Advantage Package Variable Investment Loan (Principal and Interest) (New Customer) ($250k-$500k) from BankSA

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
4.72%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,421
Number of Repayments
300
Total Interest Paid
$176,300
Total repayments
$426,300
DatePrincipleInterestPaymentBalance
1Aug 2019$437.65$983.33$1,420.98$249,562.35
2Sep 2019$439.37$981.61$1,420.98$249,122.98
3Oct 2019$441.10$979.88$1,420.98$248,681.88
4Nov 2019$442.83$978.15$1,420.98$248,239.05
5Dec 2019$444.57$976.41$1,420.98$247,794.48
2019 Total$2,205.52$4,899.38$7,104.9
6Jan 2020$446.32$974.66$1,420.98$247,348.16
7Feb 2020$448.08$972.90$1,420.98$246,900.08
8Mar 2020$449.84$971.14$1,420.98$246,450.24
9Apr 2020$451.61$969.37$1,420.98$245,998.63
10May 2020$453.39$967.59$1,420.98$245,545.24
11Jun 2020$455.17$965.81$1,420.98$245,090.07
12Jul 2020$456.96$964.02$1,420.98$244,633.11
13Aug 2020$458.76$962.22$1,420.98$244,174.35
14Sep 2020$460.56$960.42$1,420.98$243,713.79
15Oct 2020$462.37$958.61$1,420.98$243,251.42
16Nov 2020$464.19$956.79$1,420.98$242,787.23
17Dec 2020$466.02$954.96$1,420.98$242,321.21
2020 Total$5,473.27$11,578.49$17,051.76
18Jan 2021$467.85$953.13$1,420.98$241,853.36
19Feb 2021$469.69$951.29$1,420.98$241,383.67
20Mar 2021$471.54$949.44$1,420.98$240,912.13
21Apr 2021$473.39$947.59$1,420.98$240,438.74
22May 2021$475.25$945.73$1,420.98$239,963.49
23Jun 2021$477.12$943.86$1,420.98$239,486.37
24Jul 2021$479.00$941.98$1,420.98$239,007.37
25Aug 2021$480.88$940.10$1,420.98$238,526.49
26Sep 2021$482.78$938.20$1,420.98$238,043.71
27Oct 2021$484.67$936.31$1,420.98$237,559.04
28Nov 2021$486.58$934.40$1,420.98$237,072.46
29Dec 2021$488.49$932.49$1,420.98$236,583.97
2021 Total$5,737.24$11,314.52$17,051.76
30Jan 2022$490.42$930.56$1,420.98$236,093.55
31Feb 2022$492.35$928.63$1,420.98$235,601.20
32Mar 2022$494.28$926.70$1,420.98$235,106.92
33Apr 2022$496.23$924.75$1,420.98$234,610.69
34May 2022$498.18$922.80$1,420.98$234,112.51
35Jun 2022$500.14$920.84$1,420.98$233,612.37
36Jul 2022$502.10$918.88$1,420.98$233,110.27
37Aug 2022$504.08$916.90$1,420.98$232,606.19
38Sep 2022$506.06$914.92$1,420.98$232,100.13
39Oct 2022$508.05$912.93$1,420.98$231,592.08
40Nov 2022$510.05$910.93$1,420.98$231,082.03
41Dec 2022$512.06$908.92$1,420.98$230,569.97
2022 Total$6,014$11,037.76$17,051.76
42Jan 2023$514.07$906.91$1,420.98$230,055.90
43Feb 2023$516.09$904.89$1,420.98$229,539.81
44Mar 2023$518.12$902.86$1,420.98$229,021.69
45Apr 2023$520.16$900.82$1,420.98$228,501.53
