Basic Investment Loan Fixed 5 Years (Principal and Interest) from Bank Australia

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
4.04%
Fixed - 5 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,590
Number of Repayments
300
Total Interest Paid
$177,000
Total repayments
$477,000
DatePrincipleInterestPaymentBalance
1Feb 2020$580.14$1,010.00$1,590.14$299,419.86
2Mar 2020$582.09$1,008.05$1,590.14$298,837.77
3Apr 2020$584.05$1,006.09$1,590.14$298,253.72
4May 2020$586.02$1,004.12$1,590.14$297,667.70
5Jun 2020$587.99$1,002.15$1,590.14$297,079.71
6Jul 2020$589.97$1,000.17$1,590.14$296,489.74
7Aug 2020$591.96$998.18$1,590.14$295,897.78
8Sep 2020$593.95$996.19$1,590.14$295,303.83
9Oct 2020$595.95$994.19$1,590.14$294,707.88
10Nov 2020$597.96$992.18$1,590.14$294,109.92
11Dec 2020$599.97$990.17$1,590.14$293,509.95
2020 Total$6,490.05$11,001.49$17,491.54
12Jan 2021$601.99$988.15$1,590.14$292,907.96
13Feb 2021$604.02$986.12$1,590.14$292,303.94
14Mar 2021$606.05$984.09$1,590.14$291,697.89
15Apr 2021$608.09$982.05$1,590.14$291,089.80
16May 2021$610.14$980.00$1,590.14$290,479.66
17Jun 2021$612.19$977.95$1,590.14$289,867.47
18Jul 2021$614.25$975.89$1,590.14$289,253.22
19Aug 2021$616.32$973.82$1,590.14$288,636.90
20Sep 2021$618.40$971.74$1,590.14$288,018.50
21Oct 2021$620.48$969.66$1,590.14$287,398.02
22Nov 2021$622.57$967.57$1,590.14$286,775.45
23Dec 2021$624.66$965.48$1,590.14$286,150.79
2021 Total$7,359.16$11,722.52$19,081.68
24Jan 2022$626.77$963.37$1,590.14$285,524.02
25Feb 2022$628.88$961.26$1,590.14$284,895.14
26Mar 2022$630.99$959.15$1,590.14$284,264.15
27Apr 2022$633.12$957.02$1,590.14$283,631.03
28May 2022$635.25$954.89$1,590.14$282,995.78
29Jun 2022$637.39$952.75$1,590.14$282,358.39
30Jul 2022$639.53$950.61$1,590.14$281,718.86
31Aug 2022$641.69$948.45$1,590.14$281,077.17
32Sep 2022$643.85$946.29$1,590.14$280,433.32
33Oct 2022$646.01$944.13$1,590.14$279,787.31
34Nov 2022$648.19$941.95$1,590.14$279,139.12
35Dec 2022$650.37$939.77$1,590.14$278,488.75
2022 Total$7,662.04$11,419.64$19,081.68
36Jan 2023$652.56$937.58$1,590.14$277,836.19
37Feb 2023$654.76$935.38$1,590.14$277,181.43
38Mar 2023$656.96$933.18$1,590.14$276,524.47
39Apr 2023$659.17$930.97$1,590.14$275,865.30
40May 2023$661.39$928.75$1,590.14$275,203.91
41Jun 2023$663.62$926.52$1,590.14$274,540.29
42Jul 2023$665.85$924.29$1,590.14$273,874.44
43Aug 2023$668.10$922.04$1,590.14$273,206.34
44Sep 2023$670.35$919.79$1,590.14$272,535.99
45Oct 2023$672.60$917.54$1,590.14$271,863.39
46Nov 2023$674.87$915.27$1,590.14$271,188.52
47Dec 2023$677.14$913.00$1,590.14$270,511.38
