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
1Nov 2017$229.94$456.25$686.19$149,770.06
2Dec 2017$230.64$455.55$686.19$149,539.42
2017 Total$460.58$911.8$1,372.38
3Jan 2018$231.34$454.85$686.19$149,308.08
4Feb 2018$232.04$454.15$686.19$149,076.04
5Mar 2018$232.75$453.44$686.19$148,843.29
6Apr 2018$233.46$452.73$686.19$148,609.83
7May 2018$234.17$452.02$686.19$148,375.66
8Jun 2018$234.88$451.31$686.19$148,140.78
9Jul 2018$235.60$450.59$686.19$147,905.18
10Aug 2018$236.31$449.88$686.19$147,668.87
11Sep 2018$237.03$449.16$686.19$147,431.84
12Oct 2018$237.75$448.44$686.19$147,194.09
13Nov 2018$238.47$447.72$686.19$146,955.62
14Dec 2018$239.20$446.99$686.19$146,716.42
2018 Total$2,823$5,411.28$8,234.28
15Jan 2019$239.93$446.26$686.19$146,476.49
16Feb 2019$240.66$445.53$686.19$146,235.83
17Mar 2019$241.39$444.80$686.19$145,994.44
18Apr 2019$242.12$444.07$686.19$145,752.32
19May 2019$242.86$443.33$686.19$145,509.46
20Jun 2019$243.60$442.59$686.19$145,265.86
21Jul 2019$244.34$441.85$686.19$145,021.52
22Aug 2019$245.08$441.11$686.19$144,776.44
23Sep 2019$245.83$440.36$686.19$144,530.61
24Oct 2019$246.58$439.61$686.19$144,284.03
25Nov 2019$247.33$438.86$686.19$144,036.70
26Dec 2019$248.08$438.11$686.19$143,788.62
2019 Total$2,927.8$5,306.48$8,234.28
27Jan 2020$248.83$437.36$686.19$143,539.79
28Feb 2020$249.59$436.60$686.19$143,290.20
29Mar 2020$250.35$435.84$686.19$143,039.85
30Apr 2020$251.11$435.08$686.19$142,788.74
31May 2020$251.87$434.32$686.19$142,536.87
32Jun 2020$252.64$433.55$686.19$142,284.23
33Jul 2020$253.41$432.78$686.19$142,030.82
34Aug 2020$254.18$432.01$686.19$141,776.64
35Sep 2020$254.95$431.24$686.19$141,521.69
36Oct 2020$255.73$430.46$686.19$141,265.96
37Nov 2020$256.51$429.68$686.19$141,009.45
38Dec 2020$257.29$428.90$686.19$140,752.16
2020 Total$3,036.46$5,197.82$8,234.28
39Jan 2021$258.07$428.12$686.19$140,494.09
40Feb 2021$258.85$427.34$686.19$140,235.24
41Mar 2021$259.64$426.55$686.19$139,975.60
42Apr 2021$260.43$425.76$686.19$139,715.17
43May 2021$261.22$424.97$686.19$139,453.95
44Jun 2021$262.02$424.17$686.19$139,191.93
45Jul 2021$262.81$423.38$686.19$138,929.12
46Aug 2021$263.61$422.58$686.19$138,665.51
47Sep 2021$264.42$421.77$686.19$138,401.09
48Oct 2021$265.22$420.97$686.19$138,135.87
49Nov 2021$266.03$420.16$686.19$137,869.84
50Dec 2021$266.84$419.35$686.19$137,603.00
2021 Total$3,149.16$5,085.12$8,234.28
51Jan 2022$267.65$418.54$686.19$137,335.35
52Feb 2022$268.46$417.73$686.19$137,066.89
53Mar 2022$269.28$416.91$686.19$136,797.61
54Apr 2022$270.10$416.09$686.19$136,527.51
55May 2022$270.92$415.27$686.19$136,256.59
56Jun 2022$271.74$414.45$686.19$135,984.85
57Jul 2022$272.57$413.62$686.19$135,712.28
58Aug 2022$273.40$412.79$686.19$135,438.88
59Sep 2022$274.23$411.96$686.19$135,164.65
60Oct 2022$275.06$411.13$686.19$134,889.59
