BOSBasic Home Loan from Bank of Sydney

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
3.30%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,225
Number of Repayments
300
Total Interest Paid
$117,500
Total repayments
$367,500
DatePrincipleInterestPaymentBalance
1Aug 2019$537.40$687.50$1,224.90$249,462.60
2Sep 2019$538.88$686.02$1,224.90$248,923.72
3Oct 2019$540.36$684.54$1,224.90$248,383.36
4Nov 2019$541.85$683.05$1,224.90$247,841.51
5Dec 2019$543.34$681.56$1,224.90$247,298.17
2019 Total$2,701.83$3,422.67$6,124.5
6Jan 2020$544.83$680.07$1,224.90$246,753.34
7Feb 2020$546.33$678.57$1,224.90$246,207.01
8Mar 2020$547.83$677.07$1,224.90$245,659.18
9Apr 2020$549.34$675.56$1,224.90$245,109.84
10May 2020$550.85$674.05$1,224.90$244,558.99
11Jun 2020$552.36$672.54$1,224.90$244,006.63
12Jul 2020$553.88$671.02$1,224.90$243,452.75
13Aug 2020$555.40$669.50$1,224.90$242,897.35
14Sep 2020$556.93$667.97$1,224.90$242,340.42
15Oct 2020$558.46$666.44$1,224.90$241,781.96
16Nov 2020$560.00$664.90$1,224.90$241,221.96
17Dec 2020$561.54$663.36$1,224.90$240,660.42
2020 Total$6,637.75$8,061.05$14,698.8
18Jan 2021$563.08$661.82$1,224.90$240,097.34
19Feb 2021$564.63$660.27$1,224.90$239,532.71
20Mar 2021$566.19$658.71$1,224.90$238,966.52
21Apr 2021$567.74$657.16$1,224.90$238,398.78
22May 2021$569.30$655.60$1,224.90$237,829.48
23Jun 2021$570.87$654.03$1,224.90$237,258.61
24Jul 2021$572.44$652.46$1,224.90$236,686.17
25Aug 2021$574.01$650.89$1,224.90$236,112.16
26Sep 2021$575.59$649.31$1,224.90$235,536.57
27Oct 2021$577.17$647.73$1,224.90$234,959.40
28Nov 2021$578.76$646.14$1,224.90$234,380.64
29Dec 2021$580.35$644.55$1,224.90$233,800.29
2021 Total$6,860.13$7,838.67$14,698.8
30Jan 2022$581.95$642.95$1,224.90$233,218.34
31Feb 2022$583.55$641.35$1,224.90$232,634.79
32Mar 2022$585.15$639.75$1,224.90$232,049.64
33Apr 2022$586.76$638.14$1,224.90$231,462.88
34May 2022$588.38$636.52$1,224.90$230,874.50
35Jun 2022$590.00$634.90$1,224.90$230,284.50
36Jul 2022$591.62$633.28$1,224.90$229,692.88
37Aug 2022$593.24$631.66$1,224.90$229,099.64
38Sep 2022$594.88$630.02$1,224.90$228,504.76
39Oct 2022$596.51$628.39$1,224.90$227,908.25
40Nov 2022$598.15$626.75$1,224.90$227,310.10
41Dec 2022$599.80$625.10$1,224.90$226,710.30
2022 Total$7,089.99$7,608.81$14,698.8
42Jan 2023$601.45$623.45$1,224.90$226,108.85
43Feb 2023$603.10$621.80$1,224.90$225,505.75
44Mar 2023$604.76$620.14$1,224.90$224,900.99
45Apr 2023$606.42$618.48$1,224.90$224,294.57
46May 2023$608.09$616.81$1,224.90$223,686.48
47Jun 2023$609.76$615.14$1,224.90$223,076.72
