Fixed Home Loan (Principal and Interest) 3 Years from bcu

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
3.33%
Fixed - 3 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,229
Number of Repayments
300
Total Interest Paid
$118,700
Total repayments
$368,700
DatePrincipleInterestPaymentBalance
1Oct 2019$535.13$693.75$1,228.88$249,464.87
2Nov 2019$536.61$692.27$1,228.88$248,928.26
3Dec 2019$538.10$690.78$1,228.88$248,390.16
2019 Total$1,609.84$2,076.8$3,686.64
4Jan 2020$539.60$689.28$1,228.88$247,850.56
5Feb 2020$541.09$687.79$1,228.88$247,309.47
6Mar 2020$542.60$686.28$1,228.88$246,766.87
7Apr 2020$544.10$684.78$1,228.88$246,222.77
8May 2020$545.61$683.27$1,228.88$245,677.16
9Jun 2020$547.13$681.75$1,228.88$245,130.03
10Jul 2020$548.64$680.24$1,228.88$244,581.39
11Aug 2020$550.17$678.71$1,228.88$244,031.22
12Sep 2020$551.69$677.19$1,228.88$243,479.53
13Oct 2020$553.22$675.66$1,228.88$242,926.31
14Nov 2020$554.76$674.12$1,228.88$242,371.55
15Dec 2020$556.30$672.58$1,228.88$241,815.25
2020 Total$6,574.91$8,171.65$14,746.56
16Jan 2021$557.84$671.04$1,228.88$241,257.41
17Feb 2021$559.39$669.49$1,228.88$240,698.02
18Mar 2021$560.94$667.94$1,228.88$240,137.08
19Apr 2021$562.50$666.38$1,228.88$239,574.58
20May 2021$564.06$664.82$1,228.88$239,010.52
21Jun 2021$565.63$663.25$1,228.88$238,444.89
22Jul 2021$567.20$661.68$1,228.88$237,877.69
23Aug 2021$568.77$660.11$1,228.88$237,308.92
24Sep 2021$570.35$658.53$1,228.88$236,738.57
25Oct 2021$571.93$656.95$1,228.88$236,166.64
26Nov 2021$573.52$655.36$1,228.88$235,593.12
27Dec 2021$575.11$653.77$1,228.88$235,018.01
2021 Total$6,797.24$7,949.32$14,746.56
28Jan 2022$576.71$652.17$1,228.88$234,441.30
29Feb 2022$578.31$650.57$1,228.88$233,862.99
30Mar 2022$579.91$648.97$1,228.88$233,283.08
31Apr 2022$581.52$647.36$1,228.88$232,701.56
32May 2022$583.13$645.75$1,228.88$232,118.43
33Jun 2022$584.75$644.13$1,228.88$231,533.68
34Jul 2022$586.37$642.51$1,228.88$230,947.31
35Aug 2022$588.00$640.88$1,228.88$230,359.31
36Sep 2022$589.63$639.25$1,228.88$229,769.68
37Oct 2022$591.27$637.61$1,228.88$229,178.41
38Nov 2022$592.91$635.97$1,228.88$228,585.50
39Dec 2022$594.56$634.32$1,228.88$227,990.94
2022 Total$7,027.07$7,719.49$14,746.56
40Jan 2023$596.21$632.67$1,228.88$227,394.73
41Feb 2023$597.86$631.02$1,228.88$226,796.87
42Mar 2023$599.52$629.36$1,228.88$226,197.35
43Apr 2023$601.18$627.70$1,228.88$225,596.17
44May 2023$602.85$626.03$1,228.88$224,993.32
45Jun 2023$604.52$624.36$1,228.88$224,388.80
46Jul 2023$606.20$622.68$1,228.88$223,782.60
