Advantage Package Fixed Rate Home Loan (Principal and Interest) 3 Years (LVR < 60%) from Bank of Melbourne

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
2.84%
Fixed - 3 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,165
Number of Repayments
300
Total Interest Paid
$99,500
Total repayments
$349,500
DatePrincipleInterestPaymentBalance
1Dec 2019$573.16$591.67$1,164.83$249,426.84
2019 Total$573.16$591.67$1,164.83
2Jan 2020$574.52$590.31$1,164.83$248,852.32
3Feb 2020$575.88$588.95$1,164.83$248,276.44
4Mar 2020$577.24$587.59$1,164.83$247,699.20
5Apr 2020$578.61$586.22$1,164.83$247,120.59
6May 2020$579.98$584.85$1,164.83$246,540.61
7Jun 2020$581.35$583.48$1,164.83$245,959.26
8Jul 2020$582.73$582.10$1,164.83$245,376.53
9Aug 2020$584.11$580.72$1,164.83$244,792.42
10Sep 2020$585.49$579.34$1,164.83$244,206.93
11Oct 2020$586.87$577.96$1,164.83$243,620.06
12Nov 2020$588.26$576.57$1,164.83$243,031.80
13Dec 2020$589.65$575.18$1,164.83$242,442.15
2020 Total$6,984.69$6,993.27$13,977.96
14Jan 2021$591.05$573.78$1,164.83$241,851.10
15Feb 2021$592.45$572.38$1,164.83$241,258.65
16Mar 2021$593.85$570.98$1,164.83$240,664.80
17Apr 2021$595.26$569.57$1,164.83$240,069.54
18May 2021$596.67$568.16$1,164.83$239,472.87
19Jun 2021$598.08$566.75$1,164.83$238,874.79
20Jul 2021$599.49$565.34$1,164.83$238,275.30
21Aug 2021$600.91$563.92$1,164.83$237,674.39
22Sep 2021$602.33$562.50$1,164.83$237,072.06
23Oct 2021$603.76$561.07$1,164.83$236,468.30
24Nov 2021$605.19$559.64$1,164.83$235,863.11
25Dec 2021$606.62$558.21$1,164.83$235,256.49
2021 Total$7,185.66$6,792.3$13,977.96
26Jan 2022$608.06$556.77$1,164.83$234,648.43
27Feb 2022$609.50$555.33$1,164.83$234,038.93
28Mar 2022$610.94$553.89$1,164.83$233,427.99
29Apr 2022$612.38$552.45$1,164.83$232,815.61
30May 2022$613.83$551.00$1,164.83$232,201.78
31Jun 2022$615.29$549.54$1,164.83$231,586.49
32Jul 2022$616.74$548.09$1,164.83$230,969.75
33Aug 2022$618.20$546.63$1,164.83$230,351.55
34Sep 2022$619.66$545.17$1,164.83$229,731.89
35Oct 2022$621.13$543.70$1,164.83$229,110.76
36Nov 2022$622.60$542.23$1,164.83$228,488.16
37Dec 2022$624.07$540.76$1,164.83$227,864.09
2022 Total$7,392.4$6,585.56$13,977.96
38Jan 2023$625.55$539.28$1,164.83$227,238.54
39Feb 2023$627.03$537.80$1,164.83$226,611.51
40Mar 2023$628.52$536.31$1,164.83$225,982.99
41Apr 2023$630.00$534.83$1,164.83$225,352.99
42May 2023$631.49$533.34$1,164.83$224,721.50
43Jun 2023$632.99$531.84$1,164.83$224,088.51
44Jul 2023$634.49$530.34$1,164.83$223,454.02
45Aug 2023$635.99$528.84$1,164.83$222,818.03
