Expect More Investment Loan Package (Principal and Interest) from Bank of Sydney

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
3.80%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,292
Number of Repayments
300
Total Interest Paid
$137,600
Total repayments
$387,600
DatePrincipleInterestPaymentBalance
1Oct 2019$500.47$791.67$1,292.14$249,499.53
2Nov 2019$502.06$790.08$1,292.14$248,997.47
3Dec 2019$503.65$788.49$1,292.14$248,493.82
2019 Total$1,506.18$2,370.24$3,876.42
4Jan 2020$505.24$786.90$1,292.14$247,988.58
5Feb 2020$506.84$785.30$1,292.14$247,481.74
6Mar 2020$508.45$783.69$1,292.14$246,973.29
7Apr 2020$510.06$782.08$1,292.14$246,463.23
8May 2020$511.67$780.47$1,292.14$245,951.56
9Jun 2020$513.29$778.85$1,292.14$245,438.27
10Jul 2020$514.92$777.22$1,292.14$244,923.35
11Aug 2020$516.55$775.59$1,292.14$244,406.80
12Sep 2020$518.19$773.95$1,292.14$243,888.61
13Oct 2020$519.83$772.31$1,292.14$243,368.78
14Nov 2020$521.47$770.67$1,292.14$242,847.31
15Dec 2020$523.12$769.02$1,292.14$242,324.19
2020 Total$6,169.63$9,336.05$15,505.68
16Jan 2021$524.78$767.36$1,292.14$241,799.41
17Feb 2021$526.44$765.70$1,292.14$241,272.97
18Mar 2021$528.11$764.03$1,292.14$240,744.86
19Apr 2021$529.78$762.36$1,292.14$240,215.08
20May 2021$531.46$760.68$1,292.14$239,683.62
21Jun 2021$533.14$759.00$1,292.14$239,150.48
22Jul 2021$534.83$757.31$1,292.14$238,615.65
23Aug 2021$536.52$755.62$1,292.14$238,079.13
24Sep 2021$538.22$753.92$1,292.14$237,540.91
25Oct 2021$539.93$752.21$1,292.14$237,000.98
26Nov 2021$541.64$750.50$1,292.14$236,459.34
27Dec 2021$543.35$748.79$1,292.14$235,915.99
2021 Total$6,408.2$9,097.48$15,505.68
28Jan 2022$545.07$747.07$1,292.14$235,370.92
29Feb 2022$546.80$745.34$1,292.14$234,824.12
30Mar 2022$548.53$743.61$1,292.14$234,275.59
31Apr 2022$550.27$741.87$1,292.14$233,725.32
32May 2022$552.01$740.13$1,292.14$233,173.31
33Jun 2022$553.76$738.38$1,292.14$232,619.55
34Jul 2022$555.51$736.63$1,292.14$232,064.04
35Aug 2022$557.27$734.87$1,292.14$231,506.77
36Sep 2022$559.04$733.10$1,292.14$230,947.73
37Oct 2022$560.81$731.33$1,292.14$230,386.92
38Nov 2022$562.58$729.56$1,292.14$229,824.34
39Dec 2022$564.36$727.78$1,292.14$229,259.98
2022 Total$6,656.01$8,849.67$15,505.68
40Jan 2023$566.15$725.99$1,292.14$228,693.83
41Feb 2023$567.94$724.20$1,292.14$228,125.89
42Mar 2023$569.74$722.40$1,292.14$227,556.15
43Apr 2023$571.55$720.59$1,292.14$226,984.60
44May 2023$573.36$718.78$1,292.14$226,411.24
45Jun 2023$575.17$716.97$1,292.14$225,836.07
46Jul 2023$576.99$715.15$1,292.14$225,259.08