47Aug 2023$607.88$621.00$1,228.88$223,174.72
48Sep 2023$609.57$619.31$1,228.88$222,565.15
49Oct 2023$611.26$617.62$1,228.88$221,953.89
50Nov 2023$612.96$615.92$1,228.88$221,340.93
51Dec 2023$614.66$614.22$1,228.88$220,726.27
2023 Total$7,264.67$7,481.89$14,746.56
52Jan 2024$616.36$612.52$1,228.88$220,109.91
53Feb 2024$618.07$610.81$1,228.88$219,491.84
54Mar 2024$619.79$609.09$1,228.88$218,872.05
55Apr 2024$621.51$607.37$1,228.88$218,250.54
56May 2024$623.23$605.65$1,228.88$217,627.31
57Jun 2024$624.96$603.92$1,228.88$217,002.35
58Jul 2024$626.70$602.18$1,228.88$216,375.65
59Aug 2024$628.44$600.44$1,228.88$215,747.21
60Sep 2024$630.18$598.70$1,228.88$215,117.03
61Oct 2024$631.93$596.95$1,228.88$214,485.10
62Nov 2024$633.68$595.20$1,228.88$213,851.42
63Dec 2024$635.44$593.44$1,228.88$213,215.98
2024 Total$7,510.29$7,236.27$14,746.56
64Jan 2025$637.21$591.67$1,228.88$212,578.77
65Feb 2025$638.97$589.91$1,228.88$211,939.80
66Mar 2025$640.75$588.13$1,228.88$211,299.05
67Apr 2025$642.53$586.35$1,228.88$210,656.52
68May 2025$644.31$584.57$1,228.88$210,012.21
69Jun 2025$646.10$582.78$1,228.88$209,366.11
70Jul 2025$647.89$580.99$1,228.88$208,718.22
71Aug 2025$649.69$579.19$1,228.88$208,068.53
72Sep 2025$651.49$577.39$1,228.88$207,417.04
73Oct 2025$653.30$575.58$1,228.88$206,763.74
74Nov 2025$655.11$573.77$1,228.88$206,108.63
75Dec 2025$656.93$571.95$1,228.88$205,451.70
2025 Total$7,764.28$6,982.28$14,746.56
76Jan 2026$658.75$570.13$1,228.88$204,792.95
77Feb 2026$660.58$568.30$1,228.88$204,132.37
78Mar 2026$662.41$566.47$1,228.88$203,469.96
79Apr 2026$664.25$564.63$1,228.88$202,805.71
80May 2026$666.09$562.79$1,228.88$202,139.62
81Jun 2026$667.94$560.94$1,228.88$201,471.68
82Jul 2026$669.80$559.08$1,228.88$200,801.88
83Aug 2026$671.65$557.23$1,228.88$200,130.23
84Sep 2026$673.52$555.36$1,228.88$199,456.71
85Oct 2026$675.39$553.49$1,228.88$198,781.32
86Nov 2026$677.26$551.62$1,228.88$198,104.06
87Dec 2026$679.14$549.74$1,228.88$197,424.92
2026 Total$8,026.78$6,719.78$14,746.56
88Jan 2027$681.03$547.85$1,228.88$196,743.89
89Feb 2027$682.92$545.96$1,228.88$196,060.97
90Mar 2027$684.81$544.07$1,228.88$195,376.16
91Apr 2027$686.71$542.17$1,228.88$194,689.45
92May 2027$688.62$540.26$1,228.88$194,000.83
93Jun 2027$690.53$538.35$1,228.88$193,310.30
94Jul 2027$692.44$536.44$1,228.88$192,617.86
95Aug 2027$694.37$534.51$1,228.88$191,923.49
96Sep 2027$696.29$532.59$1,228.88$191,227.20
97Oct 2027$698.22$530.66$1,228.88$190,528.98
98Nov 2027$700.16$528.72$1,228.88$189,828.82
