Breakfree Package Equity Manager (Low Doc) ($150k-$250k) from ANZ

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
5.91%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,916
Number of Repayments
300
Total Interest Paid
$274,800
Total repayments
$574,800
DatePrincipleInterestPaymentBalance
1Dec 2019$438.93$1,477.50$1,916.43$299,561.07
2019 Total$438.93$1,477.5$1,916.43
2Jan 2020$441.09$1,475.34$1,916.43$299,119.98
3Feb 2020$443.26$1,473.17$1,916.43$298,676.72
4Mar 2020$445.45$1,470.98$1,916.43$298,231.27
5Apr 2020$447.64$1,468.79$1,916.43$297,783.63
6May 2020$449.85$1,466.58$1,916.43$297,333.78
7Jun 2020$452.06$1,464.37$1,916.43$296,881.72
8Jul 2020$454.29$1,462.14$1,916.43$296,427.43
9Aug 2020$456.52$1,459.91$1,916.43$295,970.91
10Sep 2020$458.77$1,457.66$1,916.43$295,512.14
11Oct 2020$461.03$1,455.40$1,916.43$295,051.11
12Nov 2020$463.30$1,453.13$1,916.43$294,587.81
13Dec 2020$465.59$1,450.84$1,916.43$294,122.22
2020 Total$5,438.85$17,558.31$22,997.16
14Jan 2021$467.88$1,448.55$1,916.43$293,654.34
15Feb 2021$470.18$1,446.25$1,916.43$293,184.16
16Mar 2021$472.50$1,443.93$1,916.43$292,711.66
17Apr 2021$474.83$1,441.60$1,916.43$292,236.83
18May 2021$477.16$1,439.27$1,916.43$291,759.67
19Jun 2021$479.51$1,436.92$1,916.43$291,280.16
20Jul 2021$481.88$1,434.55$1,916.43$290,798.28
21Aug 2021$484.25$1,432.18$1,916.43$290,314.03
22Sep 2021$486.63$1,429.80$1,916.43$289,827.40
23Oct 2021$489.03$1,427.40$1,916.43$289,338.37
24Nov 2021$491.44$1,424.99$1,916.43$288,846.93
25Dec 2021$493.86$1,422.57$1,916.43$288,353.07
2021 Total$5,769.15$17,228.01$22,997.16
26Jan 2022$496.29$1,420.14$1,916.43$287,856.78
27Feb 2022$498.74$1,417.69$1,916.43$287,358.04
28Mar 2022$501.19$1,415.24$1,916.43$286,856.85
29Apr 2022$503.66$1,412.77$1,916.43$286,353.19
30May 2022$506.14$1,410.29$1,916.43$285,847.05
31Jun 2022$508.63$1,407.80$1,916.43$285,338.42
32Jul 2022$511.14$1,405.29$1,916.43$284,827.28
33Aug 2022$513.66$1,402.77$1,916.43$284,313.62
34Sep 2022$516.19$1,400.24$1,916.43$283,797.43
35Oct 2022$518.73$1,397.70$1,916.43$283,278.70
36Nov 2022$521.28$1,395.15$1,916.43$282,757.42
37Dec 2022$523.85$1,392.58$1,916.43$282,233.57
2022 Total$6,119.5$16,877.66$22,997.16
38Jan 2023$526.43$1,390.00$1,916.43$281,707.14
39Feb 2023$529.02$1,387.41$1,916.43$281,178.12
40Mar 2023$531.63$1,384.80$1,916.43$280,646.49
41Apr 2023$534.25$1,382.18$1,916.43$280,112.24
42May 2023$536.88$1,379.55$1,916.43$279,575.36
43Jun 2023$539.52$1,376.91$1,916.43$279,035.84
44Jul 2023$542.18$1,374.25$1,916.43$278,493.66
45Aug 2023$544.85$1,371.58$1,916.43$277,948.81
46Sep 2023$547.53$1,368.90$1,916.43$277,401.28
