First Home Buyer Loan (LVR 90%-95%) from Bank First

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
4.57%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,400
Number of Repayments
300
Total Interest Paid
$170,000
Total repayments
$420,000
DatePrincipleInterestPaymentBalance
1Oct 2019$447.45$952.08$1,399.53$249,552.55
2Nov 2019$449.15$950.38$1,399.53$249,103.40
3Dec 2019$450.86$948.67$1,399.53$248,652.54
2019 Total$1,347.46$2,851.13$4,198.59
4Jan 2020$452.58$946.95$1,399.53$248,199.96
5Feb 2020$454.30$945.23$1,399.53$247,745.66
6Mar 2020$456.03$943.50$1,399.53$247,289.63
7Apr 2020$457.77$941.76$1,399.53$246,831.86
8May 2020$459.51$940.02$1,399.53$246,372.35
9Jun 2020$461.26$938.27$1,399.53$245,911.09
10Jul 2020$463.02$936.51$1,399.53$245,448.07
11Aug 2020$464.78$934.75$1,399.53$244,983.29
12Sep 2020$466.55$932.98$1,399.53$244,516.74
13Oct 2020$468.33$931.20$1,399.53$244,048.41
14Nov 2020$470.11$929.42$1,399.53$243,578.30
15Dec 2020$471.90$927.63$1,399.53$243,106.40
2020 Total$5,546.14$11,248.22$16,794.36
16Jan 2021$473.70$925.83$1,399.53$242,632.70
17Feb 2021$475.50$924.03$1,399.53$242,157.20
18Mar 2021$477.31$922.22$1,399.53$241,679.89
19Apr 2021$479.13$920.40$1,399.53$241,200.76
20May 2021$480.96$918.57$1,399.53$240,719.80
21Jun 2021$482.79$916.74$1,399.53$240,237.01
22Jul 2021$484.63$914.90$1,399.53$239,752.38
23Aug 2021$486.47$913.06$1,399.53$239,265.91
24Sep 2021$488.33$911.20$1,399.53$238,777.58
25Oct 2021$490.19$909.34$1,399.53$238,287.39
26Nov 2021$492.05$907.48$1,399.53$237,795.34
27Dec 2021$493.93$905.60$1,399.53$237,301.41
2021 Total$5,804.99$10,989.37$16,794.36
28Jan 2022$495.81$903.72$1,399.53$236,805.60
29Feb 2022$497.70$901.83$1,399.53$236,307.90
30Mar 2022$499.59$899.94$1,399.53$235,808.31
31Apr 2022$501.49$898.04$1,399.53$235,306.82
32May 2022$503.40$896.13$1,399.53$234,803.42
33Jun 2022$505.32$894.21$1,399.53$234,298.10
34Jul 2022$507.24$892.29$1,399.53$233,790.86
35Aug 2022$509.18$890.35$1,399.53$233,281.68
36Sep 2022$511.12$888.41$1,399.53$232,770.56
37Oct 2022$513.06$886.47$1,399.53$232,257.50
38Nov 2022$515.02$884.51$1,399.53$231,742.48
39Dec 2022$516.98$882.55$1,399.53$231,225.50
2022 Total$6,075.91$10,718.45$16,794.36
40Jan 2023$518.95$880.58$1,399.53$230,706.55
41Feb 2023$520.92$878.61$1,399.53$230,185.63
42Mar 2023$522.91$876.62$1,399.53$229,662.72
43Apr 2023$524.90$874.63$1,399.53$229,137.82
44May 2023$526.90$872.63$1,399.53$228,610.92
45Jun 2023$528.90$870.63$1,399.53$228,082.02
46Jul 2023$530.92$868.61$1,399.53$227,551.10