99Dec 2027$702.11$526.77$1,228.88$189,126.71
2027 Total$8,298.21$6,448.35$14,746.56
100Jan 2028$704.05$524.83$1,228.88$188,422.66
101Feb 2028$706.01$522.87$1,228.88$187,716.65
102Mar 2028$707.97$520.91$1,228.88$187,008.68
103Apr 2028$709.93$518.95$1,228.88$186,298.75
104May 2028$711.90$516.98$1,228.88$185,586.85
105Jun 2028$713.88$515.00$1,228.88$184,872.97
106Jul 2028$715.86$513.02$1,228.88$184,157.11
107Aug 2028$717.84$511.04$1,228.88$183,439.27
108Sep 2028$719.84$509.04$1,228.88$182,719.43
109Oct 2028$721.83$507.05$1,228.88$181,997.60
110Nov 2028$723.84$505.04$1,228.88$181,273.76
111Dec 2028$725.85$503.03$1,228.88$180,547.91
2028 Total$8,578.8$6,167.76$14,746.56
112Jan 2029$727.86$501.02$1,228.88$179,820.05
113Feb 2029$729.88$499.00$1,228.88$179,090.17
114Mar 2029$731.90$496.98$1,228.88$178,358.27
115Apr 2029$733.94$494.94$1,228.88$177,624.33
116May 2029$735.97$492.91$1,228.88$176,888.36
117Jun 2029$738.01$490.87$1,228.88$176,150.35
118Jul 2029$740.06$488.82$1,228.88$175,410.29
119Aug 2029$742.12$486.76$1,228.88$174,668.17
120Sep 2029$744.18$484.70$1,228.88$173,923.99
121Oct 2029$746.24$482.64$1,228.88$173,177.75
122Nov 2029$748.31$480.57$1,228.88$172,429.44
123Dec 2029$750.39$478.49$1,228.88$171,679.05
2029 Total$8,868.86$5,877.7$14,746.56
124Jan 2030$752.47$476.41$1,228.88$170,926.58
125Feb 2030$754.56$474.32$1,228.88$170,172.02
126Mar 2030$756.65$472.23$1,228.88$169,415.37
127Apr 2030$758.75$470.13$1,228.88$168,656.62
128May 2030$760.86$468.02$1,228.88$167,895.76
129Jun 2030$762.97$465.91$1,228.88$167,132.79
130Jul 2030$765.09$463.79$1,228.88$166,367.70
131Aug 2030$767.21$461.67$1,228.88$165,600.49
132Sep 2030$769.34$459.54$1,228.88$164,831.15
133Oct 2030$771.47$457.41$1,228.88$164,059.68
134Nov 2030$773.61$455.27$1,228.88$163,286.07
135Dec 2030$775.76$453.12$1,228.88$162,510.31
2030 Total$9,168.74$5,577.82$14,746.56
136Jan 2031$777.91$450.97$1,228.88$161,732.40
137Feb 2031$780.07$448.81$1,228.88$160,952.33
138Mar 2031$782.24$446.64$1,228.88$160,170.09
139Apr 2031$784.41$444.47$1,228.88$159,385.68
140May 2031$786.58$442.30$1,228.88$158,599.10
141Jun 2031$788.77$440.11$1,228.88$157,810.33
142Jul 2031$790.96$437.92$1,228.88$157,019.37
143Aug 2031$793.15$435.73$1,228.88$156,226.22
144Sep 2031$795.35$433.53$1,228.88$155,430.87
145Oct 2031$797.56$431.32$1,228.88$154,633.31
146Nov 2031$799.77$429.11$1,228.88$153,833.54
147Dec 2031$801.99$426.89$1,228.88$153,031.55
2031 Total$9,478.76$5,267.8$14,746.56
148Jan 2032$804.22$424.66$1,228.88$152,227.33
149Feb 2032$806.45$422.43$1,228.88$151,420.88
