Select Basic Home Loan Fixed (Principal and Interest) 3 Years (LVR < 80%) from Aussie

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
3.08%
Fixed - 3 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,196
Number of Repayments
300
Total Interest Paid
$108,800
Total repayments
$358,800
DatePrincipleInterestPaymentBalance
1Oct 2019$554.29$641.67$1,195.96$249,445.71
2Nov 2019$555.72$640.24$1,195.96$248,889.99
3Dec 2019$557.14$638.82$1,195.96$248,332.85
2019 Total$1,667.15$1,920.73$3,587.88
4Jan 2020$558.57$637.39$1,195.96$247,774.28
5Feb 2020$560.01$635.95$1,195.96$247,214.27
6Mar 2020$561.44$634.52$1,195.96$246,652.83
7Apr 2020$562.88$633.08$1,195.96$246,089.95
8May 2020$564.33$631.63$1,195.96$245,525.62
9Jun 2020$565.78$630.18$1,195.96$244,959.84
10Jul 2020$567.23$628.73$1,195.96$244,392.61
11Aug 2020$568.69$627.27$1,195.96$243,823.92
12Sep 2020$570.15$625.81$1,195.96$243,253.77
13Oct 2020$571.61$624.35$1,195.96$242,682.16
14Nov 2020$573.08$622.88$1,195.96$242,109.08
15Dec 2020$574.55$621.41$1,195.96$241,534.53
2020 Total$6,798.32$7,553.2$14,351.52
16Jan 2021$576.02$619.94$1,195.96$240,958.51
17Feb 2021$577.50$618.46$1,195.96$240,381.01
18Mar 2021$578.98$616.98$1,195.96$239,802.03
19Apr 2021$580.47$615.49$1,195.96$239,221.56
20May 2021$581.96$614.00$1,195.96$238,639.60
21Jun 2021$583.45$612.51$1,195.96$238,056.15
22Jul 2021$584.95$611.01$1,195.96$237,471.20
23Aug 2021$586.45$609.51$1,195.96$236,884.75
24Sep 2021$587.96$608.00$1,195.96$236,296.79
25Oct 2021$589.46$606.50$1,195.96$235,707.33
26Nov 2021$590.98$604.98$1,195.96$235,116.35
27Dec 2021$592.49$603.47$1,195.96$234,523.86
2021 Total$7,010.67$7,340.85$14,351.52
28Jan 2022$594.02$601.94$1,195.96$233,929.84
29Feb 2022$595.54$600.42$1,195.96$233,334.30
30Mar 2022$597.07$598.89$1,195.96$232,737.23
31Apr 2022$598.60$597.36$1,195.96$232,138.63
32May 2022$600.14$595.82$1,195.96$231,538.49
33Jun 2022$601.68$594.28$1,195.96$230,936.81
34Jul 2022$603.22$592.74$1,195.96$230,333.59
35Aug 2022$604.77$591.19$1,195.96$229,728.82
36Sep 2022$606.32$589.64$1,195.96$229,122.50
37Oct 2022$607.88$588.08$1,195.96$228,514.62
38Nov 2022$609.44$586.52$1,195.96$227,905.18
39Dec 2022$611.00$584.96$1,195.96$227,294.18
2022 Total$7,229.68$7,121.84$14,351.52
40Jan 2023$612.57$583.39$1,195.96$226,681.61
41Feb 2023$614.14$581.82$1,195.96$226,067.47
42Mar 2023$615.72$580.24$1,195.96$225,451.75
43Apr 2023$617.30$578.66$1,195.96$224,834.45
44May 2023$618.88$577.08$1,195.96$224,215.57
45Jun 2023$620.47$575.49$1,195.96$223,595.10
