RateCity.com.au
Advertisement

Basic Home Loan (LVR < 80%) from Bank Australia

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$150,000
Advertised rate
3.86%Variable
Loan term
over 30 years
Repayment Frequency
Monthly
Monthly repayment
$704
Number of Repayments
360
Total Interest Paid
$103,440
Total repayments
$253,440
DatePrincipleInterestPaymentBalance
1Nov 2017$221.57$482.50$704.07$149,778.43
2Dec 2017$222.28$481.79$704.07$149,556.15
2017 Total$443.85$964.29$1,408.14
3Jan 2018$223.00$481.07$704.07$149,333.15
4Feb 2018$223.72$480.35$704.07$149,109.43
5Mar 2018$224.43$479.64$704.07$148,885.00
6Apr 2018$225.16$478.91$704.07$148,659.84
7May 2018$225.88$478.19$704.07$148,433.96
8Jun 2018$226.61$477.46$704.07$148,207.35
9Jul 2018$227.34$476.73$704.07$147,980.01
10Aug 2018$228.07$476.00$704.07$147,751.94
11Sep 2018$228.80$475.27$704.07$147,523.14
12Oct 2018$229.54$474.53$704.07$147,293.60
13Nov 2018$230.28$473.79$704.07$147,063.32
14Dec 2018$231.02$473.05$704.07$146,832.30
2018 Total$2,723.85$5,724.99$8,448.84
15Jan 2019$231.76$472.31$704.07$146,600.54
16Feb 2019$232.50$471.57$704.07$146,368.04
17Mar 2019$233.25$470.82$704.07$146,134.79
18Apr 2019$234.00$470.07$704.07$145,900.79
19May 2019$234.76$469.31$704.07$145,666.03
20Jun 2019$235.51$468.56$704.07$145,430.52
21Jul 2019$236.27$467.80$704.07$145,194.25
22Aug 2019$237.03$467.04$704.07$144,957.22
23Sep 2019$237.79$466.28$704.07$144,719.43
24Oct 2019$238.56$465.51$704.07$144,480.87
25Nov 2019$239.32$464.75$704.07$144,241.55
26Dec 2019$240.09$463.98$704.07$144,001.46
2019 Total$2,830.84$5,618$8,448.84
27Jan 2020$240.87$463.20$704.07$143,760.59
28Feb 2020$241.64$462.43$704.07$143,518.95
29Mar 2020$242.42$461.65$704.07$143,276.53
30Apr 2020$243.20$460.87$704.07$143,033.33
31May 2020$243.98$460.09$704.07$142,789.35
32Jun 2020$244.76$459.31$704.07$142,544.59
33Jul 2020$245.55$458.52$704.07$142,299.04
34Aug 2020$246.34$457.73$704.07$142,052.70
35Sep 2020$247.13$456.94$704.07$141,805.57
36Oct 2020$247.93$456.14$704.07$141,557.64
37Nov 2020$248.73$455.34$704.07$141,308.91
38Dec 2020$249.53$454.54$704.07$141,059.38
2020 Total$2,942.08$5,506.76$8,448.84
39Jan 2021$250.33$453.74$704.07$140,809.05
40Feb 2021$251.13$452.94$704.07$140,557.92
41Mar 2021$251.94$452.13$704.07$140,305.98
42Apr 2021$252.75$451.32$704.07$140,053.23
43May 2021$253.57$450.50$704.07$139,799.66
44Jun 2021$254.38$449.69$704.07$139,545.28
45Jul 2021$255.20$448.87$704.07$139,290.08
46Aug 2021$256.02$448.05$704.07$139,034.06
47Sep 2021$256.84$447.23$704.07$138,777.22
48Oct 2021$257.67$446.40$704.07$138,519.55
49Nov 2021$258.50$445.57$704.07$138,261.05
50Dec 2021$259.33$444.74$704.07$138,001.72
2021 Total$3,057.66$5,391.18$8,448.84
51Jan 2022$260.16$443.91$704.07$137,741.56
52Feb 2022$261.00$443.07$704.07$137,480.56
53Mar 2022$261.84$442.23$704.07$137,218.72
54Apr 2022$262.68$441.39$704.07$136,956.04
