Expect More Investment Loan Package Fixed (Principal and Interest) (No Package Fee) 3 Years from Bank of Sydney

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
3.92%
Fixed - 3 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,309
Number of Repayments
300
Total Interest Paid
$142,700
Total repayments
$392,700
DatePrincipleInterestPaymentBalance
1Oct 2019$491.90$816.67$1,308.57$249,508.10
2Nov 2019$493.51$815.06$1,308.57$249,014.59
3Dec 2019$495.12$813.45$1,308.57$248,519.47
2019 Total$1,480.53$2,445.18$3,925.71
4Jan 2020$496.74$811.83$1,308.57$248,022.73
5Feb 2020$498.36$810.21$1,308.57$247,524.37
6Mar 2020$499.99$808.58$1,308.57$247,024.38
7Apr 2020$501.62$806.95$1,308.57$246,522.76
8May 2020$503.26$805.31$1,308.57$246,019.50
9Jun 2020$504.91$803.66$1,308.57$245,514.59
10Jul 2020$506.56$802.01$1,308.57$245,008.03
11Aug 2020$508.21$800.36$1,308.57$244,499.82
12Sep 2020$509.87$798.70$1,308.57$243,989.95
13Oct 2020$511.54$797.03$1,308.57$243,478.41
14Nov 2020$513.21$795.36$1,308.57$242,965.20
15Dec 2020$514.88$793.69$1,308.57$242,450.32
2020 Total$6,069.15$9,633.69$15,702.84
16Jan 2021$516.57$792.00$1,308.57$241,933.75
17Feb 2021$518.25$790.32$1,308.57$241,415.50
18Mar 2021$519.95$788.62$1,308.57$240,895.55
19Apr 2021$521.64$786.93$1,308.57$240,373.91
20May 2021$523.35$785.22$1,308.57$239,850.56
21Jun 2021$525.06$783.51$1,308.57$239,325.50
22Jul 2021$526.77$781.80$1,308.57$238,798.73
23Aug 2021$528.49$780.08$1,308.57$238,270.24
24Sep 2021$530.22$778.35$1,308.57$237,740.02
25Oct 2021$531.95$776.62$1,308.57$237,208.07
26Nov 2021$533.69$774.88$1,308.57$236,674.38
27Dec 2021$535.43$773.14$1,308.57$236,138.95
2021 Total$6,311.37$9,391.47$15,702.84
28Jan 2022$537.18$771.39$1,308.57$235,601.77
29Feb 2022$538.94$769.63$1,308.57$235,062.83
30Mar 2022$540.70$767.87$1,308.57$234,522.13
31Apr 2022$542.46$766.11$1,308.57$233,979.67
32May 2022$544.24$764.33$1,308.57$233,435.43
33Jun 2022$546.01$762.56$1,308.57$232,889.42
34Jul 2022$547.80$760.77$1,308.57$232,341.62
35Aug 2022$549.59$758.98$1,308.57$231,792.03
36Sep 2022$551.38$757.19$1,308.57$231,240.65
37Oct 2022$553.18$755.39$1,308.57$230,687.47
38Nov 2022$554.99$753.58$1,308.57$230,132.48
39Dec 2022$556.80$751.77$1,308.57$229,575.68
2022 Total$6,563.27$9,139.57$15,702.84
40Jan 2023$558.62$749.95$1,308.57$229,017.06
41Feb 2023$560.45$748.12$1,308.57$228,456.61
42Mar 2023$562.28$746.29$1,308.57$227,894.33
43Apr 2023$564.12$744.45$1,308.57$227,330.21
44May 2023$565.96$742.61$1,308.57$226,764.25
45Jun 2023$567.81$740.76$1,308.57$226,196.44