48Jul 2023$611.44$613.46$1,224.90$222,465.28
49Aug 2023$613.12$611.78$1,224.90$221,852.16
50Sep 2023$614.81$610.09$1,224.90$221,237.35
51Oct 2023$616.50$608.40$1,224.90$220,620.85
52Nov 2023$618.19$606.71$1,224.90$220,002.66
53Dec 2023$619.89$605.01$1,224.90$219,382.77
2023 Total$7,327.53$7,371.27$14,698.8
54Jan 2024$621.60$603.30$1,224.90$218,761.17
55Feb 2024$623.31$601.59$1,224.90$218,137.86
56Mar 2024$625.02$599.88$1,224.90$217,512.84
57Apr 2024$626.74$598.16$1,224.90$216,886.10
58May 2024$628.46$596.44$1,224.90$216,257.64
59Jun 2024$630.19$594.71$1,224.90$215,627.45
60Jul 2024$631.92$592.98$1,224.90$214,995.53
61Aug 2024$633.66$591.24$1,224.90$214,361.87
62Sep 2024$635.40$589.50$1,224.90$213,726.47
63Oct 2024$637.15$587.75$1,224.90$213,089.32
64Nov 2024$638.90$586.00$1,224.90$212,450.42
65Dec 2024$640.66$584.24$1,224.90$211,809.76
2024 Total$7,573.01$7,125.79$14,698.8
66Jan 2025$642.42$582.48$1,224.90$211,167.34
67Feb 2025$644.19$580.71$1,224.90$210,523.15
68Mar 2025$645.96$578.94$1,224.90$209,877.19
69Apr 2025$647.74$577.16$1,224.90$209,229.45
70May 2025$649.52$575.38$1,224.90$208,579.93
71Jun 2025$651.31$573.59$1,224.90$207,928.62
72Jul 2025$653.10$571.80$1,224.90$207,275.52
73Aug 2025$654.89$570.01$1,224.90$206,620.63
74Sep 2025$656.69$568.21$1,224.90$205,963.94
75Oct 2025$658.50$566.40$1,224.90$205,305.44
76Nov 2025$660.31$564.59$1,224.90$204,645.13
77Dec 2025$662.13$562.77$1,224.90$203,983.00
2025 Total$7,826.76$6,872.04$14,698.8
78Jan 2026$663.95$560.95$1,224.90$203,319.05
79Feb 2026$665.77$559.13$1,224.90$202,653.28
80Mar 2026$667.60$557.30$1,224.90$201,985.68
81Apr 2026$669.44$555.46$1,224.90$201,316.24
82May 2026$671.28$553.62$1,224.90$200,644.96
83Jun 2026$673.13$551.77$1,224.90$199,971.83
84Jul 2026$674.98$549.92$1,224.90$199,296.85
85Aug 2026$676.83$548.07$1,224.90$198,620.02
86Sep 2026$678.69$546.21$1,224.90$197,941.33
87Oct 2026$680.56$544.34$1,224.90$197,260.77
88Nov 2026$682.43$542.47$1,224.90$196,578.34
89Dec 2026$684.31$540.59$1,224.90$195,894.03
2026 Total$8,088.97$6,609.83$14,698.8
90Jan 2027$686.19$538.71$1,224.90$195,207.84
91Feb 2027$688.08$536.82$1,224.90$194,519.76
92Mar 2027$689.97$534.93$1,224.90$193,829.79
93Apr 2027$691.87$533.03$1,224.90$193,137.92
94May 2027$693.77$531.13$1,224.90$192,444.15
95Jun 2027$695.68$529.22$1,224.90$191,748.47
96Jul 2027$697.59$527.31$1,224.90$191,050.88
97Aug 2027$699.51$525.39$1,224.90$190,351.37
98Sep 2027$701.43$523.47$1,224.90$189,649.94
99Oct 2027$703.36$521.54$1,224.90$188,946.58
