FlexiDiscount Home Loan Special (LVR < 80%) from Bank of us

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
3.18%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,451
Number of Repayments
300
Total Interest Paid
$135,300
Total repayments
$435,300
DatePrincipleInterestPaymentBalance
2019 Total$0$0$0
1Jan 2020$655.88$795.00$1,450.88$299,344.12
2Feb 2020$657.62$793.26$1,450.88$298,686.50
3Mar 2020$659.36$791.52$1,450.88$298,027.14
4Apr 2020$661.11$789.77$1,450.88$297,366.03
5May 2020$662.86$788.02$1,450.88$296,703.17
6Jun 2020$664.62$786.26$1,450.88$296,038.55
7Jul 2020$666.38$784.50$1,450.88$295,372.17
8Aug 2020$668.14$782.74$1,450.88$294,704.03
9Sep 2020$669.91$780.97$1,450.88$294,034.12
10Oct 2020$671.69$779.19$1,450.88$293,362.43
11Nov 2020$673.47$777.41$1,450.88$292,688.96
12Dec 2020$675.25$775.63$1,450.88$292,013.71
2020 Total$7,986.29$9,424.27$17,410.56
13Jan 2021$677.04$773.84$1,450.88$291,336.67
14Feb 2021$678.84$772.04$1,450.88$290,657.83
15Mar 2021$680.64$770.24$1,450.88$289,977.19
16Apr 2021$682.44$768.44$1,450.88$289,294.75
17May 2021$684.25$766.63$1,450.88$288,610.50
18Jun 2021$686.06$764.82$1,450.88$287,924.44
19Jul 2021$687.88$763.00$1,450.88$287,236.56
20Aug 2021$689.70$761.18$1,450.88$286,546.86
21Sep 2021$691.53$759.35$1,450.88$285,855.33
22Oct 2021$693.36$757.52$1,450.88$285,161.97
23Nov 2021$695.20$755.68$1,450.88$284,466.77
24Dec 2021$697.04$753.84$1,450.88$283,769.73
2021 Total$8,243.98$9,166.58$17,410.56
25Jan 2022$698.89$751.99$1,450.88$283,070.84
26Feb 2022$700.74$750.14$1,450.88$282,370.10
27Mar 2022$702.60$748.28$1,450.88$281,667.50
28Apr 2022$704.46$746.42$1,450.88$280,963.04
29May 2022$706.33$744.55$1,450.88$280,256.71
30Jun 2022$708.20$742.68$1,450.88$279,548.51
31Jul 2022$710.08$740.80$1,450.88$278,838.43
32Aug 2022$711.96$738.92$1,450.88$278,126.47
33Sep 2022$713.84$737.04$1,450.88$277,412.63
34Oct 2022$715.74$735.14$1,450.88$276,696.89
35Nov 2022$717.63$733.25$1,450.88$275,979.26
36Dec 2022$719.53$731.35$1,450.88$275,259.73
2022 Total$8,510$8,900.56$17,410.56
37Jan 2023$721.44$729.44$1,450.88$274,538.29
38Feb 2023$723.35$727.53$1,450.88$273,814.94
39Mar 2023$725.27$725.61$1,450.88$273,089.67
40Apr 2023$727.19$723.69$1,450.88$272,362.48
41May 2023$729.12$721.76$1,450.88$271,633.36
42Jun 2023$731.05$719.83$1,450.88$270,902.31
43Jul 2023$732.99$717.89$1,450.88$270,169.32
44Aug 2023$734.93$715.95$1,450.88$269,434.39
45Sep 2023$736.88$714.00$1,450.88$268,697.51
46Oct 2023$738.83$712.05$1,450.88$267,958.68
47Nov 2023$740.79$710.09$1,450.88$267,217.89