46Jul 2023$569.66$738.91$1,308.57$225,626.78
47Aug 2023$571.52$737.05$1,308.57$225,055.26
48Sep 2023$573.39$735.18$1,308.57$224,481.87
49Oct 2023$575.26$733.31$1,308.57$223,906.61
50Nov 2023$577.14$731.43$1,308.57$223,329.47
51Dec 2023$579.03$729.54$1,308.57$222,750.44
2023 Total$6,825.24$8,877.6$15,702.84
52Jan 2024$580.92$727.65$1,308.57$222,169.52
53Feb 2024$582.82$725.75$1,308.57$221,586.70
54Mar 2024$584.72$723.85$1,308.57$221,001.98
55Apr 2024$586.63$721.94$1,308.57$220,415.35
56May 2024$588.55$720.02$1,308.57$219,826.80
57Jun 2024$590.47$718.10$1,308.57$219,236.33
58Jul 2024$592.40$716.17$1,308.57$218,643.93
59Aug 2024$594.33$714.24$1,308.57$218,049.60
60Sep 2024$596.27$712.30$1,308.57$217,453.33
61Oct 2024$598.22$710.35$1,308.57$216,855.11
62Nov 2024$600.18$708.39$1,308.57$216,254.93
63Dec 2024$602.14$706.43$1,308.57$215,652.79
2024 Total$7,097.65$8,605.19$15,702.84
64Jan 2025$604.10$704.47$1,308.57$215,048.69
65Feb 2025$606.08$702.49$1,308.57$214,442.61
66Mar 2025$608.06$700.51$1,308.57$213,834.55
67Apr 2025$610.04$698.53$1,308.57$213,224.51
68May 2025$612.04$696.53$1,308.57$212,612.47
69Jun 2025$614.04$694.53$1,308.57$211,998.43
70Jul 2025$616.04$692.53$1,308.57$211,382.39
71Aug 2025$618.05$690.52$1,308.57$210,764.34
72Sep 2025$620.07$688.50$1,308.57$210,144.27
73Oct 2025$622.10$686.47$1,308.57$209,522.17
74Nov 2025$624.13$684.44$1,308.57$208,898.04
75Dec 2025$626.17$682.40$1,308.57$208,271.87
2025 Total$7,380.92$8,321.92$15,702.84
76Jan 2026$628.22$680.35$1,308.57$207,643.65
77Feb 2026$630.27$678.30$1,308.57$207,013.38
78Mar 2026$632.33$676.24$1,308.57$206,381.05
79Apr 2026$634.39$674.18$1,308.57$205,746.66
80May 2026$636.46$672.11$1,308.57$205,110.20
81Jun 2026$638.54$670.03$1,308.57$204,471.66
82Jul 2026$640.63$667.94$1,308.57$203,831.03
83Aug 2026$642.72$665.85$1,308.57$203,188.31
84Sep 2026$644.82$663.75$1,308.57$202,543.49
85Oct 2026$646.93$661.64$1,308.57$201,896.56
86Nov 2026$649.04$659.53$1,308.57$201,247.52
87Dec 2026$651.16$657.41$1,308.57$200,596.36
2026 Total$7,675.51$8,027.33$15,702.84
88Jan 2027$653.29$655.28$1,308.57$199,943.07
89Feb 2027$655.42$653.15$1,308.57$199,287.65
90Mar 2027$657.56$651.01$1,308.57$198,630.09
91Apr 2027$659.71$648.86$1,308.57$197,970.38
92May 2027$661.87$646.70$1,308.57$197,308.51
93Jun 2027$664.03$644.54$1,308.57$196,644.48
94Jul 2027$666.20$642.37$1,308.57$195,978.28
95Aug 2027$668.37$640.20$1,308.57$195,309.91
96Sep 2027$670.56$638.01$1,308.57$194,639.35
97Oct 2027$672.75$635.82$1,308.57$193,966.60
98Nov 2027$674.95$633.62$1,308.57$193,291.65
