FlexiChoice Investment Loan Fixed 1 Year (LVR 90%-95%) from Bank of us

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
4.38%
Fixed - 1 year
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,647
Number of Repayments
300
Total Interest Paid
$194,100
Total repayments
$494,100
DatePrincipleInterestPaymentBalance
2019 Total$0$0$0
1Jan 2020$552.13$1,095.00$1,647.13$299,447.87
2Feb 2020$554.15$1,092.98$1,647.13$298,893.72
3Mar 2020$556.17$1,090.96$1,647.13$298,337.55
4Apr 2020$558.20$1,088.93$1,647.13$297,779.35
5May 2020$560.24$1,086.89$1,647.13$297,219.11
6Jun 2020$562.28$1,084.85$1,647.13$296,656.83
7Jul 2020$564.33$1,082.80$1,647.13$296,092.50
8Aug 2020$566.39$1,080.74$1,647.13$295,526.11
9Sep 2020$568.46$1,078.67$1,647.13$294,957.65
10Oct 2020$570.53$1,076.60$1,647.13$294,387.12
11Nov 2020$572.62$1,074.51$1,647.13$293,814.50
12Dec 2020$574.71$1,072.42$1,647.13$293,239.79
2020 Total$6,760.21$13,005.35$19,765.56
13Jan 2021$576.80$1,070.33$1,647.13$292,662.99
14Feb 2021$578.91$1,068.22$1,647.13$292,084.08
15Mar 2021$581.02$1,066.11$1,647.13$291,503.06
16Apr 2021$583.14$1,063.99$1,647.13$290,919.92
17May 2021$585.27$1,061.86$1,647.13$290,334.65
18Jun 2021$587.41$1,059.72$1,647.13$289,747.24
19Jul 2021$589.55$1,057.58$1,647.13$289,157.69
20Aug 2021$591.70$1,055.43$1,647.13$288,565.99
21Sep 2021$593.86$1,053.27$1,647.13$287,972.13
22Oct 2021$596.03$1,051.10$1,647.13$287,376.10
23Nov 2021$598.21$1,048.92$1,647.13$286,777.89
24Dec 2021$600.39$1,046.74$1,647.13$286,177.50
2021 Total$7,062.29$12,703.27$19,765.56
25Jan 2022$602.58$1,044.55$1,647.13$285,574.92
26Feb 2022$604.78$1,042.35$1,647.13$284,970.14
27Mar 2022$606.99$1,040.14$1,647.13$284,363.15
28Apr 2022$609.20$1,037.93$1,647.13$283,753.95
29May 2022$611.43$1,035.70$1,647.13$283,142.52
30Jun 2022$613.66$1,033.47$1,647.13$282,528.86
31Jul 2022$615.90$1,031.23$1,647.13$281,912.96
32Aug 2022$618.15$1,028.98$1,647.13$281,294.81
33Sep 2022$620.40$1,026.73$1,647.13$280,674.41
34Oct 2022$622.67$1,024.46$1,647.13$280,051.74
35Nov 2022$624.94$1,022.19$1,647.13$279,426.80
36Dec 2022$627.22$1,019.91$1,647.13$278,799.58
2022 Total$7,377.92$12,387.64$19,765.56
37Jan 2023$629.51$1,017.62$1,647.13$278,170.07
38Feb 2023$631.81$1,015.32$1,647.13$277,538.26
39Mar 2023$634.12$1,013.01$1,647.13$276,904.14
40Apr 2023$636.43$1,010.70$1,647.13$276,267.71
41May 2023$638.75$1,008.38$1,647.13$275,628.96
42Jun 2023$641.08$1,006.05$1,647.13$274,987.88
43Jul 2023$643.42$1,003.71$1,647.13$274,344.46
44Aug 2023$645.77$1,001.36$1,647.13$273,698.69
45Sep 2023$648.13$999.00$1,647.13$273,050.56
