Special Low Variable Rate Home Loan (LVR < 90%) from Beyond Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
4.35%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,368
Number of Repayments
300
Total Interest Paid
$160,400
Total repayments
$410,400
DatePrincipleInterestPaymentBalance
1Aug 2019$462.13$906.25$1,368.38$249,537.87
2Sep 2019$463.81$904.57$1,368.38$249,074.06
3Oct 2019$465.49$902.89$1,368.38$248,608.57
4Nov 2019$467.17$901.21$1,368.38$248,141.40
5Dec 2019$468.87$899.51$1,368.38$247,672.53
2019 Total$2,327.47$4,514.43$6,841.9
6Jan 2020$470.57$897.81$1,368.38$247,201.96
7Feb 2020$472.27$896.11$1,368.38$246,729.69
8Mar 2020$473.98$894.40$1,368.38$246,255.71
9Apr 2020$475.70$892.68$1,368.38$245,780.01
10May 2020$477.43$890.95$1,368.38$245,302.58
11Jun 2020$479.16$889.22$1,368.38$244,823.42
12Jul 2020$480.90$887.48$1,368.38$244,342.52
13Aug 2020$482.64$885.74$1,368.38$243,859.88
14Sep 2020$484.39$883.99$1,368.38$243,375.49
15Oct 2020$486.14$882.24$1,368.38$242,889.35
16Nov 2020$487.91$880.47$1,368.38$242,401.44
17Dec 2020$489.67$878.71$1,368.38$241,911.77
2020 Total$5,760.76$10,659.8$16,420.56
18Jan 2021$491.45$876.93$1,368.38$241,420.32
19Feb 2021$493.23$875.15$1,368.38$240,927.09
20Mar 2021$495.02$873.36$1,368.38$240,432.07
21Apr 2021$496.81$871.57$1,368.38$239,935.26
22May 2021$498.61$869.77$1,368.38$239,436.65
23Jun 2021$500.42$867.96$1,368.38$238,936.23
24Jul 2021$502.24$866.14$1,368.38$238,433.99
25Aug 2021$504.06$864.32$1,368.38$237,929.93
26Sep 2021$505.88$862.50$1,368.38$237,424.05
27Oct 2021$507.72$860.66$1,368.38$236,916.33
28Nov 2021$509.56$858.82$1,368.38$236,406.77
29Dec 2021$511.41$856.97$1,368.38$235,895.36
2021 Total$6,016.41$10,404.15$16,420.56
30Jan 2022$513.26$855.12$1,368.38$235,382.10
31Feb 2022$515.12$853.26$1,368.38$234,866.98
32Mar 2022$516.99$851.39$1,368.38$234,349.99
33Apr 2022$518.86$849.52$1,368.38$233,831.13
34May 2022$520.74$847.64$1,368.38$233,310.39
35Jun 2022$522.63$845.75$1,368.38$232,787.76
36Jul 2022$524.52$843.86$1,368.38$232,263.24
37Aug 2022$526.43$841.95$1,368.38$231,736.81
38Sep 2022$528.33$840.05$1,368.38$231,208.48
39Oct 2022$530.25$838.13$1,368.38$230,678.23
40Nov 2022$532.17$836.21$1,368.38$230,146.06
41Dec 2022$534.10$834.28$1,368.38$229,611.96
2022 Total$6,283.4$10,137.16$16,420.56
42Jan 2023$536.04$832.34$1,368.38$229,075.92
43Feb 2023$537.98$830.40$1,368.38$228,537.94
44Mar 2023$539.93$828.45$1,368.38$227,998.01
45Apr 2023$541.89$826.49$1,368.38$227,456.12
46May 2023$543.85$824.53$1,368.38$226,912.27
