All in One Investment Loan Rewards Package (Principal and Interest) ($350k-$750k) from Bankstown City Unity Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
4.76%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,427
Number of Repayments
300
Total Interest Paid
$178,100
Total repayments
$428,100
DatePrincipleInterestPaymentBalance
1Nov 2019$435.06$991.67$1,426.73$249,564.94
2Dec 2019$436.79$989.94$1,426.73$249,128.15
2019 Total$871.85$1,981.61$2,853.46
3Jan 2020$438.52$988.21$1,426.73$248,689.63
4Feb 2020$440.26$986.47$1,426.73$248,249.37
5Mar 2020$442.01$984.72$1,426.73$247,807.36
6Apr 2020$443.76$982.97$1,426.73$247,363.60
7May 2020$445.52$981.21$1,426.73$246,918.08
8Jun 2020$447.29$979.44$1,426.73$246,470.79
9Jul 2020$449.06$977.67$1,426.73$246,021.73
10Aug 2020$450.84$975.89$1,426.73$245,570.89
11Sep 2020$452.63$974.10$1,426.73$245,118.26
12Oct 2020$454.43$972.30$1,426.73$244,663.83
13Nov 2020$456.23$970.50$1,426.73$244,207.60
14Dec 2020$458.04$968.69$1,426.73$243,749.56
2020 Total$5,378.59$11,742.17$17,120.76
15Jan 2021$459.86$966.87$1,426.73$243,289.70
16Feb 2021$461.68$965.05$1,426.73$242,828.02
17Mar 2021$463.51$963.22$1,426.73$242,364.51
18Apr 2021$465.35$961.38$1,426.73$241,899.16
19May 2021$467.20$959.53$1,426.73$241,431.96
20Jun 2021$469.05$957.68$1,426.73$240,962.91
21Jul 2021$470.91$955.82$1,426.73$240,492.00
22Aug 2021$472.78$953.95$1,426.73$240,019.22
23Sep 2021$474.65$952.08$1,426.73$239,544.57
24Oct 2021$476.54$950.19$1,426.73$239,068.03
25Nov 2021$478.43$948.30$1,426.73$238,589.60
26Dec 2021$480.32$946.41$1,426.73$238,109.28
2021 Total$5,640.28$11,480.48$17,120.76
27Jan 2022$482.23$944.50$1,426.73$237,627.05
28Feb 2022$484.14$942.59$1,426.73$237,142.91
29Mar 2022$486.06$940.67$1,426.73$236,656.85
30Apr 2022$487.99$938.74$1,426.73$236,168.86
31May 2022$489.93$936.80$1,426.73$235,678.93
32Jun 2022$491.87$934.86$1,426.73$235,187.06
33Jul 2022$493.82$932.91$1,426.73$234,693.24
34Aug 2022$495.78$930.95$1,426.73$234,197.46
35Sep 2022$497.75$928.98$1,426.73$233,699.71
36Oct 2022$499.72$927.01$1,426.73$233,199.99
37Nov 2022$501.70$925.03$1,426.73$232,698.29
38Dec 2022$503.69$923.04$1,426.73$232,194.60
2022 Total$5,914.68$11,206.08$17,120.76
39Jan 2023$505.69$921.04$1,426.73$231,688.91
40Feb 2023$507.70$919.03$1,426.73$231,181.21
41Mar 2023$509.71$917.02$1,426.73$230,671.50
42Apr 2023$511.73$915.00$1,426.73$230,159.77
43May 2023$513.76$912.97$1,426.73$229,646.01
44Jun 2023$515.80$910.93$1,426.73$229,130.21
45Jul 2023$517.85$908.88$1,426.73$228,612.36
