Borrow amount

$300,000

Advertised Rate

2.69

% p.a

Fixed - 4 years

Loan term
25 Years
Repayment frequency
Monthly
Monthly Repayments
$1,375
Number of repayments
300
Total interest paid
$112,420
Total Repayments

$412,420

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Aug 2021$702.24$672.50$1,374.74$299,297.76
2Sep 2021$703.81$670.93$1,374.74$298,593.95
3Oct 2021$705.39$669.35$1,374.74$297,888.56
4Nov 2021$706.97$667.77$1,374.74$297,181.59
5Dec 2021$708.56$666.18$1,374.74$296,473.03
2021 Total$3,526.97$3,346.73$6,873.7
6Jan 2022$710.15$664.59$1,374.74$295,762.88
7Feb 2022$711.74$663.00$1,374.74$295,051.14
8Mar 2022$713.33$661.41$1,374.74$294,337.81
9Apr 2022$714.93$659.81$1,374.74$293,622.88
10May 2022$716.54$658.20$1,374.74$292,906.34
11Jun 2022$718.14$656.60$1,374.74$292,188.20
12Jul 2022$719.75$654.99$1,374.74$291,468.45
13Aug 2022$721.36$653.38$1,374.74$290,747.09
14Sep 2022$722.98$651.76$1,374.74$290,024.11
15Oct 2022$724.60$650.14$1,374.74$289,299.51
16Nov 2022$726.23$648.51$1,374.74$288,573.28
17Dec 2022$727.85$646.89$1,374.74$287,845.43
2022 Total$8,627.6$7,869.28$16,496.88
18Jan 2023$729.49$645.25$1,374.74$287,115.94
19Feb 2023$731.12$643.62$1,374.74$286,384.82
20Mar 2023$732.76$641.98$1,374.74$285,652.06
21Apr 2023$734.40$640.34$1,374.74$284,917.66
22May 2023$736.05$638.69$1,374.74$284,181.61
23Jun 2023$737.70$637.04$1,374.74$283,443.91
24Jul 2023$739.35$635.39$1,374.74$282,704.56
25Aug 2023$741.01$633.73$1,374.74$281,963.55
26Sep 2023$742.67$632.07$1,374.74$281,220.88
27Oct 2023$744.34$630.40$1,374.74$280,476.54
28Nov 2023$746.01$628.73$1,374.74$279,730.53
29Dec 2023$747.68$627.06$1,374.74$278,982.85
2023 Total$8,862.58$7,634.3$16,496.88
30Jan 2024$749.35$625.39$1,374.74$278,233.50
31Feb 2024$751.03$623.71$1,374.74$277,482.47
32Mar 2024$752.72$622.02$1,374.74$276,729.75
33Apr 2024$754.40$620.34$1,374.74$275,975.35
34May 2024$756.10$618.64$1,374.74$275,219.25
35Jun 2024$757.79$616.95$1,374.74$274,461.46
36Jul 2024$759.49$615.25$1,374.74$273,701.97
37Aug 2024$761.19$613.55$1,374.74$272,940.78
38Sep 2024$762.90$611.84$1,374.74$272,177.88
39Oct 2024$764.61$610.13$1,374.74$271,413.27
40Nov 2024$766.32$608.42$1,374.74$270,646.95
41Dec 2024$768.04$606.70$1,374.74$269,878.91
2024 Total$9,103.94$7,392.94$16,496.88
42Jan 2025$769.76$604.98$1,374.74$269,109.15
43Feb 2025$771.49$603.25$1,374.74$268,337.66
44Mar 2025$773.22$601.52$1,374.74$267,564.44
45Apr 2025$774.95$599.79$1,374.74$266,789.49
46May 2025$776.69$598.05$1,374.74$266,012.80
47Jun 2025$778.43$596.31$1,374.74$265,234.37
