Balanced Home Loan from Australian Financial

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
5.39%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,519
Number of Repayments
300
Total Interest Paid
$205,700
Total repayments
$455,700
DatePrincipleInterestPaymentBalance
1Oct 2019$395.92$1,122.92$1,518.84$249,604.08
2Nov 2019$397.70$1,121.14$1,518.84$249,206.38
3Dec 2019$399.49$1,119.35$1,518.84$248,806.89
2019 Total$1,193.11$3,363.41$4,556.52
4Jan 2020$401.28$1,117.56$1,518.84$248,405.61
5Feb 2020$403.08$1,115.76$1,518.84$248,002.53
6Mar 2020$404.90$1,113.94$1,518.84$247,597.63
7Apr 2020$406.71$1,112.13$1,518.84$247,190.92
8May 2020$408.54$1,110.30$1,518.84$246,782.38
9Jun 2020$410.38$1,108.46$1,518.84$246,372.00
10Jul 2020$412.22$1,106.62$1,518.84$245,959.78
11Aug 2020$414.07$1,104.77$1,518.84$245,545.71
12Sep 2020$415.93$1,102.91$1,518.84$245,129.78
13Oct 2020$417.80$1,101.04$1,518.84$244,711.98
14Nov 2020$419.68$1,099.16$1,518.84$244,292.30
15Dec 2020$421.56$1,097.28$1,518.84$243,870.74
2020 Total$4,936.15$13,289.93$18,226.08
16Jan 2021$423.45$1,095.39$1,518.84$243,447.29
17Feb 2021$425.36$1,093.48$1,518.84$243,021.93
18Mar 2021$427.27$1,091.57$1,518.84$242,594.66
19Apr 2021$429.19$1,089.65$1,518.84$242,165.47
20May 2021$431.11$1,087.73$1,518.84$241,734.36
21Jun 2021$433.05$1,085.79$1,518.84$241,301.31
22Jul 2021$434.99$1,083.85$1,518.84$240,866.32
23Aug 2021$436.95$1,081.89$1,518.84$240,429.37
24Sep 2021$438.91$1,079.93$1,518.84$239,990.46
25Oct 2021$440.88$1,077.96$1,518.84$239,549.58
26Nov 2021$442.86$1,075.98$1,518.84$239,106.72
27Dec 2021$444.85$1,073.99$1,518.84$238,661.87
2021 Total$5,208.87$13,017.21$18,226.08
28Jan 2022$446.85$1,071.99$1,518.84$238,215.02
29Feb 2022$448.86$1,069.98$1,518.84$237,766.16
30Mar 2022$450.87$1,067.97$1,518.84$237,315.29
31Apr 2022$452.90$1,065.94$1,518.84$236,862.39
32May 2022$454.93$1,063.91$1,518.84$236,407.46
33Jun 2022$456.98$1,061.86$1,518.84$235,950.48
34Jul 2022$459.03$1,059.81$1,518.84$235,491.45
35Aug 2022$461.09$1,057.75$1,518.84$235,030.36
36Sep 2022$463.16$1,055.68$1,518.84$234,567.20
37Oct 2022$465.24$1,053.60$1,518.84$234,101.96
38Nov 2022$467.33$1,051.51$1,518.84$233,634.63
39Dec 2022$469.43$1,049.41$1,518.84$233,165.20
2022 Total$5,496.67$12,729.41$18,226.08
40Jan 2023$471.54$1,047.30$1,518.84$232,693.66
41Feb 2023$473.66$1,045.18$1,518.84$232,220.00
42Mar 2023$475.79$1,043.05$1,518.84$231,744.21
43Apr 2023$477.92$1,040.92$1,518.84$231,266.29
44May 2023$480.07$1,038.77$1,518.84$230,786.22
45Jun 2023$482.23$1,036.61$1,518.84$230,303.99
