RateCity.com.au
Advertisement

Home Value Home Loan from HSBC

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$150,000
Advertised rate
3.65%Variable
Loan term
over 30 years
Repayment Frequency
Monthly
Monthly repayment
$686
Number of Repayments
360
Total Interest Paid
$96,960
Total repayments
$246,960
DatePrincipleInterestPaymentBalance
2017 Total$0$0$0
1Jan 2018$229.94$456.25$686.19$149,770.06
2Feb 2018$230.64$455.55$686.19$149,539.42
3Mar 2018$231.34$454.85$686.19$149,308.08
4Apr 2018$232.04$454.15$686.19$149,076.04
5May 2018$232.75$453.44$686.19$148,843.29
6Jun 2018$233.46$452.73$686.19$148,609.83
7Jul 2018$234.17$452.02$686.19$148,375.66
8Aug 2018$234.88$451.31$686.19$148,140.78
9Sep 2018$235.60$450.59$686.19$147,905.18
10Oct 2018$236.31$449.88$686.19$147,668.87
11Nov 2018$237.03$449.16$686.19$147,431.84
12Dec 2018$237.75$448.44$686.19$147,194.09
2018 Total$2,805.91$5,428.37$8,234.28
13Jan 2019$238.47$447.72$686.19$146,955.62
14Feb 2019$239.20$446.99$686.19$146,716.42
15Mar 2019$239.93$446.26$686.19$146,476.49
16Apr 2019$240.66$445.53$686.19$146,235.83
17May 2019$241.39$444.80$686.19$145,994.44
18Jun 2019$242.12$444.07$686.19$145,752.32
19Jul 2019$242.86$443.33$686.19$145,509.46
20Aug 2019$243.60$442.59$686.19$145,265.86
21Sep 2019$244.34$441.85$686.19$145,021.52
22Oct 2019$245.08$441.11$686.19$144,776.44
23Nov 2019$245.83$440.36$686.19$144,530.61
24Dec 2019$246.58$439.61$686.19$144,284.03
2019 Total$2,910.06$5,324.22$8,234.28
25Jan 2020$247.33$438.86$686.19$144,036.70
26Feb 2020$248.08$438.11$686.19$143,788.62
27Mar 2020$248.83$437.36$686.19$143,539.79
28Apr 2020$249.59$436.60$686.19$143,290.20
29May 2020$250.35$435.84$686.19$143,039.85
30Jun 2020$251.11$435.08$686.19$142,788.74
31Jul 2020$251.87$434.32$686.19$142,536.87
32Aug 2020$252.64$433.55$686.19$142,284.23
33Sep 2020$253.41$432.78$686.19$142,030.82
34Oct 2020$254.18$432.01$686.19$141,776.64
35Nov 2020$254.95$431.24$686.19$141,521.69
36Dec 2020$255.73$430.46$686.19$141,265.96
2020 Total$3,018.07$5,216.21$8,234.28
37Jan 2021$256.51$429.68$686.19$141,009.45
38Feb 2021$257.29$428.90$686.19$140,752.16
39Mar 2021$258.07$428.12$686.19$140,494.09
40Apr 2021$258.85$427.34$686.19$140,235.24
41May 2021$259.64$426.55$686.19$139,975.60
42Jun 2021$260.43$425.76$686.19$139,715.17
43Jul 2021$261.22$424.97$686.19$139,453.95
44Aug 2021$262.02$424.17$686.19$139,191.93
45Sep 2021$262.81$423.38$686.19$138,929.12
46Oct 2021$263.61$422.58$686.19$138,665.51
47Nov 2021$264.42$421.77$686.19$138,401.09
48Dec 2021$265.22$420.97$686.19$138,135.87
2021 Total$3,130.09$5,104.19$8,234.28
49Jan 2022$266.03$420.16$686.19$137,869.84
50Feb 2022$266.84$419.35$686.19$137,603.00
51Mar 2022$267.65$418.54$686.19$137,335.35
52Apr 2022$268.46$417.73$686.19$137,066.89
53May 2022$269.28$416.91$686.19$136,797.61
54Jun 2022$270.10$416.09$686.19$136,527.51
