Portfolio Loan from BankSA

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
6.38%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,329
Number of Repayments
300
Total Interest Paid
$148,700
Total repayments
$398,700
DatePrincipleInterestPaymentBalance
1Oct 2019$340.15$1,329.17$1,669.32$249,659.85
2Nov 2019$341.96$1,327.36$1,669.32$249,317.89
3Dec 2019$343.78$1,325.54$1,669.32$248,974.11
2019 Total$1,025.89$3,982.07$5,007.96
4Jan 2020$345.61$1,323.71$1,669.32$248,628.50
5Feb 2020$347.45$1,321.87$1,669.32$248,281.05
6Mar 2020$349.29$1,320.03$1,669.32$247,931.76
7Apr 2020$351.15$1,318.17$1,669.32$247,580.61
8May 2020$353.02$1,316.30$1,669.32$247,227.59
9Jun 2020$354.89$1,314.43$1,669.32$246,872.70
10Jul 2020$356.78$1,312.54$1,669.32$246,515.92
11Aug 2020$358.68$1,310.64$1,669.32$246,157.24
12Sep 2020$360.58$1,308.74$1,669.32$245,796.66
13Oct 2020$362.50$1,306.82$1,669.32$245,434.16
14Nov 2020$364.43$1,304.89$1,669.32$245,069.73
15Dec 2020$366.37$1,302.95$1,669.32$244,703.36
2020 Total$4,270.75$15,761.09$20,031.84
16Jan 2021$368.31$1,301.01$1,669.32$244,335.05
17Feb 2021$370.27$1,299.05$1,669.32$243,964.78
18Mar 2021$372.24$1,297.08$1,669.32$243,592.54
19Apr 2021$374.22$1,295.10$1,669.32$243,218.32
20May 2021$376.21$1,293.11$1,669.32$242,842.11
21Jun 2021$378.21$1,291.11$1,669.32$242,463.90
22Jul 2021$380.22$1,289.10$1,669.32$242,083.68
23Aug 2021$382.24$1,287.08$1,669.32$241,701.44
24Sep 2021$384.27$1,285.05$1,669.32$241,317.17
25Oct 2021$386.32$1,283.00$1,669.32$240,930.85
26Nov 2021$388.37$1,280.95$1,669.32$240,542.48
27Dec 2021$390.44$1,278.88$1,669.32$240,152.04
2021 Total$4,551.32$15,480.52$20,031.84
28Jan 2022$392.51$1,276.81$1,669.32$239,759.53
29Feb 2022$394.60$1,274.72$1,669.32$239,364.93
30Mar 2022$396.70$1,272.62$1,669.32$238,968.23
31Apr 2022$398.81$1,270.51$1,669.32$238,569.42
32May 2022$400.93$1,268.39$1,669.32$238,168.49
33Jun 2022$403.06$1,266.26$1,669.32$237,765.43
34Jul 2022$405.20$1,264.12$1,669.32$237,360.23
35Aug 2022$407.35$1,261.97$1,669.32$236,952.88
36Sep 2022$409.52$1,259.80$1,669.32$236,543.36
37Oct 2022$411.70$1,257.62$1,669.32$236,131.66
38Nov 2022$413.89$1,255.43$1,669.32$235,717.77
39Dec 2022$416.09$1,253.23$1,669.32$235,301.68
2022 Total$4,850.36$15,181.48$20,031.84
40Jan 2023$418.30$1,251.02$1,669.32$234,883.38
41Feb 2023$420.52$1,248.80$1,669.32$234,462.86
42Mar 2023$422.76$1,246.56$1,669.32$234,040.10
43Apr 2023$425.01$1,244.31$1,669.32$233,615.09
44May 2023$427.27$1,242.05$1,669.32$233,187.82
45Jun 2023$429.54$1,239.78$1,669.32$232,758.28
46Jul 2023$431.82$1,237.50$1,669.32$232,326.46
