Borrow amount

$300,000

Advertised Rate

2.66

% p.a

Variable

Loan term
25 Years
Yellow Brick Road
Repayment frequency
Monthly
Monthly Repayments
$1,370
Number of repayments
300
Total interest paid
$111,046
Total Repayments

$411,045

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1May 2021$705.15$665.00$1,370.15$299,294.85
2Jun 2021$706.71$663.44$1,370.15$298,588.14
3Jul 2021$708.28$661.87$1,370.15$297,879.86
4Aug 2021$709.85$660.30$1,370.15$297,170.01
5Sep 2021$711.42$658.73$1,370.15$296,458.59
6Oct 2021$713.00$657.15$1,370.15$295,745.59
7Nov 2021$714.58$655.57$1,370.15$295,031.01
8Dec 2021$716.16$653.99$1,370.15$294,314.85
2021 Total$5,685.15$5,276.05$10,961.2
9Jan 2022$717.75$652.40$1,370.15$293,597.10
10Feb 2022$719.34$650.81$1,370.15$292,877.76
11Mar 2022$720.94$649.21$1,370.15$292,156.82
12Apr 2022$722.54$647.61$1,370.15$291,434.28
13May 2022$724.14$646.01$1,370.15$290,710.14
14Jun 2022$725.74$644.41$1,370.15$289,984.40
15Jul 2022$727.35$642.80$1,370.15$289,257.05
16Aug 2022$728.96$641.19$1,370.15$288,528.09
17Sep 2022$730.58$639.57$1,370.15$287,797.51
18Oct 2022$732.20$637.95$1,370.15$287,065.31
19Nov 2022$733.82$636.33$1,370.15$286,331.49
20Dec 2022$735.45$634.70$1,370.15$285,596.04
2022 Total$8,718.81$7,722.99$16,441.8
21Jan 2023$737.08$633.07$1,370.15$284,858.96
22Feb 2023$738.71$631.44$1,370.15$284,120.25
23Mar 2023$740.35$629.80$1,370.15$283,379.90
24Apr 2023$741.99$628.16$1,370.15$282,637.91
25May 2023$743.64$626.51$1,370.15$281,894.27
26Jun 2023$745.28$624.87$1,370.15$281,148.99
27Jul 2023$746.94$623.21$1,370.15$280,402.05
28Aug 2023$748.59$621.56$1,370.15$279,653.46
29Sep 2023$750.25$619.90$1,370.15$278,903.21
30Oct 2023$751.91$618.24$1,370.15$278,151.30
31Nov 2023$753.58$616.57$1,370.15$277,397.72
32Dec 2023$755.25$614.90$1,370.15$276,642.47
2023 Total$8,953.57$7,488.23$16,441.8
33Jan 2024$756.93$613.22$1,370.15$275,885.54
34Feb 2024$758.60$611.55$1,370.15$275,126.94
35Mar 2024$760.29$609.86$1,370.15$274,366.65
36Apr 2024$761.97$608.18$1,370.15$273,604.68
37May 2024$763.66$606.49$1,370.15$272,841.02
38Jun 2024$765.35$604.80$1,370.15$272,075.67
39Jul 2024$767.05$603.10$1,370.15$271,308.62
40Aug 2024$768.75$601.40$1,370.15$270,539.87
41Sep 2024$770.45$599.70$1,370.15$269,769.42
42Oct 2024$772.16$597.99$1,370.15$268,997.26
43Nov 2024$773.87$596.28$1,370.15$268,223.39
44Dec 2024$775.59$594.56$1,370.15$267,447.80
2024 Total$9,194.67$7,247.13$16,441.8
45Jan 2025$777.31$592.84$1,370.15$266,670.49
46Feb 2025$779.03$591.12$1,370.15$265,891.46
