Health, Wealth & Happiness Home Loan - Standard (Interest Only) from Australian Unity

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
4.91%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,023
Number of Repayments
300
Total Interest Paid
$56,900
Total repayments
$306,900
DatePrincipleInterestPaymentBalance
1Dec 2019$425.48$1,022.92$1,448.40$249,574.52
2019 Total$425.48$1,022.92$1,448.4
2Jan 2020$427.22$1,021.18$1,448.40$249,147.30
3Feb 2020$428.97$1,019.43$1,448.40$248,718.33
4Mar 2020$430.73$1,017.67$1,448.40$248,287.60
5Apr 2020$432.49$1,015.91$1,448.40$247,855.11
6May 2020$434.26$1,014.14$1,448.40$247,420.85
7Jun 2020$436.04$1,012.36$1,448.40$246,984.81
8Jul 2020$437.82$1,010.58$1,448.40$246,546.99
9Aug 2020$439.61$1,008.79$1,448.40$246,107.38
10Sep 2020$441.41$1,006.99$1,448.40$245,665.97
11Oct 2020$443.22$1,005.18$1,448.40$245,222.75
12Nov 2020$445.03$1,003.37$1,448.40$244,777.72
13Dec 2020$446.85$1,001.55$1,448.40$244,330.87
2020 Total$5,243.65$12,137.15$17,380.8
14Jan 2021$448.68$999.72$1,448.40$243,882.19
15Feb 2021$450.52$997.88$1,448.40$243,431.67
16Mar 2021$452.36$996.04$1,448.40$242,979.31
17Apr 2021$454.21$994.19$1,448.40$242,525.10
18May 2021$456.07$992.33$1,448.40$242,069.03
19Jun 2021$457.93$990.47$1,448.40$241,611.10
20Jul 2021$459.81$988.59$1,448.40$241,151.29
21Aug 2021$461.69$986.71$1,448.40$240,689.60
22Sep 2021$463.58$984.82$1,448.40$240,226.02
23Oct 2021$465.48$982.92$1,448.40$239,760.54
24Nov 2021$467.38$981.02$1,448.40$239,293.16
25Dec 2021$469.29$979.11$1,448.40$238,823.87
2021 Total$5,507$11,873.8$17,380.8
26Jan 2022$471.21$977.19$1,448.40$238,352.66
27Feb 2022$473.14$975.26$1,448.40$237,879.52
28Mar 2022$475.08$973.32$1,448.40$237,404.44
29Apr 2022$477.02$971.38$1,448.40$236,927.42
30May 2022$478.97$969.43$1,448.40$236,448.45
31Jun 2022$480.93$967.47$1,448.40$235,967.52
32Jul 2022$482.90$965.50$1,448.40$235,484.62
33Aug 2022$484.88$963.52$1,448.40$234,999.74
34Sep 2022$486.86$961.54$1,448.40$234,512.88
35Oct 2022$488.85$959.55$1,448.40$234,024.03
36Nov 2022$490.85$957.55$1,448.40$233,533.18
37Dec 2022$492.86$955.54$1,448.40$233,040.32
2022 Total$5,783.55$11,597.25$17,380.8
38Jan 2023$494.88$953.52$1,448.40$232,545.44
39Feb 2023$496.90$951.50$1,448.40$232,048.54
40Mar 2023$498.93$949.47$1,448.40$231,549.61
41Apr 2023$500.98$947.42$1,448.40$231,048.63
42May 2023$503.03$945.37$1,448.40$230,545.60
43Jun 2023$505.08$943.32$1,448.40$230,040.52
44Jul 2023$507.15$941.25$1,448.40$229,533.37
45Aug 2023$509.23$939.17$1,448.40$229,024.14