46Jul 2023$484.39$1,034.45$1,518.84$229,819.60
47Aug 2023$486.57$1,032.27$1,518.84$229,333.03
48Sep 2023$488.75$1,030.09$1,518.84$228,844.28
49Oct 2023$490.95$1,027.89$1,518.84$228,353.33
50Nov 2023$493.15$1,025.69$1,518.84$227,860.18
51Dec 2023$495.37$1,023.47$1,518.84$227,364.81
2023 Total$5,800.39$12,425.69$18,226.08
52Jan 2024$497.59$1,021.25$1,518.84$226,867.22
53Feb 2024$499.83$1,019.01$1,518.84$226,367.39
54Mar 2024$502.07$1,016.77$1,518.84$225,865.32
55Apr 2024$504.33$1,014.51$1,518.84$225,360.99
56May 2024$506.59$1,012.25$1,518.84$224,854.40
57Jun 2024$508.87$1,009.97$1,518.84$224,345.53
58Jul 2024$511.15$1,007.69$1,518.84$223,834.38
59Aug 2024$513.45$1,005.39$1,518.84$223,320.93
60Sep 2024$515.76$1,003.08$1,518.84$222,805.17
61Oct 2024$518.07$1,000.77$1,518.84$222,287.10
62Nov 2024$520.40$998.44$1,518.84$221,766.70
63Dec 2024$522.74$996.10$1,518.84$221,243.96
2024 Total$6,120.85$12,105.23$18,226.08
64Jan 2025$525.09$993.75$1,518.84$220,718.87
65Feb 2025$527.44$991.40$1,518.84$220,191.43
66Mar 2025$529.81$989.03$1,518.84$219,661.62
67Apr 2025$532.19$986.65$1,518.84$219,129.43
68May 2025$534.58$984.26$1,518.84$218,594.85
69Jun 2025$536.98$981.86$1,518.84$218,057.87
70Jul 2025$539.40$979.44$1,518.84$217,518.47
71Aug 2025$541.82$977.02$1,518.84$216,976.65
72Sep 2025$544.25$974.59$1,518.84$216,432.40
73Oct 2025$546.70$972.14$1,518.84$215,885.70
74Nov 2025$549.15$969.69$1,518.84$215,336.55
75Dec 2025$551.62$967.22$1,518.84$214,784.93
2025 Total$6,459.03$11,767.05$18,226.08
76Jan 2026$554.10$964.74$1,518.84$214,230.83
77Feb 2026$556.59$962.25$1,518.84$213,674.24
78Mar 2026$559.09$959.75$1,518.84$213,115.15
79Apr 2026$561.60$957.24$1,518.84$212,553.55
80May 2026$564.12$954.72$1,518.84$211,989.43
81Jun 2026$566.65$952.19$1,518.84$211,422.78
82Jul 2026$569.20$949.64$1,518.84$210,853.58
83Aug 2026$571.76$947.08$1,518.84$210,281.82
84Sep 2026$574.32$944.52$1,518.84$209,707.50
85Oct 2026$576.90$941.94$1,518.84$209,130.60
86Nov 2026$579.50$939.34$1,518.84$208,551.10
87Dec 2026$582.10$936.74$1,518.84$207,969.00
2026 Total$6,815.93$11,410.15$18,226.08
88Jan 2027$584.71$934.13$1,518.84$207,384.29
89Feb 2027$587.34$931.50$1,518.84$206,796.95
90Mar 2027$589.98$928.86$1,518.84$206,206.97
91Apr 2027$592.63$926.21$1,518.84$205,614.34
92May 2027$595.29$923.55$1,518.84$205,019.05
93Jun 2027$597.96$920.88$1,518.84$204,421.09
94Jul 2027$600.65$918.19$1,518.84$203,820.44
95Aug 2027$603.35$915.49$1,518.84$203,217.09
96Sep 2027$606.06$912.78$1,518.84$202,611.03
97Oct 2027$608.78$910.06$1,518.84$202,002.25