46Oct 2023$650.50$996.63$1,647.13$272,400.06
47Nov 2023$652.87$994.26$1,647.13$271,747.19
48Dec 2023$655.25$991.88$1,647.13$271,091.94
2023 Total$7,707.64$12,057.92$19,765.56
49Jan 2024$657.64$989.49$1,647.13$270,434.30
50Feb 2024$660.04$987.09$1,647.13$269,774.26
51Mar 2024$662.45$984.68$1,647.13$269,111.81
52Apr 2024$664.87$982.26$1,647.13$268,446.94
53May 2024$667.30$979.83$1,647.13$267,779.64
54Jun 2024$669.73$977.40$1,647.13$267,109.91
55Jul 2024$672.18$974.95$1,647.13$266,437.73
56Aug 2024$674.63$972.50$1,647.13$265,763.10
57Sep 2024$677.09$970.04$1,647.13$265,086.01
58Oct 2024$679.57$967.56$1,647.13$264,406.44
59Nov 2024$682.05$965.08$1,647.13$263,724.39
60Dec 2024$684.54$962.59$1,647.13$263,039.85
2024 Total$8,052.09$11,713.47$19,765.56
61Jan 2025$687.03$960.10$1,647.13$262,352.82
62Feb 2025$689.54$957.59$1,647.13$261,663.28
63Mar 2025$692.06$955.07$1,647.13$260,971.22
64Apr 2025$694.59$952.54$1,647.13$260,276.63
65May 2025$697.12$950.01$1,647.13$259,579.51
66Jun 2025$699.66$947.47$1,647.13$258,879.85
67Jul 2025$702.22$944.91$1,647.13$258,177.63
68Aug 2025$704.78$942.35$1,647.13$257,472.85
69Sep 2025$707.35$939.78$1,647.13$256,765.50
70Oct 2025$709.94$937.19$1,647.13$256,055.56
71Nov 2025$712.53$934.60$1,647.13$255,343.03
72Dec 2025$715.13$932.00$1,647.13$254,627.90
2025 Total$8,411.95$11,353.61$19,765.56
73Jan 2026$717.74$929.39$1,647.13$253,910.16
74Feb 2026$720.36$926.77$1,647.13$253,189.80
75Mar 2026$722.99$924.14$1,647.13$252,466.81
76Apr 2026$725.63$921.50$1,647.13$251,741.18
77May 2026$728.27$918.86$1,647.13$251,012.91
78Jun 2026$730.93$916.20$1,647.13$250,281.98
79Jul 2026$733.60$913.53$1,647.13$249,548.38
80Aug 2026$736.28$910.85$1,647.13$248,812.10
81Sep 2026$738.97$908.16$1,647.13$248,073.13
82Oct 2026$741.66$905.47$1,647.13$247,331.47
83Nov 2026$744.37$902.76$1,647.13$246,587.10
84Dec 2026$747.09$900.04$1,647.13$245,840.01
2026 Total$8,787.89$10,977.67$19,765.56
85Jan 2027$749.81$897.32$1,647.13$245,090.20
86Feb 2027$752.55$894.58$1,647.13$244,337.65
87Mar 2027$755.30$891.83$1,647.13$243,582.35
88Apr 2027$758.05$889.08$1,647.13$242,824.30
89May 2027$760.82$886.31$1,647.13$242,063.48
90Jun 2027$763.60$883.53$1,647.13$241,299.88
91Jul 2027$766.39$880.74$1,647.13$240,533.49
92Aug 2027$769.18$877.95$1,647.13$239,764.31
93Sep 2027$771.99$875.14$1,647.13$238,992.32
94Oct 2027$774.81$872.32$1,647.13$238,217.51
95Nov 2027$777.64$869.49$1,647.13$237,439.87
96Dec 2027$780.47$866.66$1,647.13$236,659.40
2027 Total$9,180.61$10,584.95$19,765.56
97Jan 2028$783.32$863.81$1,647.13$235,876.08