99Dec 2027$677.15$631.42$1,308.57$192,614.50
2027 Total$7,981.86$7,720.98$15,702.84
100Jan 2028$679.36$629.21$1,308.57$191,935.14
101Feb 2028$681.58$626.99$1,308.57$191,253.56
102Mar 2028$683.81$624.76$1,308.57$190,569.75
103Apr 2028$686.04$622.53$1,308.57$189,883.71
104May 2028$688.28$620.29$1,308.57$189,195.43
105Jun 2028$690.53$618.04$1,308.57$188,504.90
106Jul 2028$692.79$615.78$1,308.57$187,812.11
107Aug 2028$695.05$613.52$1,308.57$187,117.06
108Sep 2028$697.32$611.25$1,308.57$186,419.74
109Oct 2028$699.60$608.97$1,308.57$185,720.14
110Nov 2028$701.88$606.69$1,308.57$185,018.26
111Dec 2028$704.18$604.39$1,308.57$184,314.08
2028 Total$8,300.42$7,402.42$15,702.84
112Jan 2029$706.48$602.09$1,308.57$183,607.60
113Feb 2029$708.79$599.78$1,308.57$182,898.81
114Mar 2029$711.10$597.47$1,308.57$182,187.71
115Apr 2029$713.42$595.15$1,308.57$181,474.29
116May 2029$715.75$592.82$1,308.57$180,758.54
117Jun 2029$718.09$590.48$1,308.57$180,040.45
118Jul 2029$720.44$588.13$1,308.57$179,320.01
119Aug 2029$722.79$585.78$1,308.57$178,597.22
120Sep 2029$725.15$583.42$1,308.57$177,872.07
121Oct 2029$727.52$581.05$1,308.57$177,144.55
122Nov 2029$729.90$578.67$1,308.57$176,414.65
123Dec 2029$732.28$576.29$1,308.57$175,682.37
2029 Total$8,631.71$7,071.13$15,702.84
124Jan 2030$734.67$573.90$1,308.57$174,947.70
125Feb 2030$737.07$571.50$1,308.57$174,210.63
126Mar 2030$739.48$569.09$1,308.57$173,471.15
127Apr 2030$741.90$566.67$1,308.57$172,729.25
128May 2030$744.32$564.25$1,308.57$171,984.93
129Jun 2030$746.75$561.82$1,308.57$171,238.18
130Jul 2030$749.19$559.38$1,308.57$170,488.99
131Aug 2030$751.64$556.93$1,308.57$169,737.35
132Sep 2030$754.09$554.48$1,308.57$168,983.26
133Oct 2030$756.56$552.01$1,308.57$168,226.70
134Nov 2030$759.03$549.54$1,308.57$167,467.67
135Dec 2030$761.51$547.06$1,308.57$166,706.16
2030 Total$8,976.21$6,726.63$15,702.84
136Jan 2031$764.00$544.57$1,308.57$165,942.16
137Feb 2031$766.49$542.08$1,308.57$165,175.67
138Mar 2031$769.00$539.57$1,308.57$164,406.67
139Apr 2031$771.51$537.06$1,308.57$163,635.16
140May 2031$774.03$534.54$1,308.57$162,861.13
141Jun 2031$776.56$532.01$1,308.57$162,084.57
142Jul 2031$779.09$529.48$1,308.57$161,305.48
143Aug 2031$781.64$526.93$1,308.57$160,523.84
144Sep 2031$784.19$524.38$1,308.57$159,739.65
145Oct 2031$786.75$521.82$1,308.57$158,952.90
146Nov 2031$789.32$519.25$1,308.57$158,163.58
147Dec 2031$791.90$516.67$1,308.57$157,371.68
2031 Total$9,334.48$6,368.36$15,702.84
148Jan 2032$794.49$514.08$1,308.57$156,577.19
149Feb 2032$797.08$511.49$1,308.57$155,780.11
