Special FlexiDiscount Home Loan Fixed 2 Years (LVR 80%-90%) from Bank of us

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
3.18%
Fixed - 2 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,209
Number of Repayments
300
Total Interest Paid
$112,700
Total repayments
$362,700
DatePrincipleInterestPaymentBalance
1Dec 2019$546.57$662.50$1,209.07$249,453.43
2019 Total$546.57$662.5$1,209.07
2Jan 2020$548.02$661.05$1,209.07$248,905.41
3Feb 2020$549.47$659.60$1,209.07$248,355.94
4Mar 2020$550.93$658.14$1,209.07$247,805.01
5Apr 2020$552.39$656.68$1,209.07$247,252.62
6May 2020$553.85$655.22$1,209.07$246,698.77
7Jun 2020$555.32$653.75$1,209.07$246,143.45
8Jul 2020$556.79$652.28$1,209.07$245,586.66
9Aug 2020$558.27$650.80$1,209.07$245,028.39
10Sep 2020$559.74$649.33$1,209.07$244,468.65
11Oct 2020$561.23$647.84$1,209.07$243,907.42
12Nov 2020$562.72$646.35$1,209.07$243,344.70
13Dec 2020$564.21$644.86$1,209.07$242,780.49
2020 Total$6,672.94$7,835.9$14,508.84
14Jan 2021$565.70$643.37$1,209.07$242,214.79
15Feb 2021$567.20$641.87$1,209.07$241,647.59
16Mar 2021$568.70$640.37$1,209.07$241,078.89
17Apr 2021$570.21$638.86$1,209.07$240,508.68
18May 2021$571.72$637.35$1,209.07$239,936.96
19Jun 2021$573.24$635.83$1,209.07$239,363.72
20Jul 2021$574.76$634.31$1,209.07$238,788.96
21Aug 2021$576.28$632.79$1,209.07$238,212.68
22Sep 2021$577.81$631.26$1,209.07$237,634.87
23Oct 2021$579.34$629.73$1,209.07$237,055.53
24Nov 2021$580.87$628.20$1,209.07$236,474.66
25Dec 2021$582.41$626.66$1,209.07$235,892.25
2021 Total$6,888.24$7,620.6$14,508.84
26Jan 2022$583.96$625.11$1,209.07$235,308.29
27Feb 2022$585.50$623.57$1,209.07$234,722.79
28Mar 2022$587.05$622.02$1,209.07$234,135.74
29Apr 2022$588.61$620.46$1,209.07$233,547.13
30May 2022$590.17$618.90$1,209.07$232,956.96
31Jun 2022$591.73$617.34$1,209.07$232,365.23
32Jul 2022$593.30$615.77$1,209.07$231,771.93
33Aug 2022$594.87$614.20$1,209.07$231,177.06
34Sep 2022$596.45$612.62$1,209.07$230,580.61
35Oct 2022$598.03$611.04$1,209.07$229,982.58
36Nov 2022$599.62$609.45$1,209.07$229,382.96
37Dec 2022$601.21$607.86$1,209.07$228,781.75
2022 Total$7,110.5$7,398.34$14,508.84
38Jan 2023$602.80$606.27$1,209.07$228,178.95
39Feb 2023$604.40$604.67$1,209.07$227,574.55
40Mar 2023$606.00$603.07$1,209.07$226,968.55
41Apr 2023$607.60$601.47$1,209.07$226,360.95
42May 2023$609.21$599.86$1,209.07$225,751.74
43Jun 2023$610.83$598.24$1,209.07$225,140.91
44Jul 2023$612.45$596.62$1,209.07$224,528.46
45Aug 2023$614.07$595.00$1,209.07$223,914.39
46Sep 2023$615.70$593.37$1,209.07$223,298.69
