Basic Home Loan Special (LVR < 80%) from Bank Australia

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$150,000
Advertised rate
3.65%
Variable
Loan term
over 30 years
Repayment Frequency
Monthly
Monthly repayment
$686
Number of Repayments
360
Total Interest Paid
$96,960
Total repayments
$246,960
DatePrincipleInterestPaymentBalance
1Jul 2018$229.94$456.25$686.19$149,770.06
2Aug 2018$230.64$455.55$686.19$149,539.42
3Sep 2018$231.34$454.85$686.19$149,308.08
4Oct 2018$232.04$454.15$686.19$149,076.04
5Nov 2018$232.75$453.44$686.19$148,843.29
6Dec 2018$233.46$452.73$686.19$148,609.83
2018 Total$1,390.17$2,726.97$4,117.14
7Jan 2019$234.17$452.02$686.19$148,375.66
8Feb 2019$234.88$451.31$686.19$148,140.78
9Mar 2019$235.60$450.59$686.19$147,905.18
10Apr 2019$236.31$449.88$686.19$147,668.87
11May 2019$237.03$449.16$686.19$147,431.84
12Jun 2019$237.75$448.44$686.19$147,194.09
13Jul 2019$238.47$447.72$686.19$146,955.62
14Aug 2019$239.20$446.99$686.19$146,716.42
15Sep 2019$239.93$446.26$686.19$146,476.49
16Oct 2019$240.66$445.53$686.19$146,235.83
17Nov 2019$241.39$444.80$686.19$145,994.44
18Dec 2019$242.12$444.07$686.19$145,752.32
2019 Total$2,857.51$5,376.77$8,234.28
19Jan 2020$242.86$443.33$686.19$145,509.46
20Feb 2020$243.60$442.59$686.19$145,265.86
21Mar 2020$244.34$441.85$686.19$145,021.52
22Apr 2020$245.08$441.11$686.19$144,776.44
23May 2020$245.83$440.36$686.19$144,530.61
24Jun 2020$246.58$439.61$686.19$144,284.03
25Jul 2020$247.33$438.86$686.19$144,036.70
26Aug 2020$248.08$438.11$686.19$143,788.62
27Sep 2020$248.83$437.36$686.19$143,539.79
28Oct 2020$249.59$436.60$686.19$143,290.20
29Nov 2020$250.35$435.84$686.19$143,039.85
30Dec 2020$251.11$435.08$686.19$142,788.74
2020 Total$2,963.58$5,270.7$8,234.28
31Jan 2021$251.87$434.32$686.19$142,536.87
32Feb 2021$252.64$433.55$686.19$142,284.23
33Mar 2021$253.41$432.78$686.19$142,030.82
34Apr 2021$254.18$432.01$686.19$141,776.64
35May 2021$254.95$431.24$686.19$141,521.69
36Jun 2021$255.73$430.46$686.19$141,265.96
37Jul 2021$256.51$429.68$686.19$141,009.45
38Aug 2021$257.29$428.90$686.19$140,752.16
39Sep 2021$258.07$428.12$686.19$140,494.09
40Oct 2021$258.85$427.34$686.19$140,235.24
41Nov 2021$259.64$426.55$686.19$139,975.60
42Dec 2021$260.43$425.76$686.19$139,715.17
2021 Total$3,073.57$5,160.71$8,234.28
43Jan 2022$261.22$424.97$686.19$139,453.95
44Feb 2022$262.02$424.17$686.19$139,191.93
45Mar 2022$262.81$423.38$686.19$138,929.12
46Apr 2022$263.61$422.58$686.19$138,665.51
47May 2022$264.42$421.77$686.19$138,401.09
48Jun 2022$265.22$420.97$686.19$138,135.87
49Jul 2022$266.03$420.16$686.19$137,869.84
50Aug 2022$266.84$419.35$686.19$137,603.00
51Sep 2022$267.65$418.54$686.19$137,335.35
52Oct 2022$268.46$417.73$686.19$137,066.89
53Nov 2022$269.28$416.91$686.19$136,797.61
54Dec 2022$270.10$416.09$686.19$136,527.51
2022 Total$3,187.66$5,046.62$8,234.28