47Aug 2023$578.82$713.32$1,292.14$224,680.26
48Sep 2023$580.65$711.49$1,292.14$224,099.61
49Oct 2023$582.49$709.65$1,292.14$223,517.12
50Nov 2023$584.34$707.80$1,292.14$222,932.78
51Dec 2023$586.19$705.95$1,292.14$222,346.59
2023 Total$6,913.39$8,592.29$15,505.68
52Jan 2024$588.04$704.10$1,292.14$221,758.55
53Feb 2024$589.90$702.24$1,292.14$221,168.65
54Mar 2024$591.77$700.37$1,292.14$220,576.88
55Apr 2024$593.65$698.49$1,292.14$219,983.23
56May 2024$595.53$696.61$1,292.14$219,387.70
57Jun 2024$597.41$694.73$1,292.14$218,790.29
58Jul 2024$599.30$692.84$1,292.14$218,190.99
59Aug 2024$601.20$690.94$1,292.14$217,589.79
60Sep 2024$603.11$689.03$1,292.14$216,986.68
61Oct 2024$605.02$687.12$1,292.14$216,381.66
62Nov 2024$606.93$685.21$1,292.14$215,774.73
63Dec 2024$608.85$683.29$1,292.14$215,165.88
2024 Total$7,180.71$8,324.97$15,505.68
64Jan 2025$610.78$681.36$1,292.14$214,555.10
65Feb 2025$612.72$679.42$1,292.14$213,942.38
66Mar 2025$614.66$677.48$1,292.14$213,327.72
67Apr 2025$616.60$675.54$1,292.14$212,711.12
68May 2025$618.55$673.59$1,292.14$212,092.57
69Jun 2025$620.51$671.63$1,292.14$211,472.06
70Jul 2025$622.48$669.66$1,292.14$210,849.58
71Aug 2025$624.45$667.69$1,292.14$210,225.13
72Sep 2025$626.43$665.71$1,292.14$209,598.70
73Oct 2025$628.41$663.73$1,292.14$208,970.29
74Nov 2025$630.40$661.74$1,292.14$208,339.89
75Dec 2025$632.40$659.74$1,292.14$207,707.49
2025 Total$7,458.39$8,047.29$15,505.68
76Jan 2026$634.40$657.74$1,292.14$207,073.09
77Feb 2026$636.41$655.73$1,292.14$206,436.68
78Mar 2026$638.42$653.72$1,292.14$205,798.26
79Apr 2026$640.45$651.69$1,292.14$205,157.81
80May 2026$642.47$649.67$1,292.14$204,515.34
81Jun 2026$644.51$647.63$1,292.14$203,870.83
82Jul 2026$646.55$645.59$1,292.14$203,224.28
83Aug 2026$648.60$643.54$1,292.14$202,575.68
84Sep 2026$650.65$641.49$1,292.14$201,925.03
85Oct 2026$652.71$639.43$1,292.14$201,272.32
86Nov 2026$654.78$637.36$1,292.14$200,617.54
87Dec 2026$656.85$635.29$1,292.14$199,960.69
2026 Total$7,746.8$7,758.88$15,505.68
88Jan 2027$658.93$633.21$1,292.14$199,301.76
89Feb 2027$661.02$631.12$1,292.14$198,640.74
90Mar 2027$663.11$629.03$1,292.14$197,977.63
91Apr 2027$665.21$626.93$1,292.14$197,312.42
92May 2027$667.32$624.82$1,292.14$196,645.10
93Jun 2027$669.43$622.71$1,292.14$195,975.67
94Jul 2027$671.55$620.59$1,292.14$195,304.12
95Aug 2027$673.68$618.46$1,292.14$194,630.44
96Sep 2027$675.81$616.33$1,292.14$193,954.63
97Oct 2027$677.95$614.19$1,292.14$193,276.68
98Nov 2027$680.10$612.04$1,292.14$192,596.58
