Professional Package Home Loan Fixed (Interest Only) 3 Years from AMP Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
4.33%
Fixed - 3 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,083
Number of Repayments
300
Total Interest Paid
$24,900
Total repayments
$324,900
DatePrincipleInterestPaymentBalance
2019 Total$0$0$0
1Jan 2020$556.18$1,082.50$1,638.68$299,443.82
2Feb 2020$558.19$1,080.49$1,638.68$298,885.63
3Mar 2020$560.20$1,078.48$1,638.68$298,325.43
4Apr 2020$562.22$1,076.46$1,638.68$297,763.21
5May 2020$564.25$1,074.43$1,638.68$297,198.96
6Jun 2020$566.29$1,072.39$1,638.68$296,632.67
7Jul 2020$568.33$1,070.35$1,638.68$296,064.34
8Aug 2020$570.38$1,068.30$1,638.68$295,493.96
9Sep 2020$572.44$1,066.24$1,638.68$294,921.52
10Oct 2020$574.50$1,064.18$1,638.68$294,347.02
11Nov 2020$576.58$1,062.10$1,638.68$293,770.44
12Dec 2020$578.66$1,060.02$1,638.68$293,191.78
2020 Total$6,808.22$12,855.94$19,664.16
13Jan 2021$580.75$1,057.93$1,638.68$292,611.03
14Feb 2021$582.84$1,055.84$1,638.68$292,028.19
15Mar 2021$584.94$1,053.74$1,638.68$291,443.25
16Apr 2021$587.06$1,051.62$1,638.68$290,856.19
17May 2021$589.17$1,049.51$1,638.68$290,267.02
18Jun 2021$591.30$1,047.38$1,638.68$289,675.72
19Jul 2021$593.43$1,045.25$1,638.68$289,082.29
20Aug 2021$595.57$1,043.11$1,638.68$288,486.72
21Sep 2021$597.72$1,040.96$1,638.68$287,889.00
22Oct 2021$599.88$1,038.80$1,638.68$287,289.12
23Nov 2021$602.05$1,036.63$1,638.68$286,687.07
24Dec 2021$604.22$1,034.46$1,638.68$286,082.85
2021 Total$7,108.93$12,555.23$19,664.16
25Jan 2022$606.40$1,032.28$1,638.68$285,476.45
26Feb 2022$608.59$1,030.09$1,638.68$284,867.86
27Mar 2022$610.78$1,027.90$1,638.68$284,257.08
28Apr 2022$612.99$1,025.69$1,638.68$283,644.09
29May 2022$615.20$1,023.48$1,638.68$283,028.89
30Jun 2022$617.42$1,021.26$1,638.68$282,411.47
31Jul 2022$619.65$1,019.03$1,638.68$281,791.82
32Aug 2022$621.88$1,016.80$1,638.68$281,169.94
33Sep 2022$624.13$1,014.55$1,638.68$280,545.81
34Oct 2022$626.38$1,012.30$1,638.68$279,919.43
35Nov 2022$628.64$1,010.04$1,638.68$279,290.79
36Dec 2022$630.91$1,007.77$1,638.68$278,659.88
2022 Total$7,422.97$12,241.19$19,664.16
37Jan 2023$633.18$1,005.50$1,638.68$278,026.70
38Feb 2023$635.47$1,003.21$1,638.68$277,391.23
39Mar 2023$637.76$1,000.92$1,638.68$276,753.47
40Apr 2023$640.06$998.62$1,638.68$276,113.41
41May 2023$642.37$996.31$1,638.68$275,471.04
42Jun 2023$644.69$993.99$1,638.68$274,826.35
43Jul 2023$647.01$991.67$1,638.68$274,179.34
44Aug 2023$649.35$989.33$1,638.68$273,529.99
45Sep 2023$651.69$986.99$1,638.68$272,878.30
