FlexiLine Home Loan from Bank of us

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
5.01%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,463
Number of Repayments
300
Total Interest Paid
$188,900
Total repayments
$438,900
DatePrincipleInterestPaymentBalance
1Oct 2019$419.18$1,043.75$1,462.93$249,580.82
2Nov 2019$420.93$1,042.00$1,462.93$249,159.89
3Dec 2019$422.69$1,040.24$1,462.93$248,737.20
2019 Total$1,262.8$3,125.99$4,388.79
4Jan 2020$424.45$1,038.48$1,462.93$248,312.75
5Feb 2020$426.22$1,036.71$1,462.93$247,886.53
6Mar 2020$428.00$1,034.93$1,462.93$247,458.53
7Apr 2020$429.79$1,033.14$1,462.93$247,028.74
8May 2020$431.59$1,031.34$1,462.93$246,597.15
9Jun 2020$433.39$1,029.54$1,462.93$246,163.76
10Jul 2020$435.20$1,027.73$1,462.93$245,728.56
11Aug 2020$437.01$1,025.92$1,462.93$245,291.55
12Sep 2020$438.84$1,024.09$1,462.93$244,852.71
13Oct 2020$440.67$1,022.26$1,462.93$244,412.04
14Nov 2020$442.51$1,020.42$1,462.93$243,969.53
15Dec 2020$444.36$1,018.57$1,462.93$243,525.17
2020 Total$5,212.03$12,343.13$17,555.16
16Jan 2021$446.21$1,016.72$1,462.93$243,078.96
17Feb 2021$448.08$1,014.85$1,462.93$242,630.88
18Mar 2021$449.95$1,012.98$1,462.93$242,180.93
19Apr 2021$451.82$1,011.11$1,462.93$241,729.11
20May 2021$453.71$1,009.22$1,462.93$241,275.40
21Jun 2021$455.61$1,007.32$1,462.93$240,819.79
22Jul 2021$457.51$1,005.42$1,462.93$240,362.28
23Aug 2021$459.42$1,003.51$1,462.93$239,902.86
24Sep 2021$461.34$1,001.59$1,462.93$239,441.52
25Oct 2021$463.26$999.67$1,462.93$238,978.26
26Nov 2021$465.20$997.73$1,462.93$238,513.06
27Dec 2021$467.14$995.79$1,462.93$238,045.92
2021 Total$5,479.25$12,075.91$17,555.16
28Jan 2022$469.09$993.84$1,462.93$237,576.83
29Feb 2022$471.05$991.88$1,462.93$237,105.78
30Mar 2022$473.01$989.92$1,462.93$236,632.77
31Apr 2022$474.99$987.94$1,462.93$236,157.78
32May 2022$476.97$985.96$1,462.93$235,680.81
33Jun 2022$478.96$983.97$1,462.93$235,201.85
34Jul 2022$480.96$981.97$1,462.93$234,720.89
35Aug 2022$482.97$979.96$1,462.93$234,237.92
36Sep 2022$484.99$977.94$1,462.93$233,752.93
37Oct 2022$487.01$975.92$1,462.93$233,265.92
38Nov 2022$489.04$973.89$1,462.93$232,776.88
39Dec 2022$491.09$971.84$1,462.93$232,285.79
2022 Total$5,760.13$11,795.03$17,555.16
40Jan 2023$493.14$969.79$1,462.93$231,792.65
41Feb 2023$495.20$967.73$1,462.93$231,297.45
42Mar 2023$497.26$965.67$1,462.93$230,800.19
43Apr 2023$499.34$963.59$1,462.93$230,300.85
44May 2023$501.42$961.51$1,462.93$229,799.43
45Jun 2023$503.52$959.41$1,462.93$229,295.91
46Jul 2023$505.62$957.31$1,462.93$228,790.29