2023 Total$7,977.37$11,104.31$19,081.68
48Jan 2024$679.42$910.72$1,590.14$269,831.96
49Feb 2024$681.71$908.43$1,590.14$269,150.25
50Mar 2024$684.00$906.14$1,590.14$268,466.25
51Apr 2024$686.30$903.84$1,590.14$267,779.95
52May 2024$688.61$901.53$1,590.14$267,091.34
53Jun 2024$690.93$899.21$1,590.14$266,400.41
54Jul 2024$693.26$896.88$1,590.14$265,707.15
55Aug 2024$695.59$894.55$1,590.14$265,011.56
56Sep 2024$697.93$892.21$1,590.14$264,313.63
57Oct 2024$700.28$889.86$1,590.14$263,613.35
58Nov 2024$702.64$887.50$1,590.14$262,910.71
59Dec 2024$705.01$885.13$1,590.14$262,205.70
2024 Total$8,305.68$10,776$19,081.68
60Jan 2025$707.38$882.76$1,590.14$261,498.32
61Feb 2025$709.76$880.38$1,590.14$260,788.56
62Mar 2025$712.15$877.99$1,590.14$260,076.41
63Apr 2025$714.55$875.59$1,590.14$259,361.86
64May 2025$716.96$873.18$1,590.14$258,644.90
65Jun 2025$719.37$870.77$1,590.14$257,925.53
66Jul 2025$721.79$868.35$1,590.14$257,203.74
67Aug 2025$724.22$865.92$1,590.14$256,479.52
68Sep 2025$726.66$863.48$1,590.14$255,752.86
69Oct 2025$729.11$861.03$1,590.14$255,023.75
70Nov 2025$731.56$858.58$1,590.14$254,292.19
71Dec 2025$734.02$856.12$1,590.14$253,558.17
2025 Total$8,647.53$10,434.15$19,081.68
72Jan 2026$736.49$853.65$1,590.14$252,821.68
73Feb 2026$738.97$851.17$1,590.14$252,082.71
74Mar 2026$741.46$848.68$1,590.14$251,341.25
75Apr 2026$743.96$846.18$1,590.14$250,597.29
76May 2026$746.46$843.68$1,590.14$249,850.83
77Jun 2026$748.98$841.16$1,590.14$249,101.85
78Jul 2026$751.50$838.64$1,590.14$248,350.35
79Aug 2026$754.03$836.11$1,590.14$247,596.32
80Sep 2026$756.57$833.57$1,590.14$246,839.75
81Oct 2026$759.11$831.03$1,590.14$246,080.64
82Nov 2026$761.67$828.47$1,590.14$245,318.97
83Dec 2026$764.23$825.91$1,590.14$244,554.74
2026 Total$9,003.43$10,078.25$19,081.68
84Jan 2027$766.81$823.33$1,590.14$243,787.93
85Feb 2027$769.39$820.75$1,590.14$243,018.54
86Mar 2027$771.98$818.16$1,590.14$242,246.56
87Apr 2027$774.58$815.56$1,590.14$241,471.98
88May 2027$777.18$812.96$1,590.14$240,694.80
89Jun 2027$779.80$810.34$1,590.14$239,915.00
90Jul 2027$782.43$807.71$1,590.14$239,132.57
91Aug 2027$785.06$805.08$1,590.14$238,347.51
92Sep 2027$787.70$802.44$1,590.14$237,559.81
93Oct 2027$790.36$799.78$1,590.14$236,769.45
94Nov 2027$793.02$797.12$1,590.14$235,976.43
95Dec 2027$795.69$794.45$1,590.14$235,180.74
2027 Total$9,374$9,707.68$19,081.68
96Jan 2028$798.36$791.78$1,590.14$234,382.38
97Feb 2028$801.05$789.09$1,590.14$233,581.33
98Mar 2028$803.75$786.39$1,590.14$232,777.58
99Apr 2028$806.46$783.68$1,590.14$231,971.12