47Mar 2025$780.76$589.39$1,370.15$265,110.70
48Apr 2025$782.49$587.66$1,370.15$264,328.21
49May 2025$784.22$585.93$1,370.15$263,543.99
50Jun 2025$785.96$584.19$1,370.15$262,758.03
51Jul 2025$787.70$582.45$1,370.15$261,970.33
52Aug 2025$789.45$580.70$1,370.15$261,180.88
53Sep 2025$791.20$578.95$1,370.15$260,389.68
54Oct 2025$792.95$577.20$1,370.15$259,596.73
55Nov 2025$794.71$575.44$1,370.15$258,802.02
56Dec 2025$796.47$573.68$1,370.15$258,005.55
2025 Total$9,442.25$6,999.55$16,441.8
57Jan 2026$798.24$571.91$1,370.15$257,207.31
58Feb 2026$800.01$570.14$1,370.15$256,407.30
59Mar 2026$801.78$568.37$1,370.15$255,605.52
60Apr 2026$803.56$566.59$1,370.15$254,801.96
61May 2026$805.34$564.81$1,370.15$253,996.62
62Jun 2026$807.12$563.03$1,370.15$253,189.50
63Jul 2026$808.91$561.24$1,370.15$252,380.59
64Aug 2026$810.71$559.44$1,370.15$251,569.88
65Sep 2026$812.50$557.65$1,370.15$250,757.38
66Oct 2026$814.30$555.85$1,370.15$249,943.08
67Nov 2026$816.11$554.04$1,370.15$249,126.97
68Dec 2026$817.92$552.23$1,370.15$248,309.05
2026 Total$9,696.5$6,745.3$16,441.8
69Jan 2027$819.73$550.42$1,370.15$247,489.32
70Feb 2027$821.55$548.60$1,370.15$246,667.77
71Mar 2027$823.37$546.78$1,370.15$245,844.40
72Apr 2027$825.19$544.96$1,370.15$245,019.21
73May 2027$827.02$543.13$1,370.15$244,192.19
74Jun 2027$828.86$541.29$1,370.15$243,363.33
75Jul 2027$830.69$539.46$1,370.15$242,532.64
76Aug 2027$832.54$537.61$1,370.15$241,700.10
77Sep 2027$834.38$535.77$1,370.15$240,865.72
78Oct 2027$836.23$533.92$1,370.15$240,029.49
79Nov 2027$838.08$532.07$1,370.15$239,191.41
80Dec 2027$839.94$530.21$1,370.15$238,351.47
2027 Total$9,957.58$6,484.22$16,441.8
81Jan 2028$841.80$528.35$1,370.15$237,509.67
82Feb 2028$843.67$526.48$1,370.15$236,666.00
83Mar 2028$845.54$524.61$1,370.15$235,820.46
84Apr 2028$847.41$522.74$1,370.15$234,973.05
85May 2028$849.29$520.86$1,370.15$234,123.76
86Jun 2028$851.18$518.97$1,370.15$233,272.58
87Jul 2028$853.06$517.09$1,370.15$232,419.52
88Aug 2028$854.95$515.20$1,370.15$231,564.57
89Sep 2028$856.85$513.30$1,370.15$230,707.72
90Oct 2028$858.75$511.40$1,370.15$229,848.97
91Nov 2028$860.65$509.50$1,370.15$228,988.32
92Dec 2028$862.56$507.59$1,370.15$228,125.76
2028 Total$10,225.71$6,216.09$16,441.8
93Jan 2029$864.47$505.68$1,370.15$227,261.29
94Feb 2029$866.39$503.76$1,370.15$226,394.90
95Mar 2029$868.31$501.84$1,370.15$225,526.59
96Apr 2029$870.23$499.92$1,370.15$224,656.36
97May 2029$872.16$497.99$1,370.15$223,784.20
98Jun 2029$874.10$496.05$1,370.15$222,910.10
99Jul 2029$876.03$494.12$1,370.15$222,034.07
