First Rate Variable Special Investment Loan (Principal and Interest) (New Customer) from Bankstown City Unity Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
3.89%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,565
Number of Repayments
300
Total Interest Paid
$169,500
Total repayments
$469,500
DatePrincipleInterestPaymentBalance
2019 Total$0$0$0
1Jan 2020$592.85$972.50$1,565.35$299,407.15
2Feb 2020$594.77$970.58$1,565.35$298,812.38
3Mar 2020$596.70$968.65$1,565.35$298,215.68
4Apr 2020$598.63$966.72$1,565.35$297,617.05
5May 2020$600.57$964.78$1,565.35$297,016.48
6Jun 2020$602.52$962.83$1,565.35$296,413.96
7Jul 2020$604.47$960.88$1,565.35$295,809.49
8Aug 2020$606.43$958.92$1,565.35$295,203.06
9Sep 2020$608.40$956.95$1,565.35$294,594.66
10Oct 2020$610.37$954.98$1,565.35$293,984.29
11Nov 2020$612.35$953.00$1,565.35$293,371.94
12Dec 2020$614.34$951.01$1,565.35$292,757.60
2020 Total$7,242.4$11,541.8$18,784.2
13Jan 2021$616.33$949.02$1,565.35$292,141.27
14Feb 2021$618.33$947.02$1,565.35$291,522.94
15Mar 2021$620.33$945.02$1,565.35$290,902.61
16Apr 2021$622.34$943.01$1,565.35$290,280.27
17May 2021$624.36$940.99$1,565.35$289,655.91
18Jun 2021$626.38$938.97$1,565.35$289,029.53
19Jul 2021$628.41$936.94$1,565.35$288,401.12
20Aug 2021$630.45$934.90$1,565.35$287,770.67
21Sep 2021$632.49$932.86$1,565.35$287,138.18
22Oct 2021$634.54$930.81$1,565.35$286,503.64
23Nov 2021$636.60$928.75$1,565.35$285,867.04
24Dec 2021$638.66$926.69$1,565.35$285,228.38
2021 Total$7,529.22$11,254.98$18,784.2
25Jan 2022$640.73$924.62$1,565.35$284,587.65
26Feb 2022$642.81$922.54$1,565.35$283,944.84
27Mar 2022$644.90$920.45$1,565.35$283,299.94
28Apr 2022$646.99$918.36$1,565.35$282,652.95
29May 2022$649.08$916.27$1,565.35$282,003.87
30Jun 2022$651.19$914.16$1,565.35$281,352.68
31Jul 2022$653.30$912.05$1,565.35$280,699.38
32Aug 2022$655.42$909.93$1,565.35$280,043.96
33Sep 2022$657.54$907.81$1,565.35$279,386.42
34Oct 2022$659.67$905.68$1,565.35$278,726.75
35Nov 2022$661.81$903.54$1,565.35$278,064.94
36Dec 2022$663.96$901.39$1,565.35$277,400.98
2022 Total$7,827.4$10,956.8$18,784.2
37Jan 2023$666.11$899.24$1,565.35$276,734.87
38Feb 2023$668.27$897.08$1,565.35$276,066.60
39Mar 2023$670.43$894.92$1,565.35$275,396.17
40Apr 2023$672.61$892.74$1,565.35$274,723.56
41May 2023$674.79$890.56$1,565.35$274,048.77
42Jun 2023$676.98$888.37$1,565.35$273,371.79
43Jul 2023$679.17$886.18$1,565.35$272,692.62
44Aug 2023$681.37$883.98$1,565.35$272,011.25
45Sep 2023$683.58$881.77$1,565.35$271,327.67
46Oct 2023$685.80$879.55$1,565.35$270,641.87