47Aug 2023$434.12$1,235.20$1,669.32$231,892.34
48Sep 2023$436.43$1,232.89$1,669.32$231,455.91
49Oct 2023$438.75$1,230.57$1,669.32$231,017.16
50Nov 2023$441.08$1,228.24$1,669.32$230,576.08
51Dec 2023$443.42$1,225.90$1,669.32$230,132.66
2023 Total$5,169.02$14,862.82$20,031.84
52Jan 2024$445.78$1,223.54$1,669.32$229,686.88
53Feb 2024$448.15$1,221.17$1,669.32$229,238.73
54Mar 2024$450.53$1,218.79$1,669.32$228,788.20
55Apr 2024$452.93$1,216.39$1,669.32$228,335.27
56May 2024$455.34$1,213.98$1,669.32$227,879.93
57Jun 2024$457.76$1,211.56$1,669.32$227,422.17
58Jul 2024$460.19$1,209.13$1,669.32$226,961.98
59Aug 2024$462.64$1,206.68$1,669.32$226,499.34
60Sep 2024$465.10$1,204.22$1,669.32$226,034.24
61Oct 2024$467.57$1,201.75$1,669.32$225,566.67
62Nov 2024$470.06$1,199.26$1,669.32$225,096.61
63Dec 2024$472.56$1,196.76$1,669.32$224,624.05
2024 Total$5,508.61$14,523.23$20,031.84
64Jan 2025$475.07$1,194.25$1,669.32$224,148.98
65Feb 2025$477.59$1,191.73$1,669.32$223,671.39
66Mar 2025$480.13$1,189.19$1,669.32$223,191.26
67Apr 2025$482.69$1,186.63$1,669.32$222,708.57
68May 2025$485.25$1,184.07$1,669.32$222,223.32
69Jun 2025$487.83$1,181.49$1,669.32$221,735.49
70Jul 2025$490.43$1,178.89$1,669.32$221,245.06
71Aug 2025$493.03$1,176.29$1,669.32$220,752.03
72Sep 2025$495.66$1,173.66$1,669.32$220,256.37
73Oct 2025$498.29$1,171.03$1,669.32$219,758.08
74Nov 2025$500.94$1,168.38$1,669.32$219,257.14
75Dec 2025$503.60$1,165.72$1,669.32$218,753.54
2025 Total$5,870.51$14,161.33$20,031.84
76Jan 2026$506.28$1,163.04$1,669.32$218,247.26
77Feb 2026$508.97$1,160.35$1,669.32$217,738.29
78Mar 2026$511.68$1,157.64$1,669.32$217,226.61
79Apr 2026$514.40$1,154.92$1,669.32$216,712.21
80May 2026$517.13$1,152.19$1,669.32$216,195.08
81Jun 2026$519.88$1,149.44$1,669.32$215,675.20
82Jul 2026$522.65$1,146.67$1,669.32$215,152.55
83Aug 2026$525.43$1,143.89$1,669.32$214,627.12
84Sep 2026$528.22$1,141.10$1,669.32$214,098.90
85Oct 2026$531.03$1,138.29$1,669.32$213,567.87
86Nov 2026$533.85$1,135.47$1,669.32$213,034.02
87Dec 2026$536.69$1,132.63$1,669.32$212,497.33
2026 Total$6,256.21$13,775.63$20,031.84
88Jan 2027$539.54$1,129.78$1,669.32$211,957.79
89Feb 2027$542.41$1,126.91$1,669.32$211,415.38
90Mar 2027$545.29$1,124.03$1,669.32$210,870.09
91Apr 2027$548.19$1,121.13$1,669.32$210,321.90
92May 2027$551.11$1,118.21$1,669.32$209,770.79
93Jun 2027$554.04$1,115.28$1,669.32$209,216.75
94Jul 2027$556.98$1,112.34$1,669.32$208,659.77
95Aug 2027$559.95$1,109.37$1,669.32$208,099.82
96Sep 2027$562.92$1,106.40$1,669.32$207,536.90
97Oct 2027$565.92$1,103.40$1,669.32$206,970.98
