Premium Package Home Loan Fixed 2 Years (LVR 70%-90%) from Bank Australia

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
2.99%
Fixed - 2 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,184
Number of Repayments
300
Total Interest Paid
$105,200
Total repayments
$355,200
DatePrincipleInterestPaymentBalance
1Oct 2019$561.31$622.92$1,184.23$249,438.69
2Nov 2019$562.71$621.52$1,184.23$248,875.98
3Dec 2019$564.11$620.12$1,184.23$248,311.87
2019 Total$1,688.13$1,864.56$3,552.69
4Jan 2020$565.52$618.71$1,184.23$247,746.35
5Feb 2020$566.93$617.30$1,184.23$247,179.42
6Mar 2020$568.34$615.89$1,184.23$246,611.08
7Apr 2020$569.76$614.47$1,184.23$246,041.32
8May 2020$571.18$613.05$1,184.23$245,470.14
9Jun 2020$572.60$611.63$1,184.23$244,897.54
10Jul 2020$574.03$610.20$1,184.23$244,323.51
11Aug 2020$575.46$608.77$1,184.23$243,748.05
12Sep 2020$576.89$607.34$1,184.23$243,171.16
13Oct 2020$578.33$605.90$1,184.23$242,592.83
14Nov 2020$579.77$604.46$1,184.23$242,013.06
15Dec 2020$581.21$603.02$1,184.23$241,431.85
2020 Total$6,880.02$7,330.74$14,210.76
16Jan 2021$582.66$601.57$1,184.23$240,849.19
17Feb 2021$584.11$600.12$1,184.23$240,265.08
18Mar 2021$585.57$598.66$1,184.23$239,679.51
19Apr 2021$587.03$597.20$1,184.23$239,092.48
20May 2021$588.49$595.74$1,184.23$238,503.99
21Jun 2021$589.96$594.27$1,184.23$237,914.03
22Jul 2021$591.43$592.80$1,184.23$237,322.60
23Aug 2021$592.90$591.33$1,184.23$236,729.70
24Sep 2021$594.38$589.85$1,184.23$236,135.32
25Oct 2021$595.86$588.37$1,184.23$235,539.46
26Nov 2021$597.34$586.89$1,184.23$234,942.12
27Dec 2021$598.83$585.40$1,184.23$234,343.29
2021 Total$7,088.56$7,122.2$14,210.76
28Jan 2022$600.32$583.91$1,184.23$233,742.97
29Feb 2022$601.82$582.41$1,184.23$233,141.15
30Mar 2022$603.32$580.91$1,184.23$232,537.83
31Apr 2022$604.82$579.41$1,184.23$231,933.01
32May 2022$606.33$577.90$1,184.23$231,326.68
33Jun 2022$607.84$576.39$1,184.23$230,718.84
34Jul 2022$609.36$574.87$1,184.23$230,109.48
35Aug 2022$610.87$573.36$1,184.23$229,498.61
36Sep 2022$612.40$571.83$1,184.23$228,886.21
37Oct 2022$613.92$570.31$1,184.23$228,272.29
38Nov 2022$615.45$568.78$1,184.23$227,656.84
39Dec 2022$616.99$567.24$1,184.23$227,039.85
2022 Total$7,303.44$6,907.32$14,210.76
40Jan 2023$618.52$565.71$1,184.23$226,421.33
41Feb 2023$620.06$564.17$1,184.23$225,801.27
42Mar 2023$621.61$562.62$1,184.23$225,179.66
43Apr 2023$623.16$561.07$1,184.23$224,556.50
44May 2023$624.71$559.52$1,184.23$223,931.79
45Jun 2023$626.27$557.96$1,184.23$223,305.52
46Jul 2023$627.83$556.40$1,184.23$222,677.69