100Aug 2029$877.97$492.18$1,370.15$221,156.10
101Sep 2029$879.92$490.23$1,370.15$220,276.18
102Oct 2029$881.87$488.28$1,370.15$219,394.31
103Nov 2029$883.83$486.32$1,370.15$218,510.48
104Dec 2029$885.79$484.36$1,370.15$217,624.69
2029 Total$10,501.07$5,940.73$16,441.8
105Jan 2030$887.75$482.40$1,370.15$216,736.94
106Feb 2030$889.72$480.43$1,370.15$215,847.22
107Mar 2030$891.69$478.46$1,370.15$214,955.53
108Apr 2030$893.67$476.48$1,370.15$214,061.86
109May 2030$895.65$474.50$1,370.15$213,166.21
110Jun 2030$897.63$472.52$1,370.15$212,268.58
111Jul 2030$899.62$470.53$1,370.15$211,368.96
112Aug 2030$901.62$468.53$1,370.15$210,467.34
113Sep 2030$903.61$466.54$1,370.15$209,563.73
114Oct 2030$905.62$464.53$1,370.15$208,658.11
115Nov 2030$907.62$462.53$1,370.15$207,750.49
116Dec 2030$909.64$460.51$1,370.15$206,840.85
2030 Total$10,783.84$5,657.96$16,441.8
117Jan 2031$911.65$458.50$1,370.15$205,929.20
118Feb 2031$913.67$456.48$1,370.15$205,015.53
119Mar 2031$915.70$454.45$1,370.15$204,099.83
120Apr 2031$917.73$452.42$1,370.15$203,182.10
121May 2031$919.76$450.39$1,370.15$202,262.34
122Jun 2031$921.80$448.35$1,370.15$201,340.54
123Jul 2031$923.85$446.30$1,370.15$200,416.69
124Aug 2031$925.89$444.26$1,370.15$199,490.80
125Sep 2031$927.95$442.20$1,370.15$198,562.85
126Oct 2031$930.00$440.15$1,370.15$197,632.85
127Nov 2031$932.06$438.09$1,370.15$196,700.79
128Dec 2031$934.13$436.02$1,370.15$195,766.66
2031 Total$11,074.19$5,367.61$16,441.8
129Jan 2032$936.20$433.95$1,370.15$194,830.46
130Feb 2032$938.28$431.87$1,370.15$193,892.18
131Mar 2032$940.36$429.79$1,370.15$192,951.82
132Apr 2032$942.44$427.71$1,370.15$192,009.38
133May 2032$944.53$425.62$1,370.15$191,064.85
134Jun 2032$946.62$423.53$1,370.15$190,118.23
135Jul 2032$948.72$421.43$1,370.15$189,169.51
136Aug 2032$950.82$419.33$1,370.15$188,218.69
137Sep 2032$952.93$417.22$1,370.15$187,265.76
138Oct 2032$955.04$415.11$1,370.15$186,310.72
139Nov 2032$957.16$412.99$1,370.15$185,353.56
140Dec 2032$959.28$410.87$1,370.15$184,394.28
2032 Total$11,372.38$5,069.42$16,441.8
141Jan 2033$961.41$408.74$1,370.15$183,432.87
142Feb 2033$963.54$406.61$1,370.15$182,469.33
143Mar 2033$965.68$404.47$1,370.15$181,503.65
144Apr 2033$967.82$402.33$1,370.15$180,535.83
145May 2033$969.96$400.19$1,370.15$179,565.87
146Jun 2033$972.11$398.04$1,370.15$178,593.76
147Jul 2033$974.27$395.88$1,370.15$177,619.49
148Aug 2033$976.43$393.72$1,370.15$176,643.06
149Sep 2033$978.59$391.56$1,370.15$175,664.47
150Oct 2033$980.76$389.39$1,370.15$174,683.71
