Fixed Standard Home Loan 4 Years (LVR 80%-95%) from Bank First

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
3.54%
Fixed - 4 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,508
Number of Repayments
300
Total Interest Paid
$152,400
Total repayments
$452,400
DatePrincipleInterestPaymentBalance
2019 Total$0$0$0
1Jan 2020$623.31$885.00$1,508.31$299,376.69
2Feb 2020$625.15$883.16$1,508.31$298,751.54
3Mar 2020$626.99$881.32$1,508.31$298,124.55
4Apr 2020$628.84$879.47$1,508.31$297,495.71
5May 2020$630.70$877.61$1,508.31$296,865.01
6Jun 2020$632.56$875.75$1,508.31$296,232.45
7Jul 2020$634.42$873.89$1,508.31$295,598.03
8Aug 2020$636.30$872.01$1,508.31$294,961.73
9Sep 2020$638.17$870.14$1,508.31$294,323.56
10Oct 2020$640.06$868.25$1,508.31$293,683.50
11Nov 2020$641.94$866.37$1,508.31$293,041.56
12Dec 2020$643.84$864.47$1,508.31$292,397.72
2020 Total$7,602.28$10,497.44$18,099.72
13Jan 2021$645.74$862.57$1,508.31$291,751.98
14Feb 2021$647.64$860.67$1,508.31$291,104.34
15Mar 2021$649.55$858.76$1,508.31$290,454.79
16Apr 2021$651.47$856.84$1,508.31$289,803.32
17May 2021$653.39$854.92$1,508.31$289,149.93
18Jun 2021$655.32$852.99$1,508.31$288,494.61
19Jul 2021$657.25$851.06$1,508.31$287,837.36
20Aug 2021$659.19$849.12$1,508.31$287,178.17
21Sep 2021$661.13$847.18$1,508.31$286,517.04
22Oct 2021$663.08$845.23$1,508.31$285,853.96
23Nov 2021$665.04$843.27$1,508.31$285,188.92
24Dec 2021$667.00$841.31$1,508.31$284,521.92
2021 Total$7,875.8$10,223.92$18,099.72
25Jan 2022$668.97$839.34$1,508.31$283,852.95
26Feb 2022$670.94$837.37$1,508.31$283,182.01
27Mar 2022$672.92$835.39$1,508.31$282,509.09
28Apr 2022$674.91$833.40$1,508.31$281,834.18
29May 2022$676.90$831.41$1,508.31$281,157.28
30Jun 2022$678.90$829.41$1,508.31$280,478.38
31Jul 2022$680.90$827.41$1,508.31$279,797.48
32Aug 2022$682.91$825.40$1,508.31$279,114.57
33Sep 2022$684.92$823.39$1,508.31$278,429.65
34Oct 2022$686.94$821.37$1,508.31$277,742.71
35Nov 2022$688.97$819.34$1,508.31$277,053.74
36Dec 2022$691.00$817.31$1,508.31$276,362.74
2022 Total$8,159.18$9,940.54$18,099.72
37Jan 2023$693.04$815.27$1,508.31$275,669.70
38Feb 2023$695.08$813.23$1,508.31$274,974.62
39Mar 2023$697.13$811.18$1,508.31$274,277.49
40Apr 2023$699.19$809.12$1,508.31$273,578.30
41May 2023$701.25$807.06$1,508.31$272,877.05
42Jun 2023$703.32$804.99$1,508.31$272,173.73
43Jul 2023$705.40$802.91$1,508.31$271,468.33
44Aug 2023$707.48$800.83$1,508.31$270,760.85
45Sep 2023$709.57$798.74$1,508.31$270,051.28
46Oct 2023$711.66$796.65$1,508.31$269,339.62
47Nov 2023$713.76$794.55$1,508.31$268,625.86