46Aug 2023$519.90$906.83$1,426.73$228,092.46
47Sep 2023$521.96$904.77$1,426.73$227,570.50
48Oct 2023$524.03$902.70$1,426.73$227,046.47
49Nov 2023$526.11$900.62$1,426.73$226,520.36
50Dec 2023$528.20$898.53$1,426.73$225,992.16
2023 Total$6,202.44$10,918.32$17,120.76
51Jan 2024$530.29$896.44$1,426.73$225,461.87
52Feb 2024$532.40$894.33$1,426.73$224,929.47
53Mar 2024$534.51$892.22$1,426.73$224,394.96
54Apr 2024$536.63$890.10$1,426.73$223,858.33
55May 2024$538.76$887.97$1,426.73$223,319.57
56Jun 2024$540.90$885.83$1,426.73$222,778.67
57Jul 2024$543.04$883.69$1,426.73$222,235.63
58Aug 2024$545.20$881.53$1,426.73$221,690.43
59Sep 2024$547.36$879.37$1,426.73$221,143.07
60Oct 2024$549.53$877.20$1,426.73$220,593.54
61Nov 2024$551.71$875.02$1,426.73$220,041.83
62Dec 2024$553.90$872.83$1,426.73$219,487.93
2024 Total$6,504.23$10,616.53$17,120.76
63Jan 2025$556.09$870.64$1,426.73$218,931.84
64Feb 2025$558.30$868.43$1,426.73$218,373.54
65Mar 2025$560.51$866.22$1,426.73$217,813.03
66Apr 2025$562.74$863.99$1,426.73$217,250.29
67May 2025$564.97$861.76$1,426.73$216,685.32
68Jun 2025$567.21$859.52$1,426.73$216,118.11
69Jul 2025$569.46$857.27$1,426.73$215,548.65
70Aug 2025$571.72$855.01$1,426.73$214,976.93
71Sep 2025$573.99$852.74$1,426.73$214,402.94
72Oct 2025$576.27$850.46$1,426.73$213,826.67
73Nov 2025$578.55$848.18$1,426.73$213,248.12
74Dec 2025$580.85$845.88$1,426.73$212,667.27
2025 Total$6,820.66$10,300.1$17,120.76
75Jan 2026$583.15$843.58$1,426.73$212,084.12
76Feb 2026$585.46$841.27$1,426.73$211,498.66
77Mar 2026$587.79$838.94$1,426.73$210,910.87
78Apr 2026$590.12$836.61$1,426.73$210,320.75
79May 2026$592.46$834.27$1,426.73$209,728.29
80Jun 2026$594.81$831.92$1,426.73$209,133.48
81Jul 2026$597.17$829.56$1,426.73$208,536.31
82Aug 2026$599.54$827.19$1,426.73$207,936.77
83Sep 2026$601.91$824.82$1,426.73$207,334.86
84Oct 2026$604.30$822.43$1,426.73$206,730.56
85Nov 2026$606.70$820.03$1,426.73$206,123.86
86Dec 2026$609.11$817.62$1,426.73$205,514.75
2026 Total$7,152.52$9,968.24$17,120.76
87Jan 2027$611.52$815.21$1,426.73$204,903.23
88Feb 2027$613.95$812.78$1,426.73$204,289.28
89Mar 2027$616.38$810.35$1,426.73$203,672.90
90Apr 2027$618.83$807.90$1,426.73$203,054.07
91May 2027$621.28$805.45$1,426.73$202,432.79
92Jun 2027$623.75$802.98$1,426.73$201,809.04
93Jul 2027$626.22$800.51$1,426.73$201,182.82
94Aug 2027$628.70$798.03$1,426.73$200,554.12
95Sep 2027$631.20$795.53$1,426.73$199,922.92
96Oct 2027$633.70$793.03$1,426.73$199,289.22
97Nov 2027$636.22$790.51$1,426.73$198,653.00
98Dec 2027$638.74$787.99$1,426.73$198,014.26
