FlexiDiscount Home Loan (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
3.98%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,580
Number of Repayments
300
Total Interest Paid
$174,000
Total repayments
$474,000
DatePrincipleInterestPaymentBalance
1Dec 2019$585.20$995.00$1,580.20$299,414.80
2019 Total$585.2$995$1,580.2
2Jan 2020$587.14$993.06$1,580.20$298,827.66
3Feb 2020$589.09$991.11$1,580.20$298,238.57
4Mar 2020$591.04$989.16$1,580.20$297,647.53
5Apr 2020$593.00$987.20$1,580.20$297,054.53
6May 2020$594.97$985.23$1,580.20$296,459.56
7Jun 2020$596.94$983.26$1,580.20$295,862.62
8Jul 2020$598.92$981.28$1,580.20$295,263.70
9Aug 2020$600.91$979.29$1,580.20$294,662.79
10Sep 2020$602.90$977.30$1,580.20$294,059.89
11Oct 2020$604.90$975.30$1,580.20$293,454.99
12Nov 2020$606.91$973.29$1,580.20$292,848.08
13Dec 2020$608.92$971.28$1,580.20$292,239.16
2020 Total$7,175.64$11,786.76$18,962.4
14Jan 2021$610.94$969.26$1,580.20$291,628.22
15Feb 2021$612.97$967.23$1,580.20$291,015.25
16Mar 2021$615.00$965.20$1,580.20$290,400.25
17Apr 2021$617.04$963.16$1,580.20$289,783.21
18May 2021$619.09$961.11$1,580.20$289,164.12
19Jun 2021$621.14$959.06$1,580.20$288,542.98
20Jul 2021$623.20$957.00$1,580.20$287,919.78
21Aug 2021$625.27$954.93$1,580.20$287,294.51
22Sep 2021$627.34$952.86$1,580.20$286,667.17
23Oct 2021$629.42$950.78$1,580.20$286,037.75
24Nov 2021$631.51$948.69$1,580.20$285,406.24
25Dec 2021$633.60$946.60$1,580.20$284,772.64
2021 Total$7,466.52$11,495.88$18,962.4
26Jan 2022$635.70$944.50$1,580.20$284,136.94
27Feb 2022$637.81$942.39$1,580.20$283,499.13
28Mar 2022$639.93$940.27$1,580.20$282,859.20
29Apr 2022$642.05$938.15$1,580.20$282,217.15
30May 2022$644.18$936.02$1,580.20$281,572.97
31Jun 2022$646.32$933.88$1,580.20$280,926.65
32Jul 2022$648.46$931.74$1,580.20$280,278.19
33Aug 2022$650.61$929.59$1,580.20$279,627.58
34Sep 2022$652.77$927.43$1,580.20$278,974.81
35Oct 2022$654.93$925.27$1,580.20$278,319.88
36Nov 2022$657.11$923.09$1,580.20$277,662.77
37Dec 2022$659.29$920.91$1,580.20$277,003.48
2022 Total$7,769.16$11,193.24$18,962.4
38Jan 2023$661.47$918.73$1,580.20$276,342.01
39Feb 2023$663.67$916.53$1,580.20$275,678.34
40Mar 2023$665.87$914.33$1,580.20$275,012.47
41Apr 2023$668.08$912.12$1,580.20$274,344.39
42May 2023$670.29$909.91$1,580.20$273,674.10
43Jun 2023$672.51$907.69$1,580.20$273,001.59
44Jul 2023$674.74$905.46$1,580.20$272,326.85
45Aug 2023$676.98$903.22$1,580.20$271,649.87
46Sep 2023$679.23$900.97$1,580.20$270,970.64
47Oct 2023$681.48$898.72$1,580.20$270,289.16