46Oct 2023$654.04$984.64$1,638.68$272,224.26
47Nov 2023$656.40$982.28$1,638.68$271,567.86
48Dec 2023$658.77$979.91$1,638.68$270,909.09
2023 Total$7,750.79$11,913.37$19,664.16
49Jan 2024$661.15$977.53$1,638.68$270,247.94
50Feb 2024$663.54$975.14$1,638.68$269,584.40
51Mar 2024$665.93$972.75$1,638.68$268,918.47
52Apr 2024$668.33$970.35$1,638.68$268,250.14
53May 2024$670.74$967.94$1,638.68$267,579.40
54Jun 2024$673.16$965.52$1,638.68$266,906.24
55Jul 2024$675.59$963.09$1,638.68$266,230.65
56Aug 2024$678.03$960.65$1,638.68$265,552.62
57Sep 2024$680.48$958.20$1,638.68$264,872.14
58Oct 2024$682.93$955.75$1,638.68$264,189.21
59Nov 2024$685.40$953.28$1,638.68$263,503.81
60Dec 2024$687.87$950.81$1,638.68$262,815.94
2024 Total$8,093.15$11,571.01$19,664.16
61Jan 2025$690.35$948.33$1,638.68$262,125.59
62Feb 2025$692.84$945.84$1,638.68$261,432.75
63Mar 2025$695.34$943.34$1,638.68$260,737.41
64Apr 2025$697.85$940.83$1,638.68$260,039.56
65May 2025$700.37$938.31$1,638.68$259,339.19
66Jun 2025$702.90$935.78$1,638.68$258,636.29
67Jul 2025$705.43$933.25$1,638.68$257,930.86
68Aug 2025$707.98$930.70$1,638.68$257,222.88
69Sep 2025$710.53$928.15$1,638.68$256,512.35
70Oct 2025$713.10$925.58$1,638.68$255,799.25
71Nov 2025$715.67$923.01$1,638.68$255,083.58
72Dec 2025$718.25$920.43$1,638.68$254,365.33
2025 Total$8,450.61$11,213.55$19,664.16
73Jan 2026$720.85$917.83$1,638.68$253,644.48
74Feb 2026$723.45$915.23$1,638.68$252,921.03
75Mar 2026$726.06$912.62$1,638.68$252,194.97
76Apr 2026$728.68$910.00$1,638.68$251,466.29
77May 2026$731.31$907.37$1,638.68$250,734.98
78Jun 2026$733.94$904.74$1,638.68$250,001.04
79Jul 2026$736.59$902.09$1,638.68$249,264.45
80Aug 2026$739.25$899.43$1,638.68$248,525.20
81Sep 2026$741.92$896.76$1,638.68$247,783.28
82Oct 2026$744.60$894.08$1,638.68$247,038.68
83Nov 2026$747.28$891.40$1,638.68$246,291.40
84Dec 2026$749.98$888.70$1,638.68$245,541.42
2026 Total$8,823.91$10,840.25$19,664.16
85Jan 2027$752.68$886.00$1,638.68$244,788.74
86Feb 2027$755.40$883.28$1,638.68$244,033.34
87Mar 2027$758.13$880.55$1,638.68$243,275.21
88Apr 2027$760.86$877.82$1,638.68$242,514.35
89May 2027$763.61$875.07$1,638.68$241,750.74
90Jun 2027$766.36$872.32$1,638.68$240,984.38
91Jul 2027$769.13$869.55$1,638.68$240,215.25
92Aug 2027$771.90$866.78$1,638.68$239,443.35
93Sep 2027$774.69$863.99$1,638.68$238,668.66
94Oct 2027$777.48$861.20$1,638.68$237,891.18
95Nov 2027$780.29$858.39$1,638.68$237,110.89
96Dec 2027$783.10$855.58$1,638.68$236,327.79
2027 Total$9,213.63$10,450.53$19,664.16
97Jan 2028$785.93$852.75$1,638.68$235,541.86
98Feb 2028$788.77$849.91$1,638.68$234,753.09