47Nov 2023$688.02$877.33$1,565.35$269,953.85
48Dec 2023$690.25$875.10$1,565.35$269,263.60
2023 Total$8,137.38$10,646.82$18,784.2
49Jan 2024$692.49$872.86$1,565.35$268,571.11
50Feb 2024$694.73$870.62$1,565.35$267,876.38
51Mar 2024$696.98$868.37$1,565.35$267,179.40
52Apr 2024$699.24$866.11$1,565.35$266,480.16
53May 2024$701.51$863.84$1,565.35$265,778.65
54Jun 2024$703.78$861.57$1,565.35$265,074.87
55Jul 2024$706.07$859.28$1,565.35$264,368.80
56Aug 2024$708.35$857.00$1,565.35$263,660.45
57Sep 2024$710.65$854.70$1,565.35$262,949.80
58Oct 2024$712.95$852.40$1,565.35$262,236.85
59Nov 2024$715.27$850.08$1,565.35$261,521.58
60Dec 2024$717.58$847.77$1,565.35$260,804.00
2024 Total$8,459.6$10,324.6$18,784.2
61Jan 2025$719.91$845.44$1,565.35$260,084.09
62Feb 2025$722.24$843.11$1,565.35$259,361.85
63Mar 2025$724.59$840.76$1,565.35$258,637.26
64Apr 2025$726.93$838.42$1,565.35$257,910.33
65May 2025$729.29$836.06$1,565.35$257,181.04
66Jun 2025$731.65$833.70$1,565.35$256,449.39
67Jul 2025$734.03$831.32$1,565.35$255,715.36
68Aug 2025$736.41$828.94$1,565.35$254,978.95
69Sep 2025$738.79$826.56$1,565.35$254,240.16
70Oct 2025$741.19$824.16$1,565.35$253,498.97
71Nov 2025$743.59$821.76$1,565.35$252,755.38
72Dec 2025$746.00$819.35$1,565.35$252,009.38
2025 Total$8,794.62$9,989.58$18,784.2
73Jan 2026$748.42$816.93$1,565.35$251,260.96
74Feb 2026$750.85$814.50$1,565.35$250,510.11
75Mar 2026$753.28$812.07$1,565.35$249,756.83
76Apr 2026$755.72$809.63$1,565.35$249,001.11
77May 2026$758.17$807.18$1,565.35$248,242.94
78Jun 2026$760.63$804.72$1,565.35$247,482.31
79Jul 2026$763.09$802.26$1,565.35$246,719.22
80Aug 2026$765.57$799.78$1,565.35$245,953.65
81Sep 2026$768.05$797.30$1,565.35$245,185.60
82Oct 2026$770.54$794.81$1,565.35$244,415.06
83Nov 2026$773.04$792.31$1,565.35$243,642.02
84Dec 2026$775.54$789.81$1,565.35$242,866.48
2026 Total$9,142.9$9,641.3$18,784.2
85Jan 2027$778.06$787.29$1,565.35$242,088.42
86Feb 2027$780.58$784.77$1,565.35$241,307.84
87Mar 2027$783.11$782.24$1,565.35$240,524.73
88Apr 2027$785.65$779.70$1,565.35$239,739.08
89May 2027$788.20$777.15$1,565.35$238,950.88
90Jun 2027$790.75$774.60$1,565.35$238,160.13
91Jul 2027$793.31$772.04$1,565.35$237,366.82
92Aug 2027$795.89$769.46$1,565.35$236,570.93
93Sep 2027$798.47$766.88$1,565.35$235,772.46
94Oct 2027$801.05$764.30$1,565.35$234,971.41
95Nov 2027$803.65$761.70$1,565.35$234,167.76
96Dec 2027$806.26$759.09$1,565.35$233,361.50
2027 Total$9,504.98$9,279.22$18,784.2
97Jan 2028$808.87$756.48$1,565.35$232,552.63
98Feb 2028$811.49$753.86$1,565.35$231,741.14
99Mar 2028$814.12$751.23$1,565.35$230,927.02