55Jul 2022$270.92$415.27$686.19$136,256.59
56Aug 2022$271.74$414.45$686.19$135,984.85
57Sep 2022$272.57$413.62$686.19$135,712.28
58Oct 2022$273.40$412.79$686.19$135,438.88
59Nov 2022$274.23$411.96$686.19$135,164.65
60Dec 2022$275.06$411.13$686.19$134,889.59
2022 Total$3,246.28$4,988$8,234.28
61Jan 2023$275.90$410.29$686.19$134,613.69
62Feb 2023$276.74$409.45$686.19$134,336.95
63Mar 2023$277.58$408.61$686.19$134,059.37
64Apr 2023$278.43$407.76$686.19$133,780.94
65May 2023$279.27$406.92$686.19$133,501.67
66Jun 2023$280.12$406.07$686.19$133,221.55
67Jul 2023$280.97$405.22$686.19$132,940.58
68Aug 2023$281.83$404.36$686.19$132,658.75
69Sep 2023$282.69$403.50$686.19$132,376.06
70Oct 2023$283.55$402.64$686.19$132,092.51
71Nov 2023$284.41$401.78$686.19$131,808.10
72Dec 2023$285.27$400.92$686.19$131,522.83
2023 Total$3,366.76$4,867.52$8,234.28
73Jan 2024$286.14$400.05$686.19$131,236.69
74Feb 2024$287.01$399.18$686.19$130,949.68
75Mar 2024$287.88$398.31$686.19$130,661.80
76Apr 2024$288.76$397.43$686.19$130,373.04
77May 2024$289.64$396.55$686.19$130,083.40
78Jun 2024$290.52$395.67$686.19$129,792.88
79Jul 2024$291.40$394.79$686.19$129,501.48
80Aug 2024$292.29$393.90$686.19$129,209.19
81Sep 2024$293.18$393.01$686.19$128,916.01
82Oct 2024$294.07$392.12$686.19$128,621.94
83Nov 2024$294.96$391.23$686.19$128,326.98
84Dec 2024$295.86$390.33$686.19$128,031.12
2024 Total$3,491.71$4,742.57$8,234.28
85Jan 2025$296.76$389.43$686.19$127,734.36
86Feb 2025$297.66$388.53$686.19$127,436.70
87Mar 2025$298.57$387.62$686.19$127,138.13
88Apr 2025$299.48$386.71$686.19$126,838.65
89May 2025$300.39$385.80$686.19$126,538.26
90Jun 2025$301.30$384.89$686.19$126,236.96
91Jul 2025$302.22$383.97$686.19$125,934.74
92Aug 2025$303.14$383.05$686.19$125,631.60
93Sep 2025$304.06$382.13$686.19$125,327.54
94Oct 2025$304.99$381.20$686.19$125,022.55
95Nov 2025$305.91$380.28$686.19$124,716.64
96Dec 2025$306.84$379.35$686.19$124,409.80
2025 Total$3,621.32$4,612.96$8,234.28
97Jan 2026$307.78$378.41$686.19$124,102.02
98Feb 2026$308.71$377.48$686.19$123,793.31
99Mar 2026$309.65$376.54$686.19$123,483.66
100Apr 2026$310.59$375.60$686.19$123,173.07
101May 2026$311.54$374.65$686.19$122,861.53
102Jun 2026$312.49$373.70$686.19$122,549.04
103Jul 2026$313.44$372.75$686.19$122,235.60
104Aug 2026$314.39$371.80$686.19$121,921.21
105Sep 2026$315.35$370.84$686.19$121,605.86
106Oct 2026$316.31$369.88$686.19$121,289.55
107Nov 2026$317.27$368.92$686.19$120,972.28
108Dec 2026$318.23$367.96$686.19$120,654.05
2026 Total$3,755.75$4,478.53$8,234.28
109Jan 2027$319.20$366.99$686.19$120,334.85
110Feb 2027$320.17$366.02$686.19$120,014.68
111Mar 2027$321.15$365.04$686.19$119,693.53
112Apr 2027$322.12$364.07$686.19$119,371.41
113May 2027$323.10$363.09$686.19$119,048.31
114Jun 2027$324.08$362.11$686.19$118,724.23
115Jul 2027$325.07$361.12$686.19$118,399.16
