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

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$150,000
Advertised rate
3.86%
Variable
Loan term
over 30 years
Repayment Frequency
Monthly
Monthly repayment
$704
Number of Repayments
360
Total Interest Paid
$103,440
Total repayments
$253,440
DatePrincipleInterestPaymentBalance
1Jul 2018$221.57$482.50$704.07$149,778.43
2Aug 2018$222.28$481.79$704.07$149,556.15
3Sep 2018$223.00$481.07$704.07$149,333.15
4Oct 2018$223.72$480.35$704.07$149,109.43
5Nov 2018$224.43$479.64$704.07$148,885.00
6Dec 2018$225.16$478.91$704.07$148,659.84
2018 Total$1,340.16$2,884.26$4,224.42
7Jan 2019$225.88$478.19$704.07$148,433.96
8Feb 2019$226.61$477.46$704.07$148,207.35
9Mar 2019$227.34$476.73$704.07$147,980.01
10Apr 2019$228.07$476.00$704.07$147,751.94
11May 2019$228.80$475.27$704.07$147,523.14
12Jun 2019$229.54$474.53$704.07$147,293.60
13Jul 2019$230.28$473.79$704.07$147,063.32
14Aug 2019$231.02$473.05$704.07$146,832.30
15Sep 2019$231.76$472.31$704.07$146,600.54
16Oct 2019$232.50$471.57$704.07$146,368.04
17Nov 2019$233.25$470.82$704.07$146,134.79
18Dec 2019$234.00$470.07$704.07$145,900.79
2019 Total$2,759.05$5,689.79$8,448.84
19Jan 2020$234.76$469.31$704.07$145,666.03
20Feb 2020$235.51$468.56$704.07$145,430.52
21Mar 2020$236.27$467.80$704.07$145,194.25
22Apr 2020$237.03$467.04$704.07$144,957.22
23May 2020$237.79$466.28$704.07$144,719.43
24Jun 2020$238.56$465.51$704.07$144,480.87
25Jul 2020$239.32$464.75$704.07$144,241.55
26Aug 2020$240.09$463.98$704.07$144,001.46
27Sep 2020$240.87$463.20$704.07$143,760.59
28Oct 2020$241.64$462.43$704.07$143,518.95
29Nov 2020$242.42$461.65$704.07$143,276.53
30Dec 2020$243.20$460.87$704.07$143,033.33
2020 Total$2,867.46$5,581.38$8,448.84
31Jan 2021$243.98$460.09$704.07$142,789.35
32Feb 2021$244.76$459.31$704.07$142,544.59
33Mar 2021$245.55$458.52$704.07$142,299.04
34Apr 2021$246.34$457.73$704.07$142,052.70
35May 2021$247.13$456.94$704.07$141,805.57
36Jun 2021$247.93$456.14$704.07$141,557.64
37Jul 2021$248.73$455.34$704.07$141,308.91
38Aug 2021$249.53$454.54$704.07$141,059.38
39Sep 2021$250.33$453.74$704.07$140,809.05
40Oct 2021$251.13$452.94$704.07$140,557.92
41Nov 2021$251.94$452.13$704.07$140,305.98
42Dec 2021$252.75$451.32$704.07$140,053.23
2021 Total$2,980.1$5,468.74$8,448.84
43Jan 2022$253.57$450.50$704.07$139,799.66
44Feb 2022$254.38$449.69$704.07$139,545.28
45Mar 2022$255.20$448.87$704.07$139,290.08
46Apr 2022$256.02$448.05$704.07$139,034.06
47May 2022$256.84$447.23$704.07$138,777.22
48Jun 2022$257.67$446.40$704.07$138,519.55
49Jul 2022$258.50$445.57$704.07$138,261.05
50Aug 2022$259.33$444.74$704.07$138,001.72
51Sep 2022$260.16$443.91$704.07$137,741.56
52Oct 2022$261.00$443.07$704.07$137,480.56
53Nov 2022$261.84$442.23$704.07$137,218.72
54Dec 2022$262.68$441.39$704.07$136,956.04
2022 Total$3,097.19$5,351.65$8,448.84
