Borrow amount

$300,000

Advertised Rate

2.36

% p.a

Fixed - 2 years

Loan term
25 Years
Well Home Loans
Repayment frequency
Monthly
Monthly Repayments
$1,325
Number of repayments
300
Total interest paid
$97,439
Total Repayments

$397,439

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1May 2021$734.80$590.00$1,324.80$299,265.20
2Jun 2021$736.25$588.55$1,324.80$298,528.95
3Jul 2021$737.69$587.11$1,324.80$297,791.26
4Aug 2021$739.14$585.66$1,324.80$297,052.12
5Sep 2021$740.60$584.20$1,324.80$296,311.52
6Oct 2021$742.05$582.75$1,324.80$295,569.47
7Nov 2021$743.51$581.29$1,324.80$294,825.96
8Dec 2021$744.98$579.82$1,324.80$294,080.98
2021 Total$5,919.02$4,679.38$10,598.4
9Jan 2022$746.44$578.36$1,324.80$293,334.54
10Feb 2022$747.91$576.89$1,324.80$292,586.63
11Mar 2022$749.38$575.42$1,324.80$291,837.25
12Apr 2022$750.85$573.95$1,324.80$291,086.40
13May 2022$752.33$572.47$1,324.80$290,334.07
14Jun 2022$753.81$570.99$1,324.80$289,580.26
15Jul 2022$755.29$569.51$1,324.80$288,824.97
16Aug 2022$756.78$568.02$1,324.80$288,068.19
17Sep 2022$758.27$566.53$1,324.80$287,309.92
18Oct 2022$759.76$565.04$1,324.80$286,550.16
19Nov 2022$761.25$563.55$1,324.80$285,788.91
20Dec 2022$762.75$562.05$1,324.80$285,026.16
2022 Total$9,054.82$6,842.78$15,897.6
21Jan 2023$764.25$560.55$1,324.80$284,261.91
22Feb 2023$765.75$559.05$1,324.80$283,496.16
23Mar 2023$767.26$557.54$1,324.80$282,728.90
24Apr 2023$768.77$556.03$1,324.80$281,960.13
25May 2023$770.28$554.52$1,324.80$281,189.85
26Jun 2023$771.79$553.01$1,324.80$280,418.06
27Jul 2023$773.31$551.49$1,324.80$279,644.75
28Aug 2023$774.83$549.97$1,324.80$278,869.92
29Sep 2023$776.36$548.44$1,324.80$278,093.56
30Oct 2023$777.88$546.92$1,324.80$277,315.68
31Nov 2023$779.41$545.39$1,324.80$276,536.27
32Dec 2023$780.95$543.85$1,324.80$275,755.32
2023 Total$9,270.84$6,626.76$15,897.6
33Jan 2024$782.48$542.32$1,324.80$274,972.84
34Feb 2024$784.02$540.78$1,324.80$274,188.82
35Mar 2024$785.56$539.24$1,324.80$273,403.26
36Apr 2024$787.11$537.69$1,324.80$272,616.15
37May 2024$788.65$536.15$1,324.80$271,827.50
38Jun 2024$790.21$534.59$1,324.80$271,037.29
39Jul 2024$791.76$533.04$1,324.80$270,245.53
40Aug 2024$793.32$531.48$1,324.80$269,452.21
41Sep 2024$794.88$529.92$1,324.80$268,657.33
42Oct 2024$796.44$528.36$1,324.80$267,860.89
43Nov 2024$798.01$526.79$1,324.80$267,062.88
44Dec 2024$799.58$525.22$1,324.80$266,263.30
2024 Total$9,492.02$6,405.58$15,897.6
45Jan 2025$801.15$523.65$1,324.80$265,462.15
46Feb 2025$802.72$522.08$1,324.80$264,659.43