48Nov 2023$683.74$896.46$1,580.20$269,605.42
49Dec 2023$686.01$894.19$1,580.20$268,919.41
2023 Total$8,084.07$10,878.33$18,962.4
50Jan 2024$688.28$891.92$1,580.20$268,231.13
51Feb 2024$690.57$889.63$1,580.20$267,540.56
52Mar 2024$692.86$887.34$1,580.20$266,847.70
53Apr 2024$695.16$885.04$1,580.20$266,152.54
54May 2024$697.46$882.74$1,580.20$265,455.08
55Jun 2024$699.77$880.43$1,580.20$264,755.31
56Jul 2024$702.09$878.11$1,580.20$264,053.22
57Aug 2024$704.42$875.78$1,580.20$263,348.80
58Sep 2024$706.76$873.44$1,580.20$262,642.04
59Oct 2024$709.10$871.10$1,580.20$261,932.94
60Nov 2024$711.46$868.74$1,580.20$261,221.48
61Dec 2024$713.82$866.38$1,580.20$260,507.66
2024 Total$8,411.75$10,550.65$18,962.4
62Jan 2025$716.18$864.02$1,580.20$259,791.48
63Feb 2025$718.56$861.64$1,580.20$259,072.92
64Mar 2025$720.94$859.26$1,580.20$258,351.98
65Apr 2025$723.33$856.87$1,580.20$257,628.65
66May 2025$725.73$854.47$1,580.20$256,902.92
67Jun 2025$728.14$852.06$1,580.20$256,174.78
68Jul 2025$730.55$849.65$1,580.20$255,444.23
69Aug 2025$732.98$847.22$1,580.20$254,711.25
70Sep 2025$735.41$844.79$1,580.20$253,975.84
71Oct 2025$737.85$842.35$1,580.20$253,237.99
72Nov 2025$740.29$839.91$1,580.20$252,497.70
73Dec 2025$742.75$837.45$1,580.20$251,754.95
2025 Total$8,752.71$10,209.69$18,962.4
74Jan 2026$745.21$834.99$1,580.20$251,009.74
75Feb 2026$747.68$832.52$1,580.20$250,262.06
76Mar 2026$750.16$830.04$1,580.20$249,511.90
77Apr 2026$752.65$827.55$1,580.20$248,759.25
78May 2026$755.15$825.05$1,580.20$248,004.10
79Jun 2026$757.65$822.55$1,580.20$247,246.45
80Jul 2026$760.17$820.03$1,580.20$246,486.28
81Aug 2026$762.69$817.51$1,580.20$245,723.59
82Sep 2026$765.22$814.98$1,580.20$244,958.37
83Oct 2026$767.75$812.45$1,580.20$244,190.62
84Nov 2026$770.30$809.90$1,580.20$243,420.32
85Dec 2026$772.86$807.34$1,580.20$242,647.46
2026 Total$9,107.49$9,854.91$18,962.4
86Jan 2027$775.42$804.78$1,580.20$241,872.04
87Feb 2027$777.99$802.21$1,580.20$241,094.05
88Mar 2027$780.57$799.63$1,580.20$240,313.48
89Apr 2027$783.16$797.04$1,580.20$239,530.32
90May 2027$785.76$794.44$1,580.20$238,744.56
91Jun 2027$788.36$791.84$1,580.20$237,956.20
92Jul 2027$790.98$789.22$1,580.20$237,165.22
93Aug 2027$793.60$786.60$1,580.20$236,371.62
94Sep 2027$796.23$783.97$1,580.20$235,575.39
95Oct 2027$798.87$781.33$1,580.20$234,776.52
96Nov 2027$801.52$778.68$1,580.20$233,975.00
97Dec 2027$804.18$776.02$1,580.20$233,170.82
2027 Total$9,476.64$9,485.76$18,962.4
98Jan 2028$806.85$773.35$1,580.20$232,363.97
99Feb 2028$809.53$770.67$1,580.20$231,554.44
