SmartSaver Fixed Investment Loan (Interest Only) 3 Years from Adelaide Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
3.41%
Fixed - 3 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$710
Number of Repayments
300
Total Interest Paid
$-37,000
Total repayments
$213,000
DatePrincipleInterestPaymentBalance
2019 Total$0$0$0
1Jan 2020$529.10$710.42$1,239.52$249,470.90
2Feb 2020$530.61$708.91$1,239.52$248,940.29
3Mar 2020$532.11$707.41$1,239.52$248,408.18
4Apr 2020$533.63$705.89$1,239.52$247,874.55
5May 2020$535.14$704.38$1,239.52$247,339.41
6Jun 2020$536.66$702.86$1,239.52$246,802.75
7Jul 2020$538.19$701.33$1,239.52$246,264.56
8Aug 2020$539.72$699.80$1,239.52$245,724.84
9Sep 2020$541.25$698.27$1,239.52$245,183.59
10Oct 2020$542.79$696.73$1,239.52$244,640.80
11Nov 2020$544.33$695.19$1,239.52$244,096.47
12Dec 2020$545.88$693.64$1,239.52$243,550.59
2020 Total$6,449.41$8,424.83$14,874.24
13Jan 2021$547.43$692.09$1,239.52$243,003.16
14Feb 2021$548.99$690.53$1,239.52$242,454.17
15Mar 2021$550.55$688.97$1,239.52$241,903.62
16Apr 2021$552.11$687.41$1,239.52$241,351.51
17May 2021$553.68$685.84$1,239.52$240,797.83
18Jun 2021$555.25$684.27$1,239.52$240,242.58
19Jul 2021$556.83$682.69$1,239.52$239,685.75
20Aug 2021$558.41$681.11$1,239.52$239,127.34
21Sep 2021$560.00$679.52$1,239.52$238,567.34
22Oct 2021$561.59$677.93$1,239.52$238,005.75
23Nov 2021$563.19$676.33$1,239.52$237,442.56
24Dec 2021$564.79$674.73$1,239.52$236,877.77
2021 Total$6,672.82$8,201.42$14,874.24
25Jan 2022$566.39$673.13$1,239.52$236,311.38
26Feb 2022$568.00$671.52$1,239.52$235,743.38
27Mar 2022$569.62$669.90$1,239.52$235,173.76
28Apr 2022$571.23$668.29$1,239.52$234,602.53
29May 2022$572.86$666.66$1,239.52$234,029.67
30Jun 2022$574.49$665.03$1,239.52$233,455.18
31Jul 2022$576.12$663.40$1,239.52$232,879.06
32Aug 2022$577.76$661.76$1,239.52$232,301.30
33Sep 2022$579.40$660.12$1,239.52$231,721.90
34Oct 2022$581.04$658.48$1,239.52$231,140.86
35Nov 2022$582.69$656.83$1,239.52$230,558.17
36Dec 2022$584.35$655.17$1,239.52$229,973.82
2022 Total$6,903.95$7,970.29$14,874.24
37Jan 2023$586.01$653.51$1,239.52$229,387.81
38Feb 2023$587.68$651.84$1,239.52$228,800.13
39Mar 2023$589.35$650.17$1,239.52$228,210.78
40Apr 2023$591.02$648.50$1,239.52$227,619.76
41May 2023$592.70$646.82$1,239.52$227,027.06
42Jun 2023$594.38$645.14$1,239.52$226,432.68
43Jul 2023$596.07$643.45$1,239.52$225,836.61
44Aug 2023$597.77$641.75$1,239.52$225,238.84
45Sep 2023$599.47$640.05$1,239.52$224,639.37
46Oct 2023$601.17$638.35$1,239.52$224,038.20