47Aug 2023$629.39$554.84$1,184.23$222,048.30
48Sep 2023$630.96$553.27$1,184.23$221,417.34
49Oct 2023$632.53$551.70$1,184.23$220,784.81
50Nov 2023$634.11$550.12$1,184.23$220,150.70
51Dec 2023$635.69$548.54$1,184.23$219,515.01
2023 Total$7,524.84$6,685.92$14,210.76
52Jan 2024$637.27$546.96$1,184.23$218,877.74
53Feb 2024$638.86$545.37$1,184.23$218,238.88
54Mar 2024$640.45$543.78$1,184.23$217,598.43
55Apr 2024$642.05$542.18$1,184.23$216,956.38
56May 2024$643.65$540.58$1,184.23$216,312.73
57Jun 2024$645.25$538.98$1,184.23$215,667.48
58Jul 2024$646.86$537.37$1,184.23$215,020.62
59Aug 2024$648.47$535.76$1,184.23$214,372.15
60Sep 2024$650.09$534.14$1,184.23$213,722.06
61Oct 2024$651.71$532.52$1,184.23$213,070.35
62Nov 2024$653.33$530.90$1,184.23$212,417.02
63Dec 2024$654.96$529.27$1,184.23$211,762.06
2024 Total$7,752.95$6,457.81$14,210.76
64Jan 2025$656.59$527.64$1,184.23$211,105.47
65Feb 2025$658.23$526.00$1,184.23$210,447.24
66Mar 2025$659.87$524.36$1,184.23$209,787.37
67Apr 2025$661.51$522.72$1,184.23$209,125.86
68May 2025$663.16$521.07$1,184.23$208,462.70
69Jun 2025$664.81$519.42$1,184.23$207,797.89
70Jul 2025$666.47$517.76$1,184.23$207,131.42
71Aug 2025$668.13$516.10$1,184.23$206,463.29
72Sep 2025$669.79$514.44$1,184.23$205,793.50
73Oct 2025$671.46$512.77$1,184.23$205,122.04
74Nov 2025$673.13$511.10$1,184.23$204,448.91
75Dec 2025$674.81$509.42$1,184.23$203,774.10
2025 Total$7,987.96$6,222.8$14,210.76
76Jan 2026$676.49$507.74$1,184.23$203,097.61
77Feb 2026$678.18$506.05$1,184.23$202,419.43
78Mar 2026$679.87$504.36$1,184.23$201,739.56
79Apr 2026$681.56$502.67$1,184.23$201,058.00
80May 2026$683.26$500.97$1,184.23$200,374.74
81Jun 2026$684.96$499.27$1,184.23$199,689.78
82Jul 2026$686.67$497.56$1,184.23$199,003.11
83Aug 2026$688.38$495.85$1,184.23$198,314.73
84Sep 2026$690.10$494.13$1,184.23$197,624.63
85Oct 2026$691.82$492.41$1,184.23$196,932.81
86Nov 2026$693.54$490.69$1,184.23$196,239.27
87Dec 2026$695.27$488.96$1,184.23$195,544.00
2026 Total$8,230.1$5,980.66$14,210.76
88Jan 2027$697.00$487.23$1,184.23$194,847.00
89Feb 2027$698.74$485.49$1,184.23$194,148.26
90Mar 2027$700.48$483.75$1,184.23$193,447.78
91Apr 2027$702.22$482.01$1,184.23$192,745.56
92May 2027$703.97$480.26$1,184.23$192,041.59
93Jun 2027$705.73$478.50$1,184.23$191,335.86
94Jul 2027$707.48$476.75$1,184.23$190,628.38
95Aug 2027$709.25$474.98$1,184.23$189,919.13
96Sep 2027$711.01$473.22$1,184.23$189,208.12
97Oct 2027$712.79$471.44$1,184.23$188,495.33
98Nov 2027$714.56$469.67$1,184.23$187,780.77