47Aug 2023$507.73$955.20$1,462.93$228,282.56
48Sep 2023$509.85$953.08$1,462.93$227,772.71
49Oct 2023$511.98$950.95$1,462.93$227,260.73
50Nov 2023$514.12$948.81$1,462.93$226,746.61
51Dec 2023$516.26$946.67$1,462.93$226,230.35
2023 Total$6,055.44$11,499.72$17,555.16
52Jan 2024$518.42$944.51$1,462.93$225,711.93
53Feb 2024$520.58$942.35$1,462.93$225,191.35
54Mar 2024$522.76$940.17$1,462.93$224,668.59
55Apr 2024$524.94$937.99$1,462.93$224,143.65
56May 2024$527.13$935.80$1,462.93$223,616.52
57Jun 2024$529.33$933.60$1,462.93$223,087.19
58Jul 2024$531.54$931.39$1,462.93$222,555.65
59Aug 2024$533.76$929.17$1,462.93$222,021.89
60Sep 2024$535.99$926.94$1,462.93$221,485.90
61Oct 2024$538.23$924.70$1,462.93$220,947.67
62Nov 2024$540.47$922.46$1,462.93$220,407.20
63Dec 2024$542.73$920.20$1,462.93$219,864.47
2024 Total$6,365.88$11,189.28$17,555.16
64Jan 2025$545.00$917.93$1,462.93$219,319.47
65Feb 2025$547.27$915.66$1,462.93$218,772.20
66Mar 2025$549.56$913.37$1,462.93$218,222.64
67Apr 2025$551.85$911.08$1,462.93$217,670.79
68May 2025$554.15$908.78$1,462.93$217,116.64
69Jun 2025$556.47$906.46$1,462.93$216,560.17
70Jul 2025$558.79$904.14$1,462.93$216,001.38
71Aug 2025$561.12$901.81$1,462.93$215,440.26
72Sep 2025$563.47$899.46$1,462.93$214,876.79
73Oct 2025$565.82$897.11$1,462.93$214,310.97
74Nov 2025$568.18$894.75$1,462.93$213,742.79
75Dec 2025$570.55$892.38$1,462.93$213,172.24
2025 Total$6,692.23$10,862.93$17,555.16
76Jan 2026$572.94$889.99$1,462.93$212,599.30
77Feb 2026$575.33$887.60$1,462.93$212,023.97
78Mar 2026$577.73$885.20$1,462.93$211,446.24
79Apr 2026$580.14$882.79$1,462.93$210,866.10
80May 2026$582.56$880.37$1,462.93$210,283.54
81Jun 2026$585.00$877.93$1,462.93$209,698.54
82Jul 2026$587.44$875.49$1,462.93$209,111.10
83Aug 2026$589.89$873.04$1,462.93$208,521.21
84Sep 2026$592.35$870.58$1,462.93$207,928.86
85Oct 2026$594.83$868.10$1,462.93$207,334.03
86Nov 2026$597.31$865.62$1,462.93$206,736.72
87Dec 2026$599.80$863.13$1,462.93$206,136.92
2026 Total$7,035.32$10,519.84$17,555.16
88Jan 2027$602.31$860.62$1,462.93$205,534.61
89Feb 2027$604.82$858.11$1,462.93$204,929.79
90Mar 2027$607.35$855.58$1,462.93$204,322.44
91Apr 2027$609.88$853.05$1,462.93$203,712.56
92May 2027$612.43$850.50$1,462.93$203,100.13
93Jun 2027$614.99$847.94$1,462.93$202,485.14
94Jul 2027$617.55$845.38$1,462.93$201,867.59
95Aug 2027$620.13$842.80$1,462.93$201,247.46
96Sep 2027$622.72$840.21$1,462.93$200,624.74
97Oct 2027$625.32$837.61$1,462.93$199,999.42
98Nov 2027$627.93$835.00$1,462.93$199,371.49
99Dec 2027$630.55$832.38$1,462.93$198,740.94