100Nov 2027$705.30$519.60$1,224.90$188,241.28
101Dec 2027$707.24$517.66$1,224.90$187,534.04
2027 Total$8,359.99$6,338.81$14,698.8
102Jan 2028$709.18$515.72$1,224.90$186,824.86
103Feb 2028$711.13$513.77$1,224.90$186,113.73
104Mar 2028$713.09$511.81$1,224.90$185,400.64
105Apr 2028$715.05$509.85$1,224.90$184,685.59
106May 2028$717.01$507.89$1,224.90$183,968.58
107Jun 2028$718.99$505.91$1,224.90$183,249.59
108Jul 2028$720.96$503.94$1,224.90$182,528.63
109Aug 2028$722.95$501.95$1,224.90$181,805.68
110Sep 2028$724.93$499.97$1,224.90$181,080.75
111Oct 2028$726.93$497.97$1,224.90$180,353.82
112Nov 2028$728.93$495.97$1,224.90$179,624.89
113Dec 2028$730.93$493.97$1,224.90$178,893.96
2028 Total$8,640.08$6,058.72$14,698.8
114Jan 2029$732.94$491.96$1,224.90$178,161.02
115Feb 2029$734.96$489.94$1,224.90$177,426.06
116Mar 2029$736.98$487.92$1,224.90$176,689.08
117Apr 2029$739.01$485.89$1,224.90$175,950.07
118May 2029$741.04$483.86$1,224.90$175,209.03
119Jun 2029$743.08$481.82$1,224.90$174,465.95
120Jul 2029$745.12$479.78$1,224.90$173,720.83
121Aug 2029$747.17$477.73$1,224.90$172,973.66
122Sep 2029$749.22$475.68$1,224.90$172,224.44
123Oct 2029$751.28$473.62$1,224.90$171,473.16
124Nov 2029$753.35$471.55$1,224.90$170,719.81
125Dec 2029$755.42$469.48$1,224.90$169,964.39
2029 Total$8,929.57$5,769.23$14,698.8
126Jan 2030$757.50$467.40$1,224.90$169,206.89
127Feb 2030$759.58$465.32$1,224.90$168,447.31
128Mar 2030$761.67$463.23$1,224.90$167,685.64
129Apr 2030$763.76$461.14$1,224.90$166,921.88
130May 2030$765.86$459.04$1,224.90$166,156.02
131Jun 2030$767.97$456.93$1,224.90$165,388.05
132Jul 2030$770.08$454.82$1,224.90$164,617.97
133Aug 2030$772.20$452.70$1,224.90$163,845.77
134Sep 2030$774.32$450.58$1,224.90$163,071.45
135Oct 2030$776.45$448.45$1,224.90$162,295.00
136Nov 2030$778.59$446.31$1,224.90$161,516.41
137Dec 2030$780.73$444.17$1,224.90$160,735.68
2030 Total$9,228.71$5,470.09$14,698.8
138Jan 2031$782.88$442.02$1,224.90$159,952.80
139Feb 2031$785.03$439.87$1,224.90$159,167.77
140Mar 2031$787.19$437.71$1,224.90$158,380.58
141Apr 2031$789.35$435.55$1,224.90$157,591.23
142May 2031$791.52$433.38$1,224.90$156,799.71
143Jun 2031$793.70$431.20$1,224.90$156,006.01
144Jul 2031$795.88$429.02$1,224.90$155,210.13
145Aug 2031$798.07$426.83$1,224.90$154,412.06
146Sep 2031$800.27$424.63$1,224.90$153,611.79
147Oct 2031$802.47$422.43$1,224.90$152,809.32
148Nov 2031$804.67$420.23$1,224.90$152,004.65
149Dec 2031$806.89$418.01$1,224.90$151,197.76
2031 Total$9,537.92$5,160.88$14,698.8
