Topline Home Loan (LVR 90%-95%) from Bank of us

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
4.43%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,380
Number of Repayments
300
Total Interest Paid
$164,000
Total repayments
$414,000
DatePrincipleInterestPaymentBalance
1Aug 2019$456.75$922.92$1,379.67$249,543.25
2Sep 2019$458.44$921.23$1,379.67$249,084.81
3Oct 2019$460.13$919.54$1,379.67$248,624.68
4Nov 2019$461.83$917.84$1,379.67$248,162.85
5Dec 2019$463.54$916.13$1,379.67$247,699.31
2019 Total$2,300.69$4,597.66$6,898.35
6Jan 2020$465.25$914.42$1,379.67$247,234.06
7Feb 2020$466.96$912.71$1,379.67$246,767.10
8Mar 2020$468.69$910.98$1,379.67$246,298.41
9Apr 2020$470.42$909.25$1,379.67$245,827.99
10May 2020$472.16$907.51$1,379.67$245,355.83
11Jun 2020$473.90$905.77$1,379.67$244,881.93
12Jul 2020$475.65$904.02$1,379.67$244,406.28
13Aug 2020$477.40$902.27$1,379.67$243,928.88
14Sep 2020$479.17$900.50$1,379.67$243,449.71
15Oct 2020$480.93$898.74$1,379.67$242,968.78
16Nov 2020$482.71$896.96$1,379.67$242,486.07
17Dec 2020$484.49$895.18$1,379.67$242,001.58
2020 Total$5,697.73$10,858.31$16,556.04
18Jan 2021$486.28$893.39$1,379.67$241,515.30
19Feb 2021$488.08$891.59$1,379.67$241,027.22
20Mar 2021$489.88$889.79$1,379.67$240,537.34
21Apr 2021$491.69$887.98$1,379.67$240,045.65
22May 2021$493.50$886.17$1,379.67$239,552.15
23Jun 2021$495.32$884.35$1,379.67$239,056.83
24Jul 2021$497.15$882.52$1,379.67$238,559.68
25Aug 2021$498.99$880.68$1,379.67$238,060.69
26Sep 2021$500.83$878.84$1,379.67$237,559.86
27Oct 2021$502.68$876.99$1,379.67$237,057.18
28Nov 2021$504.53$875.14$1,379.67$236,552.65
29Dec 2021$506.40$873.27$1,379.67$236,046.25
2021 Total$5,955.33$10,600.71$16,556.04
30Jan 2022$508.27$871.40$1,379.67$235,537.98
31Feb 2022$510.14$869.53$1,379.67$235,027.84
32Mar 2022$512.03$867.64$1,379.67$234,515.81
33Apr 2022$513.92$865.75$1,379.67$234,001.89
34May 2022$515.81$863.86$1,379.67$233,486.08
35Jun 2022$517.72$861.95$1,379.67$232,968.36
36Jul 2022$519.63$860.04$1,379.67$232,448.73
37Aug 2022$521.55$858.12$1,379.67$231,927.18
38Sep 2022$523.47$856.20$1,379.67$231,403.71
39Oct 2022$525.40$854.27$1,379.67$230,878.31
40Nov 2022$527.34$852.33$1,379.67$230,350.97
41Dec 2022$529.29$850.38$1,379.67$229,821.68
2022 Total$6,224.57$10,331.47$16,556.04
42Jan 2023$531.24$848.43$1,379.67$229,290.44
43Feb 2023$533.21$846.46$1,379.67$228,757.23
44Mar 2023$535.17$844.50$1,379.67$228,222.06
45Apr 2023$537.15$842.52$1,379.67$227,684.91
46May 2023$539.13$840.54$1,379.67$227,145.78
