SmartFix Investment Loan (Principal and Interest) 3 Years from Adelaide Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
3.31%
Fixed - 3 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,226
Number of Repayments
300
Total Interest Paid
$117,800
Total repayments
$367,800
DatePrincipleInterestPaymentBalance
1Dec 2019$536.65$689.58$1,226.23$249,463.35
2019 Total$536.65$689.58$1,226.23
2Jan 2020$538.13$688.10$1,226.23$248,925.22
3Feb 2020$539.61$686.62$1,226.23$248,385.61
4Mar 2020$541.10$685.13$1,226.23$247,844.51
5Apr 2020$542.59$683.64$1,226.23$247,301.92
6May 2020$544.09$682.14$1,226.23$246,757.83
7Jun 2020$545.59$680.64$1,226.23$246,212.24
8Jul 2020$547.09$679.14$1,226.23$245,665.15
9Aug 2020$548.60$677.63$1,226.23$245,116.55
10Sep 2020$550.12$676.11$1,226.23$244,566.43
11Oct 2020$551.63$674.60$1,226.23$244,014.80
12Nov 2020$553.16$673.07$1,226.23$243,461.64
13Dec 2020$554.68$671.55$1,226.23$242,906.96
2020 Total$6,556.39$8,158.37$14,714.76
14Jan 2021$556.21$670.02$1,226.23$242,350.75
15Feb 2021$557.75$668.48$1,226.23$241,793.00
16Mar 2021$559.28$666.95$1,226.23$241,233.72
17Apr 2021$560.83$665.40$1,226.23$240,672.89
18May 2021$562.37$663.86$1,226.23$240,110.52
19Jun 2021$563.93$662.30$1,226.23$239,546.59
20Jul 2021$565.48$660.75$1,226.23$238,981.11
21Aug 2021$567.04$659.19$1,226.23$238,414.07
22Sep 2021$568.60$657.63$1,226.23$237,845.47
23Oct 2021$570.17$656.06$1,226.23$237,275.30
24Nov 2021$571.75$654.48$1,226.23$236,703.55
25Dec 2021$573.32$652.91$1,226.23$236,130.23
2021 Total$6,776.73$7,938.03$14,714.76
26Jan 2022$574.90$651.33$1,226.23$235,555.33
27Feb 2022$576.49$649.74$1,226.23$234,978.84
28Mar 2022$578.08$648.15$1,226.23$234,400.76
29Apr 2022$579.67$646.56$1,226.23$233,821.09
30May 2022$581.27$644.96$1,226.23$233,239.82
31Jun 2022$582.88$643.35$1,226.23$232,656.94
32Jul 2022$584.48$641.75$1,226.23$232,072.46
33Aug 2022$586.10$640.13$1,226.23$231,486.36
34Sep 2022$587.71$638.52$1,226.23$230,898.65
35Oct 2022$589.33$636.90$1,226.23$230,309.32
36Nov 2022$590.96$635.27$1,226.23$229,718.36
37Dec 2022$592.59$633.64$1,226.23$229,125.77
2022 Total$7,004.46$7,710.3$14,714.76
38Jan 2023$594.22$632.01$1,226.23$228,531.55
39Feb 2023$595.86$630.37$1,226.23$227,935.69
40Mar 2023$597.51$628.72$1,226.23$227,338.18
41Apr 2023$599.16$627.07$1,226.23$226,739.02
42May 2023$600.81$625.42$1,226.23$226,138.21
43Jun 2023$602.47$623.76$1,226.23$225,535.74
44Jul 2023$604.13$622.10$1,226.23$224,931.61
45Aug 2023$605.79$620.44$1,226.23$224,325.82
46Sep 2023$607.46$618.77$1,226.23$223,718.36