99Mar 2028$791.61$847.07$1,638.68$233,961.48
100Apr 2028$794.47$844.21$1,638.68$233,167.01
101May 2028$797.34$841.34$1,638.68$232,369.67
102Jun 2028$800.21$838.47$1,638.68$231,569.46
103Jul 2028$803.10$835.58$1,638.68$230,766.36
104Aug 2028$806.00$832.68$1,638.68$229,960.36
105Sep 2028$808.91$829.77$1,638.68$229,151.45
106Oct 2028$811.83$826.85$1,638.68$228,339.62
107Nov 2028$814.75$823.93$1,638.68$227,524.87
108Dec 2028$817.69$820.99$1,638.68$226,707.18
2028 Total$9,620.61$10,043.55$19,664.16
109Jan 2029$820.64$818.04$1,638.68$225,886.54
110Feb 2029$823.61$815.07$1,638.68$225,062.93
111Mar 2029$826.58$812.10$1,638.68$224,236.35
112Apr 2029$829.56$809.12$1,638.68$223,406.79
113May 2029$832.55$806.13$1,638.68$222,574.24
114Jun 2029$835.56$803.12$1,638.68$221,738.68
115Jul 2029$838.57$800.11$1,638.68$220,900.11
116Aug 2029$841.60$797.08$1,638.68$220,058.51
117Sep 2029$844.64$794.04$1,638.68$219,213.87
118Oct 2029$847.68$791.00$1,638.68$218,366.19
119Nov 2029$850.74$787.94$1,638.68$217,515.45
120Dec 2029$853.81$784.87$1,638.68$216,661.64
2029 Total$10,045.54$9,618.62$19,664.16
121Jan 2030$856.89$781.79$1,638.68$215,804.75
122Feb 2030$859.98$778.70$1,638.68$214,944.77
123Mar 2030$863.09$775.59$1,638.68$214,081.68
124Apr 2030$866.20$772.48$1,638.68$213,215.48
125May 2030$869.33$769.35$1,638.68$212,346.15
126Jun 2030$872.46$766.22$1,638.68$211,473.69
127Jul 2030$875.61$763.07$1,638.68$210,598.08
128Aug 2030$878.77$759.91$1,638.68$209,719.31
129Sep 2030$881.94$756.74$1,638.68$208,837.37
130Oct 2030$885.13$753.55$1,638.68$207,952.24
131Nov 2030$888.32$750.36$1,638.68$207,063.92
132Dec 2030$891.52$747.16$1,638.68$206,172.40
2030 Total$10,489.24$9,174.92$19,664.16
133Jan 2031$894.74$743.94$1,638.68$205,277.66
134Feb 2031$897.97$740.71$1,638.68$204,379.69
135Mar 2031$901.21$737.47$1,638.68$203,478.48
136Apr 2031$904.46$734.22$1,638.68$202,574.02
137May 2031$907.73$730.95$1,638.68$201,666.29
138Jun 2031$911.00$727.68$1,638.68$200,755.29
139Jul 2031$914.29$724.39$1,638.68$199,841.00
140Aug 2031$917.59$721.09$1,638.68$198,923.41
141Sep 2031$920.90$717.78$1,638.68$198,002.51
142Oct 2031$924.22$714.46$1,638.68$197,078.29
143Nov 2031$927.56$711.12$1,638.68$196,150.73
144Dec 2031$930.90$707.78$1,638.68$195,219.83
2031 Total$10,952.57$8,711.59$19,664.16
145Jan 2032$934.26$704.42$1,638.68$194,285.57
146Feb 2032$937.63$701.05$1,638.68$193,347.94
147Mar 2032$941.02$697.66$1,638.68$192,406.92
148Apr 2032$944.41$694.27$1,638.68$191,462.51
149May 2032$947.82$690.86$1,638.68$190,514.69
150Jun 2032$951.24$687.44$1,638.68$189,563.45