151Nov 2033$982.93$387.22$1,370.15$173,700.78
152Dec 2033$985.11$385.04$1,370.15$172,715.67
2033 Total$11,678.61$4,763.19$16,441.8
153Jan 2034$987.30$382.85$1,370.15$171,728.37
154Feb 2034$989.49$380.66$1,370.15$170,738.88
155Mar 2034$991.68$378.47$1,370.15$169,747.20
156Apr 2034$993.88$376.27$1,370.15$168,753.32
157May 2034$996.08$374.07$1,370.15$167,757.24
158Jun 2034$998.29$371.86$1,370.15$166,758.95
159Jul 2034$1,000.50$369.65$1,370.15$165,758.45
160Aug 2034$1,002.72$367.43$1,370.15$164,755.73
161Sep 2034$1,004.94$365.21$1,370.15$163,750.79
162Oct 2034$1,007.17$362.98$1,370.15$162,743.62
163Nov 2034$1,009.40$360.75$1,370.15$161,734.22
164Dec 2034$1,011.64$358.51$1,370.15$160,722.58
2034 Total$11,993.09$4,448.71$16,441.8
165Jan 2035$1,013.88$356.27$1,370.15$159,708.70
166Feb 2035$1,016.13$354.02$1,370.15$158,692.57
167Mar 2035$1,018.38$351.77$1,370.15$157,674.19
168Apr 2035$1,020.64$349.51$1,370.15$156,653.55
169May 2035$1,022.90$347.25$1,370.15$155,630.65
170Jun 2035$1,025.17$344.98$1,370.15$154,605.48
171Jul 2035$1,027.44$342.71$1,370.15$153,578.04
172Aug 2035$1,029.72$340.43$1,370.15$152,548.32
173Sep 2035$1,032.00$338.15$1,370.15$151,516.32
174Oct 2035$1,034.29$335.86$1,370.15$150,482.03
175Nov 2035$1,036.58$333.57$1,370.15$149,445.45
176Dec 2035$1,038.88$331.27$1,370.15$148,406.57
2035 Total$12,316.01$4,125.79$16,441.8
177Jan 2036$1,041.18$328.97$1,370.15$147,365.39
178Feb 2036$1,043.49$326.66$1,370.15$146,321.90
179Mar 2036$1,045.80$324.35$1,370.15$145,276.10
180Apr 2036$1,048.12$322.03$1,370.15$144,227.98
181May 2036$1,050.44$319.71$1,370.15$143,177.54
182Jun 2036$1,052.77$317.38$1,370.15$142,124.77
183Jul 2036$1,055.11$315.04$1,370.15$141,069.66
184Aug 2036$1,057.45$312.70$1,370.15$140,012.21
185Sep 2036$1,059.79$310.36$1,370.15$138,952.42
186Oct 2036$1,062.14$308.01$1,370.15$137,890.28
187Nov 2036$1,064.49$305.66$1,370.15$136,825.79
188Dec 2036$1,066.85$303.30$1,370.15$135,758.94
2036 Total$12,647.63$3,794.17$16,441.8
189Jan 2037$1,069.22$300.93$1,370.15$134,689.72
190Feb 2037$1,071.59$298.56$1,370.15$133,618.13
191Mar 2037$1,073.96$296.19$1,370.15$132,544.17
192Apr 2037$1,076.34$293.81$1,370.15$131,467.83
193May 2037$1,078.73$291.42$1,370.15$130,389.10
194Jun 2037$1,081.12$289.03$1,370.15$129,307.98
195Jul 2037$1,083.52$286.63$1,370.15$128,224.46
196Aug 2037$1,085.92$284.23$1,370.15$127,138.54
197Sep 2037$1,088.33$281.82$1,370.15$126,050.21
198Oct 2037$1,090.74$279.41$1,370.15$124,959.47
199Nov 2037$1,093.16$276.99$1,370.15$123,866.31
200Dec 2037$1,095.58$274.57$1,370.15$122,770.73