150Mar 2032$808.69$420.19$1,228.88$150,612.19
151Apr 2032$810.93$417.95$1,228.88$149,801.26
152May 2032$813.18$415.70$1,228.88$148,988.08
153Jun 2032$815.44$413.44$1,228.88$148,172.64
154Jul 2032$817.70$411.18$1,228.88$147,354.94
155Aug 2032$819.97$408.91$1,228.88$146,534.97
156Sep 2032$822.25$406.63$1,228.88$145,712.72
157Oct 2032$824.53$404.35$1,228.88$144,888.19
158Nov 2032$826.82$402.06$1,228.88$144,061.37
159Dec 2032$829.11$399.77$1,228.88$143,232.26
2032 Total$9,799.29$4,947.27$14,746.56
160Jan 2033$831.41$397.47$1,228.88$142,400.85
161Feb 2033$833.72$395.16$1,228.88$141,567.13
162Mar 2033$836.03$392.85$1,228.88$140,731.10
163Apr 2033$838.35$390.53$1,228.88$139,892.75
164May 2033$840.68$388.20$1,228.88$139,052.07
165Jun 2033$843.01$385.87$1,228.88$138,209.06
166Jul 2033$845.35$383.53$1,228.88$137,363.71
167Aug 2033$847.70$381.18$1,228.88$136,516.01
168Sep 2033$850.05$378.83$1,228.88$135,665.96
169Oct 2033$852.41$376.47$1,228.88$134,813.55
170Nov 2033$854.77$374.11$1,228.88$133,958.78
171Dec 2033$857.14$371.74$1,228.88$133,101.64
2033 Total$10,130.62$4,615.94$14,746.56
172Jan 2034$859.52$369.36$1,228.88$132,242.12
173Feb 2034$861.91$366.97$1,228.88$131,380.21
174Mar 2034$864.30$364.58$1,228.88$130,515.91
175Apr 2034$866.70$362.18$1,228.88$129,649.21
176May 2034$869.10$359.78$1,228.88$128,780.11
177Jun 2034$871.52$357.36$1,228.88$127,908.59
178Jul 2034$873.93$354.95$1,228.88$127,034.66
179Aug 2034$876.36$352.52$1,228.88$126,158.30
180Sep 2034$878.79$350.09$1,228.88$125,279.51
181Oct 2034$881.23$347.65$1,228.88$124,398.28
182Nov 2034$883.67$345.21$1,228.88$123,514.61
183Dec 2034$886.13$342.75$1,228.88$122,628.48
2034 Total$10,473.16$4,273.4$14,746.56
184Jan 2035$888.59$340.29$1,228.88$121,739.89
185Feb 2035$891.05$337.83$1,228.88$120,848.84
186Mar 2035$893.52$335.36$1,228.88$119,955.32
187Apr 2035$896.00$332.88$1,228.88$119,059.32
188May 2035$898.49$330.39$1,228.88$118,160.83
189Jun 2035$900.98$327.90$1,228.88$117,259.85
190Jul 2035$903.48$325.40$1,228.88$116,356.37
191Aug 2035$905.99$322.89$1,228.88$115,450.38
192Sep 2035$908.51$320.37$1,228.88$114,541.87
193Oct 2035$911.03$317.85$1,228.88$113,630.84
194Nov 2035$913.55$315.33$1,228.88$112,717.29
195Dec 2035$916.09$312.79$1,228.88$111,801.20
2035 Total$10,827.28$3,919.28$14,746.56
196Jan 2036$918.63$310.25$1,228.88$110,882.57
197Feb 2036$921.18$307.70$1,228.88$109,961.39
198Mar 2036$923.74$305.14$1,228.88$109,037.65
199Apr 2036$926.30$302.58$1,228.88$108,111.35
200May 2036$928.87$300.01$1,228.88$107,182.48