47Nov 2023$602.88$636.64$1,239.52$223,435.32
48Dec 2023$604.59$634.93$1,239.52$222,830.73
2023 Total$7,143.09$7,731.15$14,874.24
49Jan 2024$606.31$633.21$1,239.52$222,224.42
50Feb 2024$608.03$631.49$1,239.52$221,616.39
51Mar 2024$609.76$629.76$1,239.52$221,006.63
52Apr 2024$611.49$628.03$1,239.52$220,395.14
53May 2024$613.23$626.29$1,239.52$219,781.91
54Jun 2024$614.97$624.55$1,239.52$219,166.94
55Jul 2024$616.72$622.80$1,239.52$218,550.22
56Aug 2024$618.47$621.05$1,239.52$217,931.75
57Sep 2024$620.23$619.29$1,239.52$217,311.52
58Oct 2024$621.99$617.53$1,239.52$216,689.53
59Nov 2024$623.76$615.76$1,239.52$216,065.77
60Dec 2024$625.53$613.99$1,239.52$215,440.24
2024 Total$7,390.49$7,483.75$14,874.24
61Jan 2025$627.31$612.21$1,239.52$214,812.93
62Feb 2025$629.09$610.43$1,239.52$214,183.84
63Mar 2025$630.88$608.64$1,239.52$213,552.96
64Apr 2025$632.67$606.85$1,239.52$212,920.29
65May 2025$634.47$605.05$1,239.52$212,285.82
66Jun 2025$636.27$603.25$1,239.52$211,649.55
67Jul 2025$638.08$601.44$1,239.52$211,011.47
68Aug 2025$639.90$599.62$1,239.52$210,371.57
69Sep 2025$641.71$597.81$1,239.52$209,729.86
70Oct 2025$643.54$595.98$1,239.52$209,086.32
71Nov 2025$645.37$594.15$1,239.52$208,440.95
72Dec 2025$647.20$592.32$1,239.52$207,793.75
2025 Total$7,646.49$7,227.75$14,874.24
73Jan 2026$649.04$590.48$1,239.52$207,144.71
74Feb 2026$650.88$588.64$1,239.52$206,493.83
75Mar 2026$652.73$586.79$1,239.52$205,841.10
76Apr 2026$654.59$584.93$1,239.52$205,186.51
77May 2026$656.45$583.07$1,239.52$204,530.06
78Jun 2026$658.31$581.21$1,239.52$203,871.75
79Jul 2026$660.18$579.34$1,239.52$203,211.57
80Aug 2026$662.06$577.46$1,239.52$202,549.51
81Sep 2026$663.94$575.58$1,239.52$201,885.57
82Oct 2026$665.83$573.69$1,239.52$201,219.74
83Nov 2026$667.72$571.80$1,239.52$200,552.02
84Dec 2026$669.62$569.90$1,239.52$199,882.40
2026 Total$7,911.35$6,962.89$14,874.24
85Jan 2027$671.52$568.00$1,239.52$199,210.88
86Feb 2027$673.43$566.09$1,239.52$198,537.45
87Mar 2027$675.34$564.18$1,239.52$197,862.11
88Apr 2027$677.26$562.26$1,239.52$197,184.85
89May 2027$679.19$560.33$1,239.52$196,505.66
90Jun 2027$681.12$558.40$1,239.52$195,824.54
91Jul 2027$683.05$556.47$1,239.52$195,141.49
92Aug 2027$684.99$554.53$1,239.52$194,456.50
93Sep 2027$686.94$552.58$1,239.52$193,769.56
94Oct 2027$688.89$550.63$1,239.52$193,080.67
95Nov 2027$690.85$548.67$1,239.52$192,389.82
96Dec 2027$692.81$546.71$1,239.52$191,697.01
2027 Total$8,185.39$6,688.85$14,874.24
97Jan 2028$694.78$544.74$1,239.52$191,002.23
98Feb 2028$696.76$542.76$1,239.52$190,305.47
