Discounted All in One 2 year Investment Loan (Principal and Interest) from Bankstown City Unity Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
4.04%
Intro 24 months
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,476
Number of Repayments
300
Total Interest Paid
$192,800
Total repayments
$442,800
DatePrincipleInterestPaymentBalance
1Dec 2019$413.58$1,062.50$1,476.08$249,586.42
2019 Total$413.58$1,062.5$1,476.08
2Jan 2020$415.34$1,060.74$1,476.08$249,171.08
3Feb 2020$417.10$1,058.98$1,476.08$248,753.98
4Mar 2020$418.88$1,057.20$1,476.08$248,335.10
5Apr 2020$420.66$1,055.42$1,476.08$247,914.44
6May 2020$422.44$1,053.64$1,476.08$247,492.00
7Jun 2020$424.24$1,051.84$1,476.08$247,067.76
8Jul 2020$426.04$1,050.04$1,476.08$246,641.72
9Aug 2020$427.85$1,048.23$1,476.08$246,213.87
10Sep 2020$429.67$1,046.41$1,476.08$245,784.20
11Oct 2020$431.50$1,044.58$1,476.08$245,352.70
12Nov 2020$433.33$1,042.75$1,476.08$244,919.37
13Dec 2020$435.17$1,040.91$1,476.08$244,484.20
2020 Total$5,102.22$12,610.74$17,712.96
14Jan 2021$437.02$1,039.06$1,476.08$244,047.18
15Feb 2021$438.88$1,037.20$1,476.08$243,608.30
16Mar 2021$440.74$1,035.34$1,476.08$243,167.56
17Apr 2021$442.62$1,033.46$1,476.08$242,724.94
18May 2021$444.50$1,031.58$1,476.08$242,280.44
19Jun 2021$446.39$1,029.69$1,476.08$241,834.05
20Jul 2021$448.29$1,027.79$1,476.08$241,385.76
21Aug 2021$450.19$1,025.89$1,476.08$240,935.57
22Sep 2021$452.10$1,023.98$1,476.08$240,483.47
23Oct 2021$454.03$1,022.05$1,476.08$240,029.44
24Nov 2021$455.95$1,020.13$1,476.08$239,573.49
25Dec 2021$457.89$1,018.19$1,476.08$239,115.60
2021 Total$5,368.6$12,344.36$17,712.96
26Jan 2022$459.84$1,016.24$1,476.08$238,655.76
27Feb 2022$461.79$1,014.29$1,476.08$238,193.97
28Mar 2022$463.76$1,012.32$1,476.08$237,730.21
29Apr 2022$465.73$1,010.35$1,476.08$237,264.48
30May 2022$467.71$1,008.37$1,476.08$236,796.77
31Jun 2022$469.69$1,006.39$1,476.08$236,327.08
32Jul 2022$471.69$1,004.39$1,476.08$235,855.39
33Aug 2022$473.69$1,002.39$1,476.08$235,381.70
34Sep 2022$475.71$1,000.37$1,476.08$234,905.99
35Oct 2022$477.73$998.35$1,476.08$234,428.26
36Nov 2022$479.76$996.32$1,476.08$233,948.50
37Dec 2022$481.80$994.28$1,476.08$233,466.70
2022 Total$5,648.9$12,064.06$17,712.96
38Jan 2023$483.85$992.23$1,476.08$232,982.85
39Feb 2023$485.90$990.18$1,476.08$232,496.95
40Mar 2023$487.97$988.11$1,476.08$232,008.98
41Apr 2023$490.04$986.04$1,476.08$231,518.94
42May 2023$492.12$983.96$1,476.08$231,026.82
43Jun 2023$494.22$981.86$1,476.08$230,532.60
44Jul 2023$496.32$979.76$1,476.08$230,036.28