46May 2023$522.21$898.77$1,420.98$227,979.32
47Jun 2023$524.26$896.72$1,420.98$227,455.06
48Jul 2023$526.32$894.66$1,420.98$226,928.74
49Aug 2023$528.39$892.59$1,420.98$226,400.35
50Sep 2023$530.47$890.51$1,420.98$225,869.88
51Oct 2023$532.56$888.42$1,420.98$225,337.32
52Nov 2023$534.65$886.33$1,420.98$224,802.67
53Dec 2023$536.76$884.22$1,420.98$224,265.91
2023 Total$6,304.06$10,747.7$17,051.76
54Jan 2024$538.87$882.11$1,420.98$223,727.04
55Feb 2024$540.99$879.99$1,420.98$223,186.05
56Mar 2024$543.11$877.87$1,420.98$222,642.94
57Apr 2024$545.25$875.73$1,420.98$222,097.69
58May 2024$547.40$873.58$1,420.98$221,550.29
59Jun 2024$549.55$871.43$1,420.98$221,000.74
60Jul 2024$551.71$869.27$1,420.98$220,449.03
61Aug 2024$553.88$867.10$1,420.98$219,895.15
62Sep 2024$556.06$864.92$1,420.98$219,339.09
63Oct 2024$558.25$862.73$1,420.98$218,780.84
64Nov 2024$560.44$860.54$1,420.98$218,220.40
65Dec 2024$562.65$858.33$1,420.98$217,657.75
2024 Total$6,608.16$10,443.6$17,051.76
66Jan 2025$564.86$856.12$1,420.98$217,092.89
67Feb 2025$567.08$853.90$1,420.98$216,525.81
68Mar 2025$569.31$851.67$1,420.98$215,956.50
69Apr 2025$571.55$849.43$1,420.98$215,384.95
70May 2025$573.80$847.18$1,420.98$214,811.15
71Jun 2025$576.06$844.92$1,420.98$214,235.09
72Jul 2025$578.32$842.66$1,420.98$213,656.77
73Aug 2025$580.60$840.38$1,420.98$213,076.17
74Sep 2025$582.88$838.10$1,420.98$212,493.29
75Oct 2025$585.17$835.81$1,420.98$211,908.12
76Nov 2025$587.47$833.51$1,420.98$211,320.65
77Dec 2025$589.79$831.19$1,420.98$210,730.86
2025 Total$6,926.89$10,124.87$17,051.76
78Jan 2026$592.11$828.87$1,420.98$210,138.75
79Feb 2026$594.43$826.55$1,420.98$209,544.32
80Mar 2026$596.77$824.21$1,420.98$208,947.55
81Apr 2026$599.12$821.86$1,420.98$208,348.43
82May 2026$601.48$819.50$1,420.98$207,746.95
83Jun 2026$603.84$817.14$1,420.98$207,143.11
84Jul 2026$606.22$814.76$1,420.98$206,536.89
85Aug 2026$608.60$812.38$1,420.98$205,928.29
86Sep 2026$611.00$809.98$1,420.98$205,317.29
87Oct 2026$613.40$807.58$1,420.98$204,703.89
88Nov 2026$615.81$805.17$1,420.98$204,088.08
89Dec 2026$618.23$802.75$1,420.98$203,469.85
2026 Total$7,261.01$9,790.75$17,051.76
90Jan 2027$620.67$800.31$1,420.98$202,849.18
91Feb 2027$623.11$797.87$1,420.98$202,226.07
92Mar 2027$625.56$795.42$1,420.98$201,600.51
93Apr 2027$628.02$792.96$1,420.98$200,972.49
94May 2027$630.49$790.49$1,420.98$200,342.00
95Jun 2027$632.97$788.01$1,420.98$199,709.03
96Jul 2027$635.46$785.52$1,420.98$199,073.57
97Aug 2027$637.96$783.02$1,420.98$198,435.61
98Sep 2027$640.47$780.51$1,420.98$197,795.14