55Jan 2023$263.53$440.54$704.07$136,692.51
56Feb 2023$264.38$439.69$704.07$136,428.13
57Mar 2023$265.23$438.84$704.07$136,162.90
58Apr 2023$266.08$437.99$704.07$135,896.82
59May 2023$266.94$437.13$704.07$135,629.88
60Jun 2023$267.79$436.28$704.07$135,362.09
61Jul 2023$268.66$435.41$704.07$135,093.43
62Aug 2023$269.52$434.55$704.07$134,823.91
63Sep 2023$270.39$433.68$704.07$134,553.52
64Oct 2023$271.26$432.81$704.07$134,282.26
65Nov 2023$272.13$431.94$704.07$134,010.13
66Dec 2023$273.00$431.07$704.07$133,737.13
2023 Total$3,218.91$5,229.93$8,448.84
67Jan 2024$273.88$430.19$704.07$133,463.25
68Feb 2024$274.76$429.31$704.07$133,188.49
69Mar 2024$275.65$428.42$704.07$132,912.84
70Apr 2024$276.53$427.54$704.07$132,636.31
71May 2024$277.42$426.65$704.07$132,358.89
72Jun 2024$278.32$425.75$704.07$132,080.57
73Jul 2024$279.21$424.86$704.07$131,801.36
74Aug 2024$280.11$423.96$704.07$131,521.25
75Sep 2024$281.01$423.06$704.07$131,240.24
76Oct 2024$281.91$422.16$704.07$130,958.33
77Nov 2024$282.82$421.25$704.07$130,675.51
78Dec 2024$283.73$420.34$704.07$130,391.78
2024 Total$3,345.35$5,103.49$8,448.84
79Jan 2025$284.64$419.43$704.07$130,107.14
80Feb 2025$285.56$418.51$704.07$129,821.58
81Mar 2025$286.48$417.59$704.07$129,535.10
82Apr 2025$287.40$416.67$704.07$129,247.70
83May 2025$288.32$415.75$704.07$128,959.38
84Jun 2025$289.25$414.82$704.07$128,670.13
85Jul 2025$290.18$413.89$704.07$128,379.95
86Aug 2025$291.11$412.96$704.07$128,088.84
87Sep 2025$292.05$412.02$704.07$127,796.79
88Oct 2025$292.99$411.08$704.07$127,503.80
89Nov 2025$293.93$410.14$704.07$127,209.87
90Dec 2025$294.88$409.19$704.07$126,914.99
2025 Total$3,476.79$4,972.05$8,448.84
91Jan 2026$295.83$408.24$704.07$126,619.16
92Feb 2026$296.78$407.29$704.07$126,322.38
93Mar 2026$297.73$406.34$704.07$126,024.65
94Apr 2026$298.69$405.38$704.07$125,725.96
95May 2026$299.65$404.42$704.07$125,426.31
96Jun 2026$300.62$403.45$704.07$125,125.69
97Jul 2026$301.58$402.49$704.07$124,824.11
98Aug 2026$302.55$401.52$704.07$124,521.56
99Sep 2026$303.53$400.54$704.07$124,218.03
100Oct 2026$304.50$399.57$704.07$123,913.53
101Nov 2026$305.48$398.59$704.07$123,608.05
102Dec 2026$306.46$397.61$704.07$123,301.59
2026 Total$3,613.4$4,835.44$8,448.84
103Jan 2027$307.45$396.62$704.07$122,994.14
104Feb 2027$308.44$395.63$704.07$122,685.70
105Mar 2027$309.43$394.64$704.07$122,376.27
106Apr 2027$310.43$393.64$704.07$122,065.84
107May 2027$311.42$392.65$704.07$121,754.42
108Jun 2027$312.43$391.64$704.07$121,441.99
109Jul 2027$313.43$390.64$704.07$121,128.56
110Aug 2027$314.44$389.63$704.07$120,814.12
111Sep 2027$315.45$388.62$704.07$120,498.67
112Oct 2027$316.47$387.60$704.07$120,182.20
113Nov 2027$317.48$386.59$704.07$119,864.72
114Dec 2027$318.51$385.56$704.07$119,546.21
2027 Total$3,755.38$4,693.46$8,448.84
115Jan 2028$319.53$384.54$704.07$119,226.68