48Jul 2025$780.17$594.57$1,374.74$264,454.20
49Aug 2025$781.92$592.82$1,374.74$263,672.28
50Sep 2025$783.67$591.07$1,374.74$262,888.61
51Oct 2025$785.43$589.31$1,374.74$262,103.18
52Nov 2025$787.19$587.55$1,374.74$261,315.99
53Dec 2025$788.96$585.78$1,374.74$260,527.03
2025 Total$9,351.88$7,145$16,496.88
54Jan 2026$790.73$584.01$1,374.74$259,736.30
55Feb 2026$792.50$582.24$1,374.74$258,943.80
56Mar 2026$794.27$580.47$1,374.74$258,149.53
57Apr 2026$796.05$578.69$1,374.74$257,353.48
58May 2026$797.84$576.90$1,374.74$256,555.64
59Jun 2026$799.63$575.11$1,374.74$255,756.01
60Jul 2026$801.42$573.32$1,374.74$254,954.59
61Aug 2026$803.22$571.52$1,374.74$254,151.37
62Sep 2026$805.02$569.72$1,374.74$253,346.35
63Oct 2026$806.82$567.92$1,374.74$252,539.53
64Nov 2026$808.63$566.11$1,374.74$251,730.90
65Dec 2026$810.44$564.30$1,374.74$250,920.46
2026 Total$9,606.57$6,890.31$16,496.88
66Jan 2027$812.26$562.48$1,374.74$250,108.20
67Feb 2027$814.08$560.66$1,374.74$249,294.12
68Mar 2027$815.91$558.83$1,374.74$248,478.21
69Apr 2027$817.73$557.01$1,374.74$247,660.48
70May 2027$819.57$555.17$1,374.74$246,840.91
71Jun 2027$821.40$553.34$1,374.74$246,019.51
72Jul 2027$823.25$551.49$1,374.74$245,196.26
73Aug 2027$825.09$549.65$1,374.74$244,371.17
74Sep 2027$826.94$547.80$1,374.74$243,544.23
75Oct 2027$828.80$545.94$1,374.74$242,715.43
76Nov 2027$830.65$544.09$1,374.74$241,884.78
77Dec 2027$832.51$542.23$1,374.74$241,052.27
2027 Total$9,868.19$6,628.69$16,496.88
78Jan 2028$834.38$540.36$1,374.74$240,217.89
79Feb 2028$836.25$538.49$1,374.74$239,381.64
80Mar 2028$838.13$536.61$1,374.74$238,543.51
81Apr 2028$840.00$534.74$1,374.74$237,703.51
82May 2028$841.89$532.85$1,374.74$236,861.62
83Jun 2028$843.78$530.96$1,374.74$236,017.84
84Jul 2028$845.67$529.07$1,374.74$235,172.17
85Aug 2028$847.56$527.18$1,374.74$234,324.61
86Sep 2028$849.46$525.28$1,374.74$233,475.15
87Oct 2028$851.37$523.37$1,374.74$232,623.78
88Nov 2028$853.28$521.46$1,374.74$231,770.50
89Dec 2028$855.19$519.55$1,374.74$230,915.31
2028 Total$10,136.96$6,359.92$16,496.88
90Jan 2029$857.10$517.64$1,374.74$230,058.21
91Feb 2029$859.03$515.71$1,374.74$229,199.18
92Mar 2029$860.95$513.79$1,374.74$228,338.23
93Apr 2029$862.88$511.86$1,374.74$227,475.35
94May 2029$864.82$509.92$1,374.74$226,610.53
95Jun 2029$866.75$507.99$1,374.74$225,743.78
96Jul 2029$868.70$506.04$1,374.74$224,875.08
97Aug 2029$870.65$504.09$1,374.74$224,004.43
98Sep 2029$872.60$502.14$1,374.74$223,131.83
99Oct 2029$874.55$500.19$1,374.74$222,257.28