201Jun 2036$931.45$297.43$1,228.88$106,251.03
202Jul 2036$934.03$294.85$1,228.88$105,317.00
203Aug 2036$936.63$292.25$1,228.88$104,380.37
204Sep 2036$939.22$289.66$1,228.88$103,441.15
205Oct 2036$941.83$287.05$1,228.88$102,499.32
206Nov 2036$944.44$284.44$1,228.88$101,554.88
207Dec 2036$947.07$281.81$1,228.88$100,607.81
2036 Total$11,193.39$3,553.17$14,746.56
208Jan 2037$949.69$279.19$1,228.88$99,658.12
209Feb 2037$952.33$276.55$1,228.88$98,705.79
210Mar 2037$954.97$273.91$1,228.88$97,750.82
211Apr 2037$957.62$271.26$1,228.88$96,793.20
212May 2037$960.28$268.60$1,228.88$95,832.92
213Jun 2037$962.94$265.94$1,228.88$94,869.98
214Jul 2037$965.62$263.26$1,228.88$93,904.36
215Aug 2037$968.30$260.58$1,228.88$92,936.06
216Sep 2037$970.98$257.90$1,228.88$91,965.08
217Oct 2037$973.68$255.20$1,228.88$90,991.40
218Nov 2037$976.38$252.50$1,228.88$90,015.02
219Dec 2037$979.09$249.79$1,228.88$89,035.93
2037 Total$11,571.88$3,174.68$14,746.56
220Jan 2038$981.81$247.07$1,228.88$88,054.12
221Feb 2038$984.53$244.35$1,228.88$87,069.59
222Mar 2038$987.26$241.62$1,228.88$86,082.33
223Apr 2038$990.00$238.88$1,228.88$85,092.33
224May 2038$992.75$236.13$1,228.88$84,099.58
225Jun 2038$995.50$233.38$1,228.88$83,104.08
226Jul 2038$998.27$230.61$1,228.88$82,105.81
227Aug 2038$1,001.04$227.84$1,228.88$81,104.77
228Sep 2038$1,003.81$225.07$1,228.88$80,100.96
229Oct 2038$1,006.60$222.28$1,228.88$79,094.36
230Nov 2038$1,009.39$219.49$1,228.88$78,084.97
231Dec 2038$1,012.19$216.69$1,228.88$77,072.78
2038 Total$11,963.15$2,783.41$14,746.56
232Jan 2039$1,015.00$213.88$1,228.88$76,057.78
233Feb 2039$1,017.82$211.06$1,228.88$75,039.96
234Mar 2039$1,020.64$208.24$1,228.88$74,019.32
235Apr 2039$1,023.48$205.40$1,228.88$72,995.84
236May 2039$1,026.32$202.56$1,228.88$71,969.52
237Jun 2039$1,029.16$199.72$1,228.88$70,940.36
238Jul 2039$1,032.02$196.86$1,228.88$69,908.34
239Aug 2039$1,034.88$194.00$1,228.88$68,873.46
240Sep 2039$1,037.76$191.12$1,228.88$67,835.70
241Oct 2039$1,040.64$188.24$1,228.88$66,795.06
242Nov 2039$1,043.52$185.36$1,228.88$65,751.54
243Dec 2039$1,046.42$182.46$1,228.88$64,705.12
2039 Total$12,367.66$2,378.9$14,746.56
244Jan 2040$1,049.32$179.56$1,228.88$63,655.80
245Feb 2040$1,052.24$176.64$1,228.88$62,603.56
246Mar 2040$1,055.16$173.72$1,228.88$61,548.40
247Apr 2040$1,058.08$170.80$1,228.88$60,490.32
248May 2040$1,061.02$167.86$1,228.88$59,429.30
249Jun 2040$1,063.96$164.92$1,228.88$58,365.34
250Jul 2040$1,066.92$161.96$1,228.88$57,298.42
251Aug 2040$1,069.88$159.00$1,228.88$56,228.54
