Borrow amount

$300,000

Advertised Rate

3.49

% p.a

Fixed - 4 years

Loan term
25 Years
Repayment frequency
Monthly
Monthly Repayments
$1,500
Number of repayments
300
Total interest paid
$150,079
Total Repayments

$450,078

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Jul 2021$627.76$872.50$1,500.26$299,372.24
2Aug 2021$629.59$870.67$1,500.26$298,742.65
3Sep 2021$631.42$868.84$1,500.26$298,111.23
4Oct 2021$633.25$867.01$1,500.26$297,477.98
5Nov 2021$635.09$865.17$1,500.26$296,842.89
6Dec 2021$636.94$863.32$1,500.26$296,205.95
2021 Total$3,794.05$5,207.51$9,001.56
7Jan 2022$638.79$861.47$1,500.26$295,567.16
8Feb 2022$640.65$859.61$1,500.26$294,926.51
9Mar 2022$642.52$857.74$1,500.26$294,283.99
10Apr 2022$644.38$855.88$1,500.26$293,639.61
11May 2022$646.26$854.00$1,500.26$292,993.35
12Jun 2022$648.14$852.12$1,500.26$292,345.21
13Jul 2022$650.02$850.24$1,500.26$291,695.19
14Aug 2022$651.91$848.35$1,500.26$291,043.28
15Sep 2022$653.81$846.45$1,500.26$290,389.47
16Oct 2022$655.71$844.55$1,500.26$289,733.76
17Nov 2022$657.62$842.64$1,500.26$289,076.14
18Dec 2022$659.53$840.73$1,500.26$288,416.61
2022 Total$7,789.34$10,213.78$18,003.12
19Jan 2023$661.45$838.81$1,500.26$287,755.16
20Feb 2023$663.37$836.89$1,500.26$287,091.79
21Mar 2023$665.30$834.96$1,500.26$286,426.49
22Apr 2023$667.24$833.02$1,500.26$285,759.25
23May 2023$669.18$831.08$1,500.26$285,090.07
24Jun 2023$671.12$829.14$1,500.26$284,418.95
25Jul 2023$673.07$827.19$1,500.26$283,745.88
26Aug 2023$675.03$825.23$1,500.26$283,070.85
27Sep 2023$677.00$823.26$1,500.26$282,393.85
28Oct 2023$678.96$821.30$1,500.26$281,714.89
29Nov 2023$680.94$819.32$1,500.26$281,033.95
30Dec 2023$682.92$817.34$1,500.26$280,351.03
2023 Total$8,065.58$9,937.54$18,003.12
31Jan 2024$684.91$815.35$1,500.26$279,666.12
32Feb 2024$686.90$813.36$1,500.26$278,979.22
33Mar 2024$688.90$811.36$1,500.26$278,290.32
34Apr 2024$690.90$809.36$1,500.26$277,599.42
35May 2024$692.91$807.35$1,500.26$276,906.51
36Jun 2024$694.92$805.34$1,500.26$276,211.59
37Jul 2024$696.94$803.32$1,500.26$275,514.65
38Aug 2024$698.97$801.29$1,500.26$274,815.68
39Sep 2024$701.00$799.26$1,500.26$274,114.68
40Oct 2024$703.04$797.22$1,500.26$273,411.64
41Nov 2024$705.09$795.17$1,500.26$272,706.55
42Dec 2024$707.14$793.12$1,500.26$271,999.41
2024 Total$8,351.62$9,651.5$18,003.12
43Jan 2025$709.20$791.06$1,500.26$271,290.21
44Feb 2025$711.26$789.00$1,500.26$270,578.95
45Mar 2025$713.33$786.93$1,500.26$269,865.62
46Apr 2025$715.40$784.86$1,500.26$269,150.22
47May 2025$717.48$782.78$1,500.26$268,432.74
