All in One Home Loan Rewards Package (Principal & Interest) (Amounts < $350k) from Bankstown City Unity Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
4.26%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,356
Number of Repayments
300
Total Interest Paid
$156,800
Total repayments
$406,800
DatePrincipleInterestPaymentBalance
1Oct 2019$468.25$887.50$1,355.75$249,531.75
2Nov 2019$469.91$885.84$1,355.75$249,061.84
3Dec 2019$471.58$884.17$1,355.75$248,590.26
2019 Total$1,409.74$2,657.51$4,067.25
4Jan 2020$473.25$882.50$1,355.75$248,117.01
5Feb 2020$474.93$880.82$1,355.75$247,642.08
6Mar 2020$476.62$879.13$1,355.75$247,165.46
7Apr 2020$478.31$877.44$1,355.75$246,687.15
8May 2020$480.01$875.74$1,355.75$246,207.14
9Jun 2020$481.71$874.04$1,355.75$245,725.43
10Jul 2020$483.42$872.33$1,355.75$245,242.01
11Aug 2020$485.14$870.61$1,355.75$244,756.87
12Sep 2020$486.86$868.89$1,355.75$244,270.01
13Oct 2020$488.59$867.16$1,355.75$243,781.42
14Nov 2020$490.33$865.42$1,355.75$243,291.09
15Dec 2020$492.07$863.68$1,355.75$242,799.02
2020 Total$5,791.24$10,477.76$16,269
16Jan 2021$493.81$861.94$1,355.75$242,305.21
17Feb 2021$495.57$860.18$1,355.75$241,809.64
18Mar 2021$497.33$858.42$1,355.75$241,312.31
19Apr 2021$499.09$856.66$1,355.75$240,813.22
20May 2021$500.86$854.89$1,355.75$240,312.36
21Jun 2021$502.64$853.11$1,355.75$239,809.72
22Jul 2021$504.43$851.32$1,355.75$239,305.29
23Aug 2021$506.22$849.53$1,355.75$238,799.07
24Sep 2021$508.01$847.74$1,355.75$238,291.06
25Oct 2021$509.82$845.93$1,355.75$237,781.24
26Nov 2021$511.63$844.12$1,355.75$237,269.61
27Dec 2021$513.44$842.31$1,355.75$236,756.17
2021 Total$6,042.85$10,226.15$16,269
28Jan 2022$515.27$840.48$1,355.75$236,240.90
29Feb 2022$517.09$838.66$1,355.75$235,723.81
30Mar 2022$518.93$836.82$1,355.75$235,204.88
31Apr 2022$520.77$834.98$1,355.75$234,684.11
32May 2022$522.62$833.13$1,355.75$234,161.49
33Jun 2022$524.48$831.27$1,355.75$233,637.01
34Jul 2022$526.34$829.41$1,355.75$233,110.67
35Aug 2022$528.21$827.54$1,355.75$232,582.46
36Sep 2022$530.08$825.67$1,355.75$232,052.38
37Oct 2022$531.96$823.79$1,355.75$231,520.42
38Nov 2022$533.85$821.90$1,355.75$230,986.57
39Dec 2022$535.75$820.00$1,355.75$230,450.82
2022 Total$6,305.35$9,963.65$16,269
40Jan 2023$537.65$818.10$1,355.75$229,913.17
41Feb 2023$539.56$816.19$1,355.75$229,373.61
42Mar 2023$541.47$814.28$1,355.75$228,832.14
43Apr 2023$543.40$812.35$1,355.75$228,288.74
44May 2023$545.32$810.43$1,355.75$227,743.42
45Jun 2023$547.26$808.49$1,355.75$227,196.16