98Nov 2027$568.92$1,100.40$1,669.32$206,402.06
99Dec 2027$571.95$1,097.37$1,669.32$205,830.11
2027 Total$6,667.22$13,364.62$20,031.84
100Jan 2028$574.99$1,094.33$1,669.32$205,255.12
101Feb 2028$578.05$1,091.27$1,669.32$204,677.07
102Mar 2028$581.12$1,088.20$1,669.32$204,095.95
103Apr 2028$584.21$1,085.11$1,669.32$203,511.74
104May 2028$587.32$1,082.00$1,669.32$202,924.42
105Jun 2028$590.44$1,078.88$1,669.32$202,333.98
106Jul 2028$593.58$1,075.74$1,669.32$201,740.40
107Aug 2028$596.73$1,072.59$1,669.32$201,143.67
108Sep 2028$599.91$1,069.41$1,669.32$200,543.76
109Oct 2028$603.10$1,066.22$1,669.32$199,940.66
110Nov 2028$606.30$1,063.02$1,669.32$199,334.36
111Dec 2028$609.53$1,059.79$1,669.32$198,724.83
2028 Total$7,105.28$12,926.56$20,031.84
112Jan 2029$612.77$1,056.55$1,669.32$198,112.06
113Feb 2029$616.02$1,053.30$1,669.32$197,496.04
114Mar 2029$619.30$1,050.02$1,669.32$196,876.74
115Apr 2029$622.59$1,046.73$1,669.32$196,254.15
116May 2029$625.90$1,043.42$1,669.32$195,628.25
117Jun 2029$629.23$1,040.09$1,669.32$194,999.02
118Jul 2029$632.58$1,036.74$1,669.32$194,366.44
119Aug 2029$635.94$1,033.38$1,669.32$193,730.50
120Sep 2029$639.32$1,030.00$1,669.32$193,091.18
121Oct 2029$642.72$1,026.60$1,669.32$192,448.46
122Nov 2029$646.14$1,023.18$1,669.32$191,802.32
123Dec 2029$649.57$1,019.75$1,669.32$191,152.75
2029 Total$7,572.08$12,459.76$20,031.84
124Jan 2030$653.02$1,016.30$1,669.32$190,499.73
125Feb 2030$656.50$1,012.82$1,669.32$189,843.23
126Mar 2030$659.99$1,009.33$1,669.32$189,183.24
127Apr 2030$663.50$1,005.82$1,669.32$188,519.74
128May 2030$667.02$1,002.30$1,669.32$187,852.72
129Jun 2030$670.57$998.75$1,669.32$187,182.15
130Jul 2030$674.13$995.19$1,669.32$186,508.02
131Aug 2030$677.72$991.60$1,669.32$185,830.30
132Sep 2030$681.32$988.00$1,669.32$185,148.98
133Oct 2030$684.94$984.38$1,669.32$184,464.04
134Nov 2030$688.59$980.73$1,669.32$183,775.45
135Dec 2030$692.25$977.07$1,669.32$183,083.20
2030 Total$8,069.55$11,962.29$20,031.84
136Jan 2031$695.93$973.39$1,669.32$182,387.27
137Feb 2031$699.63$969.69$1,669.32$181,687.64
138Mar 2031$703.35$965.97$1,669.32$180,984.29
139Apr 2031$707.09$962.23$1,669.32$180,277.20
140May 2031$710.85$958.47$1,669.32$179,566.35
141Jun 2031$714.63$954.69$1,669.32$178,851.72
142Jul 2031$718.43$950.89$1,669.32$178,133.29
143Aug 2031$722.24$947.08$1,669.32$177,411.05
144Sep 2031$726.08$943.24$1,669.32$176,684.97
145Oct 2031$729.94$939.38$1,669.32$175,955.03
146Nov 2031$733.83$935.49$1,669.32$175,221.20
147Dec 2031$737.73$931.59$1,669.32$174,483.47
2031 Total$8,599.73$11,432.11$20,031.84
