Basic Home Loan (Principal and Interest) (LVR 80%-95%) (New Customer) from Bank of Melbourne

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
3.04%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,429
Number of Repayments
300
Total Interest Paid
$128,700
Total repayments
$428,700
DatePrincipleInterestPaymentBalance
2019 Total$0$0$0
1Jan 2020$668.88$760.00$1,428.88$299,331.12
2Feb 2020$670.57$758.31$1,428.88$298,660.55
3Mar 2020$672.27$756.61$1,428.88$297,988.28
4Apr 2020$673.98$754.90$1,428.88$297,314.30
5May 2020$675.68$753.20$1,428.88$296,638.62
6Jun 2020$677.40$751.48$1,428.88$295,961.22
7Jul 2020$679.11$749.77$1,428.88$295,282.11
8Aug 2020$680.83$748.05$1,428.88$294,601.28
9Sep 2020$682.56$746.32$1,428.88$293,918.72
10Oct 2020$684.29$744.59$1,428.88$293,234.43
11Nov 2020$686.02$742.86$1,428.88$292,548.41
12Dec 2020$687.76$741.12$1,428.88$291,860.65
2020 Total$8,139.35$9,007.21$17,146.56
13Jan 2021$689.50$739.38$1,428.88$291,171.15
14Feb 2021$691.25$737.63$1,428.88$290,479.90
15Mar 2021$693.00$735.88$1,428.88$289,786.90
16Apr 2021$694.75$734.13$1,428.88$289,092.15
17May 2021$696.51$732.37$1,428.88$288,395.64
18Jun 2021$698.28$730.60$1,428.88$287,697.36
19Jul 2021$700.05$728.83$1,428.88$286,997.31
20Aug 2021$701.82$727.06$1,428.88$286,295.49
21Sep 2021$703.60$725.28$1,428.88$285,591.89
22Oct 2021$705.38$723.50$1,428.88$284,886.51
23Nov 2021$707.17$721.71$1,428.88$284,179.34
24Dec 2021$708.96$719.92$1,428.88$283,470.38
2021 Total$8,390.27$8,756.29$17,146.56
25Jan 2022$710.76$718.12$1,428.88$282,759.62
26Feb 2022$712.56$716.32$1,428.88$282,047.06
27Mar 2022$714.36$714.52$1,428.88$281,332.70
28Apr 2022$716.17$712.71$1,428.88$280,616.53
29May 2022$717.98$710.90$1,428.88$279,898.55
30Jun 2022$719.80$709.08$1,428.88$279,178.75
31Jul 2022$721.63$707.25$1,428.88$278,457.12
32Aug 2022$723.46$705.42$1,428.88$277,733.66
33Sep 2022$725.29$703.59$1,428.88$277,008.37
34Oct 2022$727.13$701.75$1,428.88$276,281.24
35Nov 2022$728.97$699.91$1,428.88$275,552.27
36Dec 2022$730.81$698.07$1,428.88$274,821.46
2022 Total$8,648.92$8,497.64$17,146.56
37Jan 2023$732.67$696.21$1,428.88$274,088.79
38Feb 2023$734.52$694.36$1,428.88$273,354.27
39Mar 2023$736.38$692.50$1,428.88$272,617.89
40Apr 2023$738.25$690.63$1,428.88$271,879.64
41May 2023$740.12$688.76$1,428.88$271,139.52
42Jun 2023$741.99$686.89$1,428.88$270,397.53
43Jul 2023$743.87$685.01$1,428.88$269,653.66
44Aug 2023$745.76$683.12$1,428.88$268,907.90
45Sep 2023$747.65$681.23$1,428.88$268,160.25
46Oct 2023$749.54$679.34$1,428.88$267,410.71
47Nov 2023$751.44$677.44$1,428.88$266,659.27