46Sep 2023$637.49$527.34$1,164.83$222,180.54
47Oct 2023$639.00$525.83$1,164.83$221,541.54
48Nov 2023$640.52$524.31$1,164.83$220,901.02
49Dec 2023$642.03$522.80$1,164.83$220,258.99
2023 Total$7,605.1$6,372.86$13,977.96
50Jan 2024$643.55$521.28$1,164.83$219,615.44
51Feb 2024$645.07$519.76$1,164.83$218,970.37
52Mar 2024$646.60$518.23$1,164.83$218,323.77
53Apr 2024$648.13$516.70$1,164.83$217,675.64
54May 2024$649.66$515.17$1,164.83$217,025.98
55Jun 2024$651.20$513.63$1,164.83$216,374.78
56Jul 2024$652.74$512.09$1,164.83$215,722.04
57Aug 2024$654.29$510.54$1,164.83$215,067.75
58Sep 2024$655.84$508.99$1,164.83$214,411.91
59Oct 2024$657.39$507.44$1,164.83$213,754.52
60Nov 2024$658.94$505.89$1,164.83$213,095.58
61Dec 2024$660.50$504.33$1,164.83$212,435.08
2024 Total$7,823.91$6,154.05$13,977.96
62Jan 2025$662.07$502.76$1,164.83$211,773.01
63Feb 2025$663.63$501.20$1,164.83$211,109.38
64Mar 2025$665.20$499.63$1,164.83$210,444.18
65Apr 2025$666.78$498.05$1,164.83$209,777.40
66May 2025$668.36$496.47$1,164.83$209,109.04
67Jun 2025$669.94$494.89$1,164.83$208,439.10
68Jul 2025$671.52$493.31$1,164.83$207,767.58
69Aug 2025$673.11$491.72$1,164.83$207,094.47
70Sep 2025$674.71$490.12$1,164.83$206,419.76
71Oct 2025$676.30$488.53$1,164.83$205,743.46
72Nov 2025$677.90$486.93$1,164.83$205,065.56
73Dec 2025$679.51$485.32$1,164.83$204,386.05
2025 Total$8,049.03$5,928.93$13,977.96
74Jan 2026$681.12$483.71$1,164.83$203,704.93
75Feb 2026$682.73$482.10$1,164.83$203,022.20
76Mar 2026$684.34$480.49$1,164.83$202,337.86
77Apr 2026$685.96$478.87$1,164.83$201,651.90
78May 2026$687.59$477.24$1,164.83$200,964.31
79Jun 2026$689.21$475.62$1,164.83$200,275.10
80Jul 2026$690.85$473.98$1,164.83$199,584.25
81Aug 2026$692.48$472.35$1,164.83$198,891.77
82Sep 2026$694.12$470.71$1,164.83$198,197.65
83Oct 2026$695.76$469.07$1,164.83$197,501.89
84Nov 2026$697.41$467.42$1,164.83$196,804.48
85Dec 2026$699.06$465.77$1,164.83$196,105.42
2026 Total$8,280.63$5,697.33$13,977.96
86Jan 2027$700.71$464.12$1,164.83$195,404.71
87Feb 2027$702.37$462.46$1,164.83$194,702.34
88Mar 2027$704.03$460.80$1,164.83$193,998.31
89Apr 2027$705.70$459.13$1,164.83$193,292.61
90May 2027$707.37$457.46$1,164.83$192,585.24
91Jun 2027$709.04$455.79$1,164.83$191,876.20
92Jul 2027$710.72$454.11$1,164.83$191,165.48
93Aug 2027$712.41$452.42$1,164.83$190,453.07
94Sep 2027$714.09$450.74$1,164.83$189,738.98
95Oct 2027$715.78$449.05$1,164.83$189,023.20
96Nov 2027$717.48$447.35$1,164.83$188,305.72
97Dec 2027$719.17$445.66$1,164.83$187,586.55
2027 Total$8,518.87$5,459.09$13,977.96
