Mortgage Calculator New Zealand
Calculate your NZ home loan repayments — monthly, fortnightly, or weekly. Check LVR, model extra repayments, and stress-test rate rises. Updated for 2025–26 NZ lending.
Your details
You're ahead by:
$138,776 in interest
5 years off the loan
Balance over time
Watch how each repayment reduces your balance and shifts more money from interest to principal.
What if rates rise?
Your repayments at the current rate vs. a 1% and 2% rate rise.
Amortization schedule
Year-by-year (or month-by-month) balance, principal paid, and interest paid for the entire loan term. Download as PDF below.
25 years
| Year | Principal | Interest | Balance |
|---|---|---|---|
| 1 | $11,278 | $34,489 | $588,722 |
| 2 | $11,951 | $33,816 | $576,771 |
| 3 | $12,664 | $33,103 | $564,108 |
| 4 | $13,419 | $32,348 | $550,689 |
| 5 | $14,219 | $31,547 | $536,469 |
| 6 | $15,067 | $30,699 | $521,402 |
| 7 | $15,966 | $29,801 | $505,436 |
| 8 | $16,919 | $28,848 | $488,517 |
| 9 | $17,928 | $27,839 | $470,590 |
| 10 | $18,997 | $26,770 | $451,593 |
| 11 | $20,130 | $25,637 | $431,463 |
| 12 | $21,331 | $24,436 | $410,132 |
| 13 | $22,603 | $23,164 | $387,529 |
| 14 | $23,951 | $21,815 | $363,578 |
| 15 | $25,380 | $20,387 | $338,198 |
| 16 | $26,894 | $18,873 | $311,304 |
| 17 | $28,498 | $17,269 | $282,806 |
| 18 | $30,198 | $15,569 | $252,609 |
| 19 | $31,999 | $13,768 | $220,610 |
| 20 | $33,907 | $11,859 | $186,702 |
| 21 | $35,930 | $9,837 | $150,773 |
| 22 | $38,073 | $7,694 | $112,700 |
| 23 | $40,344 | $5,423 | $72,356 |
| 24 | $42,750 | $3,017 | $29,606 |
| 25 | $29,606 | $604 | $0 |
Monthly view is approximated from yearly totals. Actual schedule depends on day-count and payment timing conventions used by your lender.
Splitting your mortgage — the smart Kiwi move
Unlike most countries, NZ borrowers commonly split their mortgage across multiple fixed terms — for example, one third on a 1-year fix, one third on a 2-year fix, and one third on a 3-year fix. This means only ⅓ of your loan rolls off at any given time, so a single bad year for rates can't blow up your whole repayment.
Many borrowers also keep a small floating-rate portion (perhaps 10–20% of the loan) for unlimited extra repayments without break costs.
Worked example
A typical Auckland buyer with a $700,000 mortgage on an $875,000 property (80% LVR) at a 5.8% 2-year fixed over 30 years:
- Monthly repayment: ~$4,107
- Fortnightly equivalent: ~$2,053 (saves ~5 years, ~$160k)
- Total interest (monthly schedule): ~$778,500
- Total repaid: ~$1,478,500