100Apr 2028$816.76$748.59$1,565.35$230,110.26
101May 2028$819.41$745.94$1,565.35$229,290.85
102Jun 2028$822.07$743.28$1,565.35$228,468.78
103Jul 2028$824.73$740.62$1,565.35$227,644.05
104Aug 2028$827.40$737.95$1,565.35$226,816.65
105Sep 2028$830.09$735.26$1,565.35$225,986.56
106Oct 2028$832.78$732.57$1,565.35$225,153.78
107Nov 2028$835.48$729.87$1,565.35$224,318.30
108Dec 2028$838.18$727.17$1,565.35$223,480.12
2028 Total$9,881.38$8,902.82$18,784.2
109Jan 2029$840.90$724.45$1,565.35$222,639.22
110Feb 2029$843.63$721.72$1,565.35$221,795.59
111Mar 2029$846.36$718.99$1,565.35$220,949.23
112Apr 2029$849.11$716.24$1,565.35$220,100.12
113May 2029$851.86$713.49$1,565.35$219,248.26
114Jun 2029$854.62$710.73$1,565.35$218,393.64
115Jul 2029$857.39$707.96$1,565.35$217,536.25
116Aug 2029$860.17$705.18$1,565.35$216,676.08
117Sep 2029$862.96$702.39$1,565.35$215,813.12
118Oct 2029$865.76$699.59$1,565.35$214,947.36
119Nov 2029$868.56$696.79$1,565.35$214,078.80
120Dec 2029$871.38$693.97$1,565.35$213,207.42
2029 Total$10,272.7$8,511.5$18,784.2
121Jan 2030$874.20$691.15$1,565.35$212,333.22
122Feb 2030$877.04$688.31$1,565.35$211,456.18
123Mar 2030$879.88$685.47$1,565.35$210,576.30
124Apr 2030$882.73$682.62$1,565.35$209,693.57
125May 2030$885.59$679.76$1,565.35$208,807.98
126Jun 2030$888.46$676.89$1,565.35$207,919.52
127Jul 2030$891.34$674.01$1,565.35$207,028.18
128Aug 2030$894.23$671.12$1,565.35$206,133.95
129Sep 2030$897.13$668.22$1,565.35$205,236.82
130Oct 2030$900.04$665.31$1,565.35$204,336.78
131Nov 2030$902.96$662.39$1,565.35$203,433.82
132Dec 2030$905.89$659.46$1,565.35$202,527.93
2030 Total$10,679.49$8,104.71$18,784.2
133Jan 2031$908.82$656.53$1,565.35$201,619.11
134Feb 2031$911.77$653.58$1,565.35$200,707.34
135Mar 2031$914.72$650.63$1,565.35$199,792.62
136Apr 2031$917.69$647.66$1,565.35$198,874.93
137May 2031$920.66$644.69$1,565.35$197,954.27
138Jun 2031$923.65$641.70$1,565.35$197,030.62
139Jul 2031$926.64$638.71$1,565.35$196,103.98
140Aug 2031$929.65$635.70$1,565.35$195,174.33
141Sep 2031$932.66$632.69$1,565.35$194,241.67
142Oct 2031$935.68$629.67$1,565.35$193,305.99
143Nov 2031$938.72$626.63$1,565.35$192,367.27
144Dec 2031$941.76$623.59$1,565.35$191,425.51
2031 Total$11,102.42$7,681.78$18,784.2
145Jan 2032$944.81$620.54$1,565.35$190,480.70
146Feb 2032$947.88$617.47$1,565.35$189,532.82
147Mar 2032$950.95$614.40$1,565.35$188,581.87
148Apr 2032$954.03$611.32$1,565.35$187,627.84
149May 2032$957.12$608.23$1,565.35$186,670.72
150Jun 2032$960.23$605.12$1,565.35$185,710.49
151Jul 2032$963.34$602.01$1,565.35$184,747.15