61Nov 2022$275.90$410.29$686.19$134,613.69
62Dec 2022$276.74$409.45$686.19$134,336.95
2022 Total$3,266.05$4,968.23$8,234.28
63Jan 2023$277.58$408.61$686.19$134,059.37
64Feb 2023$278.43$407.76$686.19$133,780.94
65Mar 2023$279.27$406.92$686.19$133,501.67
66Apr 2023$280.12$406.07$686.19$133,221.55
67May 2023$280.97$405.22$686.19$132,940.58
68Jun 2023$281.83$404.36$686.19$132,658.75
69Jul 2023$282.69$403.50$686.19$132,376.06
70Aug 2023$283.55$402.64$686.19$132,092.51
71Sep 2023$284.41$401.78$686.19$131,808.10
72Oct 2023$285.27$400.92$686.19$131,522.83
73Nov 2023$286.14$400.05$686.19$131,236.69
74Dec 2023$287.01$399.18$686.19$130,949.68
2023 Total$3,387.27$4,847.01$8,234.28
75Jan 2024$287.88$398.31$686.19$130,661.80
76Feb 2024$288.76$397.43$686.19$130,373.04
77Mar 2024$289.64$396.55$686.19$130,083.40
78Apr 2024$290.52$395.67$686.19$129,792.88
79May 2024$291.40$394.79$686.19$129,501.48
80Jun 2024$292.29$393.90$686.19$129,209.19
81Jul 2024$293.18$393.01$686.19$128,916.01
82Aug 2024$294.07$392.12$686.19$128,621.94
83Sep 2024$294.96$391.23$686.19$128,326.98
84Oct 2024$295.86$390.33$686.19$128,031.12
85Nov 2024$296.76$389.43$686.19$127,734.36
86Dec 2024$297.66$388.53$686.19$127,436.70
2024 Total$3,512.98$4,721.3$8,234.28
87Jan 2025$298.57$387.62$686.19$127,138.13
88Feb 2025$299.48$386.71$686.19$126,838.65
89Mar 2025$300.39$385.80$686.19$126,538.26
90Apr 2025$301.30$384.89$686.19$126,236.96
91May 2025$302.22$383.97$686.19$125,934.74
92Jun 2025$303.14$383.05$686.19$125,631.60
93Jul 2025$304.06$382.13$686.19$125,327.54
94Aug 2025$304.99$381.20$686.19$125,022.55
95Sep 2025$305.91$380.28$686.19$124,716.64
96Oct 2025$306.84$379.35$686.19$124,409.80
97Nov 2025$307.78$378.41$686.19$124,102.02
98Dec 2025$308.71$377.48$686.19$123,793.31
2025 Total$3,643.39$4,590.89$8,234.28
99Jan 2026$309.65$376.54$686.19$123,483.66
100Feb 2026$310.59$375.60$686.19$123,173.07
101Mar 2026$311.54$374.65$686.19$122,861.53
102Apr 2026$312.49$373.70$686.19$122,549.04
103May 2026$313.44$372.75$686.19$122,235.60
104Jun 2026$314.39$371.80$686.19$121,921.21
105Jul 2026$315.35$370.84$686.19$121,605.86
106Aug 2026$316.31$369.88$686.19$121,289.55
107Sep 2026$317.27$368.92$686.19$120,972.28
108Oct 2026$318.23$367.96$686.19$120,654.05
109Nov 2026$319.20$366.99$686.19$120,334.85
110Dec 2026$320.17$366.02$686.19$120,014.68
2026 Total$3,778.63$4,455.65$8,234.28
111Jan 2027$321.15$365.04$686.19$119,693.53
112Feb 2027$322.12$364.07$686.19$119,371.41
113Mar 2027$323.10$363.09$686.19$119,048.31
114Apr 2027$324.08$362.11$686.19$118,724.23
115May 2027$325.07$361.12$686.19$118,399.16
116Jun 2027$326.06$360.13$686.19$118,073.10
117Jul 2027$327.05$359.14$686.19$117,746.05
118Aug 2027$328.05$358.14$686.19$117,418.00
119Sep 2027$329.04$357.15$686.19$117,088.96
120Oct 2027$330.04$356.15$686.19$116,758.92