148Jan 2032$741.65$927.67$1,669.32$173,741.82
149Feb 2032$745.59$923.73$1,669.32$172,996.23
150Mar 2032$749.56$919.76$1,669.32$172,246.67
151Apr 2032$753.54$915.78$1,669.32$171,493.13
152May 2032$757.55$911.77$1,669.32$170,735.58
153Jun 2032$761.58$907.74$1,669.32$169,974.00
154Jul 2032$765.62$903.70$1,669.32$169,208.38
155Aug 2032$769.70$899.62$1,669.32$168,438.68
156Sep 2032$773.79$895.53$1,669.32$167,664.89
157Oct 2032$777.90$891.42$1,669.32$166,886.99
158Nov 2032$782.04$887.28$1,669.32$166,104.95
159Dec 2032$786.20$883.12$1,669.32$165,318.75
2032 Total$9,164.72$10,867.12$20,031.84
160Jan 2033$790.38$878.94$1,669.32$164,528.37
161Feb 2033$794.58$874.74$1,669.32$163,733.79
162Mar 2033$798.80$870.52$1,669.32$162,934.99
163Apr 2033$803.05$866.27$1,669.32$162,131.94
164May 2033$807.32$862.00$1,669.32$161,324.62
165Jun 2033$811.61$857.71$1,669.32$160,513.01
166Jul 2033$815.93$853.39$1,669.32$159,697.08
167Aug 2033$820.26$849.06$1,669.32$158,876.82
168Sep 2033$824.62$844.70$1,669.32$158,052.20
169Oct 2033$829.01$840.31$1,669.32$157,223.19
170Nov 2033$833.42$835.90$1,669.32$156,389.77
171Dec 2033$837.85$831.47$1,669.32$155,551.92
2033 Total$9,766.83$10,265.01$20,031.84
172Jan 2034$842.30$827.02$1,669.32$154,709.62
173Feb 2034$846.78$822.54$1,669.32$153,862.84
174Mar 2034$851.28$818.04$1,669.32$153,011.56
175Apr 2034$855.81$813.51$1,669.32$152,155.75
176May 2034$860.36$808.96$1,669.32$151,295.39
177Jun 2034$864.93$804.39$1,669.32$150,430.46
178Jul 2034$869.53$799.79$1,669.32$149,560.93
179Aug 2034$874.15$795.17$1,669.32$148,686.78
180Sep 2034$878.80$790.52$1,669.32$147,807.98
181Oct 2034$883.47$785.85$1,669.32$146,924.51
182Nov 2034$888.17$781.15$1,669.32$146,036.34
183Dec 2034$892.89$776.43$1,669.32$145,143.45
2034 Total$10,408.47$9,623.37$20,031.84
184Jan 2035$897.64$771.68$1,669.32$144,245.81
185Feb 2035$902.41$766.91$1,669.32$143,343.40
186Mar 2035$907.21$762.11$1,669.32$142,436.19
187Apr 2035$912.03$757.29$1,669.32$141,524.16
188May 2035$916.88$752.44$1,669.32$140,607.28
189Jun 2035$921.76$747.56$1,669.32$139,685.52
190Jul 2035$926.66$742.66$1,669.32$138,758.86
191Aug 2035$931.59$737.73$1,669.32$137,827.27
192Sep 2035$936.54$732.78$1,669.32$136,890.73
193Oct 2035$941.52$727.80$1,669.32$135,949.21
194Nov 2035$946.52$722.80$1,669.32$135,002.69
195Dec 2035$951.56$717.76$1,669.32$134,051.13
2035 Total$11,092.32$8,939.52$20,031.84
196Jan 2036$956.61$712.71$1,669.32$133,094.52
197Feb 2036$961.70$707.62$1,669.32$132,132.82
198Mar 2036$966.81$702.51$1,669.32$131,166.01
199Apr 2036$971.95$697.37$1,669.32$130,194.06
200May 2036$977.12$692.20$1,669.32$129,216.94