47Oct 2023$609.14$617.09$1,226.23$223,109.22
48Nov 2023$610.82$615.41$1,226.23$222,498.40
49Dec 2023$612.51$613.72$1,226.23$221,885.89
2023 Total$7,239.88$7,474.88$14,714.76
50Jan 2024$614.19$612.04$1,226.23$221,271.70
51Feb 2024$615.89$610.34$1,226.23$220,655.81
52Mar 2024$617.59$608.64$1,226.23$220,038.22
53Apr 2024$619.29$606.94$1,226.23$219,418.93
54May 2024$621.00$605.23$1,226.23$218,797.93
55Jun 2024$622.71$603.52$1,226.23$218,175.22
56Jul 2024$624.43$601.80$1,226.23$217,550.79
57Aug 2024$626.15$600.08$1,226.23$216,924.64
58Sep 2024$627.88$598.35$1,226.23$216,296.76
59Oct 2024$629.61$596.62$1,226.23$215,667.15
60Nov 2024$631.35$594.88$1,226.23$215,035.80
61Dec 2024$633.09$593.14$1,226.23$214,402.71
2024 Total$7,483.18$7,231.58$14,714.76
62Jan 2025$634.84$591.39$1,226.23$213,767.87
63Feb 2025$636.59$589.64$1,226.23$213,131.28
64Mar 2025$638.34$587.89$1,226.23$212,492.94
65Apr 2025$640.10$586.13$1,226.23$211,852.84
66May 2025$641.87$584.36$1,226.23$211,210.97
67Jun 2025$643.64$582.59$1,226.23$210,567.33
68Jul 2025$645.42$580.81$1,226.23$209,921.91
69Aug 2025$647.20$579.03$1,226.23$209,274.71
70Sep 2025$648.98$577.25$1,226.23$208,625.73
71Oct 2025$650.77$575.46$1,226.23$207,974.96
72Nov 2025$652.57$573.66$1,226.23$207,322.39
73Dec 2025$654.37$571.86$1,226.23$206,668.02
2025 Total$7,734.69$6,980.07$14,714.76
74Jan 2026$656.17$570.06$1,226.23$206,011.85
75Feb 2026$657.98$568.25$1,226.23$205,353.87
76Mar 2026$659.80$566.43$1,226.23$204,694.07
77Apr 2026$661.62$564.61$1,226.23$204,032.45
78May 2026$663.44$562.79$1,226.23$203,369.01
79Jun 2026$665.27$560.96$1,226.23$202,703.74
80Jul 2026$667.11$559.12$1,226.23$202,036.63
81Aug 2026$668.95$557.28$1,226.23$201,367.68
82Sep 2026$670.79$555.44$1,226.23$200,696.89
83Oct 2026$672.64$553.59$1,226.23$200,024.25
84Nov 2026$674.50$551.73$1,226.23$199,349.75
85Dec 2026$676.36$549.87$1,226.23$198,673.39
2026 Total$7,994.63$6,720.13$14,714.76
86Jan 2027$678.22$548.01$1,226.23$197,995.17
87Feb 2027$680.09$546.14$1,226.23$197,315.08
88Mar 2027$681.97$544.26$1,226.23$196,633.11
89Apr 2027$683.85$542.38$1,226.23$195,949.26
90May 2027$685.74$540.49$1,226.23$195,263.52
91Jun 2027$687.63$538.60$1,226.23$194,575.89
92Jul 2027$689.52$536.71$1,226.23$193,886.37
93Aug 2027$691.43$534.80$1,226.23$193,194.94
94Sep 2027$693.33$532.90$1,226.23$192,501.61
95Oct 2027$695.25$530.98$1,226.23$191,806.36
96Nov 2027$697.16$529.07$1,226.23$191,109.20
97Dec 2027$699.09$527.14$1,226.23$190,410.11
2027 Total$8,263.28$6,451.48$14,714.76
98Jan 2028$701.02$525.21$1,226.23$189,709.09