47Mar 2025$804.30$520.50$1,324.80$263,855.13
48Apr 2025$805.88$518.92$1,324.80$263,049.25
49May 2025$807.47$517.33$1,324.80$262,241.78
50Jun 2025$809.06$515.74$1,324.80$261,432.72
51Jul 2025$810.65$514.15$1,324.80$260,622.07
52Aug 2025$812.24$512.56$1,324.80$259,809.83
53Sep 2025$813.84$510.96$1,324.80$258,995.99
54Oct 2025$815.44$509.36$1,324.80$258,180.55
55Nov 2025$817.04$507.76$1,324.80$257,363.51
56Dec 2025$818.65$506.15$1,324.80$256,544.86
2025 Total$9,718.44$6,179.16$15,897.6
57Jan 2026$820.26$504.54$1,324.80$255,724.60
58Feb 2026$821.87$502.93$1,324.80$254,902.73
59Mar 2026$823.49$501.31$1,324.80$254,079.24
60Apr 2026$825.11$499.69$1,324.80$253,254.13
61May 2026$826.73$498.07$1,324.80$252,427.40
62Jun 2026$828.36$496.44$1,324.80$251,599.04
63Jul 2026$829.99$494.81$1,324.80$250,769.05
64Aug 2026$831.62$493.18$1,324.80$249,937.43
65Sep 2026$833.26$491.54$1,324.80$249,104.17
66Oct 2026$834.90$489.90$1,324.80$248,269.27
67Nov 2026$836.54$488.26$1,324.80$247,432.73
68Dec 2026$838.18$486.62$1,324.80$246,594.55
2026 Total$9,950.31$5,947.29$15,897.6
69Jan 2027$839.83$484.97$1,324.80$245,754.72
70Feb 2027$841.48$483.32$1,324.80$244,913.24
71Mar 2027$843.14$481.66$1,324.80$244,070.10
72Apr 2027$844.80$480.00$1,324.80$243,225.30
73May 2027$846.46$478.34$1,324.80$242,378.84
74Jun 2027$848.12$476.68$1,324.80$241,530.72
75Jul 2027$849.79$475.01$1,324.80$240,680.93
76Aug 2027$851.46$473.34$1,324.80$239,829.47
77Sep 2027$853.14$471.66$1,324.80$238,976.33
78Oct 2027$854.81$469.99$1,324.80$238,121.52
79Nov 2027$856.49$468.31$1,324.80$237,265.03
80Dec 2027$858.18$466.62$1,324.80$236,406.85
2027 Total$10,187.7$5,709.9$15,897.6
81Jan 2028$859.87$464.93$1,324.80$235,546.98
82Feb 2028$861.56$463.24$1,324.80$234,685.42
83Mar 2028$863.25$461.55$1,324.80$233,822.17
84Apr 2028$864.95$459.85$1,324.80$232,957.22
85May 2028$866.65$458.15$1,324.80$232,090.57
86Jun 2028$868.36$456.44$1,324.80$231,222.21
87Jul 2028$870.06$454.74$1,324.80$230,352.15
88Aug 2028$871.77$453.03$1,324.80$229,480.38
89Sep 2028$873.49$451.31$1,324.80$228,606.89
90Oct 2028$875.21$449.59$1,324.80$227,731.68
91Nov 2028$876.93$447.87$1,324.80$226,854.75
92Dec 2028$878.65$446.15$1,324.80$225,976.10
2028 Total$10,430.75$5,466.85$15,897.6
93Jan 2029$880.38$444.42$1,324.80$225,095.72
94Feb 2029$882.11$442.69$1,324.80$224,213.61
95Mar 2029$883.85$440.95$1,324.80$223,329.76
96Apr 2029$885.58$439.22$1,324.80$222,444.18
97May 2029$887.33$437.47$1,324.80$221,556.85
98Jun 2029$889.07$435.73$1,324.80$220,667.78
99Jul 2029$890.82$433.98$1,324.80$219,776.96