99Dec 2027$682.25$609.89$1,292.14$191,914.33
2027 Total$8,046.36$7,459.32$15,505.68
100Jan 2028$684.41$607.73$1,292.14$191,229.92
101Feb 2028$686.58$605.56$1,292.14$190,543.34
102Mar 2028$688.75$603.39$1,292.14$189,854.59
103Apr 2028$690.93$601.21$1,292.14$189,163.66
104May 2028$693.12$599.02$1,292.14$188,470.54
105Jun 2028$695.32$596.82$1,292.14$187,775.22
106Jul 2028$697.52$594.62$1,292.14$187,077.70
107Aug 2028$699.73$592.41$1,292.14$186,377.97
108Sep 2028$701.94$590.20$1,292.14$185,676.03
109Oct 2028$704.17$587.97$1,292.14$184,971.86
110Nov 2028$706.40$585.74$1,292.14$184,265.46
111Dec 2028$708.63$583.51$1,292.14$183,556.83
2028 Total$8,357.5$7,148.18$15,505.68
112Jan 2029$710.88$581.26$1,292.14$182,845.95
113Feb 2029$713.13$579.01$1,292.14$182,132.82
114Mar 2029$715.39$576.75$1,292.14$181,417.43
115Apr 2029$717.65$574.49$1,292.14$180,699.78
116May 2029$719.92$572.22$1,292.14$179,979.86
117Jun 2029$722.20$569.94$1,292.14$179,257.66
118Jul 2029$724.49$567.65$1,292.14$178,533.17
119Aug 2029$726.78$565.36$1,292.14$177,806.39
120Sep 2029$729.09$563.05$1,292.14$177,077.30
121Oct 2029$731.40$560.74$1,292.14$176,345.90
122Nov 2029$733.71$558.43$1,292.14$175,612.19
123Dec 2029$736.03$556.11$1,292.14$174,876.16
2029 Total$8,680.67$6,825.01$15,505.68
124Jan 2030$738.37$553.77$1,292.14$174,137.79
125Feb 2030$740.70$551.44$1,292.14$173,397.09
126Mar 2030$743.05$549.09$1,292.14$172,654.04
127Apr 2030$745.40$546.74$1,292.14$171,908.64
128May 2030$747.76$544.38$1,292.14$171,160.88
129Jun 2030$750.13$542.01$1,292.14$170,410.75
130Jul 2030$752.51$539.63$1,292.14$169,658.24
131Aug 2030$754.89$537.25$1,292.14$168,903.35
132Sep 2030$757.28$534.86$1,292.14$168,146.07
133Oct 2030$759.68$532.46$1,292.14$167,386.39
134Nov 2030$762.08$530.06$1,292.14$166,624.31
135Dec 2030$764.50$527.64$1,292.14$165,859.81
2030 Total$9,016.35$6,489.33$15,505.68
136Jan 2031$766.92$525.22$1,292.14$165,092.89
137Feb 2031$769.35$522.79$1,292.14$164,323.54
138Mar 2031$771.78$520.36$1,292.14$163,551.76
139Apr 2031$774.23$517.91$1,292.14$162,777.53
140May 2031$776.68$515.46$1,292.14$162,000.85
141Jun 2031$779.14$513.00$1,292.14$161,221.71
142Jul 2031$781.60$510.54$1,292.14$160,440.11
143Aug 2031$784.08$508.06$1,292.14$159,656.03
144Sep 2031$786.56$505.58$1,292.14$158,869.47
145Oct 2031$789.05$503.09$1,292.14$158,080.42
146Nov 2031$791.55$500.59$1,292.14$157,288.87
147Dec 2031$794.06$498.08$1,292.14$156,494.81
2031 Total$9,365$6,140.68$15,505.68
148Jan 2032$796.57$495.57$1,292.14$155,698.24
149Feb 2032$799.10$493.04$1,292.14$154,899.14