98Feb 2028$786.18$860.95$1,647.13$235,089.90
99Mar 2028$789.05$858.08$1,647.13$234,300.85
100Apr 2028$791.93$855.20$1,647.13$233,508.92
101May 2028$794.82$852.31$1,647.13$232,714.10
102Jun 2028$797.72$849.41$1,647.13$231,916.38
103Jul 2028$800.64$846.49$1,647.13$231,115.74
104Aug 2028$803.56$843.57$1,647.13$230,312.18
105Sep 2028$806.49$840.64$1,647.13$229,505.69
106Oct 2028$809.43$837.70$1,647.13$228,696.26
107Nov 2028$812.39$834.74$1,647.13$227,883.87
108Dec 2028$815.35$831.78$1,647.13$227,068.52
2028 Total$9,590.88$10,174.68$19,765.56
109Jan 2029$818.33$828.80$1,647.13$226,250.19
110Feb 2029$821.32$825.81$1,647.13$225,428.87
111Mar 2029$824.31$822.82$1,647.13$224,604.56
112Apr 2029$827.32$819.81$1,647.13$223,777.24
113May 2029$830.34$816.79$1,647.13$222,946.90
114Jun 2029$833.37$813.76$1,647.13$222,113.53
115Jul 2029$836.42$810.71$1,647.13$221,277.11
116Aug 2029$839.47$807.66$1,647.13$220,437.64
117Sep 2029$842.53$804.60$1,647.13$219,595.11
118Oct 2029$845.61$801.52$1,647.13$218,749.50
119Nov 2029$848.69$798.44$1,647.13$217,900.81
120Dec 2029$851.79$795.34$1,647.13$217,049.02
2029 Total$10,019.5$9,746.06$19,765.56
121Jan 2030$854.90$792.23$1,647.13$216,194.12
122Feb 2030$858.02$789.11$1,647.13$215,336.10
123Mar 2030$861.15$785.98$1,647.13$214,474.95
124Apr 2030$864.30$782.83$1,647.13$213,610.65
125May 2030$867.45$779.68$1,647.13$212,743.20
126Jun 2030$870.62$776.51$1,647.13$211,872.58
127Jul 2030$873.80$773.33$1,647.13$210,998.78
128Aug 2030$876.98$770.15$1,647.13$210,121.80
129Sep 2030$880.19$766.94$1,647.13$209,241.61
130Oct 2030$883.40$763.73$1,647.13$208,358.21
131Nov 2030$886.62$760.51$1,647.13$207,471.59
132Dec 2030$889.86$757.27$1,647.13$206,581.73
2030 Total$10,467.29$9,298.27$19,765.56
133Jan 2031$893.11$754.02$1,647.13$205,688.62
134Feb 2031$896.37$750.76$1,647.13$204,792.25
135Mar 2031$899.64$747.49$1,647.13$203,892.61
136Apr 2031$902.92$744.21$1,647.13$202,989.69
137May 2031$906.22$740.91$1,647.13$202,083.47
138Jun 2031$909.53$737.60$1,647.13$201,173.94
139Jul 2031$912.85$734.28$1,647.13$200,261.09
140Aug 2031$916.18$730.95$1,647.13$199,344.91
141Sep 2031$919.52$727.61$1,647.13$198,425.39
142Oct 2031$922.88$724.25$1,647.13$197,502.51
143Nov 2031$926.25$720.88$1,647.13$196,576.26
144Dec 2031$929.63$717.50$1,647.13$195,646.63
2031 Total$10,935.1$8,830.46$19,765.56
145Jan 2032$933.02$714.11$1,647.13$194,713.61
146Feb 2032$936.43$710.70$1,647.13$193,777.18
147Mar 2032$939.84$707.29$1,647.13$192,837.34
148Apr 2032$943.27$703.86$1,647.13$191,894.07
149May 2032$946.72$700.41$1,647.13$190,947.35
150Jun 2032$950.17$696.96$1,647.13$189,997.18
