๐Ÿ‡ฆ๐Ÿ‡บ Australia Mortgage

$1,200,000 mortgage at 5.5% over 30 years โ€” A$5,451/month

Monthly principal and interest repayments of A$5,451 over 30 years. Total interest paid: A$1,002,279. See how extra repayments can save you tens of thousands.

โ–ถ Open full calculator๐Ÿ‡ฆ๐Ÿ‡บ AU detailed version
Monthly repayment
A$5,451
P&I only
Total interest
A$1,002,279
Over 30 years
Upfront costs
A$289,055
Deposit + Stamp

Extra monthly repayment

A$0/mo

What $1,200,000 mortgage at 5.5% over 30 years really costs

Your monthly repayment of A$5,451 covers both interest and principal. In the early years, the majority goes toward interest โ€” in month 1, approximately A$4,400 is interest and only A$1,051 reduces the principal. This shifts gradually over 30 years.

Over the full 30-year term, you pay A$1,002,279 in interest โ€” 104% 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$12,932A$52,477A$947,068
Year 2A$13,662A$51,748A$933,406
Year 3A$14,432A$50,977A$918,974
Year 4A$15,246A$50,163A$903,728
Year 5A$16,106A$49,303A$887,622
Year 6A$17,015A$48,395A$870,607
Year 7A$17,975A$47,435A$852,633
Year 8A$18,988A$46,421A$833,644
Year 9A$20,060A$45,350A$813,585
Year 10A$21,191A$44,218A$792,394
Year 11A$22,386A$43,023A$770,007
Year 12A$23,649A$41,760A$746,358
Year 13A$24,983A$40,426A$721,375
Year 14A$26,392A$39,017A$694,982
Year 15A$27,881A$37,528A$667,101
Year 16A$29,454A$35,955A$637,647
Year 17A$31,115A$34,294A$606,532
Year 18A$32,870A$32,539A$573,662
Year 19A$34,725A$30,685A$538,937
Year 20A$36,683A$28,726A$502,254
Year 21A$38,753A$26,657A$463,501
Year 22A$40,938A$24,471A$422,563
Year 23A$43,248A$22,162A$379,315
Year 24A$45,687A$19,722A$333,628
Year 25A$48,264A$17,145A$285,363
Year 26A$50,987A$14,422A$234,377
Year 27A$53,863A$11,546A$180,514
Year 28A$56,901A$8,508A$123,613
Year 29A$60,111A$5,298A$63,502
Year 30A$63,502A$1,908A$0

Loan summary

Property priceA$1,200,000
DepositA$240,000 (20%)
Loan amountA$960,000
Interest rate5.5% p.a.
Loan term30 years
Stamp duty (NSW est.)A$49,055
Adjust in full calculator โ†’

Compare rates

5% p.a.A$5,153/mo6% p.a.A$5,756/mo6.5% p.a.A$6,068/mo7% p.a.A$6,387/mo7.5% p.a.A$6,712/mo

Related

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