46Jul 2023$549.20$806.55$1,355.75$226,646.96
47Aug 2023$551.15$804.60$1,355.75$226,095.81
48Sep 2023$553.11$802.64$1,355.75$225,542.70
49Oct 2023$555.07$800.68$1,355.75$224,987.63
50Nov 2023$557.04$798.71$1,355.75$224,430.59
51Dec 2023$559.02$796.73$1,355.75$223,871.57
2023 Total$6,579.25$9,689.75$16,269
52Jan 2024$561.01$794.74$1,355.75$223,310.56
53Feb 2024$563.00$792.75$1,355.75$222,747.56
54Mar 2024$565.00$790.75$1,355.75$222,182.56
55Apr 2024$567.00$788.75$1,355.75$221,615.56
56May 2024$569.01$786.74$1,355.75$221,046.55
57Jun 2024$571.03$784.72$1,355.75$220,475.52
58Jul 2024$573.06$782.69$1,355.75$219,902.46
59Aug 2024$575.10$780.65$1,355.75$219,327.36
60Sep 2024$577.14$778.61$1,355.75$218,750.22
61Oct 2024$579.19$776.56$1,355.75$218,171.03
62Nov 2024$581.24$774.51$1,355.75$217,589.79
63Dec 2024$583.31$772.44$1,355.75$217,006.48
2024 Total$6,865.09$9,403.91$16,269
64Jan 2025$585.38$770.37$1,355.75$216,421.10
65Feb 2025$587.46$768.29$1,355.75$215,833.64
66Mar 2025$589.54$766.21$1,355.75$215,244.10
67Apr 2025$591.63$764.12$1,355.75$214,652.47
68May 2025$593.73$762.02$1,355.75$214,058.74
69Jun 2025$595.84$759.91$1,355.75$213,462.90
70Jul 2025$597.96$757.79$1,355.75$212,864.94
71Aug 2025$600.08$755.67$1,355.75$212,264.86
72Sep 2025$602.21$753.54$1,355.75$211,662.65
73Oct 2025$604.35$751.40$1,355.75$211,058.30
74Nov 2025$606.49$749.26$1,355.75$210,451.81
75Dec 2025$608.65$747.10$1,355.75$209,843.16
2025 Total$7,163.32$9,105.68$16,269
76Jan 2026$610.81$744.94$1,355.75$209,232.35
77Feb 2026$612.98$742.77$1,355.75$208,619.37
78Mar 2026$615.15$740.60$1,355.75$208,004.22
79Apr 2026$617.34$738.41$1,355.75$207,386.88
80May 2026$619.53$736.22$1,355.75$206,767.35
81Jun 2026$621.73$734.02$1,355.75$206,145.62
82Jul 2026$623.93$731.82$1,355.75$205,521.69
83Aug 2026$626.15$729.60$1,355.75$204,895.54
84Sep 2026$628.37$727.38$1,355.75$204,267.17
85Oct 2026$630.60$725.15$1,355.75$203,636.57
86Nov 2026$632.84$722.91$1,355.75$203,003.73
87Dec 2026$635.09$720.66$1,355.75$202,368.64
2026 Total$7,474.52$8,794.48$16,269
88Jan 2027$637.34$718.41$1,355.75$201,731.30
89Feb 2027$639.60$716.15$1,355.75$201,091.70
90Mar 2027$641.87$713.88$1,355.75$200,449.83
91Apr 2027$644.15$711.60$1,355.75$199,805.68
92May 2027$646.44$709.31$1,355.75$199,159.24
93Jun 2027$648.73$707.02$1,355.75$198,510.51
94Jul 2027$651.04$704.71$1,355.75$197,859.47
95Aug 2027$653.35$702.40$1,355.75$197,206.12
96Sep 2027$655.67$700.08$1,355.75$196,550.45
97Oct 2027$658.00$697.75$1,355.75$195,892.45
98Nov 2027$660.33$695.42$1,355.75$195,232.12