100Mar 2028$812.21$767.99$1,580.20$230,742.23
101Apr 2028$814.90$765.30$1,580.20$229,927.33
102May 2028$817.61$762.59$1,580.20$229,109.72
103Jun 2028$820.32$759.88$1,580.20$228,289.40
104Jul 2028$823.04$757.16$1,580.20$227,466.36
105Aug 2028$825.77$754.43$1,580.20$226,640.59
106Sep 2028$828.51$751.69$1,580.20$225,812.08
107Oct 2028$831.26$748.94$1,580.20$224,980.82
108Nov 2028$834.01$746.19$1,580.20$224,146.81
109Dec 2028$836.78$743.42$1,580.20$223,310.03
2028 Total$9,860.79$9,101.61$18,962.4
110Jan 2029$839.56$740.64$1,580.20$222,470.47
111Feb 2029$842.34$737.86$1,580.20$221,628.13
112Mar 2029$845.13$735.07$1,580.20$220,783.00
113Apr 2029$847.94$732.26$1,580.20$219,935.06
114May 2029$850.75$729.45$1,580.20$219,084.31
115Jun 2029$853.57$726.63$1,580.20$218,230.74
116Jul 2029$856.40$723.80$1,580.20$217,374.34
117Aug 2029$859.24$720.96$1,580.20$216,515.10
118Sep 2029$862.09$718.11$1,580.20$215,653.01
119Oct 2029$864.95$715.25$1,580.20$214,788.06
120Nov 2029$867.82$712.38$1,580.20$213,920.24
121Dec 2029$870.70$709.50$1,580.20$213,049.54
2029 Total$10,260.49$8,701.91$18,962.4
122Jan 2030$873.59$706.61$1,580.20$212,175.95
123Feb 2030$876.48$703.72$1,580.20$211,299.47
124Mar 2030$879.39$700.81$1,580.20$210,420.08
125Apr 2030$882.31$697.89$1,580.20$209,537.77
126May 2030$885.23$694.97$1,580.20$208,652.54
127Jun 2030$888.17$692.03$1,580.20$207,764.37
128Jul 2030$891.11$689.09$1,580.20$206,873.26
129Aug 2030$894.07$686.13$1,580.20$205,979.19
130Sep 2030$897.04$683.16$1,580.20$205,082.15
131Oct 2030$900.01$680.19$1,580.20$204,182.14
132Nov 2030$903.00$677.20$1,580.20$203,279.14
133Dec 2030$905.99$674.21$1,580.20$202,373.15
2030 Total$10,676.39$8,286.01$18,962.4
134Jan 2031$909.00$671.20$1,580.20$201,464.15
135Feb 2031$912.01$668.19$1,580.20$200,552.14
136Mar 2031$915.04$665.16$1,580.20$199,637.10
137Apr 2031$918.07$662.13$1,580.20$198,719.03
138May 2031$921.12$659.08$1,580.20$197,797.91
139Jun 2031$924.17$656.03$1,580.20$196,873.74
140Jul 2031$927.24$652.96$1,580.20$195,946.50
141Aug 2031$930.31$649.89$1,580.20$195,016.19
142Sep 2031$933.40$646.80$1,580.20$194,082.79
143Oct 2031$936.49$643.71$1,580.20$193,146.30
144Nov 2031$939.60$640.60$1,580.20$192,206.70
145Dec 2031$942.71$637.49$1,580.20$191,263.99
2031 Total$11,109.16$7,853.24$18,962.4
146Jan 2032$945.84$634.36$1,580.20$190,318.15
147Feb 2032$948.98$631.22$1,580.20$189,369.17
148Mar 2032$952.13$628.07$1,580.20$188,417.04
149Apr 2032$955.28$624.92$1,580.20$187,461.76
150May 2032$958.45$621.75$1,580.20$186,503.31
151Jun 2032$961.63$618.57$1,580.20$185,541.68