99Oct 2027$642.99$777.99$1,420.98$197,152.15
100Nov 2027$645.51$775.47$1,420.98$196,506.64
101Dec 2027$648.05$772.93$1,420.98$195,858.59
2027 Total$7,611.26$9,440.5$17,051.76
102Jan 2028$650.60$770.38$1,420.98$195,207.99
103Feb 2028$653.16$767.82$1,420.98$194,554.83
104Mar 2028$655.73$765.25$1,420.98$193,899.10
105Apr 2028$658.31$762.67$1,420.98$193,240.79
106May 2028$660.90$760.08$1,420.98$192,579.89
107Jun 2028$663.50$757.48$1,420.98$191,916.39
108Jul 2028$666.11$754.87$1,420.98$191,250.28
109Aug 2028$668.73$752.25$1,420.98$190,581.55
110Sep 2028$671.36$749.62$1,420.98$189,910.19
111Oct 2028$674.00$746.98$1,420.98$189,236.19
112Nov 2028$676.65$744.33$1,420.98$188,559.54
113Dec 2028$679.31$741.67$1,420.98$187,880.23
2028 Total$7,978.36$9,073.4$17,051.76
114Jan 2029$681.98$739.00$1,420.98$187,198.25
115Feb 2029$684.67$736.31$1,420.98$186,513.58
116Mar 2029$687.36$733.62$1,420.98$185,826.22
117Apr 2029$690.06$730.92$1,420.98$185,136.16
118May 2029$692.78$728.20$1,420.98$184,443.38
119Jun 2029$695.50$725.48$1,420.98$183,747.88
120Jul 2029$698.24$722.74$1,420.98$183,049.64
121Aug 2029$700.98$720.00$1,420.98$182,348.66
122Sep 2029$703.74$717.24$1,420.98$181,644.92
123Oct 2029$706.51$714.47$1,420.98$180,938.41
124Nov 2029$709.29$711.69$1,420.98$180,229.12
125Dec 2029$712.08$708.90$1,420.98$179,517.04
2029 Total$8,363.19$8,688.57$17,051.76
126Jan 2030$714.88$706.10$1,420.98$178,802.16
127Feb 2030$717.69$703.29$1,420.98$178,084.47
128Mar 2030$720.51$700.47$1,420.98$177,363.96
129Apr 2030$723.35$697.63$1,420.98$176,640.61
130May 2030$726.19$694.79$1,420.98$175,914.42
131Jun 2030$729.05$691.93$1,420.98$175,185.37
132Jul 2030$731.92$689.06$1,420.98$174,453.45
133Aug 2030$734.80$686.18$1,420.98$173,718.65
134Sep 2030$737.69$683.29$1,420.98$172,980.96
135Oct 2030$740.59$680.39$1,420.98$172,240.37
136Nov 2030$743.50$677.48$1,420.98$171,496.87
137Dec 2030$746.43$674.55$1,420.98$170,750.44
2030 Total$8,766.6$8,285.16$17,051.76
138Jan 2031$749.36$671.62$1,420.98$170,001.08
139Feb 2031$752.31$668.67$1,420.98$169,248.77
140Mar 2031$755.27$665.71$1,420.98$168,493.50
141Apr 2031$758.24$662.74$1,420.98$167,735.26
142May 2031$761.22$659.76$1,420.98$166,974.04
143Jun 2031$764.22$656.76$1,420.98$166,209.82
144Jul 2031$767.22$653.76$1,420.98$165,442.60
145Aug 2031$770.24$650.74$1,420.98$164,672.36
146Sep 2031$773.27$647.71$1,420.98$163,899.09
147Oct 2031$776.31$644.67$1,420.98$163,122.78
148Nov 2031$779.36$641.62$1,420.98$162,343.42
149Dec 2031$782.43$638.55$1,420.98$161,560.99
2031 Total$9,189.45$7,862.31$17,051.76