48Dec 2023$715.86$792.45$1,508.31$267,910.00
2023 Total$8,452.74$9,646.98$18,099.72
49Jan 2024$717.98$790.33$1,508.31$267,192.02
50Feb 2024$720.09$788.22$1,508.31$266,471.93
51Mar 2024$722.22$786.09$1,508.31$265,749.71
52Apr 2024$724.35$783.96$1,508.31$265,025.36
53May 2024$726.49$781.82$1,508.31$264,298.87
54Jun 2024$728.63$779.68$1,508.31$263,570.24
55Jul 2024$730.78$777.53$1,508.31$262,839.46
56Aug 2024$732.93$775.38$1,508.31$262,106.53
57Sep 2024$735.10$773.21$1,508.31$261,371.43
58Oct 2024$737.26$771.05$1,508.31$260,634.17
59Nov 2024$739.44$768.87$1,508.31$259,894.73
60Dec 2024$741.62$766.69$1,508.31$259,153.11
2024 Total$8,756.89$9,342.83$18,099.72
61Jan 2025$743.81$764.50$1,508.31$258,409.30
62Feb 2025$746.00$762.31$1,508.31$257,663.30
63Mar 2025$748.20$760.11$1,508.31$256,915.10
64Apr 2025$750.41$757.90$1,508.31$256,164.69
65May 2025$752.62$755.69$1,508.31$255,412.07
66Jun 2025$754.84$753.47$1,508.31$254,657.23
67Jul 2025$757.07$751.24$1,508.31$253,900.16
68Aug 2025$759.30$749.01$1,508.31$253,140.86
69Sep 2025$761.54$746.77$1,508.31$252,379.32
70Oct 2025$763.79$744.52$1,508.31$251,615.53
71Nov 2025$766.04$742.27$1,508.31$250,849.49
72Dec 2025$768.30$740.01$1,508.31$250,081.19
2025 Total$9,071.92$9,027.8$18,099.72
73Jan 2026$770.57$737.74$1,508.31$249,310.62
74Feb 2026$772.84$735.47$1,508.31$248,537.78
75Mar 2026$775.12$733.19$1,508.31$247,762.66
76Apr 2026$777.41$730.90$1,508.31$246,985.25
77May 2026$779.70$728.61$1,508.31$246,205.55
78Jun 2026$782.00$726.31$1,508.31$245,423.55
79Jul 2026$784.31$724.00$1,508.31$244,639.24
80Aug 2026$786.62$721.69$1,508.31$243,852.62
81Sep 2026$788.94$719.37$1,508.31$243,063.68
82Oct 2026$791.27$717.04$1,508.31$242,272.41
83Nov 2026$793.61$714.70$1,508.31$241,478.80
84Dec 2026$795.95$712.36$1,508.31$240,682.85
2026 Total$9,398.34$8,701.38$18,099.72
85Jan 2027$798.30$710.01$1,508.31$239,884.55
86Feb 2027$800.65$707.66$1,508.31$239,083.90
87Mar 2027$803.01$705.30$1,508.31$238,280.89
88Apr 2027$805.38$702.93$1,508.31$237,475.51
89May 2027$807.76$700.55$1,508.31$236,667.75
90Jun 2027$810.14$698.17$1,508.31$235,857.61
91Jul 2027$812.53$695.78$1,508.31$235,045.08
92Aug 2027$814.93$693.38$1,508.31$234,230.15
93Sep 2027$817.33$690.98$1,508.31$233,412.82
94Oct 2027$819.74$688.57$1,508.31$232,593.08
95Nov 2027$822.16$686.15$1,508.31$231,770.92
96Dec 2027$824.59$683.72$1,508.31$230,946.33
2027 Total$9,736.52$8,363.2$18,099.72
97Jan 2028$827.02$681.29$1,508.31$230,119.31
98Feb 2028$829.46$678.85$1,508.31$229,289.85
99Mar 2028$831.90$676.41$1,508.31$228,457.95