152Jul 2032$964.82$615.38$1,580.20$184,576.86
153Aug 2032$968.02$612.18$1,580.20$183,608.84
154Sep 2032$971.23$608.97$1,580.20$182,637.61
155Oct 2032$974.45$605.75$1,580.20$181,663.16
156Nov 2032$977.68$602.52$1,580.20$180,685.48
157Dec 2032$980.93$599.27$1,580.20$179,704.55
2032 Total$11,559.44$7,402.96$18,962.4
158Jan 2033$984.18$596.02$1,580.20$178,720.37
159Feb 2033$987.44$592.76$1,580.20$177,732.93
160Mar 2033$990.72$589.48$1,580.20$176,742.21
161Apr 2033$994.01$586.19$1,580.20$175,748.20
162May 2033$997.30$582.90$1,580.20$174,750.90
163Jun 2033$1,000.61$579.59$1,580.20$173,750.29
164Jul 2033$1,003.93$576.27$1,580.20$172,746.36
165Aug 2033$1,007.26$572.94$1,580.20$171,739.10
166Sep 2033$1,010.60$569.60$1,580.20$170,728.50
167Oct 2033$1,013.95$566.25$1,580.20$169,714.55
168Nov 2033$1,017.31$562.89$1,580.20$168,697.24
169Dec 2033$1,020.69$559.51$1,580.20$167,676.55
2033 Total$12,028$6,934.4$18,962.4
170Jan 2034$1,024.07$556.13$1,580.20$166,652.48
171Feb 2034$1,027.47$552.73$1,580.20$165,625.01
172Mar 2034$1,030.88$549.32$1,580.20$164,594.13
173Apr 2034$1,034.30$545.90$1,580.20$163,559.83
174May 2034$1,037.73$542.47$1,580.20$162,522.10
175Jun 2034$1,041.17$539.03$1,580.20$161,480.93
176Jul 2034$1,044.62$535.58$1,580.20$160,436.31
177Aug 2034$1,048.09$532.11$1,580.20$159,388.22
178Sep 2034$1,051.56$528.64$1,580.20$158,336.66
179Oct 2034$1,055.05$525.15$1,580.20$157,281.61
180Nov 2034$1,058.55$521.65$1,580.20$156,223.06
181Dec 2034$1,062.06$518.14$1,580.20$155,161.00
2034 Total$12,515.55$6,446.85$18,962.4
182Jan 2035$1,065.58$514.62$1,580.20$154,095.42
183Feb 2035$1,069.12$511.08$1,580.20$153,026.30
184Mar 2035$1,072.66$507.54$1,580.20$151,953.64
185Apr 2035$1,076.22$503.98$1,580.20$150,877.42
186May 2035$1,079.79$500.41$1,580.20$149,797.63
187Jun 2035$1,083.37$496.83$1,580.20$148,714.26
188Jul 2035$1,086.96$493.24$1,580.20$147,627.30
189Aug 2035$1,090.57$489.63$1,580.20$146,536.73
190Sep 2035$1,094.19$486.01$1,580.20$145,442.54
191Oct 2035$1,097.82$482.38$1,580.20$144,344.72
192Nov 2035$1,101.46$478.74$1,580.20$143,243.26
193Dec 2035$1,105.11$475.09$1,580.20$142,138.15
2035 Total$13,022.85$5,939.55$18,962.4
194Jan 2036$1,108.78$471.42$1,580.20$141,029.37
195Feb 2036$1,112.45$467.75$1,580.20$139,916.92
196Mar 2036$1,116.14$464.06$1,580.20$138,800.78
197Apr 2036$1,119.84$460.36$1,580.20$137,680.94
198May 2036$1,123.56$456.64$1,580.20$136,557.38
199Jun 2036$1,127.28$452.92$1,580.20$135,430.10
200Jul 2036$1,131.02$449.18$1,580.20$134,299.08
201Aug 2036$1,134.77$445.43$1,580.20$133,164.31