47Jun 2023$541.12$838.55$1,379.67$226,604.66
48Jul 2023$543.12$836.55$1,379.67$226,061.54
49Aug 2023$545.13$834.54$1,379.67$225,516.41
50Sep 2023$547.14$832.53$1,379.67$224,969.27
51Oct 2023$549.16$830.51$1,379.67$224,420.11
52Nov 2023$551.19$828.48$1,379.67$223,868.92
53Dec 2023$553.22$826.45$1,379.67$223,315.70
2023 Total$6,505.98$10,050.06$16,556.04
54Jan 2024$555.26$824.41$1,379.67$222,760.44
55Feb 2024$557.31$822.36$1,379.67$222,203.13
56Mar 2024$559.37$820.30$1,379.67$221,643.76
57Apr 2024$561.44$818.23$1,379.67$221,082.32
58May 2024$563.51$816.16$1,379.67$220,518.81
59Jun 2024$565.59$814.08$1,379.67$219,953.22
60Jul 2024$567.68$811.99$1,379.67$219,385.54
61Aug 2024$569.77$809.90$1,379.67$218,815.77
62Sep 2024$571.88$807.79$1,379.67$218,243.89
63Oct 2024$573.99$805.68$1,379.67$217,669.90
64Nov 2024$576.11$803.56$1,379.67$217,093.79
65Dec 2024$578.23$801.44$1,379.67$216,515.56
2024 Total$6,800.14$9,755.9$16,556.04
66Jan 2025$580.37$799.30$1,379.67$215,935.19
67Feb 2025$582.51$797.16$1,379.67$215,352.68
68Mar 2025$584.66$795.01$1,379.67$214,768.02
69Apr 2025$586.82$792.85$1,379.67$214,181.20
70May 2025$588.98$790.69$1,379.67$213,592.22
71Jun 2025$591.16$788.51$1,379.67$213,001.06
72Jul 2025$593.34$786.33$1,379.67$212,407.72
73Aug 2025$595.53$784.14$1,379.67$211,812.19
74Sep 2025$597.73$781.94$1,379.67$211,214.46
75Oct 2025$599.94$779.73$1,379.67$210,614.52
76Nov 2025$602.15$777.52$1,379.67$210,012.37
77Dec 2025$604.37$775.30$1,379.67$209,408.00
2025 Total$7,107.56$9,448.48$16,556.04
78Jan 2026$606.61$773.06$1,379.67$208,801.39
79Feb 2026$608.84$770.83$1,379.67$208,192.55
80Mar 2026$611.09$768.58$1,379.67$207,581.46
81Apr 2026$613.35$766.32$1,379.67$206,968.11
82May 2026$615.61$764.06$1,379.67$206,352.50
83Jun 2026$617.89$761.78$1,379.67$205,734.61
84Jul 2026$620.17$759.50$1,379.67$205,114.44
85Aug 2026$622.46$757.21$1,379.67$204,491.98
86Sep 2026$624.75$754.92$1,379.67$203,867.23
87Oct 2026$627.06$752.61$1,379.67$203,240.17
88Nov 2026$629.38$750.29$1,379.67$202,610.79
89Dec 2026$631.70$747.97$1,379.67$201,979.09
2026 Total$7,428.91$9,127.13$16,556.04
90Jan 2027$634.03$745.64$1,379.67$201,345.06
91Feb 2027$636.37$743.30$1,379.67$200,708.69
92Mar 2027$638.72$740.95$1,379.67$200,069.97
93Apr 2027$641.08$738.59$1,379.67$199,428.89
94May 2027$643.45$736.22$1,379.67$198,785.44
95Jun 2027$645.82$733.85$1,379.67$198,139.62
96Jul 2027$648.20$731.47$1,379.67$197,491.42
97Aug 2027$650.60$729.07$1,379.67$196,840.82
98Sep 2027$653.00$726.67$1,379.67$196,187.82
99Oct 2027$655.41$724.26$1,379.67$195,532.41