150Jan 2032$785.51$635.47$1,420.98$160,775.48
151Feb 2032$788.60$632.38$1,420.98$159,986.88
152Mar 2032$791.70$629.28$1,420.98$159,195.18
153Apr 2032$794.81$626.17$1,420.98$158,400.37
154May 2032$797.94$623.04$1,420.98$157,602.43
155Jun 2032$801.08$619.90$1,420.98$156,801.35
156Jul 2032$804.23$616.75$1,420.98$155,997.12
157Aug 2032$807.39$613.59$1,420.98$155,189.73
158Sep 2032$810.57$610.41$1,420.98$154,379.16
159Oct 2032$813.76$607.22$1,420.98$153,565.40
160Nov 2032$816.96$604.02$1,420.98$152,748.44
161Dec 2032$820.17$600.81$1,420.98$151,928.27
2032 Total$9,632.72$7,419.04$17,051.76
162Jan 2033$823.40$597.58$1,420.98$151,104.87
163Feb 2033$826.63$594.35$1,420.98$150,278.24
164Mar 2033$829.89$591.09$1,420.98$149,448.35
165Apr 2033$833.15$587.83$1,420.98$148,615.20
166May 2033$836.43$584.55$1,420.98$147,778.77
167Jun 2033$839.72$581.26$1,420.98$146,939.05
168Jul 2033$843.02$577.96$1,420.98$146,096.03
169Aug 2033$846.34$574.64$1,420.98$145,249.69
170Sep 2033$849.66$571.32$1,420.98$144,400.03
171Oct 2033$853.01$567.97$1,420.98$143,547.02
172Nov 2033$856.36$564.62$1,420.98$142,690.66
173Dec 2033$859.73$561.25$1,420.98$141,830.93
2033 Total$10,097.34$6,954.42$17,051.76
174Jan 2034$863.11$557.87$1,420.98$140,967.82
175Feb 2034$866.51$554.47$1,420.98$140,101.31
176Mar 2034$869.91$551.07$1,420.98$139,231.40
177Apr 2034$873.34$547.64$1,420.98$138,358.06
178May 2034$876.77$544.21$1,420.98$137,481.29
179Jun 2034$880.22$540.76$1,420.98$136,601.07
180Jul 2034$883.68$537.30$1,420.98$135,717.39
181Aug 2034$887.16$533.82$1,420.98$134,830.23
182Sep 2034$890.65$530.33$1,420.98$133,939.58
183Oct 2034$894.15$526.83$1,420.98$133,045.43
184Nov 2034$897.67$523.31$1,420.98$132,147.76
185Dec 2034$901.20$519.78$1,420.98$131,246.56
2034 Total$10,584.37$6,467.39$17,051.76
186Jan 2035$904.74$516.24$1,420.98$130,341.82
187Feb 2035$908.30$512.68$1,420.98$129,433.52
188Mar 2035$911.87$509.11$1,420.98$128,521.65
189Apr 2035$915.46$505.52$1,420.98$127,606.19
190May 2035$919.06$501.92$1,420.98$126,687.13
191Jun 2035$922.68$498.30$1,420.98$125,764.45
192Jul 2035$926.31$494.67$1,420.98$124,838.14
193Aug 2035$929.95$491.03$1,420.98$123,908.19
194Sep 2035$933.61$487.37$1,420.98$122,974.58
195Oct 2035$937.28$483.70$1,420.98$122,037.30
196Nov 2035$940.97$480.01$1,420.98$121,096.33
197Dec 2035$944.67$476.31$1,420.98$120,151.66
2035 Total$11,094.9$5,956.86$17,051.76
198Jan 2036$948.38$472.60$1,420.98$119,203.28
199Feb 2036$952.11$468.87$1,420.98$118,251.17
200Mar 2036$955.86$465.12$1,420.98$117,295.31
201Apr 2036$959.62$461.36$1,420.98$116,335.69