201Jun 2036$982.32$687.00$1,669.32$128,234.62
202Jul 2036$987.54$681.78$1,669.32$127,247.08
203Aug 2036$992.79$676.53$1,669.32$126,254.29
204Sep 2036$998.07$671.25$1,669.32$125,256.22
205Oct 2036$1,003.37$665.95$1,669.32$124,252.85
206Nov 2036$1,008.71$660.61$1,669.32$123,244.14
207Dec 2036$1,014.07$655.25$1,669.32$122,230.07
2036 Total$11,821.06$8,210.78$20,031.84
208Jan 2037$1,019.46$649.86$1,669.32$121,210.61
209Feb 2037$1,024.88$644.44$1,669.32$120,185.73
210Mar 2037$1,030.33$638.99$1,669.32$119,155.40
211Apr 2037$1,035.81$633.51$1,669.32$118,119.59
212May 2037$1,041.32$628.00$1,669.32$117,078.27
213Jun 2037$1,046.85$622.47$1,669.32$116,031.42
214Jul 2037$1,052.42$616.90$1,669.32$114,979.00
215Aug 2037$1,058.01$611.31$1,669.32$113,920.99
216Sep 2037$1,063.64$605.68$1,669.32$112,857.35
217Oct 2037$1,069.30$600.02$1,669.32$111,788.05
218Nov 2037$1,074.98$594.34$1,669.32$110,713.07
219Dec 2037$1,080.70$588.62$1,669.32$109,632.37
2037 Total$12,597.7$7,434.14$20,031.84
220Jan 2038$1,086.44$582.88$1,669.32$108,545.93
221Feb 2038$1,092.22$577.10$1,669.32$107,453.71
222Mar 2038$1,098.02$571.30$1,669.32$106,355.69
223Apr 2038$1,103.86$565.46$1,669.32$105,251.83
224May 2038$1,109.73$559.59$1,669.32$104,142.10
225Jun 2038$1,115.63$553.69$1,669.32$103,026.47
226Jul 2038$1,121.56$547.76$1,669.32$101,904.91
227Aug 2038$1,127.53$541.79$1,669.32$100,777.38
228Sep 2038$1,133.52$535.80$1,669.32$99,643.86
229Oct 2038$1,139.55$529.77$1,669.32$98,504.31
230Nov 2038$1,145.61$523.71$1,669.32$97,358.70
231Dec 2038$1,151.70$517.62$1,669.32$96,207.00
2038 Total$13,425.37$6,606.47$20,031.84
232Jan 2039$1,157.82$511.50$1,669.32$95,049.18
233Feb 2039$1,163.98$505.34$1,669.32$93,885.20
234Mar 2039$1,170.16$499.16$1,669.32$92,715.04
235Apr 2039$1,176.39$492.93$1,669.32$91,538.65
236May 2039$1,182.64$486.68$1,669.32$90,356.01
237Jun 2039$1,188.93$480.39$1,669.32$89,167.08
238Jul 2039$1,195.25$474.07$1,669.32$87,971.83
239Aug 2039$1,201.60$467.72$1,669.32$86,770.23
240Sep 2039$1,207.99$461.33$1,669.32$85,562.24
241Oct 2039$1,214.41$454.91$1,669.32$84,347.83
242Nov 2039$1,220.87$448.45$1,669.32$83,126.96
243Dec 2039$1,227.36$441.96$1,669.32$81,899.60
2039 Total$14,307.4$5,724.44$20,031.84
244Jan 2040$1,233.89$435.43$1,669.32$80,665.71
245Feb 2040$1,240.45$428.87$1,669.32$79,425.26
246Mar 2040$1,247.04$422.28$1,669.32$78,178.22
247Apr 2040$1,253.67$415.65$1,669.32$76,924.55
248May 2040$1,260.34$408.98$1,669.32$75,664.21
249Jun 2040$1,267.04$402.28$1,669.32$74,397.17
250Jul 2040$1,273.78$395.54$1,669.32$73,123.39
251Aug 2040$1,280.55$388.77$1,669.32$71,842.84