116Feb 2028$320.56$383.51$704.07$118,906.12
117Mar 2028$321.59$382.48$704.07$118,584.53
118Apr 2028$322.62$381.45$704.07$118,261.91
119May 2028$323.66$380.41$704.07$117,938.25
120Jun 2028$324.70$379.37$704.07$117,613.55
121Jul 2028$325.75$378.32$704.07$117,287.80
122Aug 2028$326.79$377.28$704.07$116,961.01
123Sep 2028$327.85$376.22$704.07$116,633.16
124Oct 2028$328.90$375.17$704.07$116,304.26
125Nov 2028$329.96$374.11$704.07$115,974.30
126Dec 2028$331.02$373.05$704.07$115,643.28
2028 Total$3,902.93$4,545.91$8,448.84
127Jan 2029$332.08$371.99$704.07$115,311.20
128Feb 2029$333.15$370.92$704.07$114,978.05
129Mar 2029$334.22$369.85$704.07$114,643.83
130Apr 2029$335.30$368.77$704.07$114,308.53
131May 2029$336.38$367.69$704.07$113,972.15
132Jun 2029$337.46$366.61$704.07$113,634.69
133Jul 2029$338.55$365.52$704.07$113,296.14
134Aug 2029$339.63$364.44$704.07$112,956.51
135Sep 2029$340.73$363.34$704.07$112,615.78
136Oct 2029$341.82$362.25$704.07$112,273.96
137Nov 2029$342.92$361.15$704.07$111,931.04
138Dec 2029$344.03$360.04$704.07$111,587.01
2029 Total$4,056.27$4,392.57$8,448.84
139Jan 2030$345.13$358.94$704.07$111,241.88
140Feb 2030$346.24$357.83$704.07$110,895.64
141Mar 2030$347.36$356.71$704.07$110,548.28
142Apr 2030$348.47$355.60$704.07$110,199.81
143May 2030$349.59$354.48$704.07$109,850.22
144Jun 2030$350.72$353.35$704.07$109,499.50
145Jul 2030$351.85$352.22$704.07$109,147.65
146Aug 2030$352.98$351.09$704.07$108,794.67
147Sep 2030$354.11$349.96$704.07$108,440.56
148Oct 2030$355.25$348.82$704.07$108,085.31
149Nov 2030$356.40$347.67$704.07$107,728.91
150Dec 2030$357.54$346.53$704.07$107,371.37
2030 Total$4,215.64$4,233.2$8,448.84
151Jan 2031$358.69$345.38$704.07$107,012.68
152Feb 2031$359.85$344.22$704.07$106,652.83
153Mar 2031$361.00$343.07$704.07$106,291.83
154Apr 2031$362.16$341.91$704.07$105,929.67
155May 2031$363.33$340.74$704.07$105,566.34
156Jun 2031$364.50$339.57$704.07$105,201.84
157Jul 2031$365.67$338.40$704.07$104,836.17
158Aug 2031$366.85$337.22$704.07$104,469.32
159Sep 2031$368.03$336.04$704.07$104,101.29
160Oct 2031$369.21$334.86$704.07$103,732.08
161Nov 2031$370.40$333.67$704.07$103,361.68
162Dec 2031$371.59$332.48$704.07$102,990.09
2031 Total$4,381.28$4,067.56$8,448.84
163Jan 2032$372.79$331.28$704.07$102,617.30
164Feb 2032$373.98$330.09$704.07$102,243.32
165Mar 2032$375.19$328.88$704.07$101,868.13
166Apr 2032$376.39$327.68$704.07$101,491.74
167May 2032$377.60$326.47$704.07$101,114.14
168Jun 2032$378.82$325.25$704.07$100,735.32
169Jul 2032$380.04$324.03$704.07$100,355.28
170Aug 2032$381.26$322.81$704.07$99,974.02
171Sep 2032$382.49$321.58$704.07$99,591.53
172Oct 2032$383.72$320.35$704.07$99,207.81
173Nov 2032$384.95$319.12$704.07$98,822.86
174Dec 2032$386.19$317.88$704.07$98,436.67
2032 Total$4,553.42$3,895.42$8,448.84
175Jan 2033$387.43$316.64$704.07$98,049.24
176Feb 2033$388.68$315.39$704.07$97,660.56