55Jan 2023$270.92$415.27$686.19$136,256.59
56Feb 2023$271.74$414.45$686.19$135,984.85
57Mar 2023$272.57$413.62$686.19$135,712.28
58Apr 2023$273.40$412.79$686.19$135,438.88
59May 2023$274.23$411.96$686.19$135,164.65
60Jun 2023$275.06$411.13$686.19$134,889.59
61Jul 2023$275.90$410.29$686.19$134,613.69
62Aug 2023$276.74$409.45$686.19$134,336.95
63Sep 2023$277.58$408.61$686.19$134,059.37
64Oct 2023$278.43$407.76$686.19$133,780.94
65Nov 2023$279.27$406.92$686.19$133,501.67
66Dec 2023$280.12$406.07$686.19$133,221.55
2023 Total$3,305.96$4,928.32$8,234.28
67Jan 2024$280.97$405.22$686.19$132,940.58
68Feb 2024$281.83$404.36$686.19$132,658.75
69Mar 2024$282.69$403.50$686.19$132,376.06
70Apr 2024$283.55$402.64$686.19$132,092.51
71May 2024$284.41$401.78$686.19$131,808.10
72Jun 2024$285.27$400.92$686.19$131,522.83
73Jul 2024$286.14$400.05$686.19$131,236.69
74Aug 2024$287.01$399.18$686.19$130,949.68
75Sep 2024$287.88$398.31$686.19$130,661.80
76Oct 2024$288.76$397.43$686.19$130,373.04
77Nov 2024$289.64$396.55$686.19$130,083.40
78Dec 2024$290.52$395.67$686.19$129,792.88
2024 Total$3,428.67$4,805.61$8,234.28
79Jan 2025$291.40$394.79$686.19$129,501.48
80Feb 2025$292.29$393.90$686.19$129,209.19
81Mar 2025$293.18$393.01$686.19$128,916.01
82Apr 2025$294.07$392.12$686.19$128,621.94
83May 2025$294.96$391.23$686.19$128,326.98
84Jun 2025$295.86$390.33$686.19$128,031.12
85Jul 2025$296.76$389.43$686.19$127,734.36
86Aug 2025$297.66$388.53$686.19$127,436.70
87Sep 2025$298.57$387.62$686.19$127,138.13
88Oct 2025$299.48$386.71$686.19$126,838.65
89Nov 2025$300.39$385.80$686.19$126,538.26
90Dec 2025$301.30$384.89$686.19$126,236.96
2025 Total$3,555.92$4,678.36$8,234.28
91Jan 2026$302.22$383.97$686.19$125,934.74
92Feb 2026$303.14$383.05$686.19$125,631.60
93Mar 2026$304.06$382.13$686.19$125,327.54
94Apr 2026$304.99$381.20$686.19$125,022.55
95May 2026$305.91$380.28$686.19$124,716.64
96Jun 2026$306.84$379.35$686.19$124,409.80
97Jul 2026$307.78$378.41$686.19$124,102.02
98Aug 2026$308.71$377.48$686.19$123,793.31
99Sep 2026$309.65$376.54$686.19$123,483.66
100Oct 2026$310.59$375.60$686.19$123,173.07
101Nov 2026$311.54$374.65$686.19$122,861.53
102Dec 2026$312.49$373.70$686.19$122,549.04
2026 Total$3,687.92$4,546.36$8,234.28
103Jan 2027$313.44$372.75$686.19$122,235.60
104Feb 2027$314.39$371.80$686.19$121,921.21
105Mar 2027$315.35$370.84$686.19$121,605.86
106Apr 2027$316.31$369.88$686.19$121,289.55
107May 2027$317.27$368.92$686.19$120,972.28
108Jun 2027$318.23$367.96$686.19$120,654.05
109Jul 2027$319.20$366.99$686.19$120,334.85
110Aug 2027$320.17$366.02$686.19$120,014.68
111Sep 2027$321.15$365.04$686.19$119,693.53
112Oct 2027$322.12$364.07$686.19$119,371.41
113Nov 2027$323.10$363.09$686.19$119,048.31
114Dec 2027$324.08$362.11$686.19$118,724.23
2027 Total$3,824.81$4,409.47$8,234.28
115Jan 2028$325.07$361.12$686.19$118,399.16