100Aug 2029$892.57$432.23$1,324.80$218,884.39
101Sep 2029$894.33$430.47$1,324.80$217,990.06
102Oct 2029$896.09$428.71$1,324.80$217,093.97
103Nov 2029$897.85$426.95$1,324.80$216,196.12
104Dec 2029$899.61$425.19$1,324.80$215,296.51
2029 Total$10,679.59$5,218.01$15,897.6
105Jan 2030$901.38$423.42$1,324.80$214,395.13
106Feb 2030$903.16$421.64$1,324.80$213,491.97
107Mar 2030$904.93$419.87$1,324.80$212,587.04
108Apr 2030$906.71$418.09$1,324.80$211,680.33
109May 2030$908.50$416.30$1,324.80$210,771.83
110Jun 2030$910.28$414.52$1,324.80$209,861.55
111Jul 2030$912.07$412.73$1,324.80$208,949.48
112Aug 2030$913.87$410.93$1,324.80$208,035.61
113Sep 2030$915.66$409.14$1,324.80$207,119.95
114Oct 2030$917.46$407.34$1,324.80$206,202.49
115Nov 2030$919.27$405.53$1,324.80$205,283.22
116Dec 2030$921.08$403.72$1,324.80$204,362.14
2030 Total$10,934.37$4,963.23$15,897.6
117Jan 2031$922.89$401.91$1,324.80$203,439.25
118Feb 2031$924.70$400.10$1,324.80$202,514.55
119Mar 2031$926.52$398.28$1,324.80$201,588.03
120Apr 2031$928.34$396.46$1,324.80$200,659.69
121May 2031$930.17$394.63$1,324.80$199,729.52
122Jun 2031$932.00$392.80$1,324.80$198,797.52
123Jul 2031$933.83$390.97$1,324.80$197,863.69
124Aug 2031$935.67$389.13$1,324.80$196,928.02
125Sep 2031$937.51$387.29$1,324.80$195,990.51
126Oct 2031$939.35$385.45$1,324.80$195,051.16
127Nov 2031$941.20$383.60$1,324.80$194,109.96
128Dec 2031$943.05$381.75$1,324.80$193,166.91
2031 Total$11,195.23$4,702.37$15,897.6
129Jan 2032$944.91$379.89$1,324.80$192,222.00
130Feb 2032$946.76$378.04$1,324.80$191,275.24
131Mar 2032$948.63$376.17$1,324.80$190,326.61
132Apr 2032$950.49$374.31$1,324.80$189,376.12
133May 2032$952.36$372.44$1,324.80$188,423.76
134Jun 2032$954.23$370.57$1,324.80$187,469.53
135Jul 2032$956.11$368.69$1,324.80$186,513.42
136Aug 2032$957.99$366.81$1,324.80$185,555.43
137Sep 2032$959.87$364.93$1,324.80$184,595.56
138Oct 2032$961.76$363.04$1,324.80$183,633.80
139Nov 2032$963.65$361.15$1,324.80$182,670.15
140Dec 2032$965.55$359.25$1,324.80$181,704.60
2032 Total$11,462.31$4,435.29$15,897.6
141Jan 2033$967.45$357.35$1,324.80$180,737.15
142Feb 2033$969.35$355.45$1,324.80$179,767.80
143Mar 2033$971.26$353.54$1,324.80$178,796.54
144Apr 2033$973.17$351.63$1,324.80$177,823.37
145May 2033$975.08$349.72$1,324.80$176,848.29
146Jun 2033$977.00$347.80$1,324.80$175,871.29
147Jul 2033$978.92$345.88$1,324.80$174,892.37
148Aug 2033$980.85$343.95$1,324.80$173,911.52
149Sep 2033$982.77$342.03$1,324.80$172,928.75
150Oct 2033$984.71$340.09$1,324.80$171,944.04