177Mar 2033$389.93$314.14$704.07$97,270.63
178Apr 2033$391.18$312.89$704.07$96,879.45
179May 2033$392.44$311.63$704.07$96,487.01
180Jun 2033$393.70$310.37$704.07$96,093.31
181Jul 2033$394.97$309.10$704.07$95,698.34
182Aug 2033$396.24$307.83$704.07$95,302.10
183Sep 2033$397.51$306.56$704.07$94,904.59
184Oct 2033$398.79$305.28$704.07$94,505.80
185Nov 2033$400.08$303.99$704.07$94,105.72
186Dec 2033$401.36$302.71$704.07$93,704.36
2033 Total$4,732.31$3,716.53$8,448.84
187Jan 2034$402.65$301.42$704.07$93,301.71
188Feb 2034$403.95$300.12$704.07$92,897.76
189Mar 2034$405.25$298.82$704.07$92,492.51
190Apr 2034$406.55$297.52$704.07$92,085.96
191May 2034$407.86$296.21$704.07$91,678.10
192Jun 2034$409.17$294.90$704.07$91,268.93
193Jul 2034$410.49$293.58$704.07$90,858.44
194Aug 2034$411.81$292.26$704.07$90,446.63
195Sep 2034$413.13$290.94$704.07$90,033.50
196Oct 2034$414.46$289.61$704.07$89,619.04
197Nov 2034$415.80$288.27$704.07$89,203.24
198Dec 2034$417.13$286.94$704.07$88,786.11
2034 Total$4,918.25$3,530.59$8,448.84
199Jan 2035$418.47$285.60$704.07$88,367.64
200Feb 2035$419.82$284.25$704.07$87,947.82
201Mar 2035$421.17$282.90$704.07$87,526.65
202Apr 2035$422.53$281.54$704.07$87,104.12
203May 2035$423.89$280.18$704.07$86,680.23
204Jun 2035$425.25$278.82$704.07$86,254.98
205Jul 2035$426.62$277.45$704.07$85,828.36
206Aug 2035$427.99$276.08$704.07$85,400.37
207Sep 2035$429.37$274.70$704.07$84,971.00
208Oct 2035$430.75$273.32$704.07$84,540.25
209Nov 2035$432.13$271.94$704.07$84,108.12
210Dec 2035$433.52$270.55$704.07$83,674.60
2035 Total$5,111.51$3,337.33$8,448.84
211Jan 2036$434.92$269.15$704.07$83,239.68
212Feb 2036$436.32$267.75$704.07$82,803.36
213Mar 2036$437.72$266.35$704.07$82,365.64
214Apr 2036$439.13$264.94$704.07$81,926.51
215May 2036$440.54$263.53$704.07$81,485.97
216Jun 2036$441.96$262.11$704.07$81,044.01
217Jul 2036$443.38$260.69$704.07$80,600.63
218Aug 2036$444.80$259.27$704.07$80,155.83
219Sep 2036$446.24$257.83$704.07$79,709.59
220Oct 2036$447.67$256.40$704.07$79,261.92
221Nov 2036$449.11$254.96$704.07$78,812.81
222Dec 2036$450.56$253.51$704.07$78,362.25
2036 Total$5,312.35$3,136.49$8,448.84
223Jan 2037$452.00$252.07$704.07$77,910.25
224Feb 2037$453.46$250.61$704.07$77,456.79
225Mar 2037$454.92$249.15$704.07$77,001.87
226Apr 2037$456.38$247.69$704.07$76,545.49
227May 2037$457.85$246.22$704.07$76,087.64
228Jun 2037$459.32$244.75$704.07$75,628.32
229Jul 2037$460.80$243.27$704.07$75,167.52
230Aug 2037$462.28$241.79$704.07$74,705.24
231Sep 2037$463.77$240.30$704.07$74,241.47
232Oct 2037$465.26$238.81$704.07$73,776.21
233Nov 2037$466.76$237.31$704.07$73,309.45
234Dec 2037$468.26$235.81$704.07$72,841.19
2037 Total$5,521.06$2,927.78$8,448.84
235Jan 2038$469.76$234.31$704.07$72,371.43
236Feb 2038$471.28$232.79$704.07$71,900.15
237Mar 2038$472.79$231.28$704.07$71,427.36
238Apr 2038$474.31$229.76$704.07$70,953.05