47Aug 2023$532.94$866.59$1,399.53$227,018.16
48Sep 2023$534.97$864.56$1,399.53$226,483.19
49Oct 2023$537.01$862.52$1,399.53$225,946.18
50Nov 2023$539.05$860.48$1,399.53$225,407.13
51Dec 2023$541.10$858.43$1,399.53$224,866.03
2023 Total$6,359.47$10,434.89$16,794.36
52Jan 2024$543.17$856.36$1,399.53$224,322.86
53Feb 2024$545.23$854.30$1,399.53$223,777.63
54Mar 2024$547.31$852.22$1,399.53$223,230.32
55Apr 2024$549.39$850.14$1,399.53$222,680.93
56May 2024$551.49$848.04$1,399.53$222,129.44
57Jun 2024$553.59$845.94$1,399.53$221,575.85
58Jul 2024$555.70$843.83$1,399.53$221,020.15
59Aug 2024$557.81$841.72$1,399.53$220,462.34
60Sep 2024$559.94$839.59$1,399.53$219,902.40
61Oct 2024$562.07$837.46$1,399.53$219,340.33
62Nov 2024$564.21$835.32$1,399.53$218,776.12
63Dec 2024$566.36$833.17$1,399.53$218,209.76
2024 Total$6,656.27$10,138.09$16,794.36
64Jan 2025$568.51$831.02$1,399.53$217,641.25
65Feb 2025$570.68$828.85$1,399.53$217,070.57
66Mar 2025$572.85$826.68$1,399.53$216,497.72
67Apr 2025$575.03$824.50$1,399.53$215,922.69
68May 2025$577.22$822.31$1,399.53$215,345.47
69Jun 2025$579.42$820.11$1,399.53$214,766.05
70Jul 2025$581.63$817.90$1,399.53$214,184.42
71Aug 2025$583.84$815.69$1,399.53$213,600.58
72Sep 2025$586.07$813.46$1,399.53$213,014.51
73Oct 2025$588.30$811.23$1,399.53$212,426.21
74Nov 2025$590.54$808.99$1,399.53$211,835.67
75Dec 2025$592.79$806.74$1,399.53$211,242.88
2025 Total$6,966.88$9,827.48$16,794.36
76Jan 2026$595.05$804.48$1,399.53$210,647.83
77Feb 2026$597.31$802.22$1,399.53$210,050.52
78Mar 2026$599.59$799.94$1,399.53$209,450.93
79Apr 2026$601.87$797.66$1,399.53$208,849.06
80May 2026$604.16$795.37$1,399.53$208,244.90
81Jun 2026$606.46$793.07$1,399.53$207,638.44
82Jul 2026$608.77$790.76$1,399.53$207,029.67
83Aug 2026$611.09$788.44$1,399.53$206,418.58
84Sep 2026$613.42$786.11$1,399.53$205,805.16
85Oct 2026$615.76$783.77$1,399.53$205,189.40
86Nov 2026$618.10$781.43$1,399.53$204,571.30
87Dec 2026$620.45$779.08$1,399.53$203,950.85
2026 Total$7,292.03$9,502.33$16,794.36
88Jan 2027$622.82$776.71$1,399.53$203,328.03
89Feb 2027$625.19$774.34$1,399.53$202,702.84
90Mar 2027$627.57$771.96$1,399.53$202,075.27
91Apr 2027$629.96$769.57$1,399.53$201,445.31
92May 2027$632.36$767.17$1,399.53$200,812.95
93Jun 2027$634.77$764.76$1,399.53$200,178.18
94Jul 2027$637.18$762.35$1,399.53$199,541.00
95Aug 2027$639.61$759.92$1,399.53$198,901.39
96Sep 2027$642.05$757.48$1,399.53$198,259.34
97Oct 2027$644.49$755.04$1,399.53$197,614.85
98Nov 2027$646.95$752.58$1,399.53$196,967.90
99Dec 2027$649.41$750.12$1,399.53$196,318.49
