Variable Home Loan (Principal and Interest) (Refinance) from Athena

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
2.84%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,398
Number of Repayments
300
Total Interest Paid
$119,400
Total repayments
$419,400
DatePrincipleInterestPaymentBalance
1Feb 2020$687.79$710.00$1,397.79$299,312.21
2Mar 2020$689.42$708.37$1,397.79$298,622.79
3Apr 2020$691.05$706.74$1,397.79$297,931.74
4May 2020$692.68$705.11$1,397.79$297,239.06
5Jun 2020$694.32$703.47$1,397.79$296,544.74
6Jul 2020$695.97$701.82$1,397.79$295,848.77
7Aug 2020$697.61$700.18$1,397.79$295,151.16
8Sep 2020$699.27$698.52$1,397.79$294,451.89
9Oct 2020$700.92$696.87$1,397.79$293,750.97
10Nov 2020$702.58$695.21$1,397.79$293,048.39
11Dec 2020$704.24$693.55$1,397.79$292,344.15
2020 Total$7,655.85$7,719.84$15,375.69
12Jan 2021$705.91$691.88$1,397.79$291,638.24
13Feb 2021$707.58$690.21$1,397.79$290,930.66
14Mar 2021$709.25$688.54$1,397.79$290,221.41
15Apr 2021$710.93$686.86$1,397.79$289,510.48
16May 2021$712.62$685.17$1,397.79$288,797.86
17Jun 2021$714.30$683.49$1,397.79$288,083.56
18Jul 2021$715.99$681.80$1,397.79$287,367.57
19Aug 2021$717.69$680.10$1,397.79$286,649.88
20Sep 2021$719.39$678.40$1,397.79$285,930.49
21Oct 2021$721.09$676.70$1,397.79$285,209.40
22Nov 2021$722.79$675.00$1,397.79$284,486.61
23Dec 2021$724.51$673.28$1,397.79$283,762.10
2021 Total$8,582.05$8,191.43$16,773.48
24Jan 2022$726.22$671.57$1,397.79$283,035.88
25Feb 2022$727.94$669.85$1,397.79$282,307.94
26Mar 2022$729.66$668.13$1,397.79$281,578.28
27Apr 2022$731.39$666.40$1,397.79$280,846.89
28May 2022$733.12$664.67$1,397.79$280,113.77
29Jun 2022$734.85$662.94$1,397.79$279,378.92
30Jul 2022$736.59$661.20$1,397.79$278,642.33
31Aug 2022$738.34$659.45$1,397.79$277,903.99
32Sep 2022$740.08$657.71$1,397.79$277,163.91
33Oct 2022$741.84$655.95$1,397.79$276,422.07
34Nov 2022$743.59$654.20$1,397.79$275,678.48
35Dec 2022$745.35$652.44$1,397.79$274,933.13
2022 Total$8,828.97$7,944.51$16,773.48
36Jan 2023$747.11$650.68$1,397.79$274,186.02
37Feb 2023$748.88$648.91$1,397.79$273,437.14
38Mar 2023$750.66$647.13$1,397.79$272,686.48
39Apr 2023$752.43$645.36$1,397.79$271,934.05
40May 2023$754.21$643.58$1,397.79$271,179.84
41Jun 2023$756.00$641.79$1,397.79$270,423.84
42Jul 2023$757.79$640.00$1,397.79$269,666.05
43Aug 2023$759.58$638.21$1,397.79$268,906.47
44Sep 2023$761.38$636.41$1,397.79$268,145.09
45Oct 2023$763.18$634.61$1,397.79$267,381.91
46Nov 2023$764.99$632.80$1,397.79$266,616.92
47Dec 2023$766.80$630.99$1,397.79$265,850.12