151Jul 2032$953.64$693.49$1,647.13$189,043.54
152Aug 2032$957.12$690.01$1,647.13$188,086.42
153Sep 2032$960.61$686.52$1,647.13$187,125.81
154Oct 2032$964.12$683.01$1,647.13$186,161.69
155Nov 2032$967.64$679.49$1,647.13$185,194.05
156Dec 2032$971.17$675.96$1,647.13$184,222.88
2032 Total$11,423.75$8,341.81$19,765.56
157Jan 2033$974.72$672.41$1,647.13$183,248.16
158Feb 2033$978.27$668.86$1,647.13$182,269.89
159Mar 2033$981.84$665.29$1,647.13$181,288.05
160Apr 2033$985.43$661.70$1,647.13$180,302.62
161May 2033$989.03$658.10$1,647.13$179,313.59
162Jun 2033$992.64$654.49$1,647.13$178,320.95
163Jul 2033$996.26$650.87$1,647.13$177,324.69
164Aug 2033$999.89$647.24$1,647.13$176,324.80
165Sep 2033$1,003.54$643.59$1,647.13$175,321.26
166Oct 2033$1,007.21$639.92$1,647.13$174,314.05
167Nov 2033$1,010.88$636.25$1,647.13$173,303.17
168Dec 2033$1,014.57$632.56$1,647.13$172,288.60
2033 Total$11,934.28$7,831.28$19,765.56
169Jan 2034$1,018.28$628.85$1,647.13$171,270.32
170Feb 2034$1,021.99$625.14$1,647.13$170,248.33
171Mar 2034$1,025.72$621.41$1,647.13$169,222.61
172Apr 2034$1,029.47$617.66$1,647.13$168,193.14
173May 2034$1,033.23$613.90$1,647.13$167,159.91
174Jun 2034$1,037.00$610.13$1,647.13$166,122.91
175Jul 2034$1,040.78$606.35$1,647.13$165,082.13
176Aug 2034$1,044.58$602.55$1,647.13$164,037.55
177Sep 2034$1,048.39$598.74$1,647.13$162,989.16
178Oct 2034$1,052.22$594.91$1,647.13$161,936.94
179Nov 2034$1,056.06$591.07$1,647.13$160,880.88
180Dec 2034$1,059.91$587.22$1,647.13$159,820.97
2034 Total$12,467.63$7,297.93$19,765.56
181Jan 2035$1,063.78$583.35$1,647.13$158,757.19
182Feb 2035$1,067.67$579.46$1,647.13$157,689.52
183Mar 2035$1,071.56$575.57$1,647.13$156,617.96
184Apr 2035$1,075.47$571.66$1,647.13$155,542.49
185May 2035$1,079.40$567.73$1,647.13$154,463.09
186Jun 2035$1,083.34$563.79$1,647.13$153,379.75
187Jul 2035$1,087.29$559.84$1,647.13$152,292.46
188Aug 2035$1,091.26$555.87$1,647.13$151,201.20
189Sep 2035$1,095.25$551.88$1,647.13$150,105.95
190Oct 2035$1,099.24$547.89$1,647.13$149,006.71
191Nov 2035$1,103.26$543.87$1,647.13$147,903.45
192Dec 2035$1,107.28$539.85$1,647.13$146,796.17
2035 Total$13,024.8$6,740.76$19,765.56
193Jan 2036$1,111.32$535.81$1,647.13$145,684.85
194Feb 2036$1,115.38$531.75$1,647.13$144,569.47
195Mar 2036$1,119.45$527.68$1,647.13$143,450.02
196Apr 2036$1,123.54$523.59$1,647.13$142,326.48
197May 2036$1,127.64$519.49$1,647.13$141,198.84
198Jun 2036$1,131.75$515.38$1,647.13$140,067.09
199Jul 2036$1,135.89$511.24$1,647.13$138,931.20
200Aug 2036$1,140.03$507.10$1,647.13$137,791.17