116Aug 2027$326.06$360.13$686.19$118,073.10
117Sep 2027$327.05$359.14$686.19$117,746.05
118Oct 2027$328.05$358.14$686.19$117,418.00
119Nov 2027$329.04$357.15$686.19$117,088.96
120Dec 2027$330.04$356.15$686.19$116,758.92
2027 Total$3,895.13$4,339.15$8,234.28
121Jan 2028$331.05$355.14$686.19$116,427.87
122Feb 2028$332.06$354.13$686.19$116,095.81
123Mar 2028$333.07$353.12$686.19$115,762.74
124Apr 2028$334.08$352.11$686.19$115,428.66
125May 2028$335.09$351.10$686.19$115,093.57
126Jun 2028$336.11$350.08$686.19$114,757.46
127Jul 2028$337.14$349.05$686.19$114,420.32
128Aug 2028$338.16$348.03$686.19$114,082.16
129Sep 2028$339.19$347.00$686.19$113,742.97
130Oct 2028$340.22$345.97$686.19$113,402.75
131Nov 2028$341.26$344.93$686.19$113,061.49
132Dec 2028$342.29$343.90$686.19$112,719.20
2028 Total$4,039.72$4,194.56$8,234.28
133Jan 2029$343.34$342.85$686.19$112,375.86
134Feb 2029$344.38$341.81$686.19$112,031.48
135Mar 2029$345.43$340.76$686.19$111,686.05
136Apr 2029$346.48$339.71$686.19$111,339.57
137May 2029$347.53$338.66$686.19$110,992.04
138Jun 2029$348.59$337.60$686.19$110,643.45
139Jul 2029$349.65$336.54$686.19$110,293.80
140Aug 2029$350.71$335.48$686.19$109,943.09
141Sep 2029$351.78$334.41$686.19$109,591.31
142Oct 2029$352.85$333.34$686.19$109,238.46
143Nov 2029$353.92$332.27$686.19$108,884.54
144Dec 2029$355.00$331.19$686.19$108,529.54
2029 Total$4,189.66$4,044.62$8,234.28
145Jan 2030$356.08$330.11$686.19$108,173.46
146Feb 2030$357.16$329.03$686.19$107,816.30
147Mar 2030$358.25$327.94$686.19$107,458.05
148Apr 2030$359.34$326.85$686.19$107,098.71
149May 2030$360.43$325.76$686.19$106,738.28
150Jun 2030$361.53$324.66$686.19$106,376.75
151Jul 2030$362.63$323.56$686.19$106,014.12
152Aug 2030$363.73$322.46$686.19$105,650.39
153Sep 2030$364.84$321.35$686.19$105,285.55
154Oct 2030$365.95$320.24$686.19$104,919.60
155Nov 2030$367.06$319.13$686.19$104,552.54
156Dec 2030$368.18$318.01$686.19$104,184.36
2030 Total$4,345.18$3,889.1$8,234.28
157Jan 2031$369.30$316.89$686.19$103,815.06
158Feb 2031$370.42$315.77$686.19$103,444.64
159Mar 2031$371.55$314.64$686.19$103,073.09
160Apr 2031$372.68$313.51$686.19$102,700.41
161May 2031$373.81$312.38$686.19$102,326.60
162Jun 2031$374.95$311.24$686.19$101,951.65
163Jul 2031$376.09$310.10$686.19$101,575.56
164Aug 2031$377.23$308.96$686.19$101,198.33
165Sep 2031$378.38$307.81$686.19$100,819.95
166Oct 2031$379.53$306.66$686.19$100,440.42
167Nov 2031$380.68$305.51$686.19$100,059.74
168Dec 2031$381.84$304.35$686.19$99,677.90
2031 Total$4,506.46$3,727.82$8,234.28
169Jan 2032$383.00$303.19$686.19$99,294.90
170Feb 2032$384.17$302.02$686.19$98,910.73
171Mar 2032$385.34$300.85$686.19$98,525.39
172Apr 2032$386.51$299.68$686.19$98,138.88
173May 2032$387.68$298.51$686.19$97,751.20
174Jun 2032$388.86$297.33$686.19$97,362.34
175Jul 2032$390.05$296.14$686.19$96,972.29
176Aug 2032$391.23$294.96$686.19$96,581.06