98Nov 2027$611.51$907.33$1,518.84$201,390.74
99Dec 2027$614.26$904.58$1,518.84$200,776.48
2027 Total$7,192.52$11,033.56$18,226.08
100Jan 2028$617.02$901.82$1,518.84$200,159.46
101Feb 2028$619.79$899.05$1,518.84$199,539.67
102Mar 2028$622.57$896.27$1,518.84$198,917.10
103Apr 2028$625.37$893.47$1,518.84$198,291.73
104May 2028$628.18$890.66$1,518.84$197,663.55
105Jun 2028$631.00$887.84$1,518.84$197,032.55
106Jul 2028$633.84$885.00$1,518.84$196,398.71
107Aug 2028$636.68$882.16$1,518.84$195,762.03
108Sep 2028$639.54$879.30$1,518.84$195,122.49
109Oct 2028$642.41$876.43$1,518.84$194,480.08
110Nov 2028$645.30$873.54$1,518.84$193,834.78
111Dec 2028$648.20$870.64$1,518.84$193,186.58
2028 Total$7,589.9$10,636.18$18,226.08
112Jan 2029$651.11$867.73$1,518.84$192,535.47
113Feb 2029$654.03$864.81$1,518.84$191,881.44
114Mar 2029$656.97$861.87$1,518.84$191,224.47
115Apr 2029$659.92$858.92$1,518.84$190,564.55
116May 2029$662.89$855.95$1,518.84$189,901.66
117Jun 2029$665.87$852.97$1,518.84$189,235.79
118Jul 2029$668.86$849.98$1,518.84$188,566.93
119Aug 2029$671.86$846.98$1,518.84$187,895.07
120Sep 2029$674.88$843.96$1,518.84$187,220.19
121Oct 2029$677.91$840.93$1,518.84$186,542.28
122Nov 2029$680.95$837.89$1,518.84$185,861.33
123Dec 2029$684.01$834.83$1,518.84$185,177.32
2029 Total$8,009.26$10,216.82$18,226.08
124Jan 2030$687.09$831.75$1,518.84$184,490.23
125Feb 2030$690.17$828.67$1,518.84$183,800.06
126Mar 2030$693.27$825.57$1,518.84$183,106.79
127Apr 2030$696.39$822.45$1,518.84$182,410.40
128May 2030$699.51$819.33$1,518.84$181,710.89
129Jun 2030$702.66$816.18$1,518.84$181,008.23
130Jul 2030$705.81$813.03$1,518.84$180,302.42
131Aug 2030$708.98$809.86$1,518.84$179,593.44
132Sep 2030$712.17$806.67$1,518.84$178,881.27
133Oct 2030$715.36$803.48$1,518.84$178,165.91
134Nov 2030$718.58$800.26$1,518.84$177,447.33
135Dec 2030$721.81$797.03$1,518.84$176,725.52
2030 Total$8,451.8$9,774.28$18,226.08
136Jan 2031$725.05$793.79$1,518.84$176,000.47
137Feb 2031$728.30$790.54$1,518.84$175,272.17
138Mar 2031$731.58$787.26$1,518.84$174,540.59
139Apr 2031$734.86$783.98$1,518.84$173,805.73
140May 2031$738.16$780.68$1,518.84$173,067.57
141Jun 2031$741.48$777.36$1,518.84$172,326.09
142Jul 2031$744.81$774.03$1,518.84$171,581.28
143Aug 2031$748.15$770.69$1,518.84$170,833.13
144Sep 2031$751.51$767.33$1,518.84$170,081.62
145Oct 2031$754.89$763.95$1,518.84$169,326.73
146Nov 2031$758.28$760.56$1,518.84$168,568.45
147Dec 2031$761.69$757.15$1,518.84$167,806.76
2031 Total$8,918.76$9,307.32$18,226.08
148Jan 2032$765.11$753.73$1,518.84$167,041.65
149Feb 2032$768.54$750.30$1,518.84$166,273.11