100Nov 2029$876.51$498.23$1,374.74$221,380.77
101Dec 2029$878.48$496.26$1,374.74$220,502.29
2029 Total$10,413.02$6,083.86$16,496.88
102Jan 2030$880.45$494.29$1,374.74$219,621.84
103Feb 2030$882.42$492.32$1,374.74$218,739.42
104Mar 2030$884.40$490.34$1,374.74$217,855.02
105Apr 2030$886.38$488.36$1,374.74$216,968.64
106May 2030$888.37$486.37$1,374.74$216,080.27
107Jun 2030$890.36$484.38$1,374.74$215,189.91
108Jul 2030$892.36$482.38$1,374.74$214,297.55
109Aug 2030$894.36$480.38$1,374.74$213,403.19
110Sep 2030$896.36$478.38$1,374.74$212,506.83
111Oct 2030$898.37$476.37$1,374.74$211,608.46
112Nov 2030$900.38$474.36$1,374.74$210,708.08
113Dec 2030$902.40$472.34$1,374.74$209,805.68
2030 Total$10,696.61$5,800.27$16,496.88
114Jan 2031$904.43$470.31$1,374.74$208,901.25
115Feb 2031$906.45$468.29$1,374.74$207,994.80
116Mar 2031$908.48$466.26$1,374.74$207,086.32
117Apr 2031$910.52$464.22$1,374.74$206,175.80
118May 2031$912.56$462.18$1,374.74$205,263.24
119Jun 2031$914.61$460.13$1,374.74$204,348.63
120Jul 2031$916.66$458.08$1,374.74$203,431.97
121Aug 2031$918.71$456.03$1,374.74$202,513.26
122Sep 2031$920.77$453.97$1,374.74$201,592.49
123Oct 2031$922.84$451.90$1,374.74$200,669.65
124Nov 2031$924.91$449.83$1,374.74$199,744.74
125Dec 2031$926.98$447.76$1,374.74$198,817.76
2031 Total$10,987.92$5,508.96$16,496.88
126Jan 2032$929.06$445.68$1,374.74$197,888.70
127Feb 2032$931.14$443.60$1,374.74$196,957.56
128Mar 2032$933.23$441.51$1,374.74$196,024.33
129Apr 2032$935.32$439.42$1,374.74$195,089.01
130May 2032$937.42$437.32$1,374.74$194,151.59
131Jun 2032$939.52$435.22$1,374.74$193,212.07
132Jul 2032$941.62$433.12$1,374.74$192,270.45
133Aug 2032$943.73$431.01$1,374.74$191,326.72
134Sep 2032$945.85$428.89$1,374.74$190,380.87
135Oct 2032$947.97$426.77$1,374.74$189,432.90
136Nov 2032$950.09$424.65$1,374.74$188,482.81
137Dec 2032$952.22$422.52$1,374.74$187,530.59
2032 Total$11,287.17$5,209.71$16,496.88
138Jan 2033$954.36$420.38$1,374.74$186,576.23
139Feb 2033$956.50$418.24$1,374.74$185,619.73
140Mar 2033$958.64$416.10$1,374.74$184,661.09
141Apr 2033$960.79$413.95$1,374.74$183,700.30
142May 2033$962.95$411.79$1,374.74$182,737.35
143Jun 2033$965.10$409.64$1,374.74$181,772.25
144Jul 2033$967.27$407.47$1,374.74$180,804.98
145Aug 2033$969.44$405.30$1,374.74$179,835.54
146Sep 2033$971.61$403.13$1,374.74$178,863.93
147Oct 2033$973.79$400.95$1,374.74$177,890.14
148Nov 2033$975.97$398.77$1,374.74$176,914.17
149Dec 2033$978.16$396.58$1,374.74$175,936.01
2033 Total$11,594.58$4,902.3$16,496.88
150Jan 2034$980.35$394.39$1,374.74$174,955.66