2027 Total$7,500.49$9,620.27$17,120.76
99Jan 2028$641.27$785.46$1,426.73$197,372.99
100Feb 2028$643.82$782.91$1,426.73$196,729.17
101Mar 2028$646.37$780.36$1,426.73$196,082.80
102Apr 2028$648.93$777.80$1,426.73$195,433.87
103May 2028$651.51$775.22$1,426.73$194,782.36
104Jun 2028$654.09$772.64$1,426.73$194,128.27
105Jul 2028$656.69$770.04$1,426.73$193,471.58
106Aug 2028$659.29$767.44$1,426.73$192,812.29
107Sep 2028$661.91$764.82$1,426.73$192,150.38
108Oct 2028$664.53$762.20$1,426.73$191,485.85
109Nov 2028$667.17$759.56$1,426.73$190,818.68
110Dec 2028$669.82$756.91$1,426.73$190,148.86
2028 Total$7,865.4$9,255.36$17,120.76
111Jan 2029$672.47$754.26$1,426.73$189,476.39
112Feb 2029$675.14$751.59$1,426.73$188,801.25
113Mar 2029$677.82$748.91$1,426.73$188,123.43
114Apr 2029$680.51$746.22$1,426.73$187,442.92
115May 2029$683.21$743.52$1,426.73$186,759.71
116Jun 2029$685.92$740.81$1,426.73$186,073.79
117Jul 2029$688.64$738.09$1,426.73$185,385.15
118Aug 2029$691.37$735.36$1,426.73$184,693.78
119Sep 2029$694.11$732.62$1,426.73$183,999.67
120Oct 2029$696.86$729.87$1,426.73$183,302.81
121Nov 2029$699.63$727.10$1,426.73$182,603.18
122Dec 2029$702.40$724.33$1,426.73$181,900.78
2029 Total$8,248.08$8,872.68$17,120.76
123Jan 2030$705.19$721.54$1,426.73$181,195.59
124Feb 2030$707.99$718.74$1,426.73$180,487.60
125Mar 2030$710.80$715.93$1,426.73$179,776.80
126Apr 2030$713.62$713.11$1,426.73$179,063.18
127May 2030$716.45$710.28$1,426.73$178,346.73
128Jun 2030$719.29$707.44$1,426.73$177,627.44
129Jul 2030$722.14$704.59$1,426.73$176,905.30
130Aug 2030$725.01$701.72$1,426.73$176,180.29
131Sep 2030$727.88$698.85$1,426.73$175,452.41
132Oct 2030$730.77$695.96$1,426.73$174,721.64
133Nov 2030$733.67$693.06$1,426.73$173,987.97
134Dec 2030$736.58$690.15$1,426.73$173,251.39
2030 Total$8,649.39$8,471.37$17,120.76
135Jan 2031$739.50$687.23$1,426.73$172,511.89
136Feb 2031$742.43$684.30$1,426.73$171,769.46
137Mar 2031$745.38$681.35$1,426.73$171,024.08
138Apr 2031$748.33$678.40$1,426.73$170,275.75
139May 2031$751.30$675.43$1,426.73$169,524.45
140Jun 2031$754.28$672.45$1,426.73$168,770.17
141Jul 2031$757.27$669.46$1,426.73$168,012.90
142Aug 2031$760.28$666.45$1,426.73$167,252.62
143Sep 2031$763.29$663.44$1,426.73$166,489.33
144Oct 2031$766.32$660.41$1,426.73$165,723.01
145Nov 2031$769.36$657.37$1,426.73$164,953.65
146Dec 2031$772.41$654.32$1,426.73$164,181.24
2031 Total$9,070.15$8,050.61$17,120.76
147Jan 2032$775.48$651.25$1,426.73$163,405.76
148Feb 2032$778.55$648.18$1,426.73$162,627.21
149Mar 2032$781.64$645.09$1,426.73$161,845.57