99Mar 2028$698.74$540.78$1,239.52$189,606.73
100Apr 2028$700.72$538.80$1,239.52$188,906.01
101May 2028$702.71$536.81$1,239.52$188,203.30
102Jun 2028$704.71$534.81$1,239.52$187,498.59
103Jul 2028$706.71$532.81$1,239.52$186,791.88
104Aug 2028$708.72$530.80$1,239.52$186,083.16
105Sep 2028$710.73$528.79$1,239.52$185,372.43
106Oct 2028$712.75$526.77$1,239.52$184,659.68
107Nov 2028$714.78$524.74$1,239.52$183,944.90
108Dec 2028$716.81$522.71$1,239.52$183,228.09
2028 Total$8,468.92$6,405.32$14,874.24
109Jan 2029$718.85$520.67$1,239.52$182,509.24
110Feb 2029$720.89$518.63$1,239.52$181,788.35
111Mar 2029$722.94$516.58$1,239.52$181,065.41
112Apr 2029$724.99$514.53$1,239.52$180,340.42
113May 2029$727.05$512.47$1,239.52$179,613.37
114Jun 2029$729.12$510.40$1,239.52$178,884.25
115Jul 2029$731.19$508.33$1,239.52$178,153.06
116Aug 2029$733.27$506.25$1,239.52$177,419.79
117Sep 2029$735.35$504.17$1,239.52$176,684.44
118Oct 2029$737.44$502.08$1,239.52$175,947.00
119Nov 2029$739.54$499.98$1,239.52$175,207.46
120Dec 2029$741.64$497.88$1,239.52$174,465.82
2029 Total$8,762.27$6,111.97$14,874.24
121Jan 2030$743.75$495.77$1,239.52$173,722.07
122Feb 2030$745.86$493.66$1,239.52$172,976.21
123Mar 2030$747.98$491.54$1,239.52$172,228.23
124Apr 2030$750.10$489.42$1,239.52$171,478.13
125May 2030$752.24$487.28$1,239.52$170,725.89
126Jun 2030$754.37$485.15$1,239.52$169,971.52
127Jul 2030$756.52$483.00$1,239.52$169,215.00
128Aug 2030$758.67$480.85$1,239.52$168,456.33
129Sep 2030$760.82$478.70$1,239.52$167,695.51
130Oct 2030$762.99$476.53$1,239.52$166,932.52
131Nov 2030$765.15$474.37$1,239.52$166,167.37
132Dec 2030$767.33$472.19$1,239.52$165,400.04
2030 Total$9,065.78$5,808.46$14,874.24
133Jan 2031$769.51$470.01$1,239.52$164,630.53
134Feb 2031$771.69$467.83$1,239.52$163,858.84
135Mar 2031$773.89$465.63$1,239.52$163,084.95
136Apr 2031$776.09$463.43$1,239.52$162,308.86
137May 2031$778.29$461.23$1,239.52$161,530.57
138Jun 2031$780.50$459.02$1,239.52$160,750.07
139Jul 2031$782.72$456.80$1,239.52$159,967.35
140Aug 2031$784.95$454.57$1,239.52$159,182.40
141Sep 2031$787.18$452.34$1,239.52$158,395.22
142Oct 2031$789.41$450.11$1,239.52$157,605.81
143Nov 2031$791.66$447.86$1,239.52$156,814.15
144Dec 2031$793.91$445.61$1,239.52$156,020.24
2031 Total$9,379.8$5,494.44$14,874.24
145Jan 2032$796.16$443.36$1,239.52$155,224.08
146Feb 2032$798.42$441.10$1,239.52$154,425.66
147Mar 2032$800.69$438.83$1,239.52$153,624.97
148Apr 2032$802.97$436.55$1,239.52$152,822.00
149May 2032$805.25$434.27$1,239.52$152,016.75