47Oct 2023$617.33$591.74$1,209.07$222,681.36
48Nov 2023$618.96$590.11$1,209.07$222,062.40
49Dec 2023$620.60$588.47$1,209.07$221,441.80
2023 Total$7,339.95$7,168.89$14,508.84
50Jan 2024$622.25$586.82$1,209.07$220,819.55
51Feb 2024$623.90$585.17$1,209.07$220,195.65
52Mar 2024$625.55$583.52$1,209.07$219,570.10
53Apr 2024$627.21$581.86$1,209.07$218,942.89
54May 2024$628.87$580.20$1,209.07$218,314.02
55Jun 2024$630.54$578.53$1,209.07$217,683.48
56Jul 2024$632.21$576.86$1,209.07$217,051.27
57Aug 2024$633.88$575.19$1,209.07$216,417.39
58Sep 2024$635.56$573.51$1,209.07$215,781.83
59Oct 2024$637.25$571.82$1,209.07$215,144.58
60Nov 2024$638.94$570.13$1,209.07$214,505.64
61Dec 2024$640.63$568.44$1,209.07$213,865.01
2024 Total$7,576.79$6,932.05$14,508.84
62Jan 2025$642.33$566.74$1,209.07$213,222.68
63Feb 2025$644.03$565.04$1,209.07$212,578.65
64Mar 2025$645.74$563.33$1,209.07$211,932.91
65Apr 2025$647.45$561.62$1,209.07$211,285.46
66May 2025$649.16$559.91$1,209.07$210,636.30
67Jun 2025$650.88$558.19$1,209.07$209,985.42
68Jul 2025$652.61$556.46$1,209.07$209,332.81
69Aug 2025$654.34$554.73$1,209.07$208,678.47
70Sep 2025$656.07$553.00$1,209.07$208,022.40
71Oct 2025$657.81$551.26$1,209.07$207,364.59
72Nov 2025$659.55$549.52$1,209.07$206,705.04
73Dec 2025$661.30$547.77$1,209.07$206,043.74
2025 Total$7,821.27$6,687.57$14,508.84
74Jan 2026$663.05$546.02$1,209.07$205,380.69
75Feb 2026$664.81$544.26$1,209.07$204,715.88
76Mar 2026$666.57$542.50$1,209.07$204,049.31
77Apr 2026$668.34$540.73$1,209.07$203,380.97
78May 2026$670.11$538.96$1,209.07$202,710.86
79Jun 2026$671.89$537.18$1,209.07$202,038.97
80Jul 2026$673.67$535.40$1,209.07$201,365.30
81Aug 2026$675.45$533.62$1,209.07$200,689.85
82Sep 2026$677.24$531.83$1,209.07$200,012.61
83Oct 2026$679.04$530.03$1,209.07$199,333.57
84Nov 2026$680.84$528.23$1,209.07$198,652.73
85Dec 2026$682.64$526.43$1,209.07$197,970.09
2026 Total$8,073.65$6,435.19$14,508.84
86Jan 2027$684.45$524.62$1,209.07$197,285.64
87Feb 2027$686.26$522.81$1,209.07$196,599.38
88Mar 2027$688.08$520.99$1,209.07$195,911.30
89Apr 2027$689.91$519.16$1,209.07$195,221.39
90May 2027$691.73$517.34$1,209.07$194,529.66
91Jun 2027$693.57$515.50$1,209.07$193,836.09
92Jul 2027$695.40$513.67$1,209.07$193,140.69
93Aug 2027$697.25$511.82$1,209.07$192,443.44
94Sep 2027$699.09$509.98$1,209.07$191,744.35
95Oct 2027$700.95$508.12$1,209.07$191,043.40
96Nov 2027$702.80$506.27$1,209.07$190,340.60
97Dec 2027$704.67$504.40$1,209.07$189,635.93
2027 Total$8,334.16$6,174.68$14,508.84