46Jul 2023$622.07$573.89$1,195.96$222,973.03
47Aug 2023$623.66$572.30$1,195.96$222,349.37
48Sep 2023$625.26$570.70$1,195.96$221,724.11
49Oct 2023$626.87$569.09$1,195.96$221,097.24
50Nov 2023$628.48$567.48$1,195.96$220,468.76
51Dec 2023$630.09$565.87$1,195.96$219,838.67
2023 Total$7,455.51$6,896.01$14,351.52
52Jan 2024$631.71$564.25$1,195.96$219,206.96
53Feb 2024$633.33$562.63$1,195.96$218,573.63
54Mar 2024$634.95$561.01$1,195.96$217,938.68
55Apr 2024$636.58$559.38$1,195.96$217,302.10
56May 2024$638.22$557.74$1,195.96$216,663.88
57Jun 2024$639.86$556.10$1,195.96$216,024.02
58Jul 2024$641.50$554.46$1,195.96$215,382.52
59Aug 2024$643.14$552.82$1,195.96$214,739.38
60Sep 2024$644.80$551.16$1,195.96$214,094.58
61Oct 2024$646.45$549.51$1,195.96$213,448.13
62Nov 2024$648.11$547.85$1,195.96$212,800.02
63Dec 2024$649.77$546.19$1,195.96$212,150.25
2024 Total$7,688.42$6,663.1$14,351.52
64Jan 2025$651.44$544.52$1,195.96$211,498.81
65Feb 2025$653.11$542.85$1,195.96$210,845.70
66Mar 2025$654.79$541.17$1,195.96$210,190.91
67Apr 2025$656.47$539.49$1,195.96$209,534.44
68May 2025$658.15$537.81$1,195.96$208,876.29
69Jun 2025$659.84$536.12$1,195.96$208,216.45
70Jul 2025$661.54$534.42$1,195.96$207,554.91
71Aug 2025$663.24$532.72$1,195.96$206,891.67
72Sep 2025$664.94$531.02$1,195.96$206,226.73
73Oct 2025$666.64$529.32$1,195.96$205,560.09
74Nov 2025$668.36$527.60$1,195.96$204,891.73
75Dec 2025$670.07$525.89$1,195.96$204,221.66
2025 Total$7,928.59$6,422.93$14,351.52
76Jan 2026$671.79$524.17$1,195.96$203,549.87
77Feb 2026$673.52$522.44$1,195.96$202,876.35
78Mar 2026$675.24$520.72$1,195.96$202,201.11
79Apr 2026$676.98$518.98$1,195.96$201,524.13
80May 2026$678.71$517.25$1,195.96$200,845.42
81Jun 2026$680.46$515.50$1,195.96$200,164.96
82Jul 2026$682.20$513.76$1,195.96$199,482.76
83Aug 2026$683.95$512.01$1,195.96$198,798.81
84Sep 2026$685.71$510.25$1,195.96$198,113.10
85Oct 2026$687.47$508.49$1,195.96$197,425.63
86Nov 2026$689.23$506.73$1,195.96$196,736.40
87Dec 2026$691.00$504.96$1,195.96$196,045.40
2026 Total$8,176.26$6,175.26$14,351.52
88Jan 2027$692.78$503.18$1,195.96$195,352.62
89Feb 2027$694.55$501.41$1,195.96$194,658.07
90Mar 2027$696.34$499.62$1,195.96$193,961.73
91Apr 2027$698.12$497.84$1,195.96$193,263.61
92May 2027$699.92$496.04$1,195.96$192,563.69
93Jun 2027$701.71$494.25$1,195.96$191,861.98
94Jul 2027$703.51$492.45$1,195.96$191,158.47
95Aug 2027$705.32$490.64$1,195.96$190,453.15
96Sep 2027$707.13$488.83$1,195.96$189,746.02
97Oct 2027$708.95$487.01$1,195.96$189,037.07
98Nov 2027$710.76$485.20$1,195.96$188,326.31