47Jun 2023$545.82$822.56$1,368.38$226,366.45
48Jul 2023$547.80$820.58$1,368.38$225,818.65
49Aug 2023$549.79$818.59$1,368.38$225,268.86
50Sep 2023$551.78$816.60$1,368.38$224,717.08
51Oct 2023$553.78$814.60$1,368.38$224,163.30
52Nov 2023$555.79$812.59$1,368.38$223,607.51
53Dec 2023$557.80$810.58$1,368.38$223,049.71
2023 Total$6,562.25$9,858.31$16,420.56
54Jan 2024$559.82$808.56$1,368.38$222,489.89
55Feb 2024$561.85$806.53$1,368.38$221,928.04
56Mar 2024$563.89$804.49$1,368.38$221,364.15
57Apr 2024$565.93$802.45$1,368.38$220,798.22
58May 2024$567.99$800.39$1,368.38$220,230.23
59Jun 2024$570.05$798.33$1,368.38$219,660.18
60Jul 2024$572.11$796.27$1,368.38$219,088.07
61Aug 2024$574.19$794.19$1,368.38$218,513.88
62Sep 2024$576.27$792.11$1,368.38$217,937.61
63Oct 2024$578.36$790.02$1,368.38$217,359.25
64Nov 2024$580.45$787.93$1,368.38$216,778.80
65Dec 2024$582.56$785.82$1,368.38$216,196.24
2024 Total$6,853.47$9,567.09$16,420.56
66Jan 2025$584.67$783.71$1,368.38$215,611.57
67Feb 2025$586.79$781.59$1,368.38$215,024.78
68Mar 2025$588.92$779.46$1,368.38$214,435.86
69Apr 2025$591.05$777.33$1,368.38$213,844.81
70May 2025$593.19$775.19$1,368.38$213,251.62
71Jun 2025$595.34$773.04$1,368.38$212,656.28
72Jul 2025$597.50$770.88$1,368.38$212,058.78
73Aug 2025$599.67$768.71$1,368.38$211,459.11
74Sep 2025$601.84$766.54$1,368.38$210,857.27
75Oct 2025$604.02$764.36$1,368.38$210,253.25
76Nov 2025$606.21$762.17$1,368.38$209,647.04
77Dec 2025$608.41$759.97$1,368.38$209,038.63
2025 Total$7,157.61$9,262.95$16,420.56
78Jan 2026$610.61$757.77$1,368.38$208,428.02
79Feb 2026$612.83$755.55$1,368.38$207,815.19
80Mar 2026$615.05$753.33$1,368.38$207,200.14
81Apr 2026$617.28$751.10$1,368.38$206,582.86
82May 2026$619.52$748.86$1,368.38$205,963.34
83Jun 2026$621.76$746.62$1,368.38$205,341.58
84Jul 2026$624.02$744.36$1,368.38$204,717.56
85Aug 2026$626.28$742.10$1,368.38$204,091.28
86Sep 2026$628.55$739.83$1,368.38$203,462.73
87Oct 2026$630.83$737.55$1,368.38$202,831.90
88Nov 2026$633.11$735.27$1,368.38$202,198.79
89Dec 2026$635.41$732.97$1,368.38$201,563.38
2026 Total$7,475.25$8,945.31$16,420.56
90Jan 2027$637.71$730.67$1,368.38$200,925.67
91Feb 2027$640.02$728.36$1,368.38$200,285.65
92Mar 2027$642.34$726.04$1,368.38$199,643.31
93Apr 2027$644.67$723.71$1,368.38$198,998.64
94May 2027$647.01$721.37$1,368.38$198,351.63
95Jun 2027$649.36$719.02$1,368.38$197,702.27
96Jul 2027$651.71$716.67$1,368.38$197,050.56
97Aug 2027$654.07$714.31$1,368.38$196,396.49
98Sep 2027$656.44$711.94$1,368.38$195,740.05
99Oct 2027$658.82$709.56$1,368.38$195,081.23