121Nov 2027$331.05$355.14$686.19$116,427.87
122Dec 2027$332.06$354.13$686.19$116,095.81
2027 Total$3,918.87$4,315.41$8,234.28
123Jan 2028$333.07$353.12$686.19$115,762.74
124Feb 2028$334.08$352.11$686.19$115,428.66
125Mar 2028$335.09$351.10$686.19$115,093.57
126Apr 2028$336.11$350.08$686.19$114,757.46
127May 2028$337.14$349.05$686.19$114,420.32
128Jun 2028$338.16$348.03$686.19$114,082.16
129Jul 2028$339.19$347.00$686.19$113,742.97
130Aug 2028$340.22$345.97$686.19$113,402.75
131Sep 2028$341.26$344.93$686.19$113,061.49
132Oct 2028$342.29$343.90$686.19$112,719.20
133Nov 2028$343.34$342.85$686.19$112,375.86
134Dec 2028$344.38$341.81$686.19$112,031.48
2028 Total$4,064.33$4,169.95$8,234.28
135Jan 2029$345.43$340.76$686.19$111,686.05
136Feb 2029$346.48$339.71$686.19$111,339.57
137Mar 2029$347.53$338.66$686.19$110,992.04
138Apr 2029$348.59$337.60$686.19$110,643.45
139May 2029$349.65$336.54$686.19$110,293.80
140Jun 2029$350.71$335.48$686.19$109,943.09
141Jul 2029$351.78$334.41$686.19$109,591.31
142Aug 2029$352.85$333.34$686.19$109,238.46
143Sep 2029$353.92$332.27$686.19$108,884.54
144Oct 2029$355.00$331.19$686.19$108,529.54
145Nov 2029$356.08$330.11$686.19$108,173.46
146Dec 2029$357.16$329.03$686.19$107,816.30
2029 Total$4,215.18$4,019.1$8,234.28
147Jan 2030$358.25$327.94$686.19$107,458.05
148Feb 2030$359.34$326.85$686.19$107,098.71
149Mar 2030$360.43$325.76$686.19$106,738.28
150Apr 2030$361.53$324.66$686.19$106,376.75
151May 2030$362.63$323.56$686.19$106,014.12
152Jun 2030$363.73$322.46$686.19$105,650.39
153Jul 2030$364.84$321.35$686.19$105,285.55
154Aug 2030$365.95$320.24$686.19$104,919.60
155Sep 2030$367.06$319.13$686.19$104,552.54
156Oct 2030$368.18$318.01$686.19$104,184.36
157Nov 2030$369.30$316.89$686.19$103,815.06
158Dec 2030$370.42$315.77$686.19$103,444.64
2030 Total$4,371.66$3,862.62$8,234.28
159Jan 2031$371.55$314.64$686.19$103,073.09
160Feb 2031$372.68$313.51$686.19$102,700.41
161Mar 2031$373.81$312.38$686.19$102,326.60
162Apr 2031$374.95$311.24$686.19$101,951.65
163May 2031$376.09$310.10$686.19$101,575.56
164Jun 2031$377.23$308.96$686.19$101,198.33
165Jul 2031$378.38$307.81$686.19$100,819.95
166Aug 2031$379.53$306.66$686.19$100,440.42
167Sep 2031$380.68$305.51$686.19$100,059.74
168Oct 2031$381.84$304.35$686.19$99,677.90
169Nov 2031$383.00$303.19$686.19$99,294.90
170Dec 2031$384.17$302.02$686.19$98,910.73
2031 Total$4,533.91$3,700.37$8,234.28
171Jan 2032$385.34$300.85$686.19$98,525.39
172Feb 2032$386.51$299.68$686.19$98,138.88
173Mar 2032$387.68$298.51$686.19$97,751.20
174Apr 2032$388.86$297.33$686.19$97,362.34
175May 2032$390.05$296.14$686.19$96,972.29
176Jun 2032$391.23$294.96$686.19$96,581.06
177Jul 2032$392.42$293.77$686.19$96,188.64
178Aug 2032$393.62$292.57$686.19$95,795.02
179Sep 2032$394.81$291.38$686.19$95,400.21