2037 Total$12,988.21$3,453.59$16,441.8
201Jan 2038$1,098.01$272.14$1,370.15$121,672.72
202Feb 2038$1,100.44$269.71$1,370.15$120,572.28
203Mar 2038$1,102.88$267.27$1,370.15$119,469.40
204Apr 2038$1,105.33$264.82$1,370.15$118,364.07
205May 2038$1,107.78$262.37$1,370.15$117,256.29
206Jun 2038$1,110.23$259.92$1,370.15$116,146.06
207Jul 2038$1,112.69$257.46$1,370.15$115,033.37
208Aug 2038$1,115.16$254.99$1,370.15$113,918.21
209Sep 2038$1,117.63$252.52$1,370.15$112,800.58
210Oct 2038$1,120.11$250.04$1,370.15$111,680.47
211Nov 2038$1,122.59$247.56$1,370.15$110,557.88
212Dec 2038$1,125.08$245.07$1,370.15$109,432.80
2038 Total$13,337.93$3,103.87$16,441.8
213Jan 2039$1,127.57$242.58$1,370.15$108,305.23
214Feb 2039$1,130.07$240.08$1,370.15$107,175.16
215Mar 2039$1,132.58$237.57$1,370.15$106,042.58
216Apr 2039$1,135.09$235.06$1,370.15$104,907.49
217May 2039$1,137.61$232.54$1,370.15$103,769.88
218Jun 2039$1,140.13$230.02$1,370.15$102,629.75
219Jul 2039$1,142.65$227.50$1,370.15$101,487.10
220Aug 2039$1,145.19$224.96$1,370.15$100,341.91
221Sep 2039$1,147.73$222.42$1,370.15$99,194.18
222Oct 2039$1,150.27$219.88$1,370.15$98,043.91
223Nov 2039$1,152.82$217.33$1,370.15$96,891.09
224Dec 2039$1,155.37$214.78$1,370.15$95,735.72
2039 Total$13,697.08$2,744.72$16,441.8
225Jan 2040$1,157.94$212.21$1,370.15$94,577.78
226Feb 2040$1,160.50$209.65$1,370.15$93,417.28
227Mar 2040$1,163.08$207.07$1,370.15$92,254.20
228Apr 2040$1,165.65$204.50$1,370.15$91,088.55
229May 2040$1,168.24$201.91$1,370.15$89,920.31
230Jun 2040$1,170.83$199.32$1,370.15$88,749.48
231Jul 2040$1,173.42$196.73$1,370.15$87,576.06
232Aug 2040$1,176.02$194.13$1,370.15$86,400.04
233Sep 2040$1,178.63$191.52$1,370.15$85,221.41
234Oct 2040$1,181.24$188.91$1,370.15$84,040.17
235Nov 2040$1,183.86$186.29$1,370.15$82,856.31
236Dec 2040$1,186.49$183.66$1,370.15$81,669.82
2040 Total$14,065.9$2,375.9$16,441.8
237Jan 2041$1,189.12$181.03$1,370.15$80,480.70
238Feb 2041$1,191.75$178.40$1,370.15$79,288.95
239Mar 2041$1,194.39$175.76$1,370.15$78,094.56
240Apr 2041$1,197.04$173.11$1,370.15$76,897.52
241May 2041$1,199.69$170.46$1,370.15$75,697.83
242Jun 2041$1,202.35$167.80$1,370.15$74,495.48
243Jul 2041$1,205.02$165.13$1,370.15$73,290.46
244Aug 2041$1,207.69$162.46$1,370.15$72,082.77
245Sep 2041$1,210.37$159.78$1,370.15$70,872.40
246Oct 2041$1,213.05$157.10$1,370.15$69,659.35
247Nov 2041$1,215.74$154.41$1,370.15$68,443.61
248Dec 2041$1,218.43$151.72$1,370.15$67,225.18
2041 Total$14,444.64$1,997.16$16,441.8
249Jan 2042$1,221.13$149.02$1,370.15$66,004.05