48Jun 2025$719.57$780.69$1,500.26$267,713.17
49Jul 2025$721.66$778.60$1,500.26$266,991.51
50Aug 2025$723.76$776.50$1,500.26$266,267.75
51Sep 2025$725.86$774.40$1,500.26$265,541.89
52Oct 2025$727.98$772.28$1,500.26$264,813.91
53Nov 2025$730.09$770.17$1,500.26$264,083.82
54Dec 2025$732.22$768.04$1,500.26$263,351.60
2025 Total$8,647.81$9,355.31$18,003.12
55Jan 2026$734.35$765.91$1,500.26$262,617.25
56Feb 2026$736.48$763.78$1,500.26$261,880.77
57Mar 2026$738.62$761.64$1,500.26$261,142.15
58Apr 2026$740.77$759.49$1,500.26$260,401.38
59May 2026$742.93$757.33$1,500.26$259,658.45
60Jun 2026$745.09$755.17$1,500.26$258,913.36
61Jul 2026$747.25$753.01$1,500.26$258,166.11
62Aug 2026$749.43$750.83$1,500.26$257,416.68
63Sep 2026$751.61$748.65$1,500.26$256,665.07
64Oct 2026$753.79$746.47$1,500.26$255,911.28
65Nov 2026$755.98$744.28$1,500.26$255,155.30
66Dec 2026$758.18$742.08$1,500.26$254,397.12
2026 Total$8,954.48$9,048.64$18,003.12
67Jan 2027$760.39$739.87$1,500.26$253,636.73
68Feb 2027$762.60$737.66$1,500.26$252,874.13
69Mar 2027$764.82$735.44$1,500.26$252,109.31
70Apr 2027$767.04$733.22$1,500.26$251,342.27
71May 2027$769.27$730.99$1,500.26$250,573.00
72Jun 2027$771.51$728.75$1,500.26$249,801.49
73Jul 2027$773.75$726.51$1,500.26$249,027.74
74Aug 2027$776.00$724.26$1,500.26$248,251.74
75Sep 2027$778.26$722.00$1,500.26$247,473.48
76Oct 2027$780.52$719.74$1,500.26$246,692.96
77Nov 2027$782.79$717.47$1,500.26$245,910.17
78Dec 2027$785.07$715.19$1,500.26$245,125.10
2027 Total$9,272.02$8,731.1$18,003.12
79Jan 2028$787.35$712.91$1,500.26$244,337.75
80Feb 2028$789.64$710.62$1,500.26$243,548.11
81Mar 2028$791.94$708.32$1,500.26$242,756.17
82Apr 2028$794.24$706.02$1,500.26$241,961.93
83May 2028$796.55$703.71$1,500.26$241,165.38
84Jun 2028$798.87$701.39$1,500.26$240,366.51
85Jul 2028$801.19$699.07$1,500.26$239,565.32
86Aug 2028$803.52$696.74$1,500.26$238,761.80
87Sep 2028$805.86$694.40$1,500.26$237,955.94
88Oct 2028$808.20$692.06$1,500.26$237,147.74
89Nov 2028$810.56$689.70$1,500.26$236,337.18
90Dec 2028$812.91$687.35$1,500.26$235,524.27
2028 Total$9,600.83$8,402.29$18,003.12
91Jan 2029$815.28$684.98$1,500.26$234,708.99
92Feb 2029$817.65$682.61$1,500.26$233,891.34
93Mar 2029$820.03$680.23$1,500.26$233,071.31
94Apr 2029$822.41$677.85$1,500.26$232,248.90
95May 2029$824.80$675.46$1,500.26$231,424.10
96Jun 2029$827.20$673.06$1,500.26$230,596.90
97Jul 2029$829.61$670.65$1,500.26$229,767.29
98Aug 2029$832.02$668.24$1,500.26$228,935.27
99Sep 2029$834.44$665.82$1,500.26$228,100.83