180Oct 2032$396.01$290.18$686.19$95,004.20
181Nov 2032$397.22$288.97$686.19$94,606.98
182Dec 2032$398.43$287.76$686.19$94,208.55
2032 Total$4,702.18$3,532.1$8,234.28
183Jan 2033$399.64$286.55$686.19$93,808.91
184Feb 2033$400.85$285.34$686.19$93,408.06
185Mar 2033$402.07$284.12$686.19$93,005.99
186Apr 2033$403.30$282.89$686.19$92,602.69
187May 2033$404.52$281.67$686.19$92,198.17
188Jun 2033$405.75$280.44$686.19$91,792.42
189Jul 2033$406.99$279.20$686.19$91,385.43
190Aug 2033$408.23$277.96$686.19$90,977.20
191Sep 2033$409.47$276.72$686.19$90,567.73
192Oct 2033$410.71$275.48$686.19$90,157.02
193Nov 2033$411.96$274.23$686.19$89,745.06
194Dec 2033$413.22$272.97$686.19$89,331.84
2033 Total$4,876.71$3,357.57$8,234.28
195Jan 2034$414.47$271.72$686.19$88,917.37
196Feb 2034$415.73$270.46$686.19$88,501.64
197Mar 2034$417.00$269.19$686.19$88,084.64
198Apr 2034$418.27$267.92$686.19$87,666.37
199May 2034$419.54$266.65$686.19$87,246.83
200Jun 2034$420.81$265.38$686.19$86,826.02
201Jul 2034$422.09$264.10$686.19$86,403.93
202Aug 2034$423.38$262.81$686.19$85,980.55
203Sep 2034$424.67$261.52$686.19$85,555.88
204Oct 2034$425.96$260.23$686.19$85,129.92
205Nov 2034$427.25$258.94$686.19$84,702.67
206Dec 2034$428.55$257.64$686.19$84,274.12
2034 Total$5,057.72$3,176.56$8,234.28
207Jan 2035$429.86$256.33$686.19$83,844.26
208Feb 2035$431.16$255.03$686.19$83,413.10
209Mar 2035$432.48$253.71$686.19$82,980.62
210Apr 2035$433.79$252.40$686.19$82,546.83
211May 2035$435.11$251.08$686.19$82,111.72
212Jun 2035$436.43$249.76$686.19$81,675.29
213Jul 2035$437.76$248.43$686.19$81,237.53
214Aug 2035$439.09$247.10$686.19$80,798.44
215Sep 2035$440.43$245.76$686.19$80,358.01
216Oct 2035$441.77$244.42$686.19$79,916.24
217Nov 2035$443.11$243.08$686.19$79,473.13
218Dec 2035$444.46$241.73$686.19$79,028.67
2035 Total$5,245.45$2,988.83$8,234.28
219Jan 2036$445.81$240.38$686.19$78,582.86
220Feb 2036$447.17$239.02$686.19$78,135.69
221Mar 2036$448.53$237.66$686.19$77,687.16
222Apr 2036$449.89$236.30$686.19$77,237.27
223May 2036$451.26$234.93$686.19$76,786.01
224Jun 2036$452.63$233.56$686.19$76,333.38
225Jul 2036$454.01$232.18$686.19$75,879.37
226Aug 2036$455.39$230.80$686.19$75,423.98
227Sep 2036$456.78$229.41$686.19$74,967.20
228Oct 2036$458.16$228.03$686.19$74,509.04
229Nov 2036$459.56$226.63$686.19$74,049.48
230Dec 2036$460.96$225.23$686.19$73,588.52
2036 Total$5,440.15$2,794.13$8,234.28
231Jan 2037$462.36$223.83$686.19$73,126.16
232Feb 2037$463.76$222.43$686.19$72,662.40
233Mar 2037$465.18$221.01$686.19$72,197.22
234Apr 2037$466.59$219.60$686.19$71,730.63
235May 2037$468.01$218.18$686.19$71,262.62
236Jun 2037$469.43$216.76$686.19$70,793.19
237Jul 2037$470.86$215.33$686.19$70,322.33
238Aug 2037$472.29$213.90$686.19$69,850.04
239Sep 2037$473.73$212.46$686.19$69,376.31
240Oct 2037$475.17$211.02$686.19$68,901.14