100Apr 2028$834.36$673.95$1,508.31$227,623.59
101May 2028$836.82$671.49$1,508.31$226,786.77
102Jun 2028$839.29$669.02$1,508.31$225,947.48
103Jul 2028$841.76$666.55$1,508.31$225,105.72
104Aug 2028$844.25$664.06$1,508.31$224,261.47
105Sep 2028$846.74$661.57$1,508.31$223,414.73
106Oct 2028$849.24$659.07$1,508.31$222,565.49
107Nov 2028$851.74$656.57$1,508.31$221,713.75
108Dec 2028$854.25$654.06$1,508.31$220,859.50
2028 Total$10,086.83$8,012.89$18,099.72
109Jan 2029$856.77$651.54$1,508.31$220,002.73
110Feb 2029$859.30$649.01$1,508.31$219,143.43
111Mar 2029$861.84$646.47$1,508.31$218,281.59
112Apr 2029$864.38$643.93$1,508.31$217,417.21
113May 2029$866.93$641.38$1,508.31$216,550.28
114Jun 2029$869.49$638.82$1,508.31$215,680.79
115Jul 2029$872.05$636.26$1,508.31$214,808.74
116Aug 2029$874.62$633.69$1,508.31$213,934.12
117Sep 2029$877.20$631.11$1,508.31$213,056.92
118Oct 2029$879.79$628.52$1,508.31$212,177.13
119Nov 2029$882.39$625.92$1,508.31$211,294.74
120Dec 2029$884.99$623.32$1,508.31$210,409.75
2029 Total$10,449.75$7,649.97$18,099.72
121Jan 2030$887.60$620.71$1,508.31$209,522.15
122Feb 2030$890.22$618.09$1,508.31$208,631.93
123Mar 2030$892.85$615.46$1,508.31$207,739.08
124Apr 2030$895.48$612.83$1,508.31$206,843.60
125May 2030$898.12$610.19$1,508.31$205,945.48
126Jun 2030$900.77$607.54$1,508.31$205,044.71
127Jul 2030$903.43$604.88$1,508.31$204,141.28
128Aug 2030$906.09$602.22$1,508.31$203,235.19
129Sep 2030$908.77$599.54$1,508.31$202,326.42
130Oct 2030$911.45$596.86$1,508.31$201,414.97
131Nov 2030$914.14$594.17$1,508.31$200,500.83
132Dec 2030$916.83$591.48$1,508.31$199,584.00
2030 Total$10,825.75$7,273.97$18,099.72
133Jan 2031$919.54$588.77$1,508.31$198,664.46
134Feb 2031$922.25$586.06$1,508.31$197,742.21
135Mar 2031$924.97$583.34$1,508.31$196,817.24
136Apr 2031$927.70$580.61$1,508.31$195,889.54
137May 2031$930.44$577.87$1,508.31$194,959.10
138Jun 2031$933.18$575.13$1,508.31$194,025.92
139Jul 2031$935.93$572.38$1,508.31$193,089.99
140Aug 2031$938.69$569.62$1,508.31$192,151.30
141Sep 2031$941.46$566.85$1,508.31$191,209.84
142Oct 2031$944.24$564.07$1,508.31$190,265.60
143Nov 2031$947.03$561.28$1,508.31$189,318.57
144Dec 2031$949.82$558.49$1,508.31$188,368.75
2031 Total$11,215.25$6,884.47$18,099.72
145Jan 2032$952.62$555.69$1,508.31$187,416.13
146Feb 2032$955.43$552.88$1,508.31$186,460.70
147Mar 2032$958.25$550.06$1,508.31$185,502.45
148Apr 2032$961.08$547.23$1,508.31$184,541.37
149May 2032$963.91$544.40$1,508.31$183,577.46
150Jun 2032$966.76$541.55$1,508.31$182,610.70
151Jul 2032$969.61$538.70$1,508.31$181,641.09