99Dec 2027$712.59$483.37$1,195.96$187,613.72
2027 Total$8,431.68$5,919.84$14,351.52
100Jan 2028$714.42$481.54$1,195.96$186,899.30
101Feb 2028$716.25$479.71$1,195.96$186,183.05
102Mar 2028$718.09$477.87$1,195.96$185,464.96
103Apr 2028$719.93$476.03$1,195.96$184,745.03
104May 2028$721.78$474.18$1,195.96$184,023.25
105Jun 2028$723.63$472.33$1,195.96$183,299.62
106Jul 2028$725.49$470.47$1,195.96$182,574.13
107Aug 2028$727.35$468.61$1,195.96$181,846.78
108Sep 2028$729.22$466.74$1,195.96$181,117.56
109Oct 2028$731.09$464.87$1,195.96$180,386.47
110Nov 2028$732.97$462.99$1,195.96$179,653.50
111Dec 2028$734.85$461.11$1,195.96$178,918.65
2028 Total$8,695.07$5,656.45$14,351.52
112Jan 2029$736.74$459.22$1,195.96$178,181.91
113Feb 2029$738.63$457.33$1,195.96$177,443.28
114Mar 2029$740.52$455.44$1,195.96$176,702.76
115Apr 2029$742.42$453.54$1,195.96$175,960.34
116May 2029$744.33$451.63$1,195.96$175,216.01
117Jun 2029$746.24$449.72$1,195.96$174,469.77
118Jul 2029$748.15$447.81$1,195.96$173,721.62
119Aug 2029$750.07$445.89$1,195.96$172,971.55
120Sep 2029$752.00$443.96$1,195.96$172,219.55
121Oct 2029$753.93$442.03$1,195.96$171,465.62
122Nov 2029$755.86$440.10$1,195.96$170,709.76
123Dec 2029$757.80$438.16$1,195.96$169,951.96
2029 Total$8,966.69$5,384.83$14,351.52
124Jan 2030$759.75$436.21$1,195.96$169,192.21
125Feb 2030$761.70$434.26$1,195.96$168,430.51
126Mar 2030$763.66$432.30$1,195.96$167,666.85
127Apr 2030$765.62$430.34$1,195.96$166,901.23
128May 2030$767.58$428.38$1,195.96$166,133.65
129Jun 2030$769.55$426.41$1,195.96$165,364.10
130Jul 2030$771.53$424.43$1,195.96$164,592.57
131Aug 2030$773.51$422.45$1,195.96$163,819.06
132Sep 2030$775.49$420.47$1,195.96$163,043.57
133Oct 2030$777.48$418.48$1,195.96$162,266.09
134Nov 2030$779.48$416.48$1,195.96$161,486.61
135Dec 2030$781.48$414.48$1,195.96$160,705.13
2030 Total$9,246.83$5,104.69$14,351.52
136Jan 2031$783.48$412.48$1,195.96$159,921.65
137Feb 2031$785.49$410.47$1,195.96$159,136.16
138Mar 2031$787.51$408.45$1,195.96$158,348.65
139Apr 2031$789.53$406.43$1,195.96$157,559.12
140May 2031$791.56$404.40$1,195.96$156,767.56
141Jun 2031$793.59$402.37$1,195.96$155,973.97
142Jul 2031$795.63$400.33$1,195.96$155,178.34
143Aug 2031$797.67$398.29$1,195.96$154,380.67
144Sep 2031$799.72$396.24$1,195.96$153,580.95
145Oct 2031$801.77$394.19$1,195.96$152,779.18
146Nov 2031$803.83$392.13$1,195.96$151,975.35
147Dec 2031$805.89$390.07$1,195.96$151,169.46
2031 Total$9,535.67$4,815.85$14,351.52
148Jan 2032$807.96$388.00$1,195.96$150,361.50
