๐Ÿ‡ฆ๐Ÿ‡บ Australia Mortgage

$1,200,000 mortgage at 5% over 30 years โ€” A$5,153/month

Monthly principal and interest repayments of A$5,153 over 30 years. Total interest paid: A$895,256. See how extra repayments can save you tens of thousands.

โ–ถ Open full calculator๐Ÿ‡ฆ๐Ÿ‡บ AU detailed version
Monthly repayment
A$5,153
P&I only
Total interest
A$895,256
Over 30 years
Upfront costs
A$289,055
Deposit + Stamp

Extra monthly repayment

A$0/mo

What $1,200,000 mortgage at 5% over 30 years really costs

Your monthly repayment of A$5,153 covers both interest and principal. In the early years, the majority goes toward interest โ€” in month 1, approximately A$4,000 is interest and only A$1,153 reduces the principal. This shifts gradually over 30 years.

Over the full 30-year term, you pay A$895,256 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$14,164A$47,678A$945,836
Year 2A$14,888A$46,954A$930,948
Year 3A$15,650A$46,192A$915,299
Year 4A$16,451A$45,391A$898,848
Year 5A$17,292A$44,550A$881,556
Year 6A$18,177A$43,665A$863,379
Year 7A$19,107A$42,735A$844,272
Year 8A$20,084A$41,757A$824,188
Year 9A$21,112A$40,730A$803,076
Year 10A$22,192A$39,650A$780,884
Year 11A$23,327A$38,514A$757,556
Year 12A$24,521A$37,321A$733,035
Year 13A$25,775A$36,066A$707,260
Year 14A$27,094A$34,748A$680,166
Year 15A$28,480A$33,361A$651,686
Year 16A$29,937A$31,904A$621,748
Year 17A$31,469A$30,373A$590,279
Year 18A$33,079A$28,763A$557,200
Year 19A$34,772A$27,070A$522,428
Year 20A$36,551A$25,291A$485,878
Year 21A$38,421A$23,421A$447,457
Year 22A$40,386A$21,456A$407,071
Year 23A$42,452A$19,389A$364,619
Year 24A$44,624A$17,218A$319,994
Year 25A$46,907A$14,934A$273,087
Year 26A$49,307A$12,535A$223,780
Year 27A$51,830A$10,012A$171,950
Year 28A$54,482A$7,360A$117,468
Year 29A$57,269A$4,573A$60,199
Year 30A$60,199A$1,643A$0

Loan summary

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

Compare rates

5.5% p.a.A$5,451/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