100Nov 2027$657.83$721.84$1,379.67$194,874.58
101Dec 2027$660.26$719.41$1,379.67$194,214.32
2027 Total$7,764.77$8,791.27$16,556.04
102Jan 2028$662.70$716.97$1,379.67$193,551.62
103Feb 2028$665.14$714.53$1,379.67$192,886.48
104Mar 2028$667.60$712.07$1,379.67$192,218.88
105Apr 2028$670.06$709.61$1,379.67$191,548.82
106May 2028$672.54$707.13$1,379.67$190,876.28
107Jun 2028$675.02$704.65$1,379.67$190,201.26
108Jul 2028$677.51$702.16$1,379.67$189,523.75
109Aug 2028$680.01$699.66$1,379.67$188,843.74
110Sep 2028$682.52$697.15$1,379.67$188,161.22
111Oct 2028$685.04$694.63$1,379.67$187,476.18
112Nov 2028$687.57$692.10$1,379.67$186,788.61
113Dec 2028$690.11$689.56$1,379.67$186,098.50
2028 Total$8,115.82$8,440.22$16,556.04
114Jan 2029$692.66$687.01$1,379.67$185,405.84
115Feb 2029$695.21$684.46$1,379.67$184,710.63
116Mar 2029$697.78$681.89$1,379.67$184,012.85
117Apr 2029$700.36$679.31$1,379.67$183,312.49
118May 2029$702.94$676.73$1,379.67$182,609.55
119Jun 2029$705.54$674.13$1,379.67$181,904.01
120Jul 2029$708.14$671.53$1,379.67$181,195.87
121Aug 2029$710.76$668.91$1,379.67$180,485.11
122Sep 2029$713.38$666.29$1,379.67$179,771.73
123Oct 2029$716.01$663.66$1,379.67$179,055.72
124Nov 2029$718.66$661.01$1,379.67$178,337.06
125Dec 2029$721.31$658.36$1,379.67$177,615.75
2029 Total$8,482.75$8,073.29$16,556.04
126Jan 2030$723.97$655.70$1,379.67$176,891.78
127Feb 2030$726.64$653.03$1,379.67$176,165.14
128Mar 2030$729.33$650.34$1,379.67$175,435.81
129Apr 2030$732.02$647.65$1,379.67$174,703.79
130May 2030$734.72$644.95$1,379.67$173,969.07
131Jun 2030$737.43$642.24$1,379.67$173,231.64
132Jul 2030$740.16$639.51$1,379.67$172,491.48
133Aug 2030$742.89$636.78$1,379.67$171,748.59
134Sep 2030$745.63$634.04$1,379.67$171,002.96
135Oct 2030$748.38$631.29$1,379.67$170,254.58
136Nov 2030$751.15$628.52$1,379.67$169,503.43
137Dec 2030$753.92$625.75$1,379.67$168,749.51
2030 Total$8,866.24$7,689.8$16,556.04
138Jan 2031$756.70$622.97$1,379.67$167,992.81
139Feb 2031$759.50$620.17$1,379.67$167,233.31
140Mar 2031$762.30$617.37$1,379.67$166,471.01
141Apr 2031$765.11$614.56$1,379.67$165,705.90
142May 2031$767.94$611.73$1,379.67$164,937.96
143Jun 2031$770.77$608.90$1,379.67$164,167.19
144Jul 2031$773.62$606.05$1,379.67$163,393.57
145Aug 2031$776.48$603.19$1,379.67$162,617.09
146Sep 2031$779.34$600.33$1,379.67$161,837.75
147Oct 2031$782.22$597.45$1,379.67$161,055.53
148Nov 2031$785.11$594.56$1,379.67$160,270.42
149Dec 2031$788.01$591.66$1,379.67$159,482.41
2031 Total$9,267.1$7,288.94$16,556.04
150Jan 2032$790.91$588.76$1,379.67$158,691.50
