Premium Home Loan Fixed 2 Years (LVR < 80%) from Bank Australia

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
3.04%
Fixed - 2 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,191
Number of Repayments
300
Total Interest Paid
$107,300
Total repayments
$357,300
DatePrincipleInterestPaymentBalance
1Dec 2019$557.41$633.33$1,190.74$249,442.59
2019 Total$557.41$633.33$1,190.74
2Jan 2020$558.82$631.92$1,190.74$248,883.77
3Feb 2020$560.23$630.51$1,190.74$248,323.54
4Mar 2020$561.65$629.09$1,190.74$247,761.89
5Apr 2020$563.08$627.66$1,190.74$247,198.81
6May 2020$564.50$626.24$1,190.74$246,634.31
7Jun 2020$565.93$624.81$1,190.74$246,068.38
8Jul 2020$567.37$623.37$1,190.74$245,501.01
9Aug 2020$568.80$621.94$1,190.74$244,932.21
10Sep 2020$570.25$620.49$1,190.74$244,361.96
11Oct 2020$571.69$619.05$1,190.74$243,790.27
12Nov 2020$573.14$617.60$1,190.74$243,217.13
13Dec 2020$574.59$616.15$1,190.74$242,642.54
2020 Total$6,800.05$7,488.83$14,288.88
14Jan 2021$576.05$614.69$1,190.74$242,066.49
15Feb 2021$577.50$613.24$1,190.74$241,488.99
16Mar 2021$578.97$611.77$1,190.74$240,910.02
17Apr 2021$580.43$610.31$1,190.74$240,329.59
18May 2021$581.91$608.83$1,190.74$239,747.68
19Jun 2021$583.38$607.36$1,190.74$239,164.30
20Jul 2021$584.86$605.88$1,190.74$238,579.44
21Aug 2021$586.34$604.40$1,190.74$237,993.10
22Sep 2021$587.82$602.92$1,190.74$237,405.28
23Oct 2021$589.31$601.43$1,190.74$236,815.97
24Nov 2021$590.81$599.93$1,190.74$236,225.16
25Dec 2021$592.30$598.44$1,190.74$235,632.86
2021 Total$7,009.68$7,279.2$14,288.88
26Jan 2022$593.80$596.94$1,190.74$235,039.06
27Feb 2022$595.31$595.43$1,190.74$234,443.75
28Mar 2022$596.82$593.92$1,190.74$233,846.93
29Apr 2022$598.33$592.41$1,190.74$233,248.60
30May 2022$599.84$590.90$1,190.74$232,648.76
31Jun 2022$601.36$589.38$1,190.74$232,047.40
32Jul 2022$602.89$587.85$1,190.74$231,444.51
33Aug 2022$604.41$586.33$1,190.74$230,840.10
34Sep 2022$605.95$584.79$1,190.74$230,234.15
35Oct 2022$607.48$583.26$1,190.74$229,626.67
36Nov 2022$609.02$581.72$1,190.74$229,017.65
37Dec 2022$610.56$580.18$1,190.74$228,407.09
2022 Total$7,225.77$7,063.11$14,288.88
38Jan 2023$612.11$578.63$1,190.74$227,794.98
39Feb 2023$613.66$577.08$1,190.74$227,181.32
40Mar 2023$615.21$575.53$1,190.74$226,566.11
41Apr 2023$616.77$573.97$1,190.74$225,949.34
42May 2023$618.34$572.40$1,190.74$225,331.00
43Jun 2023$619.90$570.84$1,190.74$224,711.10
44Jul 2023$621.47$569.27$1,190.74$224,089.63
45Aug 2023$623.05$567.69$1,190.74$223,466.58
46Sep 2023$624.62$566.12$1,190.74$222,841.96