45Aug 2023$498.43$977.65$1,476.08$229,537.85
46Sep 2023$500.54$975.54$1,476.08$229,037.31
47Oct 2023$502.67$973.41$1,476.08$228,534.64
48Nov 2023$504.81$971.27$1,476.08$228,029.83
49Dec 2023$506.95$969.13$1,476.08$227,522.88
2023 Total$5,943.82$11,769.14$17,712.96
50Jan 2024$509.11$966.97$1,476.08$227,013.77
51Feb 2024$511.27$964.81$1,476.08$226,502.50
52Mar 2024$513.44$962.64$1,476.08$225,989.06
53Apr 2024$515.63$960.45$1,476.08$225,473.43
54May 2024$517.82$958.26$1,476.08$224,955.61
55Jun 2024$520.02$956.06$1,476.08$224,435.59
56Jul 2024$522.23$953.85$1,476.08$223,913.36
57Aug 2024$524.45$951.63$1,476.08$223,388.91
58Sep 2024$526.68$949.40$1,476.08$222,862.23
59Oct 2024$528.92$947.16$1,476.08$222,333.31
60Nov 2024$531.16$944.92$1,476.08$221,802.15
61Dec 2024$533.42$942.66$1,476.08$221,268.73
2024 Total$6,254.15$11,458.81$17,712.96
62Jan 2025$535.69$940.39$1,476.08$220,733.04
63Feb 2025$537.96$938.12$1,476.08$220,195.08
64Mar 2025$540.25$935.83$1,476.08$219,654.83
65Apr 2025$542.55$933.53$1,476.08$219,112.28
66May 2025$544.85$931.23$1,476.08$218,567.43
67Jun 2025$547.17$928.91$1,476.08$218,020.26
68Jul 2025$549.49$926.59$1,476.08$217,470.77
69Aug 2025$551.83$924.25$1,476.08$216,918.94
70Sep 2025$554.17$921.91$1,476.08$216,364.77
71Oct 2025$556.53$919.55$1,476.08$215,808.24
72Nov 2025$558.89$917.19$1,476.08$215,249.35
73Dec 2025$561.27$914.81$1,476.08$214,688.08
2025 Total$6,580.65$11,132.31$17,712.96
74Jan 2026$563.66$912.42$1,476.08$214,124.42
75Feb 2026$566.05$910.03$1,476.08$213,558.37
76Mar 2026$568.46$907.62$1,476.08$212,989.91
77Apr 2026$570.87$905.21$1,476.08$212,419.04
78May 2026$573.30$902.78$1,476.08$211,845.74
79Jun 2026$575.74$900.34$1,476.08$211,270.00
80Jul 2026$578.18$897.90$1,476.08$210,691.82
81Aug 2026$580.64$895.44$1,476.08$210,111.18
82Sep 2026$583.11$892.97$1,476.08$209,528.07
83Oct 2026$585.59$890.49$1,476.08$208,942.48
84Nov 2026$588.07$888.01$1,476.08$208,354.41
85Dec 2026$590.57$885.51$1,476.08$207,763.84
2026 Total$6,924.24$10,788.72$17,712.96
86Jan 2027$593.08$883.00$1,476.08$207,170.76
87Feb 2027$595.60$880.48$1,476.08$206,575.16
88Mar 2027$598.14$877.94$1,476.08$205,977.02
89Apr 2027$600.68$875.40$1,476.08$205,376.34
90May 2027$603.23$872.85$1,476.08$204,773.11
91Jun 2027$605.79$870.29$1,476.08$204,167.32
92Jul 2027$608.37$867.71$1,476.08$203,558.95
93Aug 2027$610.95$865.13$1,476.08$202,948.00
94Sep 2027$613.55$862.53$1,476.08$202,334.45
95Oct 2027$616.16$859.92$1,476.08$201,718.29
96Nov 2027$618.78$857.30$1,476.08$201,099.51
97Dec 2027$621.41$854.67$1,476.08$200,478.10