100Nov 2027$661.21$707.17$1,368.38$194,420.02
101Dec 2027$663.61$704.77$1,368.38$193,756.41
2027 Total$7,806.97$8,613.59$16,420.56
102Jan 2028$666.01$702.37$1,368.38$193,090.40
103Feb 2028$668.43$699.95$1,368.38$192,421.97
104Mar 2028$670.85$697.53$1,368.38$191,751.12
105Apr 2028$673.28$695.10$1,368.38$191,077.84
106May 2028$675.72$692.66$1,368.38$190,402.12
107Jun 2028$678.17$690.21$1,368.38$189,723.95
108Jul 2028$680.63$687.75$1,368.38$189,043.32
109Aug 2028$683.10$685.28$1,368.38$188,360.22
110Sep 2028$685.57$682.81$1,368.38$187,674.65
111Oct 2028$688.06$680.32$1,368.38$186,986.59
112Nov 2028$690.55$677.83$1,368.38$186,296.04
113Dec 2028$693.06$675.32$1,368.38$185,602.98
2028 Total$8,153.43$8,267.13$16,420.56
114Jan 2029$695.57$672.81$1,368.38$184,907.41
115Feb 2029$698.09$670.29$1,368.38$184,209.32
116Mar 2029$700.62$667.76$1,368.38$183,508.70
117Apr 2029$703.16$665.22$1,368.38$182,805.54
118May 2029$705.71$662.67$1,368.38$182,099.83
119Jun 2029$708.27$660.11$1,368.38$181,391.56
120Jul 2029$710.84$657.54$1,368.38$180,680.72
121Aug 2029$713.41$654.97$1,368.38$179,967.31
122Sep 2029$716.00$652.38$1,368.38$179,251.31
123Oct 2029$718.59$649.79$1,368.38$178,532.72
124Nov 2029$721.20$647.18$1,368.38$177,811.52
125Dec 2029$723.81$644.57$1,368.38$177,087.71
2029 Total$8,515.27$7,905.29$16,420.56
126Jan 2030$726.44$641.94$1,368.38$176,361.27
127Feb 2030$729.07$639.31$1,368.38$175,632.20
128Mar 2030$731.71$636.67$1,368.38$174,900.49
129Apr 2030$734.37$634.01$1,368.38$174,166.12
130May 2030$737.03$631.35$1,368.38$173,429.09
131Jun 2030$739.70$628.68$1,368.38$172,689.39
132Jul 2030$742.38$626.00$1,368.38$171,947.01
133Aug 2030$745.07$623.31$1,368.38$171,201.94
134Sep 2030$747.77$620.61$1,368.38$170,454.17
135Oct 2030$750.48$617.90$1,368.38$169,703.69
136Nov 2030$753.20$615.18$1,368.38$168,950.49
137Dec 2030$755.93$612.45$1,368.38$168,194.56
2030 Total$8,893.15$7,527.41$16,420.56
138Jan 2031$758.67$609.71$1,368.38$167,435.89
139Feb 2031$761.42$606.96$1,368.38$166,674.47
140Mar 2031$764.19$604.19$1,368.38$165,910.28
141Apr 2031$766.96$601.42$1,368.38$165,143.32
142May 2031$769.74$598.64$1,368.38$164,373.58
143Jun 2031$772.53$595.85$1,368.38$163,601.05
144Jul 2031$775.33$593.05$1,368.38$162,825.72
145Aug 2031$778.14$590.24$1,368.38$162,047.58
146Sep 2031$780.96$587.42$1,368.38$161,266.62
147Oct 2031$783.79$584.59$1,368.38$160,482.83
148Nov 2031$786.63$581.75$1,368.38$159,696.20
149Dec 2031$789.48$578.90$1,368.38$158,906.72
2031 Total$9,287.84$7,132.72$16,420.56
150Jan 2032$792.34$576.04$1,368.38$158,114.38