47Oct 2023$626.21$564.53$1,190.74$222,215.75
48Nov 2023$627.79$562.95$1,190.74$221,587.96
49Dec 2023$629.38$561.36$1,190.74$220,958.58
2023 Total$7,448.51$6,840.37$14,288.88
50Jan 2024$630.98$559.76$1,190.74$220,327.60
51Feb 2024$632.58$558.16$1,190.74$219,695.02
52Mar 2024$634.18$556.56$1,190.74$219,060.84
53Apr 2024$635.79$554.95$1,190.74$218,425.05
54May 2024$637.40$553.34$1,190.74$217,787.65
55Jun 2024$639.01$551.73$1,190.74$217,148.64
56Jul 2024$640.63$550.11$1,190.74$216,508.01
57Aug 2024$642.25$548.49$1,190.74$215,865.76
58Sep 2024$643.88$546.86$1,190.74$215,221.88
59Oct 2024$645.51$545.23$1,190.74$214,576.37
60Nov 2024$647.15$543.59$1,190.74$213,929.22
61Dec 2024$648.79$541.95$1,190.74$213,280.43
2024 Total$7,678.15$6,610.73$14,288.88
62Jan 2025$650.43$540.31$1,190.74$212,630.00
63Feb 2025$652.08$538.66$1,190.74$211,977.92
64Mar 2025$653.73$537.01$1,190.74$211,324.19
65Apr 2025$655.39$535.35$1,190.74$210,668.80
66May 2025$657.05$533.69$1,190.74$210,011.75
67Jun 2025$658.71$532.03$1,190.74$209,353.04
68Jul 2025$660.38$530.36$1,190.74$208,692.66
69Aug 2025$662.05$528.69$1,190.74$208,030.61
70Sep 2025$663.73$527.01$1,190.74$207,366.88
71Oct 2025$665.41$525.33$1,190.74$206,701.47
72Nov 2025$667.10$523.64$1,190.74$206,034.37
73Dec 2025$668.79$521.95$1,190.74$205,365.58
2025 Total$7,914.85$6,374.03$14,288.88
74Jan 2026$670.48$520.26$1,190.74$204,695.10
75Feb 2026$672.18$518.56$1,190.74$204,022.92
76Mar 2026$673.88$516.86$1,190.74$203,349.04
77Apr 2026$675.59$515.15$1,190.74$202,673.45
78May 2026$677.30$513.44$1,190.74$201,996.15
79Jun 2026$679.02$511.72$1,190.74$201,317.13
80Jul 2026$680.74$510.00$1,190.74$200,636.39
81Aug 2026$682.46$508.28$1,190.74$199,953.93
82Sep 2026$684.19$506.55$1,190.74$199,269.74
83Oct 2026$685.92$504.82$1,190.74$198,583.82
84Nov 2026$687.66$503.08$1,190.74$197,896.16
85Dec 2026$689.40$501.34$1,190.74$197,206.76
2026 Total$8,158.82$6,130.06$14,288.88
86Jan 2027$691.15$499.59$1,190.74$196,515.61
87Feb 2027$692.90$497.84$1,190.74$195,822.71
88Mar 2027$694.66$496.08$1,190.74$195,128.05
89Apr 2027$696.42$494.32$1,190.74$194,431.63
90May 2027$698.18$492.56$1,190.74$193,733.45
91Jun 2027$699.95$490.79$1,190.74$193,033.50
92Jul 2027$701.72$489.02$1,190.74$192,331.78
93Aug 2027$703.50$487.24$1,190.74$191,628.28
94Sep 2027$705.28$485.46$1,190.74$190,923.00
95Oct 2027$707.07$483.67$1,190.74$190,215.93
96Nov 2027$708.86$481.88$1,190.74$189,507.07
97Dec 2027$710.66$480.08$1,190.74$188,796.41
2027 Total$8,410.35$5,878.53$14,288.88