48Dec 2023$753.34$675.54$1,428.88$265,905.93
2023 Total$8,915.53$8,231.03$17,146.56
49Jan 2024$755.25$673.63$1,428.88$265,150.68
50Feb 2024$757.16$671.72$1,428.88$264,393.52
51Mar 2024$759.08$669.80$1,428.88$263,634.44
52Apr 2024$761.01$667.87$1,428.88$262,873.43
53May 2024$762.93$665.95$1,428.88$262,110.50
54Jun 2024$764.87$664.01$1,428.88$261,345.63
55Jul 2024$766.80$662.08$1,428.88$260,578.83
56Aug 2024$768.75$660.13$1,428.88$259,810.08
57Sep 2024$770.69$658.19$1,428.88$259,039.39
58Oct 2024$772.65$656.23$1,428.88$258,266.74
59Nov 2024$774.60$654.28$1,428.88$257,492.14
60Dec 2024$776.57$652.31$1,428.88$256,715.57
2024 Total$9,190.36$7,956.2$17,146.56
61Jan 2025$778.53$650.35$1,428.88$255,937.04
62Feb 2025$780.51$648.37$1,428.88$255,156.53
63Mar 2025$782.48$646.40$1,428.88$254,374.05
64Apr 2025$784.47$644.41$1,428.88$253,589.58
65May 2025$786.45$642.43$1,428.88$252,803.13
66Jun 2025$788.45$640.43$1,428.88$252,014.68
67Jul 2025$790.44$638.44$1,428.88$251,224.24
68Aug 2025$792.45$636.43$1,428.88$250,431.79
69Sep 2025$794.45$634.43$1,428.88$249,637.34
70Oct 2025$796.47$632.41$1,428.88$248,840.87
71Nov 2025$798.48$630.40$1,428.88$248,042.39
72Dec 2025$800.51$628.37$1,428.88$247,241.88
2025 Total$9,473.69$7,672.87$17,146.56
73Jan 2026$802.53$626.35$1,428.88$246,439.35
74Feb 2026$804.57$624.31$1,428.88$245,634.78
75Mar 2026$806.61$622.27$1,428.88$244,828.17
76Apr 2026$808.65$620.23$1,428.88$244,019.52
77May 2026$810.70$618.18$1,428.88$243,208.82
78Jun 2026$812.75$616.13$1,428.88$242,396.07
79Jul 2026$814.81$614.07$1,428.88$241,581.26
80Aug 2026$816.87$612.01$1,428.88$240,764.39
81Sep 2026$818.94$609.94$1,428.88$239,945.45
82Oct 2026$821.02$607.86$1,428.88$239,124.43
83Nov 2026$823.10$605.78$1,428.88$238,301.33
84Dec 2026$825.18$603.70$1,428.88$237,476.15
2026 Total$9,765.73$7,380.83$17,146.56
85Jan 2027$827.27$601.61$1,428.88$236,648.88
86Feb 2027$829.37$599.51$1,428.88$235,819.51
87Mar 2027$831.47$597.41$1,428.88$234,988.04
88Apr 2027$833.58$595.30$1,428.88$234,154.46
89May 2027$835.69$593.19$1,428.88$233,318.77
90Jun 2027$837.81$591.07$1,428.88$232,480.96
91Jul 2027$839.93$588.95$1,428.88$231,641.03
92Aug 2027$842.06$586.82$1,428.88$230,798.97
93Sep 2027$844.19$584.69$1,428.88$229,954.78
94Oct 2027$846.33$582.55$1,428.88$229,108.45
95Nov 2027$848.47$580.41$1,428.88$228,259.98
96Dec 2027$850.62$578.26$1,428.88$227,409.36
2027 Total$10,066.79$7,079.77$17,146.56
97Jan 2028$852.78$576.10$1,428.88$226,556.58
98Feb 2028$854.94$573.94$1,428.88$225,701.64
99Mar 2028$857.10$571.78$1,428.88$224,844.54