2027 Total$7,285.74$10,427.22$17,712.96
98Jan 2028$624.05$852.03$1,476.08$199,854.05
99Feb 2028$626.70$849.38$1,476.08$199,227.35
100Mar 2028$629.36$846.72$1,476.08$198,597.99
101Apr 2028$632.04$844.04$1,476.08$197,965.95
102May 2028$634.72$841.36$1,476.08$197,331.23
103Jun 2028$637.42$838.66$1,476.08$196,693.81
104Jul 2028$640.13$835.95$1,476.08$196,053.68
105Aug 2028$642.85$833.23$1,476.08$195,410.83
106Sep 2028$645.58$830.50$1,476.08$194,765.25
107Oct 2028$648.33$827.75$1,476.08$194,116.92
108Nov 2028$651.08$825.00$1,476.08$193,465.84
109Dec 2028$653.85$822.23$1,476.08$192,811.99
2028 Total$7,666.11$10,046.85$17,712.96
110Jan 2029$656.63$819.45$1,476.08$192,155.36
111Feb 2029$659.42$816.66$1,476.08$191,495.94
112Mar 2029$662.22$813.86$1,476.08$190,833.72
113Apr 2029$665.04$811.04$1,476.08$190,168.68
114May 2029$667.86$808.22$1,476.08$189,500.82
115Jun 2029$670.70$805.38$1,476.08$188,830.12
116Jul 2029$673.55$802.53$1,476.08$188,156.57
117Aug 2029$676.41$799.67$1,476.08$187,480.16
118Sep 2029$679.29$796.79$1,476.08$186,800.87
119Oct 2029$682.18$793.90$1,476.08$186,118.69
120Nov 2029$685.08$791.00$1,476.08$185,433.61
121Dec 2029$687.99$788.09$1,476.08$184,745.62
2029 Total$8,066.37$9,646.59$17,712.96
122Jan 2030$690.91$785.17$1,476.08$184,054.71
123Feb 2030$693.85$782.23$1,476.08$183,360.86
124Mar 2030$696.80$779.28$1,476.08$182,664.06
125Apr 2030$699.76$776.32$1,476.08$181,964.30
126May 2030$702.73$773.35$1,476.08$181,261.57
127Jun 2030$705.72$770.36$1,476.08$180,555.85
128Jul 2030$708.72$767.36$1,476.08$179,847.13
129Aug 2030$711.73$764.35$1,476.08$179,135.40
130Sep 2030$714.75$761.33$1,476.08$178,420.65
131Oct 2030$717.79$758.29$1,476.08$177,702.86
132Nov 2030$720.84$755.24$1,476.08$176,982.02
133Dec 2030$723.91$752.17$1,476.08$176,258.11
2030 Total$8,487.51$9,225.45$17,712.96
134Jan 2031$726.98$749.10$1,476.08$175,531.13
135Feb 2031$730.07$746.01$1,476.08$174,801.06
136Mar 2031$733.18$742.90$1,476.08$174,067.88
137Apr 2031$736.29$739.79$1,476.08$173,331.59
138May 2031$739.42$736.66$1,476.08$172,592.17
139Jun 2031$742.56$733.52$1,476.08$171,849.61
140Jul 2031$745.72$730.36$1,476.08$171,103.89
141Aug 2031$748.89$727.19$1,476.08$170,355.00
142Sep 2031$752.07$724.01$1,476.08$169,602.93
143Oct 2031$755.27$720.81$1,476.08$168,847.66
144Nov 2031$758.48$717.60$1,476.08$168,089.18
145Dec 2031$761.70$714.38$1,476.08$167,327.48
2031 Total$8,930.63$8,782.33$17,712.96
146Jan 2032$764.94$711.14$1,476.08$166,562.54
147Feb 2032$768.19$707.89$1,476.08$165,794.35
148Mar 2032$771.45$704.63$1,476.08$165,022.90