46Sep 2023$511.31$937.09$1,448.40$228,512.83
47Oct 2023$513.40$935.00$1,448.40$227,999.43
48Nov 2023$515.50$932.90$1,448.40$227,483.93
49Dec 2023$517.61$930.79$1,448.40$226,966.32
2023 Total$6,074$11,306.8$17,380.8
50Jan 2024$519.73$928.67$1,448.40$226,446.59
51Feb 2024$521.86$926.54$1,448.40$225,924.73
52Mar 2024$523.99$924.41$1,448.40$225,400.74
53Apr 2024$526.14$922.26$1,448.40$224,874.60
54May 2024$528.29$920.11$1,448.40$224,346.31
55Jun 2024$530.45$917.95$1,448.40$223,815.86
56Jul 2024$532.62$915.78$1,448.40$223,283.24
57Aug 2024$534.80$913.60$1,448.40$222,748.44
58Sep 2024$536.99$911.41$1,448.40$222,211.45
59Oct 2024$539.18$909.22$1,448.40$221,672.27
60Nov 2024$541.39$907.01$1,448.40$221,130.88
61Dec 2024$543.61$904.79$1,448.40$220,587.27
2024 Total$6,379.05$11,001.75$17,380.8
62Jan 2025$545.83$902.57$1,448.40$220,041.44
63Feb 2025$548.06$900.34$1,448.40$219,493.38
64Mar 2025$550.31$898.09$1,448.40$218,943.07
65Apr 2025$552.56$895.84$1,448.40$218,390.51
66May 2025$554.82$893.58$1,448.40$217,835.69
67Jun 2025$557.09$891.31$1,448.40$217,278.60
68Jul 2025$559.37$889.03$1,448.40$216,719.23
69Aug 2025$561.66$886.74$1,448.40$216,157.57
70Sep 2025$563.96$884.44$1,448.40$215,593.61
71Oct 2025$566.26$882.14$1,448.40$215,027.35
72Nov 2025$568.58$879.82$1,448.40$214,458.77
73Dec 2025$570.91$877.49$1,448.40$213,887.86
2025 Total$6,699.41$10,681.39$17,380.8
74Jan 2026$573.24$875.16$1,448.40$213,314.62
75Feb 2026$575.59$872.81$1,448.40$212,739.03
76Mar 2026$577.94$870.46$1,448.40$212,161.09
77Apr 2026$580.31$868.09$1,448.40$211,580.78
78May 2026$582.68$865.72$1,448.40$210,998.10
79Jun 2026$585.07$863.33$1,448.40$210,413.03
80Jul 2026$587.46$860.94$1,448.40$209,825.57
81Aug 2026$589.86$858.54$1,448.40$209,235.71
82Sep 2026$592.28$856.12$1,448.40$208,643.43
83Oct 2026$594.70$853.70$1,448.40$208,048.73
84Nov 2026$597.13$851.27$1,448.40$207,451.60
85Dec 2026$599.58$848.82$1,448.40$206,852.02
2026 Total$7,035.84$10,344.96$17,380.8
86Jan 2027$602.03$846.37$1,448.40$206,249.99
87Feb 2027$604.49$843.91$1,448.40$205,645.50
88Mar 2027$606.97$841.43$1,448.40$205,038.53
89Apr 2027$609.45$838.95$1,448.40$204,429.08
90May 2027$611.94$836.46$1,448.40$203,817.14
91Jun 2027$614.45$833.95$1,448.40$203,202.69
92Jul 2027$616.96$831.44$1,448.40$202,585.73
93Aug 2027$619.49$828.91$1,448.40$201,966.24
94Sep 2027$622.02$826.38$1,448.40$201,344.22
95Oct 2027$624.57$823.83$1,448.40$200,719.65
96Nov 2027$627.12$821.28$1,448.40$200,092.53
97Dec 2027$629.69$818.71$1,448.40$199,462.84
2027 Total$7,389.18$9,991.62$17,380.8
