Standard Variable Home Loan (LVR < 80%) from Bank First

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
4.27%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,357
Number of Repayments
300
Total Interest Paid
$157,100
Total repayments
$407,100
DatePrincipleInterestPaymentBalance
1Oct 2019$467.57$889.58$1,357.15$249,532.43
2Nov 2019$469.23$887.92$1,357.15$249,063.20
3Dec 2019$470.90$886.25$1,357.15$248,592.30
2019 Total$1,407.7$2,663.75$4,071.45
4Jan 2020$472.58$884.57$1,357.15$248,119.72
5Feb 2020$474.26$882.89$1,357.15$247,645.46
6Mar 2020$475.94$881.21$1,357.15$247,169.52
7Apr 2020$477.64$879.51$1,357.15$246,691.88
8May 2020$479.34$877.81$1,357.15$246,212.54
9Jun 2020$481.04$876.11$1,357.15$245,731.50
10Jul 2020$482.76$874.39$1,357.15$245,248.74
11Aug 2020$484.47$872.68$1,357.15$244,764.27
12Sep 2020$486.20$870.95$1,357.15$244,278.07
13Oct 2020$487.93$869.22$1,357.15$243,790.14
14Nov 2020$489.66$867.49$1,357.15$243,300.48
15Dec 2020$491.41$865.74$1,357.15$242,809.07
2020 Total$5,783.23$10,502.57$16,285.8
16Jan 2021$493.15$864.00$1,357.15$242,315.92
17Feb 2021$494.91$862.24$1,357.15$241,821.01
18Mar 2021$496.67$860.48$1,357.15$241,324.34
19Apr 2021$498.44$858.71$1,357.15$240,825.90
20May 2021$500.21$856.94$1,357.15$240,325.69
21Jun 2021$501.99$855.16$1,357.15$239,823.70
22Jul 2021$503.78$853.37$1,357.15$239,319.92
23Aug 2021$505.57$851.58$1,357.15$238,814.35
24Sep 2021$507.37$849.78$1,357.15$238,306.98
25Oct 2021$509.17$847.98$1,357.15$237,797.81
26Nov 2021$510.99$846.16$1,357.15$237,286.82
27Dec 2021$512.80$844.35$1,357.15$236,774.02
2021 Total$6,035.05$10,250.75$16,285.8
28Jan 2022$514.63$842.52$1,357.15$236,259.39
29Feb 2022$516.46$840.69$1,357.15$235,742.93
30Mar 2022$518.30$838.85$1,357.15$235,224.63
31Apr 2022$520.14$837.01$1,357.15$234,704.49
32May 2022$521.99$835.16$1,357.15$234,182.50
33Jun 2022$523.85$833.30$1,357.15$233,658.65
34Jul 2022$525.71$831.44$1,357.15$233,132.94
35Aug 2022$527.59$829.56$1,357.15$232,605.35
36Sep 2022$529.46$827.69$1,357.15$232,075.89
37Oct 2022$531.35$825.80$1,357.15$231,544.54
38Nov 2022$533.24$823.91$1,357.15$231,011.30
39Dec 2022$535.13$822.02$1,357.15$230,476.17
2022 Total$6,297.85$9,987.95$16,285.8
40Jan 2023$537.04$820.11$1,357.15$229,939.13
41Feb 2023$538.95$818.20$1,357.15$229,400.18
42Mar 2023$540.87$816.28$1,357.15$228,859.31
43Apr 2023$542.79$814.36$1,357.15$228,316.52
44May 2023$544.72$812.43$1,357.15$227,771.80
45Jun 2023$546.66$810.49$1,357.15$227,225.14
46Jul 2023$548.61$808.54$1,357.15$226,676.53
