Premium Home Loan Fixed 3 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
3.54%
Fixed - 3 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,257
Number of Repayments
300
Total Interest Paid
$127,100
Total repayments
$377,100
DatePrincipleInterestPaymentBalance
1Oct 2019$519.43$737.50$1,256.93$249,480.57
2Nov 2019$520.96$735.97$1,256.93$248,959.61
3Dec 2019$522.50$734.43$1,256.93$248,437.11
2019 Total$1,562.89$2,207.9$3,770.79
4Jan 2020$524.04$732.89$1,256.93$247,913.07
5Feb 2020$525.59$731.34$1,256.93$247,387.48
6Mar 2020$527.14$729.79$1,256.93$246,860.34
7Apr 2020$528.69$728.24$1,256.93$246,331.65
8May 2020$530.25$726.68$1,256.93$245,801.40
9Jun 2020$531.82$725.11$1,256.93$245,269.58
10Jul 2020$533.38$723.55$1,256.93$244,736.20
11Aug 2020$534.96$721.97$1,256.93$244,201.24
12Sep 2020$536.54$720.39$1,256.93$243,664.70
13Oct 2020$538.12$718.81$1,256.93$243,126.58
14Nov 2020$539.71$717.22$1,256.93$242,586.87
15Dec 2020$541.30$715.63$1,256.93$242,045.57
2020 Total$6,391.54$8,691.62$15,083.16
16Jan 2021$542.90$714.03$1,256.93$241,502.67
17Feb 2021$544.50$712.43$1,256.93$240,958.17
18Mar 2021$546.10$710.83$1,256.93$240,412.07
19Apr 2021$547.71$709.22$1,256.93$239,864.36
20May 2021$549.33$707.60$1,256.93$239,315.03
21Jun 2021$550.95$705.98$1,256.93$238,764.08
22Jul 2021$552.58$704.35$1,256.93$238,211.50
23Aug 2021$554.21$702.72$1,256.93$237,657.29
24Sep 2021$555.84$701.09$1,256.93$237,101.45
25Oct 2021$557.48$699.45$1,256.93$236,543.97
26Nov 2021$559.13$697.80$1,256.93$235,984.84
27Dec 2021$560.77$696.16$1,256.93$235,424.07
2021 Total$6,621.5$8,461.66$15,083.16
28Jan 2022$562.43$694.50$1,256.93$234,861.64
29Feb 2022$564.09$692.84$1,256.93$234,297.55
30Mar 2022$565.75$691.18$1,256.93$233,731.80
31Apr 2022$567.42$689.51$1,256.93$233,164.38
32May 2022$569.10$687.83$1,256.93$232,595.28
33Jun 2022$570.77$686.16$1,256.93$232,024.51
34Jul 2022$572.46$684.47$1,256.93$231,452.05
35Aug 2022$574.15$682.78$1,256.93$230,877.90
36Sep 2022$575.84$681.09$1,256.93$230,302.06
37Oct 2022$577.54$679.39$1,256.93$229,724.52
38Nov 2022$579.24$677.69$1,256.93$229,145.28
39Dec 2022$580.95$675.98$1,256.93$228,564.33
2022 Total$6,859.74$8,223.42$15,083.16
40Jan 2023$582.67$674.26$1,256.93$227,981.66
41Feb 2023$584.38$672.55$1,256.93$227,397.28
42Mar 2023$586.11$670.82$1,256.93$226,811.17
43Apr 2023$587.84$669.09$1,256.93$226,223.33
44May 2023$589.57$667.36$1,256.93$225,633.76
45Jun 2023$591.31$665.62$1,256.93$225,042.45
46Jul 2023$593.05$663.88$1,256.93$224,449.40
47Aug 2023$594.80$662.13$1,256.93$223,854.60