98Jan 2028$712.46$478.28$1,190.74$188,083.95
99Feb 2028$714.26$476.48$1,190.74$187,369.69
100Mar 2028$716.07$474.67$1,190.74$186,653.62
101Apr 2028$717.88$472.86$1,190.74$185,935.74
102May 2028$719.70$471.04$1,190.74$185,216.04
103Jun 2028$721.53$469.21$1,190.74$184,494.51
104Jul 2028$723.35$467.39$1,190.74$183,771.16
105Aug 2028$725.19$465.55$1,190.74$183,045.97
106Sep 2028$727.02$463.72$1,190.74$182,318.95
107Oct 2028$728.87$461.87$1,190.74$181,590.08
108Nov 2028$730.71$460.03$1,190.74$180,859.37
109Dec 2028$732.56$458.18$1,190.74$180,126.81
2028 Total$8,669.6$5,619.28$14,288.88
110Jan 2029$734.42$456.32$1,190.74$179,392.39
111Feb 2029$736.28$454.46$1,190.74$178,656.11
112Mar 2029$738.14$452.60$1,190.74$177,917.97
113Apr 2029$740.01$450.73$1,190.74$177,177.96
114May 2029$741.89$448.85$1,190.74$176,436.07
115Jun 2029$743.77$446.97$1,190.74$175,692.30
116Jul 2029$745.65$445.09$1,190.74$174,946.65
117Aug 2029$747.54$443.20$1,190.74$174,199.11
118Sep 2029$749.44$441.30$1,190.74$173,449.67
119Oct 2029$751.33$439.41$1,190.74$172,698.34
120Nov 2029$753.24$437.50$1,190.74$171,945.10
121Dec 2029$755.15$435.59$1,190.74$171,189.95
2029 Total$8,936.86$5,352.02$14,288.88
122Jan 2030$757.06$433.68$1,190.74$170,432.89
123Feb 2030$758.98$431.76$1,190.74$169,673.91
124Mar 2030$760.90$429.84$1,190.74$168,913.01
125Apr 2030$762.83$427.91$1,190.74$168,150.18
126May 2030$764.76$425.98$1,190.74$167,385.42
127Jun 2030$766.70$424.04$1,190.74$166,618.72
128Jul 2030$768.64$422.10$1,190.74$165,850.08
129Aug 2030$770.59$420.15$1,190.74$165,079.49
130Sep 2030$772.54$418.20$1,190.74$164,306.95
131Oct 2030$774.50$416.24$1,190.74$163,532.45
132Nov 2030$776.46$414.28$1,190.74$162,755.99
133Dec 2030$778.42$412.32$1,190.74$161,977.57
2030 Total$9,212.38$5,076.5$14,288.88
134Jan 2031$780.40$410.34$1,190.74$161,197.17
135Feb 2031$782.37$408.37$1,190.74$160,414.80
136Mar 2031$784.36$406.38$1,190.74$159,630.44
137Apr 2031$786.34$404.40$1,190.74$158,844.10
138May 2031$788.33$402.41$1,190.74$158,055.77
139Jun 2031$790.33$400.41$1,190.74$157,265.44
140Jul 2031$792.33$398.41$1,190.74$156,473.11
141Aug 2031$794.34$396.40$1,190.74$155,678.77
142Sep 2031$796.35$394.39$1,190.74$154,882.42
143Oct 2031$798.37$392.37$1,190.74$154,084.05
144Nov 2031$800.39$390.35$1,190.74$153,283.66
145Dec 2031$802.42$388.32$1,190.74$152,481.24
2031 Total$9,496.33$4,792.55$14,288.88
146Jan 2032$804.45$386.29$1,190.74$151,676.79
147Feb 2032$806.49$384.25$1,190.74$150,870.30
148Mar 2032$808.54$382.20$1,190.74$150,061.76
149Apr 2032$810.58$380.16$1,190.74$149,251.18