149Feb 2032$810.03$385.93$1,195.96$149,551.47
150Mar 2032$812.11$383.85$1,195.96$148,739.36
151Apr 2032$814.20$381.76$1,195.96$147,925.16
152May 2032$816.29$379.67$1,195.96$147,108.87
153Jun 2032$818.38$377.58$1,195.96$146,290.49
154Jul 2032$820.48$375.48$1,195.96$145,470.01
155Aug 2032$822.59$373.37$1,195.96$144,647.42
156Sep 2032$824.70$371.26$1,195.96$143,822.72
157Oct 2032$826.82$369.14$1,195.96$142,995.90
158Nov 2032$828.94$367.02$1,195.96$142,166.96
159Dec 2032$831.06$364.90$1,195.96$141,335.90
2032 Total$9,833.56$4,517.96$14,351.52
160Jan 2033$833.20$362.76$1,195.96$140,502.70
161Feb 2033$835.34$360.62$1,195.96$139,667.36
162Mar 2033$837.48$358.48$1,195.96$138,829.88
163Apr 2033$839.63$356.33$1,195.96$137,990.25
164May 2033$841.79$354.17$1,195.96$137,148.46
165Jun 2033$843.95$352.01$1,195.96$136,304.51
166Jul 2033$846.11$349.85$1,195.96$135,458.40
167Aug 2033$848.28$347.68$1,195.96$134,610.12
168Sep 2033$850.46$345.50$1,195.96$133,759.66
169Oct 2033$852.64$343.32$1,195.96$132,907.02
170Nov 2033$854.83$341.13$1,195.96$132,052.19
171Dec 2033$857.03$338.93$1,195.96$131,195.16
2033 Total$10,140.74$4,210.78$14,351.52
172Jan 2034$859.23$336.73$1,195.96$130,335.93
173Feb 2034$861.43$334.53$1,195.96$129,474.50
174Mar 2034$863.64$332.32$1,195.96$128,610.86
175Apr 2034$865.86$330.10$1,195.96$127,745.00
176May 2034$868.08$327.88$1,195.96$126,876.92
177Jun 2034$870.31$325.65$1,195.96$126,006.61
178Jul 2034$872.54$323.42$1,195.96$125,134.07
179Aug 2034$874.78$321.18$1,195.96$124,259.29
180Sep 2034$877.03$318.93$1,195.96$123,382.26
181Oct 2034$879.28$316.68$1,195.96$122,502.98
182Nov 2034$881.54$314.42$1,195.96$121,621.44
183Dec 2034$883.80$312.16$1,195.96$120,737.64
2034 Total$10,457.52$3,894$14,351.52
184Jan 2035$886.07$309.89$1,195.96$119,851.57
185Feb 2035$888.34$307.62$1,195.96$118,963.23
186Mar 2035$890.62$305.34$1,195.96$118,072.61
187Apr 2035$892.91$303.05$1,195.96$117,179.70
188May 2035$895.20$300.76$1,195.96$116,284.50
189Jun 2035$897.50$298.46$1,195.96$115,387.00
190Jul 2035$899.80$296.16$1,195.96$114,487.20
191Aug 2035$902.11$293.85$1,195.96$113,585.09
192Sep 2035$904.42$291.54$1,195.96$112,680.67
193Oct 2035$906.75$289.21$1,195.96$111,773.92
194Nov 2035$909.07$286.89$1,195.96$110,864.85
195Dec 2035$911.41$284.55$1,195.96$109,953.44
2035 Total$10,784.2$3,567.32$14,351.52
196Jan 2036$913.75$282.21$1,195.96$109,039.69
197Feb 2036$916.09$279.87$1,195.96$108,123.60
198Mar 2036$918.44$277.52$1,195.96$107,205.16
199Apr 2036$920.80$275.16$1,195.96$106,284.36
200May 2036$923.16$272.80$1,195.96$105,361.20