201Sep 2036$1,144.19$502.94$1,647.13$136,646.98
202Oct 2036$1,148.37$498.76$1,647.13$135,498.61
203Nov 2036$1,152.56$494.57$1,647.13$134,346.05
204Dec 2036$1,156.77$490.36$1,647.13$133,189.28
2036 Total$13,606.89$6,158.67$19,765.56
205Jan 2037$1,160.99$486.14$1,647.13$132,028.29
206Feb 2037$1,165.23$481.90$1,647.13$130,863.06
207Mar 2037$1,169.48$477.65$1,647.13$129,693.58
208Apr 2037$1,173.75$473.38$1,647.13$128,519.83
209May 2037$1,178.03$469.10$1,647.13$127,341.80
210Jun 2037$1,182.33$464.80$1,647.13$126,159.47
211Jul 2037$1,186.65$460.48$1,647.13$124,972.82
212Aug 2037$1,190.98$456.15$1,647.13$123,781.84
213Sep 2037$1,195.33$451.80$1,647.13$122,586.51
214Oct 2037$1,199.69$447.44$1,647.13$121,386.82
215Nov 2037$1,204.07$443.06$1,647.13$120,182.75
216Dec 2037$1,208.46$438.67$1,647.13$118,974.29
2037 Total$14,214.99$5,550.57$19,765.56
217Jan 2038$1,212.87$434.26$1,647.13$117,761.42
218Feb 2038$1,217.30$429.83$1,647.13$116,544.12
219Mar 2038$1,221.74$425.39$1,647.13$115,322.38
220Apr 2038$1,226.20$420.93$1,647.13$114,096.18
221May 2038$1,230.68$416.45$1,647.13$112,865.50
222Jun 2038$1,235.17$411.96$1,647.13$111,630.33
223Jul 2038$1,239.68$407.45$1,647.13$110,390.65
224Aug 2038$1,244.20$402.93$1,647.13$109,146.45
225Sep 2038$1,248.75$398.38$1,647.13$107,897.70
226Oct 2038$1,253.30$393.83$1,647.13$106,644.40
227Nov 2038$1,257.88$389.25$1,647.13$105,386.52
228Dec 2038$1,262.47$384.66$1,647.13$104,124.05
2038 Total$14,850.24$4,915.32$19,765.56
229Jan 2039$1,267.08$380.05$1,647.13$102,856.97
230Feb 2039$1,271.70$375.43$1,647.13$101,585.27
231Mar 2039$1,276.34$370.79$1,647.13$100,308.93
232Apr 2039$1,281.00$366.13$1,647.13$99,027.93
233May 2039$1,285.68$361.45$1,647.13$97,742.25
234Jun 2039$1,290.37$356.76$1,647.13$96,451.88
235Jul 2039$1,295.08$352.05$1,647.13$95,156.80
236Aug 2039$1,299.81$347.32$1,647.13$93,856.99
237Sep 2039$1,304.55$342.58$1,647.13$92,552.44
238Oct 2039$1,309.31$337.82$1,647.13$91,243.13
239Nov 2039$1,314.09$333.04$1,647.13$89,929.04
240Dec 2039$1,318.89$328.24$1,647.13$88,610.15
2039 Total$15,513.9$4,251.66$19,765.56
241Jan 2040$1,323.70$323.43$1,647.13$87,286.45
242Feb 2040$1,328.53$318.60$1,647.13$85,957.92
243Mar 2040$1,333.38$313.75$1,647.13$84,624.54
244Apr 2040$1,338.25$308.88$1,647.13$83,286.29
245May 2040$1,343.14$303.99$1,647.13$81,943.15
246Jun 2040$1,348.04$299.09$1,647.13$80,595.11
247Jul 2040$1,352.96$294.17$1,647.13$79,242.15
248Aug 2040$1,357.90$289.23$1,647.13$77,884.25
249Sep 2040$1,362.85$284.28$1,647.13$76,521.40
250Oct 2040$1,367.83$279.30$1,647.13$75,153.57
251Nov 2040$1,372.82$274.31$1,647.13$73,780.75