99Dec 2027$662.68$693.07$1,355.75$194,569.44
2027 Total$7,799.2$8,469.8$16,269
100Jan 2028$665.03$690.72$1,355.75$193,904.41
101Feb 2028$667.39$688.36$1,355.75$193,237.02
102Mar 2028$669.76$685.99$1,355.75$192,567.26
103Apr 2028$672.14$683.61$1,355.75$191,895.12
104May 2028$674.52$681.23$1,355.75$191,220.60
105Jun 2028$676.92$678.83$1,355.75$190,543.68
106Jul 2028$679.32$676.43$1,355.75$189,864.36
107Aug 2028$681.73$674.02$1,355.75$189,182.63
108Sep 2028$684.15$671.60$1,355.75$188,498.48
109Oct 2028$686.58$669.17$1,355.75$187,811.90
110Nov 2028$689.02$666.73$1,355.75$187,122.88
111Dec 2028$691.46$664.29$1,355.75$186,431.42
2028 Total$8,138.02$8,130.98$16,269
112Jan 2029$693.92$661.83$1,355.75$185,737.50
113Feb 2029$696.38$659.37$1,355.75$185,041.12
114Mar 2029$698.85$656.90$1,355.75$184,342.27
115Apr 2029$701.33$654.42$1,355.75$183,640.94
116May 2029$703.82$651.93$1,355.75$182,937.12
117Jun 2029$706.32$649.43$1,355.75$182,230.80
118Jul 2029$708.83$646.92$1,355.75$181,521.97
119Aug 2029$711.35$644.40$1,355.75$180,810.62
120Sep 2029$713.87$641.88$1,355.75$180,096.75
121Oct 2029$716.41$639.34$1,355.75$179,380.34
122Nov 2029$718.95$636.80$1,355.75$178,661.39
123Dec 2029$721.50$634.25$1,355.75$177,939.89
2029 Total$8,491.53$7,777.47$16,269
124Jan 2030$724.06$631.69$1,355.75$177,215.83
125Feb 2030$726.63$629.12$1,355.75$176,489.20
126Mar 2030$729.21$626.54$1,355.75$175,759.99
127Apr 2030$731.80$623.95$1,355.75$175,028.19
128May 2030$734.40$621.35$1,355.75$174,293.79
129Jun 2030$737.01$618.74$1,355.75$173,556.78
130Jul 2030$739.62$616.13$1,355.75$172,817.16
131Aug 2030$742.25$613.50$1,355.75$172,074.91
132Sep 2030$744.88$610.87$1,355.75$171,330.03
133Oct 2030$747.53$608.22$1,355.75$170,582.50
134Nov 2030$750.18$605.57$1,355.75$169,832.32
135Dec 2030$752.85$602.90$1,355.75$169,079.47
2030 Total$8,860.42$7,408.58$16,269
136Jan 2031$755.52$600.23$1,355.75$168,323.95
137Feb 2031$758.20$597.55$1,355.75$167,565.75
138Mar 2031$760.89$594.86$1,355.75$166,804.86
139Apr 2031$763.59$592.16$1,355.75$166,041.27
140May 2031$766.30$589.45$1,355.75$165,274.97
141Jun 2031$769.02$586.73$1,355.75$164,505.95
142Jul 2031$771.75$584.00$1,355.75$163,734.20
143Aug 2031$774.49$581.26$1,355.75$162,959.71
144Sep 2031$777.24$578.51$1,355.75$162,182.47
145Oct 2031$780.00$575.75$1,355.75$161,402.47
146Nov 2031$782.77$572.98$1,355.75$160,619.70
147Dec 2031$785.55$570.20$1,355.75$159,834.15
2031 Total$9,245.32$7,023.68$16,269
148Jan 2032$788.34$567.41$1,355.75$159,045.81
149Feb 2032$791.14$564.61$1,355.75$158,254.67