98Jan 2028$632.26$816.14$1,448.40$198,830.58
99Feb 2028$634.85$813.55$1,448.40$198,195.73
100Mar 2028$637.45$810.95$1,448.40$197,558.28
101Apr 2028$640.06$808.34$1,448.40$196,918.22
102May 2028$642.68$805.72$1,448.40$196,275.54
103Jun 2028$645.31$803.09$1,448.40$195,630.23
104Jul 2028$647.95$800.45$1,448.40$194,982.28
105Aug 2028$650.60$797.80$1,448.40$194,331.68
106Sep 2028$653.26$795.14$1,448.40$193,678.42
107Oct 2028$655.93$792.47$1,448.40$193,022.49
108Nov 2028$658.62$789.78$1,448.40$192,363.87
109Dec 2028$661.31$787.09$1,448.40$191,702.56
2028 Total$7,760.28$9,620.52$17,380.8
110Jan 2029$664.02$784.38$1,448.40$191,038.54
111Feb 2029$666.73$781.67$1,448.40$190,371.81
112Mar 2029$669.46$778.94$1,448.40$189,702.35
113Apr 2029$672.20$776.20$1,448.40$189,030.15
114May 2029$674.95$773.45$1,448.40$188,355.20
115Jun 2029$677.71$770.69$1,448.40$187,677.49
116Jul 2029$680.49$767.91$1,448.40$186,997.00
117Aug 2029$683.27$765.13$1,448.40$186,313.73
118Sep 2029$686.07$762.33$1,448.40$185,627.66
119Oct 2029$688.87$759.53$1,448.40$184,938.79
120Nov 2029$691.69$756.71$1,448.40$184,247.10
121Dec 2029$694.52$753.88$1,448.40$183,552.58
2029 Total$8,149.98$9,230.82$17,380.8
122Jan 2030$697.36$751.04$1,448.40$182,855.22
123Feb 2030$700.22$748.18$1,448.40$182,155.00
124Mar 2030$703.08$745.32$1,448.40$181,451.92
125Apr 2030$705.96$742.44$1,448.40$180,745.96
126May 2030$708.85$739.55$1,448.40$180,037.11
127Jun 2030$711.75$736.65$1,448.40$179,325.36
128Jul 2030$714.66$733.74$1,448.40$178,610.70
129Aug 2030$717.58$730.82$1,448.40$177,893.12
130Sep 2030$720.52$727.88$1,448.40$177,172.60
131Oct 2030$723.47$724.93$1,448.40$176,449.13
132Nov 2030$726.43$721.97$1,448.40$175,722.70
133Dec 2030$729.40$719.00$1,448.40$174,993.30
2030 Total$8,559.28$8,821.52$17,380.8
134Jan 2031$732.39$716.01$1,448.40$174,260.91
135Feb 2031$735.38$713.02$1,448.40$173,525.53
136Mar 2031$738.39$710.01$1,448.40$172,787.14
137Apr 2031$741.41$706.99$1,448.40$172,045.73
138May 2031$744.45$703.95$1,448.40$171,301.28
139Jun 2031$747.49$700.91$1,448.40$170,553.79
140Jul 2031$750.55$697.85$1,448.40$169,803.24
141Aug 2031$753.62$694.78$1,448.40$169,049.62
142Sep 2031$756.71$691.69$1,448.40$168,292.91
143Oct 2031$759.80$688.60$1,448.40$167,533.11
144Nov 2031$762.91$685.49$1,448.40$166,770.20
145Dec 2031$766.03$682.37$1,448.40$166,004.17
2031 Total$8,989.13$8,391.67$17,380.8
146Jan 2032$769.17$679.23$1,448.40$165,235.00
147Feb 2032$772.31$676.09$1,448.40$164,462.69
148Mar 2032$775.47$672.93$1,448.40$163,687.22
149Apr 2032$778.65$669.75$1,448.40$162,908.57