152Aug 2032$966.46$598.89$1,565.35$183,780.69
153Sep 2032$969.59$595.76$1,565.35$182,811.10
154Oct 2032$972.74$592.61$1,565.35$181,838.36
155Nov 2032$975.89$589.46$1,565.35$180,862.47
156Dec 2032$979.05$586.30$1,565.35$179,883.42
2032 Total$11,542.09$7,242.11$18,784.2
157Jan 2033$982.23$583.12$1,565.35$178,901.19
158Feb 2033$985.41$579.94$1,565.35$177,915.78
159Mar 2033$988.61$576.74$1,565.35$176,927.17
160Apr 2033$991.81$573.54$1,565.35$175,935.36
161May 2033$995.03$570.32$1,565.35$174,940.33
162Jun 2033$998.25$567.10$1,565.35$173,942.08
163Jul 2033$1,001.49$563.86$1,565.35$172,940.59
164Aug 2033$1,004.73$560.62$1,565.35$171,935.86
165Sep 2033$1,007.99$557.36$1,565.35$170,927.87
166Oct 2033$1,011.26$554.09$1,565.35$169,916.61
167Nov 2033$1,014.54$550.81$1,565.35$168,902.07
168Dec 2033$1,017.83$547.52$1,565.35$167,884.24
2033 Total$11,999.18$6,785.02$18,784.2
169Jan 2034$1,021.13$544.22$1,565.35$166,863.11
170Feb 2034$1,024.44$540.91$1,565.35$165,838.67
171Mar 2034$1,027.76$537.59$1,565.35$164,810.91
172Apr 2034$1,031.09$534.26$1,565.35$163,779.82
173May 2034$1,034.43$530.92$1,565.35$162,745.39
174Jun 2034$1,037.78$527.57$1,565.35$161,707.61
175Jul 2034$1,041.15$524.20$1,565.35$160,666.46
176Aug 2034$1,044.52$520.83$1,565.35$159,621.94
177Sep 2034$1,047.91$517.44$1,565.35$158,574.03
178Oct 2034$1,051.31$514.04$1,565.35$157,522.72
179Nov 2034$1,054.71$510.64$1,565.35$156,468.01
180Dec 2034$1,058.13$507.22$1,565.35$155,409.88
2034 Total$12,474.36$6,309.84$18,784.2
181Jan 2035$1,061.56$503.79$1,565.35$154,348.32
182Feb 2035$1,065.00$500.35$1,565.35$153,283.32
183Mar 2035$1,068.46$496.89$1,565.35$152,214.86
184Apr 2035$1,071.92$493.43$1,565.35$151,142.94
185May 2035$1,075.39$489.96$1,565.35$150,067.55
186Jun 2035$1,078.88$486.47$1,565.35$148,988.67
187Jul 2035$1,082.38$482.97$1,565.35$147,906.29
188Aug 2035$1,085.89$479.46$1,565.35$146,820.40
189Sep 2035$1,089.41$475.94$1,565.35$145,730.99
190Oct 2035$1,092.94$472.41$1,565.35$144,638.05
191Nov 2035$1,096.48$468.87$1,565.35$143,541.57
192Dec 2035$1,100.04$465.31$1,565.35$142,441.53
2035 Total$12,968.35$5,815.85$18,784.2
193Jan 2036$1,103.60$461.75$1,565.35$141,337.93
194Feb 2036$1,107.18$458.17$1,565.35$140,230.75
195Mar 2036$1,110.77$454.58$1,565.35$139,119.98
196Apr 2036$1,114.37$450.98$1,565.35$138,005.61
197May 2036$1,117.98$447.37$1,565.35$136,887.63
198Jun 2036$1,121.61$443.74$1,565.35$135,766.02
199Jul 2036$1,125.24$440.11$1,565.35$134,640.78
200Aug 2036$1,128.89$436.46$1,565.35$133,511.89
201Sep 2036$1,132.55$432.80$1,565.35$132,379.34