250Feb 2042$1,223.84$146.31$1,370.15$64,780.21
251Mar 2042$1,226.55$143.60$1,370.15$63,553.66
252Apr 2042$1,229.27$140.88$1,370.15$62,324.39
253May 2042$1,232.00$138.15$1,370.15$61,092.39
254Jun 2042$1,234.73$135.42$1,370.15$59,857.66
255Jul 2042$1,237.47$132.68$1,370.15$58,620.19
256Aug 2042$1,240.21$129.94$1,370.15$57,379.98
257Sep 2042$1,242.96$127.19$1,370.15$56,137.02
258Oct 2042$1,245.71$124.44$1,370.15$54,891.31
259Nov 2042$1,248.47$121.68$1,370.15$53,642.84
260Dec 2042$1,251.24$118.91$1,370.15$52,391.60
2042 Total$14,833.58$1,608.22$16,441.8
261Jan 2043$1,254.02$116.13$1,370.15$51,137.58
262Feb 2043$1,256.80$113.35$1,370.15$49,880.78
263Mar 2043$1,259.58$110.57$1,370.15$48,621.20
264Apr 2043$1,262.37$107.78$1,370.15$47,358.83
265May 2043$1,265.17$104.98$1,370.15$46,093.66
266Jun 2043$1,267.98$102.17$1,370.15$44,825.68
267Jul 2043$1,270.79$99.36$1,370.15$43,554.89
268Aug 2043$1,273.60$96.55$1,370.15$42,281.29
269Sep 2043$1,276.43$93.72$1,370.15$41,004.86
270Oct 2043$1,279.26$90.89$1,370.15$39,725.60
271Nov 2043$1,282.09$88.06$1,370.15$38,443.51
272Dec 2043$1,284.93$85.22$1,370.15$37,158.58
2043 Total$15,233.02$1,208.78$16,441.8
273Jan 2044$1,287.78$82.37$1,370.15$35,870.80
274Feb 2044$1,290.64$79.51$1,370.15$34,580.16
275Mar 2044$1,293.50$76.65$1,370.15$33,286.66
276Apr 2044$1,296.36$73.79$1,370.15$31,990.30
277May 2044$1,299.24$70.91$1,370.15$30,691.06
278Jun 2044$1,302.12$68.03$1,370.15$29,388.94
279Jul 2044$1,305.00$65.15$1,370.15$28,083.94
280Aug 2044$1,307.90$62.25$1,370.15$26,776.04
281Sep 2044$1,310.80$59.35$1,370.15$25,465.24
282Oct 2044$1,313.70$56.45$1,370.15$24,151.54
283Nov 2044$1,316.61$53.54$1,370.15$22,834.93
284Dec 2044$1,319.53$50.62$1,370.15$21,515.40
2044 Total$15,643.18$798.62$16,441.8
285Jan 2045$1,322.46$47.69$1,370.15$20,192.94
286Feb 2045$1,325.39$44.76$1,370.15$18,867.55
287Mar 2045$1,328.33$41.82$1,370.15$17,539.22
288Apr 2045$1,331.27$38.88$1,370.15$16,207.95
289May 2045$1,334.22$35.93$1,370.15$14,873.73
290Jun 2045$1,337.18$32.97$1,370.15$13,536.55
291Jul 2045$1,340.14$30.01$1,370.15$12,196.41
292Aug 2045$1,343.11$27.04$1,370.15$10,853.30
293Sep 2045$1,346.09$24.06$1,370.15$9,507.21
294Oct 2045$1,349.08$21.07$1,370.15$8,158.13
295Nov 2045$1,352.07$18.08$1,370.15$6,806.06
296Dec 2045$1,355.06$15.09$1,370.15$5,451.00
2045 Total$16,064.4$377.4$16,441.8
297Jan 2046$1,358.07$12.08$1,370.15$4,092.93
298Feb 2046$1,361.08$9.07$1,370.15$2,731.85
299Mar 2046$1,364.09$6.06$1,370.15$1,367.76
300Apr 2046$1,367.12$3.03$1,370.15$0.64
2046 Total$5,450.36$30.24$5,480.6