150Mar 2032$799.69$508.88$1,308.57$154,980.42
151Apr 2032$802.30$506.27$1,308.57$154,178.12
152May 2032$804.92$503.65$1,308.57$153,373.20
153Jun 2032$807.55$501.02$1,308.57$152,565.65
154Jul 2032$810.19$498.38$1,308.57$151,755.46
155Aug 2032$812.84$495.73$1,308.57$150,942.62
156Sep 2032$815.49$493.08$1,308.57$150,127.13
157Oct 2032$818.15$490.42$1,308.57$149,308.98
158Nov 2032$820.83$487.74$1,308.57$148,488.15
159Dec 2032$823.51$485.06$1,308.57$147,664.64
2032 Total$9,707.04$5,995.8$15,702.84
160Jan 2033$826.20$482.37$1,308.57$146,838.44
161Feb 2033$828.90$479.67$1,308.57$146,009.54
162Mar 2033$831.61$476.96$1,308.57$145,177.93
163Apr 2033$834.32$474.25$1,308.57$144,343.61
164May 2033$837.05$471.52$1,308.57$143,506.56
165Jun 2033$839.78$468.79$1,308.57$142,666.78
166Jul 2033$842.53$466.04$1,308.57$141,824.25
167Aug 2033$845.28$463.29$1,308.57$140,978.97
168Sep 2033$848.04$460.53$1,308.57$140,130.93
169Oct 2033$850.81$457.76$1,308.57$139,280.12
170Nov 2033$853.59$454.98$1,308.57$138,426.53
171Dec 2033$856.38$452.19$1,308.57$137,570.15
2033 Total$10,094.49$5,608.35$15,702.84
172Jan 2034$859.17$449.40$1,308.57$136,710.98
173Feb 2034$861.98$446.59$1,308.57$135,849.00
174Mar 2034$864.80$443.77$1,308.57$134,984.20
175Apr 2034$867.62$440.95$1,308.57$134,116.58
176May 2034$870.46$438.11$1,308.57$133,246.12
177Jun 2034$873.30$435.27$1,308.57$132,372.82
178Jul 2034$876.15$432.42$1,308.57$131,496.67
179Aug 2034$879.01$429.56$1,308.57$130,617.66
180Sep 2034$881.89$426.68$1,308.57$129,735.77
181Oct 2034$884.77$423.80$1,308.57$128,851.00
182Nov 2034$887.66$420.91$1,308.57$127,963.34
183Dec 2034$890.56$418.01$1,308.57$127,072.78
2034 Total$10,497.37$5,205.47$15,702.84
184Jan 2035$893.47$415.10$1,308.57$126,179.31
185Feb 2035$896.38$412.19$1,308.57$125,282.93
186Mar 2035$899.31$409.26$1,308.57$124,383.62
187Apr 2035$902.25$406.32$1,308.57$123,481.37
188May 2035$905.20$403.37$1,308.57$122,576.17
189Jun 2035$908.15$400.42$1,308.57$121,668.02
190Jul 2035$911.12$397.45$1,308.57$120,756.90
191Aug 2035$914.10$394.47$1,308.57$119,842.80
192Sep 2035$917.08$391.49$1,308.57$118,925.72
193Oct 2035$920.08$388.49$1,308.57$118,005.64
194Nov 2035$923.08$385.49$1,308.57$117,082.56
195Dec 2035$926.10$382.47$1,308.57$116,156.46
2035 Total$10,916.32$4,786.52$15,702.84
196Jan 2036$929.13$379.44$1,308.57$115,227.33
197Feb 2036$932.16$376.41$1,308.57$114,295.17
198Mar 2036$935.21$373.36$1,308.57$113,359.96
199Apr 2036$938.26$370.31$1,308.57$112,421.70
200May 2036$941.33$367.24$1,308.57$111,480.37