48Dec 2023$742.75$708.13$1,450.88$266,475.14
2023 Total$8,784.59$8,625.97$17,410.56
49Jan 2024$744.72$706.16$1,450.88$265,730.42
50Feb 2024$746.69$704.19$1,450.88$264,983.73
51Mar 2024$748.67$702.21$1,450.88$264,235.06
52Apr 2024$750.66$700.22$1,450.88$263,484.40
53May 2024$752.65$698.23$1,450.88$262,731.75
54Jun 2024$754.64$696.24$1,450.88$261,977.11
55Jul 2024$756.64$694.24$1,450.88$261,220.47
56Aug 2024$758.65$692.23$1,450.88$260,461.82
57Sep 2024$760.66$690.22$1,450.88$259,701.16
58Oct 2024$762.67$688.21$1,450.88$258,938.49
59Nov 2024$764.69$686.19$1,450.88$258,173.80
60Dec 2024$766.72$684.16$1,450.88$257,407.08
2024 Total$9,068.06$8,342.5$17,410.56
61Jan 2025$768.75$682.13$1,450.88$256,638.33
62Feb 2025$770.79$680.09$1,450.88$255,867.54
63Mar 2025$772.83$678.05$1,450.88$255,094.71
64Apr 2025$774.88$676.00$1,450.88$254,319.83
65May 2025$776.93$673.95$1,450.88$253,542.90
66Jun 2025$778.99$671.89$1,450.88$252,763.91
67Jul 2025$781.06$669.82$1,450.88$251,982.85
68Aug 2025$783.13$667.75$1,450.88$251,199.72
69Sep 2025$785.20$665.68$1,450.88$250,414.52
70Oct 2025$787.28$663.60$1,450.88$249,627.24
71Nov 2025$789.37$661.51$1,450.88$248,837.87
72Dec 2025$791.46$659.42$1,450.88$248,046.41
2025 Total$9,360.67$8,049.89$17,410.56
73Jan 2026$793.56$657.32$1,450.88$247,252.85
74Feb 2026$795.66$655.22$1,450.88$246,457.19
75Mar 2026$797.77$653.11$1,450.88$245,659.42
76Apr 2026$799.88$651.00$1,450.88$244,859.54
77May 2026$802.00$648.88$1,450.88$244,057.54
78Jun 2026$804.13$646.75$1,450.88$243,253.41
79Jul 2026$806.26$644.62$1,450.88$242,447.15
80Aug 2026$808.40$642.48$1,450.88$241,638.75
81Sep 2026$810.54$640.34$1,450.88$240,828.21
82Oct 2026$812.69$638.19$1,450.88$240,015.52
83Nov 2026$814.84$636.04$1,450.88$239,200.68
84Dec 2026$817.00$633.88$1,450.88$238,383.68
2026 Total$9,662.73$7,747.83$17,410.56
85Jan 2027$819.16$631.72$1,450.88$237,564.52
86Feb 2027$821.33$629.55$1,450.88$236,743.19
87Mar 2027$823.51$627.37$1,450.88$235,919.68
88Apr 2027$825.69$625.19$1,450.88$235,093.99
89May 2027$827.88$623.00$1,450.88$234,266.11
90Jun 2027$830.07$620.81$1,450.88$233,436.04
91Jul 2027$832.27$618.61$1,450.88$232,603.77
92Aug 2027$834.48$616.40$1,450.88$231,769.29
93Sep 2027$836.69$614.19$1,450.88$230,932.60
94Oct 2027$838.91$611.97$1,450.88$230,093.69
95Nov 2027$841.13$609.75$1,450.88$229,252.56
96Dec 2027$843.36$607.52$1,450.88$228,409.20
2027 Total$9,974.48$7,436.08$17,410.56
97Jan 2028$845.60$605.28$1,450.88$227,563.60
98Feb 2028$847.84$603.04$1,450.88$226,715.76
99Mar 2028$850.08$600.80$1,450.88$225,865.68