241Nov 2037$476.62$209.57$686.19$68,424.52
242Dec 2037$478.07$208.12$686.19$67,946.45
2037 Total$5,642.07$2,592.21$8,234.28
243Jan 2038$479.52$206.67$686.19$67,466.93
244Feb 2038$480.98$205.21$686.19$66,985.95
245Mar 2038$482.44$203.75$686.19$66,503.51
246Apr 2038$483.91$202.28$686.19$66,019.60
247May 2038$485.38$200.81$686.19$65,534.22
248Jun 2038$486.86$199.33$686.19$65,047.36
249Jul 2038$488.34$197.85$686.19$64,559.02
250Aug 2038$489.82$196.37$686.19$64,069.20
251Sep 2038$491.31$194.88$686.19$63,577.89
252Oct 2038$492.81$193.38$686.19$63,085.08
253Nov 2038$494.31$191.88$686.19$62,590.77
254Dec 2038$495.81$190.38$686.19$62,094.96
2038 Total$5,851.49$2,382.79$8,234.28
255Jan 2039$497.32$188.87$686.19$61,597.64
256Feb 2039$498.83$187.36$686.19$61,098.81
257Mar 2039$500.35$185.84$686.19$60,598.46
258Apr 2039$501.87$184.32$686.19$60,096.59
259May 2039$503.40$182.79$686.19$59,593.19
260Jun 2039$504.93$181.26$686.19$59,088.26
261Jul 2039$506.46$179.73$686.19$58,581.80
262Aug 2039$508.00$178.19$686.19$58,073.80
263Sep 2039$509.55$176.64$686.19$57,564.25
264Oct 2039$511.10$175.09$686.19$57,053.15
265Nov 2039$512.65$173.54$686.19$56,540.50
266Dec 2039$514.21$171.98$686.19$56,026.29
2039 Total$6,068.67$2,165.61$8,234.28
267Jan 2040$515.78$170.41$686.19$55,510.51
268Feb 2040$517.35$168.84$686.19$54,993.16
269Mar 2040$518.92$167.27$686.19$54,474.24
270Apr 2040$520.50$165.69$686.19$53,953.74
271May 2040$522.08$164.11$686.19$53,431.66
272Jun 2040$523.67$162.52$686.19$52,907.99
273Jul 2040$525.26$160.93$686.19$52,382.73
274Aug 2040$526.86$159.33$686.19$51,855.87
275Sep 2040$528.46$157.73$686.19$51,327.41
276Oct 2040$530.07$156.12$686.19$50,797.34
277Nov 2040$531.68$154.51$686.19$50,265.66
278Dec 2040$533.30$152.89$686.19$49,732.36
2040 Total$6,293.93$1,940.35$8,234.28
279Jan 2041$534.92$151.27$686.19$49,197.44
280Feb 2041$536.55$149.64$686.19$48,660.89
281Mar 2041$538.18$148.01$686.19$48,122.71
282Apr 2041$539.82$146.37$686.19$47,582.89
283May 2041$541.46$144.73$686.19$47,041.43
284Jun 2041$543.11$143.08$686.19$46,498.32
285Jul 2041$544.76$141.43$686.19$45,953.56
286Aug 2041$546.41$139.78$686.19$45,407.15
287Sep 2041$548.08$138.11$686.19$44,859.07
288Oct 2041$549.74$136.45$686.19$44,309.33
289Nov 2041$551.42$134.77$686.19$43,757.91
290Dec 2041$553.09$133.10$686.19$43,204.82
2041 Total$6,527.54$1,706.74$8,234.28
291Jan 2042$554.78$131.41$686.19$42,650.04
292Feb 2042$556.46$129.73$686.19$42,093.58
293Mar 2042$558.16$128.03$686.19$41,535.42
294Apr 2042$559.85$126.34$686.19$40,975.57
295May 2042$561.56$124.63$686.19$40,414.01
296Jun 2042$563.26$122.93$686.19$39,850.75
297Jul 2042$564.98$121.21$686.19$39,285.77
298Aug 2042$566.70$119.49$686.19$38,719.07
299Sep 2042$568.42$117.77$686.19$38,150.65
300Oct 2042$570.15$116.04$686.19$37,580.50