150May 2032$812.64$378.10$1,190.74$148,438.54
151Jun 2032$814.70$376.04$1,190.74$147,623.84
152Jul 2032$816.76$373.98$1,190.74$146,807.08
153Aug 2032$818.83$371.91$1,190.74$145,988.25
154Sep 2032$820.90$369.84$1,190.74$145,167.35
155Oct 2032$822.98$367.76$1,190.74$144,344.37
156Nov 2032$825.07$365.67$1,190.74$143,519.30
157Dec 2032$827.16$363.58$1,190.74$142,692.14
2032 Total$9,789.1$4,499.78$14,288.88
158Jan 2033$829.25$361.49$1,190.74$141,862.89
159Feb 2033$831.35$359.39$1,190.74$141,031.54
160Mar 2033$833.46$357.28$1,190.74$140,198.08
161Apr 2033$835.57$355.17$1,190.74$139,362.51
162May 2033$837.69$353.05$1,190.74$138,524.82
163Jun 2033$839.81$350.93$1,190.74$137,685.01
164Jul 2033$841.94$348.80$1,190.74$136,843.07
165Aug 2033$844.07$346.67$1,190.74$135,999.00
166Sep 2033$846.21$344.53$1,190.74$135,152.79
167Oct 2033$848.35$342.39$1,190.74$134,304.44
168Nov 2033$850.50$340.24$1,190.74$133,453.94
169Dec 2033$852.66$338.08$1,190.74$132,601.28
2033 Total$10,090.86$4,198.02$14,288.88
170Jan 2034$854.82$335.92$1,190.74$131,746.46
171Feb 2034$856.98$333.76$1,190.74$130,889.48
172Mar 2034$859.15$331.59$1,190.74$130,030.33
173Apr 2034$861.33$329.41$1,190.74$129,169.00
174May 2034$863.51$327.23$1,190.74$128,305.49
175Jun 2034$865.70$325.04$1,190.74$127,439.79
176Jul 2034$867.89$322.85$1,190.74$126,571.90
177Aug 2034$870.09$320.65$1,190.74$125,701.81
178Sep 2034$872.30$318.44$1,190.74$124,829.51
179Oct 2034$874.51$316.23$1,190.74$123,955.00
180Nov 2034$876.72$314.02$1,190.74$123,078.28
181Dec 2034$878.94$311.80$1,190.74$122,199.34
2034 Total$10,401.94$3,886.94$14,288.88
182Jan 2035$881.17$309.57$1,190.74$121,318.17
183Feb 2035$883.40$307.34$1,190.74$120,434.77
184Mar 2035$885.64$305.10$1,190.74$119,549.13
185Apr 2035$887.88$302.86$1,190.74$118,661.25
186May 2035$890.13$300.61$1,190.74$117,771.12
187Jun 2035$892.39$298.35$1,190.74$116,878.73
188Jul 2035$894.65$296.09$1,190.74$115,984.08
189Aug 2035$896.91$293.83$1,190.74$115,087.17
190Sep 2035$899.19$291.55$1,190.74$114,187.98
191Oct 2035$901.46$289.28$1,190.74$113,286.52
192Nov 2035$903.75$286.99$1,190.74$112,382.77
193Dec 2035$906.04$284.70$1,190.74$111,476.73
2035 Total$10,722.61$3,566.27$14,288.88
194Jan 2036$908.33$282.41$1,190.74$110,568.40
195Feb 2036$910.63$280.11$1,190.74$109,657.77
196Mar 2036$912.94$277.80$1,190.74$108,744.83
197Apr 2036$915.25$275.49$1,190.74$107,829.58
198May 2036$917.57$273.17$1,190.74$106,912.01
199Jun 2036$919.90$270.84$1,190.74$105,992.11
200Jul 2036$922.23$268.51$1,190.74$105,069.88