150Mar 2032$801.63$490.51$1,292.14$154,097.51
151Apr 2032$804.16$487.98$1,292.14$153,293.35
152May 2032$806.71$485.43$1,292.14$152,486.64
153Jun 2032$809.27$482.87$1,292.14$151,677.37
154Jul 2032$811.83$480.31$1,292.14$150,865.54
155Aug 2032$814.40$477.74$1,292.14$150,051.14
156Sep 2032$816.98$475.16$1,292.14$149,234.16
157Oct 2032$819.57$472.57$1,292.14$148,414.59
158Nov 2032$822.16$469.98$1,292.14$147,592.43
159Dec 2032$824.76$467.38$1,292.14$146,767.67
2032 Total$9,727.14$5,778.54$15,505.68
160Jan 2033$827.38$464.76$1,292.14$145,940.29
161Feb 2033$830.00$462.14$1,292.14$145,110.29
162Mar 2033$832.62$459.52$1,292.14$144,277.67
163Apr 2033$835.26$456.88$1,292.14$143,442.41
164May 2033$837.91$454.23$1,292.14$142,604.50
165Jun 2033$840.56$451.58$1,292.14$141,763.94
166Jul 2033$843.22$448.92$1,292.14$140,920.72
167Aug 2033$845.89$446.25$1,292.14$140,074.83
168Sep 2033$848.57$443.57$1,292.14$139,226.26
169Oct 2033$851.26$440.88$1,292.14$138,375.00
170Nov 2033$853.95$438.19$1,292.14$137,521.05
171Dec 2033$856.66$435.48$1,292.14$136,664.39
2033 Total$10,103.28$5,402.4$15,505.68
172Jan 2034$859.37$432.77$1,292.14$135,805.02
173Feb 2034$862.09$430.05$1,292.14$134,942.93
174Mar 2034$864.82$427.32$1,292.14$134,078.11
175Apr 2034$867.56$424.58$1,292.14$133,210.55
176May 2034$870.31$421.83$1,292.14$132,340.24
177Jun 2034$873.06$419.08$1,292.14$131,467.18
178Jul 2034$875.83$416.31$1,292.14$130,591.35
179Aug 2034$878.60$413.54$1,292.14$129,712.75
180Sep 2034$881.38$410.76$1,292.14$128,831.37
181Oct 2034$884.17$407.97$1,292.14$127,947.20
182Nov 2034$886.97$405.17$1,292.14$127,060.23
183Dec 2034$889.78$402.36$1,292.14$126,170.45
2034 Total$10,493.94$5,011.74$15,505.68
184Jan 2035$892.60$399.54$1,292.14$125,277.85
185Feb 2035$895.43$396.71$1,292.14$124,382.42
186Mar 2035$898.26$393.88$1,292.14$123,484.16
187Apr 2035$901.11$391.03$1,292.14$122,583.05
188May 2035$903.96$388.18$1,292.14$121,679.09
189Jun 2035$906.82$385.32$1,292.14$120,772.27
190Jul 2035$909.69$382.45$1,292.14$119,862.58
191Aug 2035$912.58$379.56$1,292.14$118,950.00
192Sep 2035$915.47$376.68$1,292.15$118,034.53
193Oct 2035$918.36$373.78$1,292.14$117,116.17
194Nov 2035$921.27$370.87$1,292.14$116,194.90
195Dec 2035$924.19$367.95$1,292.14$115,270.71
2035 Total$10,899.74$4,605.95$15,505.69
196Jan 2036$927.12$365.02$1,292.14$114,343.59
197Feb 2036$930.05$362.09$1,292.14$113,413.54
198Mar 2036$933.00$359.14$1,292.14$112,480.54
199Apr 2036$935.95$356.19$1,292.14$111,544.59
200May 2036$938.92$353.22$1,292.14$110,605.67
201Jun 2036$941.89$350.25$1,292.14$109,663.78