252Sep 2040$1,072.85$156.03$1,228.88$55,155.69
253Oct 2040$1,075.82$153.06$1,228.88$54,079.87
254Nov 2040$1,078.81$150.07$1,228.88$53,001.06
255Dec 2040$1,081.80$147.08$1,228.88$51,919.26
2040 Total$12,785.86$1,960.7$14,746.56
256Jan 2041$1,084.80$144.08$1,228.88$50,834.46
257Feb 2041$1,087.81$141.07$1,228.88$49,746.65
258Mar 2041$1,090.83$138.05$1,228.88$48,655.82
259Apr 2041$1,093.86$135.02$1,228.88$47,561.96
260May 2041$1,096.90$131.98$1,228.88$46,465.06
261Jun 2041$1,099.94$128.94$1,228.88$45,365.12
262Jul 2041$1,102.99$125.89$1,228.88$44,262.13
263Aug 2041$1,106.05$122.83$1,228.88$43,156.08
264Sep 2041$1,109.12$119.76$1,228.88$42,046.96
265Oct 2041$1,112.20$116.68$1,228.88$40,934.76
266Nov 2041$1,115.29$113.59$1,228.88$39,819.47
267Dec 2041$1,118.38$110.50$1,228.88$38,701.09
2041 Total$13,218.17$1,528.39$14,746.56
268Jan 2042$1,121.48$107.40$1,228.88$37,579.61
269Feb 2042$1,124.60$104.28$1,228.88$36,455.01
270Mar 2042$1,127.72$101.16$1,228.88$35,327.29
271Apr 2042$1,130.85$98.03$1,228.88$34,196.44
272May 2042$1,133.98$94.90$1,228.88$33,062.46
273Jun 2042$1,137.13$91.75$1,228.88$31,925.33
274Jul 2042$1,140.29$88.59$1,228.88$30,785.04
275Aug 2042$1,143.45$85.43$1,228.88$29,641.59
276Sep 2042$1,146.62$82.26$1,228.88$28,494.97
277Oct 2042$1,149.81$79.07$1,228.88$27,345.16
278Nov 2042$1,153.00$75.88$1,228.88$26,192.16
279Dec 2042$1,156.20$72.68$1,228.88$25,035.96
2042 Total$13,665.13$1,081.43$14,746.56
280Jan 2043$1,159.41$69.47$1,228.88$23,876.55
281Feb 2043$1,162.62$66.26$1,228.88$22,713.93
282Mar 2043$1,165.85$63.03$1,228.88$21,548.08
283Apr 2043$1,169.08$59.80$1,228.88$20,379.00
284May 2043$1,172.33$56.55$1,228.88$19,206.67
285Jun 2043$1,175.58$53.30$1,228.88$18,031.09
286Jul 2043$1,178.84$50.04$1,228.88$16,852.25
287Aug 2043$1,182.12$46.76$1,228.88$15,670.13
288Sep 2043$1,185.40$43.48$1,228.88$14,484.73
289Oct 2043$1,188.68$40.20$1,228.88$13,296.05
290Nov 2043$1,191.98$36.90$1,228.88$12,104.07
291Dec 2043$1,195.29$33.59$1,228.88$10,908.78
2043 Total$14,127.18$619.38$14,746.56
292Jan 2044$1,198.61$30.27$1,228.88$9,710.17
293Feb 2044$1,201.93$26.95$1,228.88$8,508.24
294Mar 2044$1,205.27$23.61$1,228.88$7,302.97
295Apr 2044$1,208.61$20.27$1,228.88$6,094.36
296May 2044$1,211.97$16.91$1,228.88$4,882.39
297Jun 2044$1,215.33$13.55$1,228.88$3,667.06
298Jul 2044$1,218.70$10.18$1,228.88$2,448.36
299Aug 2044$1,222.09$6.79$1,228.88$1,226.27
300Sep 2044$1,225.48$3.40$1,228.88$0.79
2044 Total$10,907.99$151.93$11,059.92
Compare your product with the big 4 banks, or add more products to compare
As seen on