Advantage Package Fixed Rate Home Loan (Interest Only) 3 Years from BankSA

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
3.79%
Fixed - 3 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$948
Number of Repayments
300
Total Interest Paid
$-15,600
Total repayments
$284,400
DatePrincipleInterestPaymentBalance
2019 Total$0$0$0
1Jan 2020$601.43$947.50$1,548.93$299,398.57
2Feb 2020$603.33$945.60$1,548.93$298,795.24
3Mar 2020$605.24$943.69$1,548.93$298,190.00
4Apr 2020$607.15$941.78$1,548.93$297,582.85
5May 2020$609.06$939.87$1,548.93$296,973.79
6Jun 2020$610.99$937.94$1,548.93$296,362.80
7Jul 2020$612.92$936.01$1,548.93$295,749.88
8Aug 2020$614.85$934.08$1,548.93$295,135.03
9Sep 2020$616.80$932.13$1,548.93$294,518.23
10Oct 2020$618.74$930.19$1,548.93$293,899.49
11Nov 2020$620.70$928.23$1,548.93$293,278.79
12Dec 2020$622.66$926.27$1,548.93$292,656.13
2020 Total$7,343.87$11,243.29$18,587.16
13Jan 2021$624.62$924.31$1,548.93$292,031.51
14Feb 2021$626.60$922.33$1,548.93$291,404.91
15Mar 2021$628.58$920.35$1,548.93$290,776.33
16Apr 2021$630.56$918.37$1,548.93$290,145.77
17May 2021$632.55$916.38$1,548.93$289,513.22
18Jun 2021$634.55$914.38$1,548.93$288,878.67
19Jul 2021$636.55$912.38$1,548.93$288,242.12
20Aug 2021$638.57$910.36$1,548.93$287,603.55
21Sep 2021$640.58$908.35$1,548.93$286,962.97
22Oct 2021$642.61$906.32$1,548.93$286,320.36
23Nov 2021$644.63$904.30$1,548.93$285,675.73
24Dec 2021$646.67$902.26$1,548.93$285,029.06
2021 Total$7,627.07$10,960.09$18,587.16
25Jan 2022$648.71$900.22$1,548.93$284,380.35
26Feb 2022$650.76$898.17$1,548.93$283,729.59
27Mar 2022$652.82$896.11$1,548.93$283,076.77
28Apr 2022$654.88$894.05$1,548.93$282,421.89
29May 2022$656.95$891.98$1,548.93$281,764.94
30Jun 2022$659.02$889.91$1,548.93$281,105.92
31Jul 2022$661.10$887.83$1,548.93$280,444.82
32Aug 2022$663.19$885.74$1,548.93$279,781.63
33Sep 2022$665.29$883.64$1,548.93$279,116.34
34Oct 2022$667.39$881.54$1,548.93$278,448.95
35Nov 2022$669.50$879.43$1,548.93$277,779.45
36Dec 2022$671.61$877.32$1,548.93$277,107.84
2022 Total$7,921.22$10,665.94$18,587.16
37Jan 2023$673.73$875.20$1,548.93$276,434.11
38Feb 2023$675.86$873.07$1,548.93$275,758.25
39Mar 2023$677.99$870.94$1,548.93$275,080.26
40Apr 2023$680.13$868.80$1,548.93$274,400.13
41May 2023$682.28$866.65$1,548.93$273,717.85
42Jun 2023$684.44$864.49$1,548.93$273,033.41
43Jul 2023$686.60$862.33$1,548.93$272,346.81
44Aug 2023$688.77$860.16$1,548.93$271,658.04
45Sep 2023$690.94$857.99$1,548.93$270,967.10
46Oct 2023$693.13$855.80$1,548.93$270,273.97
47Nov 2023$695.31$853.62$1,548.93$269,578.66