239May 2038$475.84$228.23$704.07$70,477.21
240Jun 2038$477.37$226.70$704.07$69,999.84
241Jul 2038$478.90$225.17$704.07$69,520.94
242Aug 2038$480.44$223.63$704.07$69,040.50
243Sep 2038$481.99$222.08$704.07$68,558.51
244Oct 2038$483.54$220.53$704.07$68,074.97
245Nov 2038$485.10$218.97$704.07$67,589.87
246Dec 2038$486.66$217.41$704.07$67,103.21
2038 Total$5,737.98$2,710.86$8,448.84
247Jan 2039$488.22$215.85$704.07$66,614.99
248Feb 2039$489.79$214.28$704.07$66,125.20
249Mar 2039$491.37$212.70$704.07$65,633.83
250Apr 2039$492.95$211.12$704.07$65,140.88
251May 2039$494.53$209.54$704.07$64,646.35
252Jun 2039$496.12$207.95$704.07$64,150.23
253Jul 2039$497.72$206.35$704.07$63,652.51
254Aug 2039$499.32$204.75$704.07$63,153.19
255Sep 2039$500.93$203.14$704.07$62,652.26
256Oct 2039$502.54$201.53$704.07$62,149.72
257Nov 2039$504.16$199.91$704.07$61,645.56
258Dec 2039$505.78$198.29$704.07$61,139.78
2039 Total$5,963.43$2,485.41$8,448.84
259Jan 2040$507.40$196.67$704.07$60,632.38
260Feb 2040$509.04$195.03$704.07$60,123.34
261Mar 2040$510.67$193.40$704.07$59,612.67
262Apr 2040$512.32$191.75$704.07$59,100.35
263May 2040$513.96$190.11$704.07$58,586.39
264Jun 2040$515.62$188.45$704.07$58,070.77
265Jul 2040$517.28$186.79$704.07$57,553.49
266Aug 2040$518.94$185.13$704.07$57,034.55
267Sep 2040$520.61$183.46$704.07$56,513.94
268Oct 2040$522.28$181.79$704.07$55,991.66
269Nov 2040$523.96$180.11$704.07$55,467.70
270Dec 2040$525.65$178.42$704.07$54,942.05
2040 Total$6,197.73$2,251.11$8,448.84
271Jan 2041$527.34$176.73$704.07$54,414.71
272Feb 2041$529.04$175.03$704.07$53,885.67
273Mar 2041$530.74$173.33$704.07$53,354.93
274Apr 2041$532.44$171.63$704.07$52,822.49
275May 2041$534.16$169.91$704.07$52,288.33
276Jun 2041$535.88$168.19$704.07$51,752.45
277Jul 2041$537.60$166.47$704.07$51,214.85
278Aug 2041$539.33$164.74$704.07$50,675.52
279Sep 2041$541.06$163.01$704.07$50,134.46
280Oct 2041$542.80$161.27$704.07$49,591.66
281Nov 2041$544.55$159.52$704.07$49,047.11
282Dec 2041$546.30$157.77$704.07$48,500.81
2041 Total$6,441.24$2,007.6$8,448.84
283Jan 2042$548.06$156.01$704.07$47,952.75
284Feb 2042$549.82$154.25$704.07$47,402.93
285Mar 2042$551.59$152.48$704.07$46,851.34
286Apr 2042$553.36$150.71$704.07$46,297.98
287May 2042$555.14$148.93$704.07$45,742.84
288Jun 2042$556.93$147.14$704.07$45,185.91
289Jul 2042$558.72$145.35$704.07$44,627.19
290Aug 2042$560.52$143.55$704.07$44,066.67
291Sep 2042$562.32$141.75$704.07$43,504.35
292Oct 2042$564.13$139.94$704.07$42,940.22
293Nov 2042$565.95$138.12$704.07$42,374.27
294Dec 2042$567.77$136.30$704.07$41,806.50
2042 Total$6,694.31$1,754.53$8,448.84
295Jan 2043$569.59$134.48$704.07$41,236.91
296Feb 2043$571.42$132.65$704.07$40,665.49
297Mar 2043$573.26$130.81$704.07$40,092.23
298Apr 2043$575.11$128.96$704.07$39,517.12
299May 2043$576.96$127.11$704.07$38,940.16