202Jul 2036$944.87$347.27$1,292.14$108,718.91
203Aug 2036$947.86$344.28$1,292.14$107,771.05
204Sep 2036$950.87$341.27$1,292.14$106,820.18
205Oct 2036$953.88$338.26$1,292.14$105,866.30
206Nov 2036$956.90$335.24$1,292.14$104,909.40
207Dec 2036$959.93$332.21$1,292.14$103,949.47
2036 Total$11,321.24$4,184.44$15,505.68
208Jan 2037$962.97$329.17$1,292.14$102,986.50
209Feb 2037$966.02$326.12$1,292.14$102,020.48
210Mar 2037$969.08$323.06$1,292.14$101,051.40
211Apr 2037$972.14$320.00$1,292.14$100,079.26
212May 2037$975.22$316.92$1,292.14$99,104.04
213Jun 2037$978.31$313.83$1,292.14$98,125.73
214Jul 2037$981.41$310.73$1,292.14$97,144.32
215Aug 2037$984.52$307.62$1,292.14$96,159.80
216Sep 2037$987.63$304.51$1,292.14$95,172.17
217Oct 2037$990.76$301.38$1,292.14$94,181.41
218Nov 2037$993.90$298.24$1,292.14$93,187.51
219Dec 2037$997.05$295.09$1,292.14$92,190.46
2037 Total$11,759.01$3,746.67$15,505.68
220Jan 2038$1,000.20$291.94$1,292.14$91,190.26
221Feb 2038$1,003.37$288.77$1,292.14$90,186.89
222Mar 2038$1,006.55$285.59$1,292.14$89,180.34
223Apr 2038$1,009.74$282.40$1,292.14$88,170.60
224May 2038$1,012.93$279.21$1,292.14$87,157.67
225Jun 2038$1,016.14$276.00$1,292.14$86,141.53
226Jul 2038$1,019.36$272.78$1,292.14$85,122.17
227Aug 2038$1,022.59$269.55$1,292.14$84,099.58
228Sep 2038$1,025.82$266.32$1,292.14$83,073.76
229Oct 2038$1,029.07$263.07$1,292.14$82,044.69
230Nov 2038$1,032.33$259.81$1,292.14$81,012.36
231Dec 2038$1,035.60$256.54$1,292.14$79,976.76
2038 Total$12,213.7$3,291.98$15,505.68
232Jan 2039$1,038.88$253.26$1,292.14$78,937.88
233Feb 2039$1,042.17$249.97$1,292.14$77,895.71
234Mar 2039$1,045.47$246.67$1,292.14$76,850.24
235Apr 2039$1,048.78$243.36$1,292.14$75,801.46
236May 2039$1,052.10$240.04$1,292.14$74,749.36
237Jun 2039$1,055.43$236.71$1,292.14$73,693.93
238Jul 2039$1,058.78$233.36$1,292.14$72,635.15
239Aug 2039$1,062.13$230.01$1,292.14$71,573.02
240Sep 2039$1,065.49$226.65$1,292.14$70,507.53
241Oct 2039$1,068.87$223.27$1,292.14$69,438.66
242Nov 2039$1,072.25$219.89$1,292.14$68,366.41
243Dec 2039$1,075.65$216.49$1,292.14$67,290.76
2039 Total$12,686$2,819.68$15,505.68
244Jan 2040$1,079.05$213.09$1,292.14$66,211.71
245Feb 2040$1,082.47$209.67$1,292.14$65,129.24
246Mar 2040$1,085.90$206.24$1,292.14$64,043.34
247Apr 2040$1,089.34$202.80$1,292.14$62,954.00
248May 2040$1,092.79$199.35$1,292.14$61,861.21
249Jun 2040$1,096.25$195.89$1,292.14$60,764.96
250Jul 2040$1,099.72$192.42$1,292.14$59,665.24
251Aug 2040$1,103.20$188.94$1,292.14$58,562.04