202Oct 2036$1,136.22$429.13$1,565.35$131,243.12
203Nov 2036$1,139.90$425.45$1,565.35$130,103.22
204Dec 2036$1,143.60$421.75$1,565.35$128,959.62
2036 Total$13,481.91$5,302.29$18,784.2
205Jan 2037$1,147.31$418.04$1,565.35$127,812.31
206Feb 2037$1,151.03$414.32$1,565.35$126,661.28
207Mar 2037$1,154.76$410.59$1,565.35$125,506.52
208Apr 2037$1,158.50$406.85$1,565.35$124,348.02
209May 2037$1,162.26$403.09$1,565.35$123,185.76
210Jun 2037$1,166.02$399.33$1,565.35$122,019.74
211Jul 2037$1,169.80$395.55$1,565.35$120,849.94
212Aug 2037$1,173.59$391.76$1,565.35$119,676.35
213Sep 2037$1,177.40$387.95$1,565.35$118,498.95
214Oct 2037$1,181.22$384.13$1,565.35$117,317.73
215Nov 2037$1,185.05$380.30$1,565.35$116,132.68
216Dec 2037$1,188.89$376.46$1,565.35$114,943.79
2037 Total$14,015.83$4,768.37$18,784.2
217Jan 2038$1,192.74$372.61$1,565.35$113,751.05
218Feb 2038$1,196.61$368.74$1,565.35$112,554.44
219Mar 2038$1,200.49$364.86$1,565.35$111,353.95
220Apr 2038$1,204.38$360.97$1,565.35$110,149.57
221May 2038$1,208.28$357.07$1,565.35$108,941.29
222Jun 2038$1,212.20$353.15$1,565.35$107,729.09
223Jul 2038$1,216.13$349.22$1,565.35$106,512.96
224Aug 2038$1,220.07$345.28$1,565.35$105,292.89
225Sep 2038$1,224.03$341.32$1,565.35$104,068.86
226Oct 2038$1,227.99$337.36$1,565.35$102,840.87
227Nov 2038$1,231.97$333.38$1,565.35$101,608.90
228Dec 2038$1,235.97$329.38$1,565.35$100,372.93
2038 Total$14,570.86$4,213.34$18,784.2
229Jan 2039$1,239.97$325.38$1,565.35$99,132.96
230Feb 2039$1,243.99$321.36$1,565.35$97,888.97
231Mar 2039$1,248.03$317.32$1,565.35$96,640.94
232Apr 2039$1,252.07$313.28$1,565.35$95,388.87
233May 2039$1,256.13$309.22$1,565.35$94,132.74
234Jun 2039$1,260.20$305.15$1,565.35$92,872.54
235Jul 2039$1,264.29$301.06$1,565.35$91,608.25
236Aug 2039$1,268.39$296.96$1,565.35$90,339.86
237Sep 2039$1,272.50$292.85$1,565.35$89,067.36
238Oct 2039$1,276.62$288.73$1,565.35$87,790.74
239Nov 2039$1,280.76$284.59$1,565.35$86,509.98
240Dec 2039$1,284.91$280.44$1,565.35$85,225.07
2039 Total$15,147.86$3,636.34$18,784.2
241Jan 2040$1,289.08$276.27$1,565.35$83,935.99
242Feb 2040$1,293.26$272.09$1,565.35$82,642.73
243Mar 2040$1,297.45$267.90$1,565.35$81,345.28
244Apr 2040$1,301.66$263.69$1,565.35$80,043.62
245May 2040$1,305.88$259.47$1,565.35$78,737.74
246Jun 2040$1,310.11$255.24$1,565.35$77,427.63
247Jul 2040$1,314.36$250.99$1,565.35$76,113.27
248Aug 2040$1,318.62$246.73$1,565.35$74,794.65
249Sep 2040$1,322.89$242.46$1,565.35$73,471.76
250Oct 2040$1,327.18$238.17$1,565.35$72,144.58
251Nov 2040$1,331.48$233.87$1,565.35$70,813.10