201Aug 2036$924.56$266.18$1,190.74$104,145.32
202Sep 2036$926.91$263.83$1,190.74$103,218.41
203Oct 2036$929.25$261.49$1,190.74$102,289.16
204Nov 2036$931.61$259.13$1,190.74$101,357.55
205Dec 2036$933.97$256.77$1,190.74$100,423.58
2036 Total$11,053.15$3,235.73$14,288.88
206Jan 2037$936.33$254.41$1,190.74$99,487.25
207Feb 2037$938.71$252.03$1,190.74$98,548.54
208Mar 2037$941.08$249.66$1,190.74$97,607.46
209Apr 2037$943.47$247.27$1,190.74$96,663.99
210May 2037$945.86$244.88$1,190.74$95,718.13
211Jun 2037$948.25$242.49$1,190.74$94,769.88
212Jul 2037$950.66$240.08$1,190.74$93,819.22
213Aug 2037$953.06$237.68$1,190.74$92,866.16
214Sep 2037$955.48$235.26$1,190.74$91,910.68
215Oct 2037$957.90$232.84$1,190.74$90,952.78
216Nov 2037$960.33$230.41$1,190.74$89,992.45
217Dec 2037$962.76$227.98$1,190.74$89,029.69
2037 Total$11,393.89$2,894.99$14,288.88
218Jan 2038$965.20$225.54$1,190.74$88,064.49
219Feb 2038$967.64$223.10$1,190.74$87,096.85
220Mar 2038$970.09$220.65$1,190.74$86,126.76
221Apr 2038$972.55$218.19$1,190.74$85,154.21
222May 2038$975.02$215.72$1,190.74$84,179.19
223Jun 2038$977.49$213.25$1,190.74$83,201.70
224Jul 2038$979.96$210.78$1,190.74$82,221.74
225Aug 2038$982.44$208.30$1,190.74$81,239.30
226Sep 2038$984.93$205.81$1,190.74$80,254.37
227Oct 2038$987.43$203.31$1,190.74$79,266.94
228Nov 2038$989.93$200.81$1,190.74$78,277.01
229Dec 2038$992.44$198.30$1,190.74$77,284.57
2038 Total$11,745.12$2,543.76$14,288.88
230Jan 2039$994.95$195.79$1,190.74$76,289.62
231Feb 2039$997.47$193.27$1,190.74$75,292.15
232Mar 2039$1,000.00$190.74$1,190.74$74,292.15
233Apr 2039$1,002.53$188.21$1,190.74$73,289.62
234May 2039$1,005.07$185.67$1,190.74$72,284.55
235Jun 2039$1,007.62$183.12$1,190.74$71,276.93
236Jul 2039$1,010.17$180.57$1,190.74$70,266.76
237Aug 2039$1,012.73$178.01$1,190.74$69,254.03
238Sep 2039$1,015.30$175.44$1,190.74$68,238.73
239Oct 2039$1,017.87$172.87$1,190.74$67,220.86
240Nov 2039$1,020.45$170.29$1,190.74$66,200.41
241Dec 2039$1,023.03$167.71$1,190.74$65,177.38
2039 Total$12,107.19$2,181.69$14,288.88
242Jan 2040$1,025.62$165.12$1,190.74$64,151.76
243Feb 2040$1,028.22$162.52$1,190.74$63,123.54
244Mar 2040$1,030.83$159.91$1,190.74$62,092.71
245Apr 2040$1,033.44$157.30$1,190.74$61,059.27
246May 2040$1,036.06$154.68$1,190.74$60,023.21
247Jun 2040$1,038.68$152.06$1,190.74$58,984.53
248Jul 2040$1,041.31$149.43$1,190.74$57,943.22
249Aug 2040$1,043.95$146.79$1,190.74$56,899.27
250Sep 2040$1,046.60$144.14$1,190.74$55,852.67
251Oct 2040$1,049.25$141.49$1,190.74$54,803.42