100Apr 2028$859.27$569.61$1,428.88$223,985.27
101May 2028$861.45$567.43$1,428.88$223,123.82
102Jun 2028$863.63$565.25$1,428.88$222,260.19
103Jul 2028$865.82$563.06$1,428.88$221,394.37
104Aug 2028$868.01$560.87$1,428.88$220,526.36
105Sep 2028$870.21$558.67$1,428.88$219,656.15
106Oct 2028$872.42$556.46$1,428.88$218,783.73
107Nov 2028$874.63$554.25$1,428.88$217,909.10
108Dec 2028$876.84$552.04$1,428.88$217,032.26
2028 Total$10,377.1$6,769.46$17,146.56
109Jan 2029$879.06$549.82$1,428.88$216,153.20
110Feb 2029$881.29$547.59$1,428.88$215,271.91
111Mar 2029$883.52$545.36$1,428.88$214,388.39
112Apr 2029$885.76$543.12$1,428.88$213,502.63
113May 2029$888.01$540.87$1,428.88$212,614.62
114Jun 2029$890.26$538.62$1,428.88$211,724.36
115Jul 2029$892.51$536.37$1,428.88$210,831.85
116Aug 2029$894.77$534.11$1,428.88$209,937.08
117Sep 2029$897.04$531.84$1,428.88$209,040.04
118Oct 2029$899.31$529.57$1,428.88$208,140.73
119Nov 2029$901.59$527.29$1,428.88$207,239.14
120Dec 2029$903.87$525.01$1,428.88$206,335.27
2029 Total$10,696.99$6,449.57$17,146.56
121Jan 2030$906.16$522.72$1,428.88$205,429.11
122Feb 2030$908.46$520.42$1,428.88$204,520.65
123Mar 2030$910.76$518.12$1,428.88$203,609.89
124Apr 2030$913.07$515.81$1,428.88$202,696.82
125May 2030$915.38$513.50$1,428.88$201,781.44
126Jun 2030$917.70$511.18$1,428.88$200,863.74
127Jul 2030$920.03$508.85$1,428.88$199,943.71
128Aug 2030$922.36$506.52$1,428.88$199,021.35
129Sep 2030$924.69$504.19$1,428.88$198,096.66
130Oct 2030$927.04$501.84$1,428.88$197,169.62
131Nov 2030$929.38$499.50$1,428.88$196,240.24
132Dec 2030$931.74$497.14$1,428.88$195,308.50
2030 Total$11,026.77$6,119.79$17,146.56
133Jan 2031$934.10$494.78$1,428.88$194,374.40
134Feb 2031$936.46$492.42$1,428.88$193,437.94
135Mar 2031$938.84$490.04$1,428.88$192,499.10
136Apr 2031$941.22$487.66$1,428.88$191,557.88
137May 2031$943.60$485.28$1,428.88$190,614.28
138Jun 2031$945.99$482.89$1,428.88$189,668.29
139Jul 2031$948.39$480.49$1,428.88$188,719.90
140Aug 2031$950.79$478.09$1,428.88$187,769.11
141Sep 2031$953.20$475.68$1,428.88$186,815.91
142Oct 2031$955.61$473.27$1,428.88$185,860.30
143Nov 2031$958.03$470.85$1,428.88$184,902.27
144Dec 2031$960.46$468.42$1,428.88$183,941.81
2031 Total$11,366.69$5,779.87$17,146.56
145Jan 2032$962.89$465.99$1,428.88$182,978.92
146Feb 2032$965.33$463.55$1,428.88$182,013.59
147Mar 2032$967.78$461.10$1,428.88$181,045.81
148Apr 2032$970.23$458.65$1,428.88$180,075.58
149May 2032$972.69$456.19$1,428.88$179,102.89
150Jun 2032$975.15$453.73$1,428.88$178,127.74
151Jul 2032$977.62$451.26$1,428.88$177,150.12