151Feb 2032$795.22$573.16$1,368.38$157,319.16
152Mar 2032$798.10$570.28$1,368.38$156,521.06
153Apr 2032$800.99$567.39$1,368.38$155,720.07
154May 2032$803.89$564.49$1,368.38$154,916.18
155Jun 2032$806.81$561.57$1,368.38$154,109.37
156Jul 2032$809.73$558.65$1,368.38$153,299.64
157Aug 2032$812.67$555.71$1,368.38$152,486.97
158Sep 2032$815.61$552.77$1,368.38$151,671.36
159Oct 2032$818.57$549.81$1,368.38$150,852.79
160Nov 2032$821.54$546.84$1,368.38$150,031.25
161Dec 2032$824.52$543.86$1,368.38$149,206.73
2032 Total$9,699.99$6,720.57$16,420.56
162Jan 2033$827.51$540.87$1,368.38$148,379.22
163Feb 2033$830.51$537.87$1,368.38$147,548.71
164Mar 2033$833.52$534.86$1,368.38$146,715.19
165Apr 2033$836.54$531.84$1,368.38$145,878.65
166May 2033$839.57$528.81$1,368.38$145,039.08
167Jun 2033$842.61$525.77$1,368.38$144,196.47
168Jul 2033$845.67$522.71$1,368.38$143,350.80
169Aug 2033$848.73$519.65$1,368.38$142,502.07
170Sep 2033$851.81$516.57$1,368.38$141,650.26
171Oct 2033$854.90$513.48$1,368.38$140,795.36
172Nov 2033$858.00$510.38$1,368.38$139,937.36
173Dec 2033$861.11$507.27$1,368.38$139,076.25
2033 Total$10,130.48$6,290.08$16,420.56
174Jan 2034$864.23$504.15$1,368.38$138,212.02
175Feb 2034$867.36$501.02$1,368.38$137,344.66
176Mar 2034$870.51$497.87$1,368.38$136,474.15
177Apr 2034$873.66$494.72$1,368.38$135,600.49
178May 2034$876.83$491.55$1,368.38$134,723.66
179Jun 2034$880.01$488.37$1,368.38$133,843.65
180Jul 2034$883.20$485.18$1,368.38$132,960.45
181Aug 2034$886.40$481.98$1,368.38$132,074.05
182Sep 2034$889.61$478.77$1,368.38$131,184.44
183Oct 2034$892.84$475.54$1,368.38$130,291.60
184Nov 2034$896.07$472.31$1,368.38$129,395.53
185Dec 2034$899.32$469.06$1,368.38$128,496.21
2034 Total$10,580.04$5,840.52$16,420.56
186Jan 2035$902.58$465.80$1,368.38$127,593.63
187Feb 2035$905.85$462.53$1,368.38$126,687.78
188Mar 2035$909.14$459.24$1,368.38$125,778.64
189Apr 2035$912.43$455.95$1,368.38$124,866.21
190May 2035$915.74$452.64$1,368.38$123,950.47
191Jun 2035$919.06$449.32$1,368.38$123,031.41
192Jul 2035$922.39$445.99$1,368.38$122,109.02
193Aug 2035$925.73$442.65$1,368.38$121,183.29
194Sep 2035$929.09$439.29$1,368.38$120,254.20
195Oct 2035$932.46$435.92$1,368.38$119,321.74
196Nov 2035$935.84$432.54$1,368.38$118,385.90
197Dec 2035$939.23$429.15$1,368.38$117,446.67
2035 Total$11,049.54$5,371.02$16,420.56
198Jan 2036$942.64$425.74$1,368.38$116,504.03
199Feb 2036$946.05$422.33$1,368.38$115,557.98
200Mar 2036$949.48$418.90$1,368.38$114,608.50
201Apr 2036$952.92$415.46$1,368.38$113,655.58