100Apr 2028$852.34$598.54$1,450.88$225,013.34
101May 2028$854.59$596.29$1,450.88$224,158.75
102Jun 2028$856.86$594.02$1,450.88$223,301.89
103Jul 2028$859.13$591.75$1,450.88$222,442.76
104Aug 2028$861.41$589.47$1,450.88$221,581.35
105Sep 2028$863.69$587.19$1,450.88$220,717.66
106Oct 2028$865.98$584.90$1,450.88$219,851.68
107Nov 2028$868.27$582.61$1,450.88$218,983.41
108Dec 2028$870.57$580.31$1,450.88$218,112.84
2028 Total$10,296.36$7,114.2$17,410.56
109Jan 2029$872.88$578.00$1,450.88$217,239.96
110Feb 2029$875.19$575.69$1,450.88$216,364.77
111Mar 2029$877.51$573.37$1,450.88$215,487.26
112Apr 2029$879.84$571.04$1,450.88$214,607.42
113May 2029$882.17$568.71$1,450.88$213,725.25
114Jun 2029$884.51$566.37$1,450.88$212,840.74
115Jul 2029$886.85$564.03$1,450.88$211,953.89
116Aug 2029$889.20$561.68$1,450.88$211,064.69
117Sep 2029$891.56$559.32$1,450.88$210,173.13
118Oct 2029$893.92$556.96$1,450.88$209,279.21
119Nov 2029$896.29$554.59$1,450.88$208,382.92
120Dec 2029$898.67$552.21$1,450.88$207,484.25
2029 Total$10,628.59$6,781.97$17,410.56
121Jan 2030$901.05$549.83$1,450.88$206,583.20
122Feb 2030$903.43$547.45$1,450.88$205,679.77
123Mar 2030$905.83$545.05$1,450.88$204,773.94
124Apr 2030$908.23$542.65$1,450.88$203,865.71
125May 2030$910.64$540.24$1,450.88$202,955.07
126Jun 2030$913.05$537.83$1,450.88$202,042.02
127Jul 2030$915.47$535.41$1,450.88$201,126.55
128Aug 2030$917.89$532.99$1,450.88$200,208.66
129Sep 2030$920.33$530.55$1,450.88$199,288.33
130Oct 2030$922.77$528.11$1,450.88$198,365.56
131Nov 2030$925.21$525.67$1,450.88$197,440.35
132Dec 2030$927.66$523.22$1,450.88$196,512.69
2030 Total$10,971.56$6,439$17,410.56
133Jan 2031$930.12$520.76$1,450.88$195,582.57
134Feb 2031$932.59$518.29$1,450.88$194,649.98
135Mar 2031$935.06$515.82$1,450.88$193,714.92
136Apr 2031$937.54$513.34$1,450.88$192,777.38
137May 2031$940.02$510.86$1,450.88$191,837.36
138Jun 2031$942.51$508.37$1,450.88$190,894.85
139Jul 2031$945.01$505.87$1,450.88$189,949.84
140Aug 2031$947.51$503.37$1,450.88$189,002.33
141Sep 2031$950.02$500.86$1,450.88$188,052.31
142Oct 2031$952.54$498.34$1,450.88$187,099.77
143Nov 2031$955.07$495.81$1,450.88$186,144.70
144Dec 2031$957.60$493.28$1,450.88$185,187.10
2031 Total$11,325.59$6,084.97$17,410.56
145Jan 2032$960.13$490.75$1,450.88$184,226.97
146Feb 2032$962.68$488.20$1,450.88$183,264.29
147Mar 2032$965.23$485.65$1,450.88$182,299.06
148Apr 2032$967.79$483.09$1,450.88$181,331.27
149May 2032$970.35$480.53$1,450.88$180,360.92
150Jun 2032$972.92$477.96$1,450.88$179,388.00
151Jul 2032$975.50$475.38$1,450.88$178,412.50