150Apr 2032$784.74$641.99$1,426.73$161,060.83
151May 2032$787.86$638.87$1,426.73$160,272.97
152Jun 2032$790.98$635.75$1,426.73$159,481.99
153Jul 2032$794.12$632.61$1,426.73$158,687.87
154Aug 2032$797.27$629.46$1,426.73$157,890.60
155Sep 2032$800.43$626.30$1,426.73$157,090.17
156Oct 2032$803.61$623.12$1,426.73$156,286.56
157Nov 2032$806.79$619.94$1,426.73$155,479.77
158Dec 2032$809.99$616.74$1,426.73$154,669.78
2032 Total$9,511.46$7,609.3$17,120.76
159Jan 2033$813.21$613.52$1,426.73$153,856.57
160Feb 2033$816.43$610.30$1,426.73$153,040.14
161Mar 2033$819.67$607.06$1,426.73$152,220.47
162Apr 2033$822.92$603.81$1,426.73$151,397.55
163May 2033$826.19$600.54$1,426.73$150,571.36
164Jun 2033$829.46$597.27$1,426.73$149,741.90
165Jul 2033$832.75$593.98$1,426.73$148,909.15
166Aug 2033$836.06$590.67$1,426.73$148,073.09
167Sep 2033$839.37$587.36$1,426.73$147,233.72
168Oct 2033$842.70$584.03$1,426.73$146,391.02
169Nov 2033$846.05$580.68$1,426.73$145,544.97
170Dec 2033$849.40$577.33$1,426.73$144,695.57
2033 Total$9,974.21$7,146.55$17,120.76
171Jan 2034$852.77$573.96$1,426.73$143,842.80
172Feb 2034$856.15$570.58$1,426.73$142,986.65
173Mar 2034$859.55$567.18$1,426.73$142,127.10
174Apr 2034$862.96$563.77$1,426.73$141,264.14
175May 2034$866.38$560.35$1,426.73$140,397.76
176Jun 2034$869.82$556.91$1,426.73$139,527.94
177Jul 2034$873.27$553.46$1,426.73$138,654.67
178Aug 2034$876.73$550.00$1,426.73$137,777.94
179Sep 2034$880.21$546.52$1,426.73$136,897.73
180Oct 2034$883.70$543.03$1,426.73$136,014.03
181Nov 2034$887.21$539.52$1,426.73$135,126.82
182Dec 2034$890.73$536.00$1,426.73$134,236.09
2034 Total$10,459.48$6,661.28$17,120.76
183Jan 2035$894.26$532.47$1,426.73$133,341.83
184Feb 2035$897.81$528.92$1,426.73$132,444.02
185Mar 2035$901.37$525.36$1,426.73$131,542.65
186Apr 2035$904.94$521.79$1,426.73$130,637.71
187May 2035$908.53$518.20$1,426.73$129,729.18
188Jun 2035$912.14$514.59$1,426.73$128,817.04
189Jul 2035$915.76$510.97$1,426.73$127,901.28
190Aug 2035$919.39$507.34$1,426.73$126,981.89
191Sep 2035$923.04$503.69$1,426.73$126,058.85
192Oct 2035$926.70$500.03$1,426.73$125,132.15
193Nov 2035$930.37$496.36$1,426.73$124,201.78
194Dec 2035$934.06$492.67$1,426.73$123,267.72
2035 Total$10,968.37$6,152.39$17,120.76
195Jan 2036$937.77$488.96$1,426.73$122,329.95
196Feb 2036$941.49$485.24$1,426.73$121,388.46
197Mar 2036$945.22$481.51$1,426.73$120,443.24
198Apr 2036$948.97$477.76$1,426.73$119,494.27
199May 2036$952.74$473.99$1,426.73$118,541.53
200Jun 2036$956.52$470.21$1,426.73$117,585.01
201Jul 2036$960.31$466.42$1,426.73$116,624.70
