Residential Home Loan (Principal and Interest) ($250k-$500k) from Bendigo Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
4.03%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,588
Number of Repayments
300
Total Interest Paid
$176,400
Total repayments
$476,400
DatePrincipleInterestPaymentBalance
1Dec 2019$580.98$1,007.50$1,588.48$299,419.02
2019 Total$580.98$1,007.5$1,588.48
2Jan 2020$582.93$1,005.55$1,588.48$298,836.09
3Feb 2020$584.89$1,003.59$1,588.48$298,251.20
4Mar 2020$586.85$1,001.63$1,588.48$297,664.35
5Apr 2020$588.82$999.66$1,588.48$297,075.53
6May 2020$590.80$997.68$1,588.48$296,484.73
7Jun 2020$592.79$995.69$1,588.48$295,891.94
8Jul 2020$594.78$993.70$1,588.48$295,297.16
9Aug 2020$596.77$991.71$1,588.48$294,700.39
10Sep 2020$598.78$989.70$1,588.48$294,101.61
11Oct 2020$600.79$987.69$1,588.48$293,500.82
12Nov 2020$602.81$985.67$1,588.48$292,898.01
13Dec 2020$604.83$983.65$1,588.48$292,293.18
2020 Total$7,125.84$11,935.92$19,061.76
14Jan 2021$606.86$981.62$1,588.48$291,686.32
15Feb 2021$608.90$979.58$1,588.48$291,077.42
16Mar 2021$610.94$977.54$1,588.48$290,466.48
17Apr 2021$613.00$975.48$1,588.48$289,853.48
18May 2021$615.06$973.42$1,588.48$289,238.42
19Jun 2021$617.12$971.36$1,588.48$288,621.30
20Jul 2021$619.19$969.29$1,588.48$288,002.11
21Aug 2021$621.27$967.21$1,588.48$287,380.84
22Sep 2021$623.36$965.12$1,588.48$286,757.48
23Oct 2021$625.45$963.03$1,588.48$286,132.03
24Nov 2021$627.55$960.93$1,588.48$285,504.48
25Dec 2021$629.66$958.82$1,588.48$284,874.82
2021 Total$7,418.36$11,643.4$19,061.76
26Jan 2022$631.78$956.70$1,588.48$284,243.04
27Feb 2022$633.90$954.58$1,588.48$283,609.14
28Mar 2022$636.03$952.45$1,588.48$282,973.11
29Apr 2022$638.16$950.32$1,588.48$282,334.95
30May 2022$640.31$948.17$1,588.48$281,694.64
31Jun 2022$642.46$946.02$1,588.48$281,052.18
32Jul 2022$644.61$943.87$1,588.48$280,407.57
33Aug 2022$646.78$941.70$1,588.48$279,760.79
34Sep 2022$648.95$939.53$1,588.48$279,111.84
35Oct 2022$651.13$937.35$1,588.48$278,460.71
36Nov 2022$653.32$935.16$1,588.48$277,807.39
37Dec 2022$655.51$932.97$1,588.48$277,151.88
2022 Total$7,722.94$11,338.82$19,061.76
38Jan 2023$657.71$930.77$1,588.48$276,494.17
39Feb 2023$659.92$928.56$1,588.48$275,834.25
40Mar 2023$662.14$926.34$1,588.48$275,172.11
41Apr 2023$664.36$924.12$1,588.48$274,507.75
42May 2023$666.59$921.89$1,588.48$273,841.16
43Jun 2023$668.83$919.65$1,588.48$273,172.33
44Jul 2023$671.08$917.40$1,588.48$272,501.25
45Aug 2023$673.33$915.15$1,588.48$271,827.92
46Sep 2023$675.59$912.89$1,588.48$271,152.33