252Sep 2040$1,287.36$381.96$1,669.32$70,555.48
253Oct 2040$1,294.20$375.12$1,669.32$69,261.28
254Nov 2040$1,301.08$368.24$1,669.32$67,960.20
255Dec 2040$1,308.00$361.32$1,669.32$66,652.20
2040 Total$15,247.4$4,784.44$20,031.84
256Jan 2041$1,314.95$354.37$1,669.32$65,337.25
257Feb 2041$1,321.94$347.38$1,669.32$64,015.31
258Mar 2041$1,328.97$340.35$1,669.32$62,686.34
259Apr 2041$1,336.04$333.28$1,669.32$61,350.30
260May 2041$1,343.14$326.18$1,669.32$60,007.16
261Jun 2041$1,350.28$319.04$1,669.32$58,656.88
262Jul 2041$1,357.46$311.86$1,669.32$57,299.42
263Aug 2041$1,364.68$304.64$1,669.32$55,934.74
264Sep 2041$1,371.93$297.39$1,669.32$54,562.81
265Oct 2041$1,379.23$290.09$1,669.32$53,183.58
266Nov 2041$1,386.56$282.76$1,669.32$51,797.02
267Dec 2041$1,393.93$275.39$1,669.32$50,403.09
2041 Total$16,249.11$3,782.73$20,031.84
268Jan 2042$1,401.34$267.98$1,669.32$49,001.75
269Feb 2042$1,408.79$260.53$1,669.32$47,592.96
270Mar 2042$1,416.28$253.04$1,669.32$46,176.68
271Apr 2042$1,423.81$245.51$1,669.32$44,752.87
272May 2042$1,431.38$237.94$1,669.32$43,321.49
273Jun 2042$1,438.99$230.33$1,669.32$41,882.50
274Jul 2042$1,446.64$222.68$1,669.32$40,435.86
275Aug 2042$1,454.34$214.98$1,669.32$38,981.52
276Sep 2042$1,462.07$207.25$1,669.32$37,519.45
277Oct 2042$1,469.84$199.48$1,669.32$36,049.61
278Nov 2042$1,477.66$191.66$1,669.32$34,571.95
279Dec 2042$1,485.51$183.81$1,669.32$33,086.44
2042 Total$17,316.65$2,715.19$20,031.84
280Jan 2043$1,493.41$175.91$1,669.32$31,593.03
281Feb 2043$1,501.35$167.97$1,669.32$30,091.68
282Mar 2043$1,509.33$159.99$1,669.32$28,582.35
283Apr 2043$1,517.36$151.96$1,669.32$27,064.99
284May 2043$1,525.42$143.90$1,669.32$25,539.57
285Jun 2043$1,533.53$135.79$1,669.32$24,006.04
286Jul 2043$1,541.69$127.63$1,669.32$22,464.35
287Aug 2043$1,549.88$119.44$1,669.32$20,914.47
288Sep 2043$1,558.12$111.20$1,669.32$19,356.35
289Oct 2043$1,566.41$102.91$1,669.32$17,789.94
290Nov 2043$1,574.74$94.58$1,669.32$16,215.20
291Dec 2043$1,583.11$86.21$1,669.32$14,632.09
2043 Total$18,454.35$1,577.49$20,031.84
292Jan 2044$1,591.53$77.79$1,669.32$13,040.56
293Feb 2044$1,599.99$69.33$1,669.32$11,440.57
294Mar 2044$1,608.49$60.83$1,669.32$9,832.08
295Apr 2044$1,617.05$52.27$1,669.32$8,215.03
296May 2044$1,625.64$43.68$1,669.32$6,589.39
297Jun 2044$1,634.29$35.03$1,669.32$4,955.10
298Jul 2044$1,642.98$26.34$1,669.32$3,312.12
299Aug 2044$1,651.71$17.61$1,669.32$1,660.41
300Sep 2044$1,660.41$8.83$1,669.24$0.00
2044 Total$14,632.09$391.71$15,023.8
Compare your product with the big 4 banks, or add more products to compare
As seen on