201Jun 2036$944.40$364.17$1,308.57$110,535.97
202Jul 2036$947.49$361.08$1,308.57$109,588.48
203Aug 2036$950.58$357.99$1,308.57$108,637.90
204Sep 2036$953.69$354.88$1,308.57$107,684.21
205Oct 2036$956.80$351.77$1,308.57$106,727.41
206Nov 2036$959.93$348.64$1,308.57$105,767.48
207Dec 2036$963.06$345.51$1,308.57$104,804.42
2036 Total$11,352.04$4,350.8$15,702.84
208Jan 2037$966.21$342.36$1,308.57$103,838.21
209Feb 2037$969.37$339.20$1,308.57$102,868.84
210Mar 2037$972.53$336.04$1,308.57$101,896.31
211Apr 2037$975.71$332.86$1,308.57$100,920.60
212May 2037$978.90$329.67$1,308.57$99,941.70
213Jun 2037$982.09$326.48$1,308.57$98,959.61
214Jul 2037$985.30$323.27$1,308.57$97,974.31
215Aug 2037$988.52$320.05$1,308.57$96,985.79
216Sep 2037$991.75$316.82$1,308.57$95,994.04
217Oct 2037$994.99$313.58$1,308.57$94,999.05
218Nov 2037$998.24$310.33$1,308.57$94,000.81
219Dec 2037$1,001.50$307.07$1,308.57$92,999.31
2037 Total$11,805.11$3,897.73$15,702.84
220Jan 2038$1,004.77$303.80$1,308.57$91,994.54
221Feb 2038$1,008.05$300.52$1,308.57$90,986.49
222Mar 2038$1,011.35$297.22$1,308.57$89,975.14
223Apr 2038$1,014.65$293.92$1,308.57$88,960.49
224May 2038$1,017.97$290.60$1,308.57$87,942.52
225Jun 2038$1,021.29$287.28$1,308.57$86,921.23
226Jul 2038$1,024.63$283.94$1,308.57$85,896.60
227Aug 2038$1,027.97$280.60$1,308.57$84,868.63
228Sep 2038$1,031.33$277.24$1,308.57$83,837.30
229Oct 2038$1,034.70$273.87$1,308.57$82,802.60
230Nov 2038$1,038.08$270.49$1,308.57$81,764.52
231Dec 2038$1,041.47$267.10$1,308.57$80,723.05
2038 Total$12,276.26$3,426.58$15,702.84
232Jan 2039$1,044.87$263.70$1,308.57$79,678.18
233Feb 2039$1,048.29$260.28$1,308.57$78,629.89
234Mar 2039$1,051.71$256.86$1,308.57$77,578.18
235Apr 2039$1,055.15$253.42$1,308.57$76,523.03
236May 2039$1,058.59$249.98$1,308.57$75,464.44
237Jun 2039$1,062.05$246.52$1,308.57$74,402.39
238Jul 2039$1,065.52$243.05$1,308.57$73,336.87
239Aug 2039$1,069.00$239.57$1,308.57$72,267.87
240Sep 2039$1,072.49$236.08$1,308.57$71,195.38
241Oct 2039$1,076.00$232.57$1,308.57$70,119.38
242Nov 2039$1,079.51$229.06$1,308.57$69,039.87
243Dec 2039$1,083.04$225.53$1,308.57$67,956.83
2039 Total$12,766.22$2,936.62$15,702.84
244Jan 2040$1,086.58$221.99$1,308.57$66,870.25
245Feb 2040$1,090.13$218.44$1,308.57$65,780.12
246Mar 2040$1,093.69$214.88$1,308.57$64,686.43
247Apr 2040$1,097.26$211.31$1,308.57$63,589.17
248May 2040$1,100.85$207.72$1,308.57$62,488.32
249Jun 2040$1,104.44$204.13$1,308.57$61,383.88
250Jul 2040$1,108.05$200.52$1,308.57$60,275.83
251Aug 2040$1,111.67$196.90$1,308.57$59,164.16