116Feb 2028$326.06$360.13$686.19$118,073.10
117Mar 2028$327.05$359.14$686.19$117,746.05
118Apr 2028$328.05$358.14$686.19$117,418.00
119May 2028$329.04$357.15$686.19$117,088.96
120Jun 2028$330.04$356.15$686.19$116,758.92
121Jul 2028$331.05$355.14$686.19$116,427.87
122Aug 2028$332.06$354.13$686.19$116,095.81
123Sep 2028$333.07$353.12$686.19$115,762.74
124Oct 2028$334.08$352.11$686.19$115,428.66
125Nov 2028$335.09$351.10$686.19$115,093.57
126Dec 2028$336.11$350.08$686.19$114,757.46
2028 Total$3,966.77$4,267.51$8,234.28
127Jan 2029$337.14$349.05$686.19$114,420.32
128Feb 2029$338.16$348.03$686.19$114,082.16
129Mar 2029$339.19$347.00$686.19$113,742.97
130Apr 2029$340.22$345.97$686.19$113,402.75
131May 2029$341.26$344.93$686.19$113,061.49
132Jun 2029$342.29$343.90$686.19$112,719.20
133Jul 2029$343.34$342.85$686.19$112,375.86
134Aug 2029$344.38$341.81$686.19$112,031.48
135Sep 2029$345.43$340.76$686.19$111,686.05
136Oct 2029$346.48$339.71$686.19$111,339.57
137Nov 2029$347.53$338.66$686.19$110,992.04
138Dec 2029$348.59$337.60$686.19$110,643.45
2029 Total$4,114.01$4,120.27$8,234.28
139Jan 2030$349.65$336.54$686.19$110,293.80
140Feb 2030$350.71$335.48$686.19$109,943.09
141Mar 2030$351.78$334.41$686.19$109,591.31
142Apr 2030$352.85$333.34$686.19$109,238.46
143May 2030$353.92$332.27$686.19$108,884.54
144Jun 2030$355.00$331.19$686.19$108,529.54
145Jul 2030$356.08$330.11$686.19$108,173.46
146Aug 2030$357.16$329.03$686.19$107,816.30
147Sep 2030$358.25$327.94$686.19$107,458.05
148Oct 2030$359.34$326.85$686.19$107,098.71
149Nov 2030$360.43$325.76$686.19$106,738.28
150Dec 2030$361.53$324.66$686.19$106,376.75
2030 Total$4,266.7$3,967.58$8,234.28
151Jan 2031$362.63$323.56$686.19$106,014.12
152Feb 2031$363.73$322.46$686.19$105,650.39
153Mar 2031$364.84$321.35$686.19$105,285.55
154Apr 2031$365.95$320.24$686.19$104,919.60
155May 2031$367.06$319.13$686.19$104,552.54
156Jun 2031$368.18$318.01$686.19$104,184.36
157Jul 2031$369.30$316.89$686.19$103,815.06
158Aug 2031$370.42$315.77$686.19$103,444.64
159Sep 2031$371.55$314.64$686.19$103,073.09
160Oct 2031$372.68$313.51$686.19$102,700.41
161Nov 2031$373.81$312.38$686.19$102,326.60
162Dec 2031$374.95$311.24$686.19$101,951.65
2031 Total$4,425.1$3,809.18$8,234.28
163Jan 2032$376.09$310.10$686.19$101,575.56
164Feb 2032$377.23$308.96$686.19$101,198.33
165Mar 2032$378.38$307.81$686.19$100,819.95
166Apr 2032$379.53$306.66$686.19$100,440.42
167May 2032$380.68$305.51$686.19$100,059.74
168Jun 2032$381.84$304.35$686.19$99,677.90
169Jul 2032$383.00$303.19$686.19$99,294.90
170Aug 2032$384.17$302.02$686.19$98,910.73
171Sep 2032$385.34$300.85$686.19$98,525.39
172Oct 2032$386.51$299.68$686.19$98,138.88
173Nov 2032$387.68$298.51$686.19$97,751.20
174Dec 2032$388.86$297.33$686.19$97,362.34
2032 Total$4,589.31$3,644.97$8,234.28
175Jan 2033$390.05$296.14$686.19$96,972.29
176Feb 2033$391.23$294.96$686.19$96,581.06