2027 Total$7,395.98$10,159.18$17,555.16
100Jan 2028$633.19$829.74$1,462.93$198,107.75
101Feb 2028$635.83$827.10$1,462.93$197,471.92
102Mar 2028$638.48$824.45$1,462.93$196,833.44
103Apr 2028$641.15$821.78$1,462.93$196,192.29
104May 2028$643.83$819.10$1,462.93$195,548.46
105Jun 2028$646.52$816.41$1,462.93$194,901.94
106Jul 2028$649.21$813.72$1,462.93$194,252.73
107Aug 2028$651.92$811.01$1,462.93$193,600.81
108Sep 2028$654.65$808.28$1,462.93$192,946.16
109Oct 2028$657.38$805.55$1,462.93$192,288.78
110Nov 2028$660.12$802.81$1,462.93$191,628.66
111Dec 2028$662.88$800.05$1,462.93$190,965.78
2028 Total$7,775.16$9,780$17,555.16
112Jan 2029$665.65$797.28$1,462.93$190,300.13
113Feb 2029$668.43$794.50$1,462.93$189,631.70
114Mar 2029$671.22$791.71$1,462.93$188,960.48
115Apr 2029$674.02$788.91$1,462.93$188,286.46
116May 2029$676.83$786.10$1,462.93$187,609.63
117Jun 2029$679.66$783.27$1,462.93$186,929.97
118Jul 2029$682.50$780.43$1,462.93$186,247.47
119Aug 2029$685.35$777.58$1,462.93$185,562.12
120Sep 2029$688.21$774.72$1,462.93$184,873.91
121Oct 2029$691.08$771.85$1,462.93$184,182.83
122Nov 2029$693.97$768.96$1,462.93$183,488.86
123Dec 2029$696.86$766.07$1,462.93$182,792.00
2029 Total$8,173.78$9,381.38$17,555.16
124Jan 2030$699.77$763.16$1,462.93$182,092.23
125Feb 2030$702.69$760.24$1,462.93$181,389.54
126Mar 2030$705.63$757.30$1,462.93$180,683.91
127Apr 2030$708.57$754.36$1,462.93$179,975.34
128May 2030$711.53$751.40$1,462.93$179,263.81
129Jun 2030$714.50$748.43$1,462.93$178,549.31
130Jul 2030$717.49$745.44$1,462.93$177,831.82
131Aug 2030$720.48$742.45$1,462.93$177,111.34
132Sep 2030$723.49$739.44$1,462.93$176,387.85
133Oct 2030$726.51$736.42$1,462.93$175,661.34
134Nov 2030$729.54$733.39$1,462.93$174,931.80
135Dec 2030$732.59$730.34$1,462.93$174,199.21
2030 Total$8,592.79$8,962.37$17,555.16
136Jan 2031$735.65$727.28$1,462.93$173,463.56
137Feb 2031$738.72$724.21$1,462.93$172,724.84
138Mar 2031$741.80$721.13$1,462.93$171,983.04
139Apr 2031$744.90$718.03$1,462.93$171,238.14
140May 2031$748.01$714.92$1,462.93$170,490.13
141Jun 2031$751.13$711.80$1,462.93$169,739.00
142Jul 2031$754.27$708.66$1,462.93$168,984.73
143Aug 2031$757.42$705.51$1,462.93$168,227.31
144Sep 2031$760.58$702.35$1,462.93$167,466.73
145Oct 2031$763.76$699.17$1,462.93$166,702.97
146Nov 2031$766.95$695.98$1,462.93$165,936.02
147Dec 2031$770.15$692.78$1,462.93$165,165.87
2031 Total$9,033.34$8,521.82$17,555.16
148Jan 2032$773.36$689.57$1,462.93$164,392.51
149Feb 2032$776.59$686.34$1,462.93$163,615.92