98Jan 2028$720.88$443.95$1,164.83$186,865.67
99Feb 2028$722.58$442.25$1,164.83$186,143.09
100Mar 2028$724.29$440.54$1,164.83$185,418.80
101Apr 2028$726.01$438.82$1,164.83$184,692.79
102May 2028$727.72$437.11$1,164.83$183,965.07
103Jun 2028$729.45$435.38$1,164.83$183,235.62
104Jul 2028$731.17$433.66$1,164.83$182,504.45
105Aug 2028$732.90$431.93$1,164.83$181,771.55
106Sep 2028$734.64$430.19$1,164.83$181,036.91
107Oct 2028$736.38$428.45$1,164.83$180,300.53
108Nov 2028$738.12$426.71$1,164.83$179,562.41
109Dec 2028$739.87$424.96$1,164.83$178,822.54
2028 Total$8,764.01$5,213.95$13,977.96
110Jan 2029$741.62$423.21$1,164.83$178,080.92
111Feb 2029$743.37$421.46$1,164.83$177,337.55
112Mar 2029$745.13$419.70$1,164.83$176,592.42
113Apr 2029$746.89$417.94$1,164.83$175,845.53
114May 2029$748.66$416.17$1,164.83$175,096.87
115Jun 2029$750.43$414.40$1,164.83$174,346.44
116Jul 2029$752.21$412.62$1,164.83$173,594.23
117Aug 2029$753.99$410.84$1,164.83$172,840.24
118Sep 2029$755.77$409.06$1,164.83$172,084.47
119Oct 2029$757.56$407.27$1,164.83$171,326.91
120Nov 2029$759.36$405.47$1,164.83$170,567.55
121Dec 2029$761.15$403.68$1,164.83$169,806.40
2029 Total$9,016.14$4,961.82$13,977.96
122Jan 2030$762.95$401.88$1,164.83$169,043.45
123Feb 2030$764.76$400.07$1,164.83$168,278.69
124Mar 2030$766.57$398.26$1,164.83$167,512.12
125Apr 2030$768.38$396.45$1,164.83$166,743.74
126May 2030$770.20$394.63$1,164.83$165,973.54
127Jun 2030$772.03$392.80$1,164.83$165,201.51
128Jul 2030$773.85$390.98$1,164.83$164,427.66
129Aug 2030$775.68$389.15$1,164.83$163,651.98
130Sep 2030$777.52$387.31$1,164.83$162,874.46
131Oct 2030$779.36$385.47$1,164.83$162,095.10
132Nov 2030$781.20$383.63$1,164.83$161,313.90
133Dec 2030$783.05$381.78$1,164.83$160,530.85
2030 Total$9,275.55$4,702.41$13,977.96
134Jan 2031$784.91$379.92$1,164.83$159,745.94
135Feb 2031$786.76$378.07$1,164.83$158,959.18
136Mar 2031$788.63$376.20$1,164.83$158,170.55
137Apr 2031$790.49$374.34$1,164.83$157,380.06
138May 2031$792.36$372.47$1,164.83$156,587.70
139Jun 2031$794.24$370.59$1,164.83$155,793.46
140Jul 2031$796.12$368.71$1,164.83$154,997.34
141Aug 2031$798.00$366.83$1,164.83$154,199.34
142Sep 2031$799.89$364.94$1,164.83$153,399.45
143Oct 2031$801.78$363.05$1,164.83$152,597.67
144Nov 2031$803.68$361.15$1,164.83$151,793.99
145Dec 2031$805.58$359.25$1,164.83$150,988.41
2031 Total$9,542.44$4,435.52$13,977.96
146Jan 2032$807.49$357.34$1,164.83$150,180.92
147Feb 2032$809.40$355.43$1,164.83$149,371.52
148Mar 2032$811.32$353.51$1,164.83$148,560.20