99Feb 2028$702.95$523.28$1,226.23$189,006.14
100Mar 2028$704.89$521.34$1,226.23$188,301.25
101Apr 2028$706.83$519.40$1,226.23$187,594.42
102May 2028$708.78$517.45$1,226.23$186,885.64
103Jun 2028$710.74$515.49$1,226.23$186,174.90
104Jul 2028$712.70$513.53$1,226.23$185,462.20
105Aug 2028$714.66$511.57$1,226.23$184,747.54
106Sep 2028$716.63$509.60$1,226.23$184,030.91
107Oct 2028$718.61$507.62$1,226.23$183,312.30
108Nov 2028$720.59$505.64$1,226.23$182,591.71
109Dec 2028$722.58$503.65$1,226.23$181,869.13
2028 Total$8,540.98$6,173.78$14,714.76
110Jan 2029$724.57$501.66$1,226.23$181,144.56
111Feb 2029$726.57$499.66$1,226.23$180,417.99
112Mar 2029$728.58$497.65$1,226.23$179,689.41
113Apr 2029$730.59$495.64$1,226.23$178,958.82
114May 2029$732.60$493.63$1,226.23$178,226.22
115Jun 2029$734.62$491.61$1,226.23$177,491.60
116Jul 2029$736.65$489.58$1,226.23$176,754.95
117Aug 2029$738.68$487.55$1,226.23$176,016.27
118Sep 2029$740.72$485.51$1,226.23$175,275.55
119Oct 2029$742.76$483.47$1,226.23$174,532.79
120Nov 2029$744.81$481.42$1,226.23$173,787.98
121Dec 2029$746.86$479.37$1,226.23$173,041.12
2029 Total$8,828.01$5,886.75$14,714.76
122Jan 2030$748.92$477.31$1,226.23$172,292.20
123Feb 2030$750.99$475.24$1,226.23$171,541.21
124Mar 2030$753.06$473.17$1,226.23$170,788.15
125Apr 2030$755.14$471.09$1,226.23$170,033.01
126May 2030$757.22$469.01$1,226.23$169,275.79
127Jun 2030$759.31$466.92$1,226.23$168,516.48
128Jul 2030$761.41$464.82$1,226.23$167,755.07
129Aug 2030$763.51$462.72$1,226.23$166,991.56
130Sep 2030$765.61$460.62$1,226.23$166,225.95
131Oct 2030$767.72$458.51$1,226.23$165,458.23
132Nov 2030$769.84$456.39$1,226.23$164,688.39
133Dec 2030$771.96$454.27$1,226.23$163,916.43
2030 Total$9,124.69$5,590.07$14,714.76
134Jan 2031$774.09$452.14$1,226.23$163,142.34
135Feb 2031$776.23$450.00$1,226.23$162,366.11
136Mar 2031$778.37$447.86$1,226.23$161,587.74
137Apr 2031$780.52$445.71$1,226.23$160,807.22
138May 2031$782.67$443.56$1,226.23$160,024.55
139Jun 2031$784.83$441.40$1,226.23$159,239.72
140Jul 2031$786.99$439.24$1,226.23$158,452.73
141Aug 2031$789.16$437.07$1,226.23$157,663.57
142Sep 2031$791.34$434.89$1,226.23$156,872.23
143Oct 2031$793.52$432.71$1,226.23$156,078.71
144Nov 2031$795.71$430.52$1,226.23$155,283.00
145Dec 2031$797.91$428.32$1,226.23$154,485.09
2031 Total$9,431.34$5,283.42$14,714.76
146Jan 2032$800.11$426.12$1,226.23$153,684.98
147Feb 2032$802.32$423.91$1,226.23$152,882.66
148Mar 2032$804.53$421.70$1,226.23$152,078.13
149Apr 2032$806.75$419.48$1,226.23$151,271.38