47Oct 2023$677.86$910.62$1,588.48$270,474.47
48Nov 2023$680.14$908.34$1,588.48$269,794.33
49Dec 2023$682.42$906.06$1,588.48$269,111.91
2023 Total$8,039.97$11,021.79$19,061.76
50Jan 2024$684.71$903.77$1,588.48$268,427.20
51Feb 2024$687.01$901.47$1,588.48$267,740.19
52Mar 2024$689.32$899.16$1,588.48$267,050.87
53Apr 2024$691.63$896.85$1,588.48$266,359.24
54May 2024$693.96$894.52$1,588.48$265,665.28
55Jun 2024$696.29$892.19$1,588.48$264,968.99
56Jul 2024$698.63$889.85$1,588.48$264,270.36
57Aug 2024$700.97$887.51$1,588.48$263,569.39
58Sep 2024$703.33$885.15$1,588.48$262,866.06
59Oct 2024$705.69$882.79$1,588.48$262,160.37
60Nov 2024$708.06$880.42$1,588.48$261,452.31
61Dec 2024$710.44$878.04$1,588.48$260,741.87
2024 Total$8,370.04$10,691.72$19,061.76
62Jan 2025$712.82$875.66$1,588.48$260,029.05
63Feb 2025$715.22$873.26$1,588.48$259,313.83
64Mar 2025$717.62$870.86$1,588.48$258,596.21
65Apr 2025$720.03$868.45$1,588.48$257,876.18
66May 2025$722.45$866.03$1,588.48$257,153.73
67Jun 2025$724.87$863.61$1,588.48$256,428.86
68Jul 2025$727.31$861.17$1,588.48$255,701.55
69Aug 2025$729.75$858.73$1,588.48$254,971.80
70Sep 2025$732.20$856.28$1,588.48$254,239.60
71Oct 2025$734.66$853.82$1,588.48$253,504.94
72Nov 2025$737.13$851.35$1,588.48$252,767.81
73Dec 2025$739.60$848.88$1,588.48$252,028.21
2025 Total$8,713.66$10,348.1$19,061.76
74Jan 2026$742.09$846.39$1,588.48$251,286.12
75Feb 2026$744.58$843.90$1,588.48$250,541.54
76Mar 2026$747.08$841.40$1,588.48$249,794.46
77Apr 2026$749.59$838.89$1,588.48$249,044.87
78May 2026$752.10$836.38$1,588.48$248,292.77
79Jun 2026$754.63$833.85$1,588.48$247,538.14
80Jul 2026$757.16$831.32$1,588.48$246,780.98
81Aug 2026$759.71$828.77$1,588.48$246,021.27
82Sep 2026$762.26$826.22$1,588.48$245,259.01
83Oct 2026$764.82$823.66$1,588.48$244,494.19
84Nov 2026$767.39$821.09$1,588.48$243,726.80
85Dec 2026$769.96$818.52$1,588.48$242,956.84
2026 Total$9,071.37$9,990.39$19,061.76
86Jan 2027$772.55$815.93$1,588.48$242,184.29
87Feb 2027$775.14$813.34$1,588.48$241,409.15
88Mar 2027$777.75$810.73$1,588.48$240,631.40
89Apr 2027$780.36$808.12$1,588.48$239,851.04
90May 2027$782.98$805.50$1,588.48$239,068.06
91Jun 2027$785.61$802.87$1,588.48$238,282.45
92Jul 2027$788.25$800.23$1,588.48$237,494.20
93Aug 2027$790.90$797.58$1,588.48$236,703.30
94Sep 2027$793.55$794.93$1,588.48$235,909.75
95Oct 2027$796.22$792.26$1,588.48$235,113.53
96Nov 2027$798.89$789.59$1,588.48$234,314.64
97Dec 2027$801.57$786.91$1,588.48$233,513.07
2027 Total$9,443.77$9,617.99$19,061.76
98Jan 2028$804.27$784.21$1,588.48$232,708.80
99Feb 2028$806.97$781.51$1,588.48$231,901.83