300Jun 2043$578.81$125.26$704.07$38,361.35
301Jul 2043$580.67$123.40$704.07$37,780.68
302Aug 2043$582.54$121.53$704.07$37,198.14
303Sep 2043$584.42$119.65$704.07$36,613.72
304Oct 2043$586.30$117.77$704.07$36,027.42
305Nov 2043$588.18$115.89$704.07$35,439.24
306Dec 2043$590.07$114.00$704.07$34,849.17
2043 Total$6,957.33$1,491.51$8,448.84
307Jan 2044$591.97$112.10$704.07$34,257.20
308Feb 2044$593.88$110.19$704.07$33,663.32
309Mar 2044$595.79$108.28$704.07$33,067.53
310Apr 2044$597.70$106.37$704.07$32,469.83
311May 2044$599.63$104.44$704.07$31,870.20
312Jun 2044$601.55$102.52$704.07$31,268.65
313Jul 2044$603.49$100.58$704.07$30,665.16
314Aug 2044$605.43$98.64$704.07$30,059.73
315Sep 2044$607.38$96.69$704.07$29,452.35
316Oct 2044$609.33$94.74$704.07$28,843.02
317Nov 2044$611.29$92.78$704.07$28,231.73
318Dec 2044$613.26$90.81$704.07$27,618.47
2044 Total$7,230.7$1,218.14$8,448.84
319Jan 2045$615.23$88.84$704.07$27,003.24
320Feb 2045$617.21$86.86$704.07$26,386.03
321Mar 2045$619.19$84.88$704.07$25,766.84
322Apr 2045$621.19$82.88$704.07$25,145.65
323May 2045$623.18$80.89$704.07$24,522.47
324Jun 2045$625.19$78.88$704.07$23,897.28
325Jul 2045$627.20$76.87$704.07$23,270.08
326Aug 2045$629.22$74.85$704.07$22,640.86
327Sep 2045$631.24$72.83$704.07$22,009.62
328Oct 2045$633.27$70.80$704.07$21,376.35
329Nov 2045$635.31$68.76$704.07$20,741.04
330Dec 2045$637.35$66.72$704.07$20,103.69
2045 Total$7,514.78$934.06$8,448.84
331Jan 2046$639.40$64.67$704.07$19,464.29
332Feb 2046$641.46$62.61$704.07$18,822.83
333Mar 2046$643.52$60.55$704.07$18,179.31
334Apr 2046$645.59$58.48$704.07$17,533.72
335May 2046$647.67$56.40$704.07$16,886.05
336Jun 2046$649.75$54.32$704.07$16,236.30
337Jul 2046$651.84$52.23$704.07$15,584.46
338Aug 2046$653.94$50.13$704.07$14,930.52
339Sep 2046$656.04$48.03$704.07$14,274.48
340Oct 2046$658.15$45.92$704.07$13,616.33
341Nov 2046$660.27$43.80$704.07$12,956.06
342Dec 2046$662.39$41.68$704.07$12,293.67
2046 Total$7,810.02$638.82$8,448.84
343Jan 2047$664.53$39.54$704.07$11,629.14
344Feb 2047$666.66$37.41$704.07$10,962.48
345Mar 2047$668.81$35.26$704.07$10,293.67
346Apr 2047$670.96$33.11$704.07$9,622.71
347May 2047$673.12$30.95$704.07$8,949.59
348Jun 2047$675.28$28.79$704.07$8,274.31
349Jul 2047$677.45$26.62$704.07$7,596.86
350Aug 2047$679.63$24.44$704.07$6,917.23
351Sep 2047$681.82$22.25$704.07$6,235.41
352Oct 2047$684.01$20.06$704.07$5,551.40
353Nov 2047$686.21$17.86$704.07$4,865.19
354Dec 2047$688.42$15.65$704.07$4,176.77
2047 Total$8,116.9$331.94$8,448.84
355Jan 2048$690.63$13.44$704.07$3,486.14
356Feb 2048$692.86$11.21$704.07$2,793.28
357Mar 2048$695.08$8.99$704.07$2,098.20
358Apr 2048$697.32$6.75$704.07$1,400.88
359May 2048$699.56$4.51$704.07$701.32
360Jun 2048$701.32$2.26$703.58$0.00
2048 Total$4,176.77$47.16$4,223.93
Compare your product with the big 4 banks, or add more products to compare
As seen on