150May 2032$808.97$417.26$1,226.23$150,462.41
151Jun 2032$811.20$415.03$1,226.23$149,651.21
152Jul 2032$813.44$412.79$1,226.23$148,837.77
153Aug 2032$815.69$410.54$1,226.23$148,022.08
154Sep 2032$817.94$408.29$1,226.23$147,204.14
155Oct 2032$820.19$406.04$1,226.23$146,383.95
156Nov 2032$822.45$403.78$1,226.23$145,561.50
157Dec 2032$824.72$401.51$1,226.23$144,736.78
2032 Total$9,748.31$4,966.45$14,714.76
158Jan 2033$827.00$399.23$1,226.23$143,909.78
159Feb 2033$829.28$396.95$1,226.23$143,080.50
160Mar 2033$831.57$394.66$1,226.23$142,248.93
161Apr 2033$833.86$392.37$1,226.23$141,415.07
162May 2033$836.16$390.07$1,226.23$140,578.91
163Jun 2033$838.47$387.76$1,226.23$139,740.44
164Jul 2033$840.78$385.45$1,226.23$138,899.66
165Aug 2033$843.10$383.13$1,226.23$138,056.56
166Sep 2033$845.42$380.81$1,226.23$137,211.14
167Oct 2033$847.76$378.47$1,226.23$136,363.38
168Nov 2033$850.09$376.14$1,226.23$135,513.29
169Dec 2033$852.44$373.79$1,226.23$134,660.85
2033 Total$10,075.93$4,638.83$14,714.76
170Jan 2034$854.79$371.44$1,226.23$133,806.06
171Feb 2034$857.15$369.08$1,226.23$132,948.91
172Mar 2034$859.51$366.72$1,226.23$132,089.40
173Apr 2034$861.88$364.35$1,226.23$131,227.52
174May 2034$864.26$361.97$1,226.23$130,363.26
175Jun 2034$866.64$359.59$1,226.23$129,496.62
176Jul 2034$869.04$357.19$1,226.23$128,627.58
177Aug 2034$871.43$354.80$1,226.23$127,756.15
178Sep 2034$873.84$352.39$1,226.23$126,882.31
179Oct 2034$876.25$349.98$1,226.23$126,006.06
180Nov 2034$878.66$347.57$1,226.23$125,127.40
181Dec 2034$881.09$345.14$1,226.23$124,246.31
2034 Total$10,414.54$4,300.22$14,714.76
182Jan 2035$883.52$342.71$1,226.23$123,362.79
183Feb 2035$885.95$340.28$1,226.23$122,476.84
184Mar 2035$888.40$337.83$1,226.23$121,588.44
185Apr 2035$890.85$335.38$1,226.23$120,697.59
186May 2035$893.31$332.92$1,226.23$119,804.28
187Jun 2035$895.77$330.46$1,226.23$118,908.51
188Jul 2035$898.24$327.99$1,226.23$118,010.27
189Aug 2035$900.72$325.51$1,226.23$117,109.55
190Sep 2035$903.20$323.03$1,226.23$116,206.35
191Oct 2035$905.69$320.54$1,226.23$115,300.66
192Nov 2035$908.19$318.04$1,226.23$114,392.47
193Dec 2035$910.70$315.53$1,226.23$113,481.77
2035 Total$10,764.54$3,950.22$14,714.76
194Jan 2036$913.21$313.02$1,226.23$112,568.56
195Feb 2036$915.73$310.50$1,226.23$111,652.83
196Mar 2036$918.25$307.98$1,226.23$110,734.58
197Apr 2036$920.79$305.44$1,226.23$109,813.79
198May 2036$923.33$302.90$1,226.23$108,890.46
199Jun 2036$925.87$300.36$1,226.23$107,964.59
200Jul 2036$928.43$297.80$1,226.23$107,036.16