100May 2028$809.17$780.97$1,590.14$231,161.95
101Jun 2028$811.89$778.25$1,590.14$230,350.06
102Jul 2028$814.63$775.51$1,590.14$229,535.43
103Aug 2028$817.37$772.77$1,590.14$228,718.06
104Sep 2028$820.12$770.02$1,590.14$227,897.94
105Oct 2028$822.88$767.26$1,590.14$227,075.06
106Nov 2028$825.65$764.49$1,590.14$226,249.41
107Dec 2028$828.43$761.71$1,590.14$225,420.98
2028 Total$9,759.76$9,321.92$19,081.68
108Jan 2029$831.22$758.92$1,590.14$224,589.76
109Feb 2029$834.02$756.12$1,590.14$223,755.74
110Mar 2029$836.83$753.31$1,590.14$222,918.91
111Apr 2029$839.65$750.49$1,590.14$222,079.26
112May 2029$842.47$747.67$1,590.14$221,236.79
113Jun 2029$845.31$744.83$1,590.14$220,391.48
114Jul 2029$848.16$741.98$1,590.14$219,543.32
115Aug 2029$851.01$739.13$1,590.14$218,692.31
116Sep 2029$853.88$736.26$1,590.14$217,838.43
117Oct 2029$856.75$733.39$1,590.14$216,981.68
118Nov 2029$859.64$730.50$1,590.14$216,122.04
119Dec 2029$862.53$727.61$1,590.14$215,259.51
2029 Total$10,161.47$8,920.21$19,081.68
120Jan 2030$865.43$724.71$1,590.14$214,394.08
121Feb 2030$868.35$721.79$1,590.14$213,525.73
122Mar 2030$871.27$718.87$1,590.14$212,654.46
123Apr 2030$874.20$715.94$1,590.14$211,780.26
124May 2030$877.15$712.99$1,590.14$210,903.11
125Jun 2030$880.10$710.04$1,590.14$210,023.01
126Jul 2030$883.06$707.08$1,590.14$209,139.95
127Aug 2030$886.04$704.10$1,590.14$208,253.91
128Sep 2030$889.02$701.12$1,590.14$207,364.89
129Oct 2030$892.01$698.13$1,590.14$206,472.88
130Nov 2030$895.01$695.13$1,590.14$205,577.87
131Dec 2030$898.03$692.11$1,590.14$204,679.84
2030 Total$10,579.67$8,502.01$19,081.68
132Jan 2031$901.05$689.09$1,590.14$203,778.79
133Feb 2031$904.08$686.06$1,590.14$202,874.71
134Mar 2031$907.13$683.01$1,590.14$201,967.58
135Apr 2031$910.18$679.96$1,590.14$201,057.40
136May 2031$913.25$676.89$1,590.14$200,144.15
137Jun 2031$916.32$673.82$1,590.14$199,227.83
138Jul 2031$919.41$670.73$1,590.14$198,308.42
139Aug 2031$922.50$667.64$1,590.14$197,385.92
140Sep 2031$925.61$664.53$1,590.14$196,460.31
141Oct 2031$928.72$661.42$1,590.14$195,531.59
142Nov 2031$931.85$658.29$1,590.14$194,599.74
143Dec 2031$934.99$655.15$1,590.14$193,664.75
2031 Total$11,015.09$8,066.59$19,081.68
144Jan 2032$938.14$652.00$1,590.14$192,726.61
145Feb 2032$941.29$648.85$1,590.14$191,785.32
146Mar 2032$944.46$645.68$1,590.14$190,840.86
147Apr 2032$947.64$642.50$1,590.14$189,893.22
148May 2032$950.83$639.31$1,590.14$188,942.39
149Jun 2032$954.03$636.11$1,590.14$187,988.36
150Jul 2032$957.25$632.89$1,590.14$187,031.11
151Aug 2032$960.47$629.67$1,590.14$186,070.64
