Home Loan Calculator

Loan Repayment Table

300000 at 4.55% for 10 year(s)

Monthly payment : 3117

Month Principal Paid Interest Paid

2015
January
1979
1138
298022
February
1987
1130
296035
March
1994
1123
294041
April
2002
1115
292040
May
2010
1108
290031
June
2017
1100
288014
July
2025
1093
285990
August

Balance Remaining

2033
1085
283958
September
2040
1077
281918
October
2048
1069
279871
November
2056
1062
277815
December
2064
1054
275752
Total (RM)
Loan :300000
Interest : 13149
Loan & Interest : 313149
2016
January
2071
1046
273681
February
2079
1038
271603
March
2087
1030
269516
April
2095
1022
267422

May
2103
1014
265319
June
2111
1006
263209
July
2119
998
261091
August
2127
990
258964
September
2135
982
256830
October
2143
974
254687
November
2151
966
252536
December
2159
958
250378
Total (RM)
Loan :300000
Interest : 25171
Loan & Interest : 325171
2017
January
2168
950

248210
February
2176
942
246035
March
2184
933
243852
April
2192
925
241660
May
2201
917
239460
June
2209
908
237251
July
2217
900
235035
August
2226
892
232809
September
2234
883
230576
October
2243
875
228334
November
2251
866

226083
December
2260
858
223824
Total (RM)
Loan :300000
Interest : 36014
Loan & Interest : 336014
2018
January
2268
849
221556
February
2277
841
219280
March
2285
832
216995
April
2294
823
214701
May
2303
815
212399
June
2312
806
210088
July
2320
797
207768
August
2329
788

205439
September
2338
779
203102
October
2347
771
200756
November
2356
762
198401
December
2365
753
196036
Total (RM)
Loan :300000
Interest : 45623
Loan & Interest : 345623
2019
January
2374
744
193663
February
2383
735
191281
March
2392
726
188890
April
2401
717
186490
May
2410

708
184081
June
2419
698
181662
July
2428
689
179235
August
2437
680
176798
September
2447
671
174352
October
2456
662
171897
November
2465
652
169432
December
2474
643
166958
Total (RM)
Loan :300000
Interest : 53941
Loan & Interest : 353941
2020
January
2484
634
164475
February
2493

624
161982
March
2503
615
159480
April
2512
605
156968
May
2522
596
154447
June
2531
586
151916
July
2541
577
149376
August
2551
567
146826
September
2560
557
144266
October
2570
548
141696
November
2580
538
139117
December
2589

528
136528
Total (RM)
Loan :300000
Interest : 60908
Loan & Interest : 360908
2021
January
2599
518
133930
February
2609
508
131321
March
2619
498
128703
April
2629
488
126074
May
2639
479
123436
June
2649
469
120788
July
2659
458
118129
August
2669
448
115461
September

2679
438
112782
October
2689
428
110093
November
2699
418
107394
December
2710
408
104685
Total (RM)
Loan :300000
Interest : 66462
Loan & Interest : 366462
2022
January
2720
397
101966
February
2730
387
99236
March
2741
377
96496
April
2751
366
93745
May
2761
356
90984

June
2772
345
88213
July
2782
335
85431
August
2793
324
82639
September
2804
314
79836
October
2814
303
77022
November
2825
293
74198
December
2836
282
71362
Total (RM)
Loan :300000
Interest : 70536
Loan & Interest : 370536
2023
January
2846
271
68517
February
2857
260

65660
March
2868
249
62793
April
2879
239
59914
May
2890
228
57025
June
2901
217
54125
July
2912
206
51214
August
2923
195
48292
September
2934
184
45358
October
2945
172
42414
November
2956
161
39458
December
2967
150

36492
Total (RM)
Loan :300000
Interest : 73061
Loan & Interest : 373061
2024
January
2979
139
33514
February
2990
128
30524
March
3001
116
27524
April
3013
105
24512
May
3024
93
21488
June
3035
82
18453
July
3047
70
15407
August
3058
59
12349
September
3070
47

9279
October
3082
36
6198
November
3093
24
3105
December
3105
12
0
Total (RM)
Loan :300000
Interest : 73967
Loan & Interest : 373967