47Aug 2023$550.56$806.59$1,357.15$226,125.97
48Sep 2023$552.52$804.63$1,357.15$225,573.45
49Oct 2023$554.48$802.67$1,357.15$225,018.97
50Nov 2023$556.46$800.69$1,357.15$224,462.51
51Dec 2023$558.44$798.71$1,357.15$223,904.07
2023 Total$6,572.1$9,713.7$16,285.8
52Jan 2024$560.42$796.73$1,357.15$223,343.65
53Feb 2024$562.42$794.73$1,357.15$222,781.23
54Mar 2024$564.42$792.73$1,357.15$222,216.81
55Apr 2024$566.43$790.72$1,357.15$221,650.38
56May 2024$568.44$788.71$1,357.15$221,081.94
57Jun 2024$570.47$786.68$1,357.15$220,511.47
58Jul 2024$572.50$784.65$1,357.15$219,938.97
59Aug 2024$574.53$782.62$1,357.15$219,364.44
60Sep 2024$576.58$780.57$1,357.15$218,787.86
61Oct 2024$578.63$778.52$1,357.15$218,209.23
62Nov 2024$580.69$776.46$1,357.15$217,628.54
63Dec 2024$582.76$774.39$1,357.15$217,045.78
2024 Total$6,858.29$9,427.51$16,285.8
64Jan 2025$584.83$772.32$1,357.15$216,460.95
65Feb 2025$586.91$770.24$1,357.15$215,874.04
66Mar 2025$589.00$768.15$1,357.15$215,285.04
67Apr 2025$591.09$766.06$1,357.15$214,693.95
68May 2025$593.20$763.95$1,357.15$214,100.75
69Jun 2025$595.31$761.84$1,357.15$213,505.44
70Jul 2025$597.43$759.72$1,357.15$212,908.01
71Aug 2025$599.55$757.60$1,357.15$212,308.46
72Sep 2025$601.69$755.46$1,357.15$211,706.77
73Oct 2025$603.83$753.32$1,357.15$211,102.94
74Nov 2025$605.98$751.17$1,357.15$210,496.96
75Dec 2025$608.13$749.02$1,357.15$209,888.83
2025 Total$7,156.95$9,128.85$16,285.8
76Jan 2026$610.30$746.85$1,357.15$209,278.53
77Feb 2026$612.47$744.68$1,357.15$208,666.06
78Mar 2026$614.65$742.50$1,357.15$208,051.41
79Apr 2026$616.83$740.32$1,357.15$207,434.58
80May 2026$619.03$738.12$1,357.15$206,815.55
81Jun 2026$621.23$735.92$1,357.15$206,194.32
82Jul 2026$623.44$733.71$1,357.15$205,570.88
83Aug 2026$625.66$731.49$1,357.15$204,945.22
84Sep 2026$627.89$729.26$1,357.15$204,317.33
85Oct 2026$630.12$727.03$1,357.15$203,687.21
86Nov 2026$632.36$724.79$1,357.15$203,054.85
87Dec 2026$634.61$722.54$1,357.15$202,420.24
2026 Total$7,468.59$8,817.21$16,285.8
88Jan 2027$636.87$720.28$1,357.15$201,783.37
89Feb 2027$639.14$718.01$1,357.15$201,144.23
90Mar 2027$641.41$715.74$1,357.15$200,502.82
91Apr 2027$643.69$713.46$1,357.15$199,859.13
92May 2027$645.98$711.17$1,357.15$199,213.15
93Jun 2027$648.28$708.87$1,357.15$198,564.87
94Jul 2027$650.59$706.56$1,357.15$197,914.28
95Aug 2027$652.91$704.24$1,357.15$197,261.37
96Sep 2027$655.23$701.92$1,357.15$196,606.14
97Oct 2027$657.56$699.59$1,357.15$195,948.58
98Nov 2027$659.90$697.25$1,357.15$195,288.68
99Dec 2027$662.25$694.90$1,357.15$194,626.43