201Jun 2036$925.53$270.43$1,195.96$104,435.67
202Jul 2036$927.91$268.05$1,195.96$103,507.76
203Aug 2036$930.29$265.67$1,195.96$102,577.47
204Sep 2036$932.68$263.28$1,195.96$101,644.79
205Oct 2036$935.07$260.89$1,195.96$100,709.72
206Nov 2036$937.47$258.49$1,195.96$99,772.25
207Dec 2036$939.88$256.08$1,195.96$98,832.37
2036 Total$11,121.07$3,230.45$14,351.52
208Jan 2037$942.29$253.67$1,195.96$97,890.08
209Feb 2037$944.71$251.25$1,195.96$96,945.37
210Mar 2037$947.13$248.83$1,195.96$95,998.24
211Apr 2037$949.56$246.40$1,195.96$95,048.68
212May 2037$952.00$243.96$1,195.96$94,096.68
213Jun 2037$954.45$241.51$1,195.96$93,142.23
214Jul 2037$956.89$239.07$1,195.96$92,185.34
215Aug 2037$959.35$236.61$1,195.96$91,225.99
216Sep 2037$961.81$234.15$1,195.96$90,264.18
217Oct 2037$964.28$231.68$1,195.96$89,299.90
218Nov 2037$966.76$229.20$1,195.96$88,333.14
219Dec 2037$969.24$226.72$1,195.96$87,363.90
2037 Total$11,468.47$2,883.05$14,351.52
220Jan 2038$971.73$224.23$1,195.96$86,392.17
221Feb 2038$974.22$221.74$1,195.96$85,417.95
222Mar 2038$976.72$219.24$1,195.96$84,441.23
223Apr 2038$979.23$216.73$1,195.96$83,462.00
224May 2038$981.74$214.22$1,195.96$82,480.26
225Jun 2038$984.26$211.70$1,195.96$81,496.00
226Jul 2038$986.79$209.17$1,195.96$80,509.21
227Aug 2038$989.32$206.64$1,195.96$79,519.89
228Sep 2038$991.86$204.10$1,195.96$78,528.03
229Oct 2038$994.40$201.56$1,195.96$77,533.63
230Nov 2038$996.96$199.00$1,195.96$76,536.67
231Dec 2038$999.52$196.44$1,195.96$75,537.15
2038 Total$11,826.75$2,524.77$14,351.52
232Jan 2039$1,002.08$193.88$1,195.96$74,535.07
233Feb 2039$1,004.65$191.31$1,195.96$73,530.42
234Mar 2039$1,007.23$188.73$1,195.96$72,523.19
235Apr 2039$1,009.82$186.14$1,195.96$71,513.37
236May 2039$1,012.41$183.55$1,195.96$70,500.96
237Jun 2039$1,015.01$180.95$1,195.96$69,485.95
238Jul 2039$1,017.61$178.35$1,195.96$68,468.34
239Aug 2039$1,020.22$175.74$1,195.96$67,448.12
240Sep 2039$1,022.84$173.12$1,195.96$66,425.28
241Oct 2039$1,025.47$170.49$1,195.96$65,399.81
242Nov 2039$1,028.10$167.86$1,195.96$64,371.71
243Dec 2039$1,030.74$165.22$1,195.96$63,340.97
2039 Total$12,196.18$2,155.34$14,351.52
244Jan 2040$1,033.38$162.58$1,195.96$62,307.59
245Feb 2040$1,036.04$159.92$1,195.96$61,271.55
246Mar 2040$1,038.70$157.26$1,195.96$60,232.85
247Apr 2040$1,041.36$154.60$1,195.96$59,191.49
248May 2040$1,044.04$151.92$1,195.96$58,147.45
249Jun 2040$1,046.71$149.25$1,195.96$57,100.74
250Jul 2040$1,049.40$146.56$1,195.96$56,051.34
251Aug 2040$1,052.09$143.87$1,195.96$54,999.25