2023 Total$9,083.01$7,690.47$16,773.48
48Jan 2024$768.61$629.18$1,397.79$265,081.51
49Feb 2024$770.43$627.36$1,397.79$264,311.08
50Mar 2024$772.25$625.54$1,397.79$263,538.83
51Apr 2024$774.08$623.71$1,397.79$262,764.75
52May 2024$775.91$621.88$1,397.79$261,988.84
53Jun 2024$777.75$620.04$1,397.79$261,211.09
54Jul 2024$779.59$618.20$1,397.79$260,431.50
55Aug 2024$781.44$616.35$1,397.79$259,650.06
56Sep 2024$783.28$614.51$1,397.79$258,866.78
57Oct 2024$785.14$612.65$1,397.79$258,081.64
58Nov 2024$787.00$610.79$1,397.79$257,294.64
59Dec 2024$788.86$608.93$1,397.79$256,505.78
2024 Total$9,344.34$7,429.14$16,773.48
60Jan 2025$790.73$607.06$1,397.79$255,715.05
61Feb 2025$792.60$605.19$1,397.79$254,922.45
62Mar 2025$794.47$603.32$1,397.79$254,127.98
63Apr 2025$796.35$601.44$1,397.79$253,331.63
64May 2025$798.24$599.55$1,397.79$252,533.39
65Jun 2025$800.13$597.66$1,397.79$251,733.26
66Jul 2025$802.02$595.77$1,397.79$250,931.24
67Aug 2025$803.92$593.87$1,397.79$250,127.32
68Sep 2025$805.82$591.97$1,397.79$249,321.50
69Oct 2025$807.73$590.06$1,397.79$248,513.77
70Nov 2025$809.64$588.15$1,397.79$247,704.13
71Dec 2025$811.56$586.23$1,397.79$246,892.57
2025 Total$9,613.21$7,160.27$16,773.48
72Jan 2026$813.48$584.31$1,397.79$246,079.09
73Feb 2026$815.40$582.39$1,397.79$245,263.69
74Mar 2026$817.33$580.46$1,397.79$244,446.36
75Apr 2026$819.27$578.52$1,397.79$243,627.09
76May 2026$821.21$576.58$1,397.79$242,805.88
77Jun 2026$823.15$574.64$1,397.79$241,982.73
78Jul 2026$825.10$572.69$1,397.79$241,157.63
79Aug 2026$827.05$570.74$1,397.79$240,330.58
80Sep 2026$829.01$568.78$1,397.79$239,501.57
81Oct 2026$830.97$566.82$1,397.79$238,670.60
82Nov 2026$832.94$564.85$1,397.79$237,837.66
83Dec 2026$834.91$562.88$1,397.79$237,002.75
2026 Total$9,889.82$6,883.66$16,773.48
84Jan 2027$836.88$560.91$1,397.79$236,165.87
85Feb 2027$838.86$558.93$1,397.79$235,327.01
86Mar 2027$840.85$556.94$1,397.79$234,486.16
87Apr 2027$842.84$554.95$1,397.79$233,643.32
88May 2027$844.83$552.96$1,397.79$232,798.49
89Jun 2027$846.83$550.96$1,397.79$231,951.66
90Jul 2027$848.84$548.95$1,397.79$231,102.82
91Aug 2027$850.85$546.94$1,397.79$230,251.97
92Sep 2027$852.86$544.93$1,397.79$229,399.11
93Oct 2027$854.88$542.91$1,397.79$228,544.23
94Nov 2027$856.90$540.89$1,397.79$227,687.33
95Dec 2027$858.93$538.86$1,397.79$226,828.40
2027 Total$10,174.35$6,599.13$16,773.48
96Jan 2028$860.96$536.83$1,397.79$225,967.44
97Feb 2028$863.00$534.79$1,397.79$225,104.44
98Mar 2028$865.04$532.75$1,397.79$224,239.40
99Apr 2028$867.09$530.70$1,397.79$223,372.31
100May 2028$869.14$528.65$1,397.79$222,503.17