177Mar 2033$392.42$293.77$686.19$96,188.64
178Apr 2033$393.62$292.57$686.19$95,795.02
179May 2033$394.81$291.38$686.19$95,400.21
180Jun 2033$396.01$290.18$686.19$95,004.20
181Jul 2033$397.22$288.97$686.19$94,606.98
182Aug 2033$398.43$287.76$686.19$94,208.55
183Sep 2033$399.64$286.55$686.19$93,808.91
184Oct 2033$400.85$285.34$686.19$93,408.06
185Nov 2033$402.07$284.12$686.19$93,005.99
186Dec 2033$403.30$282.89$686.19$92,602.69
2033 Total$4,759.65$3,474.63$8,234.28
187Jan 2034$404.52$281.67$686.19$92,198.17
188Feb 2034$405.75$280.44$686.19$91,792.42
189Mar 2034$406.99$279.20$686.19$91,385.43
190Apr 2034$408.23$277.96$686.19$90,977.20
191May 2034$409.47$276.72$686.19$90,567.73
192Jun 2034$410.71$275.48$686.19$90,157.02
193Jul 2034$411.96$274.23$686.19$89,745.06
194Aug 2034$413.22$272.97$686.19$89,331.84
195Sep 2034$414.47$271.72$686.19$88,917.37
196Oct 2034$415.73$270.46$686.19$88,501.64
197Nov 2034$417.00$269.19$686.19$88,084.64
198Dec 2034$418.27$267.92$686.19$87,666.37
2034 Total$4,936.32$3,297.96$8,234.28
199Jan 2035$419.54$266.65$686.19$87,246.83
200Feb 2035$420.81$265.38$686.19$86,826.02
201Mar 2035$422.09$264.10$686.19$86,403.93
202Apr 2035$423.38$262.81$686.19$85,980.55
203May 2035$424.67$261.52$686.19$85,555.88
204Jun 2035$425.96$260.23$686.19$85,129.92
205Jul 2035$427.25$258.94$686.19$84,702.67
206Aug 2035$428.55$257.64$686.19$84,274.12
207Sep 2035$429.86$256.33$686.19$83,844.26
208Oct 2035$431.16$255.03$686.19$83,413.10
209Nov 2035$432.48$253.71$686.19$82,980.62
210Dec 2035$433.79$252.40$686.19$82,546.83
2035 Total$5,119.54$3,114.74$8,234.28
211Jan 2036$435.11$251.08$686.19$82,111.72
212Feb 2036$436.43$249.76$686.19$81,675.29
213Mar 2036$437.76$248.43$686.19$81,237.53
214Apr 2036$439.09$247.10$686.19$80,798.44
215May 2036$440.43$245.76$686.19$80,358.01
216Jun 2036$441.77$244.42$686.19$79,916.24
217Jul 2036$443.11$243.08$686.19$79,473.13
218Aug 2036$444.46$241.73$686.19$79,028.67
219Sep 2036$445.81$240.38$686.19$78,582.86
220Oct 2036$447.17$239.02$686.19$78,135.69
221Nov 2036$448.53$237.66$686.19$77,687.16
222Dec 2036$449.89$236.30$686.19$77,237.27
2036 Total$5,309.56$2,924.72$8,234.28
223Jan 2037$451.26$234.93$686.19$76,786.01
224Feb 2037$452.63$233.56$686.19$76,333.38
225Mar 2037$454.01$232.18$686.19$75,879.37
226Apr 2037$455.39$230.80$686.19$75,423.98
227May 2037$456.78$229.41$686.19$74,967.20
228Jun 2037$458.16$228.03$686.19$74,509.04
229Jul 2037$459.56$226.63$686.19$74,049.48
230Aug 2037$460.96$225.23$686.19$73,588.52
231Sep 2037$462.36$223.83$686.19$73,126.16
232Oct 2037$463.76$222.43$686.19$72,662.40
233Nov 2037$465.18$221.01$686.19$72,197.22
234Dec 2037$466.59$219.60$686.19$71,730.63
2037 Total$5,506.64$2,727.64$8,234.28
235Jan 2038$468.01$218.18$686.19$71,262.62
236Feb 2038$469.43$216.76$686.19$70,793.19
237Mar 2038$470.86$215.33$686.19$70,322.33