152Aug 2032$980.10$448.78$1,428.88$176,170.02
153Sep 2032$982.58$446.30$1,428.88$175,187.44
154Oct 2032$985.07$443.81$1,428.88$174,202.37
155Nov 2032$987.57$441.31$1,428.88$173,214.80
156Dec 2032$990.07$438.81$1,428.88$172,224.73
2032 Total$11,717.08$5,429.48$17,146.56
157Jan 2033$992.58$436.30$1,428.88$171,232.15
158Feb 2033$995.09$433.79$1,428.88$170,237.06
159Mar 2033$997.61$431.27$1,428.88$169,239.45
160Apr 2033$1,000.14$428.74$1,428.88$168,239.31
161May 2033$1,002.67$426.21$1,428.88$167,236.64
162Jun 2033$1,005.21$423.67$1,428.88$166,231.43
163Jul 2033$1,007.76$421.12$1,428.88$165,223.67
164Aug 2033$1,010.31$418.57$1,428.88$164,213.36
165Sep 2033$1,012.87$416.01$1,428.88$163,200.49
166Oct 2033$1,015.44$413.44$1,428.88$162,185.05
167Nov 2033$1,018.01$410.87$1,428.88$161,167.04
168Dec 2033$1,020.59$408.29$1,428.88$160,146.45
2033 Total$12,078.28$5,068.28$17,146.56
169Jan 2034$1,023.18$405.70$1,428.88$159,123.27
170Feb 2034$1,025.77$403.11$1,428.88$158,097.50
171Mar 2034$1,028.37$400.51$1,428.88$157,069.13
172Apr 2034$1,030.97$397.91$1,428.88$156,038.16
173May 2034$1,033.58$395.30$1,428.88$155,004.58
174Jun 2034$1,036.20$392.68$1,428.88$153,968.38
175Jul 2034$1,038.83$390.05$1,428.88$152,929.55
176Aug 2034$1,041.46$387.42$1,428.88$151,888.09
177Sep 2034$1,044.10$384.78$1,428.88$150,843.99
178Oct 2034$1,046.74$382.14$1,428.88$149,797.25
179Nov 2034$1,049.39$379.49$1,428.88$148,747.86
180Dec 2034$1,052.05$376.83$1,428.88$147,695.81
2034 Total$12,450.64$4,695.92$17,146.56
181Jan 2035$1,054.72$374.16$1,428.88$146,641.09
182Feb 2035$1,057.39$371.49$1,428.88$145,583.70
183Mar 2035$1,060.07$368.81$1,428.88$144,523.63
184Apr 2035$1,062.75$366.13$1,428.88$143,460.88
185May 2035$1,065.45$363.43$1,428.88$142,395.43
186Jun 2035$1,068.14$360.74$1,428.88$141,327.29
187Jul 2035$1,070.85$358.03$1,428.88$140,256.44
188Aug 2035$1,073.56$355.32$1,428.88$139,182.88
189Sep 2035$1,076.28$352.60$1,428.88$138,106.60
190Oct 2035$1,079.01$349.87$1,428.88$137,027.59
191Nov 2035$1,081.74$347.14$1,428.88$135,945.85
192Dec 2035$1,084.48$344.40$1,428.88$134,861.37
2035 Total$12,834.44$4,312.12$17,146.56
193Jan 2036$1,087.23$341.65$1,428.88$133,774.14
194Feb 2036$1,089.99$338.89$1,428.88$132,684.15
195Mar 2036$1,092.75$336.13$1,428.88$131,591.40
196Apr 2036$1,095.52$333.36$1,428.88$130,495.88
197May 2036$1,098.29$330.59$1,428.88$129,397.59
198Jun 2036$1,101.07$327.81$1,428.88$128,296.52
199Jul 2036$1,103.86$325.02$1,428.88$127,192.66
200Aug 2036$1,106.66$322.22$1,428.88$126,086.00
201Sep 2036$1,109.46$319.42$1,428.88$124,976.54