149Apr 2032$774.73$701.35$1,476.08$164,248.17
150May 2032$778.03$698.05$1,476.08$163,470.14
151Jun 2032$781.33$694.75$1,476.08$162,688.81
152Jul 2032$784.65$691.43$1,476.08$161,904.16
153Aug 2032$787.99$688.09$1,476.08$161,116.17
154Sep 2032$791.34$684.74$1,476.08$160,324.83
155Oct 2032$794.70$681.38$1,476.08$159,530.13
156Nov 2032$798.08$678.00$1,476.08$158,732.05
157Dec 2032$801.47$674.61$1,476.08$157,930.58
2032 Total$9,396.9$8,316.06$17,712.96
158Jan 2033$804.88$671.20$1,476.08$157,125.70
159Feb 2033$808.30$667.78$1,476.08$156,317.40
160Mar 2033$811.73$664.35$1,476.08$155,505.67
161Apr 2033$815.18$660.90$1,476.08$154,690.49
162May 2033$818.65$657.43$1,476.08$153,871.84
163Jun 2033$822.12$653.96$1,476.08$153,049.72
164Jul 2033$825.62$650.46$1,476.08$152,224.10
165Aug 2033$829.13$646.95$1,476.08$151,394.97
166Sep 2033$832.65$643.43$1,476.08$150,562.32
167Oct 2033$836.19$639.89$1,476.08$149,726.13
168Nov 2033$839.74$636.34$1,476.08$148,886.39
169Dec 2033$843.31$632.77$1,476.08$148,043.08
2033 Total$9,887.5$7,825.46$17,712.96
170Jan 2034$846.90$629.18$1,476.08$147,196.18
171Feb 2034$850.50$625.58$1,476.08$146,345.68
172Mar 2034$854.11$621.97$1,476.08$145,491.57
173Apr 2034$857.74$618.34$1,476.08$144,633.83
174May 2034$861.39$614.69$1,476.08$143,772.44
175Jun 2034$865.05$611.03$1,476.08$142,907.39
176Jul 2034$868.72$607.36$1,476.08$142,038.67
177Aug 2034$872.42$603.66$1,476.08$141,166.25
178Sep 2034$876.12$599.96$1,476.08$140,290.13
179Oct 2034$879.85$596.23$1,476.08$139,410.28
180Nov 2034$883.59$592.49$1,476.08$138,526.69
181Dec 2034$887.34$588.74$1,476.08$137,639.35
2034 Total$10,403.73$7,309.23$17,712.96
182Jan 2035$891.11$584.97$1,476.08$136,748.24
183Feb 2035$894.90$581.18$1,476.08$135,853.34
184Mar 2035$898.70$577.38$1,476.08$134,954.64
185Apr 2035$902.52$573.56$1,476.08$134,052.12
186May 2035$906.36$569.72$1,476.08$133,145.76
187Jun 2035$910.21$565.87$1,476.08$132,235.55
188Jul 2035$914.08$562.00$1,476.08$131,321.47
189Aug 2035$917.96$558.12$1,476.08$130,403.51
190Sep 2035$921.87$554.21$1,476.08$129,481.64
191Oct 2035$925.78$550.30$1,476.08$128,555.86
192Nov 2035$929.72$546.36$1,476.08$127,626.14
193Dec 2035$933.67$542.41$1,476.08$126,692.47
2035 Total$10,946.88$6,766.08$17,712.96
194Jan 2036$937.64$538.44$1,476.08$125,754.83
195Feb 2036$941.62$534.46$1,476.08$124,813.21
196Mar 2036$945.62$530.46$1,476.08$123,867.59
197Apr 2036$949.64$526.44$1,476.08$122,917.95
198May 2036$953.68$522.40$1,476.08$121,964.27
199Jun 2036$957.73$518.35$1,476.08$121,006.54
200Jul 2036$961.80$514.28$1,476.08$120,044.74