201Aug 2036$930.99$295.24$1,226.23$106,105.17
202Sep 2036$933.56$292.67$1,226.23$105,171.61
203Oct 2036$936.13$290.10$1,226.23$104,235.48
204Nov 2036$938.71$287.52$1,226.23$103,296.77
205Dec 2036$941.30$284.93$1,226.23$102,355.47
2036 Total$11,126.3$3,588.46$14,714.76
206Jan 2037$943.90$282.33$1,226.23$101,411.57
207Feb 2037$946.50$279.73$1,226.23$100,465.07
208Mar 2037$949.11$277.12$1,226.23$99,515.96
209Apr 2037$951.73$274.50$1,226.23$98,564.23
210May 2037$954.36$271.87$1,226.23$97,609.87
211Jun 2037$956.99$269.24$1,226.23$96,652.88
212Jul 2037$959.63$266.60$1,226.23$95,693.25
213Aug 2037$962.28$263.95$1,226.23$94,730.97
214Sep 2037$964.93$261.30$1,226.23$93,766.04
215Oct 2037$967.59$258.64$1,226.23$92,798.45
216Nov 2037$970.26$255.97$1,226.23$91,828.19
217Dec 2037$972.94$253.29$1,226.23$90,855.25
2037 Total$11,500.22$3,214.54$14,714.76
218Jan 2038$975.62$250.61$1,226.23$89,879.63
219Feb 2038$978.31$247.92$1,226.23$88,901.32
220Mar 2038$981.01$245.22$1,226.23$87,920.31
221Apr 2038$983.72$242.51$1,226.23$86,936.59
222May 2038$986.43$239.80$1,226.23$85,950.16
223Jun 2038$989.15$237.08$1,226.23$84,961.01
224Jul 2038$991.88$234.35$1,226.23$83,969.13
225Aug 2038$994.62$231.61$1,226.23$82,974.51
226Sep 2038$997.36$228.87$1,226.23$81,977.15
227Oct 2038$1,000.11$226.12$1,226.23$80,977.04
228Nov 2038$1,002.87$223.36$1,226.23$79,974.17
229Dec 2038$1,005.63$220.60$1,226.23$78,968.54
2038 Total$11,886.71$2,828.05$14,714.76
230Jan 2039$1,008.41$217.82$1,226.23$77,960.13
231Feb 2039$1,011.19$215.04$1,226.23$76,948.94
232Mar 2039$1,013.98$212.25$1,226.23$75,934.96
233Apr 2039$1,016.78$209.45$1,226.23$74,918.18
234May 2039$1,019.58$206.65$1,226.23$73,898.60
235Jun 2039$1,022.39$203.84$1,226.23$72,876.21
236Jul 2039$1,025.21$201.02$1,226.23$71,851.00
237Aug 2039$1,028.04$198.19$1,226.23$70,822.96
238Sep 2039$1,030.88$195.35$1,226.23$69,792.08
239Oct 2039$1,033.72$192.51$1,226.23$68,758.36
240Nov 2039$1,036.57$189.66$1,226.23$67,721.79
241Dec 2039$1,039.43$186.80$1,226.23$66,682.36
2039 Total$12,286.18$2,428.58$14,714.76
242Jan 2040$1,042.30$183.93$1,226.23$65,640.06
243Feb 2040$1,045.17$181.06$1,226.23$64,594.89
244Mar 2040$1,048.06$178.17$1,226.23$63,546.83
245Apr 2040$1,050.95$175.28$1,226.23$62,495.88
246May 2040$1,053.85$172.38$1,226.23$61,442.03
247Jun 2040$1,056.75$169.48$1,226.23$60,385.28
248Jul 2040$1,059.67$166.56$1,226.23$59,325.61
249Aug 2040$1,062.59$163.64$1,226.23$58,263.02
250Sep 2040$1,065.52$160.71$1,226.23$57,197.50
251Oct 2040$1,068.46$157.77$1,226.23$56,129.04