149Apr 2032$813.24$351.59$1,164.83$147,746.96
150May 2032$815.16$349.67$1,164.83$146,931.80
151Jun 2032$817.09$347.74$1,164.83$146,114.71
152Jul 2032$819.03$345.80$1,164.83$145,295.68
153Aug 2032$820.96$343.87$1,164.83$144,474.72
154Sep 2032$822.91$341.92$1,164.83$143,651.81
155Oct 2032$824.85$339.98$1,164.83$142,826.96
156Nov 2032$826.81$338.02$1,164.83$142,000.15
157Dec 2032$828.76$336.07$1,164.83$141,171.39
2032 Total$9,817.02$4,160.94$13,977.96
158Jan 2033$830.72$334.11$1,164.83$140,340.67
159Feb 2033$832.69$332.14$1,164.83$139,507.98
160Mar 2033$834.66$330.17$1,164.83$138,673.32
161Apr 2033$836.64$328.19$1,164.83$137,836.68
162May 2033$838.62$326.21$1,164.83$136,998.06
163Jun 2033$840.60$324.23$1,164.83$136,157.46
164Jul 2033$842.59$322.24$1,164.83$135,314.87
165Aug 2033$844.58$320.25$1,164.83$134,470.29
166Sep 2033$846.58$318.25$1,164.83$133,623.71
167Oct 2033$848.59$316.24$1,164.83$132,775.12
168Nov 2033$850.60$314.23$1,164.83$131,924.52
169Dec 2033$852.61$312.22$1,164.83$131,071.91
2033 Total$10,099.48$3,878.48$13,977.96
170Jan 2034$854.63$310.20$1,164.83$130,217.28
171Feb 2034$856.65$308.18$1,164.83$129,360.63
172Mar 2034$858.68$306.15$1,164.83$128,501.95
173Apr 2034$860.71$304.12$1,164.83$127,641.24
174May 2034$862.75$302.08$1,164.83$126,778.49
175Jun 2034$864.79$300.04$1,164.83$125,913.70
176Jul 2034$866.83$298.00$1,164.83$125,046.87
177Aug 2034$868.89$295.94$1,164.83$124,177.98
178Sep 2034$870.94$293.89$1,164.83$123,307.04
179Oct 2034$873.00$291.83$1,164.83$122,434.04
180Nov 2034$875.07$289.76$1,164.83$121,558.97
181Dec 2034$877.14$287.69$1,164.83$120,681.83
2034 Total$10,390.08$3,587.88$13,977.96
182Jan 2035$879.22$285.61$1,164.83$119,802.61
183Feb 2035$881.30$283.53$1,164.83$118,921.31
184Mar 2035$883.38$281.45$1,164.83$118,037.93
185Apr 2035$885.47$279.36$1,164.83$117,152.46
186May 2035$887.57$277.26$1,164.83$116,264.89
187Jun 2035$889.67$275.16$1,164.83$115,375.22
188Jul 2035$891.78$273.05$1,164.83$114,483.44
189Aug 2035$893.89$270.94$1,164.83$113,589.55
190Sep 2035$896.00$268.83$1,164.83$112,693.55
191Oct 2035$898.12$266.71$1,164.83$111,795.43
192Nov 2035$900.25$264.58$1,164.83$110,895.18
193Dec 2035$902.38$262.45$1,164.83$109,992.80
2035 Total$10,689.03$3,288.93$13,977.96
194Jan 2036$904.51$260.32$1,164.83$109,088.29
195Feb 2036$906.65$258.18$1,164.83$108,181.64
196Mar 2036$908.80$256.03$1,164.83$107,272.84
197Apr 2036$910.95$253.88$1,164.83$106,361.89
198May 2036$913.11$251.72$1,164.83$105,448.78
199Jun 2036$915.27$249.56$1,164.83$104,533.51