202May 2036$963.39$457.59$1,420.98$115,372.30
203Jun 2036$967.18$453.80$1,420.98$114,405.12
204Jul 2036$970.99$449.99$1,420.98$113,434.13
205Aug 2036$974.81$446.17$1,420.98$112,459.32
206Sep 2036$978.64$442.34$1,420.98$111,480.68
207Oct 2036$982.49$438.49$1,420.98$110,498.19
208Nov 2036$986.35$434.63$1,420.98$109,511.84
209Dec 2036$990.23$430.75$1,420.98$108,521.61
2036 Total$11,630.05$5,421.71$17,051.76
210Jan 2037$994.13$426.85$1,420.98$107,527.48
211Feb 2037$998.04$422.94$1,420.98$106,529.44
212Mar 2037$1,001.96$419.02$1,420.98$105,527.48
213Apr 2037$1,005.91$415.07$1,420.98$104,521.57
214May 2037$1,009.86$411.12$1,420.98$103,511.71
215Jun 2037$1,013.83$407.15$1,420.98$102,497.88
216Jul 2037$1,017.82$403.16$1,420.98$101,480.06
217Aug 2037$1,021.83$399.15$1,420.98$100,458.23
218Sep 2037$1,025.84$395.14$1,420.98$99,432.39
219Oct 2037$1,029.88$391.10$1,420.98$98,402.51
220Nov 2037$1,033.93$387.05$1,420.98$97,368.58
221Dec 2037$1,038.00$382.98$1,420.98$96,330.58
2037 Total$12,191.03$4,860.73$17,051.76
222Jan 2038$1,042.08$378.90$1,420.98$95,288.50
223Feb 2038$1,046.18$374.80$1,420.98$94,242.32
224Mar 2038$1,050.29$370.69$1,420.98$93,192.03
225Apr 2038$1,054.42$366.56$1,420.98$92,137.61
226May 2038$1,058.57$362.41$1,420.98$91,079.04
227Jun 2038$1,062.74$358.24$1,420.98$90,016.30
228Jul 2038$1,066.92$354.06$1,420.98$88,949.38
229Aug 2038$1,071.11$349.87$1,420.98$87,878.27
230Sep 2038$1,075.33$345.65$1,420.98$86,802.94
231Oct 2038$1,079.56$341.42$1,420.98$85,723.38
232Nov 2038$1,083.80$337.18$1,420.98$84,639.58
233Dec 2038$1,088.06$332.92$1,420.98$83,551.52
2038 Total$12,779.06$4,272.7$17,051.76
234Jan 2039$1,092.34$328.64$1,420.98$82,459.18
235Feb 2039$1,096.64$324.34$1,420.98$81,362.54
236Mar 2039$1,100.95$320.03$1,420.98$80,261.59
237Apr 2039$1,105.28$315.70$1,420.98$79,156.31
238May 2039$1,109.63$311.35$1,420.98$78,046.68
239Jun 2039$1,114.00$306.98$1,420.98$76,932.68
240Jul 2039$1,118.38$302.60$1,420.98$75,814.30
241Aug 2039$1,122.78$298.20$1,420.98$74,691.52
242Sep 2039$1,127.19$293.79$1,420.98$73,564.33
243Oct 2039$1,131.63$289.35$1,420.98$72,432.70
244Nov 2039$1,136.08$284.90$1,420.98$71,296.62
245Dec 2039$1,140.55$280.43$1,420.98$70,156.07
2039 Total$13,395.45$3,656.31$17,051.76
246Jan 2040$1,145.03$275.95$1,420.98$69,011.04
247Feb 2040$1,149.54$271.44$1,420.98$67,861.50
248Mar 2040$1,154.06$266.92$1,420.98$66,707.44
249Apr 2040$1,158.60$262.38$1,420.98$65,548.84
250May 2040$1,163.15$257.83$1,420.98$64,385.69
251Jun 2040$1,167.73$253.25$1,420.98$63,217.96