55May 2022$263.53$440.54$704.07$136,692.51
56Jun 2022$264.38$439.69$704.07$136,428.13
57Jul 2022$265.23$438.84$704.07$136,162.90
58Aug 2022$266.08$437.99$704.07$135,896.82
59Sep 2022$266.94$437.13$704.07$135,629.88
60Oct 2022$267.79$436.28$704.07$135,362.09
61Nov 2022$268.66$435.41$704.07$135,093.43
62Dec 2022$269.52$434.55$704.07$134,823.91
2022 Total$3,177.81$5,271.03$8,448.84
63Jan 2023$270.39$433.68$704.07$134,553.52
64Feb 2023$271.26$432.81$704.07$134,282.26
65Mar 2023$272.13$431.94$704.07$134,010.13
66Apr 2023$273.00$431.07$704.07$133,737.13
67May 2023$273.88$430.19$704.07$133,463.25
68Jun 2023$274.76$429.31$704.07$133,188.49
69Jul 2023$275.65$428.42$704.07$132,912.84
70Aug 2023$276.53$427.54$704.07$132,636.31
71Sep 2023$277.42$426.65$704.07$132,358.89
72Oct 2023$278.32$425.75$704.07$132,080.57
73Nov 2023$279.21$424.86$704.07$131,801.36
74Dec 2023$280.11$423.96$704.07$131,521.25
2023 Total$3,302.66$5,146.18$8,448.84
75Jan 2024$281.01$423.06$704.07$131,240.24
76Feb 2024$281.91$422.16$704.07$130,958.33
77Mar 2024$282.82$421.25$704.07$130,675.51
78Apr 2024$283.73$420.34$704.07$130,391.78
79May 2024$284.64$419.43$704.07$130,107.14
80Jun 2024$285.56$418.51$704.07$129,821.58
81Jul 2024$286.48$417.59$704.07$129,535.10
82Aug 2024$287.40$416.67$704.07$129,247.70
83Sep 2024$288.32$415.75$704.07$128,959.38
84Oct 2024$289.25$414.82$704.07$128,670.13
85Nov 2024$290.18$413.89$704.07$128,379.95
86Dec 2024$291.11$412.96$704.07$128,088.84
2024 Total$3,432.41$5,016.43$8,448.84
87Jan 2025$292.05$412.02$704.07$127,796.79
88Feb 2025$292.99$411.08$704.07$127,503.80
89Mar 2025$293.93$410.14$704.07$127,209.87
90Apr 2025$294.88$409.19$704.07$126,914.99
91May 2025$295.83$408.24$704.07$126,619.16
92Jun 2025$296.78$407.29$704.07$126,322.38
93Jul 2025$297.73$406.34$704.07$126,024.65
94Aug 2025$298.69$405.38$704.07$125,725.96
95Sep 2025$299.65$404.42$704.07$125,426.31
96Oct 2025$300.62$403.45$704.07$125,125.69
97Nov 2025$301.58$402.49$704.07$124,824.11
98Dec 2025$302.55$401.52$704.07$124,521.56
2025 Total$3,567.28$4,881.56$8,448.84
99Jan 2026$303.53$400.54$704.07$124,218.03
100Feb 2026$304.50$399.57$704.07$123,913.53
101Mar 2026$305.48$398.59$704.07$123,608.05
102Apr 2026$306.46$397.61$704.07$123,301.59
103May 2026$307.45$396.62$704.07$122,994.14
104Jun 2026$308.44$395.63$704.07$122,685.70
105Jul 2026$309.43$394.64$704.07$122,376.27
106Aug 2026$310.43$393.64$704.07$122,065.84
107Sep 2026$311.42$392.65$704.07$121,754.42
108Oct 2026$312.43$391.64$704.07$121,441.99
109Nov 2026$313.43$390.64$704.07$121,128.56
110Dec 2026$314.44$389.63$704.07$120,814.12
2026 Total$3,707.44$4,741.4$8,448.84
111Jan 2027$315.45$388.62$704.07$120,498.67
112Feb 2027$316.47$387.60$704.07$120,182.20
113Mar 2027$317.48$386.59$704.07$119,864.72
114Apr 2027$318.51$385.56$704.07$119,546.21
115May 2027$319.53$384.54$704.07$119,226.68