150Jan 2032$809.11$415.79$1,224.90$150,388.65
151Feb 2032$811.33$413.57$1,224.90$149,577.32
152Mar 2032$813.56$411.34$1,224.90$148,763.76
153Apr 2032$815.80$409.10$1,224.90$147,947.96
154May 2032$818.04$406.86$1,224.90$147,129.92
155Jun 2032$820.29$404.61$1,224.90$146,309.63
156Jul 2032$822.55$402.35$1,224.90$145,487.08
157Aug 2032$824.81$400.09$1,224.90$144,662.27
158Sep 2032$827.08$397.82$1,224.90$143,835.19
159Oct 2032$829.35$395.55$1,224.90$143,005.84
160Nov 2032$831.63$393.27$1,224.90$142,174.21
161Dec 2032$833.92$390.98$1,224.90$141,340.29
2032 Total$9,857.47$4,841.33$14,698.8
162Jan 2033$836.21$388.69$1,224.90$140,504.08
163Feb 2033$838.51$386.39$1,224.90$139,665.57
164Mar 2033$840.82$384.08$1,224.90$138,824.75
165Apr 2033$843.13$381.77$1,224.90$137,981.62
166May 2033$845.45$379.45$1,224.90$137,136.17
167Jun 2033$847.78$377.12$1,224.90$136,288.39
168Jul 2033$850.11$374.79$1,224.90$135,438.28
169Aug 2033$852.44$372.46$1,224.90$134,585.84
170Sep 2033$854.79$370.11$1,224.90$133,731.05
171Oct 2033$857.14$367.76$1,224.90$132,873.91
172Nov 2033$859.50$365.40$1,224.90$132,014.41
173Dec 2033$861.86$363.04$1,224.90$131,152.55
2033 Total$10,187.74$4,511.06$14,698.8
174Jan 2034$864.23$360.67$1,224.90$130,288.32
175Feb 2034$866.61$358.29$1,224.90$129,421.71
176Mar 2034$868.99$355.91$1,224.90$128,552.72
177Apr 2034$871.38$353.52$1,224.90$127,681.34
178May 2034$873.78$351.12$1,224.90$126,807.56
179Jun 2034$876.18$348.72$1,224.90$125,931.38
180Jul 2034$878.59$346.31$1,224.90$125,052.79
181Aug 2034$881.00$343.90$1,224.90$124,171.79
182Sep 2034$883.43$341.47$1,224.90$123,288.36
183Oct 2034$885.86$339.04$1,224.90$122,402.50
184Nov 2034$888.29$336.61$1,224.90$121,514.21
185Dec 2034$890.74$334.16$1,224.90$120,623.47
2034 Total$10,529.08$4,169.72$14,698.8
186Jan 2035$893.19$331.71$1,224.90$119,730.28
187Feb 2035$895.64$329.26$1,224.90$118,834.64
188Mar 2035$898.10$326.80$1,224.90$117,936.54
189Apr 2035$900.57$324.33$1,224.90$117,035.97
190May 2035$903.05$321.85$1,224.90$116,132.92
191Jun 2035$905.53$319.37$1,224.90$115,227.39
192Jul 2035$908.02$316.88$1,224.90$114,319.37
193Aug 2035$910.52$314.38$1,224.90$113,408.85
194Sep 2035$913.03$311.87$1,224.90$112,495.82
195Oct 2035$915.54$309.36$1,224.90$111,580.28
196Nov 2035$918.05$306.85$1,224.90$110,662.23
197Dec 2035$920.58$304.32$1,224.90$109,741.65
2035 Total$10,881.82$3,816.98$14,698.8
198Jan 2036$923.11$301.79$1,224.90$108,818.54
199Feb 2036$925.65$299.25$1,224.90$107,892.89
200Mar 2036$928.19$296.71$1,224.90$106,964.70