151Feb 2032$793.83$585.84$1,379.67$157,897.67
152Mar 2032$796.76$582.91$1,379.67$157,100.91
153Apr 2032$799.71$579.96$1,379.67$156,301.20
154May 2032$802.66$577.01$1,379.67$155,498.54
155Jun 2032$805.62$574.05$1,379.67$154,692.92
156Jul 2032$808.60$571.07$1,379.67$153,884.32
157Aug 2032$811.58$568.09$1,379.67$153,072.74
158Sep 2032$814.58$565.09$1,379.67$152,258.16
159Oct 2032$817.58$562.09$1,379.67$151,440.58
160Nov 2032$820.60$559.07$1,379.67$150,619.98
161Dec 2032$823.63$556.04$1,379.67$149,796.35
2032 Total$9,686.06$6,869.98$16,556.04
162Jan 2033$826.67$553.00$1,379.67$148,969.68
163Feb 2033$829.72$549.95$1,379.67$148,139.96
164Mar 2033$832.79$546.88$1,379.67$147,307.17
165Apr 2033$835.86$543.81$1,379.67$146,471.31
166May 2033$838.95$540.72$1,379.67$145,632.36
167Jun 2033$842.04$537.63$1,379.67$144,790.32
168Jul 2033$845.15$534.52$1,379.67$143,945.17
169Aug 2033$848.27$531.40$1,379.67$143,096.90
170Sep 2033$851.40$528.27$1,379.67$142,245.50
171Oct 2033$854.55$525.12$1,379.67$141,390.95
172Nov 2033$857.70$521.97$1,379.67$140,533.25
173Dec 2033$860.87$518.80$1,379.67$139,672.38
2033 Total$10,123.97$6,432.07$16,556.04
174Jan 2034$864.05$515.62$1,379.67$138,808.33
175Feb 2034$867.24$512.43$1,379.67$137,941.09
176Mar 2034$870.44$509.23$1,379.67$137,070.65
177Apr 2034$873.65$506.02$1,379.67$136,197.00
178May 2034$876.88$502.79$1,379.67$135,320.12
179Jun 2034$880.11$499.56$1,379.67$134,440.01
180Jul 2034$883.36$496.31$1,379.67$133,556.65
181Aug 2034$886.62$493.05$1,379.67$132,670.03
182Sep 2034$889.90$489.77$1,379.67$131,780.13
183Oct 2034$893.18$486.49$1,379.67$130,886.95
184Nov 2034$896.48$483.19$1,379.67$129,990.47
185Dec 2034$899.79$479.88$1,379.67$129,090.68
2034 Total$10,581.7$5,974.34$16,556.04
186Jan 2035$903.11$476.56$1,379.67$128,187.57
187Feb 2035$906.44$473.23$1,379.67$127,281.13
188Mar 2035$909.79$469.88$1,379.67$126,371.34
189Apr 2035$913.15$466.52$1,379.67$125,458.19
190May 2035$916.52$463.15$1,379.67$124,541.67
191Jun 2035$919.90$459.77$1,379.67$123,621.77
192Jul 2035$923.30$456.37$1,379.67$122,698.47
193Aug 2035$926.71$452.96$1,379.67$121,771.76
194Sep 2035$930.13$449.54$1,379.67$120,841.63
195Oct 2035$933.56$446.11$1,379.67$119,908.07
196Nov 2035$937.01$442.66$1,379.67$118,971.06
197Dec 2035$940.47$439.20$1,379.67$118,030.59
2035 Total$11,060.09$5,495.95$16,556.04
198Jan 2036$943.94$435.73$1,379.67$117,086.65
199Feb 2036$947.43$432.24$1,379.67$116,139.22
200Mar 2036$950.92$428.75$1,379.67$115,188.30
201Apr 2036$954.43$425.24$1,379.67$114,233.87