48Dec 2023$697.51$851.42$1,548.93$268,881.15
2023 Total$8,226.69$10,360.47$18,587.16
49Jan 2024$699.71$849.22$1,548.93$268,181.44
50Feb 2024$701.92$847.01$1,548.93$267,479.52
51Mar 2024$704.14$844.79$1,548.93$266,775.38
52Apr 2024$706.36$842.57$1,548.93$266,069.02
53May 2024$708.60$840.33$1,548.93$265,360.42
54Jun 2024$710.83$838.10$1,548.93$264,649.59
55Jul 2024$713.08$835.85$1,548.93$263,936.51
56Aug 2024$715.33$833.60$1,548.93$263,221.18
57Sep 2024$717.59$831.34$1,548.93$262,503.59
58Oct 2024$719.86$829.07$1,548.93$261,783.73
59Nov 2024$722.13$826.80$1,548.93$261,061.60
60Dec 2024$724.41$824.52$1,548.93$260,337.19
2024 Total$8,543.96$10,043.2$18,587.16
61Jan 2025$726.70$822.23$1,548.93$259,610.49
62Feb 2025$728.99$819.94$1,548.93$258,881.50
63Mar 2025$731.30$817.63$1,548.93$258,150.20
64Apr 2025$733.61$815.32$1,548.93$257,416.59
65May 2025$735.92$813.01$1,548.93$256,680.67
66Jun 2025$738.25$810.68$1,548.93$255,942.42
67Jul 2025$740.58$808.35$1,548.93$255,201.84
68Aug 2025$742.92$806.01$1,548.93$254,458.92
69Sep 2025$745.26$803.67$1,548.93$253,713.66
70Oct 2025$747.62$801.31$1,548.93$252,966.04
71Nov 2025$749.98$798.95$1,548.93$252,216.06
72Dec 2025$752.35$796.58$1,548.93$251,463.71
2025 Total$8,873.48$9,713.68$18,587.16
73Jan 2026$754.72$794.21$1,548.93$250,708.99
74Feb 2026$757.11$791.82$1,548.93$249,951.88
75Mar 2026$759.50$789.43$1,548.93$249,192.38
76Apr 2026$761.90$787.03$1,548.93$248,430.48
77May 2026$764.30$784.63$1,548.93$247,666.18
78Jun 2026$766.72$782.21$1,548.93$246,899.46
79Jul 2026$769.14$779.79$1,548.93$246,130.32
80Aug 2026$771.57$777.36$1,548.93$245,358.75
81Sep 2026$774.01$774.92$1,548.93$244,584.74
82Oct 2026$776.45$772.48$1,548.93$243,808.29
83Nov 2026$778.90$770.03$1,548.93$243,029.39
84Dec 2026$781.36$767.57$1,548.93$242,248.03
2026 Total$9,215.68$9,371.48$18,587.16
85Jan 2027$783.83$765.10$1,548.93$241,464.20
86Feb 2027$786.31$762.62$1,548.93$240,677.89
87Mar 2027$788.79$760.14$1,548.93$239,889.10
88Apr 2027$791.28$757.65$1,548.93$239,097.82
89May 2027$793.78$755.15$1,548.93$238,304.04
90Jun 2027$796.29$752.64$1,548.93$237,507.75
91Jul 2027$798.80$750.13$1,548.93$236,708.95
92Aug 2027$801.32$747.61$1,548.93$235,907.63
93Sep 2027$803.86$745.07$1,548.93$235,103.77
94Oct 2027$806.39$742.54$1,548.93$234,297.38
95Nov 2027$808.94$739.99$1,548.93$233,488.44
96Dec 2027$811.50$737.43$1,548.93$232,676.94
2027 Total$9,571.09$9,016.07$18,587.16
97Jan 2028$814.06$734.87$1,548.93$231,862.88
98Feb 2028$816.63$732.30$1,548.93$231,046.25
99Mar 2028$819.21$729.72$1,548.93$230,227.04