177Sep 2032$392.42$293.77$686.19$96,188.64
178Oct 2032$393.62$292.57$686.19$95,795.02
179Nov 2032$394.81$291.38$686.19$95,400.21
180Dec 2032$396.01$290.18$686.19$95,004.20
2032 Total$4,673.7$3,560.58$8,234.28
181Jan 2033$397.22$288.97$686.19$94,606.98
182Feb 2033$398.43$287.76$686.19$94,208.55
183Mar 2033$399.64$286.55$686.19$93,808.91
184Apr 2033$400.85$285.34$686.19$93,408.06
185May 2033$402.07$284.12$686.19$93,005.99
186Jun 2033$403.30$282.89$686.19$92,602.69
187Jul 2033$404.52$281.67$686.19$92,198.17
188Aug 2033$405.75$280.44$686.19$91,792.42
189Sep 2033$406.99$279.20$686.19$91,385.43
190Oct 2033$408.23$277.96$686.19$90,977.20
191Nov 2033$409.47$276.72$686.19$90,567.73
192Dec 2033$410.71$275.48$686.19$90,157.02
2033 Total$4,847.18$3,387.1$8,234.28
193Jan 2034$411.96$274.23$686.19$89,745.06
194Feb 2034$413.22$272.97$686.19$89,331.84
195Mar 2034$414.47$271.72$686.19$88,917.37
196Apr 2034$415.73$270.46$686.19$88,501.64
197May 2034$417.00$269.19$686.19$88,084.64
198Jun 2034$418.27$267.92$686.19$87,666.37
199Jul 2034$419.54$266.65$686.19$87,246.83
200Aug 2034$420.81$265.38$686.19$86,826.02
201Sep 2034$422.09$264.10$686.19$86,403.93
202Oct 2034$423.38$262.81$686.19$85,980.55
203Nov 2034$424.67$261.52$686.19$85,555.88
204Dec 2034$425.96$260.23$686.19$85,129.92
2034 Total$5,027.1$3,207.18$8,234.28
205Jan 2035$427.25$258.94$686.19$84,702.67
206Feb 2035$428.55$257.64$686.19$84,274.12
207Mar 2035$429.86$256.33$686.19$83,844.26
208Apr 2035$431.16$255.03$686.19$83,413.10
209May 2035$432.48$253.71$686.19$82,980.62
210Jun 2035$433.79$252.40$686.19$82,546.83
211Jul 2035$435.11$251.08$686.19$82,111.72
212Aug 2035$436.43$249.76$686.19$81,675.29
213Sep 2035$437.76$248.43$686.19$81,237.53
214Oct 2035$439.09$247.10$686.19$80,798.44
215Nov 2035$440.43$245.76$686.19$80,358.01
216Dec 2035$441.77$244.42$686.19$79,916.24
2035 Total$5,213.68$3,020.6$8,234.28
217Jan 2036$443.11$243.08$686.19$79,473.13
218Feb 2036$444.46$241.73$686.19$79,028.67
219Mar 2036$445.81$240.38$686.19$78,582.86
220Apr 2036$447.17$239.02$686.19$78,135.69
221May 2036$448.53$237.66$686.19$77,687.16
222Jun 2036$449.89$236.30$686.19$77,237.27
223Jul 2036$451.26$234.93$686.19$76,786.01
224Aug 2036$452.63$233.56$686.19$76,333.38
225Sep 2036$454.01$232.18$686.19$75,879.37
226Oct 2036$455.39$230.80$686.19$75,423.98
227Nov 2036$456.78$229.41$686.19$74,967.20
228Dec 2036$458.16$228.03$686.19$74,509.04
2036 Total$5,407.2$2,827.08$8,234.28
229Jan 2037$459.56$226.63$686.19$74,049.48
230Feb 2037$460.96$225.23$686.19$73,588.52
231Mar 2037$462.36$223.83$686.19$73,126.16
232Apr 2037$463.76$222.43$686.19$72,662.40
233May 2037$465.18$221.01$686.19$72,197.22
234Jun 2037$466.59$219.60$686.19$71,730.63
235Jul 2037$468.01$218.18$686.19$71,262.62
236Aug 2037$469.43$216.76$686.19$70,793.19
237Sep 2037$470.86$215.33$686.19$70,322.33
238Oct 2037$472.29$213.90$686.19$69,850.04