98Jan 2028$706.53$502.54$1,209.07$188,929.40
99Feb 2028$708.41$500.66$1,209.07$188,220.99
100Mar 2028$710.28$498.79$1,209.07$187,510.71
101Apr 2028$712.17$496.90$1,209.07$186,798.54
102May 2028$714.05$495.02$1,209.07$186,084.49
103Jun 2028$715.95$493.12$1,209.07$185,368.54
104Jul 2028$717.84$491.23$1,209.07$184,650.70
105Aug 2028$719.75$489.32$1,209.07$183,930.95
106Sep 2028$721.65$487.42$1,209.07$183,209.30
107Oct 2028$723.57$485.50$1,209.07$182,485.73
108Nov 2028$725.48$483.59$1,209.07$181,760.25
109Dec 2028$727.41$481.66$1,209.07$181,032.84
2028 Total$8,603.09$5,905.75$14,508.84
110Jan 2029$729.33$479.74$1,209.07$180,303.51
111Feb 2029$731.27$477.80$1,209.07$179,572.24
112Mar 2029$733.20$475.87$1,209.07$178,839.04
113Apr 2029$735.15$473.92$1,209.07$178,103.89
114May 2029$737.09$471.98$1,209.07$177,366.80
115Jun 2029$739.05$470.02$1,209.07$176,627.75
116Jul 2029$741.01$468.06$1,209.07$175,886.74
117Aug 2029$742.97$466.10$1,209.07$175,143.77
118Sep 2029$744.94$464.13$1,209.07$174,398.83
119Oct 2029$746.91$462.16$1,209.07$173,651.92
120Nov 2029$748.89$460.18$1,209.07$172,903.03
121Dec 2029$750.88$458.19$1,209.07$172,152.15
2029 Total$8,880.69$5,628.15$14,508.84
122Jan 2030$752.87$456.20$1,209.07$171,399.28
123Feb 2030$754.86$454.21$1,209.07$170,644.42
124Mar 2030$756.86$452.21$1,209.07$169,887.56
125Apr 2030$758.87$450.20$1,209.07$169,128.69
126May 2030$760.88$448.19$1,209.07$168,367.81
127Jun 2030$762.90$446.17$1,209.07$167,604.91
128Jul 2030$764.92$444.15$1,209.07$166,839.99
129Aug 2030$766.94$442.13$1,209.07$166,073.05
130Sep 2030$768.98$440.09$1,209.07$165,304.07
131Oct 2030$771.01$438.06$1,209.07$164,533.06
132Nov 2030$773.06$436.01$1,209.07$163,760.00
133Dec 2030$775.11$433.96$1,209.07$162,984.89
2030 Total$9,167.26$5,341.58$14,508.84
134Jan 2031$777.16$431.91$1,209.07$162,207.73
135Feb 2031$779.22$429.85$1,209.07$161,428.51
136Mar 2031$781.28$427.79$1,209.07$160,647.23
137Apr 2031$783.35$425.72$1,209.07$159,863.88
138May 2031$785.43$423.64$1,209.07$159,078.45
139Jun 2031$787.51$421.56$1,209.07$158,290.94
140Jul 2031$789.60$419.47$1,209.07$157,501.34
141Aug 2031$791.69$417.38$1,209.07$156,709.65
142Sep 2031$793.79$415.28$1,209.07$155,915.86
143Oct 2031$795.89$413.18$1,209.07$155,119.97
144Nov 2031$798.00$411.07$1,209.07$154,321.97
145Dec 2031$800.12$408.95$1,209.07$153,521.85
2031 Total$9,463.04$5,045.8$14,508.84
146Jan 2032$802.24$406.83$1,209.07$152,719.61
147Feb 2032$804.36$404.71$1,209.07$151,915.25
148Mar 2032$806.49$402.58$1,209.07$151,108.76
149Apr 2032$808.63$400.44$1,209.07$150,300.13