100Apr 2028$821.80$727.13$1,548.93$229,405.24
101May 2028$824.39$724.54$1,548.93$228,580.85
102Jun 2028$827.00$721.93$1,548.93$227,753.85
103Jul 2028$829.61$719.32$1,548.93$226,924.24
104Aug 2028$832.23$716.70$1,548.93$226,092.01
105Sep 2028$834.86$714.07$1,548.93$225,257.15
106Oct 2028$837.49$711.44$1,548.93$224,419.66
107Nov 2028$840.14$708.79$1,548.93$223,579.52
108Dec 2028$842.79$706.14$1,548.93$222,736.73
2028 Total$9,940.21$8,646.95$18,587.16
109Jan 2029$845.45$703.48$1,548.93$221,891.28
110Feb 2029$848.12$700.81$1,548.93$221,043.16
111Mar 2029$850.80$698.13$1,548.93$220,192.36
112Apr 2029$853.49$695.44$1,548.93$219,338.87
113May 2029$856.18$692.75$1,548.93$218,482.69
114Jun 2029$858.89$690.04$1,548.93$217,623.80
115Jul 2029$861.60$687.33$1,548.93$216,762.20
116Aug 2029$864.32$684.61$1,548.93$215,897.88
117Sep 2029$867.05$681.88$1,548.93$215,030.83
118Oct 2029$869.79$679.14$1,548.93$214,161.04
119Nov 2029$872.54$676.39$1,548.93$213,288.50
120Dec 2029$875.29$673.64$1,548.93$212,413.21
2029 Total$10,323.52$8,263.64$18,587.16
121Jan 2030$878.06$670.87$1,548.93$211,535.15
122Feb 2030$880.83$668.10$1,548.93$210,654.32
123Mar 2030$883.61$665.32$1,548.93$209,770.71
124Apr 2030$886.40$662.53$1,548.93$208,884.31
125May 2030$889.20$659.73$1,548.93$207,995.11
126Jun 2030$892.01$656.92$1,548.93$207,103.10
127Jul 2030$894.83$654.10$1,548.93$206,208.27
128Aug 2030$897.66$651.27$1,548.93$205,310.61
129Sep 2030$900.49$648.44$1,548.93$204,410.12
130Oct 2030$903.33$645.60$1,548.93$203,506.79
131Nov 2030$906.19$642.74$1,548.93$202,600.60
132Dec 2030$909.05$639.88$1,548.93$201,691.55
2030 Total$10,721.66$7,865.5$18,587.16
133Jan 2031$911.92$637.01$1,548.93$200,779.63
134Feb 2031$914.80$634.13$1,548.93$199,864.83
135Mar 2031$917.69$631.24$1,548.93$198,947.14
136Apr 2031$920.59$628.34$1,548.93$198,026.55
137May 2031$923.50$625.43$1,548.93$197,103.05
138Jun 2031$926.41$622.52$1,548.93$196,176.64
139Jul 2031$929.34$619.59$1,548.93$195,247.30
140Aug 2031$932.27$616.66$1,548.93$194,315.03
141Sep 2031$935.22$613.71$1,548.93$193,379.81
142Oct 2031$938.17$610.76$1,548.93$192,441.64
143Nov 2031$941.14$607.79$1,548.93$191,500.50
144Dec 2031$944.11$604.82$1,548.93$190,556.39
2031 Total$11,135.16$7,452$18,587.16
145Jan 2032$947.09$601.84$1,548.93$189,609.30
146Feb 2032$950.08$598.85$1,548.93$188,659.22
147Mar 2032$953.08$595.85$1,548.93$187,706.14
148Apr 2032$956.09$592.84$1,548.93$186,750.05
149May 2032$959.11$589.82$1,548.93$185,790.94
150Jun 2032$962.14$586.79$1,548.93$184,828.80
151Jul 2032$965.18$583.75$1,548.93$183,863.62