201Apr 2036$930.75$294.15$1,224.90$106,033.95
202May 2036$933.31$291.59$1,224.90$105,100.64
203Jun 2036$935.87$289.03$1,224.90$104,164.77
204Jul 2036$938.45$286.45$1,224.90$103,226.32
205Aug 2036$941.03$283.87$1,224.90$102,285.29
206Sep 2036$943.62$281.28$1,224.90$101,341.67
207Oct 2036$946.21$278.69$1,224.90$100,395.46
208Nov 2036$948.81$276.09$1,224.90$99,446.65
209Dec 2036$951.42$273.48$1,224.90$98,495.23
2036 Total$11,246.42$3,452.38$14,698.8
210Jan 2037$954.04$270.86$1,224.90$97,541.19
211Feb 2037$956.66$268.24$1,224.90$96,584.53
212Mar 2037$959.29$265.61$1,224.90$95,625.24
213Apr 2037$961.93$262.97$1,224.90$94,663.31
214May 2037$964.58$260.32$1,224.90$93,698.73
215Jun 2037$967.23$257.67$1,224.90$92,731.50
216Jul 2037$969.89$255.01$1,224.90$91,761.61
217Aug 2037$972.56$252.34$1,224.90$90,789.05
218Sep 2037$975.23$249.67$1,224.90$89,813.82
219Oct 2037$977.91$246.99$1,224.90$88,835.91
220Nov 2037$980.60$244.30$1,224.90$87,855.31
221Dec 2037$983.30$241.60$1,224.90$86,872.01
2037 Total$11,623.22$3,075.58$14,698.8
222Jan 2038$986.00$238.90$1,224.90$85,886.01
223Feb 2038$988.71$236.19$1,224.90$84,897.30
224Mar 2038$991.43$233.47$1,224.90$83,905.87
225Apr 2038$994.16$230.74$1,224.90$82,911.71
226May 2038$996.89$228.01$1,224.90$81,914.82
227Jun 2038$999.63$225.27$1,224.90$80,915.19
228Jul 2038$1,002.38$222.52$1,224.90$79,912.81
229Aug 2038$1,005.14$219.76$1,224.90$78,907.67
230Sep 2038$1,007.90$217.00$1,224.90$77,899.77
231Oct 2038$1,010.68$214.22$1,224.90$76,889.09
232Nov 2038$1,013.46$211.44$1,224.90$75,875.63
233Dec 2038$1,016.24$208.66$1,224.90$74,859.39
2038 Total$12,012.62$2,686.18$14,698.8
234Jan 2039$1,019.04$205.86$1,224.90$73,840.35
235Feb 2039$1,021.84$203.06$1,224.90$72,818.51
236Mar 2039$1,024.65$200.25$1,224.90$71,793.86
237Apr 2039$1,027.47$197.43$1,224.90$70,766.39
238May 2039$1,030.29$194.61$1,224.90$69,736.10
239Jun 2039$1,033.13$191.77$1,224.90$68,702.97
240Jul 2039$1,035.97$188.93$1,224.90$67,667.00
241Aug 2039$1,038.82$186.08$1,224.90$66,628.18
242Sep 2039$1,041.67$183.23$1,224.90$65,586.51
243Oct 2039$1,044.54$180.36$1,224.90$64,541.97
244Nov 2039$1,047.41$177.49$1,224.90$63,494.56
245Dec 2039$1,050.29$174.61$1,224.90$62,444.27
2039 Total$12,415.12$2,283.68$14,698.8
246Jan 2040$1,053.18$171.72$1,224.90$61,391.09
247Feb 2040$1,056.07$168.83$1,224.90$60,335.02
248Mar 2040$1,058.98$165.92$1,224.90$59,276.04
249Apr 2040$1,061.89$163.01$1,224.90$58,214.15
250May 2040$1,064.81$160.09$1,224.90$57,149.34
251Jun 2040$1,067.74$157.16$1,224.90$56,081.60