239Nov 2037$473.73$212.46$686.19$69,376.31
240Dec 2037$475.17$211.02$686.19$68,901.14
2037 Total$5,607.9$2,626.38$8,234.28
241Jan 2038$476.62$209.57$686.19$68,424.52
242Feb 2038$478.07$208.12$686.19$67,946.45
243Mar 2038$479.52$206.67$686.19$67,466.93
244Apr 2038$480.98$205.21$686.19$66,985.95
245May 2038$482.44$203.75$686.19$66,503.51
246Jun 2038$483.91$202.28$686.19$66,019.60
247Jul 2038$485.38$200.81$686.19$65,534.22
248Aug 2038$486.86$199.33$686.19$65,047.36
249Sep 2038$488.34$197.85$686.19$64,559.02
250Oct 2038$489.82$196.37$686.19$64,069.20
251Nov 2038$491.31$194.88$686.19$63,577.89
252Dec 2038$492.81$193.38$686.19$63,085.08
2038 Total$5,816.06$2,418.22$8,234.28
253Jan 2039$494.31$191.88$686.19$62,590.77
254Feb 2039$495.81$190.38$686.19$62,094.96
255Mar 2039$497.32$188.87$686.19$61,597.64
256Apr 2039$498.83$187.36$686.19$61,098.81
257May 2039$500.35$185.84$686.19$60,598.46
258Jun 2039$501.87$184.32$686.19$60,096.59
259Jul 2039$503.40$182.79$686.19$59,593.19
260Aug 2039$504.93$181.26$686.19$59,088.26
261Sep 2039$506.46$179.73$686.19$58,581.80
262Oct 2039$508.00$178.19$686.19$58,073.80
263Nov 2039$509.55$176.64$686.19$57,564.25
264Dec 2039$511.10$175.09$686.19$57,053.15
2039 Total$6,031.93$2,202.35$8,234.28
265Jan 2040$512.65$173.54$686.19$56,540.50
266Feb 2040$514.21$171.98$686.19$56,026.29
267Mar 2040$515.78$170.41$686.19$55,510.51
268Apr 2040$517.35$168.84$686.19$54,993.16
269May 2040$518.92$167.27$686.19$54,474.24
270Jun 2040$520.50$165.69$686.19$53,953.74
271Jul 2040$522.08$164.11$686.19$53,431.66
272Aug 2040$523.67$162.52$686.19$52,907.99
273Sep 2040$525.26$160.93$686.19$52,382.73
274Oct 2040$526.86$159.33$686.19$51,855.87
275Nov 2040$528.46$157.73$686.19$51,327.41
276Dec 2040$530.07$156.12$686.19$50,797.34
2040 Total$6,255.81$1,978.47$8,234.28
277Jan 2041$531.68$154.51$686.19$50,265.66
278Feb 2041$533.30$152.89$686.19$49,732.36
279Mar 2041$534.92$151.27$686.19$49,197.44
280Apr 2041$536.55$149.64$686.19$48,660.89
281May 2041$538.18$148.01$686.19$48,122.71
282Jun 2041$539.82$146.37$686.19$47,582.89
283Jul 2041$541.46$144.73$686.19$47,041.43
284Aug 2041$543.11$143.08$686.19$46,498.32
285Sep 2041$544.76$141.43$686.19$45,953.56
286Oct 2041$546.41$139.78$686.19$45,407.15
287Nov 2041$548.08$138.11$686.19$44,859.07
288Dec 2041$549.74$136.45$686.19$44,309.33
2041 Total$6,488.01$1,746.27$8,234.28
289Jan 2042$551.42$134.77$686.19$43,757.91
290Feb 2042$553.09$133.10$686.19$43,204.82
291Mar 2042$554.78$131.41$686.19$42,650.04
292Apr 2042$556.46$129.73$686.19$42,093.58
293May 2042$558.16$128.03$686.19$41,535.42
294Jun 2042$559.85$126.34$686.19$40,975.57
295Jul 2042$561.56$124.63$686.19$40,414.01
296Aug 2042$563.26$122.93$686.19$39,850.75
297Sep 2042$564.98$121.21$686.19$39,285.77
298Oct 2042$566.70$119.49$686.19$38,719.07
299Nov 2042$568.42$117.77$686.19$38,150.65