252Sep 2040$1,054.80$141.16$1,195.96$53,944.45
253Oct 2040$1,057.50$138.46$1,195.96$52,886.95
254Nov 2040$1,060.22$135.74$1,195.96$51,826.73
255Dec 2040$1,062.94$133.02$1,195.96$50,763.79
2040 Total$12,577.18$1,774.34$14,351.52
256Jan 2041$1,065.67$130.29$1,195.96$49,698.12
257Feb 2041$1,068.40$127.56$1,195.96$48,629.72
258Mar 2041$1,071.14$124.82$1,195.96$47,558.58
259Apr 2041$1,073.89$122.07$1,195.96$46,484.69
260May 2041$1,076.65$119.31$1,195.96$45,408.04
261Jun 2041$1,079.41$116.55$1,195.96$44,328.63
262Jul 2041$1,082.18$113.78$1,195.96$43,246.45
263Aug 2041$1,084.96$111.00$1,195.96$42,161.49
264Sep 2041$1,087.75$108.21$1,195.96$41,073.74
265Oct 2041$1,090.54$105.42$1,195.96$39,983.20
266Nov 2041$1,093.34$102.62$1,195.96$38,889.86
267Dec 2041$1,096.14$99.82$1,195.96$37,793.72
2041 Total$12,970.07$1,381.45$14,351.52
268Jan 2042$1,098.96$97.00$1,195.96$36,694.76
269Feb 2042$1,101.78$94.18$1,195.96$35,592.98
270Mar 2042$1,104.60$91.36$1,195.96$34,488.38
271Apr 2042$1,107.44$88.52$1,195.96$33,380.94
272May 2042$1,110.28$85.68$1,195.96$32,270.66
273Jun 2042$1,113.13$82.83$1,195.96$31,157.53
274Jul 2042$1,115.99$79.97$1,195.96$30,041.54
275Aug 2042$1,118.85$77.11$1,195.96$28,922.69
276Sep 2042$1,121.73$74.23$1,195.96$27,800.96
277Oct 2042$1,124.60$71.36$1,195.96$26,676.36
278Nov 2042$1,127.49$68.47$1,195.96$25,548.87
279Dec 2042$1,130.38$65.58$1,195.96$24,418.49
2042 Total$13,375.23$976.29$14,351.52
280Jan 2043$1,133.29$62.67$1,195.96$23,285.20
281Feb 2043$1,136.19$59.77$1,195.96$22,149.01
282Mar 2043$1,139.11$56.85$1,195.96$21,009.90
283Apr 2043$1,142.03$53.93$1,195.96$19,867.87
284May 2043$1,144.97$50.99$1,195.96$18,722.90
285Jun 2043$1,147.90$48.06$1,195.96$17,575.00
286Jul 2043$1,150.85$45.11$1,195.96$16,424.15
287Aug 2043$1,153.80$42.16$1,195.96$15,270.35
288Sep 2043$1,156.77$39.19$1,195.96$14,113.58
289Oct 2043$1,159.74$36.22$1,195.96$12,953.84
290Nov 2043$1,162.71$33.25$1,195.96$11,791.13
291Dec 2043$1,165.70$30.26$1,195.96$10,625.43
2043 Total$13,793.06$558.46$14,351.52
292Jan 2044$1,168.69$27.27$1,195.96$9,456.74
293Feb 2044$1,171.69$24.27$1,195.96$8,285.05
294Mar 2044$1,174.70$21.26$1,195.96$7,110.35
295Apr 2044$1,177.71$18.25$1,195.96$5,932.64
296May 2044$1,180.73$15.23$1,195.96$4,751.91
297Jun 2044$1,183.76$12.20$1,195.96$3,568.15
298Jul 2044$1,186.80$9.16$1,195.96$2,381.35
299Aug 2044$1,189.85$6.11$1,195.96$1,191.50
300Sep 2044$1,191.50$3.06$1,194.56$0.00
2044 Total$10,625.43$136.81$10,762.24
Compare your product with the big 4 banks, or add more products to compare
As seen on