101Jun 2028$871.20$526.59$1,397.79$221,631.97
102Jul 2028$873.26$524.53$1,397.79$220,758.71
103Aug 2028$875.33$522.46$1,397.79$219,883.38
104Sep 2028$877.40$520.39$1,397.79$219,005.98
105Oct 2028$879.48$518.31$1,397.79$218,126.50
106Nov 2028$881.56$516.23$1,397.79$217,244.94
107Dec 2028$883.64$514.15$1,397.79$216,361.30
2028 Total$10,467.1$6,306.38$16,773.48
108Jan 2029$885.73$512.06$1,397.79$215,475.57
109Feb 2029$887.83$509.96$1,397.79$214,587.74
110Mar 2029$889.93$507.86$1,397.79$213,697.81
111Apr 2029$892.04$505.75$1,397.79$212,805.77
112May 2029$894.15$503.64$1,397.79$211,911.62
113Jun 2029$896.27$501.52$1,397.79$211,015.35
114Jul 2029$898.39$499.40$1,397.79$210,116.96
115Aug 2029$900.51$497.28$1,397.79$209,216.45
116Sep 2029$902.64$495.15$1,397.79$208,313.81
117Oct 2029$904.78$493.01$1,397.79$207,409.03
118Nov 2029$906.92$490.87$1,397.79$206,502.11
119Dec 2029$909.07$488.72$1,397.79$205,593.04
2029 Total$10,768.26$6,005.22$16,773.48
120Jan 2030$911.22$486.57$1,397.79$204,681.82
121Feb 2030$913.38$484.41$1,397.79$203,768.44
122Mar 2030$915.54$482.25$1,397.79$202,852.90
123Apr 2030$917.70$480.09$1,397.79$201,935.20
124May 2030$919.88$477.91$1,397.79$201,015.32
125Jun 2030$922.05$475.74$1,397.79$200,093.27
126Jul 2030$924.24$473.55$1,397.79$199,169.03
127Aug 2030$926.42$471.37$1,397.79$198,242.61
128Sep 2030$928.62$469.17$1,397.79$197,313.99
129Oct 2030$930.81$466.98$1,397.79$196,383.18
130Nov 2030$933.02$464.77$1,397.79$195,450.16
131Dec 2030$935.22$462.57$1,397.79$194,514.94
2030 Total$11,078.1$5,695.38$16,773.48
132Jan 2031$937.44$460.35$1,397.79$193,577.50
133Feb 2031$939.66$458.13$1,397.79$192,637.84
134Mar 2031$941.88$455.91$1,397.79$191,695.96
135Apr 2031$944.11$453.68$1,397.79$190,751.85
136May 2031$946.34$451.45$1,397.79$189,805.51
137Jun 2031$948.58$449.21$1,397.79$188,856.93
138Jul 2031$950.83$446.96$1,397.79$187,906.10
139Aug 2031$953.08$444.71$1,397.79$186,953.02
140Sep 2031$955.33$442.46$1,397.79$185,997.69
141Oct 2031$957.60$440.19$1,397.79$185,040.09
142Nov 2031$959.86$437.93$1,397.79$184,080.23
143Dec 2031$962.13$435.66$1,397.79$183,118.10
2031 Total$11,396.84$5,376.64$16,773.48
144Jan 2032$964.41$433.38$1,397.79$182,153.69
145Feb 2032$966.69$431.10$1,397.79$181,187.00
146Mar 2032$968.98$428.81$1,397.79$180,218.02
147Apr 2032$971.27$426.52$1,397.79$179,246.75
148May 2032$973.57$424.22$1,397.79$178,273.18
149Jun 2032$975.88$421.91$1,397.79$177,297.30
150Jul 2032$978.19$419.60$1,397.79$176,319.11
151Aug 2032$980.50$417.29$1,397.79$175,338.61