252Jul 2040$1,172.32$248.66$1,420.98$62,045.64
253Aug 2040$1,176.93$244.05$1,420.98$60,868.71
254Sep 2040$1,181.56$239.42$1,420.98$59,687.15
255Oct 2040$1,186.21$234.77$1,420.98$58,500.94
256Nov 2040$1,190.88$230.10$1,420.98$57,310.06
257Dec 2040$1,195.56$225.42$1,420.98$56,114.50
2040 Total$14,041.57$3,010.19$17,051.76
258Jan 2041$1,200.26$220.72$1,420.98$54,914.24
259Feb 2041$1,204.98$216.00$1,420.98$53,709.26
260Mar 2041$1,209.72$211.26$1,420.98$52,499.54
261Apr 2041$1,214.48$206.50$1,420.98$51,285.06
262May 2041$1,219.26$201.72$1,420.98$50,065.80
263Jun 2041$1,224.05$196.93$1,420.98$48,841.75
264Jul 2041$1,228.87$192.11$1,420.98$47,612.88
265Aug 2041$1,233.70$187.28$1,420.98$46,379.18
266Sep 2041$1,238.56$182.42$1,420.98$45,140.62
267Oct 2041$1,243.43$177.55$1,420.98$43,897.19
268Nov 2041$1,248.32$172.66$1,420.98$42,648.87
269Dec 2041$1,253.23$167.75$1,420.98$41,395.64
2041 Total$14,718.86$2,332.9$17,051.76
270Jan 2042$1,258.16$162.82$1,420.98$40,137.48
271Feb 2042$1,263.11$157.87$1,420.98$38,874.37
272Mar 2042$1,268.07$152.91$1,420.98$37,606.30
273Apr 2042$1,273.06$147.92$1,420.98$36,333.24
274May 2042$1,278.07$142.91$1,420.98$35,055.17
275Jun 2042$1,283.10$137.88$1,420.98$33,772.07
276Jul 2042$1,288.14$132.84$1,420.98$32,483.93
277Aug 2042$1,293.21$127.77$1,420.98$31,190.72
278Sep 2042$1,298.30$122.68$1,420.98$29,892.42
279Oct 2042$1,303.40$117.58$1,420.98$28,589.02
280Nov 2042$1,308.53$112.45$1,420.98$27,280.49
281Dec 2042$1,313.68$107.30$1,420.98$25,966.81
2042 Total$15,428.83$1,622.93$17,051.76
282Jan 2043$1,318.84$102.14$1,420.98$24,647.97
283Feb 2043$1,324.03$96.95$1,420.98$23,323.94
284Mar 2043$1,329.24$91.74$1,420.98$21,994.70
285Apr 2043$1,334.47$86.51$1,420.98$20,660.23
286May 2043$1,339.72$81.26$1,420.98$19,320.51
287Jun 2043$1,344.99$75.99$1,420.98$17,975.52
288Jul 2043$1,350.28$70.70$1,420.98$16,625.24
289Aug 2043$1,355.59$65.39$1,420.98$15,269.65
290Sep 2043$1,360.92$60.06$1,420.98$13,908.73
291Oct 2043$1,366.27$54.71$1,420.98$12,542.46
292Nov 2043$1,371.65$49.33$1,420.98$11,170.81
293Dec 2043$1,377.04$43.94$1,420.98$9,793.77
2043 Total$16,173.04$878.72$17,051.76
294Jan 2044$1,382.46$38.52$1,420.98$8,411.31
295Feb 2044$1,387.90$33.08$1,420.98$7,023.41
296Mar 2044$1,393.35$27.63$1,420.98$5,630.06
297Apr 2044$1,398.84$22.14$1,420.98$4,231.22
298May 2044$1,404.34$16.64$1,420.98$2,826.88
299Jun 2044$1,409.86$11.12$1,420.98$1,417.02
300Jul 2044$1,415.41$5.57$1,420.98$1.61
2044 Total$9,792.16$154.7$9,946.86
Compare your product with the big 4 banks, or add more products to compare
As seen on