47Oct 2023$550.23$1,366.20$1,916.43$276,851.05
48Nov 2023$552.94$1,363.49$1,916.43$276,298.11
49Dec 2023$555.66$1,360.77$1,916.43$275,742.45
2023 Total$6,491.12$16,506.04$22,997.16
50Jan 2024$558.40$1,358.03$1,916.43$275,184.05
51Feb 2024$561.15$1,355.28$1,916.43$274,622.90
52Mar 2024$563.91$1,352.52$1,916.43$274,058.99
53Apr 2024$566.69$1,349.74$1,916.43$273,492.30
54May 2024$569.48$1,346.95$1,916.43$272,922.82
55Jun 2024$572.29$1,344.14$1,916.43$272,350.53
56Jul 2024$575.10$1,341.33$1,916.43$271,775.43
57Aug 2024$577.94$1,338.49$1,916.43$271,197.49
58Sep 2024$580.78$1,335.65$1,916.43$270,616.71
59Oct 2024$583.64$1,332.79$1,916.43$270,033.07
60Nov 2024$586.52$1,329.91$1,916.43$269,446.55
61Dec 2024$589.41$1,327.02$1,916.43$268,857.14
2024 Total$6,885.31$16,111.85$22,997.16
62Jan 2025$592.31$1,324.12$1,916.43$268,264.83
63Feb 2025$595.23$1,321.20$1,916.43$267,669.60
64Mar 2025$598.16$1,318.27$1,916.43$267,071.44
65Apr 2025$601.10$1,315.33$1,916.43$266,470.34
66May 2025$604.06$1,312.37$1,916.43$265,866.28
67Jun 2025$607.04$1,309.39$1,916.43$265,259.24
68Jul 2025$610.03$1,306.40$1,916.43$264,649.21
69Aug 2025$613.03$1,303.40$1,916.43$264,036.18
70Sep 2025$616.05$1,300.38$1,916.43$263,420.13
71Oct 2025$619.09$1,297.34$1,916.43$262,801.04
72Nov 2025$622.13$1,294.30$1,916.43$262,178.91
73Dec 2025$625.20$1,291.23$1,916.43$261,553.71
2025 Total$7,303.43$15,693.73$22,997.16
74Jan 2026$628.28$1,288.15$1,916.43$260,925.43
75Feb 2026$631.37$1,285.06$1,916.43$260,294.06
76Mar 2026$634.48$1,281.95$1,916.43$259,659.58
77Apr 2026$637.61$1,278.82$1,916.43$259,021.97
78May 2026$640.75$1,275.68$1,916.43$258,381.22
79Jun 2026$643.90$1,272.53$1,916.43$257,737.32
80Jul 2026$647.07$1,269.36$1,916.43$257,090.25
81Aug 2026$650.26$1,266.17$1,916.43$256,439.99
82Sep 2026$653.46$1,262.97$1,916.43$255,786.53
83Oct 2026$656.68$1,259.75$1,916.43$255,129.85
84Nov 2026$659.92$1,256.51$1,916.43$254,469.93
85Dec 2026$663.17$1,253.26$1,916.43$253,806.76
2026 Total$7,746.95$15,250.21$22,997.16
86Jan 2027$666.43$1,250.00$1,916.43$253,140.33
87Feb 2027$669.71$1,246.72$1,916.43$252,470.62
88Mar 2027$673.01$1,243.42$1,916.43$251,797.61
89Apr 2027$676.33$1,240.10$1,916.43$251,121.28
90May 2027$679.66$1,236.77$1,916.43$250,441.62
91Jun 2027$683.01$1,233.42$1,916.43$249,758.61
92Jul 2027$686.37$1,230.06$1,916.43$249,072.24
93Aug 2027$689.75$1,226.68$1,916.43$248,382.49
94Sep 2027$693.15$1,223.28$1,916.43$247,689.34
95Oct 2027$696.56$1,219.87$1,916.43$246,992.78
96Nov 2027$699.99$1,216.44$1,916.43$246,292.79
97Dec 2027$703.44$1,212.99$1,916.43$245,589.35
2027 Total$8,217.41$14,779.75$22,997.16