150May 2032$781.83$666.57$1,448.40$162,126.74
151Jun 2032$785.03$663.37$1,448.40$161,341.71
152Jul 2032$788.24$660.16$1,448.40$160,553.47
153Aug 2032$791.47$656.93$1,448.40$159,762.00
154Sep 2032$794.71$653.69$1,448.40$158,967.29
155Oct 2032$797.96$650.44$1,448.40$158,169.33
156Nov 2032$801.22$647.18$1,448.40$157,368.11
157Dec 2032$804.50$643.90$1,448.40$156,563.61
2032 Total$9,440.56$7,940.24$17,380.8
158Jan 2033$807.79$640.61$1,448.40$155,755.82
159Feb 2033$811.10$637.30$1,448.40$154,944.72
160Mar 2033$814.42$633.98$1,448.40$154,130.30
161Apr 2033$817.75$630.65$1,448.40$153,312.55
162May 2033$821.10$627.30$1,448.40$152,491.45
163Jun 2033$824.46$623.94$1,448.40$151,666.99
164Jul 2033$827.83$620.57$1,448.40$150,839.16
165Aug 2033$831.22$617.18$1,448.40$150,007.94
166Sep 2033$834.62$613.78$1,448.40$149,173.32
167Oct 2033$838.03$610.37$1,448.40$148,335.29
168Nov 2033$841.46$606.94$1,448.40$147,493.83
169Dec 2033$844.90$603.50$1,448.40$146,648.93
2033 Total$9,914.68$7,466.12$17,380.8
170Jan 2034$848.36$600.04$1,448.40$145,800.57
171Feb 2034$851.83$596.57$1,448.40$144,948.74
172Mar 2034$855.32$593.08$1,448.40$144,093.42
173Apr 2034$858.82$589.58$1,448.40$143,234.60
174May 2034$862.33$586.07$1,448.40$142,372.27
175Jun 2034$865.86$582.54$1,448.40$141,506.41
176Jul 2034$869.40$579.00$1,448.40$140,637.01
177Aug 2034$872.96$575.44$1,448.40$139,764.05
178Sep 2034$876.53$571.87$1,448.40$138,887.52
179Oct 2034$880.12$568.28$1,448.40$138,007.40
180Nov 2034$883.72$564.68$1,448.40$137,123.68
181Dec 2034$887.34$561.06$1,448.40$136,236.34
2034 Total$10,412.59$6,968.21$17,380.8
182Jan 2035$890.97$557.43$1,448.40$135,345.37
183Feb 2035$894.61$553.79$1,448.40$134,450.76
184Mar 2035$898.27$550.13$1,448.40$133,552.49
185Apr 2035$901.95$546.45$1,448.40$132,650.54
186May 2035$905.64$542.76$1,448.40$131,744.90
187Jun 2035$909.34$539.06$1,448.40$130,835.56
188Jul 2035$913.06$535.34$1,448.40$129,922.50
189Aug 2035$916.80$531.60$1,448.40$129,005.70
190Sep 2035$920.55$527.85$1,448.40$128,085.15
191Oct 2035$924.32$524.08$1,448.40$127,160.83
192Nov 2035$928.10$520.30$1,448.40$126,232.73
193Dec 2035$931.90$516.50$1,448.40$125,300.83
2035 Total$10,935.51$6,445.29$17,380.8
194Jan 2036$935.71$512.69$1,448.40$124,365.12
195Feb 2036$939.54$508.86$1,448.40$123,425.58
196Mar 2036$943.38$505.02$1,448.40$122,482.20
197Apr 2036$947.24$501.16$1,448.40$121,534.96
198May 2036$951.12$497.28$1,448.40$120,583.84
199Jun 2036$955.01$493.39$1,448.40$119,628.83
200Jul 2036$958.92$489.48$1,448.40$118,669.91
201Aug 2036$962.84$485.56$1,448.40$117,707.07