150May 2032$810.77$398.30$1,209.07$149,489.36
151Jun 2032$812.92$396.15$1,209.07$148,676.44
152Jul 2032$815.08$393.99$1,209.07$147,861.36
153Aug 2032$817.24$391.83$1,209.07$147,044.12
154Sep 2032$819.40$389.67$1,209.07$146,224.72
155Oct 2032$821.57$387.50$1,209.07$145,403.15
156Nov 2032$823.75$385.32$1,209.07$144,579.40
157Dec 2032$825.93$383.14$1,209.07$143,753.47
2032 Total$9,768.38$4,740.46$14,508.84
158Jan 2033$828.12$380.95$1,209.07$142,925.35
159Feb 2033$830.32$378.75$1,209.07$142,095.03
160Mar 2033$832.52$376.55$1,209.07$141,262.51
161Apr 2033$834.72$374.35$1,209.07$140,427.79
162May 2033$836.94$372.13$1,209.07$139,590.85
163Jun 2033$839.15$369.92$1,209.07$138,751.70
164Jul 2033$841.38$367.69$1,209.07$137,910.32
165Aug 2033$843.61$365.46$1,209.07$137,066.71
166Sep 2033$845.84$363.23$1,209.07$136,220.87
167Oct 2033$848.08$360.99$1,209.07$135,372.79
168Nov 2033$850.33$358.74$1,209.07$134,522.46
169Dec 2033$852.59$356.48$1,209.07$133,669.87
2033 Total$10,083.6$4,425.24$14,508.84
170Jan 2034$854.84$354.23$1,209.07$132,815.03
171Feb 2034$857.11$351.96$1,209.07$131,957.92
172Mar 2034$859.38$349.69$1,209.07$131,098.54
173Apr 2034$861.66$347.41$1,209.07$130,236.88
174May 2034$863.94$345.13$1,209.07$129,372.94
175Jun 2034$866.23$342.84$1,209.07$128,506.71
176Jul 2034$868.53$340.54$1,209.07$127,638.18
177Aug 2034$870.83$338.24$1,209.07$126,767.35
178Sep 2034$873.14$335.93$1,209.07$125,894.21
179Oct 2034$875.45$333.62$1,209.07$125,018.76
180Nov 2034$877.77$331.30$1,209.07$124,140.99
181Dec 2034$880.10$328.97$1,209.07$123,260.89
2034 Total$10,408.98$4,099.86$14,508.84
182Jan 2035$882.43$326.64$1,209.07$122,378.46
183Feb 2035$884.77$324.30$1,209.07$121,493.69
184Mar 2035$887.11$321.96$1,209.07$120,606.58
185Apr 2035$889.46$319.61$1,209.07$119,717.12
186May 2035$891.82$317.25$1,209.07$118,825.30
187Jun 2035$894.18$314.89$1,209.07$117,931.12
188Jul 2035$896.55$312.52$1,209.07$117,034.57
189Aug 2035$898.93$310.14$1,209.07$116,135.64
190Sep 2035$901.31$307.76$1,209.07$115,234.33
191Oct 2035$903.70$305.37$1,209.07$114,330.63
192Nov 2035$906.09$302.98$1,209.07$113,424.54
193Dec 2035$908.49$300.58$1,209.07$112,516.05
2035 Total$10,744.84$3,764$14,508.84
194Jan 2036$910.90$298.17$1,209.07$111,605.15
195Feb 2036$913.32$295.75$1,209.07$110,691.83
196Mar 2036$915.74$293.33$1,209.07$109,776.09
197Apr 2036$918.16$290.91$1,209.07$108,857.93
198May 2036$920.60$288.47$1,209.07$107,937.33
199Jun 2036$923.04$286.03$1,209.07$107,014.29
200Jul 2036$925.48$283.59$1,209.07$106,088.81