2027 Total$7,793.81$8,491.99$16,285.8
100Jan 2028$664.60$692.55$1,357.15$193,961.83
101Feb 2028$666.97$690.18$1,357.15$193,294.86
102Mar 2028$669.34$687.81$1,357.15$192,625.52
103Apr 2028$671.72$685.43$1,357.15$191,953.80
104May 2028$674.11$683.04$1,357.15$191,279.69
105Jun 2028$676.51$680.64$1,357.15$190,603.18
106Jul 2028$678.92$678.23$1,357.15$189,924.26
107Aug 2028$681.34$675.81$1,357.15$189,242.92
108Sep 2028$683.76$673.39$1,357.15$188,559.16
109Oct 2028$686.19$670.96$1,357.15$187,872.97
110Nov 2028$688.64$668.51$1,357.15$187,184.33
111Dec 2028$691.09$666.06$1,357.15$186,493.24
2028 Total$8,133.19$8,152.61$16,285.8
112Jan 2029$693.54$663.61$1,357.15$185,799.70
113Feb 2029$696.01$661.14$1,357.15$185,103.69
114Mar 2029$698.49$658.66$1,357.15$184,405.20
115Apr 2029$700.97$656.18$1,357.15$183,704.23
116May 2029$703.47$653.68$1,357.15$183,000.76
117Jun 2029$705.97$651.18$1,357.15$182,294.79
118Jul 2029$708.48$648.67$1,357.15$181,586.31
119Aug 2029$711.01$646.14$1,357.15$180,875.30
120Sep 2029$713.54$643.61$1,357.15$180,161.76
121Oct 2029$716.07$641.08$1,357.15$179,445.69
122Nov 2029$718.62$638.53$1,357.15$178,727.07
123Dec 2029$721.18$635.97$1,357.15$178,005.89
2029 Total$8,487.35$7,798.45$16,285.8
124Jan 2030$723.75$633.40$1,357.15$177,282.14
125Feb 2030$726.32$630.83$1,357.15$176,555.82
126Mar 2030$728.91$628.24$1,357.15$175,826.91
127Apr 2030$731.50$625.65$1,357.15$175,095.41
128May 2030$734.10$623.05$1,357.15$174,361.31
129Jun 2030$736.71$620.44$1,357.15$173,624.60
130Jul 2030$739.34$617.81$1,357.15$172,885.26
131Aug 2030$741.97$615.18$1,357.15$172,143.29
132Sep 2030$744.61$612.54$1,357.15$171,398.68
133Oct 2030$747.26$609.89$1,357.15$170,651.42
134Nov 2030$749.92$607.23$1,357.15$169,901.50
135Dec 2030$752.58$604.57$1,357.15$169,148.92
2030 Total$8,856.97$7,428.83$16,285.8
136Jan 2031$755.26$601.89$1,357.15$168,393.66
137Feb 2031$757.95$599.20$1,357.15$167,635.71
138Mar 2031$760.65$596.50$1,357.15$166,875.06
139Apr 2031$763.35$593.80$1,357.15$166,111.71
140May 2031$766.07$591.08$1,357.15$165,345.64
141Jun 2031$768.80$588.35$1,357.15$164,576.84
142Jul 2031$771.53$585.62$1,357.15$163,805.31
143Aug 2031$774.28$582.87$1,357.15$163,031.03
144Sep 2031$777.03$580.12$1,357.15$162,254.00
145Oct 2031$779.80$577.35$1,357.15$161,474.20
146Nov 2031$782.57$574.58$1,357.15$160,691.63
147Dec 2031$785.36$571.79$1,357.15$159,906.27
2031 Total$9,242.65$7,043.15$16,285.8
148Jan 2032$788.15$569.00$1,357.15$159,118.12
149Feb 2032$790.95$566.20$1,357.15$158,327.17
150Mar 2032$793.77$563.38$1,357.15$157,533.40