238Apr 2038$472.29$213.90$686.19$69,850.04
239May 2038$473.73$212.46$686.19$69,376.31
240Jun 2038$475.17$211.02$686.19$68,901.14
241Jul 2038$476.62$209.57$686.19$68,424.52
242Aug 2038$478.07$208.12$686.19$67,946.45
243Sep 2038$479.52$206.67$686.19$67,466.93
244Oct 2038$480.98$205.21$686.19$66,985.95
245Nov 2038$482.44$203.75$686.19$66,503.51
246Dec 2038$483.91$202.28$686.19$66,019.60
2038 Total$5,711.03$2,523.25$8,234.28
247Jan 2039$485.38$200.81$686.19$65,534.22
248Feb 2039$486.86$199.33$686.19$65,047.36
249Mar 2039$488.34$197.85$686.19$64,559.02
250Apr 2039$489.82$196.37$686.19$64,069.20
251May 2039$491.31$194.88$686.19$63,577.89
252Jun 2039$492.81$193.38$686.19$63,085.08
253Jul 2039$494.31$191.88$686.19$62,590.77
254Aug 2039$495.81$190.38$686.19$62,094.96
255Sep 2039$497.32$188.87$686.19$61,597.64
256Oct 2039$498.83$187.36$686.19$61,098.81
257Nov 2039$500.35$185.84$686.19$60,598.46
258Dec 2039$501.87$184.32$686.19$60,096.59
2039 Total$5,923.01$2,311.27$8,234.28
259Jan 2040$503.40$182.79$686.19$59,593.19
260Feb 2040$504.93$181.26$686.19$59,088.26
261Mar 2040$506.46$179.73$686.19$58,581.80
262Apr 2040$508.00$178.19$686.19$58,073.80
263May 2040$509.55$176.64$686.19$57,564.25
264Jun 2040$511.10$175.09$686.19$57,053.15
265Jul 2040$512.65$173.54$686.19$56,540.50
266Aug 2040$514.21$171.98$686.19$56,026.29
267Sep 2040$515.78$170.41$686.19$55,510.51
268Oct 2040$517.35$168.84$686.19$54,993.16
269Nov 2040$518.92$167.27$686.19$54,474.24
270Dec 2040$520.50$165.69$686.19$53,953.74
2040 Total$6,142.85$2,091.43$8,234.28
271Jan 2041$522.08$164.11$686.19$53,431.66
272Feb 2041$523.67$162.52$686.19$52,907.99
273Mar 2041$525.26$160.93$686.19$52,382.73
274Apr 2041$526.86$159.33$686.19$51,855.87
275May 2041$528.46$157.73$686.19$51,327.41
276Jun 2041$530.07$156.12$686.19$50,797.34
277Jul 2041$531.68$154.51$686.19$50,265.66
278Aug 2041$533.30$152.89$686.19$49,732.36
279Sep 2041$534.92$151.27$686.19$49,197.44
280Oct 2041$536.55$149.64$686.19$48,660.89
281Nov 2041$538.18$148.01$686.19$48,122.71
282Dec 2041$539.82$146.37$686.19$47,582.89
2041 Total$6,370.85$1,863.43$8,234.28
283Jan 2042$541.46$144.73$686.19$47,041.43
284Feb 2042$543.11$143.08$686.19$46,498.32
285Mar 2042$544.76$141.43$686.19$45,953.56
286Apr 2042$546.41$139.78$686.19$45,407.15
287May 2042$548.08$138.11$686.19$44,859.07
288Jun 2042$549.74$136.45$686.19$44,309.33
289Jul 2042$551.42$134.77$686.19$43,757.91
290Aug 2042$553.09$133.10$686.19$43,204.82
291Sep 2042$554.78$131.41$686.19$42,650.04
292Oct 2042$556.46$129.73$686.19$42,093.58
293Nov 2042$558.16$128.03$686.19$41,535.42
294Dec 2042$559.85$126.34$686.19$40,975.57
2042 Total$6,607.32$1,626.96$8,234.28
295Jan 2043$561.56$124.63$686.19$40,414.01
296Feb 2043$563.26$122.93$686.19$39,850.75
297Mar 2043$564.98$121.21$686.19$39,285.77
298Apr 2043$566.70$119.49$686.19$38,719.07
299May 2043$568.42$117.77$686.19$38,150.65