201Aug 2036$965.89$510.19$1,476.08$119,078.85
202Sep 2036$969.99$506.09$1,476.08$118,108.86
203Oct 2036$974.12$501.96$1,476.08$117,134.74
204Nov 2036$978.26$497.82$1,476.08$116,156.48
205Dec 2036$982.41$493.67$1,476.08$115,174.07
2036 Total$11,518.4$6,194.56$17,712.96
206Jan 2037$986.59$489.49$1,476.08$114,187.48
207Feb 2037$990.78$485.30$1,476.08$113,196.70
208Mar 2037$994.99$481.09$1,476.08$112,201.71
209Apr 2037$999.22$476.86$1,476.08$111,202.49
210May 2037$1,003.47$472.61$1,476.08$110,199.02
211Jun 2037$1,007.73$468.35$1,476.08$109,191.29
212Jul 2037$1,012.02$464.06$1,476.08$108,179.27
213Aug 2037$1,016.32$459.76$1,476.08$107,162.95
214Sep 2037$1,020.64$455.44$1,476.08$106,142.31
215Oct 2037$1,024.98$451.10$1,476.08$105,117.33
216Nov 2037$1,029.33$446.75$1,476.08$104,088.00
217Dec 2037$1,033.71$442.37$1,476.08$103,054.29
2037 Total$12,119.78$5,593.18$17,712.96
218Jan 2038$1,038.10$437.98$1,476.08$102,016.19
219Feb 2038$1,042.51$433.57$1,476.08$100,973.68
220Mar 2038$1,046.94$429.14$1,476.08$99,926.74
221Apr 2038$1,051.39$424.69$1,476.08$98,875.35
222May 2038$1,055.86$420.22$1,476.08$97,819.49
223Jun 2038$1,060.35$415.73$1,476.08$96,759.14
224Jul 2038$1,064.85$411.23$1,476.08$95,694.29
225Aug 2038$1,069.38$406.70$1,476.08$94,624.91
226Sep 2038$1,073.92$402.16$1,476.08$93,550.99
227Oct 2038$1,078.49$397.59$1,476.08$92,472.50
228Nov 2038$1,083.07$393.01$1,476.08$91,389.43
229Dec 2038$1,087.67$388.41$1,476.08$90,301.76
2038 Total$12,752.53$4,960.43$17,712.96
230Jan 2039$1,092.30$383.78$1,476.08$89,209.46
231Feb 2039$1,096.94$379.14$1,476.08$88,112.52
232Mar 2039$1,101.60$374.48$1,476.08$87,010.92
233Apr 2039$1,106.28$369.80$1,476.08$85,904.64
234May 2039$1,110.99$365.09$1,476.08$84,793.65
235Jun 2039$1,115.71$360.37$1,476.08$83,677.94
236Jul 2039$1,120.45$355.63$1,476.08$82,557.49
237Aug 2039$1,125.21$350.87$1,476.08$81,432.28
238Sep 2039$1,129.99$346.09$1,476.08$80,302.29
239Oct 2039$1,134.80$341.28$1,476.08$79,167.49
240Nov 2039$1,139.62$336.46$1,476.08$78,027.87
241Dec 2039$1,144.46$331.62$1,476.08$76,883.41
2039 Total$13,418.35$4,294.61$17,712.96
242Jan 2040$1,149.33$326.75$1,476.08$75,734.08
243Feb 2040$1,154.21$321.87$1,476.08$74,579.87
244Mar 2040$1,159.12$316.96$1,476.08$73,420.75
245Apr 2040$1,164.04$312.04$1,476.08$72,256.71
246May 2040$1,168.99$307.09$1,476.08$71,087.72
247Jun 2040$1,173.96$302.12$1,476.08$69,913.76
248Jul 2040$1,178.95$297.13$1,476.08$68,734.81
249Aug 2040$1,183.96$292.12$1,476.08$67,550.85
250Sep 2040$1,188.99$287.09$1,476.08$66,361.86
251Oct 2040$1,194.04$282.04$1,476.08$65,167.82