151Apr 2032$796.59$560.56$1,357.15$156,736.81
152May 2032$799.43$557.72$1,357.15$155,937.38
153Jun 2032$802.27$554.88$1,357.15$155,135.11
154Jul 2032$805.13$552.02$1,357.15$154,329.98
155Aug 2032$807.99$549.16$1,357.15$153,521.99
156Sep 2032$810.87$546.28$1,357.15$152,711.12
157Oct 2032$813.75$543.40$1,357.15$151,897.37
158Nov 2032$816.65$540.50$1,357.15$151,080.72
159Dec 2032$819.55$537.60$1,357.15$150,261.17
2032 Total$9,645.1$6,640.7$16,285.8
160Jan 2033$822.47$534.68$1,357.15$149,438.70
161Feb 2033$825.40$531.75$1,357.15$148,613.30
162Mar 2033$828.33$528.82$1,357.15$147,784.97
163Apr 2033$831.28$525.87$1,357.15$146,953.69
164May 2033$834.24$522.91$1,357.15$146,119.45
165Jun 2033$837.21$519.94$1,357.15$145,282.24
166Jul 2033$840.19$516.96$1,357.15$144,442.05
167Aug 2033$843.18$513.97$1,357.15$143,598.87
168Sep 2033$846.18$510.97$1,357.15$142,752.69
169Oct 2033$849.19$507.96$1,357.15$141,903.50
170Nov 2033$852.21$504.94$1,357.15$141,051.29
171Dec 2033$855.24$501.91$1,357.15$140,196.05
2033 Total$10,065.12$6,220.68$16,285.8
172Jan 2034$858.29$498.86$1,357.15$139,337.76
173Feb 2034$861.34$495.81$1,357.15$138,476.42
174Mar 2034$864.40$492.75$1,357.15$137,612.02
175Apr 2034$867.48$489.67$1,357.15$136,744.54
176May 2034$870.57$486.58$1,357.15$135,873.97
177Jun 2034$873.67$483.48$1,357.15$135,000.30
178Jul 2034$876.77$480.38$1,357.15$134,123.53
179Aug 2034$879.89$477.26$1,357.15$133,243.64
180Sep 2034$883.02$474.13$1,357.15$132,360.62
181Oct 2034$886.17$470.98$1,357.15$131,474.45
182Nov 2034$889.32$467.83$1,357.15$130,585.13
183Dec 2034$892.48$464.67$1,357.15$129,692.65
2034 Total$10,503.4$5,782.4$16,285.8
184Jan 2035$895.66$461.49$1,357.15$128,796.99
185Feb 2035$898.85$458.30$1,357.15$127,898.14
186Mar 2035$902.05$455.10$1,357.15$126,996.09
187Apr 2035$905.26$451.89$1,357.15$126,090.83
188May 2035$908.48$448.67$1,357.15$125,182.35
189Jun 2035$911.71$445.44$1,357.15$124,270.64
190Jul 2035$914.95$442.20$1,357.15$123,355.69
191Aug 2035$918.21$438.94$1,357.15$122,437.48
192Sep 2035$921.48$435.67$1,357.15$121,516.00
193Oct 2035$924.76$432.39$1,357.15$120,591.24
194Nov 2035$928.05$429.10$1,357.15$119,663.19
195Dec 2035$931.35$425.80$1,357.15$118,731.84
2035 Total$10,960.81$5,324.99$16,285.8
196Jan 2036$934.66$422.49$1,357.15$117,797.18
197Feb 2036$937.99$419.16$1,357.15$116,859.19
198Mar 2036$941.33$415.82$1,357.15$115,917.86
199Apr 2036$944.68$412.47$1,357.15$114,973.18
200May 2036$948.04$409.11$1,357.15$114,025.14
201Jun 2036$951.41$405.74$1,357.15$113,073.73