150Mar 2032$779.83$683.10$1,462.93$162,836.09
151Apr 2032$783.09$679.84$1,462.93$162,053.00
152May 2032$786.36$676.57$1,462.93$161,266.64
153Jun 2032$789.64$673.29$1,462.93$160,477.00
154Jul 2032$792.94$669.99$1,462.93$159,684.06
155Aug 2032$796.25$666.68$1,462.93$158,887.81
156Sep 2032$799.57$663.36$1,462.93$158,088.24
157Oct 2032$802.91$660.02$1,462.93$157,285.33
158Nov 2032$806.26$656.67$1,462.93$156,479.07
159Dec 2032$809.63$653.30$1,462.93$155,669.44
2032 Total$9,496.43$8,058.73$17,555.16
160Jan 2033$813.01$649.92$1,462.93$154,856.43
161Feb 2033$816.40$646.53$1,462.93$154,040.03
162Mar 2033$819.81$643.12$1,462.93$153,220.22
163Apr 2033$823.24$639.69$1,462.93$152,396.98
164May 2033$826.67$636.26$1,462.93$151,570.31
165Jun 2033$830.12$632.81$1,462.93$150,740.19
166Jul 2033$833.59$629.34$1,462.93$149,906.60
167Aug 2033$837.07$625.86$1,462.93$149,069.53
168Sep 2033$840.56$622.37$1,462.93$148,228.97
169Oct 2033$844.07$618.86$1,462.93$147,384.90
170Nov 2033$847.60$615.33$1,462.93$146,537.30
171Dec 2033$851.14$611.79$1,462.93$145,686.16
2033 Total$9,983.28$7,571.88$17,555.16
172Jan 2034$854.69$608.24$1,462.93$144,831.47
173Feb 2034$858.26$604.67$1,462.93$143,973.21
174Mar 2034$861.84$601.09$1,462.93$143,111.37
175Apr 2034$865.44$597.49$1,462.93$142,245.93
176May 2034$869.05$593.88$1,462.93$141,376.88
177Jun 2034$872.68$590.25$1,462.93$140,504.20
178Jul 2034$876.32$586.61$1,462.93$139,627.88
179Aug 2034$879.98$582.95$1,462.93$138,747.90
180Sep 2034$883.66$579.27$1,462.93$137,864.24
181Oct 2034$887.35$575.58$1,462.93$136,976.89
182Nov 2034$891.05$571.88$1,462.93$136,085.84
183Dec 2034$894.77$568.16$1,462.93$135,191.07
2034 Total$10,495.09$7,060.07$17,555.16
184Jan 2035$898.51$564.42$1,462.93$134,292.56
185Feb 2035$902.26$560.67$1,462.93$133,390.30
186Mar 2035$906.03$556.90$1,462.93$132,484.27
187Apr 2035$909.81$553.12$1,462.93$131,574.46
188May 2035$913.61$549.32$1,462.93$130,660.85
189Jun 2035$917.42$545.51$1,462.93$129,743.43
190Jul 2035$921.25$541.68$1,462.93$128,822.18
191Aug 2035$925.10$537.83$1,462.93$127,897.08
192Sep 2035$928.96$533.97$1,462.93$126,968.12
193Oct 2035$932.84$530.09$1,462.93$126,035.28
194Nov 2035$936.73$526.20$1,462.93$125,098.55
195Dec 2035$940.64$522.29$1,462.93$124,157.91
2035 Total$11,033.16$6,522$17,555.16
196Jan 2036$944.57$518.36$1,462.93$123,213.34
197Feb 2036$948.51$514.42$1,462.93$122,264.83
198Mar 2036$952.47$510.46$1,462.93$121,312.36
199Apr 2036$956.45$506.48$1,462.93$120,355.91
200May 2036$960.44$502.49$1,462.93$119,395.47
201Jun 2036$964.45$498.48$1,462.93$118,431.02