301Nov 2042$571.88$114.31$686.19$37,008.62
302Dec 2042$573.62$112.57$686.19$36,435.00
2042 Total$6,769.82$1,464.46$8,234.28
303Jan 2043$575.37$110.82$686.19$35,859.63
304Feb 2043$577.12$109.07$686.19$35,282.51
305Mar 2043$578.87$107.32$686.19$34,703.64
306Apr 2043$580.63$105.56$686.19$34,123.01
307May 2043$582.40$103.79$686.19$33,540.61
308Jun 2043$584.17$102.02$686.19$32,956.44
309Jul 2043$585.95$100.24$686.19$32,370.49
310Aug 2043$587.73$98.46$686.19$31,782.76
311Sep 2043$589.52$96.67$686.19$31,193.24
312Oct 2043$591.31$94.88$686.19$30,601.93
313Nov 2043$593.11$93.08$686.19$30,008.82
314Dec 2043$594.91$91.28$686.19$29,413.91
2043 Total$7,021.09$1,213.19$8,234.28
315Jan 2044$596.72$89.47$686.19$28,817.19
316Feb 2044$598.54$87.65$686.19$28,218.65
317Mar 2044$600.36$85.83$686.19$27,618.29
318Apr 2044$602.18$84.01$686.19$27,016.11
319May 2044$604.02$82.17$686.19$26,412.09
320Jun 2044$605.85$80.34$686.19$25,806.24
321Jul 2044$607.70$78.49$686.19$25,198.54
322Aug 2044$609.54$76.65$686.19$24,589.00
323Sep 2044$611.40$74.79$686.19$23,977.60
324Oct 2044$613.26$72.93$686.19$23,364.34
325Nov 2044$615.12$71.07$686.19$22,749.22
326Dec 2044$616.99$69.20$686.19$22,132.23
2044 Total$7,281.68$952.6$8,234.28
327Jan 2045$618.87$67.32$686.19$21,513.36
328Feb 2045$620.75$65.44$686.19$20,892.61
329Mar 2045$622.64$63.55$686.19$20,269.97
330Apr 2045$624.54$61.65$686.19$19,645.43
331May 2045$626.44$59.75$686.19$19,018.99
332Jun 2045$628.34$57.85$686.19$18,390.65
333Jul 2045$630.25$55.94$686.19$17,760.40
334Aug 2045$632.17$54.02$686.19$17,128.23
335Sep 2045$634.09$52.10$686.19$16,494.14
336Oct 2045$636.02$50.17$686.19$15,858.12
337Nov 2045$637.95$48.24$686.19$15,220.17
338Dec 2045$639.90$46.29$686.19$14,580.27
2045 Total$7,551.96$682.32$8,234.28
339Jan 2046$641.84$44.35$686.19$13,938.43
340Feb 2046$643.79$42.40$686.19$13,294.64
341Mar 2046$645.75$40.44$686.19$12,648.89
342Apr 2046$647.72$38.47$686.19$12,001.17
343May 2046$649.69$36.50$686.19$11,351.48
344Jun 2046$651.66$34.53$686.19$10,699.82
345Jul 2046$653.64$32.55$686.19$10,046.18
346Aug 2046$655.63$30.56$686.19$9,390.55
347Sep 2046$657.63$28.56$686.19$8,732.92
348Oct 2046$659.63$26.56$686.19$8,073.29
349Nov 2046$661.63$24.56$686.19$7,411.66
350Dec 2046$663.65$22.54$686.19$6,748.01
2046 Total$7,832.26$402.02$8,234.28
351Jan 2047$665.66$20.53$686.19$6,082.35
352Feb 2047$667.69$18.50$686.19$5,414.66
353Mar 2047$669.72$16.47$686.19$4,744.94
354Apr 2047$671.76$14.43$686.19$4,073.18
355May 2047$673.80$12.39$686.19$3,399.38
356Jun 2047$675.85$10.34$686.19$2,723.53
357Jul 2047$677.91$8.28$686.19$2,045.62
358Aug 2047$679.97$6.22$686.19$1,365.65
359Sep 2047$682.04$4.15$686.19$683.61
360Oct 2047$683.61$2.08$685.69$0.00
2047 Total$6,748.01$113.39$6,861.4
Compare your product with the big 4 banks, or add more products to compare