152Aug 2032$972.47$535.84$1,508.31$180,668.62
153Sep 2032$975.34$532.97$1,508.31$179,693.28
154Oct 2032$978.21$530.10$1,508.31$178,715.07
155Nov 2032$981.10$527.21$1,508.31$177,733.97
156Dec 2032$983.99$524.32$1,508.31$176,749.98
2032 Total$11,618.77$6,480.95$18,099.72
157Jan 2033$986.90$521.41$1,508.31$175,763.08
158Feb 2033$989.81$518.50$1,508.31$174,773.27
159Mar 2033$992.73$515.58$1,508.31$173,780.54
160Apr 2033$995.66$512.65$1,508.31$172,784.88
161May 2033$998.59$509.72$1,508.31$171,786.29
162Jun 2033$1,001.54$506.77$1,508.31$170,784.75
163Jul 2033$1,004.49$503.82$1,508.31$169,780.26
164Aug 2033$1,007.46$500.85$1,508.31$168,772.80
165Sep 2033$1,010.43$497.88$1,508.31$167,762.37
166Oct 2033$1,013.41$494.90$1,508.31$166,748.96
167Nov 2033$1,016.40$491.91$1,508.31$165,732.56
168Dec 2033$1,019.40$488.91$1,508.31$164,713.16
2033 Total$12,036.82$6,062.9$18,099.72
169Jan 2034$1,022.41$485.90$1,508.31$163,690.75
170Feb 2034$1,025.42$482.89$1,508.31$162,665.33
171Mar 2034$1,028.45$479.86$1,508.31$161,636.88
172Apr 2034$1,031.48$476.83$1,508.31$160,605.40
173May 2034$1,034.52$473.79$1,508.31$159,570.88
174Jun 2034$1,037.58$470.73$1,508.31$158,533.30
175Jul 2034$1,040.64$467.67$1,508.31$157,492.66
176Aug 2034$1,043.71$464.60$1,508.31$156,448.95
177Sep 2034$1,046.79$461.52$1,508.31$155,402.16
178Oct 2034$1,049.87$458.44$1,508.31$154,352.29
179Nov 2034$1,052.97$455.34$1,508.31$153,299.32
180Dec 2034$1,056.08$452.23$1,508.31$152,243.24
2034 Total$12,469.92$5,629.8$18,099.72
181Jan 2035$1,059.19$449.12$1,508.31$151,184.05
182Feb 2035$1,062.32$445.99$1,508.31$150,121.73
183Mar 2035$1,065.45$442.86$1,508.31$149,056.28
184Apr 2035$1,068.59$439.72$1,508.31$147,987.69
185May 2035$1,071.75$436.56$1,508.31$146,915.94
186Jun 2035$1,074.91$433.40$1,508.31$145,841.03
187Jul 2035$1,078.08$430.23$1,508.31$144,762.95
188Aug 2035$1,081.26$427.05$1,508.31$143,681.69
189Sep 2035$1,084.45$423.86$1,508.31$142,597.24
190Oct 2035$1,087.65$420.66$1,508.31$141,509.59
191Nov 2035$1,090.86$417.45$1,508.31$140,418.73
192Dec 2035$1,094.07$414.24$1,508.31$139,324.66
2035 Total$12,918.58$5,181.14$18,099.72
193Jan 2036$1,097.30$411.01$1,508.31$138,227.36
194Feb 2036$1,100.54$407.77$1,508.31$137,126.82
195Mar 2036$1,103.79$404.52$1,508.31$136,023.03
196Apr 2036$1,107.04$401.27$1,508.31$134,915.99
197May 2036$1,110.31$398.00$1,508.31$133,805.68
198Jun 2036$1,113.58$394.73$1,508.31$132,692.10
199Jul 2036$1,116.87$391.44$1,508.31$131,575.23
200Aug 2036$1,120.16$388.15$1,508.31$130,455.07
201Sep 2036$1,123.47$384.84$1,508.31$129,331.60
