RateCity.com.au
Advertisement

Special Low Variable Rate Home Loan (LVR < 70%) from Beyond Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$150,000
Advertised rate
3.83%Variable
Loan term
over 30 years
Repayment Frequency
Monthly
Monthly repayment
$702
Number of Repayments
360
Total Interest Paid
$102,720
Total repayments
$252,720
DatePrincipleInterestPaymentBalance
1Nov 2017$222.75$478.75$701.50$149,777.25
2Dec 2017$223.46$478.04$701.50$149,553.79
2017 Total$446.21$956.79$1,403
3Jan 2018$224.17$477.33$701.50$149,329.62
4Feb 2018$224.89$476.61$701.50$149,104.73
5Mar 2018$225.61$475.89$701.50$148,879.12
6Apr 2018$226.33$475.17$701.50$148,652.79
7May 2018$227.05$474.45$701.50$148,425.74
8Jun 2018$227.77$473.73$701.50$148,197.97
9Jul 2018$228.50$473.00$701.50$147,969.47
10Aug 2018$229.23$472.27$701.50$147,740.24
11Sep 2018$229.96$471.54$701.50$147,510.28
12Oct 2018$230.70$470.80$701.50$147,279.58
13Nov 2018$231.43$470.07$701.50$147,048.15
14Dec 2018$232.17$469.33$701.50$146,815.98
2018 Total$2,737.81$5,680.19$8,418
15Jan 2019$232.91$468.59$701.50$146,583.07
16Feb 2019$233.66$467.84$701.50$146,349.41
17Mar 2019$234.40$467.10$701.50$146,115.01
18Apr 2019$235.15$466.35$701.50$145,879.86
19May 2019$235.90$465.60$701.50$145,643.96
20Jun 2019$236.65$464.85$701.50$145,407.31
21Jul 2019$237.41$464.09$701.50$145,169.90
22Aug 2019$238.17$463.33$701.50$144,931.73
23Sep 2019$238.93$462.57$701.50$144,692.80
24Oct 2019$239.69$461.81$701.50$144,453.11
25Nov 2019$240.45$461.05$701.50$144,212.66
26Dec 2019$241.22$460.28$701.50$143,971.44
2019 Total$2,844.54$5,573.46$8,418
27Jan 2020$241.99$459.51$701.50$143,729.45
28Feb 2020$242.76$458.74$701.50$143,486.69
29Mar 2020$243.54$457.96$701.50$143,243.15
30Apr 2020$244.32$457.18$701.50$142,998.83
31May 2020$245.10$456.40$701.50$142,753.73
32Jun 2020$245.88$455.62$701.50$142,507.85
33Jul 2020$246.66$454.84$701.50$142,261.19
34Aug 2020$247.45$454.05$701.50$142,013.74
35Sep 2020$248.24$453.26$701.50$141,765.50
36Oct 2020$249.03$452.47$701.50$141,516.47
37Nov 2020$249.83$451.67$701.50$141,266.64
38Dec 2020$250.62$450.88$701.50$141,016.02
2020 Total$2,955.42$5,462.58$8,418
39Jan 2021$251.42$450.08$701.50$140,764.60
40Feb 2021$252.23$449.27$701.50$140,512.37
41Mar 2021$253.03$448.47$701.50$140,259.34
42Apr 2021$253.84$447.66$701.50$140,005.50
43May 2021$254.65$446.85$701.50$139,750.85
44Jun 2021$255.46$446.04$701.50$139,495.39
45Jul 2021$256.28$445.22$701.50$139,239.11
46Aug 2021$257.10$444.40$701.50$138,982.01
47Sep 2021$257.92$443.58$701.50$138,724.09
48Oct 2021$258.74$442.76$701.50$138,465.35
49Nov 2021$259.56$441.94$701.50$138,205.79
50Dec 2021$260.39$441.11$701.50$137,945.40
2021 Total$3,070.62$5,347.38$8,418
51Jan 2022$261.22$440.28$701.50$137,684.18
52Feb 2022$262.06$439.44$701.50$137,422.12
53Mar 2022$262.89$438.61$701.50$137,159.23