151Jul 2032$954.67$684.01$1,638.68$188,608.78
152Aug 2032$958.12$680.56$1,638.68$187,650.66
153Sep 2032$961.57$677.11$1,638.68$186,689.09
154Oct 2032$965.04$673.64$1,638.68$185,724.05
155Nov 2032$968.53$670.15$1,638.68$184,755.52
156Dec 2032$972.02$666.66$1,638.68$183,783.50
2032 Total$11,436.33$8,227.83$19,664.16
157Jan 2033$975.53$663.15$1,638.68$182,807.97
158Feb 2033$979.05$659.63$1,638.68$181,828.92
159Mar 2033$982.58$656.10$1,638.68$180,846.34
160Apr 2033$986.13$652.55$1,638.68$179,860.21
161May 2033$989.68$649.00$1,638.68$178,870.53
162Jun 2033$993.26$645.42$1,638.68$177,877.27
163Jul 2033$996.84$641.84$1,638.68$176,880.43
164Aug 2033$1,000.44$638.24$1,638.68$175,879.99
165Sep 2033$1,004.05$634.63$1,638.68$174,875.94
166Oct 2033$1,007.67$631.01$1,638.68$173,868.27
167Nov 2033$1,011.31$627.37$1,638.68$172,856.96
168Dec 2033$1,014.95$623.73$1,638.68$171,842.01
2033 Total$11,941.49$7,722.67$19,664.16
169Jan 2034$1,018.62$620.06$1,638.68$170,823.39
170Feb 2034$1,022.29$616.39$1,638.68$169,801.10
171Mar 2034$1,025.98$612.70$1,638.68$168,775.12
172Apr 2034$1,029.68$609.00$1,638.68$167,745.44
173May 2034$1,033.40$605.28$1,638.68$166,712.04
174Jun 2034$1,037.13$601.55$1,638.68$165,674.91
175Jul 2034$1,040.87$597.81$1,638.68$164,634.04
176Aug 2034$1,044.63$594.05$1,638.68$163,589.41
177Sep 2034$1,048.39$590.29$1,638.68$162,541.02
178Oct 2034$1,052.18$586.50$1,638.68$161,488.84
179Nov 2034$1,055.97$582.71$1,638.68$160,432.87
180Dec 2034$1,059.78$578.90$1,638.68$159,373.09
2034 Total$12,468.92$7,195.24$19,664.16
181Jan 2035$1,063.61$575.07$1,638.68$158,309.48
182Feb 2035$1,067.45$571.23$1,638.68$157,242.03
183Mar 2035$1,071.30$567.38$1,638.68$156,170.73
184Apr 2035$1,075.16$563.52$1,638.68$155,095.57
185May 2035$1,079.04$559.64$1,638.68$154,016.53
186Jun 2035$1,082.94$555.74$1,638.68$152,933.59
187Jul 2035$1,086.84$551.84$1,638.68$151,846.75
188Aug 2035$1,090.77$547.91$1,638.68$150,755.98
189Sep 2035$1,094.70$543.98$1,638.68$149,661.28
190Oct 2035$1,098.65$540.03$1,638.68$148,562.63
191Nov 2035$1,102.62$536.06$1,638.68$147,460.01
192Dec 2035$1,106.60$532.08$1,638.68$146,353.41
2035 Total$13,019.68$6,644.48$19,664.16
193Jan 2036$1,110.59$528.09$1,638.68$145,242.82
194Feb 2036$1,114.60$524.08$1,638.68$144,128.22
195Mar 2036$1,118.62$520.06$1,638.68$143,009.60
196Apr 2036$1,122.65$516.03$1,638.68$141,886.95
197May 2036$1,126.70$511.98$1,638.68$140,760.25
198Jun 2036$1,130.77$507.91$1,638.68$139,629.48
199Jul 2036$1,134.85$503.83$1,638.68$138,494.63
200Aug 2036$1,138.95$499.73$1,638.68$137,355.68
201Sep 2036$1,143.05$495.63$1,638.68$136,212.63