100Oct 2029$836.87$663.39$1,500.26$227,263.96
101Nov 2029$839.30$660.96$1,500.26$226,424.66
102Dec 2029$841.74$658.52$1,500.26$225,582.92
2029 Total$9,941.35$8,061.77$18,003.12
103Jan 2030$844.19$656.07$1,500.26$224,738.73
104Feb 2030$846.64$653.62$1,500.26$223,892.09
105Mar 2030$849.11$651.15$1,500.26$223,042.98
106Apr 2030$851.58$648.68$1,500.26$222,191.40
107May 2030$854.05$646.21$1,500.26$221,337.35
108Jun 2030$856.54$643.72$1,500.26$220,480.81
109Jul 2030$859.03$641.23$1,500.26$219,621.78
110Aug 2030$861.53$638.73$1,500.26$218,760.25
111Sep 2030$864.03$636.23$1,500.26$217,896.22
112Oct 2030$866.55$633.71$1,500.26$217,029.67
113Nov 2030$869.07$631.19$1,500.26$216,160.60
114Dec 2030$871.59$628.67$1,500.26$215,289.01
2030 Total$10,293.91$7,709.21$18,003.12
115Jan 2031$874.13$626.13$1,500.26$214,414.88
116Feb 2031$876.67$623.59$1,500.26$213,538.21
117Mar 2031$879.22$621.04$1,500.26$212,658.99
118Apr 2031$881.78$618.48$1,500.26$211,777.21
119May 2031$884.34$615.92$1,500.26$210,892.87
120Jun 2031$886.91$613.35$1,500.26$210,005.96
121Jul 2031$889.49$610.77$1,500.26$209,116.47
122Aug 2031$892.08$608.18$1,500.26$208,224.39
123Sep 2031$894.67$605.59$1,500.26$207,329.72
124Oct 2031$897.28$602.98$1,500.26$206,432.44
125Nov 2031$899.89$600.37$1,500.26$205,532.55
126Dec 2031$902.50$597.76$1,500.26$204,630.05
2031 Total$10,658.96$7,344.16$18,003.12
127Jan 2032$905.13$595.13$1,500.26$203,724.92
128Feb 2032$907.76$592.50$1,500.26$202,817.16
129Mar 2032$910.40$589.86$1,500.26$201,906.76
130Apr 2032$913.05$587.21$1,500.26$200,993.71
131May 2032$915.70$584.56$1,500.26$200,078.01
132Jun 2032$918.37$581.89$1,500.26$199,159.64
133Jul 2032$921.04$579.22$1,500.26$198,238.60
134Aug 2032$923.72$576.54$1,500.26$197,314.88
135Sep 2032$926.40$573.86$1,500.26$196,388.48
136Oct 2032$929.10$571.16$1,500.26$195,459.38
137Nov 2032$931.80$568.46$1,500.26$194,527.58
138Dec 2032$934.51$565.75$1,500.26$193,593.07
2032 Total$11,036.98$6,966.14$18,003.12
139Jan 2033$937.23$563.03$1,500.26$192,655.84
140Feb 2033$939.95$560.31$1,500.26$191,715.89
141Mar 2033$942.69$557.57$1,500.26$190,773.20
142Apr 2033$945.43$554.83$1,500.26$189,827.77
143May 2033$948.18$552.08$1,500.26$188,879.59
144Jun 2033$950.94$549.32$1,500.26$187,928.65
145Jul 2033$953.70$546.56$1,500.26$186,974.95
146Aug 2033$956.47$543.79$1,500.26$186,018.48
147Sep 2033$959.26$541.00$1,500.26$185,059.22
148Oct 2033$962.05$538.21$1,500.26$184,097.17
149Nov 2033$964.84$535.42$1,500.26$183,132.33
150Dec 2033$967.65$532.61$1,500.26$182,164.68
2033 Total$11,428.39$6,574.73$18,003.12