48Sep 2023$596.56$660.37$1,256.93$223,258.04
49Oct 2023$598.32$658.61$1,256.93$222,659.72
50Nov 2023$600.08$656.85$1,256.93$222,059.64
51Dec 2023$601.85$655.08$1,256.93$221,457.79
2023 Total$7,106.54$7,976.62$15,083.16
52Jan 2024$603.63$653.30$1,256.93$220,854.16
53Feb 2024$605.41$651.52$1,256.93$220,248.75
54Mar 2024$607.20$649.73$1,256.93$219,641.55
55Apr 2024$608.99$647.94$1,256.93$219,032.56
56May 2024$610.78$646.15$1,256.93$218,421.78
57Jun 2024$612.59$644.34$1,256.93$217,809.19
58Jul 2024$614.39$642.54$1,256.93$217,194.80
59Aug 2024$616.21$640.72$1,256.93$216,578.59
60Sep 2024$618.02$638.91$1,256.93$215,960.57
61Oct 2024$619.85$637.08$1,256.93$215,340.72
62Nov 2024$621.67$635.26$1,256.93$214,719.05
63Dec 2024$623.51$633.42$1,256.93$214,095.54
2024 Total$7,362.25$7,720.91$15,083.16
64Jan 2025$625.35$631.58$1,256.93$213,470.19
65Feb 2025$627.19$629.74$1,256.93$212,843.00
66Mar 2025$629.04$627.89$1,256.93$212,213.96
67Apr 2025$630.90$626.03$1,256.93$211,583.06
68May 2025$632.76$624.17$1,256.93$210,950.30
69Jun 2025$634.63$622.30$1,256.93$210,315.67
70Jul 2025$636.50$620.43$1,256.93$209,679.17
71Aug 2025$638.38$618.55$1,256.93$209,040.79
72Sep 2025$640.26$616.67$1,256.93$208,400.53
73Oct 2025$642.15$614.78$1,256.93$207,758.38
74Nov 2025$644.04$612.89$1,256.93$207,114.34
75Dec 2025$645.94$610.99$1,256.93$206,468.40
2025 Total$7,627.14$7,456.02$15,083.16
76Jan 2026$647.85$609.08$1,256.93$205,820.55
77Feb 2026$649.76$607.17$1,256.93$205,170.79
78Mar 2026$651.68$605.25$1,256.93$204,519.11
79Apr 2026$653.60$603.33$1,256.93$203,865.51
80May 2026$655.53$601.40$1,256.93$203,209.98
81Jun 2026$657.46$599.47$1,256.93$202,552.52
82Jul 2026$659.40$597.53$1,256.93$201,893.12
83Aug 2026$661.35$595.58$1,256.93$201,231.77
84Sep 2026$663.30$593.63$1,256.93$200,568.47
85Oct 2026$665.25$591.68$1,256.93$199,903.22
86Nov 2026$667.22$589.71$1,256.93$199,236.00
87Dec 2026$669.18$587.75$1,256.93$198,566.82
2026 Total$7,901.58$7,181.58$15,083.16
88Jan 2027$671.16$585.77$1,256.93$197,895.66
89Feb 2027$673.14$583.79$1,256.93$197,222.52
90Mar 2027$675.12$581.81$1,256.93$196,547.40
91Apr 2027$677.12$579.81$1,256.93$195,870.28
92May 2027$679.11$577.82$1,256.93$195,191.17
93Jun 2027$681.12$575.81$1,256.93$194,510.05
94Jul 2027$683.13$573.80$1,256.93$193,826.92
95Aug 2027$685.14$571.79$1,256.93$193,141.78
96Sep 2027$687.16$569.77$1,256.93$192,454.62
97Oct 2027$689.19$567.74$1,256.93$191,765.43
98Nov 2027$691.22$565.71$1,256.93$191,074.21
99Dec 2027$693.26$563.67$1,256.93$190,380.95