202Jul 2036$968.48$494.45$1,462.93$117,462.54
203Aug 2036$972.52$490.41$1,462.93$116,490.02
204Sep 2036$976.58$486.35$1,462.93$115,513.44
205Oct 2036$980.66$482.27$1,462.93$114,532.78
206Nov 2036$984.76$478.17$1,462.93$113,548.02
207Dec 2036$988.87$474.06$1,462.93$112,559.15
2036 Total$11,598.76$5,956.4$17,555.16
208Jan 2037$993.00$469.93$1,462.93$111,566.15
209Feb 2037$997.14$465.79$1,462.93$110,569.01
210Mar 2037$1,001.30$461.63$1,462.93$109,567.71
211Apr 2037$1,005.48$457.45$1,462.93$108,562.23
212May 2037$1,009.68$453.25$1,462.93$107,552.55
213Jun 2037$1,013.90$449.03$1,462.93$106,538.65
214Jul 2037$1,018.13$444.80$1,462.93$105,520.52
215Aug 2037$1,022.38$440.55$1,462.93$104,498.14
216Sep 2037$1,026.65$436.28$1,462.93$103,471.49
217Oct 2037$1,030.94$431.99$1,462.93$102,440.55
218Nov 2037$1,035.24$427.69$1,462.93$101,405.31
219Dec 2037$1,039.56$423.37$1,462.93$100,365.75
2037 Total$12,193.4$5,361.76$17,555.16
220Jan 2038$1,043.90$419.03$1,462.93$99,321.85
221Feb 2038$1,048.26$414.67$1,462.93$98,273.59
222Mar 2038$1,052.64$410.29$1,462.93$97,220.95
223Apr 2038$1,057.03$405.90$1,462.93$96,163.92
224May 2038$1,061.45$401.48$1,462.93$95,102.47
225Jun 2038$1,065.88$397.05$1,462.93$94,036.59
226Jul 2038$1,070.33$392.60$1,462.93$92,966.26
227Aug 2038$1,074.80$388.13$1,462.93$91,891.46
228Sep 2038$1,079.28$383.65$1,462.93$90,812.18
229Oct 2038$1,083.79$379.14$1,462.93$89,728.39
230Nov 2038$1,088.31$374.62$1,462.93$88,640.08
231Dec 2038$1,092.86$370.07$1,462.93$87,547.22
2038 Total$12,818.53$4,736.63$17,555.16
232Jan 2039$1,097.42$365.51$1,462.93$86,449.80
233Feb 2039$1,102.00$360.93$1,462.93$85,347.80
234Mar 2039$1,106.60$356.33$1,462.93$84,241.20
235Apr 2039$1,111.22$351.71$1,462.93$83,129.98
236May 2039$1,115.86$347.07$1,462.93$82,014.12
237Jun 2039$1,120.52$342.41$1,462.93$80,893.60
238Jul 2039$1,125.20$337.73$1,462.93$79,768.40
239Aug 2039$1,129.90$333.03$1,462.93$78,638.50
240Sep 2039$1,134.61$328.32$1,462.93$77,503.89
241Oct 2039$1,139.35$323.58$1,462.93$76,364.54
242Nov 2039$1,144.11$318.82$1,462.93$75,220.43
243Dec 2039$1,148.88$314.05$1,462.93$74,071.55
2039 Total$13,475.67$4,079.49$17,555.16
244Jan 2040$1,153.68$309.25$1,462.93$72,917.87
245Feb 2040$1,158.50$304.43$1,462.93$71,759.37
246Mar 2040$1,163.33$299.60$1,462.93$70,596.04
247Apr 2040$1,168.19$294.74$1,462.93$69,427.85
248May 2040$1,173.07$289.86$1,462.93$68,254.78
249Jun 2040$1,177.97$284.96$1,462.93$67,076.81
250Jul 2040$1,182.88$280.05$1,462.93$65,893.93
251Aug 2040$1,187.82$275.11$1,462.93$64,706.11
252Sep 2040$1,192.78$270.15$1,462.93$63,513.33