202Oct 2036$1,112.27$316.61$1,428.88$123,864.27
203Nov 2036$1,115.09$313.79$1,428.88$122,749.18
204Dec 2036$1,117.92$310.96$1,428.88$121,631.26
2036 Total$13,230.11$3,916.45$17,146.56
205Jan 2037$1,120.75$308.13$1,428.88$120,510.51
206Feb 2037$1,123.59$305.29$1,428.88$119,386.92
207Mar 2037$1,126.43$302.45$1,428.88$118,260.49
208Apr 2037$1,129.29$299.59$1,428.88$117,131.20
209May 2037$1,132.15$296.73$1,428.88$115,999.05
210Jun 2037$1,135.02$293.86$1,428.88$114,864.03
211Jul 2037$1,137.89$290.99$1,428.88$113,726.14
212Aug 2037$1,140.77$288.11$1,428.88$112,585.37
213Sep 2037$1,143.66$285.22$1,428.88$111,441.71
214Oct 2037$1,146.56$282.32$1,428.88$110,295.15
215Nov 2037$1,149.47$279.41$1,428.88$109,145.68
216Dec 2037$1,152.38$276.50$1,428.88$107,993.30
2037 Total$13,637.96$3,508.6$17,146.56
217Jan 2038$1,155.30$273.58$1,428.88$106,838.00
218Feb 2038$1,158.22$270.66$1,428.88$105,679.78
219Mar 2038$1,161.16$267.72$1,428.88$104,518.62
220Apr 2038$1,164.10$264.78$1,428.88$103,354.52
221May 2038$1,167.05$261.83$1,428.88$102,187.47
222Jun 2038$1,170.01$258.87$1,428.88$101,017.46
223Jul 2038$1,172.97$255.91$1,428.88$99,844.49
224Aug 2038$1,175.94$252.94$1,428.88$98,668.55
225Sep 2038$1,178.92$249.96$1,428.88$97,489.63
226Oct 2038$1,181.91$246.97$1,428.88$96,307.72
227Nov 2038$1,184.90$243.98$1,428.88$95,122.82
228Dec 2038$1,187.90$240.98$1,428.88$93,934.92
2038 Total$14,058.38$3,088.18$17,146.56
229Jan 2039$1,190.91$237.97$1,428.88$92,744.01
230Feb 2039$1,193.93$234.95$1,428.88$91,550.08
231Mar 2039$1,196.95$231.93$1,428.88$90,353.13
232Apr 2039$1,199.99$228.89$1,428.88$89,153.14
233May 2039$1,203.03$225.85$1,428.88$87,950.11
234Jun 2039$1,206.07$222.81$1,428.88$86,744.04
235Jul 2039$1,209.13$219.75$1,428.88$85,534.91
236Aug 2039$1,212.19$216.69$1,428.88$84,322.72
237Sep 2039$1,215.26$213.62$1,428.88$83,107.46
238Oct 2039$1,218.34$210.54$1,428.88$81,889.12
239Nov 2039$1,221.43$207.45$1,428.88$80,667.69
240Dec 2039$1,224.52$204.36$1,428.88$79,443.17
2039 Total$14,491.75$2,654.81$17,146.56
241Jan 2040$1,227.62$201.26$1,428.88$78,215.55
242Feb 2040$1,230.73$198.15$1,428.88$76,984.82
243Mar 2040$1,233.85$195.03$1,428.88$75,750.97
244Apr 2040$1,236.98$191.90$1,428.88$74,513.99
245May 2040$1,240.11$188.77$1,428.88$73,273.88
246Jun 2040$1,243.25$185.63$1,428.88$72,030.63
247Jul 2040$1,246.40$182.48$1,428.88$70,784.23
248Aug 2040$1,249.56$179.32$1,428.88$69,534.67
249Sep 2040$1,252.73$176.15$1,428.88$68,281.94
250Oct 2040$1,255.90$172.98$1,428.88$67,026.04
251Nov 2040$1,259.08$169.80$1,428.88$65,766.96