252Nov 2040$1,071.41$154.82$1,226.23$55,057.63
253Dec 2040$1,074.36$151.87$1,226.23$53,983.27
2040 Total$12,699.09$2,015.67$14,714.76
254Jan 2041$1,077.33$148.90$1,226.23$52,905.94
255Feb 2041$1,080.30$145.93$1,226.23$51,825.64
256Mar 2041$1,083.28$142.95$1,226.23$50,742.36
257Apr 2041$1,086.27$139.96$1,226.23$49,656.09
258May 2041$1,089.26$136.97$1,226.23$48,566.83
259Jun 2041$1,092.27$133.96$1,226.23$47,474.56
260Jul 2041$1,095.28$130.95$1,226.23$46,379.28
261Aug 2041$1,098.30$127.93$1,226.23$45,280.98
262Sep 2041$1,101.33$124.90$1,226.23$44,179.65
263Oct 2041$1,104.37$121.86$1,226.23$43,075.28
264Nov 2041$1,107.41$118.82$1,226.23$41,967.87
265Dec 2041$1,110.47$115.76$1,226.23$40,857.40
2041 Total$13,125.87$1,588.89$14,714.76
266Jan 2042$1,113.53$112.70$1,226.23$39,743.87
267Feb 2042$1,116.60$109.63$1,226.23$38,627.27
268Mar 2042$1,119.68$106.55$1,226.23$37,507.59
269Apr 2042$1,122.77$103.46$1,226.23$36,384.82
270May 2042$1,125.87$100.36$1,226.23$35,258.95
271Jun 2042$1,128.97$97.26$1,226.23$34,129.98
272Jul 2042$1,132.09$94.14$1,226.23$32,997.89
273Aug 2042$1,135.21$91.02$1,226.23$31,862.68
274Sep 2042$1,138.34$87.89$1,226.23$30,724.34
275Oct 2042$1,141.48$84.75$1,226.23$29,582.86
276Nov 2042$1,144.63$81.60$1,226.23$28,438.23
277Dec 2042$1,147.79$78.44$1,226.23$27,290.44
2042 Total$13,566.96$1,147.8$14,714.76
278Jan 2043$1,150.95$75.28$1,226.23$26,139.49
279Feb 2043$1,154.13$72.10$1,226.23$24,985.36
280Mar 2043$1,157.31$68.92$1,226.23$23,828.05
281Apr 2043$1,160.50$65.73$1,226.23$22,667.55
282May 2043$1,163.71$62.52$1,226.23$21,503.84
283Jun 2043$1,166.92$59.31$1,226.23$20,336.92
284Jul 2043$1,170.13$56.10$1,226.23$19,166.79
285Aug 2043$1,173.36$52.87$1,226.23$17,993.43
286Sep 2043$1,176.60$49.63$1,226.23$16,816.83
287Oct 2043$1,179.84$46.39$1,226.23$15,636.99
288Nov 2043$1,183.10$43.13$1,226.23$14,453.89
289Dec 2043$1,186.36$39.87$1,226.23$13,267.53
2043 Total$14,022.91$691.85$14,714.76
290Jan 2044$1,189.63$36.60$1,226.23$12,077.90
291Feb 2044$1,192.92$33.31$1,226.23$10,884.98
292Mar 2044$1,196.21$30.02$1,226.23$9,688.77
293Apr 2044$1,199.51$26.72$1,226.23$8,489.26
294May 2044$1,202.81$23.42$1,226.23$7,286.45
295Jun 2044$1,206.13$20.10$1,226.23$6,080.32
296Jul 2044$1,209.46$16.77$1,226.23$4,870.86
297Aug 2044$1,212.79$13.44$1,226.23$3,658.07
298Sep 2044$1,216.14$10.09$1,226.23$2,441.93
299Oct 2044$1,219.49$6.74$1,226.23$1,222.44
300Nov 2044$1,222.44$3.37$1,225.81$0.00
2044 Total$13,267.53$220.58$13,488.11
Compare your product with the big 4 banks, or add more products to compare
As seen on