201Aug 2036$927.93$281.14$1,209.07$105,160.88
202Sep 2036$930.39$278.68$1,209.07$104,230.49
203Oct 2036$932.86$276.21$1,209.07$103,297.63
204Nov 2036$935.33$273.74$1,209.07$102,362.30
205Dec 2036$937.81$271.26$1,209.07$101,424.49
2036 Total$11,091.56$3,417.28$14,508.84
206Jan 2037$940.30$268.77$1,209.07$100,484.19
207Feb 2037$942.79$266.28$1,209.07$99,541.40
208Mar 2037$945.29$263.78$1,209.07$98,596.11
209Apr 2037$947.79$261.28$1,209.07$97,648.32
210May 2037$950.30$258.77$1,209.07$96,698.02
211Jun 2037$952.82$256.25$1,209.07$95,745.20
212Jul 2037$955.35$253.72$1,209.07$94,789.85
213Aug 2037$957.88$251.19$1,209.07$93,831.97
214Sep 2037$960.42$248.65$1,209.07$92,871.55
215Oct 2037$962.96$246.11$1,209.07$91,908.59
216Nov 2037$965.51$243.56$1,209.07$90,943.08
217Dec 2037$968.07$241.00$1,209.07$89,975.01
2037 Total$11,449.48$3,059.36$14,508.84
218Jan 2038$970.64$238.43$1,209.07$89,004.37
219Feb 2038$973.21$235.86$1,209.07$88,031.16
220Mar 2038$975.79$233.28$1,209.07$87,055.37
221Apr 2038$978.37$230.70$1,209.07$86,077.00
222May 2038$980.97$228.10$1,209.07$85,096.03
223Jun 2038$983.57$225.50$1,209.07$84,112.46
224Jul 2038$986.17$222.90$1,209.07$83,126.29
225Aug 2038$988.79$220.28$1,209.07$82,137.50
226Sep 2038$991.41$217.66$1,209.07$81,146.09
227Oct 2038$994.03$215.04$1,209.07$80,152.06
228Nov 2038$996.67$212.40$1,209.07$79,155.39
229Dec 2038$999.31$209.76$1,209.07$78,156.08
2038 Total$11,818.93$2,689.91$14,508.84
230Jan 2039$1,001.96$207.11$1,209.07$77,154.12
231Feb 2039$1,004.61$204.46$1,209.07$76,149.51
232Mar 2039$1,007.27$201.80$1,209.07$75,142.24
233Apr 2039$1,009.94$199.13$1,209.07$74,132.30
234May 2039$1,012.62$196.45$1,209.07$73,119.68
235Jun 2039$1,015.30$193.77$1,209.07$72,104.38
236Jul 2039$1,017.99$191.08$1,209.07$71,086.39
237Aug 2039$1,020.69$188.38$1,209.07$70,065.70
238Sep 2039$1,023.40$185.67$1,209.07$69,042.30
239Oct 2039$1,026.11$182.96$1,209.07$68,016.19
240Nov 2039$1,028.83$180.24$1,209.07$66,987.36
241Dec 2039$1,031.55$177.52$1,209.07$65,955.81
2039 Total$12,200.27$2,308.57$14,508.84
242Jan 2040$1,034.29$174.78$1,209.07$64,921.52
243Feb 2040$1,037.03$172.04$1,209.07$63,884.49
244Mar 2040$1,039.78$169.29$1,209.07$62,844.71
245Apr 2040$1,042.53$166.54$1,209.07$61,802.18
246May 2040$1,045.29$163.78$1,209.07$60,756.89
247Jun 2040$1,048.06$161.01$1,209.07$59,708.83
248Jul 2040$1,050.84$158.23$1,209.07$58,657.99
249Aug 2040$1,053.63$155.44$1,209.07$57,604.36
250Sep 2040$1,056.42$152.65$1,209.07$56,547.94
251Oct 2040$1,059.22$149.85$1,209.07$55,488.72