252Nov 2040$1,199.12$276.96$1,476.08$63,968.70
253Dec 2040$1,204.21$271.87$1,476.08$62,764.49
2040 Total$14,118.92$3,594.04$17,712.96
254Jan 2041$1,209.33$266.75$1,476.08$61,555.16
255Feb 2041$1,214.47$261.61$1,476.08$60,340.69
256Mar 2041$1,219.63$256.45$1,476.08$59,121.06
257Apr 2041$1,224.82$251.26$1,476.08$57,896.24
258May 2041$1,230.02$246.06$1,476.08$56,666.22
259Jun 2041$1,235.25$240.83$1,476.08$55,430.97
260Jul 2041$1,240.50$235.58$1,476.08$54,190.47
261Aug 2041$1,245.77$230.31$1,476.08$52,944.70
262Sep 2041$1,251.07$225.01$1,476.08$51,693.63
263Oct 2041$1,256.38$219.70$1,476.08$50,437.25
264Nov 2041$1,261.72$214.36$1,476.08$49,175.53
265Dec 2041$1,267.08$209.00$1,476.08$47,908.45
2041 Total$14,856.04$2,856.92$17,712.96
266Jan 2042$1,272.47$203.61$1,476.08$46,635.98
267Feb 2042$1,277.88$198.20$1,476.08$45,358.10
268Mar 2042$1,283.31$192.77$1,476.08$44,074.79
269Apr 2042$1,288.76$187.32$1,476.08$42,786.03
270May 2042$1,294.24$181.84$1,476.08$41,491.79
271Jun 2042$1,299.74$176.34$1,476.08$40,192.05
272Jul 2042$1,305.26$170.82$1,476.08$38,886.79
273Aug 2042$1,310.81$165.27$1,476.08$37,575.98
274Sep 2042$1,316.38$159.70$1,476.08$36,259.60
275Oct 2042$1,321.98$154.10$1,476.08$34,937.62
276Nov 2042$1,327.60$148.48$1,476.08$33,610.02
277Dec 2042$1,333.24$142.84$1,476.08$32,276.78
2042 Total$15,631.67$2,081.29$17,712.96
278Jan 2043$1,338.90$137.18$1,476.08$30,937.88
279Feb 2043$1,344.59$131.49$1,476.08$29,593.29
280Mar 2043$1,350.31$125.77$1,476.08$28,242.98
281Apr 2043$1,356.05$120.03$1,476.08$26,886.93
282May 2043$1,361.81$114.27$1,476.08$25,525.12
283Jun 2043$1,367.60$108.48$1,476.08$24,157.52
284Jul 2043$1,373.41$102.67$1,476.08$22,784.11
285Aug 2043$1,379.25$96.83$1,476.08$21,404.86
286Sep 2043$1,385.11$90.97$1,476.08$20,019.75
287Oct 2043$1,391.00$85.08$1,476.08$18,628.75
288Nov 2043$1,396.91$79.17$1,476.08$17,231.84
289Dec 2043$1,402.84$73.24$1,476.08$15,829.00
2043 Total$16,447.78$1,265.18$17,712.96
290Jan 2044$1,408.81$67.27$1,476.08$14,420.19
291Feb 2044$1,414.79$61.29$1,476.08$13,005.40
292Mar 2044$1,420.81$55.27$1,476.08$11,584.59
293Apr 2044$1,426.85$49.23$1,476.08$10,157.74
294May 2044$1,432.91$43.17$1,476.08$8,724.83
295Jun 2044$1,439.00$37.08$1,476.08$7,285.83
296Jul 2044$1,445.12$30.96$1,476.08$5,840.71
297Aug 2044$1,451.26$24.82$1,476.08$4,389.45
298Sep 2044$1,457.42$18.66$1,476.08$2,932.03
299Oct 2044$1,463.62$12.46$1,476.08$1,468.41
300Nov 2044$1,468.41$6.24$1,474.65$0.00
2044 Total$15,829$406.45$16,235.45
Compare your product with the big 4 banks, or add more products to compare
As seen on