202Oct 2036$1,126.78$381.53$1,508.31$128,204.82
203Nov 2036$1,130.11$378.20$1,508.31$127,074.71
204Dec 2036$1,133.44$374.87$1,508.31$125,941.27
2036 Total$13,383.39$4,716.33$18,099.72
205Jan 2037$1,136.78$371.53$1,508.31$124,804.49
206Feb 2037$1,140.14$368.17$1,508.31$123,664.35
207Mar 2037$1,143.50$364.81$1,508.31$122,520.85
208Apr 2037$1,146.87$361.44$1,508.31$121,373.98
209May 2037$1,150.26$358.05$1,508.31$120,223.72
210Jun 2037$1,153.65$354.66$1,508.31$119,070.07
211Jul 2037$1,157.05$351.26$1,508.31$117,913.02
212Aug 2037$1,160.47$347.84$1,508.31$116,752.55
213Sep 2037$1,163.89$344.42$1,508.31$115,588.66
214Oct 2037$1,167.32$340.99$1,508.31$114,421.34
215Nov 2037$1,170.77$337.54$1,508.31$113,250.57
216Dec 2037$1,174.22$334.09$1,508.31$112,076.35
2037 Total$13,864.92$4,234.8$18,099.72
217Jan 2038$1,177.68$330.63$1,508.31$110,898.67
218Feb 2038$1,181.16$327.15$1,508.31$109,717.51
219Mar 2038$1,184.64$323.67$1,508.31$108,532.87
220Apr 2038$1,188.14$320.17$1,508.31$107,344.73
221May 2038$1,191.64$316.67$1,508.31$106,153.09
222Jun 2038$1,195.16$313.15$1,508.31$104,957.93
223Jul 2038$1,198.68$309.63$1,508.31$103,759.25
224Aug 2038$1,202.22$306.09$1,508.31$102,557.03
225Sep 2038$1,205.77$302.54$1,508.31$101,351.26
226Oct 2038$1,209.32$298.99$1,508.31$100,141.94
227Nov 2038$1,212.89$295.42$1,508.31$98,929.05
228Dec 2038$1,216.47$291.84$1,508.31$97,712.58
2038 Total$14,363.77$3,735.95$18,099.72
229Jan 2039$1,220.06$288.25$1,508.31$96,492.52
230Feb 2039$1,223.66$284.65$1,508.31$95,268.86
231Mar 2039$1,227.27$281.04$1,508.31$94,041.59
232Apr 2039$1,230.89$277.42$1,508.31$92,810.70
233May 2039$1,234.52$273.79$1,508.31$91,576.18
234Jun 2039$1,238.16$270.15$1,508.31$90,338.02
235Jul 2039$1,241.81$266.50$1,508.31$89,096.21
236Aug 2039$1,245.48$262.83$1,508.31$87,850.73
237Sep 2039$1,249.15$259.16$1,508.31$86,601.58
238Oct 2039$1,252.84$255.47$1,508.31$85,348.74
239Nov 2039$1,256.53$251.78$1,508.31$84,092.21
240Dec 2039$1,260.24$248.07$1,508.31$82,831.97
2039 Total$14,880.61$3,219.11$18,099.72
241Jan 2040$1,263.96$244.35$1,508.31$81,568.01
242Feb 2040$1,267.68$240.63$1,508.31$80,300.33
243Mar 2040$1,271.42$236.89$1,508.31$79,028.91
244Apr 2040$1,275.17$233.14$1,508.31$77,753.74
245May 2040$1,278.94$229.37$1,508.31$76,474.80
246Jun 2040$1,282.71$225.60$1,508.31$75,192.09
247Jul 2040$1,286.49$221.82$1,508.31$73,905.60
248Aug 2040$1,290.29$218.02$1,508.31$72,615.31
249Sep 2040$1,294.09$214.22$1,508.31$71,321.22
250Oct 2040$1,297.91$210.40$1,508.31$70,023.31
251Nov 2040$1,301.74$206.57$1,508.31$68,721.57