152Sep 2032$963.70$626.44$1,590.14$185,106.94
153Oct 2032$966.95$623.19$1,590.14$184,139.99
154Nov 2032$970.20$619.94$1,590.14$183,169.79
155Dec 2032$973.47$616.67$1,590.14$182,196.32
2032 Total$11,468.43$7,613.25$19,081.68
156Jan 2033$976.75$613.39$1,590.14$181,219.57
157Feb 2033$980.03$610.11$1,590.14$180,239.54
158Mar 2033$983.33$606.81$1,590.14$179,256.21
159Apr 2033$986.64$603.50$1,590.14$178,269.57
160May 2033$989.97$600.17$1,590.14$177,279.60
161Jun 2033$993.30$596.84$1,590.14$176,286.30
162Jul 2033$996.64$593.50$1,590.14$175,289.66
163Aug 2033$1,000.00$590.14$1,590.14$174,289.66
164Sep 2033$1,003.36$586.78$1,590.14$173,286.30
165Oct 2033$1,006.74$583.40$1,590.14$172,279.56
166Nov 2033$1,010.13$580.01$1,590.14$171,269.43
167Dec 2033$1,013.53$576.61$1,590.14$170,255.90
2033 Total$11,940.42$7,141.26$19,081.68
168Jan 2034$1,016.95$573.19$1,590.14$169,238.95
169Feb 2034$1,020.37$569.77$1,590.14$168,218.58
170Mar 2034$1,023.80$566.34$1,590.14$167,194.78
171Apr 2034$1,027.25$562.89$1,590.14$166,167.53
172May 2034$1,030.71$559.43$1,590.14$165,136.82
173Jun 2034$1,034.18$555.96$1,590.14$164,102.64
174Jul 2034$1,037.66$552.48$1,590.14$163,064.98
175Aug 2034$1,041.15$548.99$1,590.14$162,023.83
176Sep 2034$1,044.66$545.48$1,590.14$160,979.17
177Oct 2034$1,048.18$541.96$1,590.14$159,930.99
178Nov 2034$1,051.71$538.43$1,590.14$158,879.28
179Dec 2034$1,055.25$534.89$1,590.14$157,824.03
2034 Total$12,431.87$6,649.81$19,081.68
180Jan 2035$1,058.80$531.34$1,590.14$156,765.23
181Feb 2035$1,062.36$527.78$1,590.14$155,702.87
182Mar 2035$1,065.94$524.20$1,590.14$154,636.93
183Apr 2035$1,069.53$520.61$1,590.14$153,567.40
184May 2035$1,073.13$517.01$1,590.14$152,494.27
185Jun 2035$1,076.74$513.40$1,590.14$151,417.53
186Jul 2035$1,080.37$509.77$1,590.14$150,337.16
187Aug 2035$1,084.00$506.14$1,590.14$149,253.16
188Sep 2035$1,087.65$502.49$1,590.14$148,165.51
189Oct 2035$1,091.32$498.82$1,590.14$147,074.19
190Nov 2035$1,094.99$495.15$1,590.14$145,979.20
191Dec 2035$1,098.68$491.46$1,590.14$144,880.52
2035 Total$12,943.51$6,138.17$19,081.68
192Jan 2036$1,102.38$487.76$1,590.14$143,778.14
193Feb 2036$1,106.09$484.05$1,590.14$142,672.05
194Mar 2036$1,109.81$480.33$1,590.14$141,562.24
195Apr 2036$1,113.55$476.59$1,590.14$140,448.69
196May 2036$1,117.30$472.84$1,590.14$139,331.39
197Jun 2036$1,121.06$469.08$1,590.14$138,210.33
198Jul 2036$1,124.83$465.31$1,590.14$137,085.50
199Aug 2036$1,128.62$461.52$1,590.14$135,956.88
200Sep 2036$1,132.42$457.72$1,590.14$134,824.46
201Oct 2036$1,136.23$453.91$1,590.14$133,688.23