151Jan 2034$970.46$529.80$1,500.26$181,194.22
152Feb 2034$973.29$526.97$1,500.26$180,220.93
153Mar 2034$976.12$524.14$1,500.26$179,244.81
154Apr 2034$978.96$521.30$1,500.26$178,265.85
155May 2034$981.80$518.46$1,500.26$177,284.05
156Jun 2034$984.66$515.60$1,500.26$176,299.39
157Jul 2034$987.52$512.74$1,500.26$175,311.87
158Aug 2034$990.39$509.87$1,500.26$174,321.48
159Sep 2034$993.28$506.98$1,500.26$173,328.20
160Oct 2034$996.16$504.10$1,500.26$172,332.04
161Nov 2034$999.06$501.20$1,500.26$171,332.98
162Dec 2034$1,001.97$498.29$1,500.26$170,331.01
2034 Total$11,833.67$6,169.45$18,003.12
163Jan 2035$1,004.88$495.38$1,500.26$169,326.13
164Feb 2035$1,007.80$492.46$1,500.26$168,318.33
165Mar 2035$1,010.73$489.53$1,500.26$167,307.60
166Apr 2035$1,013.67$486.59$1,500.26$166,293.93
167May 2035$1,016.62$483.64$1,500.26$165,277.31
168Jun 2035$1,019.58$480.68$1,500.26$164,257.73
169Jul 2035$1,022.54$477.72$1,500.26$163,235.19
170Aug 2035$1,025.52$474.74$1,500.26$162,209.67
171Sep 2035$1,028.50$471.76$1,500.26$161,181.17
172Oct 2035$1,031.49$468.77$1,500.26$160,149.68
173Nov 2035$1,034.49$465.77$1,500.26$159,115.19
174Dec 2035$1,037.50$462.76$1,500.26$158,077.69
2035 Total$12,253.32$5,749.8$18,003.12
175Jan 2036$1,040.52$459.74$1,500.26$157,037.17
176Feb 2036$1,043.54$456.72$1,500.26$155,993.63
177Mar 2036$1,046.58$453.68$1,500.26$154,947.05
178Apr 2036$1,049.62$450.64$1,500.26$153,897.43
179May 2036$1,052.67$447.59$1,500.26$152,844.76
180Jun 2036$1,055.74$444.52$1,500.26$151,789.02
181Jul 2036$1,058.81$441.45$1,500.26$150,730.21
182Aug 2036$1,061.89$438.37$1,500.26$149,668.32
183Sep 2036$1,064.97$435.29$1,500.26$148,603.35
184Oct 2036$1,068.07$432.19$1,500.26$147,535.28
185Nov 2036$1,071.18$429.08$1,500.26$146,464.10
186Dec 2036$1,074.29$425.97$1,500.26$145,389.81
2036 Total$12,687.88$5,315.24$18,003.12
187Jan 2037$1,077.42$422.84$1,500.26$144,312.39
188Feb 2037$1,080.55$419.71$1,500.26$143,231.84
189Mar 2037$1,083.69$416.57$1,500.26$142,148.15
190Apr 2037$1,086.85$413.41$1,500.26$141,061.30
191May 2037$1,090.01$410.25$1,500.26$139,971.29
192Jun 2037$1,093.18$407.08$1,500.26$138,878.11
193Jul 2037$1,096.36$403.90$1,500.26$137,781.75
194Aug 2037$1,099.54$400.72$1,500.26$136,682.21
195Sep 2037$1,102.74$397.52$1,500.26$135,579.47
196Oct 2037$1,105.95$394.31$1,500.26$134,473.52
197Nov 2037$1,109.17$391.09$1,500.26$133,364.35
198Dec 2037$1,112.39$387.87$1,500.26$132,251.96
2037 Total$13,137.85$4,865.27$18,003.12
199Jan 2038$1,115.63$384.63$1,500.26$131,136.33
200Feb 2038$1,118.87$381.39$1,500.26$130,017.46