99Dec 2027$716.34$467.89$1,184.23$187,064.43
2027 Total$8,479.57$5,731.19$14,210.76
100Jan 2028$718.13$466.10$1,184.23$186,346.30
101Feb 2028$719.92$464.31$1,184.23$185,626.38
102Mar 2028$721.71$462.52$1,184.23$184,904.67
103Apr 2028$723.51$460.72$1,184.23$184,181.16
104May 2028$725.31$458.92$1,184.23$183,455.85
105Jun 2028$727.12$457.11$1,184.23$182,728.73
106Jul 2028$728.93$455.30$1,184.23$181,999.80
107Aug 2028$730.75$453.48$1,184.23$181,269.05
108Sep 2028$732.57$451.66$1,184.23$180,536.48
109Oct 2028$734.39$449.84$1,184.23$179,802.09
110Nov 2028$736.22$448.01$1,184.23$179,065.87
111Dec 2028$738.06$446.17$1,184.23$178,327.81
2028 Total$8,736.62$5,474.14$14,210.76
112Jan 2029$739.90$444.33$1,184.23$177,587.91
113Feb 2029$741.74$442.49$1,184.23$176,846.17
114Mar 2029$743.59$440.64$1,184.23$176,102.58
115Apr 2029$745.44$438.79$1,184.23$175,357.14
116May 2029$747.30$436.93$1,184.23$174,609.84
117Jun 2029$749.16$435.07$1,184.23$173,860.68
118Jul 2029$751.03$433.20$1,184.23$173,109.65
119Aug 2029$752.90$431.33$1,184.23$172,356.75
120Sep 2029$754.77$429.46$1,184.23$171,601.98
121Oct 2029$756.66$427.57$1,184.23$170,845.32
122Nov 2029$758.54$425.69$1,184.23$170,086.78
123Dec 2029$760.43$423.80$1,184.23$169,326.35
2029 Total$9,001.46$5,209.3$14,210.76
124Jan 2030$762.33$421.90$1,184.23$168,564.02
125Feb 2030$764.22$420.01$1,184.23$167,799.80
126Mar 2030$766.13$418.10$1,184.23$167,033.67
127Apr 2030$768.04$416.19$1,184.23$166,265.63
128May 2030$769.95$414.28$1,184.23$165,495.68
129Jun 2030$771.87$412.36$1,184.23$164,723.81
130Jul 2030$773.79$410.44$1,184.23$163,950.02
131Aug 2030$775.72$408.51$1,184.23$163,174.30
132Sep 2030$777.65$406.58$1,184.23$162,396.65
133Oct 2030$779.59$404.64$1,184.23$161,617.06
134Nov 2030$781.53$402.70$1,184.23$160,835.53
135Dec 2030$783.48$400.75$1,184.23$160,052.05
2030 Total$9,274.3$4,936.46$14,210.76
136Jan 2031$785.43$398.80$1,184.23$159,266.62
137Feb 2031$787.39$396.84$1,184.23$158,479.23
138Mar 2031$789.35$394.88$1,184.23$157,689.88
139Apr 2031$791.32$392.91$1,184.23$156,898.56
140May 2031$793.29$390.94$1,184.23$156,105.27
141Jun 2031$795.27$388.96$1,184.23$155,310.00
142Jul 2031$797.25$386.98$1,184.23$154,512.75
143Aug 2031$799.24$384.99$1,184.23$153,713.51
144Sep 2031$801.23$383.00$1,184.23$152,912.28
145Oct 2031$803.22$381.01$1,184.23$152,109.06
146Nov 2031$805.22$379.01$1,184.23$151,303.84
147Dec 2031$807.23$377.00$1,184.23$150,496.61
2031 Total$9,555.44$4,655.32$14,210.76
148Jan 2032$809.24$374.99$1,184.23$149,687.37
149Feb 2032$811.26$372.97$1,184.23$148,876.11