150Jun 2032$807.54$431.98$1,239.52$151,209.21
151Jul 2032$809.83$429.69$1,239.52$150,399.38
152Aug 2032$812.14$427.38$1,239.52$149,587.24
153Sep 2032$814.44$425.08$1,239.52$148,772.80
154Oct 2032$816.76$422.76$1,239.52$147,956.04
155Nov 2032$819.08$420.44$1,239.52$147,136.96
156Dec 2032$821.41$418.11$1,239.52$146,315.55
2032 Total$9,704.69$5,169.55$14,874.24
157Jan 2033$823.74$415.78$1,239.52$145,491.81
158Feb 2033$826.08$413.44$1,239.52$144,665.73
159Mar 2033$828.43$411.09$1,239.52$143,837.30
160Apr 2033$830.78$408.74$1,239.52$143,006.52
161May 2033$833.14$406.38$1,239.52$142,173.38
162Jun 2033$835.51$404.01$1,239.52$141,337.87
163Jul 2033$837.88$401.64$1,239.52$140,499.99
164Aug 2033$840.27$399.25$1,239.52$139,659.72
165Sep 2033$842.65$396.87$1,239.52$138,817.07
166Oct 2033$845.05$394.47$1,239.52$137,972.02
167Nov 2033$847.45$392.07$1,239.52$137,124.57
168Dec 2033$849.86$389.66$1,239.52$136,274.71
2033 Total$10,040.84$4,833.4$14,874.24
169Jan 2034$852.27$387.25$1,239.52$135,422.44
170Feb 2034$854.69$384.83$1,239.52$134,567.75
171Mar 2034$857.12$382.40$1,239.52$133,710.63
172Apr 2034$859.56$379.96$1,239.52$132,851.07
173May 2034$862.00$377.52$1,239.52$131,989.07
174Jun 2034$864.45$375.07$1,239.52$131,124.62
175Jul 2034$866.91$372.61$1,239.52$130,257.71
176Aug 2034$869.37$370.15$1,239.52$129,388.34
177Sep 2034$871.84$367.68$1,239.52$128,516.50
178Oct 2034$874.32$365.20$1,239.52$127,642.18
179Nov 2034$876.80$362.72$1,239.52$126,765.38
180Dec 2034$879.30$360.22$1,239.52$125,886.08
2034 Total$10,388.63$4,485.61$14,874.24
181Jan 2035$881.79$357.73$1,239.52$125,004.29
182Feb 2035$884.30$355.22$1,239.52$124,119.99
183Mar 2035$886.81$352.71$1,239.52$123,233.18
184Apr 2035$889.33$350.19$1,239.52$122,343.85
185May 2035$891.86$347.66$1,239.52$121,451.99
186Jun 2035$894.39$345.13$1,239.52$120,557.60
187Jul 2035$896.94$342.58$1,239.52$119,660.66
188Aug 2035$899.48$340.04$1,239.52$118,761.18
189Sep 2035$902.04$337.48$1,239.52$117,859.14
190Oct 2035$904.60$334.92$1,239.52$116,954.54
191Nov 2035$907.17$332.35$1,239.52$116,047.37
192Dec 2035$909.75$329.77$1,239.52$115,137.62
2035 Total$10,748.46$4,125.78$14,874.24
193Jan 2036$912.34$327.18$1,239.52$114,225.28
194Feb 2036$914.93$324.59$1,239.52$113,310.35
195Mar 2036$917.53$321.99$1,239.52$112,392.82
196Apr 2036$920.14$319.38$1,239.52$111,472.68
197May 2036$922.75$316.77$1,239.52$110,549.93
198Jun 2036$925.37$314.15$1,239.52$109,624.56
199Jul 2036$928.00$311.52$1,239.52$108,696.56
200Aug 2036$930.64$308.88$1,239.52$107,765.92