252Dec 2040$1,305.58$202.73$1,508.31$67,415.99
2040 Total$15,415.98$2,683.74$18,099.72
253Jan 2041$1,309.43$198.88$1,508.31$66,106.56
254Feb 2041$1,313.30$195.01$1,508.31$64,793.26
255Mar 2041$1,317.17$191.14$1,508.31$63,476.09
256Apr 2041$1,321.06$187.25$1,508.31$62,155.03
257May 2041$1,324.95$183.36$1,508.31$60,830.08
258Jun 2041$1,328.86$179.45$1,508.31$59,501.22
259Jul 2041$1,332.78$175.53$1,508.31$58,168.44
260Aug 2041$1,336.71$171.60$1,508.31$56,831.73
261Sep 2041$1,340.66$167.65$1,508.31$55,491.07
262Oct 2041$1,344.61$163.70$1,508.31$54,146.46
263Nov 2041$1,348.58$159.73$1,508.31$52,797.88
264Dec 2041$1,352.56$155.75$1,508.31$51,445.32
2041 Total$15,970.67$2,129.05$18,099.72
265Jan 2042$1,356.55$151.76$1,508.31$50,088.77
266Feb 2042$1,360.55$147.76$1,508.31$48,728.22
267Mar 2042$1,364.56$143.75$1,508.31$47,363.66
268Apr 2042$1,368.59$139.72$1,508.31$45,995.07
269May 2042$1,372.62$135.69$1,508.31$44,622.45
270Jun 2042$1,376.67$131.64$1,508.31$43,245.78
271Jul 2042$1,380.73$127.58$1,508.31$41,865.05
272Aug 2042$1,384.81$123.50$1,508.31$40,480.24
273Sep 2042$1,388.89$119.42$1,508.31$39,091.35
274Oct 2042$1,392.99$115.32$1,508.31$37,698.36
275Nov 2042$1,397.10$111.21$1,508.31$36,301.26
276Dec 2042$1,401.22$107.09$1,508.31$34,900.04
2042 Total$16,545.28$1,554.44$18,099.72
277Jan 2043$1,405.35$102.96$1,508.31$33,494.69
278Feb 2043$1,409.50$98.81$1,508.31$32,085.19
279Mar 2043$1,413.66$94.65$1,508.31$30,671.53
280Apr 2043$1,417.83$90.48$1,508.31$29,253.70
281May 2043$1,422.01$86.30$1,508.31$27,831.69
282Jun 2043$1,426.21$82.10$1,508.31$26,405.48
283Jul 2043$1,430.41$77.90$1,508.31$24,975.07
284Aug 2043$1,434.63$73.68$1,508.31$23,540.44
285Sep 2043$1,438.87$69.44$1,508.31$22,101.57
286Oct 2043$1,443.11$65.20$1,508.31$20,658.46
287Nov 2043$1,447.37$60.94$1,508.31$19,211.09
288Dec 2043$1,451.64$56.67$1,508.31$17,759.45
2043 Total$17,140.59$959.13$18,099.72
289Jan 2044$1,455.92$52.39$1,508.31$16,303.53
290Feb 2044$1,460.21$48.10$1,508.31$14,843.32
291Mar 2044$1,464.52$43.79$1,508.31$13,378.80
292Apr 2044$1,468.84$39.47$1,508.31$11,909.96
293May 2044$1,473.18$35.13$1,508.31$10,436.78
294Jun 2044$1,477.52$30.79$1,508.31$8,959.26
295Jul 2044$1,481.88$26.43$1,508.31$7,477.38
296Aug 2044$1,486.25$22.06$1,508.31$5,991.13
297Sep 2044$1,490.64$17.67$1,508.31$4,500.49
298Oct 2044$1,495.03$13.28$1,508.31$3,005.46
299Nov 2044$1,499.44$8.87$1,508.31$1,506.02
300Dec 2044$1,503.87$4.44$1,508.31$2.15
2044 Total$17,757.3$342.42$18,099.72
Compare your product with the big 4 banks, or add more products to compare
As seen on