152Aug 2032$978.09$472.79$1,450.88$177,434.41
153Sep 2032$980.68$470.20$1,450.88$176,453.73
154Oct 2032$983.28$467.60$1,450.88$175,470.45
155Nov 2032$985.88$465.00$1,450.88$174,484.57
156Dec 2032$988.50$462.38$1,450.88$173,496.07
2032 Total$11,691.03$5,719.53$17,410.56
157Jan 2033$991.12$459.76$1,450.88$172,504.95
158Feb 2033$993.74$457.14$1,450.88$171,511.21
159Mar 2033$996.38$454.50$1,450.88$170,514.83
160Apr 2033$999.02$451.86$1,450.88$169,515.81
161May 2033$1,001.66$449.22$1,450.88$168,514.15
162Jun 2033$1,004.32$446.56$1,450.88$167,509.83
163Jul 2033$1,006.98$443.90$1,450.88$166,502.85
164Aug 2033$1,009.65$441.23$1,450.88$165,493.20
165Sep 2033$1,012.32$438.56$1,450.88$164,480.88
166Oct 2033$1,015.01$435.87$1,450.88$163,465.87
167Nov 2033$1,017.70$433.18$1,450.88$162,448.17
168Dec 2033$1,020.39$430.49$1,450.88$161,427.78
2033 Total$12,068.29$5,342.27$17,410.56
169Jan 2034$1,023.10$427.78$1,450.88$160,404.68
170Feb 2034$1,025.81$425.07$1,450.88$159,378.87
171Mar 2034$1,028.53$422.35$1,450.88$158,350.34
172Apr 2034$1,031.25$419.63$1,450.88$157,319.09
173May 2034$1,033.98$416.90$1,450.88$156,285.11
174Jun 2034$1,036.72$414.16$1,450.88$155,248.39
175Jul 2034$1,039.47$411.41$1,450.88$154,208.92
176Aug 2034$1,042.23$408.65$1,450.88$153,166.69
177Sep 2034$1,044.99$405.89$1,450.88$152,121.70
178Oct 2034$1,047.76$403.12$1,450.88$151,073.94
179Nov 2034$1,050.53$400.35$1,450.88$150,023.41
180Dec 2034$1,053.32$397.56$1,450.88$148,970.09
2034 Total$12,457.69$4,952.87$17,410.56
181Jan 2035$1,056.11$394.77$1,450.88$147,913.98
182Feb 2035$1,058.91$391.97$1,450.88$146,855.07
183Mar 2035$1,061.71$389.17$1,450.88$145,793.36
184Apr 2035$1,064.53$386.35$1,450.88$144,728.83
185May 2035$1,067.35$383.53$1,450.88$143,661.48
186Jun 2035$1,070.18$380.70$1,450.88$142,591.30
187Jul 2035$1,073.01$377.87$1,450.88$141,518.29
188Aug 2035$1,075.86$375.02$1,450.88$140,442.43
189Sep 2035$1,078.71$372.17$1,450.88$139,363.72
190Oct 2035$1,081.57$369.31$1,450.88$138,282.15
191Nov 2035$1,084.43$366.45$1,450.88$137,197.72
192Dec 2035$1,087.31$363.57$1,450.88$136,110.41
2035 Total$12,859.68$4,550.88$17,410.56
193Jan 2036$1,090.19$360.69$1,450.88$135,020.22
194Feb 2036$1,093.08$357.80$1,450.88$133,927.14
195Mar 2036$1,095.97$354.91$1,450.88$132,831.17
196Apr 2036$1,098.88$352.00$1,450.88$131,732.29
197May 2036$1,101.79$349.09$1,450.88$130,630.50
198Jun 2036$1,104.71$346.17$1,450.88$129,525.79
199Jul 2036$1,107.64$343.24$1,450.88$128,418.15
200Aug 2036$1,110.57$340.31$1,450.88$127,307.58
201Sep 2036$1,113.51$337.37$1,450.88$126,194.07