2027 Total$7,632.36$9,162$16,794.36
100Jan 2028$651.88$747.65$1,399.53$195,666.61
101Feb 2028$654.37$745.16$1,399.53$195,012.24
102Mar 2028$656.86$742.67$1,399.53$194,355.38
103Apr 2028$659.36$740.17$1,399.53$193,696.02
104May 2028$661.87$737.66$1,399.53$193,034.15
105Jun 2028$664.39$735.14$1,399.53$192,369.76
106Jul 2028$666.92$732.61$1,399.53$191,702.84
107Aug 2028$669.46$730.07$1,399.53$191,033.38
108Sep 2028$672.01$727.52$1,399.53$190,361.37
109Oct 2028$674.57$724.96$1,399.53$189,686.80
110Nov 2028$677.14$722.39$1,399.53$189,009.66
111Dec 2028$679.72$719.81$1,399.53$188,329.94
2028 Total$7,988.55$8,805.81$16,794.36
112Jan 2029$682.31$717.22$1,399.53$187,647.63
113Feb 2029$684.91$714.62$1,399.53$186,962.72
114Mar 2029$687.51$712.02$1,399.53$186,275.21
115Apr 2029$690.13$709.40$1,399.53$185,585.08
116May 2029$692.76$706.77$1,399.53$184,892.32
117Jun 2029$695.40$704.13$1,399.53$184,196.92
118Jul 2029$698.05$701.48$1,399.53$183,498.87
119Aug 2029$700.71$698.82$1,399.53$182,798.16
120Sep 2029$703.37$696.16$1,399.53$182,094.79
121Oct 2029$706.05$693.48$1,399.53$181,388.74
122Nov 2029$708.74$690.79$1,399.53$180,680.00
123Dec 2029$711.44$688.09$1,399.53$179,968.56
2029 Total$8,361.38$8,432.98$16,794.36
124Jan 2030$714.15$685.38$1,399.53$179,254.41
125Feb 2030$716.87$682.66$1,399.53$178,537.54
126Mar 2030$719.60$679.93$1,399.53$177,817.94
127Apr 2030$722.34$677.19$1,399.53$177,095.60
128May 2030$725.09$674.44$1,399.53$176,370.51
129Jun 2030$727.85$671.68$1,399.53$175,642.66
130Jul 2030$730.62$668.91$1,399.53$174,912.04
131Aug 2030$733.41$666.12$1,399.53$174,178.63
132Sep 2030$736.20$663.33$1,399.53$173,442.43
133Oct 2030$739.00$660.53$1,399.53$172,703.43
134Nov 2030$741.82$657.71$1,399.53$171,961.61
135Dec 2030$744.64$654.89$1,399.53$171,216.97
2030 Total$8,751.59$8,042.77$16,794.36
136Jan 2031$747.48$652.05$1,399.53$170,469.49
137Feb 2031$750.33$649.20$1,399.53$169,719.16
138Mar 2031$753.18$646.35$1,399.53$168,965.98
139Apr 2031$756.05$643.48$1,399.53$168,209.93
140May 2031$758.93$640.60$1,399.53$167,451.00
141Jun 2031$761.82$637.71$1,399.53$166,689.18
142Jul 2031$764.72$634.81$1,399.53$165,924.46
143Aug 2031$767.63$631.90$1,399.53$165,156.83
144Sep 2031$770.56$628.97$1,399.53$164,386.27
145Oct 2031$773.49$626.04$1,399.53$163,612.78
146Nov 2031$776.44$623.09$1,399.53$162,836.34
147Dec 2031$779.39$620.14$1,399.53$162,056.95
2031 Total$9,160.02$7,634.34$16,794.36
148Jan 2032$782.36$617.17$1,399.53$161,274.59
149Feb 2032$785.34$614.19$1,399.53$160,489.25
150Mar 2032$788.33$611.20$1,399.53$159,700.92