2027 Total$8,185.87$6,897.29$15,083.16
100Jan 2028$695.31$561.62$1,256.93$189,685.64
101Feb 2028$697.36$559.57$1,256.93$188,988.28
102Mar 2028$699.41$557.52$1,256.93$188,288.87
103Apr 2028$701.48$555.45$1,256.93$187,587.39
104May 2028$703.55$553.38$1,256.93$186,883.84
105Jun 2028$705.62$551.31$1,256.93$186,178.22
106Jul 2028$707.70$549.23$1,256.93$185,470.52
107Aug 2028$709.79$547.14$1,256.93$184,760.73
108Sep 2028$711.89$545.04$1,256.93$184,048.84
109Oct 2028$713.99$542.94$1,256.93$183,334.85
110Nov 2028$716.09$540.84$1,256.93$182,618.76
111Dec 2028$718.20$538.73$1,256.93$181,900.56
2028 Total$8,480.39$6,602.77$15,083.16
112Jan 2029$720.32$536.61$1,256.93$181,180.24
113Feb 2029$722.45$534.48$1,256.93$180,457.79
114Mar 2029$724.58$532.35$1,256.93$179,733.21
115Apr 2029$726.72$530.21$1,256.93$179,006.49
116May 2029$728.86$528.07$1,256.93$178,277.63
117Jun 2029$731.01$525.92$1,256.93$177,546.62
118Jul 2029$733.17$523.76$1,256.93$176,813.45
119Aug 2029$735.33$521.60$1,256.93$176,078.12
120Sep 2029$737.50$519.43$1,256.93$175,340.62
121Oct 2029$739.68$517.25$1,256.93$174,600.94
122Nov 2029$741.86$515.07$1,256.93$173,859.08
123Dec 2029$744.05$512.88$1,256.93$173,115.03
2029 Total$8,785.53$6,297.63$15,083.16
124Jan 2030$746.24$510.69$1,256.93$172,368.79
125Feb 2030$748.44$508.49$1,256.93$171,620.35
126Mar 2030$750.65$506.28$1,256.93$170,869.70
127Apr 2030$752.86$504.07$1,256.93$170,116.84
128May 2030$755.09$501.84$1,256.93$169,361.75
129Jun 2030$757.31$499.62$1,256.93$168,604.44
130Jul 2030$759.55$497.38$1,256.93$167,844.89
131Aug 2030$761.79$495.14$1,256.93$167,083.10
132Sep 2030$764.03$492.90$1,256.93$166,319.07
133Oct 2030$766.29$490.64$1,256.93$165,552.78
134Nov 2030$768.55$488.38$1,256.93$164,784.23
135Dec 2030$770.82$486.11$1,256.93$164,013.41
2030 Total$9,101.62$5,981.54$15,083.16
136Jan 2031$773.09$483.84$1,256.93$163,240.32
137Feb 2031$775.37$481.56$1,256.93$162,464.95
138Mar 2031$777.66$479.27$1,256.93$161,687.29
139Apr 2031$779.95$476.98$1,256.93$160,907.34
140May 2031$782.25$474.68$1,256.93$160,125.09
141Jun 2031$784.56$472.37$1,256.93$159,340.53
142Jul 2031$786.88$470.05$1,256.93$158,553.65
143Aug 2031$789.20$467.73$1,256.93$157,764.45
144Sep 2031$791.52$465.41$1,256.93$156,972.93
145Oct 2031$793.86$463.07$1,256.93$156,179.07
146Nov 2031$796.20$460.73$1,256.93$155,382.87
147Dec 2031$798.55$458.38$1,256.93$154,584.32
2031 Total$9,429.09$5,654.07$15,083.16
148Jan 2032$800.91$456.02$1,256.93$153,783.41
149Feb 2032$803.27$453.66$1,256.93$152,980.14