252Jul 2040$1,070.68$154.22$1,224.90$55,010.92
253Aug 2040$1,073.62$151.28$1,224.90$53,937.30
254Sep 2040$1,076.57$148.33$1,224.90$52,860.73
255Oct 2040$1,079.53$145.37$1,224.90$51,781.20
256Nov 2040$1,082.50$142.40$1,224.90$50,698.70
257Dec 2040$1,085.48$139.42$1,224.90$49,613.22
2040 Total$12,831.05$1,867.75$14,698.8
258Jan 2041$1,088.46$136.44$1,224.90$48,524.76
259Feb 2041$1,091.46$133.44$1,224.90$47,433.30
260Mar 2041$1,094.46$130.44$1,224.90$46,338.84
261Apr 2041$1,097.47$127.43$1,224.90$45,241.37
262May 2041$1,100.49$124.41$1,224.90$44,140.88
263Jun 2041$1,103.51$121.39$1,224.90$43,037.37
264Jul 2041$1,106.55$118.35$1,224.90$41,930.82
265Aug 2041$1,109.59$115.31$1,224.90$40,821.23
266Sep 2041$1,112.64$112.26$1,224.90$39,708.59
267Oct 2041$1,115.70$109.20$1,224.90$38,592.89
268Nov 2041$1,118.77$106.13$1,224.90$37,474.12
269Dec 2041$1,121.85$103.05$1,224.90$36,352.27
2041 Total$13,260.95$1,437.85$14,698.8
270Jan 2042$1,124.93$99.97$1,224.90$35,227.34
271Feb 2042$1,128.02$96.88$1,224.90$34,099.32
272Mar 2042$1,131.13$93.77$1,224.90$32,968.19
273Apr 2042$1,134.24$90.66$1,224.90$31,833.95
274May 2042$1,137.36$87.54$1,224.90$30,696.59
275Jun 2042$1,140.48$84.42$1,224.90$29,556.11
276Jul 2042$1,143.62$81.28$1,224.90$28,412.49
277Aug 2042$1,146.77$78.13$1,224.90$27,265.72
278Sep 2042$1,149.92$74.98$1,224.90$26,115.80
279Oct 2042$1,153.08$71.82$1,224.90$24,962.72
280Nov 2042$1,156.25$68.65$1,224.90$23,806.47
281Dec 2042$1,159.43$65.47$1,224.90$22,647.04
2042 Total$13,705.23$993.57$14,698.8
282Jan 2043$1,162.62$62.28$1,224.90$21,484.42
283Feb 2043$1,165.82$59.08$1,224.90$20,318.60
284Mar 2043$1,169.02$55.88$1,224.90$19,149.58
285Apr 2043$1,172.24$52.66$1,224.90$17,977.34
286May 2043$1,175.46$49.44$1,224.90$16,801.88
287Jun 2043$1,178.69$46.21$1,224.90$15,623.19
288Jul 2043$1,181.94$42.96$1,224.90$14,441.25
289Aug 2043$1,185.19$39.71$1,224.90$13,256.06
290Sep 2043$1,188.45$36.45$1,224.90$12,067.61
291Oct 2043$1,191.71$33.19$1,224.90$10,875.90
292Nov 2043$1,194.99$29.91$1,224.90$9,680.91
293Dec 2043$1,198.28$26.62$1,224.90$8,482.63
2043 Total$14,164.41$534.39$14,698.8
294Jan 2044$1,201.57$23.33$1,224.90$7,281.06
295Feb 2044$1,204.88$20.02$1,224.90$6,076.18
296Mar 2044$1,208.19$16.71$1,224.90$4,867.99
297Apr 2044$1,211.51$13.39$1,224.90$3,656.48
298May 2044$1,214.84$10.06$1,224.90$2,441.64
299Jun 2044$1,218.19$6.71$1,224.90$1,223.45
300Jul 2044$1,221.54$3.36$1,224.90$1.91
2044 Total$8,480.72$93.58$8,574.3
Compare your product with the big 4 banks, or add more products to compare
As seen on