202May 2036$956.38$412.00$1,368.38$112,699.20
203Jun 2036$959.85$408.53$1,368.38$111,739.35
204Jul 2036$963.32$405.06$1,368.38$110,776.03
205Aug 2036$966.82$401.56$1,368.38$109,809.21
206Sep 2036$970.32$398.06$1,368.38$108,838.89
207Oct 2036$973.84$394.54$1,368.38$107,865.05
208Nov 2036$977.37$391.01$1,368.38$106,887.68
209Dec 2036$980.91$387.47$1,368.38$105,906.77
2036 Total$11,539.9$4,880.66$16,420.56
210Jan 2037$984.47$383.91$1,368.38$104,922.30
211Feb 2037$988.04$380.34$1,368.38$103,934.26
212Mar 2037$991.62$376.76$1,368.38$102,942.64
213Apr 2037$995.21$373.17$1,368.38$101,947.43
214May 2037$998.82$369.56$1,368.38$100,948.61
215Jun 2037$1,002.44$365.94$1,368.38$99,946.17
216Jul 2037$1,006.08$362.30$1,368.38$98,940.09
217Aug 2037$1,009.72$358.66$1,368.38$97,930.37
218Sep 2037$1,013.38$355.00$1,368.38$96,916.99
219Oct 2037$1,017.06$351.32$1,368.38$95,899.93
220Nov 2037$1,020.74$347.64$1,368.38$94,879.19
221Dec 2037$1,024.44$343.94$1,368.38$93,854.75
2037 Total$12,052.02$4,368.54$16,420.56
222Jan 2038$1,028.16$340.22$1,368.38$92,826.59
223Feb 2038$1,031.88$336.50$1,368.38$91,794.71
224Mar 2038$1,035.62$332.76$1,368.38$90,759.09
225Apr 2038$1,039.38$329.00$1,368.38$89,719.71
226May 2038$1,043.15$325.23$1,368.38$88,676.56
227Jun 2038$1,046.93$321.45$1,368.38$87,629.63
228Jul 2038$1,050.72$317.66$1,368.38$86,578.91
229Aug 2038$1,054.53$313.85$1,368.38$85,524.38
230Sep 2038$1,058.35$310.03$1,368.38$84,466.03
231Oct 2038$1,062.19$306.19$1,368.38$83,403.84
232Nov 2038$1,066.04$302.34$1,368.38$82,337.80
233Dec 2038$1,069.91$298.47$1,368.38$81,267.89
2038 Total$12,586.86$3,833.7$16,420.56
234Jan 2039$1,073.78$294.60$1,368.38$80,194.11
235Feb 2039$1,077.68$290.70$1,368.38$79,116.43
236Mar 2039$1,081.58$286.80$1,368.38$78,034.85
237Apr 2039$1,085.50$282.88$1,368.38$76,949.35
238May 2039$1,089.44$278.94$1,368.38$75,859.91
239Jun 2039$1,093.39$274.99$1,368.38$74,766.52
240Jul 2039$1,097.35$271.03$1,368.38$73,669.17
241Aug 2039$1,101.33$267.05$1,368.38$72,567.84
242Sep 2039$1,105.32$263.06$1,368.38$71,462.52
243Oct 2039$1,109.33$259.05$1,368.38$70,353.19
244Nov 2039$1,113.35$255.03$1,368.38$69,239.84
245Dec 2039$1,117.39$250.99$1,368.38$68,122.45
2039 Total$13,145.44$3,275.12$16,420.56
246Jan 2040$1,121.44$246.94$1,368.38$67,001.01
247Feb 2040$1,125.50$242.88$1,368.38$65,875.51
248Mar 2040$1,129.58$238.80$1,368.38$64,745.93
249Apr 2040$1,133.68$234.70$1,368.38$63,612.25
250May 2040$1,137.79$230.59$1,368.38$62,474.46
251Jun 2040$1,141.91$226.47$1,368.38$61,332.55
252Jul 2040$1,146.05$222.33$1,368.38$60,186.50