202Sep 2036$966.78$481.62$1,448.40$116,740.29
203Oct 2036$970.74$477.66$1,448.40$115,769.55
204Nov 2036$974.71$473.69$1,448.40$114,794.84
205Dec 2036$978.70$469.70$1,448.40$113,816.14
2036 Total$11,484.69$5,896.11$17,380.8
206Jan 2037$982.70$465.70$1,448.40$112,833.44
207Feb 2037$986.72$461.68$1,448.40$111,846.72
208Mar 2037$990.76$457.64$1,448.40$110,855.96
209Apr 2037$994.81$453.59$1,448.40$109,861.15
210May 2037$998.88$449.52$1,448.40$108,862.27
211Jun 2037$1,002.97$445.43$1,448.40$107,859.30
212Jul 2037$1,007.08$441.32$1,448.40$106,852.22
213Aug 2037$1,011.20$437.20$1,448.40$105,841.02
214Sep 2037$1,015.33$433.07$1,448.40$104,825.69
215Oct 2037$1,019.49$428.91$1,448.40$103,806.20
216Nov 2037$1,023.66$424.74$1,448.40$102,782.54
217Dec 2037$1,027.85$420.55$1,448.40$101,754.69
2037 Total$12,061.45$5,319.35$17,380.8
218Jan 2038$1,032.05$416.35$1,448.40$100,722.64
219Feb 2038$1,036.28$412.12$1,448.40$99,686.36
220Mar 2038$1,040.52$407.88$1,448.40$98,645.84
221Apr 2038$1,044.77$403.63$1,448.40$97,601.07
222May 2038$1,049.05$399.35$1,448.40$96,552.02
223Jun 2038$1,053.34$395.06$1,448.40$95,498.68
224Jul 2038$1,057.65$390.75$1,448.40$94,441.03
225Aug 2038$1,061.98$386.42$1,448.40$93,379.05
226Sep 2038$1,066.32$382.08$1,448.40$92,312.73
227Oct 2038$1,070.69$377.71$1,448.40$91,242.04
228Nov 2038$1,075.07$373.33$1,448.40$90,166.97
229Dec 2038$1,079.47$368.93$1,448.40$89,087.50
2038 Total$12,667.19$4,713.61$17,380.8
230Jan 2039$1,083.88$364.52$1,448.40$88,003.62
231Feb 2039$1,088.32$360.08$1,448.40$86,915.30
232Mar 2039$1,092.77$355.63$1,448.40$85,822.53
233Apr 2039$1,097.24$351.16$1,448.40$84,725.29
234May 2039$1,101.73$346.67$1,448.40$83,623.56
235Jun 2039$1,106.24$342.16$1,448.40$82,517.32
236Jul 2039$1,110.77$337.63$1,448.40$81,406.55
237Aug 2039$1,115.31$333.09$1,448.40$80,291.24
238Sep 2039$1,119.88$328.52$1,448.40$79,171.36
239Oct 2039$1,124.46$323.94$1,448.40$78,046.90
240Nov 2039$1,129.06$319.34$1,448.40$76,917.84
241Dec 2039$1,133.68$314.72$1,448.40$75,784.16
2039 Total$13,303.34$4,077.46$17,380.8
242Jan 2040$1,138.32$310.08$1,448.40$74,645.84
243Feb 2040$1,142.97$305.43$1,448.40$73,502.87
244Mar 2040$1,147.65$300.75$1,448.40$72,355.22
245Apr 2040$1,152.35$296.05$1,448.40$71,202.87
246May 2040$1,157.06$291.34$1,448.40$70,045.81
247Jun 2040$1,161.80$286.60$1,448.40$68,884.01
248Jul 2040$1,166.55$281.85$1,448.40$67,717.46
249Aug 2040$1,171.32$277.08$1,448.40$66,546.14
250Sep 2040$1,176.12$272.28$1,448.40$65,370.02
251Oct 2040$1,180.93$267.47$1,448.40$64,189.09