150Mar 2032$772.00$746.84$1,518.84$165,501.11
151Apr 2032$775.46$743.38$1,518.84$164,725.65
152May 2032$778.95$739.89$1,518.84$163,946.70
153Jun 2032$782.45$736.39$1,518.84$163,164.25
154Jul 2032$785.96$732.88$1,518.84$162,378.29
155Aug 2032$789.49$729.35$1,518.84$161,588.80
156Sep 2032$793.04$725.80$1,518.84$160,795.76
157Oct 2032$796.60$722.24$1,518.84$159,999.16
158Nov 2032$800.18$718.66$1,518.84$159,198.98
159Dec 2032$803.77$715.07$1,518.84$158,395.21
2032 Total$9,411.55$8,814.53$18,226.08
160Jan 2033$807.38$711.46$1,518.84$157,587.83
161Feb 2033$811.01$707.83$1,518.84$156,776.82
162Mar 2033$814.65$704.19$1,518.84$155,962.17
163Apr 2033$818.31$700.53$1,518.84$155,143.86
164May 2033$821.99$696.85$1,518.84$154,321.87
165Jun 2033$825.68$693.16$1,518.84$153,496.19
166Jul 2033$829.39$689.45$1,518.84$152,666.80
167Aug 2033$833.11$685.73$1,518.84$151,833.69
168Sep 2033$836.85$681.99$1,518.84$150,996.84
169Oct 2033$840.61$678.23$1,518.84$150,156.23
170Nov 2033$844.39$674.45$1,518.84$149,311.84
171Dec 2033$848.18$670.66$1,518.84$148,463.66
2033 Total$9,931.55$8,294.53$18,226.08
172Jan 2034$851.99$666.85$1,518.84$147,611.67
173Feb 2034$855.82$663.02$1,518.84$146,755.85
174Mar 2034$859.66$659.18$1,518.84$145,896.19
175Apr 2034$863.52$655.32$1,518.84$145,032.67
176May 2034$867.40$651.44$1,518.84$144,165.27
177Jun 2034$871.30$647.54$1,518.84$143,293.97
178Jul 2034$875.21$643.63$1,518.84$142,418.76
179Aug 2034$879.14$639.70$1,518.84$141,539.62
180Sep 2034$883.09$635.75$1,518.84$140,656.53
181Oct 2034$887.06$631.78$1,518.84$139,769.47
182Nov 2034$891.04$627.80$1,518.84$138,878.43
183Dec 2034$895.04$623.80$1,518.84$137,983.39
2034 Total$10,480.27$7,745.81$18,226.08
184Jan 2035$899.06$619.78$1,518.84$137,084.33
185Feb 2035$903.10$615.74$1,518.84$136,181.23
186Mar 2035$907.16$611.68$1,518.84$135,274.07
187Apr 2035$911.23$607.61$1,518.84$134,362.84
188May 2035$915.33$603.51$1,518.84$133,447.51
189Jun 2035$919.44$599.40$1,518.84$132,528.07
190Jul 2035$923.57$595.27$1,518.84$131,604.50
191Aug 2035$927.72$591.12$1,518.84$130,676.78
192Sep 2035$931.88$586.96$1,518.84$129,744.90
193Oct 2035$936.07$582.77$1,518.84$128,808.83
194Nov 2035$940.27$578.57$1,518.84$127,868.56
195Dec 2035$944.50$574.34$1,518.84$126,924.06
2035 Total$11,059.33$7,166.75$18,226.08
196Jan 2036$948.74$570.10$1,518.84$125,975.32
197Feb 2036$953.00$565.84$1,518.84$125,022.32
198Mar 2036$957.28$561.56$1,518.84$124,065.04
199Apr 2036$961.58$557.26$1,518.84$123,103.46
200May 2036$965.90$552.94$1,518.84$122,137.56
201Jun 2036$970.24$548.60$1,518.84$121,167.32