202Aug 2036$964.12$462.61$1,426.73$115,660.58
203Sep 2036$967.94$458.79$1,426.73$114,692.64
204Oct 2036$971.78$454.95$1,426.73$113,720.86
205Nov 2036$975.64$451.09$1,426.73$112,745.22
206Dec 2036$979.51$447.22$1,426.73$111,765.71
2036 Total$11,502.01$5,618.75$17,120.76
207Jan 2037$983.39$443.34$1,426.73$110,782.32
208Feb 2037$987.29$439.44$1,426.73$109,795.03
209Mar 2037$991.21$435.52$1,426.73$108,803.82
210Apr 2037$995.14$431.59$1,426.73$107,808.68
211May 2037$999.09$427.64$1,426.73$106,809.59
212Jun 2037$1,003.05$423.68$1,426.73$105,806.54
213Jul 2037$1,007.03$419.70$1,426.73$104,799.51
214Aug 2037$1,011.03$415.70$1,426.73$103,788.48
215Sep 2037$1,015.04$411.69$1,426.73$102,773.44
216Oct 2037$1,019.06$407.67$1,426.73$101,754.38
217Nov 2037$1,023.10$403.63$1,426.73$100,731.28
218Dec 2037$1,027.16$399.57$1,426.73$99,704.12
2037 Total$12,061.59$5,059.17$17,120.76
219Jan 2038$1,031.24$395.49$1,426.73$98,672.88
220Feb 2038$1,035.33$391.40$1,426.73$97,637.55
221Mar 2038$1,039.43$387.30$1,426.73$96,598.12
222Apr 2038$1,043.56$383.17$1,426.73$95,554.56
223May 2038$1,047.70$379.03$1,426.73$94,506.86
224Jun 2038$1,051.85$374.88$1,426.73$93,455.01
225Jul 2038$1,056.03$370.70$1,426.73$92,398.98
226Aug 2038$1,060.21$366.52$1,426.73$91,338.77
227Sep 2038$1,064.42$362.31$1,426.73$90,274.35
228Oct 2038$1,068.64$358.09$1,426.73$89,205.71
229Nov 2038$1,072.88$353.85$1,426.73$88,132.83
230Dec 2038$1,077.14$349.59$1,426.73$87,055.69
2038 Total$12,648.43$4,472.33$17,120.76
231Jan 2039$1,081.41$345.32$1,426.73$85,974.28
232Feb 2039$1,085.70$341.03$1,426.73$84,888.58
233Mar 2039$1,090.01$336.72$1,426.73$83,798.57
234Apr 2039$1,094.33$332.40$1,426.73$82,704.24
235May 2039$1,098.67$328.06$1,426.73$81,605.57
236Jun 2039$1,103.03$323.70$1,426.73$80,502.54
237Jul 2039$1,107.40$319.33$1,426.73$79,395.14
238Aug 2039$1,111.80$314.93$1,426.73$78,283.34
239Sep 2039$1,116.21$310.52$1,426.73$77,167.13
240Oct 2039$1,120.63$306.10$1,426.73$76,046.50
241Nov 2039$1,125.08$301.65$1,426.73$74,921.42
242Dec 2039$1,129.54$297.19$1,426.73$73,791.88
2039 Total$13,263.81$3,856.95$17,120.76
243Jan 2040$1,134.02$292.71$1,426.73$72,657.86
244Feb 2040$1,138.52$288.21$1,426.73$71,519.34
245Mar 2040$1,143.04$283.69$1,426.73$70,376.30
246Apr 2040$1,147.57$279.16$1,426.73$69,228.73
247May 2040$1,152.12$274.61$1,426.73$68,076.61
248Jun 2040$1,156.69$270.04$1,426.73$66,919.92
249Jul 2040$1,161.28$265.45$1,426.73$65,758.64
250Aug 2040$1,165.89$260.84$1,426.73$64,592.75
251Sep 2040$1,170.51$256.22$1,426.73$63,422.24