151Nov 2033$986.64$338.16$1,324.80$170,957.40
152Dec 2033$988.58$336.22$1,324.80$169,968.82
2033 Total$11,735.78$4,161.82$15,897.6
153Jan 2034$990.53$334.27$1,324.80$168,978.29
154Feb 2034$992.48$332.32$1,324.80$167,985.81
155Mar 2034$994.43$330.37$1,324.80$166,991.38
156Apr 2034$996.38$328.42$1,324.80$165,995.00
157May 2034$998.34$326.46$1,324.80$164,996.66
158Jun 2034$1,000.31$324.49$1,324.80$163,996.35
159Jul 2034$1,002.27$322.53$1,324.80$162,994.08
160Aug 2034$1,004.24$320.56$1,324.80$161,989.84
161Sep 2034$1,006.22$318.58$1,324.80$160,983.62
162Oct 2034$1,008.20$316.60$1,324.80$159,975.42
163Nov 2034$1,010.18$314.62$1,324.80$158,965.24
164Dec 2034$1,012.17$312.63$1,324.80$157,953.07
2034 Total$12,015.75$3,881.85$15,897.6
165Jan 2035$1,014.16$310.64$1,324.80$156,938.91
166Feb 2035$1,016.15$308.65$1,324.80$155,922.76
167Mar 2035$1,018.15$306.65$1,324.80$154,904.61
168Apr 2035$1,020.15$304.65$1,324.80$153,884.46
169May 2035$1,022.16$302.64$1,324.80$152,862.30
170Jun 2035$1,024.17$300.63$1,324.80$151,838.13
171Jul 2035$1,026.19$298.61$1,324.80$150,811.94
172Aug 2035$1,028.20$296.60$1,324.80$149,783.74
173Sep 2035$1,030.23$294.57$1,324.80$148,753.51
174Oct 2035$1,032.25$292.55$1,324.80$147,721.26
175Nov 2035$1,034.28$290.52$1,324.80$146,686.98
176Dec 2035$1,036.32$288.48$1,324.80$145,650.66
2035 Total$12,302.41$3,595.19$15,897.6
177Jan 2036$1,038.35$286.45$1,324.80$144,612.31
178Feb 2036$1,040.40$284.40$1,324.80$143,571.91
179Mar 2036$1,042.44$282.36$1,324.80$142,529.47
180Apr 2036$1,044.49$280.31$1,324.80$141,484.98
181May 2036$1,046.55$278.25$1,324.80$140,438.43
182Jun 2036$1,048.60$276.20$1,324.80$139,389.83
183Jul 2036$1,050.67$274.13$1,324.80$138,339.16
184Aug 2036$1,052.73$272.07$1,324.80$137,286.43
185Sep 2036$1,054.80$270.00$1,324.80$136,231.63
186Oct 2036$1,056.88$267.92$1,324.80$135,174.75
187Nov 2036$1,058.96$265.84$1,324.80$134,115.79
188Dec 2036$1,061.04$263.76$1,324.80$133,054.75
2036 Total$12,595.91$3,301.69$15,897.6
189Jan 2037$1,063.13$261.67$1,324.80$131,991.62
190Feb 2037$1,065.22$259.58$1,324.80$130,926.40
191Mar 2037$1,067.31$257.49$1,324.80$129,859.09
192Apr 2037$1,069.41$255.39$1,324.80$128,789.68
193May 2037$1,071.51$253.29$1,324.80$127,718.17
194Jun 2037$1,073.62$251.18$1,324.80$126,644.55
195Jul 2037$1,075.73$249.07$1,324.80$125,568.82
196Aug 2037$1,077.85$246.95$1,324.80$124,490.97
197Sep 2037$1,079.97$244.83$1,324.80$123,411.00
198Oct 2037$1,082.09$242.71$1,324.80$122,328.91
199Nov 2037$1,084.22$240.58$1,324.80$121,244.69
200Dec 2037$1,086.35$238.45$1,324.80$120,158.34