150Mar 2032$813.28$370.95$1,184.23$148,062.83
151Apr 2032$815.31$368.92$1,184.23$147,247.52
152May 2032$817.34$366.89$1,184.23$146,430.18
153Jun 2032$819.37$364.86$1,184.23$145,610.81
154Jul 2032$821.42$362.81$1,184.23$144,789.39
155Aug 2032$823.46$360.77$1,184.23$143,965.93
156Sep 2032$825.51$358.72$1,184.23$143,140.42
157Oct 2032$827.57$356.66$1,184.23$142,312.85
158Nov 2032$829.63$354.60$1,184.23$141,483.22
159Dec 2032$831.70$352.53$1,184.23$140,651.52
2032 Total$9,845.09$4,365.67$14,210.76
160Jan 2033$833.77$350.46$1,184.23$139,817.75
161Feb 2033$835.85$348.38$1,184.23$138,981.90
162Mar 2033$837.93$346.30$1,184.23$138,143.97
163Apr 2033$840.02$344.21$1,184.23$137,303.95
164May 2033$842.11$342.12$1,184.23$136,461.84
165Jun 2033$844.21$340.02$1,184.23$135,617.63
166Jul 2033$846.32$337.91$1,184.23$134,771.31
167Aug 2033$848.42$335.81$1,184.23$133,922.89
168Sep 2033$850.54$333.69$1,184.23$133,072.35
169Oct 2033$852.66$331.57$1,184.23$132,219.69
170Nov 2033$854.78$329.45$1,184.23$131,364.91
171Dec 2033$856.91$327.32$1,184.23$130,508.00
2033 Total$10,143.52$4,067.24$14,210.76
172Jan 2034$859.05$325.18$1,184.23$129,648.95
173Feb 2034$861.19$323.04$1,184.23$128,787.76
174Mar 2034$863.33$320.90$1,184.23$127,924.43
175Apr 2034$865.48$318.75$1,184.23$127,058.95
176May 2034$867.64$316.59$1,184.23$126,191.31
177Jun 2034$869.80$314.43$1,184.23$125,321.51
178Jul 2034$871.97$312.26$1,184.23$124,449.54
179Aug 2034$874.14$310.09$1,184.23$123,575.40
180Sep 2034$876.32$307.91$1,184.23$122,699.08
181Oct 2034$878.50$305.73$1,184.23$121,820.58
182Nov 2034$880.69$303.54$1,184.23$120,939.89
183Dec 2034$882.89$301.34$1,184.23$120,057.00
2034 Total$10,451$3,759.76$14,210.76
184Jan 2035$885.09$299.14$1,184.23$119,171.91
185Feb 2035$887.29$296.94$1,184.23$118,284.62
186Mar 2035$889.50$294.73$1,184.23$117,395.12
187Apr 2035$891.72$292.51$1,184.23$116,503.40
188May 2035$893.94$290.29$1,184.23$115,609.46
189Jun 2035$896.17$288.06$1,184.23$114,713.29
190Jul 2035$898.40$285.83$1,184.23$113,814.89
191Aug 2035$900.64$283.59$1,184.23$112,914.25
192Sep 2035$902.89$281.34$1,184.23$112,011.36
193Oct 2035$905.14$279.09$1,184.23$111,106.22
194Nov 2035$907.39$276.84$1,184.23$110,198.83
195Dec 2035$909.65$274.58$1,184.23$109,289.18
2035 Total$10,767.82$3,442.94$14,210.76
196Jan 2036$911.92$272.31$1,184.23$108,377.26
197Feb 2036$914.19$270.04$1,184.23$107,463.07
198Mar 2036$916.47$267.76$1,184.23$106,546.60
199Apr 2036$918.75$265.48$1,184.23$105,627.85
200May 2036$921.04$263.19$1,184.23$104,706.81