150Mar 2032$805.64$451.29$1,256.93$152,174.50
151Apr 2032$808.02$448.91$1,256.93$151,366.48
152May 2032$810.40$446.53$1,256.93$150,556.08
153Jun 2032$812.79$444.14$1,256.93$149,743.29
154Jul 2032$815.19$441.74$1,256.93$148,928.10
155Aug 2032$817.59$439.34$1,256.93$148,110.51
156Sep 2032$820.00$436.93$1,256.93$147,290.51
157Oct 2032$822.42$434.51$1,256.93$146,468.09
158Nov 2032$824.85$432.08$1,256.93$145,643.24
159Dec 2032$827.28$429.65$1,256.93$144,815.96
2032 Total$9,768.36$5,314.8$15,083.16
160Jan 2033$829.72$427.21$1,256.93$143,986.24
161Feb 2033$832.17$424.76$1,256.93$143,154.07
162Mar 2033$834.63$422.30$1,256.93$142,319.44
163Apr 2033$837.09$419.84$1,256.93$141,482.35
164May 2033$839.56$417.37$1,256.93$140,642.79
165Jun 2033$842.03$414.90$1,256.93$139,800.76
166Jul 2033$844.52$412.41$1,256.93$138,956.24
167Aug 2033$847.01$409.92$1,256.93$138,109.23
168Sep 2033$849.51$407.42$1,256.93$137,259.72
169Oct 2033$852.01$404.92$1,256.93$136,407.71
170Nov 2033$854.53$402.40$1,256.93$135,553.18
171Dec 2033$857.05$399.88$1,256.93$134,696.13
2033 Total$10,119.83$4,963.33$15,083.16
172Jan 2034$859.58$397.35$1,256.93$133,836.55
173Feb 2034$862.11$394.82$1,256.93$132,974.44
174Mar 2034$864.66$392.27$1,256.93$132,109.78
175Apr 2034$867.21$389.72$1,256.93$131,242.57
176May 2034$869.76$387.17$1,256.93$130,372.81
177Jun 2034$872.33$384.60$1,256.93$129,500.48
178Jul 2034$874.90$382.03$1,256.93$128,625.58
179Aug 2034$877.48$379.45$1,256.93$127,748.10
180Sep 2034$880.07$376.86$1,256.93$126,868.03
181Oct 2034$882.67$374.26$1,256.93$125,985.36
182Nov 2034$885.27$371.66$1,256.93$125,100.09
183Dec 2034$887.88$369.05$1,256.93$124,212.21
2034 Total$10,483.92$4,599.24$15,083.16
184Jan 2035$890.50$366.43$1,256.93$123,321.71
185Feb 2035$893.13$363.80$1,256.93$122,428.58
186Mar 2035$895.77$361.16$1,256.93$121,532.81
187Apr 2035$898.41$358.52$1,256.93$120,634.40
188May 2035$901.06$355.87$1,256.93$119,733.34
189Jun 2035$903.72$353.21$1,256.93$118,829.62
190Jul 2035$906.38$350.55$1,256.93$117,923.24
191Aug 2035$909.06$347.87$1,256.93$117,014.18
192Sep 2035$911.74$345.19$1,256.93$116,102.44
193Oct 2035$914.43$342.50$1,256.93$115,188.01
194Nov 2035$917.13$339.80$1,256.93$114,270.88
195Dec 2035$919.83$337.10$1,256.93$113,351.05
2035 Total$10,861.16$4,222$15,083.16
196Jan 2036$922.54$334.39$1,256.93$112,428.51
197Feb 2036$925.27$331.66$1,256.93$111,503.24
198Mar 2036$928.00$328.93$1,256.93$110,575.24
199Apr 2036$930.73$326.20$1,256.93$109,644.51
200May 2036$933.48$323.45$1,256.93$108,711.03
201Jun 2036$936.23$320.70$1,256.93$107,774.80