202Nov 2036$1,140.06$450.08$1,590.14$132,548.17
203Dec 2036$1,143.89$446.25$1,590.14$131,404.28
2036 Total$13,476.24$5,605.44$19,081.68
204Jan 2037$1,147.75$442.39$1,590.14$130,256.53
205Feb 2037$1,151.61$438.53$1,590.14$129,104.92
206Mar 2037$1,155.49$434.65$1,590.14$127,949.43
207Apr 2037$1,159.38$430.76$1,590.14$126,790.05
208May 2037$1,163.28$426.86$1,590.14$125,626.77
209Jun 2037$1,167.20$422.94$1,590.14$124,459.57
210Jul 2037$1,171.13$419.01$1,590.14$123,288.44
211Aug 2037$1,175.07$415.07$1,590.14$122,113.37
212Sep 2037$1,179.02$411.12$1,590.14$120,934.35
213Oct 2037$1,182.99$407.15$1,590.14$119,751.36
214Nov 2037$1,186.98$403.16$1,590.14$118,564.38
215Dec 2037$1,190.97$399.17$1,590.14$117,373.41
2037 Total$14,030.87$5,050.81$19,081.68
216Jan 2038$1,194.98$395.16$1,590.14$116,178.43
217Feb 2038$1,199.01$391.13$1,590.14$114,979.42
218Mar 2038$1,203.04$387.10$1,590.14$113,776.38
219Apr 2038$1,207.09$383.05$1,590.14$112,569.29
220May 2038$1,211.16$378.98$1,590.14$111,358.13
221Jun 2038$1,215.23$374.91$1,590.14$110,142.90
222Jul 2038$1,219.33$370.81$1,590.14$108,923.57
223Aug 2038$1,223.43$366.71$1,590.14$107,700.14
224Sep 2038$1,227.55$362.59$1,590.14$106,472.59
225Oct 2038$1,231.68$358.46$1,590.14$105,240.91
226Nov 2038$1,235.83$354.31$1,590.14$104,005.08
227Dec 2038$1,239.99$350.15$1,590.14$102,765.09
2038 Total$14,608.32$4,473.36$19,081.68
228Jan 2039$1,244.16$345.98$1,590.14$101,520.93
229Feb 2039$1,248.35$341.79$1,590.14$100,272.58
230Mar 2039$1,252.56$337.58$1,590.14$99,020.02
231Apr 2039$1,256.77$333.37$1,590.14$97,763.25
232May 2039$1,261.00$329.14$1,590.14$96,502.25
233Jun 2039$1,265.25$324.89$1,590.14$95,237.00
234Jul 2039$1,269.51$320.63$1,590.14$93,967.49
235Aug 2039$1,273.78$316.36$1,590.14$92,693.71
236Sep 2039$1,278.07$312.07$1,590.14$91,415.64
237Oct 2039$1,282.37$307.77$1,590.14$90,133.27
238Nov 2039$1,286.69$303.45$1,590.14$88,846.58
239Dec 2039$1,291.02$299.12$1,590.14$87,555.56
2039 Total$15,209.53$3,872.15$19,081.68
240Jan 2040$1,295.37$294.77$1,590.14$86,260.19
241Feb 2040$1,299.73$290.41$1,590.14$84,960.46
242Mar 2040$1,304.11$286.03$1,590.14$83,656.35
243Apr 2040$1,308.50$281.64$1,590.14$82,347.85
244May 2040$1,312.90$277.24$1,590.14$81,034.95
245Jun 2040$1,317.32$272.82$1,590.14$79,717.63
246Jul 2040$1,321.76$268.38$1,590.14$78,395.87
247Aug 2040$1,326.21$263.93$1,590.14$77,069.66
248Sep 2040$1,330.67$259.47$1,590.14$75,738.99
249Oct 2040$1,335.15$254.99$1,590.14$74,403.84
250Nov 2040$1,339.65$250.49$1,590.14$73,064.19
251Dec 2040$1,344.16$245.98$1,590.14$71,720.03
2040 Total$15,835.53$3,246.15$19,081.68