152Aug 2032$968.23$580.70$1,548.93$182,895.39
153Sep 2032$971.29$577.64$1,548.93$181,924.10
154Oct 2032$974.35$574.58$1,548.93$180,949.75
155Nov 2032$977.43$571.50$1,548.93$179,972.32
156Dec 2032$980.52$568.41$1,548.93$178,991.80
2032 Total$11,564.59$7,022.57$18,587.16
157Jan 2033$983.61$565.32$1,548.93$178,008.19
158Feb 2033$986.72$562.21$1,548.93$177,021.47
159Mar 2033$989.84$559.09$1,548.93$176,031.63
160Apr 2033$992.96$555.97$1,548.93$175,038.67
161May 2033$996.10$552.83$1,548.93$174,042.57
162Jun 2033$999.25$549.68$1,548.93$173,043.32
163Jul 2033$1,002.40$546.53$1,548.93$172,040.92
164Aug 2033$1,005.57$543.36$1,548.93$171,035.35
165Sep 2033$1,008.74$540.19$1,548.93$170,026.61
166Oct 2033$1,011.93$537.00$1,548.93$169,014.68
167Nov 2033$1,015.13$533.80$1,548.93$167,999.55
168Dec 2033$1,018.33$530.60$1,548.93$166,981.22
2033 Total$12,010.58$6,576.58$18,587.16
169Jan 2034$1,021.55$527.38$1,548.93$165,959.67
170Feb 2034$1,024.77$524.16$1,548.93$164,934.90
171Mar 2034$1,028.01$520.92$1,548.93$163,906.89
172Apr 2034$1,031.26$517.67$1,548.93$162,875.63
173May 2034$1,034.51$514.42$1,548.93$161,841.12
174Jun 2034$1,037.78$511.15$1,548.93$160,803.34
175Jul 2034$1,041.06$507.87$1,548.93$159,762.28
176Aug 2034$1,044.35$504.58$1,548.93$158,717.93
177Sep 2034$1,047.65$501.28$1,548.93$157,670.28
178Oct 2034$1,050.95$497.98$1,548.93$156,619.33
179Nov 2034$1,054.27$494.66$1,548.93$155,565.06
180Dec 2034$1,057.60$491.33$1,548.93$154,507.46
2034 Total$12,473.76$6,113.4$18,587.16
181Jan 2035$1,060.94$487.99$1,548.93$153,446.52
182Feb 2035$1,064.29$484.64$1,548.93$152,382.23
183Mar 2035$1,067.66$481.27$1,548.93$151,314.57
184Apr 2035$1,071.03$477.90$1,548.93$150,243.54
185May 2035$1,074.41$474.52$1,548.93$149,169.13
186Jun 2035$1,077.80$471.13$1,548.93$148,091.33
187Jul 2035$1,081.21$467.72$1,548.93$147,010.12
188Aug 2035$1,084.62$464.31$1,548.93$145,925.50
189Sep 2035$1,088.05$460.88$1,548.93$144,837.45
190Oct 2035$1,091.49$457.44$1,548.93$143,745.96
191Nov 2035$1,094.93$454.00$1,548.93$142,651.03
192Dec 2035$1,098.39$450.54$1,548.93$141,552.64
2035 Total$12,954.82$5,632.34$18,587.16
193Jan 2036$1,101.86$447.07$1,548.93$140,450.78
194Feb 2036$1,105.34$443.59$1,548.93$139,345.44
195Mar 2036$1,108.83$440.10$1,548.93$138,236.61
196Apr 2036$1,112.33$436.60$1,548.93$137,124.28
197May 2036$1,115.85$433.08$1,548.93$136,008.43
198Jun 2036$1,119.37$429.56$1,548.93$134,889.06
199Jul 2036$1,122.91$426.02$1,548.93$133,766.15
200Aug 2036$1,126.45$422.48$1,548.93$132,639.70
201Sep 2036$1,130.01$418.92$1,548.93$131,509.69