150Mar 2032$793.95$561.80$1,355.75$157,460.72
151Apr 2032$796.76$558.99$1,355.75$156,663.96
152May 2032$799.59$556.16$1,355.75$155,864.37
153Jun 2032$802.43$553.32$1,355.75$155,061.94
154Jul 2032$805.28$550.47$1,355.75$154,256.66
155Aug 2032$808.14$547.61$1,355.75$153,448.52
156Sep 2032$811.01$544.74$1,355.75$152,637.51
157Oct 2032$813.89$541.86$1,355.75$151,823.62
158Nov 2032$816.78$538.97$1,355.75$151,006.84
159Dec 2032$819.68$536.07$1,355.75$150,187.16
2032 Total$9,646.99$6,622.01$16,269
160Jan 2033$822.59$533.16$1,355.75$149,364.57
161Feb 2033$825.51$530.24$1,355.75$148,539.06
162Mar 2033$828.44$527.31$1,355.75$147,710.62
163Apr 2033$831.38$524.37$1,355.75$146,879.24
164May 2033$834.33$521.42$1,355.75$146,044.91
165Jun 2033$837.29$518.46$1,355.75$145,207.62
166Jul 2033$840.26$515.49$1,355.75$144,367.36
167Aug 2033$843.25$512.50$1,355.75$143,524.11
168Sep 2033$846.24$509.51$1,355.75$142,677.87
169Oct 2033$849.24$506.51$1,355.75$141,828.63
170Nov 2033$852.26$503.49$1,355.75$140,976.37
171Dec 2033$855.28$500.47$1,355.75$140,121.09
2033 Total$10,066.07$6,202.93$16,269
172Jan 2034$858.32$497.43$1,355.75$139,262.77
173Feb 2034$861.37$494.38$1,355.75$138,401.40
174Mar 2034$864.43$491.32$1,355.75$137,536.97
175Apr 2034$867.49$488.26$1,355.75$136,669.48
176May 2034$870.57$485.18$1,355.75$135,798.91
177Jun 2034$873.66$482.09$1,355.75$134,925.25
178Jul 2034$876.77$478.98$1,355.75$134,048.48
179Aug 2034$879.88$475.87$1,355.75$133,168.60
180Sep 2034$883.00$472.75$1,355.75$132,285.60
181Oct 2034$886.14$469.61$1,355.75$131,399.46
182Nov 2034$889.28$466.47$1,355.75$130,510.18
183Dec 2034$892.44$463.31$1,355.75$129,617.74
2034 Total$10,503.35$5,765.65$16,269
184Jan 2035$895.61$460.14$1,355.75$128,722.13
185Feb 2035$898.79$456.96$1,355.75$127,823.34
186Mar 2035$901.98$453.77$1,355.75$126,921.36
187Apr 2035$905.18$450.57$1,355.75$126,016.18
188May 2035$908.39$447.36$1,355.75$125,107.79
189Jun 2035$911.62$444.13$1,355.75$124,196.17
190Jul 2035$914.85$440.90$1,355.75$123,281.32
191Aug 2035$918.10$437.65$1,355.75$122,363.22
192Sep 2035$921.36$434.39$1,355.75$121,441.86
193Oct 2035$924.63$431.12$1,355.75$120,517.23
194Nov 2035$927.91$427.84$1,355.75$119,589.32
195Dec 2035$931.21$424.54$1,355.75$118,658.11
2035 Total$10,959.63$5,309.37$16,269
196Jan 2036$934.51$421.24$1,355.75$117,723.60
197Feb 2036$937.83$417.92$1,355.75$116,785.77
198Mar 2036$941.16$414.59$1,355.75$115,844.61
199Apr 2036$944.50$411.25$1,355.75$114,900.11
200May 2036$947.85$407.90$1,355.75$113,952.26
201Jun 2036$951.22$404.53$1,355.75$113,001.04