202May 2036$957.96$421.71$1,379.67$113,275.91
203Jun 2036$961.49$418.18$1,379.67$112,314.42
204Jul 2036$965.04$414.63$1,379.67$111,349.38
205Aug 2036$968.61$411.06$1,379.67$110,380.77
206Sep 2036$972.18$407.49$1,379.67$109,408.59
207Oct 2036$975.77$403.90$1,379.67$108,432.82
208Nov 2036$979.37$400.30$1,379.67$107,453.45
209Dec 2036$982.99$396.68$1,379.67$106,470.46
2036 Total$11,560.13$4,995.91$16,556.04
210Jan 2037$986.62$393.05$1,379.67$105,483.84
211Feb 2037$990.26$389.41$1,379.67$104,493.58
212Mar 2037$993.91$385.76$1,379.67$103,499.67
213Apr 2037$997.58$382.09$1,379.67$102,502.09
214May 2037$1,001.27$378.40$1,379.67$101,500.82
215Jun 2037$1,004.96$374.71$1,379.67$100,495.86
216Jul 2037$1,008.67$371.00$1,379.67$99,487.19
217Aug 2037$1,012.40$367.27$1,379.67$98,474.79
218Sep 2037$1,016.13$363.54$1,379.67$97,458.66
219Oct 2037$1,019.89$359.78$1,379.67$96,438.77
220Nov 2037$1,023.65$356.02$1,379.67$95,415.12
221Dec 2037$1,027.43$352.24$1,379.67$94,387.69
2037 Total$12,082.77$4,473.27$16,556.04
222Jan 2038$1,031.22$348.45$1,379.67$93,356.47
223Feb 2038$1,035.03$344.64$1,379.67$92,321.44
224Mar 2038$1,038.85$340.82$1,379.67$91,282.59
225Apr 2038$1,042.69$336.98$1,379.67$90,239.90
226May 2038$1,046.53$333.14$1,379.67$89,193.37
227Jun 2038$1,050.40$329.27$1,379.67$88,142.97
228Jul 2038$1,054.28$325.39$1,379.67$87,088.69
229Aug 2038$1,058.17$321.50$1,379.67$86,030.52
230Sep 2038$1,062.07$317.60$1,379.67$84,968.45
231Oct 2038$1,065.99$313.68$1,379.67$83,902.46
232Nov 2038$1,069.93$309.74$1,379.67$82,832.53
233Dec 2038$1,073.88$305.79$1,379.67$81,758.65
2038 Total$12,629.04$3,927$16,556.04
234Jan 2039$1,077.84$301.83$1,379.67$80,680.81
235Feb 2039$1,081.82$297.85$1,379.67$79,598.99
236Mar 2039$1,085.82$293.85$1,379.67$78,513.17
237Apr 2039$1,089.83$289.84$1,379.67$77,423.34
238May 2039$1,093.85$285.82$1,379.67$76,329.49
239Jun 2039$1,097.89$281.78$1,379.67$75,231.60
240Jul 2039$1,101.94$277.73$1,379.67$74,129.66
241Aug 2039$1,106.01$273.66$1,379.67$73,023.65
242Sep 2039$1,110.09$269.58$1,379.67$71,913.56
243Oct 2039$1,114.19$265.48$1,379.67$70,799.37
244Nov 2039$1,118.30$261.37$1,379.67$69,681.07
245Dec 2039$1,122.43$257.24$1,379.67$68,558.64
2039 Total$13,200.01$3,356.03$16,556.04
246Jan 2040$1,126.57$253.10$1,379.67$67,432.07
247Feb 2040$1,130.73$248.94$1,379.67$66,301.34
248Mar 2040$1,134.91$244.76$1,379.67$65,166.43
249Apr 2040$1,139.10$240.57$1,379.67$64,027.33
250May 2040$1,143.30$236.37$1,379.67$62,884.03
251Jun 2040$1,147.52$232.15$1,379.67$61,736.51
252Jul 2040$1,151.76$227.91$1,379.67$60,584.75