201Mar 2038$1,122.13$378.13$1,500.26$128,895.33
202Apr 2038$1,125.39$374.87$1,500.26$127,769.94
203May 2038$1,128.66$371.60$1,500.26$126,641.28
204Jun 2038$1,131.94$368.32$1,500.26$125,509.34
205Jul 2038$1,135.24$365.02$1,500.26$124,374.10
206Aug 2038$1,138.54$361.72$1,500.26$123,235.56
207Sep 2038$1,141.85$358.41$1,500.26$122,093.71
208Oct 2038$1,145.17$355.09$1,500.26$120,948.54
209Nov 2038$1,148.50$351.76$1,500.26$119,800.04
210Dec 2038$1,151.84$348.42$1,500.26$118,648.20
2038 Total$13,603.76$4,399.36$18,003.12
211Jan 2039$1,155.19$345.07$1,500.26$117,493.01
212Feb 2039$1,158.55$341.71$1,500.26$116,334.46
213Mar 2039$1,161.92$338.34$1,500.26$115,172.54
214Apr 2039$1,165.30$334.96$1,500.26$114,007.24
215May 2039$1,168.69$331.57$1,500.26$112,838.55
216Jun 2039$1,172.09$328.17$1,500.26$111,666.46
217Jul 2039$1,175.50$324.76$1,500.26$110,490.96
218Aug 2039$1,178.92$321.34$1,500.26$109,312.04
219Sep 2039$1,182.34$317.92$1,500.26$108,129.70
220Oct 2039$1,185.78$314.48$1,500.26$106,943.92
221Nov 2039$1,189.23$311.03$1,500.26$105,754.69
222Dec 2039$1,192.69$307.57$1,500.26$104,562.00
2039 Total$14,086.2$3,916.92$18,003.12
223Jan 2040$1,196.16$304.10$1,500.26$103,365.84
224Feb 2040$1,199.64$300.62$1,500.26$102,166.20
225Mar 2040$1,203.13$297.13$1,500.26$100,963.07
226Apr 2040$1,206.63$293.63$1,500.26$99,756.44
227May 2040$1,210.14$290.12$1,500.26$98,546.30
228Jun 2040$1,213.65$286.61$1,500.26$97,332.65
229Jul 2040$1,217.18$283.08$1,500.26$96,115.47
230Aug 2040$1,220.72$279.54$1,500.26$94,894.75
231Sep 2040$1,224.27$275.99$1,500.26$93,670.48
232Oct 2040$1,227.84$272.42$1,500.26$92,442.64
233Nov 2040$1,231.41$268.85$1,500.26$91,211.23
234Dec 2040$1,234.99$265.27$1,500.26$89,976.24
2040 Total$14,585.76$3,417.36$18,003.12
235Jan 2041$1,238.58$261.68$1,500.26$88,737.66
236Feb 2041$1,242.18$258.08$1,500.26$87,495.48
237Mar 2041$1,245.79$254.47$1,500.26$86,249.69
238Apr 2041$1,249.42$250.84$1,500.26$85,000.27
239May 2041$1,253.05$247.21$1,500.26$83,747.22
240Jun 2041$1,256.70$243.56$1,500.26$82,490.52
241Jul 2041$1,260.35$239.91$1,500.26$81,230.17
242Aug 2041$1,264.02$236.24$1,500.26$79,966.15
243Sep 2041$1,267.69$232.57$1,500.26$78,698.46
244Oct 2041$1,271.38$228.88$1,500.26$77,427.08
245Nov 2041$1,275.08$225.18$1,500.26$76,152.00
246Dec 2041$1,278.78$221.48$1,500.26$74,873.22
2041 Total$15,103.02$2,900.1$18,003.12
247Jan 2042$1,282.50$217.76$1,500.26$73,590.72
248Feb 2042$1,286.23$214.03$1,500.26$72,304.49
249Mar 2042$1,289.97$210.29$1,500.26$71,014.52
250Apr 2042$1,293.73$206.53$1,500.26$69,720.79