2037 Total$12,896.41$3,001.19$15,897.6
201Jan 2038$1,088.49$236.31$1,324.80$119,069.85
202Feb 2038$1,090.63$234.17$1,324.80$117,979.22
203Mar 2038$1,092.77$232.03$1,324.80$116,886.45
204Apr 2038$1,094.92$229.88$1,324.80$115,791.53
205May 2038$1,097.08$227.72$1,324.80$114,694.45
206Jun 2038$1,099.23$225.57$1,324.80$113,595.22
207Jul 2038$1,101.40$223.40$1,324.80$112,493.82
208Aug 2038$1,103.56$221.24$1,324.80$111,390.26
209Sep 2038$1,105.73$219.07$1,324.80$110,284.53
210Oct 2038$1,107.91$216.89$1,324.80$109,176.62
211Nov 2038$1,110.09$214.71$1,324.80$108,066.53
212Dec 2038$1,112.27$212.53$1,324.80$106,954.26
2038 Total$13,204.08$2,693.52$15,897.6
213Jan 2039$1,114.46$210.34$1,324.80$105,839.80
214Feb 2039$1,116.65$208.15$1,324.80$104,723.15
215Mar 2039$1,118.84$205.96$1,324.80$103,604.31
216Apr 2039$1,121.04$203.76$1,324.80$102,483.27
217May 2039$1,123.25$201.55$1,324.80$101,360.02
218Jun 2039$1,125.46$199.34$1,324.80$100,234.56
219Jul 2039$1,127.67$197.13$1,324.80$99,106.89
220Aug 2039$1,129.89$194.91$1,324.80$97,977.00
221Sep 2039$1,132.11$192.69$1,324.80$96,844.89
222Oct 2039$1,134.34$190.46$1,324.80$95,710.55
223Nov 2039$1,136.57$188.23$1,324.80$94,573.98
224Dec 2039$1,138.80$186.00$1,324.80$93,435.18
2039 Total$13,519.08$2,378.52$15,897.6
225Jan 2040$1,141.04$183.76$1,324.80$92,294.14
226Feb 2040$1,143.29$181.51$1,324.80$91,150.85
227Mar 2040$1,145.54$179.26$1,324.80$90,005.31
228Apr 2040$1,147.79$177.01$1,324.80$88,857.52
229May 2040$1,150.05$174.75$1,324.80$87,707.47
230Jun 2040$1,152.31$172.49$1,324.80$86,555.16
231Jul 2040$1,154.57$170.23$1,324.80$85,400.59
232Aug 2040$1,156.85$167.95$1,324.80$84,243.74
233Sep 2040$1,159.12$165.68$1,324.80$83,084.62
234Oct 2040$1,161.40$163.40$1,324.80$81,923.22
235Nov 2040$1,163.68$161.12$1,324.80$80,759.54
236Dec 2040$1,165.97$158.83$1,324.80$79,593.57
2040 Total$13,841.61$2,055.99$15,897.6
237Jan 2041$1,168.27$156.53$1,324.80$78,425.30
238Feb 2041$1,170.56$154.24$1,324.80$77,254.74
239Mar 2041$1,172.87$151.93$1,324.80$76,081.87
240Apr 2041$1,175.17$149.63$1,324.80$74,906.70
241May 2041$1,177.48$147.32$1,324.80$73,729.22
242Jun 2041$1,179.80$145.00$1,324.80$72,549.42
243Jul 2041$1,182.12$142.68$1,324.80$71,367.30
244Aug 2041$1,184.44$140.36$1,324.80$70,182.86
245Sep 2041$1,186.77$138.03$1,324.80$68,996.09
246Oct 2041$1,189.11$135.69$1,324.80$67,806.98
247Nov 2041$1,191.45$133.35$1,324.80$66,615.53
248Dec 2041$1,193.79$131.01$1,324.80$65,421.74
2041 Total$14,171.83$1,725.77$15,897.6
249Jan 2042$1,196.14$128.66$1,324.80$64,225.60