252Jan 2041$1,348.68$241.46$1,590.14$70,371.35
253Feb 2041$1,353.22$236.92$1,590.14$69,018.13
254Mar 2041$1,357.78$232.36$1,590.14$67,660.35
255Apr 2041$1,362.35$227.79$1,590.14$66,298.00
256May 2041$1,366.94$223.20$1,590.14$64,931.06
257Jun 2041$1,371.54$218.60$1,590.14$63,559.52
258Jul 2041$1,376.16$213.98$1,590.14$62,183.36
259Aug 2041$1,380.79$209.35$1,590.14$60,802.57
260Sep 2041$1,385.44$204.70$1,590.14$59,417.13
261Oct 2041$1,390.10$200.04$1,590.14$58,027.03
262Nov 2041$1,394.78$195.36$1,590.14$56,632.25
263Dec 2041$1,399.48$190.66$1,590.14$55,232.77
2041 Total$16,487.26$2,594.42$19,081.68
264Jan 2042$1,404.19$185.95$1,590.14$53,828.58
265Feb 2042$1,408.92$181.22$1,590.14$52,419.66
266Mar 2042$1,413.66$176.48$1,590.14$51,006.00
267Apr 2042$1,418.42$171.72$1,590.14$49,587.58
268May 2042$1,423.20$166.94$1,590.14$48,164.38
269Jun 2042$1,427.99$162.15$1,590.14$46,736.39
270Jul 2042$1,432.79$157.35$1,590.14$45,303.60
271Aug 2042$1,437.62$152.52$1,590.14$43,865.98
272Sep 2042$1,442.46$147.68$1,590.14$42,423.52
273Oct 2042$1,447.31$142.83$1,590.14$40,976.21
274Nov 2042$1,452.19$137.95$1,590.14$39,524.02
275Dec 2042$1,457.08$133.06$1,590.14$38,066.94
2042 Total$17,165.83$1,915.85$19,081.68
276Jan 2043$1,461.98$128.16$1,590.14$36,604.96
277Feb 2043$1,466.90$123.24$1,590.14$35,138.06
278Mar 2043$1,471.84$118.30$1,590.14$33,666.22
279Apr 2043$1,476.80$113.34$1,590.14$32,189.42
280May 2043$1,481.77$108.37$1,590.14$30,707.65
281Jun 2043$1,486.76$103.38$1,590.14$29,220.89
282Jul 2043$1,491.76$98.38$1,590.14$27,729.13
283Aug 2043$1,496.79$93.35$1,590.14$26,232.34
284Sep 2043$1,501.82$88.32$1,590.14$24,730.52
285Oct 2043$1,506.88$83.26$1,590.14$23,223.64
286Nov 2043$1,511.95$78.19$1,590.14$21,711.69
287Dec 2043$1,517.04$73.10$1,590.14$20,194.65
2043 Total$17,872.29$1,209.39$19,081.68
288Jan 2044$1,522.15$67.99$1,590.14$18,672.50
289Feb 2044$1,527.28$62.86$1,590.14$17,145.22
290Mar 2044$1,532.42$57.72$1,590.14$15,612.80
291Apr 2044$1,537.58$52.56$1,590.14$14,075.22
292May 2044$1,542.75$47.39$1,590.14$12,532.47
293Jun 2044$1,547.95$42.19$1,590.14$10,984.52
294Jul 2044$1,553.16$36.98$1,590.14$9,431.36
295Aug 2044$1,558.39$31.75$1,590.14$7,872.97
296Sep 2044$1,563.63$26.51$1,590.14$6,309.34
297Oct 2044$1,568.90$21.24$1,590.14$4,740.44
298Nov 2044$1,574.18$15.96$1,590.14$3,166.26
299Dec 2044$1,579.48$10.66$1,590.14$1,586.78
2044 Total$18,607.87$473.81$19,081.68
300Jan 2045$1,584.80$5.34$1,590.14$1.98
2045 Total$1,584.8$5.34$1,590.14
Compare your product with the big 4 banks, or add more products to compare
As seen on