252Dec 2040$1,377.83$269.30$1,647.13$72,402.92
2040 Total$16,207.23$3,558.33$19,765.56
253Jan 2041$1,382.86$264.27$1,647.13$71,020.06
254Feb 2041$1,387.91$259.22$1,647.13$69,632.15
255Mar 2041$1,392.97$254.16$1,647.13$68,239.18
256Apr 2041$1,398.06$249.07$1,647.13$66,841.12
257May 2041$1,403.16$243.97$1,647.13$65,437.96
258Jun 2041$1,408.28$238.85$1,647.13$64,029.68
259Jul 2041$1,413.42$233.71$1,647.13$62,616.26
260Aug 2041$1,418.58$228.55$1,647.13$61,197.68
261Sep 2041$1,423.76$223.37$1,647.13$59,773.92
262Oct 2041$1,428.96$218.17$1,647.13$58,344.96
263Nov 2041$1,434.17$212.96$1,647.13$56,910.79
264Dec 2041$1,439.41$207.72$1,647.13$55,471.38
2041 Total$16,931.54$2,834.02$19,765.56
265Jan 2042$1,444.66$202.47$1,647.13$54,026.72
266Feb 2042$1,449.93$197.20$1,647.13$52,576.79
267Mar 2042$1,455.22$191.91$1,647.13$51,121.57
268Apr 2042$1,460.54$186.59$1,647.13$49,661.03
269May 2042$1,465.87$181.26$1,647.13$48,195.16
270Jun 2042$1,471.22$175.91$1,647.13$46,723.94
271Jul 2042$1,476.59$170.54$1,647.13$45,247.35
272Aug 2042$1,481.98$165.15$1,647.13$43,765.37
273Sep 2042$1,487.39$159.74$1,647.13$42,277.98
274Oct 2042$1,492.82$154.31$1,647.13$40,785.16
275Nov 2042$1,498.26$148.87$1,647.13$39,286.90
276Dec 2042$1,503.73$143.40$1,647.13$37,783.17
2042 Total$17,688.21$2,077.35$19,765.56
277Jan 2043$1,509.22$137.91$1,647.13$36,273.95
278Feb 2043$1,514.73$132.40$1,647.13$34,759.22
279Mar 2043$1,520.26$126.87$1,647.13$33,238.96
280Apr 2043$1,525.81$121.32$1,647.13$31,713.15
281May 2043$1,531.38$115.75$1,647.13$30,181.77
282Jun 2043$1,536.97$110.16$1,647.13$28,644.80
283Jul 2043$1,542.58$104.55$1,647.13$27,102.22
284Aug 2043$1,548.21$98.92$1,647.13$25,554.01
285Sep 2043$1,553.86$93.27$1,647.13$24,000.15
286Oct 2043$1,559.53$87.60$1,647.13$22,440.62
287Nov 2043$1,565.22$81.91$1,647.13$20,875.40
288Dec 2043$1,570.93$76.20$1,647.13$19,304.47
2043 Total$18,478.7$1,286.86$19,765.56
289Jan 2044$1,576.67$70.46$1,647.13$17,727.80
290Feb 2044$1,582.42$64.71$1,647.13$16,145.38
291Mar 2044$1,588.20$58.93$1,647.13$14,557.18
292Apr 2044$1,594.00$53.13$1,647.13$12,963.18
293May 2044$1,599.81$47.32$1,647.13$11,363.37
294Jun 2044$1,605.65$41.48$1,647.13$9,757.72
295Jul 2044$1,611.51$35.62$1,647.13$8,146.21
296Aug 2044$1,617.40$29.73$1,647.13$6,528.81
297Sep 2044$1,623.30$23.83$1,647.13$4,905.51
298Oct 2044$1,629.22$17.91$1,647.13$3,276.29
299Nov 2044$1,635.17$11.96$1,647.13$1,641.12
300Dec 2044$1,641.12$5.99$1,647.11$0.00
2044 Total$19,304.47$461.07$19,765.54
Compare your product with the big 4 banks, or add more products to compare
As seen on