252Sep 2040$1,115.30$193.27$1,308.57$58,048.86
253Oct 2040$1,118.94$189.63$1,308.57$56,929.92
254Nov 2040$1,122.60$185.97$1,308.57$55,807.32
255Dec 2040$1,126.27$182.30$1,308.57$54,681.05
2040 Total$13,275.78$2,427.06$15,702.84
256Jan 2041$1,129.95$178.62$1,308.57$53,551.10
257Feb 2041$1,133.64$174.93$1,308.57$52,417.46
258Mar 2041$1,137.34$171.23$1,308.57$51,280.12
259Apr 2041$1,141.05$167.52$1,308.57$50,139.07
260May 2041$1,144.78$163.79$1,308.57$48,994.29
261Jun 2041$1,148.52$160.05$1,308.57$47,845.77
262Jul 2041$1,152.27$156.30$1,308.57$46,693.50
263Aug 2041$1,156.04$152.53$1,308.57$45,537.46
264Sep 2041$1,159.81$148.76$1,308.57$44,377.65
265Oct 2041$1,163.60$144.97$1,308.57$43,214.05
266Nov 2041$1,167.40$141.17$1,308.57$42,046.65
267Dec 2041$1,171.22$137.35$1,308.57$40,875.43
2041 Total$13,805.62$1,897.22$15,702.84
268Jan 2042$1,175.04$133.53$1,308.57$39,700.39
269Feb 2042$1,178.88$129.69$1,308.57$38,521.51
270Mar 2042$1,182.73$125.84$1,308.57$37,338.78
271Apr 2042$1,186.60$121.97$1,308.57$36,152.18
272May 2042$1,190.47$118.10$1,308.57$34,961.71
273Jun 2042$1,194.36$114.21$1,308.57$33,767.35
274Jul 2042$1,198.26$110.31$1,308.57$32,569.09
275Aug 2042$1,202.18$106.39$1,308.57$31,366.91
276Sep 2042$1,206.10$102.47$1,308.57$30,160.81
277Oct 2042$1,210.04$98.53$1,308.57$28,950.77
278Nov 2042$1,214.00$94.57$1,308.57$27,736.77
279Dec 2042$1,217.96$90.61$1,308.57$26,518.81
2042 Total$14,356.62$1,346.22$15,702.84
280Jan 2043$1,221.94$86.63$1,308.57$25,296.87
281Feb 2043$1,225.93$82.64$1,308.57$24,070.94
282Mar 2043$1,229.94$78.63$1,308.57$22,841.00
283Apr 2043$1,233.96$74.61$1,308.57$21,607.04
284May 2043$1,237.99$70.58$1,308.57$20,369.05
285Jun 2043$1,242.03$66.54$1,308.57$19,127.02
286Jul 2043$1,246.09$62.48$1,308.57$17,880.93
287Aug 2043$1,250.16$58.41$1,308.57$16,630.77
288Sep 2043$1,254.24$54.33$1,308.57$15,376.53
289Oct 2043$1,258.34$50.23$1,308.57$14,118.19
290Nov 2043$1,262.45$46.12$1,308.57$12,855.74
291Dec 2043$1,266.57$42.00$1,308.57$11,589.17
2043 Total$14,929.64$773.2$15,702.84
292Jan 2044$1,270.71$37.86$1,308.57$10,318.46
293Feb 2044$1,274.86$33.71$1,308.57$9,043.60
294Mar 2044$1,279.03$29.54$1,308.57$7,764.57
295Apr 2044$1,283.21$25.36$1,308.57$6,481.36
296May 2044$1,287.40$21.17$1,308.57$5,193.96
297Jun 2044$1,291.60$16.97$1,308.57$3,902.36
298Jul 2044$1,295.82$12.75$1,308.57$2,606.54
299Aug 2044$1,300.06$8.51$1,308.57$1,306.48
300Sep 2044$1,304.30$4.27$1,308.57$2.18
2044 Total$11,586.99$190.14$11,777.13
Compare your product with the big 4 banks, or add more products to compare
As seen on