252Nov 2040$1,062.02$147.05$1,209.07$54,426.70
253Dec 2040$1,064.84$144.23$1,209.07$53,361.86
2040 Total$12,593.95$1,914.89$14,508.84
254Jan 2041$1,067.66$141.41$1,209.07$52,294.20
255Feb 2041$1,070.49$138.58$1,209.07$51,223.71
256Mar 2041$1,073.33$135.74$1,209.07$50,150.38
257Apr 2041$1,076.17$132.90$1,209.07$49,074.21
258May 2041$1,079.02$130.05$1,209.07$47,995.19
259Jun 2041$1,081.88$127.19$1,209.07$46,913.31
260Jul 2041$1,084.75$124.32$1,209.07$45,828.56
261Aug 2041$1,087.62$121.45$1,209.07$44,740.94
262Sep 2041$1,090.51$118.56$1,209.07$43,650.43
263Oct 2041$1,093.40$115.67$1,209.07$42,557.03
264Nov 2041$1,096.29$112.78$1,209.07$41,460.74
265Dec 2041$1,099.20$109.87$1,209.07$40,361.54
2041 Total$13,000.32$1,508.52$14,508.84
266Jan 2042$1,102.11$106.96$1,209.07$39,259.43
267Feb 2042$1,105.03$104.04$1,209.07$38,154.40
268Mar 2042$1,107.96$101.11$1,209.07$37,046.44
269Apr 2042$1,110.90$98.17$1,209.07$35,935.54
270May 2042$1,113.84$95.23$1,209.07$34,821.70
271Jun 2042$1,116.79$92.28$1,209.07$33,704.91
272Jul 2042$1,119.75$89.32$1,209.07$32,585.16
273Aug 2042$1,122.72$86.35$1,209.07$31,462.44
274Sep 2042$1,125.69$83.38$1,209.07$30,336.75
275Oct 2042$1,128.68$80.39$1,209.07$29,208.07
276Nov 2042$1,131.67$77.40$1,209.07$28,076.40
277Dec 2042$1,134.67$74.40$1,209.07$26,941.73
2042 Total$13,419.81$1,089.03$14,508.84
278Jan 2043$1,137.67$71.40$1,209.07$25,804.06
279Feb 2043$1,140.69$68.38$1,209.07$24,663.37
280Mar 2043$1,143.71$65.36$1,209.07$23,519.66
281Apr 2043$1,146.74$62.33$1,209.07$22,372.92
282May 2043$1,149.78$59.29$1,209.07$21,223.14
283Jun 2043$1,152.83$56.24$1,209.07$20,070.31
284Jul 2043$1,155.88$53.19$1,209.07$18,914.43
285Aug 2043$1,158.95$50.12$1,209.07$17,755.48
286Sep 2043$1,162.02$47.05$1,209.07$16,593.46
287Oct 2043$1,165.10$43.97$1,209.07$15,428.36
288Nov 2043$1,168.18$40.89$1,209.07$14,260.18
289Dec 2043$1,171.28$37.79$1,209.07$13,088.90
2043 Total$13,852.83$656.01$14,508.84
290Jan 2044$1,174.38$34.69$1,209.07$11,914.52
291Feb 2044$1,177.50$31.57$1,209.07$10,737.02
292Mar 2044$1,180.62$28.45$1,209.07$9,556.40
293Apr 2044$1,183.75$25.32$1,209.07$8,372.65
294May 2044$1,186.88$22.19$1,209.07$7,185.77
295Jun 2044$1,190.03$19.04$1,209.07$5,995.74
296Jul 2044$1,193.18$15.89$1,209.07$4,802.56
297Aug 2044$1,196.34$12.73$1,209.07$3,606.22
298Sep 2044$1,199.51$9.56$1,209.07$2,406.71
299Oct 2044$1,202.69$6.38$1,209.07$1,204.02
300Nov 2044$1,204.02$3.19$1,207.21$0.00
2044 Total$13,088.9$209.01$13,297.91
Compare your product with the big 4 banks, or add more products to compare
As seen on