252Nov 2040$1,185.76$262.64$1,448.40$63,003.33
253Dec 2040$1,190.61$257.79$1,448.40$61,812.72
2040 Total$13,971.44$3,409.36$17,380.8
254Jan 2041$1,195.48$252.92$1,448.40$60,617.24
255Feb 2041$1,200.37$248.03$1,448.40$59,416.87
256Mar 2041$1,205.29$243.11$1,448.40$58,211.58
257Apr 2041$1,210.22$238.18$1,448.40$57,001.36
258May 2041$1,215.17$233.23$1,448.40$55,786.19
259Jun 2041$1,220.14$228.26$1,448.40$54,566.05
260Jul 2041$1,225.13$223.27$1,448.40$53,340.92
261Aug 2041$1,230.15$218.25$1,448.40$52,110.77
262Sep 2041$1,235.18$213.22$1,448.40$50,875.59
263Oct 2041$1,240.23$208.17$1,448.40$49,635.36
264Nov 2041$1,245.31$203.09$1,448.40$48,390.05
265Dec 2041$1,250.40$198.00$1,448.40$47,139.65
2041 Total$14,673.07$2,707.73$17,380.8
266Jan 2042$1,255.52$192.88$1,448.40$45,884.13
267Feb 2042$1,260.66$187.74$1,448.40$44,623.47
268Mar 2042$1,265.82$182.58$1,448.40$43,357.65
269Apr 2042$1,270.99$177.41$1,448.40$42,086.66
270May 2042$1,276.20$172.20$1,448.40$40,810.46
271Jun 2042$1,281.42$166.98$1,448.40$39,529.04
272Jul 2042$1,286.66$161.74$1,448.40$38,242.38
273Aug 2042$1,291.92$156.48$1,448.40$36,950.46
274Sep 2042$1,297.21$151.19$1,448.40$35,653.25
275Oct 2042$1,302.52$145.88$1,448.40$34,350.73
276Nov 2042$1,307.85$140.55$1,448.40$33,042.88
277Dec 2042$1,313.20$135.20$1,448.40$31,729.68
2042 Total$15,409.97$1,970.83$17,380.8
278Jan 2043$1,318.57$129.83$1,448.40$30,411.11
279Feb 2043$1,323.97$124.43$1,448.40$29,087.14
280Mar 2043$1,329.39$119.01$1,448.40$27,757.75
281Apr 2043$1,334.82$113.58$1,448.40$26,422.93
282May 2043$1,340.29$108.11$1,448.40$25,082.64
283Jun 2043$1,345.77$102.63$1,448.40$23,736.87
284Jul 2043$1,351.28$97.12$1,448.40$22,385.59
285Aug 2043$1,356.81$91.59$1,448.40$21,028.78
286Sep 2043$1,362.36$86.04$1,448.40$19,666.42
287Oct 2043$1,367.93$80.47$1,448.40$18,298.49
288Nov 2043$1,373.53$74.87$1,448.40$16,924.96
289Dec 2043$1,379.15$69.25$1,448.40$15,545.81
2043 Total$16,183.87$1,196.93$17,380.8
290Jan 2044$1,384.79$63.61$1,448.40$14,161.02
291Feb 2044$1,390.46$57.94$1,448.40$12,770.56
292Mar 2044$1,396.15$52.25$1,448.40$11,374.41
293Apr 2044$1,401.86$46.54$1,448.40$9,972.55
294May 2044$1,407.60$40.80$1,448.40$8,564.95
295Jun 2044$1,413.36$35.04$1,448.40$7,151.59
296Jul 2044$1,419.14$29.26$1,448.40$5,732.45
297Aug 2044$1,424.94$23.46$1,448.40$4,307.51
298Sep 2044$1,430.78$17.62$1,448.40$2,876.73
299Oct 2044$1,436.63$11.77$1,448.40$1,440.10
300Nov 2044$1,440.10$5.89$1,445.99$0.00
2044 Total$15,545.81$384.18$15,929.99
Compare your product with the big 4 banks, or add more products to compare
As seen on