๐Ÿ‡ฆ๐Ÿ‡บ Australia Mortgage

$1,000,000 mortgage at 7% over 30 years โ€” A$5,322/month

Monthly principal and interest repayments of A$5,322 over 30 years. Total interest paid: A$1,116,071. See how extra repayments can save you tens of thousands.

โ–ถ Open full calculator๐Ÿ‡ฆ๐Ÿ‡บ AU detailed version
Monthly repayment
A$5,322
P&I only
Total interest
A$1,116,071
Over 30 years
Upfront costs
A$239,735
Deposit + Stamp

Extra monthly repayment

A$0/mo

What $1,000,000 mortgage at 7% over 30 years really costs

Your monthly repayment of A$5,322 covers both interest and principal. In the early years, the majority goes toward interest โ€” in month 1, approximately A$4,667 is interest and only A$656 reduces the principal. This shifts gradually over 30 years.

Over the full 30-year term, you pay A$1,116,071 in interest โ€” 140% 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$8,126A$55,743A$791,874
Year 2A$8,714A$55,155A$783,160
Year 3A$9,344A$54,525A$773,816
Year 4A$10,019A$53,850A$763,796
Year 5A$10,744A$53,125A$753,053
Year 6A$11,520A$52,349A$741,532
Year 7A$12,353A$51,516A$729,179
Year 8A$13,246A$50,623A$715,933
Year 9A$14,204A$49,665A$701,730
Year 10A$15,230A$48,639A$686,499
Year 11A$16,331A$47,538A$670,168
Year 12A$17,512A$46,357A$652,656
Year 13A$18,778A$45,091A$633,878
Year 14A$20,135A$43,734A$613,742
Year 15A$21,591A$42,278A$592,151
Year 16A$23,152A$40,717A$568,999
Year 17A$24,826A$39,043A$544,173
Year 18A$26,620A$37,249A$517,553
Year 19A$28,545A$35,324A$489,009
Year 20A$30,608A$33,261A$458,401
Year 21A$32,821A$31,048A$425,580
Year 22A$35,193A$28,676A$390,387
Year 23A$37,737A$26,132A$352,649
Year 24A$40,466A$23,404A$312,184
Year 25A$43,391A$20,478A$268,793
Year 26A$46,527A$17,342A$222,265
Year 27A$49,891A$13,978A$172,374
Year 28A$53,498A$10,371A$118,877
Year 29A$57,365A$6,504A$61,512
Year 30A$61,512A$2,357A$0

Loan summary

Property priceA$1,000,000
DepositA$200,000 (20%)
Loan amountA$800,000
Interest rate7% 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/mo7.5% p.a.A$5,594/mo

Related

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