100Mar 2028$809.68$778.80$1,588.48$231,092.15
101Apr 2028$812.40$776.08$1,588.48$230,279.75
102May 2028$815.12$773.36$1,588.48$229,464.63
103Jun 2028$817.86$770.62$1,588.48$228,646.77
104Jul 2028$820.61$767.87$1,588.48$227,826.16
105Aug 2028$823.36$765.12$1,588.48$227,002.80
106Sep 2028$826.13$762.35$1,588.48$226,176.67
107Oct 2028$828.90$759.58$1,588.48$225,347.77
108Nov 2028$831.69$756.79$1,588.48$224,516.08
109Dec 2028$834.48$754.00$1,588.48$223,681.60
2028 Total$9,831.47$9,230.29$19,061.76
110Jan 2029$837.28$751.20$1,588.48$222,844.32
111Feb 2029$840.09$748.39$1,588.48$222,004.23
112Mar 2029$842.92$745.56$1,588.48$221,161.31
113Apr 2029$845.75$742.73$1,588.48$220,315.56
114May 2029$848.59$739.89$1,588.48$219,466.97
115Jun 2029$851.44$737.04$1,588.48$218,615.53
116Jul 2029$854.30$734.18$1,588.48$217,761.23
117Aug 2029$857.17$731.31$1,588.48$216,904.06
118Sep 2029$860.04$728.44$1,588.48$216,044.02
119Oct 2029$862.93$725.55$1,588.48$215,181.09
120Nov 2029$865.83$722.65$1,588.48$214,315.26
121Dec 2029$868.74$719.74$1,588.48$213,446.52
2029 Total$10,235.08$8,826.68$19,061.76
122Jan 2030$871.66$716.82$1,588.48$212,574.86
123Feb 2030$874.58$713.90$1,588.48$211,700.28
124Mar 2030$877.52$710.96$1,588.48$210,822.76
125Apr 2030$880.47$708.01$1,588.48$209,942.29
126May 2030$883.42$705.06$1,588.48$209,058.87
127Jun 2030$886.39$702.09$1,588.48$208,172.48
128Jul 2030$889.37$699.11$1,588.48$207,283.11
129Aug 2030$892.35$696.13$1,588.48$206,390.76
130Sep 2030$895.35$693.13$1,588.48$205,495.41
131Oct 2030$898.36$690.12$1,588.48$204,597.05
132Nov 2030$901.37$687.11$1,588.48$203,695.68
133Dec 2030$904.40$684.08$1,588.48$202,791.28
2030 Total$10,655.24$8,406.52$19,061.76
134Jan 2031$907.44$681.04$1,588.48$201,883.84
135Feb 2031$910.49$677.99$1,588.48$200,973.35
136Mar 2031$913.54$674.94$1,588.48$200,059.81
137Apr 2031$916.61$671.87$1,588.48$199,143.20
138May 2031$919.69$668.79$1,588.48$198,223.51
139Jun 2031$922.78$665.70$1,588.48$197,300.73
140Jul 2031$925.88$662.60$1,588.48$196,374.85
141Aug 2031$928.99$659.49$1,588.48$195,445.86
142Sep 2031$932.11$656.37$1,588.48$194,513.75
143Oct 2031$935.24$653.24$1,588.48$193,578.51
144Nov 2031$938.38$650.10$1,588.48$192,640.13
145Dec 2031$941.53$646.95$1,588.48$191,698.60
2031 Total$11,092.68$7,969.08$19,061.76
146Jan 2032$944.69$643.79$1,588.48$190,753.91
147Feb 2032$947.86$640.62$1,588.48$189,806.05
148Mar 2032$951.05$637.43$1,588.48$188,855.00
149Apr 2032$954.24$634.24$1,588.48$187,900.76
150May 2032$957.45$631.03$1,588.48$186,943.31
151Jun 2032$960.66$627.82$1,588.48$185,982.65