252Oct 2040$1,175.16$251.57$1,426.73$62,247.08
253Nov 2040$1,179.82$246.91$1,426.73$61,067.26
254Dec 2040$1,184.50$242.23$1,426.73$59,882.76
2040 Total$13,909.12$3,211.64$17,120.76
255Jan 2041$1,189.20$237.53$1,426.73$58,693.56
256Feb 2041$1,193.91$232.82$1,426.73$57,499.65
257Mar 2041$1,198.65$228.08$1,426.73$56,301.00
258Apr 2041$1,203.40$223.33$1,426.73$55,097.60
259May 2041$1,208.18$218.55$1,426.73$53,889.42
260Jun 2041$1,212.97$213.76$1,426.73$52,676.45
261Jul 2041$1,217.78$208.95$1,426.73$51,458.67
262Aug 2041$1,222.61$204.12$1,426.73$50,236.06
263Sep 2041$1,227.46$199.27$1,426.73$49,008.60
264Oct 2041$1,232.33$194.40$1,426.73$47,776.27
265Nov 2041$1,237.22$189.51$1,426.73$46,539.05
266Dec 2041$1,242.13$184.60$1,426.73$45,296.92
2041 Total$14,585.84$2,534.92$17,120.76
267Jan 2042$1,247.05$179.68$1,426.73$44,049.87
268Feb 2042$1,252.00$174.73$1,426.73$42,797.87
269Mar 2042$1,256.97$169.76$1,426.73$41,540.90
270Apr 2042$1,261.95$164.78$1,426.73$40,278.95
271May 2042$1,266.96$159.77$1,426.73$39,011.99
272Jun 2042$1,271.98$154.75$1,426.73$37,740.01
273Jul 2042$1,277.03$149.70$1,426.73$36,462.98
274Aug 2042$1,282.09$144.64$1,426.73$35,180.89
275Sep 2042$1,287.18$139.55$1,426.73$33,893.71
276Oct 2042$1,292.28$134.45$1,426.73$32,601.43
277Nov 2042$1,297.41$129.32$1,426.73$31,304.02
278Dec 2042$1,302.56$124.17$1,426.73$30,001.46
2042 Total$15,295.46$1,825.3$17,120.76
279Jan 2043$1,307.72$119.01$1,426.73$28,693.74
280Feb 2043$1,312.91$113.82$1,426.73$27,380.83
281Mar 2043$1,318.12$108.61$1,426.73$26,062.71
282Apr 2043$1,323.35$103.38$1,426.73$24,739.36
283May 2043$1,328.60$98.13$1,426.73$23,410.76
284Jun 2043$1,333.87$92.86$1,426.73$22,076.89
285Jul 2043$1,339.16$87.57$1,426.73$20,737.73
286Aug 2043$1,344.47$82.26$1,426.73$19,393.26
287Sep 2043$1,349.80$76.93$1,426.73$18,043.46
288Oct 2043$1,355.16$71.57$1,426.73$16,688.30
289Nov 2043$1,360.53$66.20$1,426.73$15,327.77
290Dec 2043$1,365.93$60.80$1,426.73$13,961.84
2043 Total$16,039.62$1,081.14$17,120.76
291Jan 2044$1,371.35$55.38$1,426.73$12,590.49
292Feb 2044$1,376.79$49.94$1,426.73$11,213.70
293Mar 2044$1,382.25$44.48$1,426.73$9,831.45
294Apr 2044$1,387.73$39.00$1,426.73$8,443.72
295May 2044$1,393.24$33.49$1,426.73$7,050.48
296Jun 2044$1,398.76$27.97$1,426.73$5,651.72
297Jul 2044$1,404.31$22.42$1,426.73$4,247.41
298Aug 2044$1,409.88$16.85$1,426.73$2,837.53
299Sep 2044$1,415.47$11.26$1,426.73$1,422.06
300Oct 2044$1,421.09$5.64$1,426.73$0.97
2044 Total$13,960.87$306.43$14,267.3
Compare your product with the big 4 banks, or add more products to compare
As seen on