Mortgage PWA

New South Wales Mortgage Calculator

Australia

New South Wales Mortgage Calculator

Australia

Mobile-first mortgage calculator with escrow, PMI, extra payments, amortization, charts, and PWA support.

Monthly payment

$5,188

Biweekly

$4,069

Monthly payment

$5,188

Biweekly

$4,069

Estimated monthly payment

$5,188

Includes principal, interest, taxes, insurance, PMI, HOA, and other costs.

Loan amount: $720,000

Payoff date

Feb 2056

Assumes steady rate and current extra payments.

Biweekly estimate

$4,069

Same payoff as monthly schedule.

Total interest

$867,520

Biweekly savings: $756

Payment breakdown

$5,188

84.99% to principal & interest

Principal & interest$4,410

Property tax$300

Home insurance$167

PMI / LMI$312

HOA / Strata$0

Other costs$0

New South Wales Mortgage Calculator guide

The New South Wales mortgage calculator helps buyers and refinancers across the state estimate monthly payments with local council rates, insurance, and LMI. Sydney and regional NSW have varying property prices—we prefill AUD $900,000, 20% down, and a 6.2% rate. Council rates (council tax) are modeled as 0.4% of the property value; adjust for your council. Stamp duty applies on purchase—use a stamp duty calculator for that.

LMI (lender’s mortgage insurance) applies when borrowing more than 80% of the property value. We model it as PMI in the calculator. Strata levies for apartments can be entered in the HOA field. Extra payments and biweekly schedules help you pay down principal faster and reduce LMI duration when starting below 20% equity.

The amortization table and charts show how your payment breaks down. All calculations run client-side. Install the PWA for offline use during property inspections.

Amortization schedule

Yearly view

Period	Date	Principal	Interest	Escrow	PMI	Total interest	Ending balance
2026	Jan 2026	$7,060	$37,037	$4,667	$0	$37,037	$712,940
2027	Jan 2027	$8,967	$43,950	$5,600	$0	$80,988	$703,973
2028	Jan 2028	$9,539	$43,378	$5,600	$0	$124,366	$694,434
2029	Jan 2029	$10,148	$42,770	$5,600	$0	$167,136	$684,286
2030	Jan 2030	$10,795	$42,122	$5,600	$0	$209,258	$673,491
2031	Jan 2031	$11,484	$41,434	$5,600	$0	$250,692	$662,007
2032	Jan 2032	$12,216	$40,701	$5,600	$0	$291,393	$649,791
2033	Jan 2033	$12,995	$39,922	$5,600	$0	$331,315	$636,796
2034	Jan 2034	$13,824	$39,093	$5,600	$0	$370,408	$622,972
2035	Jan 2035	$14,706	$38,211	$5,600	$0	$408,619	$608,265
2036	Jan 2036	$15,644	$37,273	$5,600	$0	$445,892	$592,621
2037	Jan 2037	$16,642	$36,275	$5,600	$0	$482,167	$575,978
2038	Jan 2038	$17,704	$35,213	$5,600	$0	$517,380	$558,274
2039	Jan 2039	$18,834	$34,084	$5,600	$0	$551,463	$539,441
2040	Jan 2040	$20,035	$32,882	$5,600	$0	$584,346	$519,406
2041	Jan 2041	$21,313	$31,604	$5,600	$0	$615,950	$498,093
2042	Jan 2042	$22,673	$30,245	$5,600	$0	$646,195	$475,420
2043	Jan 2043	$24,119	$28,798	$5,600	$0	$674,993	$451,301
2044	Jan 2044	$25,658	$27,260	$5,600	$0	$702,253	$425,643
2045	Jan 2045	$27,294	$25,623	$5,600	$0	$727,876	$398,349
2046	Jan 2046	$29,036	$23,882	$5,600	$0	$751,757	$369,313
2047	Jan 2047	$30,888	$22,030	$5,600	$0	$773,787	$338,425
2048	Jan 2048	$32,858	$20,059	$5,600	$0	$793,846	$305,567
2049	Jan 2049	$34,954	$17,963	$5,600	$0	$811,809	$270,613
2050	Jan 2050	$37,184	$15,733	$5,600	$0	$827,542	$233,429
2051	Jan 2051	$39,556	$13,361	$5,600	$0	$840,903	$193,872
2052	Jan 2052	$42,080	$10,838	$5,600	$0	$851,741	$151,793
2053	Jan 2053	$44,764	$8,153	$5,600	$0	$859,894	$107,029
2054	Jan 2054	$47,620	$5,298	$5,600	$0	$865,192	$59,409
2055	Jan 2055	$50,657	$2,260	$5,600	$0	$867,452	$8,752
2056	Jan 2056	$8,752	$68	$933	$0	$867,520	$0

Figures include principal, interest, escrow amounts, and PMI where applicable. Minor rounding may occur.

FAQs

New South Wales Mortgage Calculator — frequently asked questions

Straight answers about taxes, PMI, extra payments, and biweekly schedules.

What is the LMI threshold in NSW?+

LMI typically applies when your loan-to-value ratio exceeds 80% (i.e., less than 20% down). The calculator models it as PMI—adjust the rate to match your lender’s quote.

How do I factor in strata levies for a Sydney apartment?+

Enter your quarterly strata levy divided by 3 (or annual divided by 12) in the HOA field. It will be included in your total monthly payment.

Does the calculator include stamp duty?+

Stamp duty is a one-time purchase cost. The calculator focuses on ongoing monthly payments. Use a stamp duty calculator for upfront costs.

What are typical council rates in NSW?+

Council rates vary by council. We use 0.4% as a default. Check your council’s annual notice for your exact rate.

Can I use this for a first home buyer in NSW?+

Yes. First home buyers may qualify for stamp duty concessions or the First Home Buyer scheme. Set your purchase price and down payment; the calculator shows your mortgage payment.

Related mortgage calculators

Explore more mortgage and loan calculators

Compare monthly payments, taxes, and interest across these calculators to model different loan structures, regions, and payoff strategies.

Australia mortgage calculator Victoria mortgage calculator LMI calculator Australia Mortgage calculator with taxes Biweekly mortgage calculator Mortgage calculator