๐Ÿ‡ฆ๐Ÿ‡บ Australia Mortgage

$1,000,000 mortgage at 5% over 30 years โ€” A$4,295/month

Monthly principal and interest repayments of A$4,295 over 30 years. Total interest paid: A$746,046. See how extra repayments can save you tens of thousands.

โ–ถ Open full calculator๐Ÿ‡ฆ๐Ÿ‡บ AU detailed version
Monthly repayment
A$4,295
P&I only
Total interest
A$746,046
Over 30 years
Upfront costs
A$239,735
Deposit + Stamp

Extra monthly repayment

A$0/mo

What $1,000,000 mortgage at 5% over 30 years really costs

Your monthly repayment of A$4,295 covers both interest and principal. In the early years, the majority goes toward interest โ€” in month 1, approximately A$3,333 is interest and only A$961 reduces the principal. This shifts gradually over 30 years.

Over the full 30-year term, you pay A$746,046 in interest โ€” 93% of the loan amount. This is why extra repayments are so powerful: use the slider above to model the impact.

For a complete breakdown including stamp duty by Australian state, LMI estimates, and property tax, use the AU Mortgage Calculator. To understand how inflation affects your real repayment cost over time, see the Inflation Calculator.

Annual payment breakdown

PrincipalInterest

Amortisation schedule

YearPrincipalInterestBalance
Year 1A$11,803A$39,732A$788,197
Year 2A$12,407A$39,128A$775,790
Year 3A$13,042A$38,493A$762,749
Year 4A$13,709A$37,826A$749,040
Year 5A$14,410A$37,125A$734,630
Year 6A$15,147A$36,387A$719,482
Year 7A$15,922A$35,613A$703,560
Year 8A$16,737A$34,798A$686,823
Year 9A$17,593A$33,942A$669,230
Year 10A$18,493A$33,042A$650,737
Year 11A$19,440A$32,095A$631,297
Year 12A$20,434A$31,101A$610,863
Year 13A$21,480A$30,055A$589,383
Year 14A$22,578A$28,956A$566,805
Year 15A$23,734A$27,801A$543,071
Year 16A$24,948A$26,587A$518,123
Year 17A$26,224A$25,311A$491,899
Year 18A$27,566A$23,969A$464,333
Year 19A$28,976A$22,559A$435,357
Year 20A$30,459A$21,076A$404,898
Year 21A$32,017A$19,518A$372,881
Year 22A$33,655A$17,880A$339,226
Year 23A$35,377A$16,158A$303,849
Year 24A$37,187A$14,348A$266,662
Year 25A$39,090A$12,445A$227,572
Year 26A$41,089A$10,445A$186,483
Year 27A$43,192A$8,343A$143,291
Year 28A$45,401A$6,133A$97,890
Year 29A$47,724A$3,811A$50,166
Year 30A$50,166A$1,369A$0

Loan summary

Property priceA$1,000,000
DepositA$200,000 (20%)
Loan amountA$800,000
Interest rate5% p.a.
Loan term30 years
Stamp duty (NSW est.)A$39,735
Adjust in full calculator โ†’

Compare rates

5.5% p.a.A$4,542/mo6% p.a.A$4,796/mo6.5% p.a.A$5,057/mo7% p.a.A$5,322/mo7.5% p.a.A$5,594/mo

Related

๐Ÿ’ณ Loan Calculator๐Ÿฆ Savings Calculator๐Ÿ“‰ Inflation Calculator๐Ÿ“ˆ Compound Interest