54Apr 2022$263.73$437.77$701.50$136,895.50
55May 2022$264.58$436.92$701.50$136,630.92
56Jun 2022$265.42$436.08$701.50$136,365.50
57Jul 2022$266.27$435.23$701.50$136,099.23
58Aug 2022$267.12$434.38$701.50$135,832.11
59Sep 2022$267.97$433.53$701.50$135,564.14
60Oct 2022$268.82$432.68$701.50$135,295.32
61Nov 2022$269.68$431.82$701.50$135,025.64
62Dec 2022$270.54$430.96$701.50$134,755.10
2022 Total$3,190.3$5,227.7$8,418
63Jan 2023$271.41$430.09$701.50$134,483.69
64Feb 2023$272.27$429.23$701.50$134,211.42
65Mar 2023$273.14$428.36$701.50$133,938.28
66Apr 2023$274.01$427.49$701.50$133,664.27
67May 2023$274.89$426.61$701.50$133,389.38
68Jun 2023$275.77$425.73$701.50$133,113.61
69Jul 2023$276.65$424.85$701.50$132,836.96
70Aug 2023$277.53$423.97$701.50$132,559.43
71Sep 2023$278.41$423.09$701.50$132,281.02
72Oct 2023$279.30$422.20$701.50$132,001.72
73Nov 2023$280.19$421.31$701.50$131,721.53
74Dec 2023$281.09$420.41$701.50$131,440.44
2023 Total$3,314.66$5,103.34$8,418
75Jan 2024$281.99$419.51$701.50$131,158.45
76Feb 2024$282.89$418.61$701.50$130,875.56
77Mar 2024$283.79$417.71$701.50$130,591.77
78Apr 2024$284.69$416.81$701.50$130,307.08
79May 2024$285.60$415.90$701.50$130,021.48
80Jun 2024$286.51$414.99$701.50$129,734.97
81Jul 2024$287.43$414.07$701.50$129,447.54
82Aug 2024$288.35$413.15$701.50$129,159.19
83Sep 2024$289.27$412.23$701.50$128,869.92
84Oct 2024$290.19$411.31$701.50$128,579.73
85Nov 2024$291.12$410.38$701.50$128,288.61
86Dec 2024$292.05$409.45$701.50$127,996.56
2024 Total$3,443.88$4,974.12$8,418
87Jan 2025$292.98$408.52$701.50$127,703.58
88Feb 2025$293.91$407.59$701.50$127,409.67
89Mar 2025$294.85$406.65$701.50$127,114.82
90Apr 2025$295.79$405.71$701.50$126,819.03
91May 2025$296.74$404.76$701.50$126,522.29
92Jun 2025$297.68$403.82$701.50$126,224.61
93Jul 2025$298.63$402.87$701.50$125,925.98
94Aug 2025$299.59$401.91$701.50$125,626.39
95Sep 2025$300.54$400.96$701.50$125,325.85
96Oct 2025$301.50$400.00$701.50$125,024.35
97Nov 2025$302.46$399.04$701.50$124,721.89
98Dec 2025$303.43$398.07$701.50$124,418.46
2025 Total$3,578.1$4,839.9$8,418
99Jan 2026$304.40$397.10$701.50$124,114.06
100Feb 2026$305.37$396.13$701.50$123,808.69
101Mar 2026$306.34$395.16$701.50$123,502.35
102Apr 2026$307.32$394.18$701.50$123,195.03
103May 2026$308.30$393.20$701.50$122,886.73
104Jun 2026$309.29$392.21$701.50$122,577.44
105Jul 2026$310.27$391.23$701.50$122,267.17
106Aug 2026$311.26$390.24$701.50$121,955.91
107Sep 2026$312.26$389.24$701.50$121,643.65
108Oct 2026$313.25$388.25$701.50$121,330.40
109Nov 2026$314.25$387.25$701.50$121,016.15
110Dec 2026$315.26$386.24$701.50$120,700.89
2026 Total$3,717.57$4,700.43$8,418
111Jan 2027$316.26$385.24$701.50$120,384.63
112Feb 2027$317.27$384.23$701.50$120,067.36
113Mar 2027$318.29$383.21$701.50$119,749.07
114Apr 2027$319.30$382.20$701.50$119,429.77
115May 2027$320.32$381.18$701.50$119,109.45
