๐Ÿ‡ฆ๐Ÿ‡บ Australia Mortgage

$1,000,000 mortgage at 7.5% over 30 years โ€” A$5,594/month

Monthly principal and interest repayments of A$5,594 over 30 years. Total interest paid: A$1,213,738. See how extra repayments can save you tens of thousands.

โ–ถ Open full calculator๐Ÿ‡ฆ๐Ÿ‡บ AU detailed version
Monthly repayment
A$5,594
P&I only
Total interest
A$1,213,738
Over 30 years
Upfront costs
A$239,735
Deposit + Stamp

Extra monthly repayment

A$0/mo

What $1,000,000 mortgage at 7.5% over 30 years really costs

Your monthly repayment of A$5,594 covers both interest and principal. In the early years, the majority goes toward interest โ€” in month 1, approximately A$5,000 is interest and only A$594 reduces the principal. This shifts gradually over 30 years.

Over the full 30-year term, you pay A$1,213,738 in interest โ€” 152% 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$7,375A$59,750A$792,625
Year 2A$7,947A$59,177A$784,678
Year 3A$8,564A$58,560A$776,114
Year 4A$9,229A$57,896A$766,885
Year 5A$9,945A$57,179A$756,939
Year 6A$10,718A$56,407A$746,222
Year 7A$11,550A$55,575A$734,672
Year 8A$12,446A$54,678A$722,226
Year 9A$13,412A$53,712A$708,814
Year 10A$14,454A$52,671A$694,360
Year 11A$15,576A$51,549A$678,784
Year 12A$16,785A$50,340A$661,999
Year 13A$18,088A$49,037A$643,911
Year 14A$19,492A$47,632A$624,419
Year 15A$21,005A$46,119A$603,413
Year 16A$22,636A$44,488A$580,777
Year 17A$24,394A$42,731A$556,384
Year 18A$26,287A$40,837A$530,096
Year 19A$28,328A$38,797A$501,768
Year 20A$30,527A$36,597A$471,241
Year 21A$32,897A$34,228A$438,344
Year 22A$35,451A$31,674A$402,893
Year 23A$38,203A$28,921A$364,690
Year 24A$41,169A$25,956A$323,521
Year 25A$44,365A$22,760A$279,156
Year 26A$47,809A$19,315A$231,347
Year 27A$51,521A$15,604A$179,826
Year 28A$55,520A$11,604A$124,306
Year 29A$59,831A$7,294A$64,475
Year 30A$64,475A$2,649A$0

Loan summary

Property priceA$1,000,000
DepositA$200,000 (20%)
Loan amountA$800,000
Interest rate7.5% p.a.
Loan term30 years
Stamp duty (NSW est.)A$39,735
Adjust in full calculator โ†’

Compare rates

5% p.a.A$4,295/mo5.5% p.a.A$4,542/mo6% p.a.A$4,796/mo6.5% p.a.A$5,057/mo7% p.a.A$5,322/mo

Related

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