202Jul 2036$954.80$402.35$1,357.15$112,118.93
203Aug 2036$958.19$398.96$1,357.15$111,160.74
204Sep 2036$961.60$395.55$1,357.15$110,199.14
205Oct 2036$965.02$392.13$1,357.15$109,234.12
206Nov 2036$968.46$388.69$1,357.15$108,265.66
207Dec 2036$971.90$385.25$1,357.15$107,293.76
2036 Total$11,438.08$4,847.72$16,285.8
208Jan 2037$975.36$381.79$1,357.15$106,318.40
209Feb 2037$978.83$378.32$1,357.15$105,339.57
210Mar 2037$982.32$374.83$1,357.15$104,357.25
211Apr 2037$985.81$371.34$1,357.15$103,371.44
212May 2037$989.32$367.83$1,357.15$102,382.12
213Jun 2037$992.84$364.31$1,357.15$101,389.28
214Jul 2037$996.37$360.78$1,357.15$100,392.91
215Aug 2037$999.92$357.23$1,357.15$99,392.99
216Sep 2037$1,003.48$353.67$1,357.15$98,389.51
217Oct 2037$1,007.05$350.10$1,357.15$97,382.46
218Nov 2037$1,010.63$346.52$1,357.15$96,371.83
219Dec 2037$1,014.23$342.92$1,357.15$95,357.60
2037 Total$11,936.16$4,349.64$16,285.8
220Jan 2038$1,017.84$339.31$1,357.15$94,339.76
221Feb 2038$1,021.46$335.69$1,357.15$93,318.30
222Mar 2038$1,025.09$332.06$1,357.15$92,293.21
223Apr 2038$1,028.74$328.41$1,357.15$91,264.47
224May 2038$1,032.40$324.75$1,357.15$90,232.07
225Jun 2038$1,036.07$321.08$1,357.15$89,196.00
226Jul 2038$1,039.76$317.39$1,357.15$88,156.24
227Aug 2038$1,043.46$313.69$1,357.15$87,112.78
228Sep 2038$1,047.17$309.98$1,357.15$86,065.61
229Oct 2038$1,050.90$306.25$1,357.15$85,014.71
230Nov 2038$1,054.64$302.51$1,357.15$83,960.07
231Dec 2038$1,058.39$298.76$1,357.15$82,901.68
2038 Total$12,455.92$3,829.88$16,285.8
232Jan 2039$1,062.16$294.99$1,357.15$81,839.52
233Feb 2039$1,065.94$291.21$1,357.15$80,773.58
234Mar 2039$1,069.73$287.42$1,357.15$79,703.85
235Apr 2039$1,073.54$283.61$1,357.15$78,630.31
236May 2039$1,077.36$279.79$1,357.15$77,552.95
237Jun 2039$1,081.19$275.96$1,357.15$76,471.76
238Jul 2039$1,085.04$272.11$1,357.15$75,386.72
239Aug 2039$1,088.90$268.25$1,357.15$74,297.82
240Sep 2039$1,092.77$264.38$1,357.15$73,205.05
241Oct 2039$1,096.66$260.49$1,357.15$72,108.39
242Nov 2039$1,100.56$256.59$1,357.15$71,007.83
243Dec 2039$1,104.48$252.67$1,357.15$69,903.35
2039 Total$12,998.33$3,287.47$16,285.8
244Jan 2040$1,108.41$248.74$1,357.15$68,794.94
245Feb 2040$1,112.35$244.80$1,357.15$67,682.59
246Mar 2040$1,116.31$240.84$1,357.15$66,566.28
247Apr 2040$1,120.28$236.87$1,357.15$65,446.00
248May 2040$1,124.27$232.88$1,357.15$64,321.73
249Jun 2040$1,128.27$228.88$1,357.15$63,193.46
250Jul 2040$1,132.29$224.86$1,357.15$62,061.17
251Aug 2040$1,136.32$220.83$1,357.15$60,924.85
252Sep 2040$1,140.36$216.79$1,357.15$59,784.49