151Apr 2032$791.34$608.19$1,399.53$158,909.58
152May 2032$794.35$605.18$1,399.53$158,115.23
153Jun 2032$797.37$602.16$1,399.53$157,317.86
154Jul 2032$800.41$599.12$1,399.53$156,517.45
155Aug 2032$803.46$596.07$1,399.53$155,713.99
156Sep 2032$806.52$593.01$1,399.53$154,907.47
157Oct 2032$809.59$589.94$1,399.53$154,097.88
158Nov 2032$812.67$586.86$1,399.53$153,285.21
159Dec 2032$815.77$583.76$1,399.53$152,469.44
2032 Total$9,587.51$7,206.85$16,794.36
160Jan 2033$818.88$580.65$1,399.53$151,650.56
161Feb 2033$821.99$577.54$1,399.53$150,828.57
162Mar 2033$825.12$574.41$1,399.53$150,003.45
163Apr 2033$828.27$571.26$1,399.53$149,175.18
164May 2033$831.42$568.11$1,399.53$148,343.76
165Jun 2033$834.59$564.94$1,399.53$147,509.17
166Jul 2033$837.77$561.76$1,399.53$146,671.40
167Aug 2033$840.96$558.57$1,399.53$145,830.44
168Sep 2033$844.16$555.37$1,399.53$144,986.28
169Oct 2033$847.37$552.16$1,399.53$144,138.91
170Nov 2033$850.60$548.93$1,399.53$143,288.31
171Dec 2033$853.84$545.69$1,399.53$142,434.47
2033 Total$10,034.97$6,759.39$16,794.36
172Jan 2034$857.09$542.44$1,399.53$141,577.38
173Feb 2034$860.36$539.17$1,399.53$140,717.02
174Mar 2034$863.63$535.90$1,399.53$139,853.39
175Apr 2034$866.92$532.61$1,399.53$138,986.47
176May 2034$870.22$529.31$1,399.53$138,116.25
177Jun 2034$873.54$525.99$1,399.53$137,242.71
178Jul 2034$876.86$522.67$1,399.53$136,365.85
179Aug 2034$880.20$519.33$1,399.53$135,485.65
180Sep 2034$883.56$515.97$1,399.53$134,602.09
181Oct 2034$886.92$512.61$1,399.53$133,715.17
182Nov 2034$890.30$509.23$1,399.53$132,824.87
183Dec 2034$893.69$505.84$1,399.53$131,931.18
2034 Total$10,503.29$6,291.07$16,794.36
184Jan 2035$897.09$502.44$1,399.53$131,034.09
185Feb 2035$900.51$499.02$1,399.53$130,133.58
186Mar 2035$903.94$495.59$1,399.53$129,229.64
187Apr 2035$907.38$492.15$1,399.53$128,322.26
188May 2035$910.84$488.69$1,399.53$127,411.42
189Jun 2035$914.30$485.23$1,399.53$126,497.12
190Jul 2035$917.79$481.74$1,399.53$125,579.33
191Aug 2035$921.28$478.25$1,399.53$124,658.05
192Sep 2035$924.79$474.74$1,399.53$123,733.26
193Oct 2035$928.31$471.22$1,399.53$122,804.95
194Nov 2035$931.85$467.68$1,399.53$121,873.10
195Dec 2035$935.40$464.13$1,399.53$120,937.70
2035 Total$10,993.48$5,800.88$16,794.36
196Jan 2036$938.96$460.57$1,399.53$119,998.74
197Feb 2036$942.53$457.00$1,399.53$119,056.21
198Mar 2036$946.12$453.41$1,399.53$118,110.09
199Apr 2036$949.73$449.80$1,399.53$117,160.36
200May 2036$953.34$446.19$1,399.53$116,207.02
201Jun 2036$956.97$442.56$1,399.53$115,250.05