200Jul 2036$917.43$247.40$1,164.83$103,616.08
201Aug 2036$919.61$245.22$1,164.83$102,696.47
202Sep 2036$921.78$243.05$1,164.83$101,774.69
203Oct 2036$923.96$240.87$1,164.83$100,850.73
204Nov 2036$926.15$238.68$1,164.83$99,924.58
205Dec 2036$928.34$236.49$1,164.83$98,996.24
2036 Total$10,996.56$2,981.4$13,977.96
206Jan 2037$930.54$234.29$1,164.83$98,065.70
207Feb 2037$932.74$232.09$1,164.83$97,132.96
208Mar 2037$934.95$229.88$1,164.83$96,198.01
209Apr 2037$937.16$227.67$1,164.83$95,260.85
210May 2037$939.38$225.45$1,164.83$94,321.47
211Jun 2037$941.60$223.23$1,164.83$93,379.87
212Jul 2037$943.83$221.00$1,164.83$92,436.04
213Aug 2037$946.06$218.77$1,164.83$91,489.98
214Sep 2037$948.30$216.53$1,164.83$90,541.68
215Oct 2037$950.55$214.28$1,164.83$89,591.13
216Nov 2037$952.80$212.03$1,164.83$88,638.33
217Dec 2037$955.05$209.78$1,164.83$87,683.28
2037 Total$11,312.96$2,665$13,977.96
218Jan 2038$957.31$207.52$1,164.83$86,725.97
219Feb 2038$959.58$205.25$1,164.83$85,766.39
220Mar 2038$961.85$202.98$1,164.83$84,804.54
221Apr 2038$964.13$200.70$1,164.83$83,840.41
222May 2038$966.41$198.42$1,164.83$82,874.00
223Jun 2038$968.69$196.14$1,164.83$81,905.31
224Jul 2038$970.99$193.84$1,164.83$80,934.32
225Aug 2038$973.29$191.54$1,164.83$79,961.03
226Sep 2038$975.59$189.24$1,164.83$78,985.44
227Oct 2038$977.90$186.93$1,164.83$78,007.54
228Nov 2038$980.21$184.62$1,164.83$77,027.33
229Dec 2038$982.53$182.30$1,164.83$76,044.80
2038 Total$11,638.48$2,339.48$13,977.96
230Jan 2039$984.86$179.97$1,164.83$75,059.94
231Feb 2039$987.19$177.64$1,164.83$74,072.75
232Mar 2039$989.52$175.31$1,164.83$73,083.23
233Apr 2039$991.87$172.96$1,164.83$72,091.36
234May 2039$994.21$170.62$1,164.83$71,097.15
235Jun 2039$996.57$168.26$1,164.83$70,100.58
236Jul 2039$998.93$165.90$1,164.83$69,101.65
237Aug 2039$1,001.29$163.54$1,164.83$68,100.36
238Sep 2039$1,003.66$161.17$1,164.83$67,096.70
239Oct 2039$1,006.03$158.80$1,164.83$66,090.67
240Nov 2039$1,008.42$156.41$1,164.83$65,082.25
241Dec 2039$1,010.80$154.03$1,164.83$64,071.45
2039 Total$11,973.35$2,004.61$13,977.96
242Jan 2040$1,013.19$151.64$1,164.83$63,058.26
243Feb 2040$1,015.59$149.24$1,164.83$62,042.67
244Mar 2040$1,018.00$146.83$1,164.83$61,024.67
245Apr 2040$1,020.40$144.43$1,164.83$60,004.27
246May 2040$1,022.82$142.01$1,164.83$58,981.45
247Jun 2040$1,025.24$139.59$1,164.83$57,956.21
248Jul 2040$1,027.67$137.16$1,164.83$56,928.54
249Aug 2040$1,030.10$134.73$1,164.83$55,898.44
250Sep 2040$1,032.54$132.29$1,164.83$54,865.90
251Oct 2040$1,034.98$129.85$1,164.83$53,830.92