253Oct 2040$1,197.76$265.17$1,462.93$62,315.57
254Nov 2040$1,202.76$260.17$1,462.93$61,112.81
255Dec 2040$1,207.78$255.15$1,462.93$59,905.03
2040 Total$14,166.52$3,388.64$17,555.16
256Jan 2041$1,212.83$250.10$1,462.93$58,692.20
257Feb 2041$1,217.89$245.04$1,462.93$57,474.31
258Mar 2041$1,222.97$239.96$1,462.93$56,251.34
259Apr 2041$1,228.08$234.85$1,462.93$55,023.26
260May 2041$1,233.21$229.72$1,462.93$53,790.05
261Jun 2041$1,238.36$224.57$1,462.93$52,551.69
262Jul 2041$1,243.53$219.40$1,462.93$51,308.16
263Aug 2041$1,248.72$214.21$1,462.93$50,059.44
264Sep 2041$1,253.93$209.00$1,462.93$48,805.51
265Oct 2041$1,259.17$203.76$1,462.93$47,546.34
266Nov 2041$1,264.42$198.51$1,462.93$46,281.92
267Dec 2041$1,269.70$193.23$1,462.93$45,012.22
2041 Total$14,892.81$2,662.35$17,555.16
268Jan 2042$1,275.00$187.93$1,462.93$43,737.22
269Feb 2042$1,280.33$182.60$1,462.93$42,456.89
270Mar 2042$1,285.67$177.26$1,462.93$41,171.22
271Apr 2042$1,291.04$171.89$1,462.93$39,880.18
272May 2042$1,296.43$166.50$1,462.93$38,583.75
273Jun 2042$1,301.84$161.09$1,462.93$37,281.91
274Jul 2042$1,307.28$155.65$1,462.93$35,974.63
275Aug 2042$1,312.74$150.19$1,462.93$34,661.89
276Sep 2042$1,318.22$144.71$1,462.93$33,343.67
277Oct 2042$1,323.72$139.21$1,462.93$32,019.95
278Nov 2042$1,329.25$133.68$1,462.93$30,690.70
279Dec 2042$1,334.80$128.13$1,462.93$29,355.90
2042 Total$15,656.32$1,898.84$17,555.16
280Jan 2043$1,340.37$122.56$1,462.93$28,015.53
281Feb 2043$1,345.97$116.96$1,462.93$26,669.56
282Mar 2043$1,351.58$111.35$1,462.93$25,317.98
283Apr 2043$1,357.23$105.70$1,462.93$23,960.75
284May 2043$1,362.89$100.04$1,462.93$22,597.86
285Jun 2043$1,368.58$94.35$1,462.93$21,229.28
286Jul 2043$1,374.30$88.63$1,462.93$19,854.98
287Aug 2043$1,380.04$82.89$1,462.93$18,474.94
288Sep 2043$1,385.80$77.13$1,462.93$17,089.14
289Oct 2043$1,391.58$71.35$1,462.93$15,697.56
290Nov 2043$1,397.39$65.54$1,462.93$14,300.17
291Dec 2043$1,403.23$59.70$1,462.93$12,896.94
2043 Total$16,458.96$1,096.2$17,555.16
292Jan 2044$1,409.09$53.84$1,462.93$11,487.85
293Feb 2044$1,414.97$47.96$1,462.93$10,072.88
294Mar 2044$1,420.88$42.05$1,462.93$8,652.00
295Apr 2044$1,426.81$36.12$1,462.93$7,225.19
296May 2044$1,432.76$30.17$1,462.93$5,792.43
297Jun 2044$1,438.75$24.18$1,462.93$4,353.68
298Jul 2044$1,444.75$18.18$1,462.93$2,908.93
299Aug 2044$1,450.79$12.14$1,462.93$1,458.14
300Sep 2044$1,456.84$6.09$1,462.93$1.30
2044 Total$12,895.64$270.73$13,166.37
Compare your product with the big 4 banks, or add more products to compare
As seen on