202Oct 2036$1,147.18$491.50$1,638.68$135,065.45
203Nov 2036$1,151.32$487.36$1,638.68$133,914.13
204Dec 2036$1,155.47$483.21$1,638.68$132,758.66
2036 Total$13,594.75$6,069.41$19,664.16
205Jan 2037$1,159.64$479.04$1,638.68$131,599.02
206Feb 2037$1,163.83$474.85$1,638.68$130,435.19
207Mar 2037$1,168.03$470.65$1,638.68$129,267.16
208Apr 2037$1,172.24$466.44$1,638.68$128,094.92
209May 2037$1,176.47$462.21$1,638.68$126,918.45
210Jun 2037$1,180.72$457.96$1,638.68$125,737.73
211Jul 2037$1,184.98$453.70$1,638.68$124,552.75
212Aug 2037$1,189.25$449.43$1,638.68$123,363.50
213Sep 2037$1,193.54$445.14$1,638.68$122,169.96
214Oct 2037$1,197.85$440.83$1,638.68$120,972.11
215Nov 2037$1,202.17$436.51$1,638.68$119,769.94
216Dec 2037$1,206.51$432.17$1,638.68$118,563.43
2037 Total$14,195.23$5,468.93$19,664.16
217Jan 2038$1,210.86$427.82$1,638.68$117,352.57
218Feb 2038$1,215.23$423.45$1,638.68$116,137.34
219Mar 2038$1,219.62$419.06$1,638.68$114,917.72
220Apr 2038$1,224.02$414.66$1,638.68$113,693.70
221May 2038$1,228.44$410.24$1,638.68$112,465.26
222Jun 2038$1,232.87$405.81$1,638.68$111,232.39
223Jul 2038$1,237.32$401.36$1,638.68$109,995.07
224Aug 2038$1,241.78$396.90$1,638.68$108,753.29
225Sep 2038$1,246.26$392.42$1,638.68$107,507.03
226Oct 2038$1,250.76$387.92$1,638.68$106,256.27
227Nov 2038$1,255.27$383.41$1,638.68$105,001.00
228Dec 2038$1,259.80$378.88$1,638.68$103,741.20
2038 Total$14,822.23$4,841.93$19,664.16
229Jan 2039$1,264.35$374.33$1,638.68$102,476.85
230Feb 2039$1,268.91$369.77$1,638.68$101,207.94
231Mar 2039$1,273.49$365.19$1,638.68$99,934.45
232Apr 2039$1,278.08$360.60$1,638.68$98,656.37
233May 2039$1,282.69$355.99$1,638.68$97,373.68
234Jun 2039$1,287.32$351.36$1,638.68$96,086.36
235Jul 2039$1,291.97$346.71$1,638.68$94,794.39
236Aug 2039$1,296.63$342.05$1,638.68$93,497.76
237Sep 2039$1,301.31$337.37$1,638.68$92,196.45
238Oct 2039$1,306.00$332.68$1,638.68$90,890.45
239Nov 2039$1,310.72$327.96$1,638.68$89,579.73
240Dec 2039$1,315.45$323.23$1,638.68$88,264.28
2039 Total$15,476.92$4,187.24$19,664.16
241Jan 2040$1,320.19$318.49$1,638.68$86,944.09
242Feb 2040$1,324.96$313.72$1,638.68$85,619.13
243Mar 2040$1,329.74$308.94$1,638.68$84,289.39
244Apr 2040$1,334.54$304.14$1,638.68$82,954.85
245May 2040$1,339.35$299.33$1,638.68$81,615.50
246Jun 2040$1,344.18$294.50$1,638.68$80,271.32
247Jul 2040$1,349.03$289.65$1,638.68$78,922.29
248Aug 2040$1,353.90$284.78$1,638.68$77,568.39
249Sep 2040$1,358.79$279.89$1,638.68$76,209.60
250Oct 2040$1,363.69$274.99$1,638.68$74,845.91
251Nov 2040$1,368.61$270.07$1,638.68$73,477.30