253Aug 2040$1,156.01$223.66$1,379.67$59,428.74
254Sep 2040$1,160.28$219.39$1,379.67$58,268.46
255Oct 2040$1,164.56$215.11$1,379.67$57,103.90
256Nov 2040$1,168.86$210.81$1,379.67$55,935.04
257Dec 2040$1,173.18$206.49$1,379.67$54,761.86
2040 Total$13,796.78$2,759.26$16,556.04
258Jan 2041$1,177.51$202.16$1,379.67$53,584.35
259Feb 2041$1,181.85$197.82$1,379.67$52,402.50
260Mar 2041$1,186.22$193.45$1,379.67$51,216.28
261Apr 2041$1,190.60$189.07$1,379.67$50,025.68
262May 2041$1,194.99$184.68$1,379.67$48,830.69
263Jun 2041$1,199.40$180.27$1,379.67$47,631.29
264Jul 2041$1,203.83$175.84$1,379.67$46,427.46
265Aug 2041$1,208.28$171.39$1,379.67$45,219.18
266Sep 2041$1,212.74$166.93$1,379.67$44,006.44
267Oct 2041$1,217.21$162.46$1,379.67$42,789.23
268Nov 2041$1,221.71$157.96$1,379.67$41,567.52
269Dec 2041$1,226.22$153.45$1,379.67$40,341.30
2041 Total$14,420.56$2,135.48$16,556.04
270Jan 2042$1,230.74$148.93$1,379.67$39,110.56
271Feb 2042$1,235.29$144.38$1,379.67$37,875.27
272Mar 2042$1,239.85$139.82$1,379.67$36,635.42
273Apr 2042$1,244.42$135.25$1,379.67$35,391.00
274May 2042$1,249.02$130.65$1,379.67$34,141.98
275Jun 2042$1,253.63$126.04$1,379.67$32,888.35
276Jul 2042$1,258.26$121.41$1,379.67$31,630.09
277Aug 2042$1,262.90$116.77$1,379.67$30,367.19
278Sep 2042$1,267.56$112.11$1,379.67$29,099.63
279Oct 2042$1,272.24$107.43$1,379.67$27,827.39
280Nov 2042$1,276.94$102.73$1,379.67$26,550.45
281Dec 2042$1,281.65$98.02$1,379.67$25,268.80
2042 Total$15,072.5$1,483.54$16,556.04
282Jan 2043$1,286.39$93.28$1,379.67$23,982.41
283Feb 2043$1,291.13$88.54$1,379.67$22,691.28
284Mar 2043$1,295.90$83.77$1,379.67$21,395.38
285Apr 2043$1,300.69$78.98$1,379.67$20,094.69
286May 2043$1,305.49$74.18$1,379.67$18,789.20
287Jun 2043$1,310.31$69.36$1,379.67$17,478.89
288Jul 2043$1,315.14$64.53$1,379.67$16,163.75
289Aug 2043$1,320.00$59.67$1,379.67$14,843.75
290Sep 2043$1,324.87$54.80$1,379.67$13,518.88
291Oct 2043$1,329.76$49.91$1,379.67$12,189.12
292Nov 2043$1,334.67$45.00$1,379.67$10,854.45
293Dec 2043$1,339.60$40.07$1,379.67$9,514.85
2043 Total$15,753.95$802.09$16,556.04
294Jan 2044$1,344.54$35.13$1,379.67$8,170.31
295Feb 2044$1,349.51$30.16$1,379.67$6,820.80
296Mar 2044$1,354.49$25.18$1,379.67$5,466.31
297Apr 2044$1,359.49$20.18$1,379.67$4,106.82
298May 2044$1,364.51$15.16$1,379.67$2,742.31
299Jun 2044$1,369.55$10.12$1,379.67$1,372.76
300Jul 2044$1,372.76$5.07$1,377.83$0.00
2044 Total$9,514.85$141$9,655.85
Compare your product with the big 4 banks, or add more products to compare
As seen on