202Jul 2036$954.60$401.15$1,355.75$112,046.44
203Aug 2036$957.99$397.76$1,355.75$111,088.45
204Sep 2036$961.39$394.36$1,355.75$110,127.06
205Oct 2036$964.80$390.95$1,355.75$109,162.26
206Nov 2036$968.22$387.53$1,355.75$108,194.04
207Dec 2036$971.66$384.09$1,355.75$107,222.38
2036 Total$11,435.73$4,833.27$16,269
208Jan 2037$975.11$380.64$1,355.75$106,247.27
209Feb 2037$978.57$377.18$1,355.75$105,268.70
210Mar 2037$982.05$373.70$1,355.75$104,286.65
211Apr 2037$985.53$370.22$1,355.75$103,301.12
212May 2037$989.03$366.72$1,355.75$102,312.09
213Jun 2037$992.54$363.21$1,355.75$101,319.55
214Jul 2037$996.07$359.68$1,355.75$100,323.48
215Aug 2037$999.60$356.15$1,355.75$99,323.88
216Sep 2037$1,003.15$352.60$1,355.75$98,320.73
217Oct 2037$1,006.71$349.04$1,355.75$97,314.02
218Nov 2037$1,010.29$345.46$1,355.75$96,303.73
219Dec 2037$1,013.87$341.88$1,355.75$95,289.86
2037 Total$11,932.52$4,336.48$16,269
220Jan 2038$1,017.47$338.28$1,355.75$94,272.39
221Feb 2038$1,021.08$334.67$1,355.75$93,251.31
222Mar 2038$1,024.71$331.04$1,355.75$92,226.60
223Apr 2038$1,028.35$327.40$1,355.75$91,198.25
224May 2038$1,032.00$323.75$1,355.75$90,166.25
225Jun 2038$1,035.66$320.09$1,355.75$89,130.59
226Jul 2038$1,039.34$316.41$1,355.75$88,091.25
227Aug 2038$1,043.03$312.72$1,355.75$87,048.22
228Sep 2038$1,046.73$309.02$1,355.75$86,001.49
229Oct 2038$1,050.44$305.31$1,355.75$84,951.05
230Nov 2038$1,054.17$301.58$1,355.75$83,896.88
231Dec 2038$1,057.92$297.83$1,355.75$82,838.96
2038 Total$12,450.9$3,818.1$16,269
232Jan 2039$1,061.67$294.08$1,355.75$81,777.29
233Feb 2039$1,065.44$290.31$1,355.75$80,711.85
234Mar 2039$1,069.22$286.53$1,355.75$79,642.63
235Apr 2039$1,073.02$282.73$1,355.75$78,569.61
236May 2039$1,076.83$278.92$1,355.75$77,492.78
237Jun 2039$1,080.65$275.10$1,355.75$76,412.13
238Jul 2039$1,084.49$271.26$1,355.75$75,327.64
239Aug 2039$1,088.34$267.41$1,355.75$74,239.30
240Sep 2039$1,092.20$263.55$1,355.75$73,147.10
241Oct 2039$1,096.08$259.67$1,355.75$72,051.02
242Nov 2039$1,099.97$255.78$1,355.75$70,951.05
243Dec 2039$1,103.87$251.88$1,355.75$69,847.18
2039 Total$12,991.78$3,277.22$16,269
244Jan 2040$1,107.79$247.96$1,355.75$68,739.39
245Feb 2040$1,111.73$244.02$1,355.75$67,627.66
246Mar 2040$1,115.67$240.08$1,355.75$66,511.99
247Apr 2040$1,119.63$236.12$1,355.75$65,392.36
248May 2040$1,123.61$232.14$1,355.75$64,268.75
249Jun 2040$1,127.60$228.15$1,355.75$63,141.15
250Jul 2040$1,131.60$224.15$1,355.75$62,009.55
251Aug 2040$1,135.62$220.13$1,355.75$60,873.93