252Dec 2040$1,335.80$229.55$1,565.35$69,477.30
2040 Total$15,747.77$3,036.43$18,784.2
253Jan 2041$1,340.13$225.22$1,565.35$68,137.17
254Feb 2041$1,344.47$220.88$1,565.35$66,792.70
255Mar 2041$1,348.83$216.52$1,565.35$65,443.87
256Apr 2041$1,353.20$212.15$1,565.35$64,090.67
257May 2041$1,357.59$207.76$1,565.35$62,733.08
258Jun 2041$1,361.99$203.36$1,565.35$61,371.09
259Jul 2041$1,366.41$198.94$1,565.35$60,004.68
260Aug 2041$1,370.83$194.52$1,565.35$58,633.85
261Sep 2041$1,375.28$190.07$1,565.35$57,258.57
262Oct 2041$1,379.74$185.61$1,565.35$55,878.83
263Nov 2041$1,384.21$181.14$1,565.35$54,494.62
264Dec 2041$1,388.70$176.65$1,565.35$53,105.92
2041 Total$16,371.38$2,412.82$18,784.2
265Jan 2042$1,393.20$172.15$1,565.35$51,712.72
266Feb 2042$1,397.71$167.64$1,565.35$50,315.01
267Mar 2042$1,402.25$163.10$1,565.35$48,912.76
268Apr 2042$1,406.79$158.56$1,565.35$47,505.97
269May 2042$1,411.35$154.00$1,565.35$46,094.62
270Jun 2042$1,415.93$149.42$1,565.35$44,678.69
271Jul 2042$1,420.52$144.83$1,565.35$43,258.17
272Aug 2042$1,425.12$140.23$1,565.35$41,833.05
273Sep 2042$1,429.74$135.61$1,565.35$40,403.31
274Oct 2042$1,434.38$130.97$1,565.35$38,968.93
275Nov 2042$1,439.03$126.32$1,565.35$37,529.90
276Dec 2042$1,443.69$121.66$1,565.35$36,086.21
2042 Total$17,019.71$1,764.49$18,784.2
277Jan 2043$1,448.37$116.98$1,565.35$34,637.84
278Feb 2043$1,453.07$112.28$1,565.35$33,184.77
279Mar 2043$1,457.78$107.57$1,565.35$31,726.99
280Apr 2043$1,462.50$102.85$1,565.35$30,264.49
281May 2043$1,467.24$98.11$1,565.35$28,797.25
282Jun 2043$1,472.00$93.35$1,565.35$27,325.25
283Jul 2043$1,476.77$88.58$1,565.35$25,848.48
284Aug 2043$1,481.56$83.79$1,565.35$24,366.92
285Sep 2043$1,486.36$78.99$1,565.35$22,880.56
286Oct 2043$1,491.18$74.17$1,565.35$21,389.38
287Nov 2043$1,496.01$69.34$1,565.35$19,893.37
288Dec 2043$1,500.86$64.49$1,565.35$18,392.51
2043 Total$17,693.7$1,090.5$18,784.2
289Jan 2044$1,505.73$59.62$1,565.35$16,886.78
290Feb 2044$1,510.61$54.74$1,565.35$15,376.17
291Mar 2044$1,515.51$49.84$1,565.35$13,860.66
292Apr 2044$1,520.42$44.93$1,565.35$12,340.24
293May 2044$1,525.35$40.00$1,565.35$10,814.89
294Jun 2044$1,530.29$35.06$1,565.35$9,284.60
295Jul 2044$1,535.25$30.10$1,565.35$7,749.35
296Aug 2044$1,540.23$25.12$1,565.35$6,209.12
297Sep 2044$1,545.22$20.13$1,565.35$4,663.90
298Oct 2044$1,550.23$15.12$1,565.35$3,113.67
299Nov 2044$1,555.26$10.09$1,565.35$1,558.41
300Dec 2044$1,558.41$5.05$1,563.46$0.00
2044 Total$18,392.51$389.8$18,782.31
Compare your product with the big 4 banks, or add more products to compare
As seen on