152Sep 2032$982.82$414.97$1,397.79$174,355.79
153Oct 2032$985.15$412.64$1,397.79$173,370.64
154Nov 2032$987.48$410.31$1,397.79$172,383.16
155Dec 2032$989.82$407.97$1,397.79$171,393.34
2032 Total$11,724.76$5,048.72$16,773.48
156Jan 2033$992.16$405.63$1,397.79$170,401.18
157Feb 2033$994.51$403.28$1,397.79$169,406.67
158Mar 2033$996.86$400.93$1,397.79$168,409.81
159Apr 2033$999.22$398.57$1,397.79$167,410.59
160May 2033$1,001.58$396.21$1,397.79$166,409.01
161Jun 2033$1,003.96$393.83$1,397.79$165,405.05
162Jul 2033$1,006.33$391.46$1,397.79$164,398.72
163Aug 2033$1,008.71$389.08$1,397.79$163,390.01
164Sep 2033$1,011.10$386.69$1,397.79$162,378.91
165Oct 2033$1,013.49$384.30$1,397.79$161,365.42
166Nov 2033$1,015.89$381.90$1,397.79$160,349.53
167Dec 2033$1,018.30$379.49$1,397.79$159,331.23
2033 Total$12,062.11$4,711.37$16,773.48
168Jan 2034$1,020.71$377.08$1,397.79$158,310.52
169Feb 2034$1,023.12$374.67$1,397.79$157,287.40
170Mar 2034$1,025.54$372.25$1,397.79$156,261.86
171Apr 2034$1,027.97$369.82$1,397.79$155,233.89
172May 2034$1,030.40$367.39$1,397.79$154,203.49
173Jun 2034$1,032.84$364.95$1,397.79$153,170.65
174Jul 2034$1,035.29$362.50$1,397.79$152,135.36
175Aug 2034$1,037.74$360.05$1,397.79$151,097.62
176Sep 2034$1,040.19$357.60$1,397.79$150,057.43
177Oct 2034$1,042.65$355.14$1,397.79$149,014.78
178Nov 2034$1,045.12$352.67$1,397.79$147,969.66
179Dec 2034$1,047.60$350.19$1,397.79$146,922.06
2034 Total$12,409.17$4,364.31$16,773.48
180Jan 2035$1,050.07$347.72$1,397.79$145,871.99
181Feb 2035$1,052.56$345.23$1,397.79$144,819.43
182Mar 2035$1,055.05$342.74$1,397.79$143,764.38
183Apr 2035$1,057.55$340.24$1,397.79$142,706.83
184May 2035$1,060.05$337.74$1,397.79$141,646.78
185Jun 2035$1,062.56$335.23$1,397.79$140,584.22
186Jul 2035$1,065.07$332.72$1,397.79$139,519.15
187Aug 2035$1,067.59$330.20$1,397.79$138,451.56
188Sep 2035$1,070.12$327.67$1,397.79$137,381.44
189Oct 2035$1,072.65$325.14$1,397.79$136,308.79
190Nov 2035$1,075.19$322.60$1,397.79$135,233.60
191Dec 2035$1,077.74$320.05$1,397.79$134,155.86
2035 Total$12,766.2$4,007.28$16,773.48
192Jan 2036$1,080.29$317.50$1,397.79$133,075.57
193Feb 2036$1,082.84$314.95$1,397.79$131,992.73
194Mar 2036$1,085.41$312.38$1,397.79$130,907.32
195Apr 2036$1,087.98$309.81$1,397.79$129,819.34
196May 2036$1,090.55$307.24$1,397.79$128,728.79
197Jun 2036$1,093.13$304.66$1,397.79$127,635.66
198Jul 2036$1,095.72$302.07$1,397.79$126,539.94
199Aug 2036$1,098.31$299.48$1,397.79$125,441.63
200Sep 2036$1,100.91$296.88$1,397.79$124,340.72
201Oct 2036$1,103.52$294.27$1,397.79$123,237.20