250Feb 2042$1,198.49$126.31$1,324.80$63,027.11
251Mar 2042$1,200.85$123.95$1,324.80$61,826.26
252Apr 2042$1,203.21$121.59$1,324.80$60,623.05
253May 2042$1,205.57$119.23$1,324.80$59,417.48
254Jun 2042$1,207.95$116.85$1,324.80$58,209.53
255Jul 2042$1,210.32$114.48$1,324.80$56,999.21
256Aug 2042$1,212.70$112.10$1,324.80$55,786.51
257Sep 2042$1,215.09$109.71$1,324.80$54,571.42
258Oct 2042$1,217.48$107.32$1,324.80$53,353.94
259Nov 2042$1,219.87$104.93$1,324.80$52,134.07
260Dec 2042$1,222.27$102.53$1,324.80$50,911.80
2042 Total$14,509.94$1,387.66$15,897.6
261Jan 2043$1,224.67$100.13$1,324.80$49,687.13
262Feb 2043$1,227.08$97.72$1,324.80$48,460.05
263Mar 2043$1,229.50$95.30$1,324.80$47,230.55
264Apr 2043$1,231.91$92.89$1,324.80$45,998.64
265May 2043$1,234.34$90.46$1,324.80$44,764.30
266Jun 2043$1,236.76$88.04$1,324.80$43,527.54
267Jul 2043$1,239.20$85.60$1,324.80$42,288.34
268Aug 2043$1,241.63$83.17$1,324.80$41,046.71
269Sep 2043$1,244.07$80.73$1,324.80$39,802.64
270Oct 2043$1,246.52$78.28$1,324.80$38,556.12
271Nov 2043$1,248.97$75.83$1,324.80$37,307.15
272Dec 2043$1,251.43$73.37$1,324.80$36,055.72
2043 Total$14,856.08$1,041.52$15,897.6
273Jan 2044$1,253.89$70.91$1,324.80$34,801.83
274Feb 2044$1,256.36$68.44$1,324.80$33,545.47
275Mar 2044$1,258.83$65.97$1,324.80$32,286.64
276Apr 2044$1,261.30$63.50$1,324.80$31,025.34
277May 2044$1,263.78$61.02$1,324.80$29,761.56
278Jun 2044$1,266.27$58.53$1,324.80$28,495.29
279Jul 2044$1,268.76$56.04$1,324.80$27,226.53
280Aug 2044$1,271.25$53.55$1,324.80$25,955.28
281Sep 2044$1,273.75$51.05$1,324.80$24,681.53
282Oct 2044$1,276.26$48.54$1,324.80$23,405.27
283Nov 2044$1,278.77$46.03$1,324.80$22,126.50
284Dec 2044$1,281.28$43.52$1,324.80$20,845.22
2044 Total$15,210.5$687.1$15,897.6
285Jan 2045$1,283.80$41.00$1,324.80$19,561.42
286Feb 2045$1,286.33$38.47$1,324.80$18,275.09
287Mar 2045$1,288.86$35.94$1,324.80$16,986.23
288Apr 2045$1,291.39$33.41$1,324.80$15,694.84
289May 2045$1,293.93$30.87$1,324.80$14,400.91
290Jun 2045$1,296.48$28.32$1,324.80$13,104.43
291Jul 2045$1,299.03$25.77$1,324.80$11,805.40
292Aug 2045$1,301.58$23.22$1,324.80$10,503.82
293Sep 2045$1,304.14$20.66$1,324.80$9,199.68
294Oct 2045$1,306.71$18.09$1,324.80$7,892.97
295Nov 2045$1,309.28$15.52$1,324.80$6,583.69
296Dec 2045$1,311.85$12.95$1,324.80$5,271.84
2045 Total$15,573.38$324.22$15,897.6
297Jan 2046$1,314.43$10.37$1,324.80$3,957.41
298Feb 2046$1,317.02$7.78$1,324.80$2,640.39
299Mar 2046$1,319.61$5.19$1,324.80$1,320.78
300Apr 2046$1,320.78$2.60$1,323.38$0.00
2046 Total$5,271.84$25.94$5,297.78