201Sep 2036$933.29$306.23$1,239.52$106,832.63
202Oct 2036$935.94$303.58$1,239.52$105,896.69
203Nov 2036$938.60$300.92$1,239.52$104,958.09
204Dec 2036$941.26$298.26$1,239.52$104,016.83
2036 Total$11,120.79$3,753.45$14,874.24
205Jan 2037$943.94$295.58$1,239.52$103,072.89
206Feb 2037$946.62$292.90$1,239.52$102,126.27
207Mar 2037$949.31$290.21$1,239.52$101,176.96
208Apr 2037$952.01$287.51$1,239.52$100,224.95
209May 2037$954.71$284.81$1,239.52$99,270.24
210Jun 2037$957.43$282.09$1,239.52$98,312.81
211Jul 2037$960.15$279.37$1,239.52$97,352.66
212Aug 2037$962.88$276.64$1,239.52$96,389.78
213Sep 2037$965.61$273.91$1,239.52$95,424.17
214Oct 2037$968.36$271.16$1,239.52$94,455.81
215Nov 2037$971.11$268.41$1,239.52$93,484.70
216Dec 2037$973.87$265.65$1,239.52$92,510.83
2037 Total$11,506$3,368.24$14,874.24
217Jan 2038$976.64$262.88$1,239.52$91,534.19
218Feb 2038$979.41$260.11$1,239.52$90,554.78
219Mar 2038$982.19$257.33$1,239.52$89,572.59
220Apr 2038$984.98$254.54$1,239.52$88,587.61
221May 2038$987.78$251.74$1,239.52$87,599.83
222Jun 2038$990.59$248.93$1,239.52$86,609.24
223Jul 2038$993.41$246.11$1,239.52$85,615.83
224Aug 2038$996.23$243.29$1,239.52$84,619.60
225Sep 2038$999.06$240.46$1,239.52$83,620.54
226Oct 2038$1,001.90$237.62$1,239.52$82,618.64
227Nov 2038$1,004.75$234.77$1,239.52$81,613.89
228Dec 2038$1,007.60$231.92$1,239.52$80,606.29
2038 Total$11,904.54$2,969.7$14,874.24
229Jan 2039$1,010.46$229.06$1,239.52$79,595.83
230Feb 2039$1,013.34$226.18$1,239.52$78,582.49
231Mar 2039$1,016.21$223.31$1,239.52$77,566.28
232Apr 2039$1,019.10$220.42$1,239.52$76,547.18
233May 2039$1,022.00$217.52$1,239.52$75,525.18
234Jun 2039$1,024.90$214.62$1,239.52$74,500.28
235Jul 2039$1,027.82$211.70$1,239.52$73,472.46
236Aug 2039$1,030.74$208.78$1,239.52$72,441.72
237Sep 2039$1,033.66$205.86$1,239.52$71,408.06
238Oct 2039$1,036.60$202.92$1,239.52$70,371.46
239Nov 2039$1,039.55$199.97$1,239.52$69,331.91
240Dec 2039$1,042.50$197.02$1,239.52$68,289.41
2039 Total$12,316.88$2,557.36$14,874.24
241Jan 2040$1,045.46$194.06$1,239.52$67,243.95
242Feb 2040$1,048.44$191.08$1,239.52$66,195.51
243Mar 2040$1,051.41$188.11$1,239.52$65,144.10
244Apr 2040$1,054.40$185.12$1,239.52$64,089.70
245May 2040$1,057.40$182.12$1,239.52$63,032.30
246Jun 2040$1,060.40$179.12$1,239.52$61,971.90
247Jul 2040$1,063.42$176.10$1,239.52$60,908.48
248Aug 2040$1,066.44$173.08$1,239.52$59,842.04
249Sep 2040$1,069.47$170.05$1,239.52$58,772.57
250Oct 2040$1,072.51$167.01$1,239.52$57,700.06
251Nov 2040$1,075.56$163.96$1,239.52$56,624.50