202Jul 2036$960.62$438.91$1,399.53$114,289.43
203Aug 2036$964.28$435.25$1,399.53$113,325.15
204Sep 2036$967.95$431.58$1,399.53$112,357.20
205Oct 2036$971.64$427.89$1,399.53$111,385.56
206Nov 2036$975.34$424.19$1,399.53$110,410.22
207Dec 2036$979.05$420.48$1,399.53$109,431.17
2036 Total$11,506.53$5,287.83$16,794.36
208Jan 2037$982.78$416.75$1,399.53$108,448.39
209Feb 2037$986.52$413.01$1,399.53$107,461.87
210Mar 2037$990.28$409.25$1,399.53$106,471.59
211Apr 2037$994.05$405.48$1,399.53$105,477.54
212May 2037$997.84$401.69$1,399.53$104,479.70
213Jun 2037$1,001.64$397.89$1,399.53$103,478.06
214Jul 2037$1,005.45$394.08$1,399.53$102,472.61
215Aug 2037$1,009.28$390.25$1,399.53$101,463.33
216Sep 2037$1,013.12$386.41$1,399.53$100,450.21
217Oct 2037$1,016.98$382.55$1,399.53$99,433.23
218Nov 2037$1,020.86$378.67$1,399.53$98,412.37
219Dec 2037$1,024.74$374.79$1,399.53$97,387.63
2037 Total$12,043.54$4,750.82$16,794.36
220Jan 2038$1,028.65$370.88$1,399.53$96,358.98
221Feb 2038$1,032.56$366.97$1,399.53$95,326.42
222Mar 2038$1,036.50$363.03$1,399.53$94,289.92
223Apr 2038$1,040.44$359.09$1,399.53$93,249.48
224May 2038$1,044.40$355.13$1,399.53$92,205.08
225Jun 2038$1,048.38$351.15$1,399.53$91,156.70
226Jul 2038$1,052.37$347.16$1,399.53$90,104.33
227Aug 2038$1,056.38$343.15$1,399.53$89,047.95
228Sep 2038$1,060.41$339.12$1,399.53$87,987.54
229Oct 2038$1,064.44$335.09$1,399.53$86,923.10
230Nov 2038$1,068.50$331.03$1,399.53$85,854.60
231Dec 2038$1,072.57$326.96$1,399.53$84,782.03
2038 Total$12,605.6$4,188.76$16,794.36
232Jan 2039$1,076.65$322.88$1,399.53$83,705.38
233Feb 2039$1,080.75$318.78$1,399.53$82,624.63
234Mar 2039$1,084.87$314.66$1,399.53$81,539.76
235Apr 2039$1,089.00$310.53$1,399.53$80,450.76
236May 2039$1,093.15$306.38$1,399.53$79,357.61
237Jun 2039$1,097.31$302.22$1,399.53$78,260.30
238Jul 2039$1,101.49$298.04$1,399.53$77,158.81
239Aug 2039$1,105.68$293.85$1,399.53$76,053.13
240Sep 2039$1,109.89$289.64$1,399.53$74,943.24
241Oct 2039$1,114.12$285.41$1,399.53$73,829.12
242Nov 2039$1,118.36$281.17$1,399.53$72,710.76
243Dec 2039$1,122.62$276.91$1,399.53$71,588.14
2039 Total$13,193.89$3,600.47$16,794.36
244Jan 2040$1,126.90$272.63$1,399.53$70,461.24
245Feb 2040$1,131.19$268.34$1,399.53$69,330.05
246Mar 2040$1,135.50$264.03$1,399.53$68,194.55
247Apr 2040$1,139.82$259.71$1,399.53$67,054.73
248May 2040$1,144.16$255.37$1,399.53$65,910.57
249Jun 2040$1,148.52$251.01$1,399.53$64,762.05
250Jul 2040$1,152.89$246.64$1,399.53$63,609.16
251Aug 2040$1,157.29$242.24$1,399.53$62,451.87
252Sep 2040$1,161.69$237.84$1,399.53$61,290.18