202Nov 2036$1,106.13$291.66$1,397.79$122,131.07
203Dec 2036$1,108.75$289.04$1,397.79$121,022.32
2036 Total$13,133.54$3,639.94$16,773.48
204Jan 2037$1,111.37$286.42$1,397.79$119,910.95
205Feb 2037$1,114.00$283.79$1,397.79$118,796.95
206Mar 2037$1,116.64$281.15$1,397.79$117,680.31
207Apr 2037$1,119.28$278.51$1,397.79$116,561.03
208May 2037$1,121.93$275.86$1,397.79$115,439.10
209Jun 2037$1,124.58$273.21$1,397.79$114,314.52
210Jul 2037$1,127.25$270.54$1,397.79$113,187.27
211Aug 2037$1,129.91$267.88$1,397.79$112,057.36
212Sep 2037$1,132.59$265.20$1,397.79$110,924.77
213Oct 2037$1,135.27$262.52$1,397.79$109,789.50
214Nov 2037$1,137.95$259.84$1,397.79$108,651.55
215Dec 2037$1,140.65$257.14$1,397.79$107,510.90
2037 Total$13,511.42$3,262.06$16,773.48
216Jan 2038$1,143.35$254.44$1,397.79$106,367.55
217Feb 2038$1,146.05$251.74$1,397.79$105,221.50
218Mar 2038$1,148.77$249.02$1,397.79$104,072.73
219Apr 2038$1,151.48$246.31$1,397.79$102,921.25
220May 2038$1,154.21$243.58$1,397.79$101,767.04
221Jun 2038$1,156.94$240.85$1,397.79$100,610.10
222Jul 2038$1,159.68$238.11$1,397.79$99,450.42
223Aug 2038$1,162.42$235.37$1,397.79$98,288.00
224Sep 2038$1,165.18$232.61$1,397.79$97,122.82
225Oct 2038$1,167.93$229.86$1,397.79$95,954.89
226Nov 2038$1,170.70$227.09$1,397.79$94,784.19
227Dec 2038$1,173.47$224.32$1,397.79$93,610.72
2038 Total$13,900.18$2,873.3$16,773.48
228Jan 2039$1,176.24$221.55$1,397.79$92,434.48
229Feb 2039$1,179.03$218.76$1,397.79$91,255.45
230Mar 2039$1,181.82$215.97$1,397.79$90,073.63
231Apr 2039$1,184.62$213.17$1,397.79$88,889.01
232May 2039$1,187.42$210.37$1,397.79$87,701.59
233Jun 2039$1,190.23$207.56$1,397.79$86,511.36
234Jul 2039$1,193.05$204.74$1,397.79$85,318.31
235Aug 2039$1,195.87$201.92$1,397.79$84,122.44
236Sep 2039$1,198.70$199.09$1,397.79$82,923.74
237Oct 2039$1,201.54$196.25$1,397.79$81,722.20
238Nov 2039$1,204.38$193.41$1,397.79$80,517.82
239Dec 2039$1,207.23$190.56$1,397.79$79,310.59
2039 Total$14,300.13$2,473.35$16,773.48
240Jan 2040$1,210.09$187.70$1,397.79$78,100.50
241Feb 2040$1,212.95$184.84$1,397.79$76,887.55
242Mar 2040$1,215.82$181.97$1,397.79$75,671.73
243Apr 2040$1,218.70$179.09$1,397.79$74,453.03
244May 2040$1,221.58$176.21$1,397.79$73,231.45
245Jun 2040$1,224.48$173.31$1,397.79$72,006.97
246Jul 2040$1,227.37$170.42$1,397.79$70,779.60
247Aug 2040$1,230.28$167.51$1,397.79$69,549.32
248Sep 2040$1,233.19$164.60$1,397.79$68,316.13
249Oct 2040$1,236.11$161.68$1,397.79$67,080.02
250Nov 2040$1,239.03$158.76$1,397.79$65,840.99
251Dec 2040$1,241.97$155.82$1,397.79$64,599.02
2040 Total$14,711.57$2,061.91$16,773.48