202Jul 2036$938.99$317.94$1,256.93$106,835.81
203Aug 2036$941.76$315.17$1,256.93$105,894.05
204Sep 2036$944.54$312.39$1,256.93$104,949.51
205Oct 2036$947.33$309.60$1,256.93$104,002.18
206Nov 2036$950.12$306.81$1,256.93$103,052.06
207Dec 2036$952.93$304.00$1,256.93$102,099.13
2036 Total$11,251.92$3,831.24$15,083.16
208Jan 2037$955.74$301.19$1,256.93$101,143.39
209Feb 2037$958.56$298.37$1,256.93$100,184.83
210Mar 2037$961.38$295.55$1,256.93$99,223.45
211Apr 2037$964.22$292.71$1,256.93$98,259.23
212May 2037$967.07$289.86$1,256.93$97,292.16
213Jun 2037$969.92$287.01$1,256.93$96,322.24
214Jul 2037$972.78$284.15$1,256.93$95,349.46
215Aug 2037$975.65$281.28$1,256.93$94,373.81
216Sep 2037$978.53$278.40$1,256.93$93,395.28
217Oct 2037$981.41$275.52$1,256.93$92,413.87
218Nov 2037$984.31$272.62$1,256.93$91,429.56
219Dec 2037$987.21$269.72$1,256.93$90,442.35
2037 Total$11,656.78$3,426.38$15,083.16
220Jan 2038$990.13$266.80$1,256.93$89,452.22
221Feb 2038$993.05$263.88$1,256.93$88,459.17
222Mar 2038$995.98$260.95$1,256.93$87,463.19
223Apr 2038$998.91$258.02$1,256.93$86,464.28
224May 2038$1,001.86$255.07$1,256.93$85,462.42
225Jun 2038$1,004.82$252.11$1,256.93$84,457.60
226Jul 2038$1,007.78$249.15$1,256.93$83,449.82
227Aug 2038$1,010.75$246.18$1,256.93$82,439.07
228Sep 2038$1,013.73$243.20$1,256.93$81,425.34
229Oct 2038$1,016.73$240.20$1,256.93$80,408.61
230Nov 2038$1,019.72$237.21$1,256.93$79,388.89
231Dec 2038$1,022.73$234.20$1,256.93$78,366.16
2038 Total$12,076.19$3,006.97$15,083.16
232Jan 2039$1,025.75$231.18$1,256.93$77,340.41
233Feb 2039$1,028.78$228.15$1,256.93$76,311.63
234Mar 2039$1,031.81$225.12$1,256.93$75,279.82
235Apr 2039$1,034.85$222.08$1,256.93$74,244.97
236May 2039$1,037.91$219.02$1,256.93$73,207.06
237Jun 2039$1,040.97$215.96$1,256.93$72,166.09
238Jul 2039$1,044.04$212.89$1,256.93$71,122.05
239Aug 2039$1,047.12$209.81$1,256.93$70,074.93
240Sep 2039$1,050.21$206.72$1,256.93$69,024.72
241Oct 2039$1,053.31$203.62$1,256.93$67,971.41
242Nov 2039$1,056.41$200.52$1,256.93$66,915.00
243Dec 2039$1,059.53$197.40$1,256.93$65,855.47
2039 Total$12,510.69$2,572.47$15,083.16
244Jan 2040$1,062.66$194.27$1,256.93$64,792.81
245Feb 2040$1,065.79$191.14$1,256.93$63,727.02
246Mar 2040$1,068.94$187.99$1,256.93$62,658.08
247Apr 2040$1,072.09$184.84$1,256.93$61,585.99
248May 2040$1,075.25$181.68$1,256.93$60,510.74
249Jun 2040$1,078.42$178.51$1,256.93$59,432.32
250Jul 2040$1,081.60$175.33$1,256.93$58,350.72
251Aug 2040$1,084.80$172.13$1,256.93$57,265.92
252Sep 2040$1,088.00$168.93$1,256.93$56,177.92