202Sep 2036$1,138.54$441.66$1,580.20$132,025.77
203Oct 2036$1,142.31$437.89$1,580.20$130,883.46
204Nov 2036$1,146.10$434.10$1,580.20$129,737.36
205Dec 2036$1,149.90$430.30$1,580.20$128,587.46
2036 Total$13,550.69$5,411.71$18,962.4
206Jan 2037$1,153.72$426.48$1,580.20$127,433.74
207Feb 2037$1,157.54$422.66$1,580.20$126,276.20
208Mar 2037$1,161.38$418.82$1,580.20$125,114.82
209Apr 2037$1,165.24$414.96$1,580.20$123,949.58
210May 2037$1,169.10$411.10$1,580.20$122,780.48
211Jun 2037$1,172.98$407.22$1,580.20$121,607.50
212Jul 2037$1,176.87$403.33$1,580.20$120,430.63
213Aug 2037$1,180.77$399.43$1,580.20$119,249.86
214Sep 2037$1,184.69$395.51$1,580.20$118,065.17
215Oct 2037$1,188.62$391.58$1,580.20$116,876.55
216Nov 2037$1,192.56$387.64$1,580.20$115,683.99
217Dec 2037$1,196.51$383.69$1,580.20$114,487.48
2037 Total$14,099.98$4,862.42$18,962.4
218Jan 2038$1,200.48$379.72$1,580.20$113,287.00
219Feb 2038$1,204.46$375.74$1,580.20$112,082.54
220Mar 2038$1,208.46$371.74$1,580.20$110,874.08
221Apr 2038$1,212.47$367.73$1,580.20$109,661.61
222May 2038$1,216.49$363.71$1,580.20$108,445.12
223Jun 2038$1,220.52$359.68$1,580.20$107,224.60
224Jul 2038$1,224.57$355.63$1,580.20$106,000.03
225Aug 2038$1,228.63$351.57$1,580.20$104,771.40
226Sep 2038$1,232.71$347.49$1,580.20$103,538.69
227Oct 2038$1,236.80$343.40$1,580.20$102,301.89
228Nov 2038$1,240.90$339.30$1,580.20$101,060.99
229Dec 2038$1,245.01$335.19$1,580.20$99,815.98
2038 Total$14,671.5$4,290.9$18,962.4
230Jan 2039$1,249.14$331.06$1,580.20$98,566.84
231Feb 2039$1,253.29$326.91$1,580.20$97,313.55
232Mar 2039$1,257.44$322.76$1,580.20$96,056.11
233Apr 2039$1,261.61$318.59$1,580.20$94,794.50
234May 2039$1,265.80$314.40$1,580.20$93,528.70
235Jun 2039$1,270.00$310.20$1,580.20$92,258.70
236Jul 2039$1,274.21$305.99$1,580.20$90,984.49
237Aug 2039$1,278.43$301.77$1,580.20$89,706.06
238Sep 2039$1,282.67$297.53$1,580.20$88,423.39
239Oct 2039$1,286.93$293.27$1,580.20$87,136.46
240Nov 2039$1,291.20$289.00$1,580.20$85,845.26
241Dec 2039$1,295.48$284.72$1,580.20$84,549.78
2039 Total$15,266.2$3,696.2$18,962.4
242Jan 2040$1,299.78$280.42$1,580.20$83,250.00
243Feb 2040$1,304.09$276.11$1,580.20$81,945.91
244Mar 2040$1,308.41$271.79$1,580.20$80,637.50
245Apr 2040$1,312.75$267.45$1,580.20$79,324.75
246May 2040$1,317.11$263.09$1,580.20$78,007.64
247Jun 2040$1,321.47$258.73$1,580.20$76,686.17
248Jul 2040$1,325.86$254.34$1,580.20$75,360.31
249Aug 2040$1,330.25$249.95$1,580.20$74,030.06
250Sep 2040$1,334.67$245.53$1,580.20$72,695.39
251Oct 2040$1,339.09$241.11$1,580.20$71,356.30