202Oct 2036$1,116.47$334.41$1,450.88$125,077.60
203Nov 2036$1,119.42$331.46$1,450.88$123,958.18
204Dec 2036$1,122.39$328.49$1,450.88$122,835.79
2036 Total$13,274.62$4,135.94$17,410.56
205Jan 2037$1,125.37$325.51$1,450.88$121,710.42
206Feb 2037$1,128.35$322.53$1,450.88$120,582.07
207Mar 2037$1,131.34$319.54$1,450.88$119,450.73
208Apr 2037$1,134.34$316.54$1,450.88$118,316.39
209May 2037$1,137.34$313.54$1,450.88$117,179.05
210Jun 2037$1,140.36$310.52$1,450.88$116,038.69
211Jul 2037$1,143.38$307.50$1,450.88$114,895.31
212Aug 2037$1,146.41$304.47$1,450.88$113,748.90
213Sep 2037$1,149.45$301.43$1,450.88$112,599.45
214Oct 2037$1,152.49$298.39$1,450.88$111,446.96
215Nov 2037$1,155.55$295.33$1,450.88$110,291.41
216Dec 2037$1,158.61$292.27$1,450.88$109,132.80
2037 Total$13,702.99$3,707.57$17,410.56
217Jan 2038$1,161.68$289.20$1,450.88$107,971.12
218Feb 2038$1,164.76$286.12$1,450.88$106,806.36
219Mar 2038$1,167.84$283.04$1,450.88$105,638.52
220Apr 2038$1,170.94$279.94$1,450.88$104,467.58
221May 2038$1,174.04$276.84$1,450.88$103,293.54
222Jun 2038$1,177.15$273.73$1,450.88$102,116.39
223Jul 2038$1,180.27$270.61$1,450.88$100,936.12
224Aug 2038$1,183.40$267.48$1,450.88$99,752.72
225Sep 2038$1,186.54$264.34$1,450.88$98,566.18
226Oct 2038$1,189.68$261.20$1,450.88$97,376.50
227Nov 2038$1,192.83$258.05$1,450.88$96,183.67
228Dec 2038$1,195.99$254.89$1,450.88$94,987.68
2038 Total$14,145.12$3,265.44$17,410.56
229Jan 2039$1,199.16$251.72$1,450.88$93,788.52
230Feb 2039$1,202.34$248.54$1,450.88$92,586.18
231Mar 2039$1,205.53$245.35$1,450.88$91,380.65
232Apr 2039$1,208.72$242.16$1,450.88$90,171.93
233May 2039$1,211.92$238.96$1,450.88$88,960.01
234Jun 2039$1,215.14$235.74$1,450.88$87,744.87
235Jul 2039$1,218.36$232.52$1,450.88$86,526.51
236Aug 2039$1,221.58$229.30$1,450.88$85,304.93
237Sep 2039$1,224.82$226.06$1,450.88$84,080.11
238Oct 2039$1,228.07$222.81$1,450.88$82,852.04
239Nov 2039$1,231.32$219.56$1,450.88$81,620.72
240Dec 2039$1,234.59$216.29$1,450.88$80,386.13
2039 Total$14,601.55$2,809.01$17,410.56
241Jan 2040$1,237.86$213.02$1,450.88$79,148.27
242Feb 2040$1,241.14$209.74$1,450.88$77,907.13
243Mar 2040$1,244.43$206.45$1,450.88$76,662.70
244Apr 2040$1,247.72$203.16$1,450.88$75,414.98
245May 2040$1,251.03$199.85$1,450.88$74,163.95
246Jun 2040$1,254.35$196.53$1,450.88$72,909.60
247Jul 2040$1,257.67$193.21$1,450.88$71,651.93
248Aug 2040$1,261.00$189.88$1,450.88$70,390.93
249Sep 2040$1,264.34$186.54$1,450.88$69,126.59
250Oct 2040$1,267.69$183.19$1,450.88$67,858.90
251Nov 2040$1,271.05$179.83$1,450.88$66,587.85