116Jun 2027$321.34$380.16$701.50$118,788.11
117Jul 2027$322.37$379.13$701.50$118,465.74
118Aug 2027$323.40$378.10$701.50$118,142.34
119Sep 2027$324.43$377.07$701.50$117,817.91
120Oct 2027$325.46$376.04$701.50$117,492.45
121Nov 2027$326.50$375.00$701.50$117,165.95
122Dec 2027$327.55$373.95$701.50$116,838.40
2027 Total$3,862.49$4,555.51$8,418
123Jan 2028$328.59$372.91$701.50$116,509.81
124Feb 2028$329.64$371.86$701.50$116,180.17
125Mar 2028$330.69$370.81$701.50$115,849.48
126Apr 2028$331.75$369.75$701.50$115,517.73
127May 2028$332.81$368.69$701.50$115,184.92
128Jun 2028$333.87$367.63$701.50$114,851.05
129Jul 2028$334.93$366.57$701.50$114,516.12
130Aug 2028$336.00$365.50$701.50$114,180.12
131Sep 2028$337.08$364.42$701.50$113,843.04
132Oct 2028$338.15$363.35$701.50$113,504.89
133Nov 2028$339.23$362.27$701.50$113,165.66
134Dec 2028$340.31$361.19$701.50$112,825.35
2028 Total$4,013.05$4,404.95$8,418
135Jan 2029$341.40$360.10$701.50$112,483.95
136Feb 2029$342.49$359.01$701.50$112,141.46
137Mar 2029$343.58$357.92$701.50$111,797.88
138Apr 2029$344.68$356.82$701.50$111,453.20
139May 2029$345.78$355.72$701.50$111,107.42
140Jun 2029$346.88$354.62$701.50$110,760.54
141Jul 2029$347.99$353.51$701.50$110,412.55
142Aug 2029$349.10$352.40$701.50$110,063.45
143Sep 2029$350.21$351.29$701.50$109,713.24
144Oct 2029$351.33$350.17$701.50$109,361.91
145Nov 2029$352.45$349.05$701.50$109,009.46
146Dec 2029$353.58$347.92$701.50$108,655.88
2029 Total$4,169.47$4,248.53$8,418
147Jan 2030$354.71$346.79$701.50$108,301.17
148Feb 2030$355.84$345.66$701.50$107,945.33
149Mar 2030$356.97$344.53$701.50$107,588.36
150Apr 2030$358.11$343.39$701.50$107,230.25
151May 2030$359.26$342.24$701.50$106,870.99
152Jun 2030$360.40$341.10$701.50$106,510.59
153Jul 2030$361.55$339.95$701.50$106,149.04
154Aug 2030$362.71$338.79$701.50$105,786.33
155Sep 2030$363.87$337.63$701.50$105,422.46
156Oct 2030$365.03$336.47$701.50$105,057.43
157Nov 2030$366.19$335.31$701.50$104,691.24
158Dec 2030$367.36$334.14$701.50$104,323.88
2030 Total$4,332$4,086$8,418
159Jan 2031$368.53$332.97$701.50$103,955.35
160Feb 2031$369.71$331.79$701.50$103,585.64
161Mar 2031$370.89$330.61$701.50$103,214.75
162Apr 2031$372.07$329.43$701.50$102,842.68
163May 2031$373.26$328.24$701.50$102,469.42
164Jun 2031$374.45$327.05$701.50$102,094.97
165Jul 2031$375.65$325.85$701.50$101,719.32
166Aug 2031$376.85$324.65$701.50$101,342.47
167Sep 2031$378.05$323.45$701.50$100,964.42
168Oct 2031$379.26$322.24$701.50$100,585.16
169Nov 2031$380.47$321.03$701.50$100,204.69
170Dec 2031$381.68$319.82$701.50$99,823.01
2031 Total$4,500.87$3,917.13$8,418
171Jan 2032$382.90$318.60$701.50$99,440.11
172Feb 2032$384.12$317.38$701.50$99,055.99
173Mar 2032$385.35$316.15$701.50$98,670.64
174Apr 2032$386.58$314.92$701.50$98,284.06
175May 2032$387.81$313.69$701.50$97,896.25