252Sep 2040$1,139.65$216.10$1,355.75$59,734.28
253Oct 2040$1,143.69$212.06$1,355.75$58,590.59
254Nov 2040$1,147.75$208.00$1,355.75$57,442.84
255Dec 2040$1,151.83$203.92$1,355.75$56,291.01
2040 Total$13,556.17$2,712.83$16,269
256Jan 2041$1,155.92$199.83$1,355.75$55,135.09
257Feb 2041$1,160.02$195.73$1,355.75$53,975.07
258Mar 2041$1,164.14$191.61$1,355.75$52,810.93
259Apr 2041$1,168.27$187.48$1,355.75$51,642.66
260May 2041$1,172.42$183.33$1,355.75$50,470.24
261Jun 2041$1,176.58$179.17$1,355.75$49,293.66
262Jul 2041$1,180.76$174.99$1,355.75$48,112.90
263Aug 2041$1,184.95$170.80$1,355.75$46,927.95
264Sep 2041$1,189.16$166.59$1,355.75$45,738.79
265Oct 2041$1,193.38$162.37$1,355.75$44,545.41
266Nov 2041$1,197.61$158.14$1,355.75$43,347.80
267Dec 2041$1,201.87$153.88$1,355.75$42,145.93
2041 Total$14,145.08$2,123.92$16,269
268Jan 2042$1,206.13$149.62$1,355.75$40,939.80
269Feb 2042$1,210.41$145.34$1,355.75$39,729.39
270Mar 2042$1,214.71$141.04$1,355.75$38,514.68
271Apr 2042$1,219.02$136.73$1,355.75$37,295.66
272May 2042$1,223.35$132.40$1,355.75$36,072.31
273Jun 2042$1,227.69$128.06$1,355.75$34,844.62
274Jul 2042$1,232.05$123.70$1,355.75$33,612.57
275Aug 2042$1,236.43$119.32$1,355.75$32,376.14
276Sep 2042$1,240.81$114.94$1,355.75$31,135.33
277Oct 2042$1,245.22$110.53$1,355.75$29,890.11
278Nov 2042$1,249.64$106.11$1,355.75$28,640.47
279Dec 2042$1,254.08$101.67$1,355.75$27,386.39
2042 Total$14,759.54$1,509.46$16,269
280Jan 2043$1,258.53$97.22$1,355.75$26,127.86
281Feb 2043$1,263.00$92.75$1,355.75$24,864.86
282Mar 2043$1,267.48$88.27$1,355.75$23,597.38
283Apr 2043$1,271.98$83.77$1,355.75$22,325.40
284May 2043$1,276.49$79.26$1,355.75$21,048.91
285Jun 2043$1,281.03$74.72$1,355.75$19,767.88
286Jul 2043$1,285.57$70.18$1,355.75$18,482.31
287Aug 2043$1,290.14$65.61$1,355.75$17,192.17
288Sep 2043$1,294.72$61.03$1,355.75$15,897.45
289Oct 2043$1,299.31$56.44$1,355.75$14,598.14
290Nov 2043$1,303.93$51.82$1,355.75$13,294.21
291Dec 2043$1,308.56$47.19$1,355.75$11,985.65
2043 Total$15,400.74$868.26$16,269
292Jan 2044$1,313.20$42.55$1,355.75$10,672.45
293Feb 2044$1,317.86$37.89$1,355.75$9,354.59
294Mar 2044$1,322.54$33.21$1,355.75$8,032.05
295Apr 2044$1,327.24$28.51$1,355.75$6,704.81
296May 2044$1,331.95$23.80$1,355.75$5,372.86
297Jun 2044$1,336.68$19.07$1,355.75$4,036.18
298Jul 2044$1,341.42$14.33$1,355.75$2,694.76
299Aug 2044$1,346.18$9.57$1,355.75$1,348.58
300Sep 2044$1,348.58$4.79$1,353.37$0.00
2044 Total$11,985.65$213.72$12,199.37
Compare your product with the big 4 banks, or add more products to compare
As seen on