253Oct 2040$1,091.21$165.72$1,256.93$55,086.71
254Nov 2040$1,094.42$162.51$1,256.93$53,992.29
255Dec 2040$1,097.65$159.28$1,256.93$52,894.64
2040 Total$12,960.83$2,122.33$15,083.16
256Jan 2041$1,100.89$156.04$1,256.93$51,793.75
257Feb 2041$1,104.14$152.79$1,256.93$50,689.61
258Mar 2041$1,107.40$149.53$1,256.93$49,582.21
259Apr 2041$1,110.66$146.27$1,256.93$48,471.55
260May 2041$1,113.94$142.99$1,256.93$47,357.61
261Jun 2041$1,117.23$139.70$1,256.93$46,240.38
262Jul 2041$1,120.52$136.41$1,256.93$45,119.86
263Aug 2041$1,123.83$133.10$1,256.93$43,996.03
264Sep 2041$1,127.14$129.79$1,256.93$42,868.89
265Oct 2041$1,130.47$126.46$1,256.93$41,738.42
266Nov 2041$1,133.80$123.13$1,256.93$40,604.62
267Dec 2041$1,137.15$119.78$1,256.93$39,467.47
2041 Total$13,427.17$1,655.99$15,083.16
268Jan 2042$1,140.50$116.43$1,256.93$38,326.97
269Feb 2042$1,143.87$113.06$1,256.93$37,183.10
270Mar 2042$1,147.24$109.69$1,256.93$36,035.86
271Apr 2042$1,150.62$106.31$1,256.93$34,885.24
272May 2042$1,154.02$102.91$1,256.93$33,731.22
273Jun 2042$1,157.42$99.51$1,256.93$32,573.80
274Jul 2042$1,160.84$96.09$1,256.93$31,412.96
275Aug 2042$1,164.26$92.67$1,256.93$30,248.70
276Sep 2042$1,167.70$89.23$1,256.93$29,081.00
277Oct 2042$1,171.14$85.79$1,256.93$27,909.86
278Nov 2042$1,174.60$82.33$1,256.93$26,735.26
279Dec 2042$1,178.06$78.87$1,256.93$25,557.20
2042 Total$13,910.27$1,172.89$15,083.16
280Jan 2043$1,181.54$75.39$1,256.93$24,375.66
281Feb 2043$1,185.02$71.91$1,256.93$23,190.64
282Mar 2043$1,188.52$68.41$1,256.93$22,002.12
283Apr 2043$1,192.02$64.91$1,256.93$20,810.10
284May 2043$1,195.54$61.39$1,256.93$19,614.56
285Jun 2043$1,199.07$57.86$1,256.93$18,415.49
286Jul 2043$1,202.60$54.33$1,256.93$17,212.89
287Aug 2043$1,206.15$50.78$1,256.93$16,006.74
288Sep 2043$1,209.71$47.22$1,256.93$14,797.03
289Oct 2043$1,213.28$43.65$1,256.93$13,583.75
290Nov 2043$1,216.86$40.07$1,256.93$12,366.89
291Dec 2043$1,220.45$36.48$1,256.93$11,146.44
2043 Total$14,410.76$672.4$15,083.16
292Jan 2044$1,224.05$32.88$1,256.93$9,922.39
293Feb 2044$1,227.66$29.27$1,256.93$8,694.73
294Mar 2044$1,231.28$25.65$1,256.93$7,463.45
295Apr 2044$1,234.91$22.02$1,256.93$6,228.54
296May 2044$1,238.56$18.37$1,256.93$4,989.98
297Jun 2044$1,242.21$14.72$1,256.93$3,747.77
298Jul 2044$1,245.87$11.06$1,256.93$2,501.90
299Aug 2044$1,249.55$7.38$1,256.93$1,252.35
300Sep 2044$1,252.35$3.69$1,256.04$0.00
2044 Total$11,146.44$165.04$11,311.48
Compare your product with the big 4 banks, or add more products to compare
As seen on