300Dec 2042$570.15$116.04$686.19$37,580.50
2042 Total$6,728.83$1,505.45$8,234.28
301Jan 2043$571.88$114.31$686.19$37,008.62
302Feb 2043$573.62$112.57$686.19$36,435.00
303Mar 2043$575.37$110.82$686.19$35,859.63
304Apr 2043$577.12$109.07$686.19$35,282.51
305May 2043$578.87$107.32$686.19$34,703.64
306Jun 2043$580.63$105.56$686.19$34,123.01
307Jul 2043$582.40$103.79$686.19$33,540.61
308Aug 2043$584.17$102.02$686.19$32,956.44
309Sep 2043$585.95$100.24$686.19$32,370.49
310Oct 2043$587.73$98.46$686.19$31,782.76
311Nov 2043$589.52$96.67$686.19$31,193.24
312Dec 2043$591.31$94.88$686.19$30,601.93
2043 Total$6,978.57$1,255.71$8,234.28
313Jan 2044$593.11$93.08$686.19$30,008.82
314Feb 2044$594.91$91.28$686.19$29,413.91
315Mar 2044$596.72$89.47$686.19$28,817.19
316Apr 2044$598.54$87.65$686.19$28,218.65
317May 2044$600.36$85.83$686.19$27,618.29
318Jun 2044$602.18$84.01$686.19$27,016.11
319Jul 2044$604.02$82.17$686.19$26,412.09
320Aug 2044$605.85$80.34$686.19$25,806.24
321Sep 2044$607.70$78.49$686.19$25,198.54
322Oct 2044$609.54$76.65$686.19$24,589.00
323Nov 2044$611.40$74.79$686.19$23,977.60
324Dec 2044$613.26$72.93$686.19$23,364.34
2044 Total$7,237.59$996.69$8,234.28
325Jan 2045$615.12$71.07$686.19$22,749.22
326Feb 2045$616.99$69.20$686.19$22,132.23
327Mar 2045$618.87$67.32$686.19$21,513.36
328Apr 2045$620.75$65.44$686.19$20,892.61
329May 2045$622.64$63.55$686.19$20,269.97
330Jun 2045$624.54$61.65$686.19$19,645.43
331Jul 2045$626.44$59.75$686.19$19,018.99
332Aug 2045$628.34$57.85$686.19$18,390.65
333Sep 2045$630.25$55.94$686.19$17,760.40
334Oct 2045$632.17$54.02$686.19$17,128.23
335Nov 2045$634.09$52.10$686.19$16,494.14
336Dec 2045$636.02$50.17$686.19$15,858.12
2045 Total$7,506.22$728.06$8,234.28
337Jan 2046$637.95$48.24$686.19$15,220.17
338Feb 2046$639.90$46.29$686.19$14,580.27
339Mar 2046$641.84$44.35$686.19$13,938.43
340Apr 2046$643.79$42.40$686.19$13,294.64
341May 2046$645.75$40.44$686.19$12,648.89
342Jun 2046$647.72$38.47$686.19$12,001.17
343Jul 2046$649.69$36.50$686.19$11,351.48
344Aug 2046$651.66$34.53$686.19$10,699.82
345Sep 2046$653.64$32.55$686.19$10,046.18
346Oct 2046$655.63$30.56$686.19$9,390.55
347Nov 2046$657.63$28.56$686.19$8,732.92
348Dec 2046$659.63$26.56$686.19$8,073.29
2046 Total$7,784.83$449.45$8,234.28
349Jan 2047$661.63$24.56$686.19$7,411.66
350Feb 2047$663.65$22.54$686.19$6,748.01
351Mar 2047$665.66$20.53$686.19$6,082.35
352Apr 2047$667.69$18.50$686.19$5,414.66
353May 2047$669.72$16.47$686.19$4,744.94
354Jun 2047$671.76$14.43$686.19$4,073.18
355Jul 2047$673.80$12.39$686.19$3,399.38
356Aug 2047$675.85$10.34$686.19$2,723.53
357Sep 2047$677.91$8.28$686.19$2,045.62
358Oct 2047$679.97$6.22$686.19$1,365.65
359Nov 2047$682.04$4.15$686.19$683.61
360Dec 2047$683.61$2.08$685.69$0.00
2047 Total$8,073.29$160.49$8,233.78
Compare your product with the big 4 banks, or add more products to compare