300Jun 2043$570.15$116.04$686.19$37,580.50
301Jul 2043$571.88$114.31$686.19$37,008.62
302Aug 2043$573.62$112.57$686.19$36,435.00
303Sep 2043$575.37$110.82$686.19$35,859.63
304Oct 2043$577.12$109.07$686.19$35,282.51
305Nov 2043$578.87$107.32$686.19$34,703.64
306Dec 2043$580.63$105.56$686.19$34,123.01
2043 Total$6,852.56$1,381.72$8,234.28
307Jan 2044$582.40$103.79$686.19$33,540.61
308Feb 2044$584.17$102.02$686.19$32,956.44
309Mar 2044$585.95$100.24$686.19$32,370.49
310Apr 2044$587.73$98.46$686.19$31,782.76
311May 2044$589.52$96.67$686.19$31,193.24
312Jun 2044$591.31$94.88$686.19$30,601.93
313Jul 2044$593.11$93.08$686.19$30,008.82
314Aug 2044$594.91$91.28$686.19$29,413.91
315Sep 2044$596.72$89.47$686.19$28,817.19
316Oct 2044$598.54$87.65$686.19$28,218.65
317Nov 2044$600.36$85.83$686.19$27,618.29
318Dec 2044$602.18$84.01$686.19$27,016.11
2044 Total$7,106.9$1,127.38$8,234.28
319Jan 2045$604.02$82.17$686.19$26,412.09
320Feb 2045$605.85$80.34$686.19$25,806.24
321Mar 2045$607.70$78.49$686.19$25,198.54
322Apr 2045$609.54$76.65$686.19$24,589.00
323May 2045$611.40$74.79$686.19$23,977.60
324Jun 2045$613.26$72.93$686.19$23,364.34
325Jul 2045$615.12$71.07$686.19$22,749.22
326Aug 2045$616.99$69.20$686.19$22,132.23
327Sep 2045$618.87$67.32$686.19$21,513.36
328Oct 2045$620.75$65.44$686.19$20,892.61
329Nov 2045$622.64$63.55$686.19$20,269.97
330Dec 2045$624.54$61.65$686.19$19,645.43
2045 Total$7,370.68$863.6$8,234.28
331Jan 2046$626.44$59.75$686.19$19,018.99
332Feb 2046$628.34$57.85$686.19$18,390.65
333Mar 2046$630.25$55.94$686.19$17,760.40
334Apr 2046$632.17$54.02$686.19$17,128.23
335May 2046$634.09$52.10$686.19$16,494.14
336Jun 2046$636.02$50.17$686.19$15,858.12
337Jul 2046$637.95$48.24$686.19$15,220.17
338Aug 2046$639.90$46.29$686.19$14,580.27
339Sep 2046$641.84$44.35$686.19$13,938.43
340Oct 2046$643.79$42.40$686.19$13,294.64
341Nov 2046$645.75$40.44$686.19$12,648.89
342Dec 2046$647.72$38.47$686.19$12,001.17
2046 Total$7,644.26$590.02$8,234.28
343Jan 2047$649.69$36.50$686.19$11,351.48
344Feb 2047$651.66$34.53$686.19$10,699.82
345Mar 2047$653.64$32.55$686.19$10,046.18
346Apr 2047$655.63$30.56$686.19$9,390.55
347May 2047$657.63$28.56$686.19$8,732.92
348Jun 2047$659.63$26.56$686.19$8,073.29
349Jul 2047$661.63$24.56$686.19$7,411.66
350Aug 2047$663.65$22.54$686.19$6,748.01
351Sep 2047$665.66$20.53$686.19$6,082.35
352Oct 2047$667.69$18.50$686.19$5,414.66
353Nov 2047$669.72$16.47$686.19$4,744.94
354Dec 2047$671.76$14.43$686.19$4,073.18
2047 Total$7,927.99$306.29$8,234.28
355Jan 2048$673.80$12.39$686.19$3,399.38
356Feb 2048$675.85$10.34$686.19$2,723.53
357Mar 2048$677.91$8.28$686.19$2,045.62
358Apr 2048$679.97$6.22$686.19$1,365.65
359May 2048$682.04$4.15$686.19$683.61
360Jun 2048$683.61$2.08$685.69$0.00
2048 Total$4,073.18$43.46$4,116.64
Compare your product with the big 4 banks, or add more products to compare
As seen on