151Feb 2034$982.55$392.19$1,374.74$173,973.11
152Mar 2034$984.75$389.99$1,374.74$172,988.36
153Apr 2034$986.96$387.78$1,374.74$172,001.40
154May 2034$989.17$385.57$1,374.74$171,012.23
155Jun 2034$991.39$383.35$1,374.74$170,020.84
156Jul 2034$993.61$381.13$1,374.74$169,027.23
157Aug 2034$995.84$378.90$1,374.74$168,031.39
158Sep 2034$998.07$376.67$1,374.74$167,033.32
159Oct 2034$1,000.31$374.43$1,374.74$166,033.01
160Nov 2034$1,002.55$372.19$1,374.74$165,030.46
161Dec 2034$1,004.80$369.94$1,374.74$164,025.66
2034 Total$11,910.35$4,586.53$16,496.88
162Jan 2035$1,007.05$367.69$1,374.74$163,018.61
163Feb 2035$1,009.31$365.43$1,374.74$162,009.30
164Mar 2035$1,011.57$363.17$1,374.74$160,997.73
165Apr 2035$1,013.84$360.90$1,374.74$159,983.89
166May 2035$1,016.11$358.63$1,374.74$158,967.78
167Jun 2035$1,018.39$356.35$1,374.74$157,949.39
168Jul 2035$1,020.67$354.07$1,374.74$156,928.72
169Aug 2035$1,022.96$351.78$1,374.74$155,905.76
170Sep 2035$1,025.25$349.49$1,374.74$154,880.51
171Oct 2035$1,027.55$347.19$1,374.74$153,852.96
172Nov 2035$1,029.85$344.89$1,374.74$152,823.11
173Dec 2035$1,032.16$342.58$1,374.74$151,790.95
2035 Total$12,234.71$4,262.17$16,496.88
174Jan 2036$1,034.48$340.26$1,374.74$150,756.47
175Feb 2036$1,036.79$337.95$1,374.74$149,719.68
176Mar 2036$1,039.12$335.62$1,374.74$148,680.56
177Apr 2036$1,041.45$333.29$1,374.74$147,639.11
178May 2036$1,043.78$330.96$1,374.74$146,595.33
179Jun 2036$1,046.12$328.62$1,374.74$145,549.21
180Jul 2036$1,048.47$326.27$1,374.74$144,500.74
181Aug 2036$1,050.82$323.92$1,374.74$143,449.92
182Sep 2036$1,053.17$321.57$1,374.74$142,396.75
183Oct 2036$1,055.53$319.21$1,374.74$141,341.22
184Nov 2036$1,057.90$316.84$1,374.74$140,283.32
185Dec 2036$1,060.27$314.47$1,374.74$139,223.05
2036 Total$12,567.9$3,928.98$16,496.88
186Jan 2037$1,062.65$312.09$1,374.74$138,160.40
187Feb 2037$1,065.03$309.71$1,374.74$137,095.37
188Mar 2037$1,067.42$307.32$1,374.74$136,027.95
189Apr 2037$1,069.81$304.93$1,374.74$134,958.14
190May 2037$1,072.21$302.53$1,374.74$133,885.93
191Jun 2037$1,074.61$300.13$1,374.74$132,811.32
192Jul 2037$1,077.02$297.72$1,374.74$131,734.30
193Aug 2037$1,079.44$295.30$1,374.74$130,654.86
194Sep 2037$1,081.86$292.88$1,374.74$129,573.00
195Oct 2037$1,084.28$290.46$1,374.74$128,488.72
196Nov 2037$1,086.71$288.03$1,374.74$127,402.01
197Dec 2037$1,089.15$285.59$1,374.74$126,312.86
2037 Total$12,910.19$3,586.69$16,496.88
198Jan 2038$1,091.59$283.15$1,374.74$125,221.27
199Feb 2038$1,094.04$280.70$1,374.74$124,127.23
