$1,142.32$243.15$1,385.47$104,574.58
218Jul 2039$1,144.95$240.52$1,385.47$103,429.63
219Aug 2039$1,147.58$237.89$1,385.47$102,282.05
220Sep 2039$1,150.22$235.25$1,385.47$101,131.83
221Oct 2039$1,152.87$232.60$1,385.47$99,978.96
222Nov 2039$1,155.52$229.95$1,385.47$98,823.44
223Dec 2039$1,158.18$227.29$1,385.47$97,665.26
2039 Total$13,724.04$2,901.6$16,625.64
224Jan 2040$1,160.84$224.63$1,385.47$96,504.42
225Feb 2040$1,163.51$221.96$1,385.47$95,340.91
226Mar 2040$1,166.19$219.28$1,385.47$94,174.72
227Apr 2040$1,168.87$216.60$1,385.47$93,005.85
228May 2040$1,171.56$213.91$1,385.47$91,834.29
229Jun 2040$1,174.25$211.22$1,385.47$90,660.04
230Jul 2040$1,176.95$208.52$1,385.47$89,483.09
231Aug 2040$1,179.66$205.81$1,385.47$88,303.43
232Sep 2040$1,182.37$203.10$1,385.47$87,121.06
233Oct 2040$1,185.09$200.38$1,385.47$85,935.97
234Nov 2040$1,187.82$197.65$1,385.47$84,748.15
235Dec 2040$1,190.55$194.92$1,385.47$83,557.60
2040 Total$14,107.66$2,517.98$16,625.64
236Jan 2041$1,193.29$192.18$1,385.47$82,364.31
237Feb 2041$1,196.03$189.44$1,385.47$81,168.28
238Mar 2041$1,198.78$186.69$1,385.47$79,969.50
239Apr 2041$1,201.54$183.93$1,385.47$78,767.96
240May 2041$1,204.30$181.17$1,385.47$77,563.66
241Jun 2041$1,207.07$178.40$1,385.47$76,356.59
242Jul 2041$1,209.85$175.62$1,385.47$75,146.74
243Aug 2041$1,212.63$172.84$1,385.47$73,934.11
244Sep 2041$1,215.42$170.05$1,385.47$72,718.69
245Oct 2041$1,218.22$167.25$1,385.47$71,500.47
246Nov 2041$1,221.02$164.45$1,385.47$70,279.45
247Dec 2041$1,223.83$161.64$1,385.47$69,055.62
2041 Total$14,501.98$2,123.66$16,625.64
248Jan 2042$1,226.64$158.83$1,385.47$67,828.98
249Feb 2042$1,229.46$156.01$1,385.47$66,599.52
250Mar 2042$1,232.29$153.18$1,385.47$65,367.23
251Apr 2042$1,235.13$150.34$1,385.47$64,132.10
252May 2042$1,237.97$147.50$1,385.47$62,894.13
253Jun 2042$1,240.81$144.66$1,385.47$61,653.32
254Jul 2042$1,243.67$141.80$1,385.47$60,409.65
255Aug 2042$1,246.53$138.94$1,385.47$59,163.12
256Sep 2042$1,249.39$136.08$1,385.47$57,913.73
257Oct 2042$1,252.27$133.20$1,385.47$56,661.46
258Nov 2042$1,255.15$130.32$1,385.47$55,406.31
259Dec 2042$1,258.04$127.43$1,385.47$54,148.27
2042 Total$14,907.35$1,718.29$16,625.64
260Jan 2043$1,260.93$124.54$1,385.47$52,887.34
261Feb 2043$1,263.83$121.64$1,385.47$51,623.51
262Mar 2043$1,266.74$118.73$1,385.47$50,356.77
263Apr 2043$1,269.65$115.82$1,385.47$49,087.12
264May 2043$1,272.57$112.90$1,385.47$47,814.55
265Jun 2043$1,275.50$109.97$1,385.47$46,539.05
266Jul 2043$1,278.43$107.04$1,385.47$45,260.62
267Aug 2043$1,281.37$104.10$1,385.47$43,979.25
268Sep 2043$1,284.32$101.15$1,385.47$42,694.93
269Oct 2043$1,287.27$98.20$1,385.47$41,407.66
270Nov 2043$1,290.23$95.24$1,385.47$40,117.43
271Dec 2043$1,293.20$92.27$1,385.47$38,824.23
2043 Total$15,324.04$1,301.6$16,625.64
272Jan 2044$1,296.17$89.30$1,385.47$37,528.06
273Feb 2044$1,299.16$86.31$1,385.47$36,228.90
274Mar 2044$1,302.14$83.33$1,385.47$34,926.76
275Apr 2044$1,305.14$80.33$1,385.47$33,621.62
276May 2044$1,308.14$77.33$1,385.47$32,313.48
277Jun 2044$1,311.15$74.32$1,385.47$31,002.33
278Jul 2044$1,314.16$71.31$1,385.47$29,688.17
279Aug 2044$1,317.19$68.28$1,385.47$28,370.98
280Sep 2044$1,320.22$65.25$1,385.47$27,050.76
281Oct 2044$1,323.25$62.22$1,385.47$25,727.51
282Nov 2044$1,326.30$59.17$1,385.47$24,401.21
283Dec 2044$1,329.35$56.12$1,385.47$23,071.86
2044 Total$15,752.37$873.27$16,625.64
284Jan 2045$1,332.40$53.07$1,385.47$21,739.46
285Feb 2045$1,335.47$50.00$1,385.47$20,403.99
286Mar 2045$1,338.54$46.93$1,385.47$19,065.45
287Apr 2045$1,341.62$43.85$1,385.47$17,723.83
288May 2045$1,344.71$40.76$1,385.47$16,379.12
289Jun 2045$1,347.80$37.67$1,385.47$15,031.32
290Jul 2045$1,350.90$34.57$1,385.47$13,680.42
291Aug 2045$1,354.01$31.46$1,385.47$12,326.41
292Sep 2045$1,357.12$28.35$1,385.47$10,969.29
293Oct 2045$1,360.24$25.23$1,385.47$9,609.05
294Nov 2045$1,363.37$22.10$1,385.47$8,245.68
295Dec 2045$1,366.50$18.97$1,385.47$6,879.18
2045 Total$16,192.68$432.96$16,625.64
296Jan 2046$1,369.65$15.82$1,385.47$5,509.53
297Feb 2046$1,372.80$12.67$1,385.47$4,136.73
298Mar 2046$1,375.96$9.51$1,385.47$2,760.77
299Apr 2046$1,379.12$6.35$1,385.47$1,381.65
300May 2046$1,381.65$3.18$1,384.83$0.00
2046 Total$6,879.18$47.53$6,926.71