202Oct 2036$1,133.58$415.35$1,548.93$130,376.11
203Nov 2036$1,137.16$411.77$1,548.93$129,238.95
204Dec 2036$1,140.75$408.18$1,548.93$128,098.20
2036 Total$13,454.44$5,132.72$18,587.16
205Jan 2037$1,144.35$404.58$1,548.93$126,953.85
206Feb 2037$1,147.97$400.96$1,548.93$125,805.88
207Mar 2037$1,151.59$397.34$1,548.93$124,654.29
208Apr 2037$1,155.23$393.70$1,548.93$123,499.06
209May 2037$1,158.88$390.05$1,548.93$122,340.18
210Jun 2037$1,162.54$386.39$1,548.93$121,177.64
211Jul 2037$1,166.21$382.72$1,548.93$120,011.43
212Aug 2037$1,169.89$379.04$1,548.93$118,841.54
213Sep 2037$1,173.59$375.34$1,548.93$117,667.95
214Oct 2037$1,177.30$371.63$1,548.93$116,490.65
215Nov 2037$1,181.01$367.92$1,548.93$115,309.64
216Dec 2037$1,184.74$364.19$1,548.93$114,124.90
2037 Total$13,973.3$4,613.86$18,587.16
217Jan 2038$1,188.49$360.44$1,548.93$112,936.41
218Feb 2038$1,192.24$356.69$1,548.93$111,744.17
219Mar 2038$1,196.00$352.93$1,548.93$110,548.17
220Apr 2038$1,199.78$349.15$1,548.93$109,348.39
221May 2038$1,203.57$345.36$1,548.93$108,144.82
222Jun 2038$1,207.37$341.56$1,548.93$106,937.45
223Jul 2038$1,211.19$337.74$1,548.93$105,726.26
224Aug 2038$1,215.01$333.92$1,548.93$104,511.25
225Sep 2038$1,218.85$330.08$1,548.93$103,292.40
226Oct 2038$1,222.70$326.23$1,548.93$102,069.70
227Nov 2038$1,226.56$322.37$1,548.93$100,843.14
228Dec 2038$1,230.43$318.50$1,548.93$99,612.71
2038 Total$14,512.19$4,074.97$18,587.16
229Jan 2039$1,234.32$314.61$1,548.93$98,378.39
230Feb 2039$1,238.22$310.71$1,548.93$97,140.17
231Mar 2039$1,242.13$306.80$1,548.93$95,898.04
232Apr 2039$1,246.05$302.88$1,548.93$94,651.99
233May 2039$1,249.99$298.94$1,548.93$93,402.00
234Jun 2039$1,253.94$294.99$1,548.93$92,148.06
235Jul 2039$1,257.90$291.03$1,548.93$90,890.16
236Aug 2039$1,261.87$287.06$1,548.93$89,628.29
237Sep 2039$1,265.85$283.08$1,548.93$88,362.44
238Oct 2039$1,269.85$279.08$1,548.93$87,092.59
239Nov 2039$1,273.86$275.07$1,548.93$85,818.73
240Dec 2039$1,277.89$271.04$1,548.93$84,540.84
2039 Total$15,071.87$3,515.29$18,587.16
241Jan 2040$1,281.92$267.01$1,548.93$83,258.92
242Feb 2040$1,285.97$262.96$1,548.93$81,972.95
243Mar 2040$1,290.03$258.90$1,548.93$80,682.92
244Apr 2040$1,294.11$254.82$1,548.93$79,388.81
245May 2040$1,298.19$250.74$1,548.93$78,090.62
246Jun 2040$1,302.29$246.64$1,548.93$76,788.33
247Jul 2040$1,306.41$242.52$1,548.93$75,481.92
248Aug 2040$1,310.53$238.40$1,548.93$74,171.39
249Sep 2040$1,314.67$234.26$1,548.93$72,856.72
250Oct 2040$1,318.82$230.11$1,548.93$71,537.90
251Nov 2040$1,322.99$225.94$1,548.93$70,214.91