201Jun 2036$923.34$260.89$1,184.23$103,783.47
202Jul 2036$925.64$258.59$1,184.23$102,857.83
203Aug 2036$927.94$256.29$1,184.23$101,929.89
204Sep 2036$930.25$253.98$1,184.23$100,999.64
205Oct 2036$932.57$251.66$1,184.23$100,067.07
206Nov 2036$934.90$249.33$1,184.23$99,132.17
207Dec 2036$937.23$247.00$1,184.23$98,194.94
2036 Total$11,094.24$3,116.52$14,210.76
208Jan 2037$939.56$244.67$1,184.23$97,255.38
209Feb 2037$941.90$242.33$1,184.23$96,313.48
210Mar 2037$944.25$239.98$1,184.23$95,369.23
211Apr 2037$946.60$237.63$1,184.23$94,422.63
212May 2037$948.96$235.27$1,184.23$93,473.67
213Jun 2037$951.32$232.91$1,184.23$92,522.35
214Jul 2037$953.70$230.53$1,184.23$91,568.65
215Aug 2037$956.07$228.16$1,184.23$90,612.58
216Sep 2037$958.45$225.78$1,184.23$89,654.13
217Oct 2037$960.84$223.39$1,184.23$88,693.29
218Nov 2037$963.24$220.99$1,184.23$87,730.05
219Dec 2037$965.64$218.59$1,184.23$86,764.41
2037 Total$11,430.53$2,780.23$14,210.76
220Jan 2038$968.04$216.19$1,184.23$85,796.37
221Feb 2038$970.45$213.78$1,184.23$84,825.92
222Mar 2038$972.87$211.36$1,184.23$83,853.05
223Apr 2038$975.30$208.93$1,184.23$82,877.75
224May 2038$977.73$206.50$1,184.23$81,900.02
225Jun 2038$980.16$204.07$1,184.23$80,919.86
226Jul 2038$982.60$201.63$1,184.23$79,937.26
227Aug 2038$985.05$199.18$1,184.23$78,952.21
228Sep 2038$987.51$196.72$1,184.23$77,964.70
229Oct 2038$989.97$194.26$1,184.23$76,974.73
230Nov 2038$992.43$191.80$1,184.23$75,982.30
231Dec 2038$994.91$189.32$1,184.23$74,987.39
2038 Total$11,777.02$2,433.74$14,210.76
232Jan 2039$997.39$186.84$1,184.23$73,990.00
233Feb 2039$999.87$184.36$1,184.23$72,990.13
234Mar 2039$1,002.36$181.87$1,184.23$71,987.77
235Apr 2039$1,004.86$179.37$1,184.23$70,982.91
236May 2039$1,007.36$176.87$1,184.23$69,975.55
237Jun 2039$1,009.87$174.36$1,184.23$68,965.68
238Jul 2039$1,012.39$171.84$1,184.23$67,953.29
239Aug 2039$1,014.91$169.32$1,184.23$66,938.38
240Sep 2039$1,017.44$166.79$1,184.23$65,920.94
241Oct 2039$1,019.98$164.25$1,184.23$64,900.96
242Nov 2039$1,022.52$161.71$1,184.23$63,878.44
243Dec 2039$1,025.07$159.16$1,184.23$62,853.37
2039 Total$12,134.02$2,076.74$14,210.76
244Jan 2040$1,027.62$156.61$1,184.23$61,825.75
245Feb 2040$1,030.18$154.05$1,184.23$60,795.57
246Mar 2040$1,032.75$151.48$1,184.23$59,762.82
247Apr 2040$1,035.32$148.91$1,184.23$58,727.50
248May 2040$1,037.90$146.33$1,184.23$57,689.60
249Jun 2040$1,040.49$143.74$1,184.23$56,649.11
250Jul 2040$1,043.08$141.15$1,184.23$55,606.03
251Aug 2040$1,045.68$138.55$1,184.23$54,560.35