116Jun 2027$320.56$383.51$704.07$118,906.12
117Jul 2027$321.59$382.48$704.07$118,584.53
118Aug 2027$322.62$381.45$704.07$118,261.91
119Sep 2027$323.66$380.41$704.07$117,938.25
120Oct 2027$324.70$379.37$704.07$117,613.55
121Nov 2027$325.75$378.32$704.07$117,287.80
122Dec 2027$326.79$377.28$704.07$116,961.01
2027 Total$3,853.11$4,595.73$8,448.84
123Jan 2028$327.85$376.22$704.07$116,633.16
124Feb 2028$328.90$375.17$704.07$116,304.26
125Mar 2028$329.96$374.11$704.07$115,974.30
126Apr 2028$331.02$373.05$704.07$115,643.28
127May 2028$332.08$371.99$704.07$115,311.20
128Jun 2028$333.15$370.92$704.07$114,978.05
129Jul 2028$334.22$369.85$704.07$114,643.83
130Aug 2028$335.30$368.77$704.07$114,308.53
131Sep 2028$336.38$367.69$704.07$113,972.15
132Oct 2028$337.46$366.61$704.07$113,634.69
133Nov 2028$338.55$365.52$704.07$113,296.14
134Dec 2028$339.63$364.44$704.07$112,956.51
2028 Total$4,004.5$4,444.34$8,448.84
135Jan 2029$340.73$363.34$704.07$112,615.78
136Feb 2029$341.82$362.25$704.07$112,273.96
137Mar 2029$342.92$361.15$704.07$111,931.04
138Apr 2029$344.03$360.04$704.07$111,587.01
139May 2029$345.13$358.94$704.07$111,241.88
140Jun 2029$346.24$357.83$704.07$110,895.64
141Jul 2029$347.36$356.71$704.07$110,548.28
142Aug 2029$348.47$355.60$704.07$110,199.81
143Sep 2029$349.59$354.48$704.07$109,850.22
144Oct 2029$350.72$353.35$704.07$109,499.50
145Nov 2029$351.85$352.22$704.07$109,147.65
146Dec 2029$352.98$351.09$704.07$108,794.67
2029 Total$4,161.84$4,287$8,448.84
147Jan 2030$354.11$349.96$704.07$108,440.56
148Feb 2030$355.25$348.82$704.07$108,085.31
149Mar 2030$356.40$347.67$704.07$107,728.91
150Apr 2030$357.54$346.53$704.07$107,371.37
151May 2030$358.69$345.38$704.07$107,012.68
152Jun 2030$359.85$344.22$704.07$106,652.83
153Jul 2030$361.00$343.07$704.07$106,291.83
154Aug 2030$362.16$341.91$704.07$105,929.67
155Sep 2030$363.33$340.74$704.07$105,566.34
156Oct 2030$364.50$339.57$704.07$105,201.84
157Nov 2030$365.67$338.40$704.07$104,836.17
158Dec 2030$366.85$337.22$704.07$104,469.32
2030 Total$4,325.35$4,123.49$8,448.84
159Jan 2031$368.03$336.04$704.07$104,101.29
160Feb 2031$369.21$334.86$704.07$103,732.08
161Mar 2031$370.40$333.67$704.07$103,361.68
162Apr 2031$371.59$332.48$704.07$102,990.09
163May 2031$372.79$331.28$704.07$102,617.30
164Jun 2031$373.98$330.09$704.07$102,243.32
165Jul 2031$375.19$328.88$704.07$101,868.13
166Aug 2031$376.39$327.68$704.07$101,491.74
167Sep 2031$377.60$326.47$704.07$101,114.14
168Oct 2031$378.82$325.25$704.07$100,735.32
169Nov 2031$380.04$324.03$704.07$100,355.28
170Dec 2031$381.26$322.81$704.07$99,974.02
2031 Total$4,495.3$3,953.54$8,448.84
171Jan 2032$382.49$321.58$704.07$99,591.53
172Feb 2032$383.72$320.35$704.07$99,207.81
173Mar 2032$384.95$319.12$704.07$98,822.86
174Apr 2032$386.19$317.88$704.07$98,436.67
175May 2032$387.43$316.64$704.07$98,049.24
176Jun 2032$388.68$315.39$704.07$97,660.56