176Jun 2032$389.05$312.45$701.50$97,507.20
177Jul 2032$390.29$311.21$701.50$97,116.91
178Aug 2032$391.54$309.96$701.50$96,725.37
179Sep 2032$392.78$308.72$701.50$96,332.59
180Oct 2032$394.04$307.46$701.50$95,938.55
181Nov 2032$395.30$306.20$701.50$95,543.25
182Dec 2032$396.56$304.94$701.50$95,146.69
2032 Total$4,676.32$3,741.68$8,418
183Jan 2033$397.82$303.68$701.50$94,748.87
184Feb 2033$399.09$302.41$701.50$94,349.78
185Mar 2033$400.37$301.13$701.50$93,949.41
186Apr 2033$401.64$299.86$701.50$93,547.77
187May 2033$402.93$298.57$701.50$93,144.84
188Jun 2033$404.21$297.29$701.50$92,740.63
189Jul 2033$405.50$296.00$701.50$92,335.13
190Aug 2033$406.80$294.70$701.50$91,928.33
191Sep 2033$408.10$293.40$701.50$91,520.23
192Oct 2033$409.40$292.10$701.50$91,110.83
193Nov 2033$410.70$290.80$701.50$90,700.13
194Dec 2033$412.02$289.48$701.50$90,288.11
2033 Total$4,858.58$3,559.42$8,418
195Jan 2034$413.33$288.17$701.50$89,874.78
196Feb 2034$414.65$286.85$701.50$89,460.13
197Mar 2034$415.97$285.53$701.50$89,044.16
198Apr 2034$417.30$284.20$701.50$88,626.86
199May 2034$418.63$282.87$701.50$88,208.23
200Jun 2034$419.97$281.53$701.50$87,788.26
201Jul 2034$421.31$280.19$701.50$87,366.95
202Aug 2034$422.65$278.85$701.50$86,944.30
203Sep 2034$424.00$277.50$701.50$86,520.30
204Oct 2034$425.36$276.14$701.50$86,094.94
205Nov 2034$426.71$274.79$701.50$85,668.23
206Dec 2034$428.08$273.42$701.50$85,240.15
2034 Total$5,047.96$3,370.04$8,418
207Jan 2035$429.44$272.06$701.50$84,810.71
208Feb 2035$430.81$270.69$701.50$84,379.90
209Mar 2035$432.19$269.31$701.50$83,947.71
210Apr 2035$433.57$267.93$701.50$83,514.14
211May 2035$434.95$266.55$701.50$83,079.19
212Jun 2035$436.34$265.16$701.50$82,642.85
213Jul 2035$437.73$263.77$701.50$82,205.12
214Aug 2035$439.13$262.37$701.50$81,765.99
215Sep 2035$440.53$260.97$701.50$81,325.46
216Oct 2035$441.94$259.56$701.50$80,883.52
217Nov 2035$443.35$258.15$701.50$80,440.17
218Dec 2035$444.76$256.74$701.50$79,995.41
2035 Total$5,244.74$3,173.26$8,418
219Jan 2036$446.18$255.32$701.50$79,549.23
220Feb 2036$447.61$253.89$701.50$79,101.62
221Mar 2036$449.03$252.47$701.50$78,652.59
222Apr 2036$450.47$251.03$701.50$78,202.12
223May 2036$451.90$249.60$701.50$77,750.22
224Jun 2036$453.35$248.15$701.50$77,296.87
225Jul 2036$454.79$246.71$701.50$76,842.08
226Aug 2036$456.25$245.25$701.50$76,385.83
227Sep 2036$457.70$243.80$701.50$75,928.13
228Oct 2036$459.16$242.34$701.50$75,468.97
229Nov 2036$460.63$240.87$701.50$75,008.34
230Dec 2036$462.10$239.40$701.50$74,546.24
2036 Total$5,449.17$2,968.83$8,418
231Jan 2037$463.57$237.93$701.50$74,082.67
232Feb 2037$465.05$236.45$701.50$73,617.62
233Mar 2037$466.54$234.96$701.50$73,151.08
234Apr 2037$468.03$233.47$701.50$72,683.05
235May 2037$469.52$231.98$701.50$72,213.53
236Jun 2037$471.02$230.48$701.50$71,742.51
237Jul 2037$472.52$228.98$701.50$71,269.99