202Jul 2036$974.60$544.24$1,518.84$120,192.72
203Aug 2036$978.97$539.87$1,518.84$119,213.75
204Sep 2036$983.37$535.47$1,518.84$118,230.38
205Oct 2036$987.79$531.05$1,518.84$117,242.59
206Nov 2036$992.23$526.61$1,518.84$116,250.36
207Dec 2036$996.68$522.16$1,518.84$115,253.68
2036 Total$11,670.38$6,555.7$18,226.08
208Jan 2037$1,001.16$517.68$1,518.84$114,252.52
209Feb 2037$1,005.66$513.18$1,518.84$113,246.86
210Mar 2037$1,010.17$508.67$1,518.84$112,236.69
211Apr 2037$1,014.71$504.13$1,518.84$111,221.98
212May 2037$1,019.27$499.57$1,518.84$110,202.71
213Jun 2037$1,023.85$494.99$1,518.84$109,178.86
214Jul 2037$1,028.44$490.40$1,518.84$108,150.42
215Aug 2037$1,033.06$485.78$1,518.84$107,117.36
216Sep 2037$1,037.70$481.14$1,518.84$106,079.66
217Oct 2037$1,042.37$476.47$1,518.84$105,037.29
218Nov 2037$1,047.05$471.79$1,518.84$103,990.24
219Dec 2037$1,051.75$467.09$1,518.84$102,938.49
2037 Total$12,315.19$5,910.89$18,226.08
220Jan 2038$1,056.47$462.37$1,518.84$101,882.02
221Feb 2038$1,061.22$457.62$1,518.84$100,820.80
222Mar 2038$1,065.99$452.85$1,518.84$99,754.81
223Apr 2038$1,070.77$448.07$1,518.84$98,684.04
224May 2038$1,075.58$443.26$1,518.84$97,608.46
225Jun 2038$1,080.42$438.42$1,518.84$96,528.04
226Jul 2038$1,085.27$433.57$1,518.84$95,442.77
227Aug 2038$1,090.14$428.70$1,518.84$94,352.63
228Sep 2038$1,095.04$423.80$1,518.84$93,257.59
229Oct 2038$1,099.96$418.88$1,518.84$92,157.63
230Nov 2038$1,104.90$413.94$1,518.84$91,052.73
231Dec 2038$1,109.86$408.98$1,518.84$89,942.87
2038 Total$12,995.62$5,230.46$18,226.08
232Jan 2039$1,114.85$403.99$1,518.84$88,828.02
233Feb 2039$1,119.85$398.99$1,518.84$87,708.17
234Mar 2039$1,124.88$393.96$1,518.84$86,583.29
235Apr 2039$1,129.94$388.90$1,518.84$85,453.35
236May 2039$1,135.01$383.83$1,518.84$84,318.34
237Jun 2039$1,140.11$378.73$1,518.84$83,178.23
238Jul 2039$1,145.23$373.61$1,518.84$82,033.00
239Aug 2039$1,150.38$368.46$1,518.84$80,882.62
240Sep 2039$1,155.54$363.30$1,518.84$79,727.08
241Oct 2039$1,160.73$358.11$1,518.84$78,566.35
242Nov 2039$1,165.95$352.89$1,518.84$77,400.40
243Dec 2039$1,171.18$347.66$1,518.84$76,229.22
2039 Total$13,713.65$4,512.43$18,226.08
244Jan 2040$1,176.44$342.40$1,518.84$75,052.78
245Feb 2040$1,181.73$337.11$1,518.84$73,871.05
246Mar 2040$1,187.04$331.80$1,518.84$72,684.01
247Apr 2040$1,192.37$326.47$1,518.84$71,491.64
248May 2040$1,197.72$321.12$1,518.84$70,293.92
249Jun 2040$1,203.10$315.74$1,518.84$69,090.82
250Jul 2040$1,208.51$310.33$1,518.84$67,882.31
251Aug 2040$1,213.94$304.90$1,518.84$66,668.37