252Dec 2040$1,262.27$166.61$1,428.88$64,504.69
2040 Total$14,938.48$2,208.08$17,146.56
253Jan 2041$1,265.47$163.41$1,428.88$63,239.22
254Feb 2041$1,268.67$160.21$1,428.88$61,970.55
255Mar 2041$1,271.89$156.99$1,428.88$60,698.66
256Apr 2041$1,275.11$153.77$1,428.88$59,423.55
257May 2041$1,278.34$150.54$1,428.88$58,145.21
258Jun 2041$1,281.58$147.30$1,428.88$56,863.63
259Jul 2041$1,284.83$144.05$1,428.88$55,578.80
260Aug 2041$1,288.08$140.80$1,428.88$54,290.72
261Sep 2041$1,291.34$137.54$1,428.88$52,999.38
262Oct 2041$1,294.61$134.27$1,428.88$51,704.77
263Nov 2041$1,297.89$130.99$1,428.88$50,406.88
264Dec 2041$1,301.18$127.70$1,428.88$49,105.70
2041 Total$15,398.99$1,747.57$17,146.56
265Jan 2042$1,304.48$124.40$1,428.88$47,801.22
266Feb 2042$1,307.78$121.10$1,428.88$46,493.44
267Mar 2042$1,311.10$117.78$1,428.88$45,182.34
268Apr 2042$1,314.42$114.46$1,428.88$43,867.92
269May 2042$1,317.75$111.13$1,428.88$42,550.17
270Jun 2042$1,321.09$107.79$1,428.88$41,229.08
271Jul 2042$1,324.43$104.45$1,428.88$39,904.65
272Aug 2042$1,327.79$101.09$1,428.88$38,576.86
273Sep 2042$1,331.15$97.73$1,428.88$37,245.71
274Oct 2042$1,334.52$94.36$1,428.88$35,911.19
275Nov 2042$1,337.90$90.98$1,428.88$34,573.29
276Dec 2042$1,341.29$87.59$1,428.88$33,232.00
2042 Total$15,873.7$1,272.86$17,146.56
277Jan 2043$1,344.69$84.19$1,428.88$31,887.31
278Feb 2043$1,348.10$80.78$1,428.88$30,539.21
279Mar 2043$1,351.51$77.37$1,428.88$29,187.70
280Apr 2043$1,354.94$73.94$1,428.88$27,832.76
281May 2043$1,358.37$70.51$1,428.88$26,474.39
282Jun 2043$1,361.81$67.07$1,428.88$25,112.58
283Jul 2043$1,365.26$63.62$1,428.88$23,747.32
284Aug 2043$1,368.72$60.16$1,428.88$22,378.60
285Sep 2043$1,372.19$56.69$1,428.88$21,006.41
286Oct 2043$1,375.66$53.22$1,428.88$19,630.75
287Nov 2043$1,379.15$49.73$1,428.88$18,251.60
288Dec 2043$1,382.64$46.24$1,428.88$16,868.96
2043 Total$16,363.04$783.52$17,146.56
289Jan 2044$1,386.15$42.73$1,428.88$15,482.81
290Feb 2044$1,389.66$39.22$1,428.88$14,093.15
291Mar 2044$1,393.18$35.70$1,428.88$12,699.97
292Apr 2044$1,396.71$32.17$1,428.88$11,303.26
293May 2044$1,400.25$28.63$1,428.88$9,903.01
294Jun 2044$1,403.79$25.09$1,428.88$8,499.22
295Jul 2044$1,407.35$21.53$1,428.88$7,091.87
296Aug 2044$1,410.91$17.97$1,428.88$5,680.96
297Sep 2044$1,414.49$14.39$1,428.88$4,266.47
298Oct 2044$1,418.07$10.81$1,428.88$2,848.40
299Nov 2044$1,421.66$7.22$1,428.88$1,426.74
300Dec 2044$1,425.27$3.61$1,428.88$1.47
2044 Total$16,867.49$279.07$17,146.56
Compare your product with the big 4 banks, or add more products to compare
As seen on