177Jul 2032$389.93$314.14$704.07$97,270.63
178Aug 2032$391.18$312.89$704.07$96,879.45
179Sep 2032$392.44$311.63$704.07$96,487.01
180Oct 2032$393.70$310.37$704.07$96,093.31
181Nov 2032$394.97$309.10$704.07$95,698.34
182Dec 2032$396.24$307.83$704.07$95,302.10
2032 Total$4,671.92$3,776.92$8,448.84
183Jan 2033$397.51$306.56$704.07$94,904.59
184Feb 2033$398.79$305.28$704.07$94,505.80
185Mar 2033$400.08$303.99$704.07$94,105.72
186Apr 2033$401.36$302.71$704.07$93,704.36
187May 2033$402.65$301.42$704.07$93,301.71
188Jun 2033$403.95$300.12$704.07$92,897.76
189Jul 2033$405.25$298.82$704.07$92,492.51
190Aug 2033$406.55$297.52$704.07$92,085.96
191Sep 2033$407.86$296.21$704.07$91,678.10
192Oct 2033$409.17$294.90$704.07$91,268.93
193Nov 2033$410.49$293.58$704.07$90,858.44
194Dec 2033$411.81$292.26$704.07$90,446.63
2033 Total$4,855.47$3,593.37$8,448.84
195Jan 2034$413.13$290.94$704.07$90,033.50
196Feb 2034$414.46$289.61$704.07$89,619.04
197Mar 2034$415.80$288.27$704.07$89,203.24
198Apr 2034$417.13$286.94$704.07$88,786.11
199May 2034$418.47$285.60$704.07$88,367.64
200Jun 2034$419.82$284.25$704.07$87,947.82
201Jul 2034$421.17$282.90$704.07$87,526.65
202Aug 2034$422.53$281.54$704.07$87,104.12
203Sep 2034$423.89$280.18$704.07$86,680.23
204Oct 2034$425.25$278.82$704.07$86,254.98
205Nov 2034$426.62$277.45$704.07$85,828.36
206Dec 2034$427.99$276.08$704.07$85,400.37
2034 Total$5,046.26$3,402.58$8,448.84
207Jan 2035$429.37$274.70$704.07$84,971.00
208Feb 2035$430.75$273.32$704.07$84,540.25
209Mar 2035$432.13$271.94$704.07$84,108.12
210Apr 2035$433.52$270.55$704.07$83,674.60
211May 2035$434.92$269.15$704.07$83,239.68
212Jun 2035$436.32$267.75$704.07$82,803.36
213Jul 2035$437.72$266.35$704.07$82,365.64
214Aug 2035$439.13$264.94$704.07$81,926.51
215Sep 2035$440.54$263.53$704.07$81,485.97
216Oct 2035$441.96$262.11$704.07$81,044.01
217Nov 2035$443.38$260.69$704.07$80,600.63
218Dec 2035$444.80$259.27$704.07$80,155.83
2035 Total$5,244.54$3,204.3$8,448.84
219Jan 2036$446.24$257.83$704.07$79,709.59
220Feb 2036$447.67$256.40$704.07$79,261.92
221Mar 2036$449.11$254.96$704.07$78,812.81
222Apr 2036$450.56$253.51$704.07$78,362.25
223May 2036$452.00$252.07$704.07$77,910.25
224Jun 2036$453.46$250.61$704.07$77,456.79
225Jul 2036$454.92$249.15$704.07$77,001.87
226Aug 2036$456.38$247.69$704.07$76,545.49
227Sep 2036$457.85$246.22$704.07$76,087.64
228Oct 2036$459.32$244.75$704.07$75,628.32
229Nov 2036$460.80$243.27$704.07$75,167.52
230Dec 2036$462.28$241.79$704.07$74,705.24
2036 Total$5,450.59$2,998.25$8,448.84
231Jan 2037$463.77$240.30$704.07$74,241.47
232Feb 2037$465.26$238.81$704.07$73,776.21
233Mar 2037$466.76$237.31$704.07$73,309.45
234Apr 2037$468.26$235.81$704.07$72,841.19
235May 2037$469.76$234.31$704.07$72,371.43
236Jun 2037$471.28$232.79$704.07$71,900.15
237Jul 2037$472.79$231.28$704.07$71,427.36