252Sep 2040$1,048.28$135.95$1,184.23$53,512.07
253Oct 2040$1,050.90$133.33$1,184.23$52,461.17
254Nov 2040$1,053.51$130.72$1,184.23$51,407.66
255Dec 2040$1,056.14$128.09$1,184.23$50,351.52
2040 Total$12,501.85$1,708.91$14,210.76
256Jan 2041$1,058.77$125.46$1,184.23$49,292.75
257Feb 2041$1,061.41$122.82$1,184.23$48,231.34
258Mar 2041$1,064.05$120.18$1,184.23$47,167.29
259Apr 2041$1,066.70$117.53$1,184.23$46,100.59
260May 2041$1,069.36$114.87$1,184.23$45,031.23
261Jun 2041$1,072.03$112.20$1,184.23$43,959.20
262Jul 2041$1,074.70$109.53$1,184.23$42,884.50
263Aug 2041$1,077.38$106.85$1,184.23$41,807.12
264Sep 2041$1,080.06$104.17$1,184.23$40,727.06
265Oct 2041$1,082.75$101.48$1,184.23$39,644.31
266Nov 2041$1,085.45$98.78$1,184.23$38,558.86
267Dec 2041$1,088.15$96.08$1,184.23$37,470.71
2041 Total$12,880.81$1,329.95$14,210.76
268Jan 2042$1,090.87$93.36$1,184.23$36,379.84
269Feb 2042$1,093.58$90.65$1,184.23$35,286.26
270Mar 2042$1,096.31$87.92$1,184.23$34,189.95
271Apr 2042$1,099.04$85.19$1,184.23$33,090.91
272May 2042$1,101.78$82.45$1,184.23$31,989.13
273Jun 2042$1,104.52$79.71$1,184.23$30,884.61
274Jul 2042$1,107.28$76.95$1,184.23$29,777.33
275Aug 2042$1,110.03$74.20$1,184.23$28,667.30
276Sep 2042$1,112.80$71.43$1,184.23$27,554.50
277Oct 2042$1,115.57$68.66$1,184.23$26,438.93
278Nov 2042$1,118.35$65.88$1,184.23$25,320.58
279Dec 2042$1,121.14$63.09$1,184.23$24,199.44
2042 Total$13,271.27$939.49$14,210.76
280Jan 2043$1,123.93$60.30$1,184.23$23,075.51
281Feb 2043$1,126.73$57.50$1,184.23$21,948.78
282Mar 2043$1,129.54$54.69$1,184.23$20,819.24
283Apr 2043$1,132.36$51.87$1,184.23$19,686.88
284May 2043$1,135.18$49.05$1,184.23$18,551.70
285Jun 2043$1,138.01$46.22$1,184.23$17,413.69
286Jul 2043$1,140.84$43.39$1,184.23$16,272.85
287Aug 2043$1,143.68$40.55$1,184.23$15,129.17
288Sep 2043$1,146.53$37.70$1,184.23$13,982.64
289Oct 2043$1,149.39$34.84$1,184.23$12,833.25
290Nov 2043$1,152.25$31.98$1,184.23$11,681.00
291Dec 2043$1,155.12$29.11$1,184.23$10,525.88
2043 Total$13,673.56$537.2$14,210.76
292Jan 2044$1,158.00$26.23$1,184.23$9,367.88
293Feb 2044$1,160.89$23.34$1,184.23$8,206.99
294Mar 2044$1,163.78$20.45$1,184.23$7,043.21
295Apr 2044$1,166.68$17.55$1,184.23$5,876.53
296May 2044$1,169.59$14.64$1,184.23$4,706.94
297Jun 2044$1,172.50$11.73$1,184.23$3,534.44
298Jul 2044$1,175.42$8.81$1,184.23$2,359.02
299Aug 2044$1,178.35$5.88$1,184.23$1,180.67
300Sep 2044$1,180.67$2.94$1,183.61$0.00
2044 Total$10,525.88$131.57$10,657.45
Compare your product with the big 4 banks, or add more products to compare
As seen on