98Jan 2028$706.90$1,209.53$1,916.43$244,882.45
99Feb 2028$710.38$1,206.05$1,916.43$244,172.07
100Mar 2028$713.88$1,202.55$1,916.43$243,458.19
101Apr 2028$717.40$1,199.03$1,916.43$242,740.79
102May 2028$720.93$1,195.50$1,916.43$242,019.86
103Jun 2028$724.48$1,191.95$1,916.43$241,295.38
104Jul 2028$728.05$1,188.38$1,916.43$240,567.33
105Aug 2028$731.64$1,184.79$1,916.43$239,835.69
106Sep 2028$735.24$1,181.19$1,916.43$239,100.45
107Oct 2028$738.86$1,177.57$1,916.43$238,361.59
108Nov 2028$742.50$1,173.93$1,916.43$237,619.09
109Dec 2028$746.16$1,170.27$1,916.43$236,872.93
2028 Total$8,716.42$14,280.74$22,997.16
110Jan 2029$749.83$1,166.60$1,916.43$236,123.10
111Feb 2029$753.52$1,162.91$1,916.43$235,369.58
112Mar 2029$757.23$1,159.20$1,916.43$234,612.35
113Apr 2029$760.96$1,155.47$1,916.43$233,851.39
114May 2029$764.71$1,151.72$1,916.43$233,086.68
115Jun 2029$768.48$1,147.95$1,916.43$232,318.20
116Jul 2029$772.26$1,144.17$1,916.43$231,545.94
117Aug 2029$776.07$1,140.36$1,916.43$230,769.87
118Sep 2029$779.89$1,136.54$1,916.43$229,989.98
119Oct 2029$783.73$1,132.70$1,916.43$229,206.25
120Nov 2029$787.59$1,128.84$1,916.43$228,418.66
121Dec 2029$791.47$1,124.96$1,916.43$227,627.19
2029 Total$9,245.74$13,751.42$22,997.16
122Jan 2030$795.37$1,121.06$1,916.43$226,831.82
123Feb 2030$799.28$1,117.15$1,916.43$226,032.54
124Mar 2030$803.22$1,113.21$1,916.43$225,229.32
125Apr 2030$807.18$1,109.25$1,916.43$224,422.14
126May 2030$811.15$1,105.28$1,916.43$223,610.99
127Jun 2030$815.15$1,101.28$1,916.43$222,795.84
128Jul 2030$819.16$1,097.27$1,916.43$221,976.68
129Aug 2030$823.19$1,093.24$1,916.43$221,153.49
130Sep 2030$827.25$1,089.18$1,916.43$220,326.24
131Oct 2030$831.32$1,085.11$1,916.43$219,494.92
132Nov 2030$835.42$1,081.01$1,916.43$218,659.50
133Dec 2030$839.53$1,076.90$1,916.43$217,819.97
2030 Total$9,807.22$13,189.94$22,997.16
134Jan 2031$843.67$1,072.76$1,916.43$216,976.30
135Feb 2031$847.82$1,068.61$1,916.43$216,128.48
136Mar 2031$852.00$1,064.43$1,916.43$215,276.48
137Apr 2031$856.19$1,060.24$1,916.43$214,420.29
138May 2031$860.41$1,056.02$1,916.43$213,559.88
139Jun 2031$864.65$1,051.78$1,916.43$212,695.23
140Jul 2031$868.91$1,047.52$1,916.43$211,826.32
141Aug 2031$873.19$1,043.24$1,916.43$210,953.13
142Sep 2031$877.49$1,038.94$1,916.43$210,075.64
143Oct 2031$881.81$1,034.62$1,916.43$209,193.83
144Nov 2031$886.15$1,030.28$1,916.43$208,307.68
145Dec 2031$890.51$1,025.92$1,916.43$207,417.17
2031 Total$10,402.8$12,594.36$22,997.16
146Jan 2032$894.90$1,021.53$1,916.43$206,522.27
147Feb 2032$899.31$1,017.12$1,916.43$205,622.96
148Mar 2032$903.74$1,012.69$1,916.43$204,719.22