200Mar 2038$1,096.49$278.25$1,374.74$123,030.74
201Apr 2038$1,098.95$275.79$1,374.74$121,931.79
202May 2038$1,101.41$273.33$1,374.74$120,830.38
203Jun 2038$1,103.88$270.86$1,374.74$119,726.50
204Jul 2038$1,106.35$268.39$1,374.74$118,620.15
205Aug 2038$1,108.83$265.91$1,374.74$117,511.32
206Sep 2038$1,111.32$263.42$1,374.74$116,400.00
207Oct 2038$1,113.81$260.93$1,374.74$115,286.19
208Nov 2038$1,116.31$258.43$1,374.74$114,169.88
209Dec 2038$1,118.81$255.93$1,374.74$113,051.07
2038 Total$13,261.79$3,235.09$16,496.88
210Jan 2039$1,121.32$253.42$1,374.74$111,929.75
211Feb 2039$1,123.83$250.91$1,374.74$110,805.92
212Mar 2039$1,126.35$248.39$1,374.74$109,679.57
213Apr 2039$1,128.87$245.87$1,374.74$108,550.70
214May 2039$1,131.41$243.33$1,374.74$107,419.29
215Jun 2039$1,133.94$240.80$1,374.74$106,285.35
216Jul 2039$1,136.48$238.26$1,374.74$105,148.87
217Aug 2039$1,139.03$235.71$1,374.74$104,009.84
218Sep 2039$1,141.58$233.16$1,374.74$102,868.26
219Oct 2039$1,144.14$230.60$1,374.74$101,724.12
220Nov 2039$1,146.71$228.03$1,374.74$100,577.41
221Dec 2039$1,149.28$225.46$1,374.74$99,428.13
2039 Total$13,622.94$2,873.94$16,496.88
222Jan 2040$1,151.86$222.88$1,374.74$98,276.27
223Feb 2040$1,154.44$220.30$1,374.74$97,121.83
224Mar 2040$1,157.03$217.71$1,374.74$95,964.80
225Apr 2040$1,159.62$215.12$1,374.74$94,805.18
226May 2040$1,162.22$212.52$1,374.74$93,642.96
227Jun 2040$1,164.82$209.92$1,374.74$92,478.14
228Jul 2040$1,167.43$207.31$1,374.74$91,310.71
229Aug 2040$1,170.05$204.69$1,374.74$90,140.66
230Sep 2040$1,172.67$202.07$1,374.74$88,967.99
231Oct 2040$1,175.30$199.44$1,374.74$87,792.69
232Nov 2040$1,177.94$196.80$1,374.74$86,614.75
233Dec 2040$1,180.58$194.16$1,374.74$85,434.17
2040 Total$13,993.96$2,502.92$16,496.88
234Jan 2041$1,183.23$191.51$1,374.74$84,250.94
235Feb 2041$1,185.88$188.86$1,374.74$83,065.06
236Mar 2041$1,188.54$186.20$1,374.74$81,876.52
237Apr 2041$1,191.20$183.54$1,374.74$80,685.32
238May 2041$1,193.87$180.87$1,374.74$79,491.45
239Jun 2041$1,196.55$178.19$1,374.74$78,294.90
240Jul 2041$1,199.23$175.51$1,374.74$77,095.67
241Aug 2041$1,201.92$172.82$1,374.74$75,893.75
242Sep 2041$1,204.61$170.13$1,374.74$74,689.14
243Oct 2041$1,207.31$167.43$1,374.74$73,481.83
244Nov 2041$1,210.02$164.72$1,374.74$72,271.81
245Dec 2041$1,212.73$162.01$1,374.74$71,059.08
2041 Total$14,375.09$2,121.79$16,496.88
246Jan 2042$1,215.45$159.29$1,374.74$69,843.63
247Feb 2042$1,218.17$156.57$1,374.74$68,625.46
248Mar 2042$1,220.90$153.84$1,374.74$67,404.56
249Apr 2042$1,223.64$151.10$1,374.74$66,180.92