252Nov 2040$1,343.53$236.67$1,580.20$70,012.77
253Dec 2040$1,347.99$232.21$1,580.20$68,664.78
2040 Total$15,885$3,077.4$18,962.4
254Jan 2041$1,352.46$227.74$1,580.20$67,312.32
255Feb 2041$1,356.95$223.25$1,580.20$65,955.37
256Mar 2041$1,361.45$218.75$1,580.20$64,593.92
257Apr 2041$1,365.96$214.24$1,580.20$63,227.96
258May 2041$1,370.49$209.71$1,580.20$61,857.47
259Jun 2041$1,375.04$205.16$1,580.20$60,482.43
260Jul 2041$1,379.60$200.60$1,580.20$59,102.83
261Aug 2041$1,384.18$196.02$1,580.20$57,718.65
262Sep 2041$1,388.77$191.43$1,580.20$56,329.88
263Oct 2041$1,393.37$186.83$1,580.20$54,936.51
264Nov 2041$1,397.99$182.21$1,580.20$53,538.52
265Dec 2041$1,402.63$177.57$1,580.20$52,135.89
2041 Total$16,528.89$2,433.51$18,962.4
266Jan 2042$1,407.28$172.92$1,580.20$50,728.61
267Feb 2042$1,411.95$168.25$1,580.20$49,316.66
268Mar 2042$1,416.63$163.57$1,580.20$47,900.03
269Apr 2042$1,421.33$158.87$1,580.20$46,478.70
270May 2042$1,426.05$154.15$1,580.20$45,052.65
271Jun 2042$1,430.78$149.42$1,580.20$43,621.87
272Jul 2042$1,435.52$144.68$1,580.20$42,186.35
273Aug 2042$1,440.28$139.92$1,580.20$40,746.07
274Sep 2042$1,445.06$135.14$1,580.20$39,301.01
275Oct 2042$1,449.85$130.35$1,580.20$37,851.16
276Nov 2042$1,454.66$125.54$1,580.20$36,396.50
277Dec 2042$1,459.48$120.72$1,580.20$34,937.02
2042 Total$17,198.87$1,763.53$18,962.4
278Jan 2043$1,464.33$115.87$1,580.20$33,472.69
279Feb 2043$1,469.18$111.02$1,580.20$32,003.51
280Mar 2043$1,474.06$106.14$1,580.20$30,529.45
281Apr 2043$1,478.94$101.26$1,580.20$29,050.51
282May 2043$1,483.85$96.35$1,580.20$27,566.66
283Jun 2043$1,488.77$91.43$1,580.20$26,077.89
284Jul 2043$1,493.71$86.49$1,580.20$24,584.18
285Aug 2043$1,498.66$81.54$1,580.20$23,085.52
286Sep 2043$1,503.63$76.57$1,580.20$21,581.89
287Oct 2043$1,508.62$71.58$1,580.20$20,073.27
288Nov 2043$1,513.62$66.58$1,580.20$18,559.65
289Dec 2043$1,518.64$61.56$1,580.20$17,041.01
2043 Total$17,896.01$1,066.39$18,962.4
290Jan 2044$1,523.68$56.52$1,580.20$15,517.33
291Feb 2044$1,528.73$51.47$1,580.20$13,988.60
292Mar 2044$1,533.80$46.40$1,580.20$12,454.80
293Apr 2044$1,538.89$41.31$1,580.20$10,915.91
294May 2044$1,544.00$36.20$1,580.20$9,371.91
295Jun 2044$1,549.12$31.08$1,580.20$7,822.79
296Jul 2044$1,554.25$25.95$1,580.20$6,268.54
297Aug 2044$1,559.41$20.79$1,580.20$4,709.13
298Sep 2044$1,564.58$15.62$1,580.20$3,144.55
299Oct 2044$1,569.77$10.43$1,580.20$1,574.78
300Nov 2044$1,574.78$5.22$1,580.00$0.00
2044 Total$17,041.01$340.99$17,382
Compare your product with the big 4 banks, or add more products to compare
As seen on