149Apr 2032$908.19$1,008.24$1,916.43$203,811.03
150May 2032$912.66$1,003.77$1,916.43$202,898.37
151Jun 2032$917.16$999.27$1,916.43$201,981.21
152Jul 2032$921.67$994.76$1,916.43$201,059.54
153Aug 2032$926.21$990.22$1,916.43$200,133.33
154Sep 2032$930.77$985.66$1,916.43$199,202.56
155Oct 2032$935.36$981.07$1,916.43$198,267.20
156Nov 2032$939.96$976.47$1,916.43$197,327.24
157Dec 2032$944.59$971.84$1,916.43$196,382.65
2032 Total$11,034.52$11,962.64$22,997.16
158Jan 2033$949.25$967.18$1,916.43$195,433.40
159Feb 2033$953.92$962.51$1,916.43$194,479.48
160Mar 2033$958.62$957.81$1,916.43$193,520.86
161Apr 2033$963.34$953.09$1,916.43$192,557.52
162May 2033$968.08$948.35$1,916.43$191,589.44
163Jun 2033$972.85$943.58$1,916.43$190,616.59
164Jul 2033$977.64$938.79$1,916.43$189,638.95
165Aug 2033$982.46$933.97$1,916.43$188,656.49
166Sep 2033$987.30$929.13$1,916.43$187,669.19
167Oct 2033$992.16$924.27$1,916.43$186,677.03
168Nov 2033$997.05$919.38$1,916.43$185,679.98
169Dec 2033$1,001.96$914.47$1,916.43$184,678.02
2033 Total$11,704.63$11,292.53$22,997.16
170Jan 2034$1,006.89$909.54$1,916.43$183,671.13
171Feb 2034$1,011.85$904.58$1,916.43$182,659.28
172Mar 2034$1,016.83$899.60$1,916.43$181,642.45
173Apr 2034$1,021.84$894.59$1,916.43$180,620.61
174May 2034$1,026.87$889.56$1,916.43$179,593.74
175Jun 2034$1,031.93$884.50$1,916.43$178,561.81
176Jul 2034$1,037.01$879.42$1,916.43$177,524.80
177Aug 2034$1,042.12$874.31$1,916.43$176,482.68
178Sep 2034$1,047.25$869.18$1,916.43$175,435.43
179Oct 2034$1,052.41$864.02$1,916.43$174,383.02
180Nov 2034$1,057.59$858.84$1,916.43$173,325.43
181Dec 2034$1,062.80$853.63$1,916.43$172,262.63
2034 Total$12,415.39$10,581.77$22,997.16
182Jan 2035$1,068.04$848.39$1,916.43$171,194.59
183Feb 2035$1,073.30$843.13$1,916.43$170,121.29
184Mar 2035$1,078.58$837.85$1,916.43$169,042.71
185Apr 2035$1,083.89$832.54$1,916.43$167,958.82
186May 2035$1,089.23$827.20$1,916.43$166,869.59
187Jun 2035$1,094.60$821.83$1,916.43$165,774.99
188Jul 2035$1,099.99$816.44$1,916.43$164,675.00
189Aug 2035$1,105.41$811.02$1,916.43$163,569.59
190Sep 2035$1,110.85$805.58$1,916.43$162,458.74
191Oct 2035$1,116.32$800.11$1,916.43$161,342.42
192Nov 2035$1,121.82$794.61$1,916.43$160,220.60
193Dec 2035$1,127.34$789.09$1,916.43$159,093.26
2035 Total$13,169.37$9,827.79$22,997.16
194Jan 2036$1,132.90$783.53$1,916.43$157,960.36
195Feb 2036$1,138.48$777.95$1,916.43$156,821.88
196Mar 2036$1,144.08$772.35$1,916.43$155,677.80
197Apr 2036$1,149.72$766.71$1,916.43$154,528.08
198May 2036$1,155.38$761.05$1,916.43$153,372.70
199Jun 2036$1,161.07$755.36$1,916.43$152,211.63