253Oct 2040$1,166.12$233.41$1,399.53$60,124.06
254Nov 2040$1,170.56$228.97$1,399.53$58,953.50
255Dec 2040$1,175.02$224.51$1,399.53$57,778.48
2040 Total$13,809.66$2,984.7$16,794.36
256Jan 2041$1,179.49$220.04$1,399.53$56,598.99
257Feb 2041$1,183.98$215.55$1,399.53$55,415.01
258Mar 2041$1,188.49$211.04$1,399.53$54,226.52
259Apr 2041$1,193.02$206.51$1,399.53$53,033.50
260May 2041$1,197.56$201.97$1,399.53$51,835.94
261Jun 2041$1,202.12$197.41$1,399.53$50,633.82
262Jul 2041$1,206.70$192.83$1,399.53$49,427.12
263Aug 2041$1,211.30$188.23$1,399.53$48,215.82
264Sep 2041$1,215.91$183.62$1,399.53$46,999.91
265Oct 2041$1,220.54$178.99$1,399.53$45,779.37
266Nov 2041$1,225.19$174.34$1,399.53$44,554.18
267Dec 2041$1,229.85$169.68$1,399.53$43,324.33
2041 Total$14,454.15$2,340.21$16,794.36
268Jan 2042$1,234.54$164.99$1,399.53$42,089.79
269Feb 2042$1,239.24$160.29$1,399.53$40,850.55
270Mar 2042$1,243.96$155.57$1,399.53$39,606.59
271Apr 2042$1,248.69$150.84$1,399.53$38,357.90
272May 2042$1,253.45$146.08$1,399.53$37,104.45
273Jun 2042$1,258.22$141.31$1,399.53$35,846.23
274Jul 2042$1,263.02$136.51$1,399.53$34,583.21
275Aug 2042$1,267.83$131.70$1,399.53$33,315.38
276Sep 2042$1,272.65$126.88$1,399.53$32,042.73
277Oct 2042$1,277.50$122.03$1,399.53$30,765.23
278Nov 2042$1,282.37$117.16$1,399.53$29,482.86
279Dec 2042$1,287.25$112.28$1,399.53$28,195.61
2042 Total$15,128.72$1,665.64$16,794.36
280Jan 2043$1,292.15$107.38$1,399.53$26,903.46
281Feb 2043$1,297.07$102.46$1,399.53$25,606.39
282Mar 2043$1,302.01$97.52$1,399.53$24,304.38
283Apr 2043$1,306.97$92.56$1,399.53$22,997.41
284May 2043$1,311.95$87.58$1,399.53$21,685.46
285Jun 2043$1,316.94$82.59$1,399.53$20,368.52
286Jul 2043$1,321.96$77.57$1,399.53$19,046.56
287Aug 2043$1,326.99$72.54$1,399.53$17,719.57
288Sep 2043$1,332.05$67.48$1,399.53$16,387.52
289Oct 2043$1,337.12$62.41$1,399.53$15,050.40
290Nov 2043$1,342.21$57.32$1,399.53$13,708.19
291Dec 2043$1,347.32$52.21$1,399.53$12,360.87
2043 Total$15,834.74$959.62$16,794.36
292Jan 2044$1,352.46$47.07$1,399.53$11,008.41
293Feb 2044$1,357.61$41.92$1,399.53$9,650.80
294Mar 2044$1,362.78$36.75$1,399.53$8,288.02
295Apr 2044$1,367.97$31.56$1,399.53$6,920.05
296May 2044$1,373.18$26.35$1,399.53$5,546.87
297Jun 2044$1,378.41$21.12$1,399.53$4,168.46
298Jul 2044$1,383.66$15.87$1,399.53$2,784.80
299Aug 2044$1,388.92$10.61$1,399.53$1,395.88
300Sep 2044$1,394.21$5.32$1,399.53$1.67
2044 Total$12,359.2$236.57$12,595.77
Compare your product with the big 4 banks, or add more products to compare
As seen on