238Aug 2037$474.31$229.76$704.07$70,953.05
239Sep 2037$475.84$228.23$704.07$70,477.21
240Oct 2037$477.37$226.70$704.07$69,999.84
241Nov 2037$478.90$225.17$704.07$69,520.94
242Dec 2037$480.44$223.63$704.07$69,040.50
2037 Total$5,664.74$2,784.1$8,448.84
243Jan 2038$481.99$222.08$704.07$68,558.51
244Feb 2038$483.54$220.53$704.07$68,074.97
245Mar 2038$485.10$218.97$704.07$67,589.87
246Apr 2038$486.66$217.41$704.07$67,103.21
247May 2038$488.22$215.85$704.07$66,614.99
248Jun 2038$489.79$214.28$704.07$66,125.20
249Jul 2038$491.37$212.70$704.07$65,633.83
250Aug 2038$492.95$211.12$704.07$65,140.88
251Sep 2038$494.53$209.54$704.07$64,646.35
252Oct 2038$496.12$207.95$704.07$64,150.23
253Nov 2038$497.72$206.35$704.07$63,652.51
254Dec 2038$499.32$204.75$704.07$63,153.19
2038 Total$5,887.31$2,561.53$8,448.84
255Jan 2039$500.93$203.14$704.07$62,652.26
256Feb 2039$502.54$201.53$704.07$62,149.72
257Mar 2039$504.16$199.91$704.07$61,645.56
258Apr 2039$505.78$198.29$704.07$61,139.78
259May 2039$507.40$196.67$704.07$60,632.38
260Jun 2039$509.04$195.03$704.07$60,123.34
261Jul 2039$510.67$193.40$704.07$59,612.67
262Aug 2039$512.32$191.75$704.07$59,100.35
263Sep 2039$513.96$190.11$704.07$58,586.39
264Oct 2039$515.62$188.45$704.07$58,070.77
265Nov 2039$517.28$186.79$704.07$57,553.49
266Dec 2039$518.94$185.13$704.07$57,034.55
2039 Total$6,118.64$2,330.2$8,448.84
267Jan 2040$520.61$183.46$704.07$56,513.94
268Feb 2040$522.28$181.79$704.07$55,991.66
269Mar 2040$523.96$180.11$704.07$55,467.70
270Apr 2040$525.65$178.42$704.07$54,942.05
271May 2040$527.34$176.73$704.07$54,414.71
272Jun 2040$529.04$175.03$704.07$53,885.67
273Jul 2040$530.74$173.33$704.07$53,354.93
274Aug 2040$532.44$171.63$704.07$52,822.49
275Sep 2040$534.16$169.91$704.07$52,288.33
276Oct 2040$535.88$168.19$704.07$51,752.45
277Nov 2040$537.60$166.47$704.07$51,214.85
278Dec 2040$539.33$164.74$704.07$50,675.52
2040 Total$6,359.03$2,089.81$8,448.84
279Jan 2041$541.06$163.01$704.07$50,134.46
280Feb 2041$542.80$161.27$704.07$49,591.66
281Mar 2041$544.55$159.52$704.07$49,047.11
282Apr 2041$546.30$157.77$704.07$48,500.81
283May 2041$548.06$156.01$704.07$47,952.75
284Jun 2041$549.82$154.25$704.07$47,402.93
285Jul 2041$551.59$152.48$704.07$46,851.34
286Aug 2041$553.36$150.71$704.07$46,297.98
287Sep 2041$555.14$148.93$704.07$45,742.84
288Oct 2041$556.93$147.14$704.07$45,185.91
289Nov 2041$558.72$145.35$704.07$44,627.19
290Dec 2041$560.52$143.55$704.07$44,066.67
2041 Total$6,608.85$1,839.99$8,448.84
291Jan 2042$562.32$141.75$704.07$43,504.35
292Feb 2042$564.13$139.94$704.07$42,940.22
293Mar 2042$565.95$138.12$704.07$42,374.27
294Apr 2042$567.77$136.30$704.07$41,806.50
295May 2042$569.59$134.48$704.07$41,236.91
296Jun 2042$571.42$132.65$704.07$40,665.49
297Jul 2042$573.26$130.81$704.07$40,092.23
298Aug 2042$575.11$128.96$704.07$39,517.12
299Sep 2042$576.96$127.11$704.07$38,940.16