200Jul 2036$1,166.79$749.64$1,916.43$151,044.84
201Aug 2036$1,172.53$743.90$1,916.43$149,872.31
202Sep 2036$1,178.31$738.12$1,916.43$148,694.00
203Oct 2036$1,184.11$732.32$1,916.43$147,509.89
204Nov 2036$1,189.94$726.49$1,916.43$146,319.95
205Dec 2036$1,195.80$720.63$1,916.43$145,124.15
2036 Total$13,969.11$9,028.05$22,997.16
206Jan 2037$1,201.69$714.74$1,916.43$143,922.46
207Feb 2037$1,207.61$708.82$1,916.43$142,714.85
208Mar 2037$1,213.56$702.87$1,916.43$141,501.29
209Apr 2037$1,219.54$696.89$1,916.43$140,281.75
210May 2037$1,225.54$690.89$1,916.43$139,056.21
211Jun 2037$1,231.58$684.85$1,916.43$137,824.63
212Jul 2037$1,237.64$678.79$1,916.43$136,586.99
213Aug 2037$1,243.74$672.69$1,916.43$135,343.25
214Sep 2037$1,249.86$666.57$1,916.43$134,093.39
215Oct 2037$1,256.02$660.41$1,916.43$132,837.37
216Nov 2037$1,262.21$654.22$1,916.43$131,575.16
217Dec 2037$1,268.42$648.01$1,916.43$130,306.74
2037 Total$14,817.41$8,179.75$22,997.16
218Jan 2038$1,274.67$641.76$1,916.43$129,032.07
219Feb 2038$1,280.95$635.48$1,916.43$127,751.12
220Mar 2038$1,287.26$629.17$1,916.43$126,463.86
221Apr 2038$1,293.60$622.83$1,916.43$125,170.26
222May 2038$1,299.97$616.46$1,916.43$123,870.29
223Jun 2038$1,306.37$610.06$1,916.43$122,563.92
224Jul 2038$1,312.80$603.63$1,916.43$121,251.12
225Aug 2038$1,319.27$597.16$1,916.43$119,931.85
226Sep 2038$1,325.77$590.66$1,916.43$118,606.08
227Oct 2038$1,332.30$584.13$1,916.43$117,273.78
228Nov 2038$1,338.86$577.57$1,916.43$115,934.92
229Dec 2038$1,345.45$570.98$1,916.43$114,589.47
2038 Total$15,717.27$7,279.89$22,997.16
230Jan 2039$1,352.08$564.35$1,916.43$113,237.39
231Feb 2039$1,358.74$557.69$1,916.43$111,878.65
232Mar 2039$1,365.43$551.00$1,916.43$110,513.22
233Apr 2039$1,372.15$544.28$1,916.43$109,141.07
234May 2039$1,378.91$537.52$1,916.43$107,762.16
235Jun 2039$1,385.70$530.73$1,916.43$106,376.46
236Jul 2039$1,392.53$523.90$1,916.43$104,983.93
237Aug 2039$1,399.38$517.05$1,916.43$103,584.55
238Sep 2039$1,406.28$510.15$1,916.43$102,178.27
239Oct 2039$1,413.20$503.23$1,916.43$100,765.07
240Nov 2039$1,420.16$496.27$1,916.43$99,344.91
241Dec 2039$1,427.16$489.27$1,916.43$97,917.75
2039 Total$16,671.72$6,325.44$22,997.16
242Jan 2040$1,434.19$482.24$1,916.43$96,483.56
243Feb 2040$1,441.25$475.18$1,916.43$95,042.31
244Mar 2040$1,448.35$468.08$1,916.43$93,593.96
245Apr 2040$1,455.48$460.95$1,916.43$92,138.48
246May 2040$1,462.65$453.78$1,916.43$90,675.83
247Jun 2040$1,469.85$446.58$1,916.43$89,205.98
248Jul 2040$1,477.09$439.34$1,916.43$87,728.89
249Aug 2040$1,484.37$432.06$1,916.43$86,244.52
250Sep 2040$1,491.68$424.75$1,916.43$84,752.84