252Nov 2040$1,051.90$138.84$1,190.74$53,751.52
253Dec 2040$1,054.57$136.17$1,190.74$52,696.95
2040 Total$12,480.43$1,808.45$14,288.88
254Jan 2041$1,057.24$133.50$1,190.74$51,639.71
255Feb 2041$1,059.92$130.82$1,190.74$50,579.79
256Mar 2041$1,062.60$128.14$1,190.74$49,517.19
257Apr 2041$1,065.30$125.44$1,190.74$48,451.89
258May 2041$1,068.00$122.74$1,190.74$47,383.89
259Jun 2041$1,070.70$120.04$1,190.74$46,313.19
260Jul 2041$1,073.41$117.33$1,190.74$45,239.78
261Aug 2041$1,076.13$114.61$1,190.74$44,163.65
262Sep 2041$1,078.86$111.88$1,190.74$43,084.79
263Oct 2041$1,081.59$109.15$1,190.74$42,003.20
264Nov 2041$1,084.33$106.41$1,190.74$40,918.87
265Dec 2041$1,087.08$103.66$1,190.74$39,831.79
2041 Total$12,865.16$1,423.72$14,288.88
266Jan 2042$1,089.83$100.91$1,190.74$38,741.96
267Feb 2042$1,092.59$98.15$1,190.74$37,649.37
268Mar 2042$1,095.36$95.38$1,190.74$36,554.01
269Apr 2042$1,098.14$92.60$1,190.74$35,455.87
270May 2042$1,100.92$89.82$1,190.74$34,354.95
271Jun 2042$1,103.71$87.03$1,190.74$33,251.24
272Jul 2042$1,106.50$84.24$1,190.74$32,144.74
273Aug 2042$1,109.31$81.43$1,190.74$31,035.43
274Sep 2042$1,112.12$78.62$1,190.74$29,923.31
275Oct 2042$1,114.93$75.81$1,190.74$28,808.38
276Nov 2042$1,117.76$72.98$1,190.74$27,690.62
277Dec 2042$1,120.59$70.15$1,190.74$26,570.03
2042 Total$13,261.76$1,027.12$14,288.88
278Jan 2043$1,123.43$67.31$1,190.74$25,446.60
279Feb 2043$1,126.28$64.46$1,190.74$24,320.32
280Mar 2043$1,129.13$61.61$1,190.74$23,191.19
281Apr 2043$1,131.99$58.75$1,190.74$22,059.20
282May 2043$1,134.86$55.88$1,190.74$20,924.34
283Jun 2043$1,137.73$53.01$1,190.74$19,786.61
284Jul 2043$1,140.61$50.13$1,190.74$18,646.00
285Aug 2043$1,143.50$47.24$1,190.74$17,502.50
286Sep 2043$1,146.40$44.34$1,190.74$16,356.10
287Oct 2043$1,149.30$41.44$1,190.74$15,206.80
288Nov 2043$1,152.22$38.52$1,190.74$14,054.58
289Dec 2043$1,155.14$35.60$1,190.74$12,899.44
2043 Total$13,670.59$618.29$14,288.88
290Jan 2044$1,158.06$32.68$1,190.74$11,741.38
291Feb 2044$1,161.00$29.74$1,190.74$10,580.38
292Mar 2044$1,163.94$26.80$1,190.74$9,416.44
293Apr 2044$1,166.89$23.85$1,190.74$8,249.55
294May 2044$1,169.84$20.90$1,190.74$7,079.71
295Jun 2044$1,172.80$17.94$1,190.74$5,906.91
296Jul 2044$1,175.78$14.96$1,190.74$4,731.13
297Aug 2044$1,178.75$11.99$1,190.74$3,552.38
298Sep 2044$1,181.74$9.00$1,190.74$2,370.64
299Oct 2044$1,184.73$6.01$1,190.74$1,185.91
300Nov 2044$1,185.91$3.00$1,188.91$0.00
2044 Total$12,899.44$196.87$13,096.31
Compare your product with the big 4 banks, or add more products to compare
As seen on