253Oct 2040$1,144.42$212.73$1,357.15$58,640.07
254Nov 2040$1,148.49$208.66$1,357.15$57,491.58
255Dec 2040$1,152.58$204.57$1,357.15$56,339.00
2040 Total$13,564.35$2,721.45$16,285.8
256Jan 2041$1,156.68$200.47$1,357.15$55,182.32
257Feb 2041$1,160.79$196.36$1,357.15$54,021.53
258Mar 2041$1,164.92$192.23$1,357.15$52,856.61
259Apr 2041$1,169.07$188.08$1,357.15$51,687.54
260May 2041$1,173.23$183.92$1,357.15$50,514.31
261Jun 2041$1,177.40$179.75$1,357.15$49,336.91
262Jul 2041$1,181.59$175.56$1,357.15$48,155.32
263Aug 2041$1,185.80$171.35$1,357.15$46,969.52
264Sep 2041$1,190.02$167.13$1,357.15$45,779.50
265Oct 2041$1,194.25$162.90$1,357.15$44,585.25
266Nov 2041$1,198.50$158.65$1,357.15$43,386.75
267Dec 2041$1,202.77$154.38$1,357.15$42,183.98
2041 Total$14,155.02$2,130.78$16,285.8
268Jan 2042$1,207.05$150.10$1,357.15$40,976.93
269Feb 2042$1,211.34$145.81$1,357.15$39,765.59
270Mar 2042$1,215.65$141.50$1,357.15$38,549.94
271Apr 2042$1,219.98$137.17$1,357.15$37,329.96
272May 2042$1,224.32$132.83$1,357.15$36,105.64
273Jun 2042$1,228.67$128.48$1,357.15$34,876.97
274Jul 2042$1,233.05$124.10$1,357.15$33,643.92
275Aug 2042$1,237.43$119.72$1,357.15$32,406.49
276Sep 2042$1,241.84$115.31$1,357.15$31,164.65
277Oct 2042$1,246.26$110.89$1,357.15$29,918.39
278Nov 2042$1,250.69$106.46$1,357.15$28,667.70
279Dec 2042$1,255.14$102.01$1,357.15$27,412.56
2042 Total$14,771.42$1,514.38$16,285.8
280Jan 2043$1,259.61$97.54$1,357.15$26,152.95
281Feb 2043$1,264.09$93.06$1,357.15$24,888.86
282Mar 2043$1,268.59$88.56$1,357.15$23,620.27
283Apr 2043$1,273.10$84.05$1,357.15$22,347.17
284May 2043$1,277.63$79.52$1,357.15$21,069.54
285Jun 2043$1,282.18$74.97$1,357.15$19,787.36
286Jul 2043$1,286.74$70.41$1,357.15$18,500.62
287Aug 2043$1,291.32$65.83$1,357.15$17,209.30
288Sep 2043$1,295.91$61.24$1,357.15$15,913.39
289Oct 2043$1,300.52$56.63$1,357.15$14,612.87
290Nov 2043$1,305.15$52.00$1,357.15$13,307.72
291Dec 2043$1,309.80$47.35$1,357.15$11,997.92
2043 Total$15,414.64$871.16$16,285.8
292Jan 2044$1,314.46$42.69$1,357.15$10,683.46
293Feb 2044$1,319.13$38.02$1,357.15$9,364.33
294Mar 2044$1,323.83$33.32$1,357.15$8,040.50
295Apr 2044$1,328.54$28.61$1,357.15$6,711.96
296May 2044$1,333.27$23.88$1,357.15$5,378.69
297Jun 2044$1,338.01$19.14$1,357.15$4,040.68
298Jul 2044$1,342.77$14.38$1,357.15$2,697.91
299Aug 2044$1,347.55$9.60$1,357.15$1,350.36
300Sep 2044$1,350.36$4.81$1,355.17$0.00
2044 Total$11,997.92$214.45$12,212.37
Compare your product with the big 4 banks, or add more products to compare
As seen on