252Dec 2040$1,078.61$160.91$1,239.52$55,545.89
2040 Total$12,743.52$2,130.72$14,874.24
253Jan 2041$1,081.68$157.84$1,239.52$54,464.21
254Feb 2041$1,084.75$154.77$1,239.52$53,379.46
255Mar 2041$1,087.83$151.69$1,239.52$52,291.63
256Apr 2041$1,090.92$148.60$1,239.52$51,200.71
257May 2041$1,094.02$145.50$1,239.52$50,106.69
258Jun 2041$1,097.13$142.39$1,239.52$49,009.56
259Jul 2041$1,100.25$139.27$1,239.52$47,909.31
260Aug 2041$1,103.38$136.14$1,239.52$46,805.93
261Sep 2041$1,106.51$133.01$1,239.52$45,699.42
262Oct 2041$1,109.66$129.86$1,239.52$44,589.76
263Nov 2041$1,112.81$126.71$1,239.52$43,476.95
264Dec 2041$1,115.97$123.55$1,239.52$42,360.98
2041 Total$13,184.91$1,689.33$14,874.24
265Jan 2042$1,119.14$120.38$1,239.52$41,241.84
266Feb 2042$1,122.32$117.20$1,239.52$40,119.52
267Mar 2042$1,125.51$114.01$1,239.52$38,994.01
268Apr 2042$1,128.71$110.81$1,239.52$37,865.30
269May 2042$1,131.92$107.60$1,239.52$36,733.38
270Jun 2042$1,135.14$104.38$1,239.52$35,598.24
271Jul 2042$1,138.36$101.16$1,239.52$34,459.88
272Aug 2042$1,141.60$97.92$1,239.52$33,318.28
273Sep 2042$1,144.84$94.68$1,239.52$32,173.44
274Oct 2042$1,148.09$91.43$1,239.52$31,025.35
275Nov 2042$1,151.36$88.16$1,239.52$29,873.99
276Dec 2042$1,154.63$84.89$1,239.52$28,719.36
2042 Total$13,641.62$1,232.62$14,874.24
277Jan 2043$1,157.91$81.61$1,239.52$27,561.45
278Feb 2043$1,161.20$78.32$1,239.52$26,400.25
279Mar 2043$1,164.50$75.02$1,239.52$25,235.75
280Apr 2043$1,167.81$71.71$1,239.52$24,067.94
281May 2043$1,171.13$68.39$1,239.52$22,896.81
282Jun 2043$1,174.45$65.07$1,239.52$21,722.36
283Jul 2043$1,177.79$61.73$1,239.52$20,544.57
284Aug 2043$1,181.14$58.38$1,239.52$19,363.43
285Sep 2043$1,184.50$55.02$1,239.52$18,178.93
286Oct 2043$1,187.86$51.66$1,239.52$16,991.07
287Nov 2043$1,191.24$48.28$1,239.52$15,799.83
288Dec 2043$1,194.62$44.90$1,239.52$14,605.21
2043 Total$14,114.15$760.09$14,874.24
289Jan 2044$1,198.02$41.50$1,239.52$13,407.19
290Feb 2044$1,201.42$38.10$1,239.52$12,205.77
291Mar 2044$1,204.84$34.68$1,239.52$11,000.93
292Apr 2044$1,208.26$31.26$1,239.52$9,792.67
293May 2044$1,211.69$27.83$1,239.52$8,580.98
294Jun 2044$1,215.14$24.38$1,239.52$7,365.84
295Jul 2044$1,218.59$20.93$1,239.52$6,147.25
296Aug 2044$1,222.05$17.47$1,239.52$4,925.20
297Sep 2044$1,225.52$14.00$1,239.52$3,699.68
298Oct 2044$1,229.01$10.51$1,239.52$2,470.67
299Nov 2044$1,232.50$7.02$1,239.52$1,238.17
300Dec 2044$1,236.00$3.52$1,239.52$2.17
2044 Total$14,603.04$271.2$14,874.24
Compare your product with the big 4 banks, or add more products to compare
As seen on