238Aug 2037$474.03$227.47$701.50$70,795.96
239Sep 2037$475.54$225.96$701.50$70,320.42
240Oct 2037$477.06$224.44$701.50$69,843.36
241Nov 2037$478.58$222.92$701.50$69,364.78
242Dec 2037$480.11$221.39$701.50$68,884.67
2037 Total$5,661.57$2,756.43$8,418
243Jan 2038$481.64$219.86$701.50$68,403.03
244Feb 2038$483.18$218.32$701.50$67,919.85
245Mar 2038$484.72$216.78$701.50$67,435.13
246Apr 2038$486.27$215.23$701.50$66,948.86
247May 2038$487.82$213.68$701.50$66,461.04
248Jun 2038$489.38$212.12$701.50$65,971.66
249Jul 2038$490.94$210.56$701.50$65,480.72
250Aug 2038$492.51$208.99$701.50$64,988.21
251Sep 2038$494.08$207.42$701.50$64,494.13
252Oct 2038$495.66$205.84$701.50$63,998.47
253Nov 2038$497.24$204.26$701.50$63,501.23
254Dec 2038$498.83$202.67$701.50$63,002.40
2038 Total$5,882.27$2,535.73$8,418
255Jan 2039$500.42$201.08$701.50$62,501.98
256Feb 2039$502.01$199.49$701.50$61,999.97
257Mar 2039$503.62$197.88$701.50$61,496.35
258Apr 2039$505.22$196.28$701.50$60,991.13
259May 2039$506.84$194.66$701.50$60,484.29
260Jun 2039$508.45$193.05$701.50$59,975.84
261Jul 2039$510.08$191.42$701.50$59,465.76
262Aug 2039$511.71$189.79$701.50$58,954.05
263Sep 2039$513.34$188.16$701.50$58,440.71
264Oct 2039$514.98$186.52$701.50$57,925.73
265Nov 2039$516.62$184.88$701.50$57,409.11
266Dec 2039$518.27$183.23$701.50$56,890.84
2039 Total$6,111.56$2,306.44$8,418
267Jan 2040$519.92$181.58$701.50$56,370.92
268Feb 2040$521.58$179.92$701.50$55,849.34
269Mar 2040$523.25$178.25$701.50$55,326.09
270Apr 2040$524.92$176.58$701.50$54,801.17
271May 2040$526.59$174.91$701.50$54,274.58
272Jun 2040$528.27$173.23$701.50$53,746.31
273Jul 2040$529.96$171.54$701.50$53,216.35
274Aug 2040$531.65$169.85$701.50$52,684.70
275Sep 2040$533.35$168.15$701.50$52,151.35
276Oct 2040$535.05$166.45$701.50$51,616.30
277Nov 2040$536.76$164.74$701.50$51,079.54
278Dec 2040$538.47$163.03$701.50$50,541.07
2040 Total$6,349.77$2,068.23$8,418
279Jan 2041$540.19$161.31$701.50$50,000.88
280Feb 2041$541.91$159.59$701.50$49,458.97
281Mar 2041$543.64$157.86$701.50$48,915.33
282Apr 2041$545.38$156.12$701.50$48,369.95
283May 2041$547.12$154.38$701.50$47,822.83
284Jun 2041$548.87$152.63$701.50$47,273.96
285Jul 2041$550.62$150.88$701.50$46,723.34
286Aug 2041$552.37$149.13$701.50$46,170.97
287Sep 2041$554.14$147.36$701.50$45,616.83
288Oct 2041$555.91$145.59$701.50$45,060.92
289Nov 2041$557.68$143.82$701.50$44,503.24
290Dec 2041$559.46$142.04$701.50$43,943.78
2041 Total$6,597.29$1,820.71$8,418
291Jan 2042$561.25$140.25$701.50$43,382.53
292Feb 2042$563.04$138.46$701.50$42,819.49
293Mar 2042$564.83$136.67$701.50$42,254.66
294Apr 2042$566.64$134.86$701.50$41,688.02
295May 2042$568.45$133.05$701.50$41,119.57
296Jun 2042$570.26$131.24$701.50$40,549.31
297Jul 2042$572.08$129.42$701.50$39,977.23
298Aug 2042$573.91$127.59$701.50$39,403.32
299Sep 2042$575.74$125.76$701.50$38,827.58