152Jul 2032$963.89$624.59$1,588.48$185,018.76
153Aug 2032$967.13$621.35$1,588.48$184,051.63
154Sep 2032$970.37$618.11$1,588.48$183,081.26
155Oct 2032$973.63$614.85$1,588.48$182,107.63
156Nov 2032$976.90$611.58$1,588.48$181,130.73
157Dec 2032$980.18$608.30$1,588.48$180,150.55
2032 Total$11,548.05$7,513.71$19,061.76
158Jan 2033$983.47$605.01$1,588.48$179,167.08
159Feb 2033$986.78$601.70$1,588.48$178,180.30
160Mar 2033$990.09$598.39$1,588.48$177,190.21
161Apr 2033$993.42$595.06$1,588.48$176,196.79
162May 2033$996.75$591.73$1,588.48$175,200.04
163Jun 2033$1,000.10$588.38$1,588.48$174,199.94
164Jul 2033$1,003.46$585.02$1,588.48$173,196.48
165Aug 2033$1,006.83$581.65$1,588.48$172,189.65
166Sep 2033$1,010.21$578.27$1,588.48$171,179.44
167Oct 2033$1,013.60$574.88$1,588.48$170,165.84
168Nov 2033$1,017.01$571.47$1,588.48$169,148.83
169Dec 2033$1,020.42$568.06$1,588.48$168,128.41
2033 Total$12,022.14$7,039.62$19,061.76
170Jan 2034$1,023.85$564.63$1,588.48$167,104.56
171Feb 2034$1,027.29$561.19$1,588.48$166,077.27
172Mar 2034$1,030.74$557.74$1,588.48$165,046.53
173Apr 2034$1,034.20$554.28$1,588.48$164,012.33
174May 2034$1,037.67$550.81$1,588.48$162,974.66
175Jun 2034$1,041.16$547.32$1,588.48$161,933.50
176Jul 2034$1,044.65$543.83$1,588.48$160,888.85
177Aug 2034$1,048.16$540.32$1,588.48$159,840.69
178Sep 2034$1,051.68$536.80$1,588.48$158,789.01
179Oct 2034$1,055.21$533.27$1,588.48$157,733.80
180Nov 2034$1,058.76$529.72$1,588.48$156,675.04
181Dec 2034$1,062.31$526.17$1,588.48$155,612.73
2034 Total$12,515.68$6,546.08$19,061.76
182Jan 2035$1,065.88$522.60$1,588.48$154,546.85
183Feb 2035$1,069.46$519.02$1,588.48$153,477.39
184Mar 2035$1,073.05$515.43$1,588.48$152,404.34
185Apr 2035$1,076.66$511.82$1,588.48$151,327.68
186May 2035$1,080.27$508.21$1,588.48$150,247.41
187Jun 2035$1,083.90$504.58$1,588.48$149,163.51
188Jul 2035$1,087.54$500.94$1,588.48$148,075.97
189Aug 2035$1,091.19$497.29$1,588.48$146,984.78
190Sep 2035$1,094.86$493.62$1,588.48$145,889.92
191Oct 2035$1,098.53$489.95$1,588.48$144,791.39
192Nov 2035$1,102.22$486.26$1,588.48$143,689.17
193Dec 2035$1,105.92$482.56$1,588.48$142,583.25
2035 Total$13,029.48$6,032.28$19,061.76
194Jan 2036$1,109.64$478.84$1,588.48$141,473.61
195Feb 2036$1,113.36$475.12$1,588.48$140,360.25
196Mar 2036$1,117.10$471.38$1,588.48$139,243.15
197Apr 2036$1,120.86$467.62$1,588.48$138,122.29
198May 2036$1,124.62$463.86$1,588.48$136,997.67
199Jun 2036$1,128.40$460.08$1,588.48$135,869.27
200Jul 2036$1,132.19$456.29$1,588.48$134,737.08
201Aug 2036$1,135.99$452.49$1,588.48$133,601.09