251Oct 2040$1,499.02$417.41$1,916.43$83,253.82
252Nov 2040$1,506.40$410.03$1,916.43$81,747.42
253Dec 2040$1,513.82$402.61$1,916.43$80,233.60
2040 Total$17,684.15$5,313.01$22,997.16
254Jan 2041$1,521.28$395.15$1,916.43$78,712.32
255Feb 2041$1,528.77$387.66$1,916.43$77,183.55
256Mar 2041$1,536.30$380.13$1,916.43$75,647.25
257Apr 2041$1,543.87$372.56$1,916.43$74,103.38
258May 2041$1,551.47$364.96$1,916.43$72,551.91
259Jun 2041$1,559.11$357.32$1,916.43$70,992.80
260Jul 2041$1,566.79$349.64$1,916.43$69,426.01
261Aug 2041$1,574.51$341.92$1,916.43$67,851.50
262Sep 2041$1,582.26$334.17$1,916.43$66,269.24
263Oct 2041$1,590.05$326.38$1,916.43$64,679.19
264Nov 2041$1,597.88$318.55$1,916.43$63,081.31
265Dec 2041$1,605.75$310.68$1,916.43$61,475.56
2041 Total$18,758.04$4,239.12$22,997.16
266Jan 2042$1,613.66$302.77$1,916.43$59,861.90
267Feb 2042$1,621.61$294.82$1,916.43$58,240.29
268Mar 2042$1,629.60$286.83$1,916.43$56,610.69
269Apr 2042$1,637.62$278.81$1,916.43$54,973.07
270May 2042$1,645.69$270.74$1,916.43$53,327.38
271Jun 2042$1,653.79$262.64$1,916.43$51,673.59
272Jul 2042$1,661.94$254.49$1,916.43$50,011.65
273Aug 2042$1,670.12$246.31$1,916.43$48,341.53
274Sep 2042$1,678.35$238.08$1,916.43$46,663.18
275Oct 2042$1,686.61$229.82$1,916.43$44,976.57
276Nov 2042$1,694.92$221.51$1,916.43$43,281.65
277Dec 2042$1,703.27$213.16$1,916.43$41,578.38
2042 Total$19,897.18$3,099.98$22,997.16
278Jan 2043$1,711.66$204.77$1,916.43$39,866.72
279Feb 2043$1,720.09$196.34$1,916.43$38,146.63
280Mar 2043$1,728.56$187.87$1,916.43$36,418.07
281Apr 2043$1,737.07$179.36$1,916.43$34,681.00
282May 2043$1,745.63$170.80$1,916.43$32,935.37
283Jun 2043$1,754.22$162.21$1,916.43$31,181.15
284Jul 2043$1,762.86$153.57$1,916.43$29,418.29
285Aug 2043$1,771.54$144.89$1,916.43$27,646.75
286Sep 2043$1,780.27$136.16$1,916.43$25,866.48
287Oct 2043$1,789.04$127.39$1,916.43$24,077.44
288Nov 2043$1,797.85$118.58$1,916.43$22,279.59
289Dec 2043$1,806.70$109.73$1,916.43$20,472.89
2043 Total$21,105.49$1,891.67$22,997.16
290Jan 2044$1,815.60$100.83$1,916.43$18,657.29
291Feb 2044$1,824.54$91.89$1,916.43$16,832.75
292Mar 2044$1,833.53$82.90$1,916.43$14,999.22
293Apr 2044$1,842.56$73.87$1,916.43$13,156.66
294May 2044$1,851.63$64.80$1,916.43$11,305.03
295Jun 2044$1,860.75$55.68$1,916.43$9,444.28
296Jul 2044$1,869.92$46.51$1,916.43$7,574.36
297Aug 2044$1,879.13$37.30$1,916.43$5,695.23
298Sep 2044$1,888.38$28.05$1,916.43$3,806.85
299Oct 2044$1,897.68$18.75$1,916.43$1,909.17
300Nov 2044$1,907.03$9.40$1,916.43$2.14
2044 Total$20,470.75$609.98$21,080.73
Compare your product with the big 4 banks, or add more products to compare
As seen on