252Nov 2040$1,037.43$127.40$1,164.83$52,793.49
253Dec 2040$1,039.89$124.94$1,164.83$51,753.60
2040 Total$12,317.85$1,660.11$13,977.96
254Jan 2041$1,042.35$122.48$1,164.83$50,711.25
255Feb 2041$1,044.81$120.02$1,164.83$49,666.44
256Mar 2041$1,047.29$117.54$1,164.83$48,619.15
257Apr 2041$1,049.76$115.07$1,164.83$47,569.39
258May 2041$1,052.25$112.58$1,164.83$46,517.14
259Jun 2041$1,054.74$110.09$1,164.83$45,462.40
260Jul 2041$1,057.24$107.59$1,164.83$44,405.16
261Aug 2041$1,059.74$105.09$1,164.83$43,345.42
262Sep 2041$1,062.25$102.58$1,164.83$42,283.17
263Oct 2041$1,064.76$100.07$1,164.83$41,218.41
264Nov 2041$1,067.28$97.55$1,164.83$40,151.13
265Dec 2041$1,069.81$95.02$1,164.83$39,081.32
2041 Total$12,672.28$1,305.68$13,977.96
266Jan 2042$1,072.34$92.49$1,164.83$38,008.98
267Feb 2042$1,074.88$89.95$1,164.83$36,934.10
268Mar 2042$1,077.42$87.41$1,164.83$35,856.68
269Apr 2042$1,079.97$84.86$1,164.83$34,776.71
270May 2042$1,082.53$82.30$1,164.83$33,694.18
271Jun 2042$1,085.09$79.74$1,164.83$32,609.09
272Jul 2042$1,087.66$77.17$1,164.83$31,521.43
273Aug 2042$1,090.23$74.60$1,164.83$30,431.20
274Sep 2042$1,092.81$72.02$1,164.83$29,338.39
275Oct 2042$1,095.40$69.43$1,164.83$28,242.99
276Nov 2042$1,097.99$66.84$1,164.83$27,145.00
277Dec 2042$1,100.59$64.24$1,164.83$26,044.41
2042 Total$13,036.91$941.05$13,977.96
278Jan 2043$1,103.19$61.64$1,164.83$24,941.22
279Feb 2043$1,105.80$59.03$1,164.83$23,835.42
280Mar 2043$1,108.42$56.41$1,164.83$22,727.00
281Apr 2043$1,111.04$53.79$1,164.83$21,615.96
282May 2043$1,113.67$51.16$1,164.83$20,502.29
283Jun 2043$1,116.31$48.52$1,164.83$19,385.98
284Jul 2043$1,118.95$45.88$1,164.83$18,267.03
285Aug 2043$1,121.60$43.23$1,164.83$17,145.43
286Sep 2043$1,124.25$40.58$1,164.83$16,021.18
287Oct 2043$1,126.91$37.92$1,164.83$14,894.27
288Nov 2043$1,129.58$35.25$1,164.83$13,764.69
289Dec 2043$1,132.25$32.58$1,164.83$12,632.44
2043 Total$13,411.97$565.99$13,977.96
290Jan 2044$1,134.93$29.90$1,164.83$11,497.51
291Feb 2044$1,137.62$27.21$1,164.83$10,359.89
292Mar 2044$1,140.31$24.52$1,164.83$9,219.58
293Apr 2044$1,143.01$21.82$1,164.83$8,076.57
294May 2044$1,145.72$19.11$1,164.83$6,930.85
295Jun 2044$1,148.43$16.40$1,164.83$5,782.42
296Jul 2044$1,151.14$13.69$1,164.83$4,631.28
297Aug 2044$1,153.87$10.96$1,164.83$3,477.41
298Sep 2044$1,156.60$8.23$1,164.83$2,320.81
299Oct 2044$1,159.34$5.49$1,164.83$1,161.47
300Nov 2044$1,161.47$2.75$1,164.22$0.00
2044 Total$12,632.44$180.08$12,812.52
Compare your product with the big 4 banks, or add more products to compare
As seen on