252Sep 2040$1,106.69$185.45$1,292.14$57,455.35
253Oct 2040$1,110.20$181.94$1,292.14$56,345.15
254Nov 2040$1,113.71$178.43$1,292.14$55,231.44
255Dec 2040$1,117.24$174.90$1,292.14$54,114.20
2040 Total$13,176.56$2,329.12$15,505.68
256Jan 2041$1,120.78$171.36$1,292.14$52,993.42
257Feb 2041$1,124.33$167.81$1,292.14$51,869.09
258Mar 2041$1,127.89$164.25$1,292.14$50,741.20
259Apr 2041$1,131.46$160.68$1,292.14$49,609.74
260May 2041$1,135.04$157.10$1,292.14$48,474.70
261Jun 2041$1,138.64$153.50$1,292.14$47,336.06
262Jul 2041$1,142.24$149.90$1,292.14$46,193.82
263Aug 2041$1,145.86$146.28$1,292.14$45,047.96
264Sep 2041$1,149.49$142.65$1,292.14$43,898.47
265Oct 2041$1,153.13$139.01$1,292.14$42,745.34
266Nov 2041$1,156.78$135.36$1,292.14$41,588.56
267Dec 2041$1,160.44$131.70$1,292.14$40,428.12
2041 Total$13,686.08$1,819.6$15,505.68
268Jan 2042$1,164.12$128.02$1,292.14$39,264.00
269Feb 2042$1,167.80$124.34$1,292.14$38,096.20
270Mar 2042$1,171.50$120.64$1,292.14$36,924.70
271Apr 2042$1,175.21$116.93$1,292.14$35,749.49
272May 2042$1,178.93$113.21$1,292.14$34,570.56
273Jun 2042$1,182.67$109.47$1,292.14$33,387.89
274Jul 2042$1,186.41$105.73$1,292.14$32,201.48
275Aug 2042$1,190.17$101.97$1,292.14$31,011.31
276Sep 2042$1,193.94$98.20$1,292.14$29,817.37
277Oct 2042$1,197.72$94.42$1,292.14$28,619.65
278Nov 2042$1,201.51$90.63$1,292.14$27,418.14
279Dec 2042$1,205.32$86.82$1,292.14$26,212.82
2042 Total$14,215.3$1,290.38$15,505.68
280Jan 2043$1,209.13$83.01$1,292.14$25,003.69
281Feb 2043$1,212.96$79.18$1,292.14$23,790.73
282Mar 2043$1,216.80$75.34$1,292.14$22,573.93
283Apr 2043$1,220.66$71.48$1,292.14$21,353.27
284May 2043$1,224.52$67.62$1,292.14$20,128.75
285Jun 2043$1,228.40$63.74$1,292.14$18,900.35
286Jul 2043$1,232.29$59.85$1,292.14$17,668.06
287Aug 2043$1,236.19$55.95$1,292.14$16,431.87
288Sep 2043$1,240.11$52.03$1,292.14$15,191.76
289Oct 2043$1,244.03$48.11$1,292.14$13,947.73
290Nov 2043$1,247.97$44.17$1,292.14$12,699.76
291Dec 2043$1,251.92$40.22$1,292.14$11,447.84
2043 Total$14,764.98$740.7$15,505.68
292Jan 2044$1,255.89$36.25$1,292.14$10,191.95
293Feb 2044$1,259.87$32.27$1,292.14$8,932.08
294Mar 2044$1,263.86$28.28$1,292.14$7,668.22
295Apr 2044$1,267.86$24.28$1,292.14$6,400.36
296May 2044$1,271.87$20.27$1,292.14$5,128.49
297Jun 2044$1,275.90$16.24$1,292.14$3,852.59
298Jul 2044$1,279.94$12.20$1,292.14$2,572.65
299Aug 2044$1,283.99$8.15$1,292.14$1,288.66
300Sep 2044$1,288.06$4.08$1,292.14$0.60
2044 Total$11,447.24$182.02$11,629.26
Compare your product with the big 4 banks, or add more products to compare
As seen on