300Oct 2042$577.58$123.92$701.50$38,250.00
301Nov 2042$579.42$122.08$701.50$37,670.58
302Dec 2042$581.27$120.23$701.50$37,089.31
2042 Total$6,854.47$1,563.53$8,418
303Jan 2043$583.12$118.38$701.50$36,506.19
304Feb 2043$584.98$116.52$701.50$35,921.21
305Mar 2043$586.85$114.65$701.50$35,334.36
306Apr 2043$588.72$112.78$701.50$34,745.64
307May 2043$590.60$110.90$701.50$34,155.04
308Jun 2043$592.49$109.01$701.50$33,562.55
309Jul 2043$594.38$107.12$701.50$32,968.17
310Aug 2043$596.28$105.22$701.50$32,371.89
311Sep 2043$598.18$103.32$701.50$31,773.71
312Oct 2043$600.09$101.41$701.50$31,173.62
313Nov 2043$602.00$99.50$701.50$30,571.62
314Dec 2043$603.93$97.57$701.50$29,967.69
2043 Total$7,121.62$1,296.38$8,418
315Jan 2044$605.85$95.65$701.50$29,361.84
316Feb 2044$607.79$93.71$701.50$28,754.05
317Mar 2044$609.73$91.77$701.50$28,144.32
318Apr 2044$611.67$89.83$701.50$27,532.65
319May 2044$613.62$87.88$701.50$26,919.03
320Jun 2044$615.58$85.92$701.50$26,303.45
321Jul 2044$617.55$83.95$701.50$25,685.90
322Aug 2044$619.52$81.98$701.50$25,066.38
323Sep 2044$621.50$80.00$701.50$24,444.88
324Oct 2044$623.48$78.02$701.50$23,821.40
325Nov 2044$625.47$76.03$701.50$23,195.93
326Dec 2044$627.47$74.03$701.50$22,568.46
2044 Total$7,399.23$1,018.77$8,418
327Jan 2045$629.47$72.03$701.50$21,938.99
328Feb 2045$631.48$70.02$701.50$21,307.51
329Mar 2045$633.49$68.01$701.50$20,674.02
330Apr 2045$635.52$65.98$701.50$20,038.50
331May 2045$637.54$63.96$701.50$19,400.96
332Jun 2045$639.58$61.92$701.50$18,761.38
333Jul 2045$641.62$59.88$701.50$18,119.76
334Aug 2045$643.67$57.83$701.50$17,476.09
335Sep 2045$645.72$55.78$701.50$16,830.37
336Oct 2045$647.78$53.72$701.50$16,182.59
337Nov 2045$649.85$51.65$701.50$15,532.74
338Dec 2045$651.92$49.58$701.50$14,880.82
2045 Total$7,687.64$730.36$8,418
339Jan 2046$654.01$47.49$701.50$14,226.81
340Feb 2046$656.09$45.41$701.50$13,570.72
341Mar 2046$658.19$43.31$701.50$12,912.53
342Apr 2046$660.29$41.21$701.50$12,252.24
343May 2046$662.39$39.11$701.50$11,589.85
344Jun 2046$664.51$36.99$701.50$10,925.34
345Jul 2046$666.63$34.87$701.50$10,258.71
346Aug 2046$668.76$32.74$701.50$9,589.95
347Sep 2046$670.89$30.61$701.50$8,919.06
348Oct 2046$673.03$28.47$701.50$8,246.03
349Nov 2046$675.18$26.32$701.50$7,570.85
350Dec 2046$677.34$24.16$701.50$6,893.51
2046 Total$7,987.31$430.69$8,418
351Jan 2047$679.50$22.00$701.50$6,214.01
352Feb 2047$681.67$19.83$701.50$5,532.34
353Mar 2047$683.84$17.66$701.50$4,848.50
354Apr 2047$686.03$15.47$701.50$4,162.47
355May 2047$688.21$13.29$701.50$3,474.26
356Jun 2047$690.41$11.09$701.50$2,783.85
357Jul 2047$692.61$8.89$701.50$2,091.24
358Aug 2047$694.83$6.67$701.50$1,396.41
359Sep 2047$697.04$4.46$701.50$699.37
360Oct 2047$699.27$2.23$701.50$0.10
2047 Total$6,893.41$121.59$7,015
Compare your product with the big 4 banks, or add more products to compare