202Sep 2036$1,139.80$448.68$1,588.48$132,461.29
203Oct 2036$1,143.63$444.85$1,588.48$131,317.66
204Nov 2036$1,147.47$441.01$1,588.48$130,170.19
205Dec 2036$1,151.33$437.15$1,588.48$129,018.86
2036 Total$13,564.39$5,497.37$19,061.76
206Jan 2037$1,155.19$433.29$1,588.48$127,863.67
207Feb 2037$1,159.07$429.41$1,588.48$126,704.60
208Mar 2037$1,162.96$425.52$1,588.48$125,541.64
209Apr 2037$1,166.87$421.61$1,588.48$124,374.77
210May 2037$1,170.79$417.69$1,588.48$123,203.98
211Jun 2037$1,174.72$413.76$1,588.48$122,029.26
212Jul 2037$1,178.67$409.81$1,588.48$120,850.59
213Aug 2037$1,182.62$405.86$1,588.48$119,667.97
214Sep 2037$1,186.60$401.88$1,588.48$118,481.37
215Oct 2037$1,190.58$397.90$1,588.48$117,290.79
216Nov 2037$1,194.58$393.90$1,588.48$116,096.21
217Dec 2037$1,198.59$389.89$1,588.48$114,897.62
2037 Total$14,121.24$4,940.52$19,061.76
218Jan 2038$1,202.62$385.86$1,588.48$113,695.00
219Feb 2038$1,206.65$381.83$1,588.48$112,488.35
220Mar 2038$1,210.71$377.77$1,588.48$111,277.64
221Apr 2038$1,214.77$373.71$1,588.48$110,062.87
222May 2038$1,218.85$369.63$1,588.48$108,844.02
223Jun 2038$1,222.95$365.53$1,588.48$107,621.07
224Jul 2038$1,227.05$361.43$1,588.48$106,394.02
225Aug 2038$1,231.17$357.31$1,588.48$105,162.85
226Sep 2038$1,235.31$353.17$1,588.48$103,927.54
227Oct 2038$1,239.46$349.02$1,588.48$102,688.08
228Nov 2038$1,243.62$344.86$1,588.48$101,444.46
229Dec 2038$1,247.80$340.68$1,588.48$100,196.66
2038 Total$14,700.96$4,360.8$19,061.76
230Jan 2039$1,251.99$336.49$1,588.48$98,944.67
231Feb 2039$1,256.19$332.29$1,588.48$97,688.48
232Mar 2039$1,260.41$328.07$1,588.48$96,428.07
233Apr 2039$1,264.64$323.84$1,588.48$95,163.43
234May 2039$1,268.89$319.59$1,588.48$93,894.54
235Jun 2039$1,273.15$315.33$1,588.48$92,621.39
236Jul 2039$1,277.43$311.05$1,588.48$91,343.96
237Aug 2039$1,281.72$306.76$1,588.48$90,062.24
238Sep 2039$1,286.02$302.46$1,588.48$88,776.22
239Oct 2039$1,290.34$298.14$1,588.48$87,485.88
240Nov 2039$1,294.67$293.81$1,588.48$86,191.21
241Dec 2039$1,299.02$289.46$1,588.48$84,892.19
2039 Total$15,304.47$3,757.29$19,061.76
242Jan 2040$1,303.38$285.10$1,588.48$83,588.81
243Feb 2040$1,307.76$280.72$1,588.48$82,281.05
244Mar 2040$1,312.15$276.33$1,588.48$80,968.90
245Apr 2040$1,316.56$271.92$1,588.48$79,652.34
246May 2040$1,320.98$267.50$1,588.48$78,331.36
247Jun 2040$1,325.42$263.06$1,588.48$77,005.94
248Jul 2040$1,329.87$258.61$1,588.48$75,676.07
249Aug 2040$1,334.33$254.15$1,588.48$74,341.74
250Sep 2040$1,338.82$249.66$1,588.48$73,002.92
251Oct 2040$1,343.31$245.17$1,588.48$71,659.61