252Dec 2040$1,373.55$265.13$1,638.68$72,103.75
2040 Total$16,160.53$3,503.63$19,664.16
253Jan 2041$1,378.51$260.17$1,638.68$70,725.24
254Feb 2041$1,383.48$255.20$1,638.68$69,341.76
255Mar 2041$1,388.47$250.21$1,638.68$67,953.29
256Apr 2041$1,393.48$245.20$1,638.68$66,559.81
257May 2041$1,398.51$240.17$1,638.68$65,161.30
258Jun 2041$1,403.56$235.12$1,638.68$63,757.74
259Jul 2041$1,408.62$230.06$1,638.68$62,349.12
260Aug 2041$1,413.70$224.98$1,638.68$60,935.42
261Sep 2041$1,418.80$219.88$1,638.68$59,516.62
262Oct 2041$1,423.92$214.76$1,638.68$58,092.70
263Nov 2041$1,429.06$209.62$1,638.68$56,663.64
264Dec 2041$1,434.22$204.46$1,638.68$55,229.42
2041 Total$16,874.33$2,789.83$19,664.16
265Jan 2042$1,439.39$199.29$1,638.68$53,790.03
266Feb 2042$1,444.59$194.09$1,638.68$52,345.44
267Mar 2042$1,449.80$188.88$1,638.68$50,895.64
268Apr 2042$1,455.03$183.65$1,638.68$49,440.61
269May 2042$1,460.28$178.40$1,638.68$47,980.33
270Jun 2042$1,465.55$173.13$1,638.68$46,514.78
271Jul 2042$1,470.84$167.84$1,638.68$45,043.94
272Aug 2042$1,476.15$162.53$1,638.68$43,567.79
273Sep 2042$1,481.47$157.21$1,638.68$42,086.32
274Oct 2042$1,486.82$151.86$1,638.68$40,599.50
275Nov 2042$1,492.18$146.50$1,638.68$39,107.32
276Dec 2042$1,497.57$141.11$1,638.68$37,609.75
2042 Total$17,619.67$2,044.49$19,664.16
277Jan 2043$1,502.97$135.71$1,638.68$36,106.78
278Feb 2043$1,508.39$130.29$1,638.68$34,598.39
279Mar 2043$1,513.84$124.84$1,638.68$33,084.55
280Apr 2043$1,519.30$119.38$1,638.68$31,565.25
281May 2043$1,524.78$113.90$1,638.68$30,040.47
282Jun 2043$1,530.28$108.40$1,638.68$28,510.19
283Jul 2043$1,535.81$102.87$1,638.68$26,974.38
284Aug 2043$1,541.35$97.33$1,638.68$25,433.03
285Sep 2043$1,546.91$91.77$1,638.68$23,886.12
286Oct 2043$1,552.49$86.19$1,638.68$22,333.63
287Nov 2043$1,558.09$80.59$1,638.68$20,775.54
288Dec 2043$1,563.71$74.97$1,638.68$19,211.83
2043 Total$18,397.92$1,266.24$19,664.16
289Jan 2044$1,569.36$69.32$1,638.68$17,642.47
290Feb 2044$1,575.02$63.66$1,638.68$16,067.45
291Mar 2044$1,580.70$57.98$1,638.68$14,486.75
292Apr 2044$1,586.41$52.27$1,638.68$12,900.34
293May 2044$1,592.13$46.55$1,638.68$11,308.21
294Jun 2044$1,597.88$40.80$1,638.68$9,710.33
295Jul 2044$1,603.64$35.04$1,638.68$8,106.69
296Aug 2044$1,609.43$29.25$1,638.68$6,497.26
297Sep 2044$1,615.24$23.44$1,638.68$4,882.02
298Oct 2044$1,621.06$17.62$1,638.68$3,260.96
299Nov 2044$1,626.91$11.77$1,638.68$1,634.05
300Dec 2044$1,632.78$5.90$1,638.68$1.27
2044 Total$19,210.56$453.6$19,664.16
Compare your product with the big 4 banks, or add more products to compare
As seen on