300Oct 2042$578.81$125.26$704.07$38,361.35
301Nov 2042$580.67$123.40$704.07$37,780.68
302Dec 2042$582.54$121.53$704.07$37,198.14
2042 Total$6,868.53$1,580.31$8,448.84
303Jan 2043$584.42$119.65$704.07$36,613.72
304Feb 2043$586.30$117.77$704.07$36,027.42
305Mar 2043$588.18$115.89$704.07$35,439.24
306Apr 2043$590.07$114.00$704.07$34,849.17
307May 2043$591.97$112.10$704.07$34,257.20
308Jun 2043$593.88$110.19$704.07$33,663.32
309Jul 2043$595.79$108.28$704.07$33,067.53
310Aug 2043$597.70$106.37$704.07$32,469.83
311Sep 2043$599.63$104.44$704.07$31,870.20
312Oct 2043$601.55$102.52$704.07$31,268.65
313Nov 2043$603.49$100.58$704.07$30,665.16
314Dec 2043$605.43$98.64$704.07$30,059.73
2043 Total$7,138.41$1,310.43$8,448.84
315Jan 2044$607.38$96.69$704.07$29,452.35
316Feb 2044$609.33$94.74$704.07$28,843.02
317Mar 2044$611.29$92.78$704.07$28,231.73
318Apr 2044$613.26$90.81$704.07$27,618.47
319May 2044$615.23$88.84$704.07$27,003.24
320Jun 2044$617.21$86.86$704.07$26,386.03
321Jul 2044$619.19$84.88$704.07$25,766.84
322Aug 2044$621.19$82.88$704.07$25,145.65
323Sep 2044$623.18$80.89$704.07$24,522.47
324Oct 2044$625.19$78.88$704.07$23,897.28
325Nov 2044$627.20$76.87$704.07$23,270.08
326Dec 2044$629.22$74.85$704.07$22,640.86
2044 Total$7,418.87$1,029.97$8,448.84
327Jan 2045$631.24$72.83$704.07$22,009.62
328Feb 2045$633.27$70.80$704.07$21,376.35
329Mar 2045$635.31$68.76$704.07$20,741.04
330Apr 2045$637.35$66.72$704.07$20,103.69
331May 2045$639.40$64.67$704.07$19,464.29
332Jun 2045$641.46$62.61$704.07$18,822.83
333Jul 2045$643.52$60.55$704.07$18,179.31
334Aug 2045$645.59$58.48$704.07$17,533.72
335Sep 2045$647.67$56.40$704.07$16,886.05
336Oct 2045$649.75$54.32$704.07$16,236.30
337Nov 2045$651.84$52.23$704.07$15,584.46
338Dec 2045$653.94$50.13$704.07$14,930.52
2045 Total$7,710.34$738.5$8,448.84
339Jan 2046$656.04$48.03$704.07$14,274.48
340Feb 2046$658.15$45.92$704.07$13,616.33
341Mar 2046$660.27$43.80$704.07$12,956.06
342Apr 2046$662.39$41.68$704.07$12,293.67
343May 2046$664.53$39.54$704.07$11,629.14
344Jun 2046$666.66$37.41$704.07$10,962.48
345Jul 2046$668.81$35.26$704.07$10,293.67
346Aug 2046$670.96$33.11$704.07$9,622.71
347Sep 2046$673.12$30.95$704.07$8,949.59
348Oct 2046$675.28$28.79$704.07$8,274.31
349Nov 2046$677.45$26.62$704.07$7,596.86
350Dec 2046$679.63$24.44$704.07$6,917.23
2046 Total$8,013.29$435.55$8,448.84
351Jan 2047$681.82$22.25$704.07$6,235.41
352Feb 2047$684.01$20.06$704.07$5,551.40
353Mar 2047$686.21$17.86$704.07$4,865.19
354Apr 2047$688.42$15.65$704.07$4,176.77
355May 2047$690.63$13.44$704.07$3,486.14
356Jun 2047$692.86$11.21$704.07$2,793.28
357Jul 2047$695.08$8.99$704.07$2,098.20
358Aug 2047$697.32$6.75$704.07$1,400.88
359Sep 2047$699.56$4.51$704.07$701.32
360Oct 2047$701.32$2.26$703.58$0.00
2047 Total$6,917.23$122.98$7,040.21
Compare your product with the big 4 banks, or add more products to compare