252Nov 2040$1,347.82$240.66$1,588.48$70,311.79
253Dec 2040$1,352.35$236.13$1,588.48$68,959.44
2040 Total$15,932.75$3,129.01$19,061.76
254Jan 2041$1,356.89$231.59$1,588.48$67,602.55
255Feb 2041$1,361.45$227.03$1,588.48$66,241.10
256Mar 2041$1,366.02$222.46$1,588.48$64,875.08
257Apr 2041$1,370.61$217.87$1,588.48$63,504.47
258May 2041$1,375.21$213.27$1,588.48$62,129.26
259Jun 2041$1,379.83$208.65$1,588.48$60,749.43
260Jul 2041$1,384.46$204.02$1,588.48$59,364.97
261Aug 2041$1,389.11$199.37$1,588.48$57,975.86
262Sep 2041$1,393.78$194.70$1,588.48$56,582.08
263Oct 2041$1,398.46$190.02$1,588.48$55,183.62
264Nov 2041$1,403.16$185.32$1,588.48$53,780.46
265Dec 2041$1,407.87$180.61$1,588.48$52,372.59
2041 Total$16,586.85$2,474.91$19,061.76
266Jan 2042$1,412.60$175.88$1,588.48$50,959.99
267Feb 2042$1,417.34$171.14$1,588.48$49,542.65
268Mar 2042$1,422.10$166.38$1,588.48$48,120.55
269Apr 2042$1,426.88$161.60$1,588.48$46,693.67
270May 2042$1,431.67$156.81$1,588.48$45,262.00
271Jun 2042$1,436.48$152.00$1,588.48$43,825.52
272Jul 2042$1,441.30$147.18$1,588.48$42,384.22
273Aug 2042$1,446.14$142.34$1,588.48$40,938.08
274Sep 2042$1,451.00$137.48$1,588.48$39,487.08
275Oct 2042$1,455.87$132.61$1,588.48$38,031.21
276Nov 2042$1,460.76$127.72$1,588.48$36,570.45
277Dec 2042$1,465.66$122.82$1,588.48$35,104.79
2042 Total$17,267.8$1,793.96$19,061.76
278Jan 2043$1,470.59$117.89$1,588.48$33,634.20
279Feb 2043$1,475.53$112.95$1,588.48$32,158.67
280Mar 2043$1,480.48$108.00$1,588.48$30,678.19
281Apr 2043$1,485.45$103.03$1,588.48$29,192.74
282May 2043$1,490.44$98.04$1,588.48$27,702.30
283Jun 2043$1,495.45$93.03$1,588.48$26,206.85
284Jul 2043$1,500.47$88.01$1,588.48$24,706.38
285Aug 2043$1,505.51$82.97$1,588.48$23,200.87
286Sep 2043$1,510.56$77.92$1,588.48$21,690.31
287Oct 2043$1,515.64$72.84$1,588.48$20,174.67
288Nov 2043$1,520.73$67.75$1,588.48$18,653.94
289Dec 2043$1,525.83$62.65$1,588.48$17,128.11
2043 Total$17,976.68$1,085.08$19,061.76
290Jan 2044$1,530.96$57.52$1,588.48$15,597.15
291Feb 2044$1,536.10$52.38$1,588.48$14,061.05
292Mar 2044$1,541.26$47.22$1,588.48$12,519.79
293Apr 2044$1,546.43$42.05$1,588.48$10,973.36
294May 2044$1,551.63$36.85$1,588.48$9,421.73
295Jun 2044$1,556.84$31.64$1,588.48$7,864.89
296Jul 2044$1,562.07$26.41$1,588.48$6,302.82
297Aug 2044$1,567.31$21.17$1,588.48$4,735.51
298Sep 2044$1,572.58$15.90$1,588.48$3,162.93
299Oct 2044$1,577.86$10.62$1,588.48$1,585.07
300Nov 2044$1,583.16$5.32$1,588.48$1.91
2044 Total$17,126.2$347.08$17,473.28
Compare your product with the big 4 banks, or add more products to compare
As seen on