251May 2042$1,297.49$202.77$1,500.26$68,423.30
252Jun 2042$1,301.26$199.00$1,500.26$67,122.04
253Jul 2042$1,305.05$195.21$1,500.26$65,816.99
254Aug 2042$1,308.84$191.42$1,500.26$64,508.15
255Sep 2042$1,312.65$187.61$1,500.26$63,195.50
256Oct 2042$1,316.47$183.79$1,500.26$61,879.03
257Nov 2042$1,320.30$179.96$1,500.26$60,558.73
258Dec 2042$1,324.14$176.12$1,500.26$59,234.59
2042 Total$15,638.63$2,364.49$18,003.12
259Jan 2043$1,327.99$172.27$1,500.26$57,906.60
260Feb 2043$1,331.85$168.41$1,500.26$56,574.75
261Mar 2043$1,335.72$164.54$1,500.26$55,239.03
262Apr 2043$1,339.61$160.65$1,500.26$53,899.42
263May 2043$1,343.50$156.76$1,500.26$52,555.92
264Jun 2043$1,347.41$152.85$1,500.26$51,208.51
265Jul 2043$1,351.33$148.93$1,500.26$49,857.18
266Aug 2043$1,355.26$145.00$1,500.26$48,501.92
267Sep 2043$1,359.20$141.06$1,500.26$47,142.72
268Oct 2043$1,363.15$137.11$1,500.26$45,779.57
269Nov 2043$1,367.12$133.14$1,500.26$44,412.45
270Dec 2043$1,371.09$129.17$1,500.26$43,041.36
2043 Total$16,193.23$1,809.89$18,003.12
271Jan 2044$1,375.08$125.18$1,500.26$41,666.28
272Feb 2044$1,379.08$121.18$1,500.26$40,287.20
273Mar 2044$1,383.09$117.17$1,500.26$38,904.11
274Apr 2044$1,387.11$113.15$1,500.26$37,517.00
275May 2044$1,391.15$109.11$1,500.26$36,125.85
276Jun 2044$1,395.19$105.07$1,500.26$34,730.66
277Jul 2044$1,399.25$101.01$1,500.26$33,331.41
278Aug 2044$1,403.32$96.94$1,500.26$31,928.09
279Sep 2044$1,407.40$92.86$1,500.26$30,520.69
280Oct 2044$1,411.50$88.76$1,500.26$29,109.19
281Nov 2044$1,415.60$84.66$1,500.26$27,693.59
282Dec 2044$1,419.72$80.54$1,500.26$26,273.87
2044 Total$16,767.49$1,235.63$18,003.12
283Jan 2045$1,423.85$76.41$1,500.26$24,850.02
284Feb 2045$1,427.99$72.27$1,500.26$23,422.03
285Mar 2045$1,432.14$68.12$1,500.26$21,989.89
286Apr 2045$1,436.31$63.95$1,500.26$20,553.58
287May 2045$1,440.48$59.78$1,500.26$19,113.10
288Jun 2045$1,444.67$55.59$1,500.26$17,668.43
289Jul 2045$1,448.87$51.39$1,500.26$16,219.56
290Aug 2045$1,453.09$47.17$1,500.26$14,766.47
291Sep 2045$1,457.31$42.95$1,500.26$13,309.16
292Oct 2045$1,461.55$38.71$1,500.26$11,847.61
293Nov 2045$1,465.80$34.46$1,500.26$10,381.81
294Dec 2045$1,470.07$30.19$1,500.26$8,911.74
2045 Total$17,362.13$640.99$18,003.12
295Jan 2046$1,474.34$25.92$1,500.26$7,437.40
296Feb 2046$1,478.63$21.63$1,500.26$5,958.77
297Mar 2046$1,482.93$17.33$1,500.26$4,475.84
298Apr 2046$1,487.24$13.02$1,500.26$2,988.60
299May 2046$1,491.57$8.69$1,500.26$1,497.03
300Jun 2046$1,495.91$4.35$1,500.26$1.12
2046 Total$8,910.62$90.94$9,001.56