252Dec 2040$1,274.42$176.46$1,450.88$65,313.43
2040 Total$15,072.7$2,337.86$17,410.56
253Jan 2041$1,277.80$173.08$1,450.88$64,035.63
254Feb 2041$1,281.19$169.69$1,450.88$62,754.44
255Mar 2041$1,284.58$166.30$1,450.88$61,469.86
256Apr 2041$1,287.98$162.90$1,450.88$60,181.88
257May 2041$1,291.40$159.48$1,450.88$58,890.48
258Jun 2041$1,294.82$156.06$1,450.88$57,595.66
259Jul 2041$1,298.25$152.63$1,450.88$56,297.41
260Aug 2041$1,301.69$149.19$1,450.88$54,995.72
261Sep 2041$1,305.14$145.74$1,450.88$53,690.58
262Oct 2041$1,308.60$142.28$1,450.88$52,381.98
263Nov 2041$1,312.07$138.81$1,450.88$51,069.91
264Dec 2041$1,315.54$135.34$1,450.88$49,754.37
2041 Total$15,559.06$1,851.5$17,410.56
265Jan 2042$1,319.03$131.85$1,450.88$48,435.34
266Feb 2042$1,322.53$128.35$1,450.88$47,112.81
267Mar 2042$1,326.03$124.85$1,450.88$45,786.78
268Apr 2042$1,329.55$121.33$1,450.88$44,457.23
269May 2042$1,333.07$117.81$1,450.88$43,124.16
270Jun 2042$1,336.60$114.28$1,450.88$41,787.56
271Jul 2042$1,340.14$110.74$1,450.88$40,447.42
272Aug 2042$1,343.69$107.19$1,450.88$39,103.73
273Sep 2042$1,347.26$103.62$1,450.88$37,756.47
274Oct 2042$1,350.83$100.05$1,450.88$36,405.64
275Nov 2042$1,354.41$96.47$1,450.88$35,051.23
276Dec 2042$1,357.99$92.89$1,450.88$33,693.24
2042 Total$16,061.13$1,349.43$17,410.56
277Jan 2043$1,361.59$89.29$1,450.88$32,331.65
278Feb 2043$1,365.20$85.68$1,450.88$30,966.45
279Mar 2043$1,368.82$82.06$1,450.88$29,597.63
280Apr 2043$1,372.45$78.43$1,450.88$28,225.18
281May 2043$1,376.08$74.80$1,450.88$26,849.10
282Jun 2043$1,379.73$71.15$1,450.88$25,469.37
283Jul 2043$1,383.39$67.49$1,450.88$24,085.98
284Aug 2043$1,387.05$63.83$1,450.88$22,698.93
285Sep 2043$1,390.73$60.15$1,450.88$21,308.20
286Oct 2043$1,394.41$56.47$1,450.88$19,913.79
287Nov 2043$1,398.11$52.77$1,450.88$18,515.68
288Dec 2043$1,401.81$49.07$1,450.88$17,113.87
2043 Total$16,579.37$831.19$17,410.56
289Jan 2044$1,405.53$45.35$1,450.88$15,708.34
290Feb 2044$1,409.25$41.63$1,450.88$14,299.09
291Mar 2044$1,412.99$37.89$1,450.88$12,886.10
292Apr 2044$1,416.73$34.15$1,450.88$11,469.37
293May 2044$1,420.49$30.39$1,450.88$10,048.88
294Jun 2044$1,424.25$26.63$1,450.88$8,624.63
295Jul 2044$1,428.02$22.86$1,450.88$7,196.61
296Aug 2044$1,431.81$19.07$1,450.88$5,764.80
297Sep 2044$1,435.60$15.28$1,450.88$4,329.20
298Oct 2044$1,439.41$11.47$1,450.88$2,889.79
299Nov 2044$1,443.22$7.66$1,450.88$1,446.57
300Dec 2044$1,446.57$3.83$1,450.40$0.00
2044 Total$17,113.87$296.21$17,410.08
Compare your product with the big 4 banks, or add more products to compare
As seen on