252Jan 2041$1,244.91$152.88$1,397.79$63,354.11
253Feb 2041$1,247.85$149.94$1,397.79$62,106.26
254Mar 2041$1,250.81$146.98$1,397.79$60,855.45
255Apr 2041$1,253.77$144.02$1,397.79$59,601.68
256May 2041$1,256.73$141.06$1,397.79$58,344.95
257Jun 2041$1,259.71$138.08$1,397.79$57,085.24
258Jul 2041$1,262.69$135.10$1,397.79$55,822.55
259Aug 2041$1,265.68$132.11$1,397.79$54,556.87
260Sep 2041$1,268.67$129.12$1,397.79$53,288.20
261Oct 2041$1,271.67$126.12$1,397.79$52,016.53
262Nov 2041$1,274.68$123.11$1,397.79$50,741.85
263Dec 2041$1,277.70$120.09$1,397.79$49,464.15
2041 Total$15,134.87$1,638.61$16,773.48
264Jan 2042$1,280.72$117.07$1,397.79$48,183.43
265Feb 2042$1,283.76$114.03$1,397.79$46,899.67
266Mar 2042$1,286.79$111.00$1,397.79$45,612.88
267Apr 2042$1,289.84$107.95$1,397.79$44,323.04
268May 2042$1,292.89$104.90$1,397.79$43,030.15
269Jun 2042$1,295.95$101.84$1,397.79$41,734.20
270Jul 2042$1,299.02$98.77$1,397.79$40,435.18
271Aug 2042$1,302.09$95.70$1,397.79$39,133.09
272Sep 2042$1,305.18$92.61$1,397.79$37,827.91
273Oct 2042$1,308.26$89.53$1,397.79$36,519.65
274Nov 2042$1,311.36$86.43$1,397.79$35,208.29
275Dec 2042$1,314.46$83.33$1,397.79$33,893.83
2042 Total$15,570.32$1,203.16$16,773.48
276Jan 2043$1,317.57$80.22$1,397.79$32,576.26
277Feb 2043$1,320.69$77.10$1,397.79$31,255.57
278Mar 2043$1,323.82$73.97$1,397.79$29,931.75
279Apr 2043$1,326.95$70.84$1,397.79$28,604.80
280May 2043$1,330.09$67.70$1,397.79$27,274.71
281Jun 2043$1,333.24$64.55$1,397.79$25,941.47
282Jul 2043$1,336.40$61.39$1,397.79$24,605.07
283Aug 2043$1,339.56$58.23$1,397.79$23,265.51
284Sep 2043$1,342.73$55.06$1,397.79$21,922.78
285Oct 2043$1,345.91$51.88$1,397.79$20,576.87
286Nov 2043$1,349.09$48.70$1,397.79$19,227.78
287Dec 2043$1,352.28$45.51$1,397.79$17,875.50
2043 Total$16,018.33$755.15$16,773.48
288Jan 2044$1,355.48$42.31$1,397.79$16,520.02
289Feb 2044$1,358.69$39.10$1,397.79$15,161.33
290Mar 2044$1,361.91$35.88$1,397.79$13,799.42
291Apr 2044$1,365.13$32.66$1,397.79$12,434.29
292May 2044$1,368.36$29.43$1,397.79$11,065.93
293Jun 2044$1,371.60$26.19$1,397.79$9,694.33
294Jul 2044$1,374.85$22.94$1,397.79$8,319.48
295Aug 2044$1,378.10$19.69$1,397.79$6,941.38
296Sep 2044$1,381.36$16.43$1,397.79$5,560.02
297Oct 2044$1,384.63$13.16$1,397.79$4,175.39
298Nov 2044$1,387.91$9.88$1,397.79$2,787.48
299Dec 2044$1,391.19$6.60$1,397.79$1,396.29
2044 Total$16,479.21$294.27$16,773.48
300Jan 2045$1,394.49$3.30$1,397.79$1.80
2045 Total$1,394.49$3.3$1,397.79
Compare your product with the big 4 banks, or add more products to compare
As seen on