253Aug 2040$1,150.20$218.18$1,368.38$59,036.30
254Sep 2040$1,154.37$214.01$1,368.38$57,881.93
255Oct 2040$1,158.56$209.82$1,368.38$56,723.37
256Nov 2040$1,162.76$205.62$1,368.38$55,560.61
257Dec 2040$1,166.97$201.41$1,368.38$54,393.64
2040 Total$13,728.81$2,691.75$16,420.56
258Jan 2041$1,171.20$197.18$1,368.38$53,222.44
259Feb 2041$1,175.45$192.93$1,368.38$52,046.99
260Mar 2041$1,179.71$188.67$1,368.38$50,867.28
261Apr 2041$1,183.99$184.39$1,368.38$49,683.29
262May 2041$1,188.28$180.10$1,368.38$48,495.01
263Jun 2041$1,192.59$175.79$1,368.38$47,302.42
264Jul 2041$1,196.91$171.47$1,368.38$46,105.51
265Aug 2041$1,201.25$167.13$1,368.38$44,904.26
266Sep 2041$1,205.60$162.78$1,368.38$43,698.66
267Oct 2041$1,209.97$158.41$1,368.38$42,488.69
268Nov 2041$1,214.36$154.02$1,368.38$41,274.33
269Dec 2041$1,218.76$149.62$1,368.38$40,055.57
2041 Total$14,338.07$2,082.49$16,420.56
270Jan 2042$1,223.18$145.20$1,368.38$38,832.39
271Feb 2042$1,227.61$140.77$1,368.38$37,604.78
272Mar 2042$1,232.06$136.32$1,368.38$36,372.72
273Apr 2042$1,236.53$131.85$1,368.38$35,136.19
274May 2042$1,241.01$127.37$1,368.38$33,895.18
275Jun 2042$1,245.51$122.87$1,368.38$32,649.67
276Jul 2042$1,250.02$118.36$1,368.38$31,399.65
277Aug 2042$1,254.56$113.82$1,368.38$30,145.09
278Sep 2042$1,259.10$109.28$1,368.38$28,885.99
279Oct 2042$1,263.67$104.71$1,368.38$27,622.32
280Nov 2042$1,268.25$100.13$1,368.38$26,354.07
281Dec 2042$1,272.85$95.53$1,368.38$25,081.22
2042 Total$14,974.35$1,446.21$16,420.56
282Jan 2043$1,277.46$90.92$1,368.38$23,803.76
283Feb 2043$1,282.09$86.29$1,368.38$22,521.67
284Mar 2043$1,286.74$81.64$1,368.38$21,234.93
285Apr 2043$1,291.40$76.98$1,368.38$19,943.53
286May 2043$1,296.08$72.30$1,368.38$18,647.45
287Jun 2043$1,300.78$67.60$1,368.38$17,346.67
288Jul 2043$1,305.50$62.88$1,368.38$16,041.17
289Aug 2043$1,310.23$58.15$1,368.38$14,730.94
290Sep 2043$1,314.98$53.40$1,368.38$13,415.96
291Oct 2043$1,319.75$48.63$1,368.38$12,096.21
292Nov 2043$1,324.53$43.85$1,368.38$10,771.68
293Dec 2043$1,329.33$39.05$1,368.38$9,442.35
2043 Total$15,638.87$781.69$16,420.56
294Jan 2044$1,334.15$34.23$1,368.38$8,108.20
295Feb 2044$1,338.99$29.39$1,368.38$6,769.21
296Mar 2044$1,343.84$24.54$1,368.38$5,425.37
297Apr 2044$1,348.71$19.67$1,368.38$4,076.66
298May 2044$1,353.60$14.78$1,368.38$2,723.06
299Jun 2044$1,358.51$9.87$1,368.38$1,364.55
300Jul 2044$1,363.43$4.95$1,368.38$1.12
2044 Total$9,441.23$137.43$9,578.66
Compare your product with the big 4 banks, or add more products to compare
As seen on