252Dec 2040$1,327.17$221.76$1,548.93$68,887.74
2040 Total$15,653.1$2,934.06$18,587.16
253Jan 2041$1,331.36$217.57$1,548.93$67,556.38
254Feb 2041$1,335.56$213.37$1,548.93$66,220.82
255Mar 2041$1,339.78$209.15$1,548.93$64,881.04
256Apr 2041$1,344.01$204.92$1,548.93$63,537.03
257May 2041$1,348.26$200.67$1,548.93$62,188.77
258Jun 2041$1,352.52$196.41$1,548.93$60,836.25
259Jul 2041$1,356.79$192.14$1,548.93$59,479.46
260Aug 2041$1,361.07$187.86$1,548.93$58,118.39
261Sep 2041$1,365.37$183.56$1,548.93$56,753.02
262Oct 2041$1,369.69$179.24$1,548.93$55,383.33
263Nov 2041$1,374.01$174.92$1,548.93$54,009.32
264Dec 2041$1,378.35$170.58$1,548.93$52,630.97
2041 Total$16,256.77$2,330.39$18,587.16
265Jan 2042$1,382.70$166.23$1,548.93$51,248.27
266Feb 2042$1,387.07$161.86$1,548.93$49,861.20
267Mar 2042$1,391.45$157.48$1,548.93$48,469.75
268Apr 2042$1,395.85$153.08$1,548.93$47,073.90
269May 2042$1,400.25$148.68$1,548.93$45,673.65
270Jun 2042$1,404.68$144.25$1,548.93$44,268.97
271Jul 2042$1,409.11$139.82$1,548.93$42,859.86
272Aug 2042$1,413.56$135.37$1,548.93$41,446.30
273Sep 2042$1,418.03$130.90$1,548.93$40,028.27
274Oct 2042$1,422.51$126.42$1,548.93$38,605.76
275Nov 2042$1,427.00$121.93$1,548.93$37,178.76
276Dec 2042$1,431.51$117.42$1,548.93$35,747.25
2042 Total$16,883.72$1,703.44$18,587.16
277Jan 2043$1,436.03$112.90$1,548.93$34,311.22
278Feb 2043$1,440.56$108.37$1,548.93$32,870.66
279Mar 2043$1,445.11$103.82$1,548.93$31,425.55
280Apr 2043$1,449.68$99.25$1,548.93$29,975.87
281May 2043$1,454.26$94.67$1,548.93$28,521.61
282Jun 2043$1,458.85$90.08$1,548.93$27,062.76
283Jul 2043$1,463.46$85.47$1,548.93$25,599.30
284Aug 2043$1,468.08$80.85$1,548.93$24,131.22
285Sep 2043$1,472.72$76.21$1,548.93$22,658.50
286Oct 2043$1,477.37$71.56$1,548.93$21,181.13
287Nov 2043$1,482.03$66.90$1,548.93$19,699.10
288Dec 2043$1,486.71$62.22$1,548.93$18,212.39
2043 Total$17,534.86$1,052.3$18,587.16
289Jan 2044$1,491.41$57.52$1,548.93$16,720.98
290Feb 2044$1,496.12$52.81$1,548.93$15,224.86
291Mar 2044$1,500.84$48.09$1,548.93$13,724.02
292Apr 2044$1,505.58$43.35$1,548.93$12,218.44
293May 2044$1,510.34$38.59$1,548.93$10,708.10
294Jun 2044$1,515.11$33.82$1,548.93$9,192.99
295Jul 2044$1,519.90$29.03$1,548.93$7,673.09
296Aug 2044$1,524.70$24.23$1,548.93$6,148.39
297Sep 2044$1,529.51$19.42$1,548.93$4,618.88
298Oct 2044$1,534.34$14.59$1,548.93$3,084.54
299Nov 2044$1,539.19$9.74$1,548.93$1,545.35
300Dec 2044$1,544.05$4.88$1,548.93$1.30
2044 Total$18,211.09$376.07$18,587.16
Compare your product with the big 4 banks, or add more products to compare
As seen on