250May 2042$1,226.38$148.36$1,374.74$64,954.54
251Jun 2042$1,229.13$145.61$1,374.74$63,725.41
252Jul 2042$1,231.89$142.85$1,374.74$62,493.52
253Aug 2042$1,234.65$140.09$1,374.74$61,258.87
254Sep 2042$1,237.42$137.32$1,374.74$60,021.45
255Oct 2042$1,240.19$134.55$1,374.74$58,781.26
256Nov 2042$1,242.97$131.77$1,374.74$57,538.29
257Dec 2042$1,245.76$128.98$1,374.74$56,292.53
2042 Total$14,766.55$1,730.33$16,496.88
258Jan 2043$1,248.55$126.19$1,374.74$55,043.98
259Feb 2043$1,251.35$123.39$1,374.74$53,792.63
260Mar 2043$1,254.15$120.59$1,374.74$52,538.48
261Apr 2043$1,256.97$117.77$1,374.74$51,281.51
262May 2043$1,259.78$114.96$1,374.74$50,021.73
263Jun 2043$1,262.61$112.13$1,374.74$48,759.12
264Jul 2043$1,265.44$109.30$1,374.74$47,493.68
265Aug 2043$1,268.28$106.46$1,374.74$46,225.40
266Sep 2043$1,271.12$103.62$1,374.74$44,954.28
267Oct 2043$1,273.97$100.77$1,374.74$43,680.31
268Nov 2043$1,276.82$97.92$1,374.74$42,403.49
269Dec 2043$1,279.69$95.05$1,374.74$41,123.80
2043 Total$15,168.73$1,328.15$16,496.88
270Jan 2044$1,282.55$92.19$1,374.74$39,841.25
271Feb 2044$1,285.43$89.31$1,374.74$38,555.82
272Mar 2044$1,288.31$86.43$1,374.74$37,267.51
273Apr 2044$1,291.20$83.54$1,374.74$35,976.31
274May 2044$1,294.09$80.65$1,374.74$34,682.22
275Jun 2044$1,296.99$77.75$1,374.74$33,385.23
276Jul 2044$1,299.90$74.84$1,374.74$32,085.33
277Aug 2044$1,302.82$71.92$1,374.74$30,782.51
278Sep 2044$1,305.74$69.00$1,374.74$29,476.77
279Oct 2044$1,308.66$66.08$1,374.74$28,168.11
280Nov 2044$1,311.60$63.14$1,374.74$26,856.51
281Dec 2044$1,314.54$60.20$1,374.74$25,541.97
2044 Total$15,581.83$915.05$16,496.88
282Jan 2045$1,317.48$57.26$1,374.74$24,224.49
283Feb 2045$1,320.44$54.30$1,374.74$22,904.05
284Mar 2045$1,323.40$51.34$1,374.74$21,580.65
285Apr 2045$1,326.36$48.38$1,374.74$20,254.29
286May 2045$1,329.34$45.40$1,374.74$18,924.95
287Jun 2045$1,332.32$42.42$1,374.74$17,592.63
288Jul 2045$1,335.30$39.44$1,374.74$16,257.33
289Aug 2045$1,338.30$36.44$1,374.74$14,919.03
290Sep 2045$1,341.30$33.44$1,374.74$13,577.73
291Oct 2045$1,344.30$30.44$1,374.74$12,233.43
292Nov 2045$1,347.32$27.42$1,374.74$10,886.11
293Dec 2045$1,350.34$24.40$1,374.74$9,535.77
2045 Total$16,006.2$490.68$16,496.88
294Jan 2046$1,353.36$21.38$1,374.74$8,182.41
295Feb 2046$1,356.40$18.34$1,374.74$6,826.01
296Mar 2046$1,359.44$15.30$1,374.74$5,466.57
297Apr 2046$1,362.49$12.25$1,374.74$4,104.08
298May 2046$1,365.54$9.20$1,374.74$2,738.54
299Jun 2046$1,368.60$6.14$1,374.74$1,369.94
300Jul 2046$1,369.94$3.07$1,373.01$0.00
2046 Total$9,535.77$85.68$9,621.45