252Sep 2040$1,219.39$299.45$1,518.84$65,448.98
253Oct 2040$1,224.86$293.98$1,518.84$64,224.12
254Nov 2040$1,230.37$288.47$1,518.84$62,993.75
255Dec 2040$1,235.89$282.95$1,518.84$61,757.86
2040 Total$14,471.36$3,754.72$18,226.08
256Jan 2041$1,241.44$277.40$1,518.84$60,516.42
257Feb 2041$1,247.02$271.82$1,518.84$59,269.40
258Mar 2041$1,252.62$266.22$1,518.84$58,016.78
259Apr 2041$1,258.25$260.59$1,518.84$56,758.53
260May 2041$1,263.90$254.94$1,518.84$55,494.63
261Jun 2041$1,269.58$249.26$1,518.84$54,225.05
262Jul 2041$1,275.28$243.56$1,518.84$52,949.77
263Aug 2041$1,281.01$237.83$1,518.84$51,668.76
264Sep 2041$1,286.76$232.08$1,518.84$50,382.00
265Oct 2041$1,292.54$226.30$1,518.84$49,089.46
266Nov 2041$1,298.35$220.49$1,518.84$47,791.11
267Dec 2041$1,304.18$214.66$1,518.84$46,486.93
2041 Total$15,270.93$2,955.15$18,226.08
268Jan 2042$1,310.04$208.80$1,518.84$45,176.89
269Feb 2042$1,315.92$202.92$1,518.84$43,860.97
270Mar 2042$1,321.83$197.01$1,518.84$42,539.14
271Apr 2042$1,327.77$191.07$1,518.84$41,211.37
272May 2042$1,333.73$185.11$1,518.84$39,877.64
273Jun 2042$1,339.72$179.12$1,518.84$38,537.92
274Jul 2042$1,345.74$173.10$1,518.84$37,192.18
275Aug 2042$1,351.79$167.05$1,518.84$35,840.39
276Sep 2042$1,357.86$160.98$1,518.84$34,482.53
277Oct 2042$1,363.96$154.88$1,518.84$33,118.57
278Nov 2042$1,370.08$148.76$1,518.84$31,748.49
279Dec 2042$1,376.24$142.60$1,518.84$30,372.25
2042 Total$16,114.68$2,111.4$18,226.08
280Jan 2043$1,382.42$136.42$1,518.84$28,989.83
281Feb 2043$1,388.63$130.21$1,518.84$27,601.20
282Mar 2043$1,394.86$123.98$1,518.84$26,206.34
283Apr 2043$1,401.13$117.71$1,518.84$24,805.21
284May 2043$1,407.42$111.42$1,518.84$23,397.79
285Jun 2043$1,413.74$105.10$1,518.84$21,984.05
286Jul 2043$1,420.09$98.75$1,518.84$20,563.96
287Aug 2043$1,426.47$92.37$1,518.84$19,137.49
288Sep 2043$1,432.88$85.96$1,518.84$17,704.61
289Oct 2043$1,439.32$79.52$1,518.84$16,265.29
290Nov 2043$1,445.78$73.06$1,518.84$14,819.51
291Dec 2043$1,452.28$66.56$1,518.84$13,367.23
2043 Total$17,005.02$1,221.06$18,226.08
292Jan 2044$1,458.80$60.04$1,518.84$11,908.43
293Feb 2044$1,465.35$53.49$1,518.84$10,443.08
294Mar 2044$1,471.93$46.91$1,518.84$8,971.15
295Apr 2044$1,478.54$40.30$1,518.84$7,492.61
296May 2044$1,485.19$33.65$1,518.84$6,007.42
297Jun 2044$1,491.86$26.98$1,518.84$4,515.56
298Jul 2044$1,498.56$20.28$1,518.84$3,017.00
299Aug 2044$1,505.29$13.55$1,518.84$1,511.71
300Sep 2044$1,511.71$6.79$1,518.50$0.00
2044 Total$13,367.23$301.99$13,669.22
Compare your product with the big 4 banks, or add more products to compare
As seen on