Total Home Loan Package Variable Investment Loan ($300k-$500k) (Interest Only) from Beyond Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
4.73%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$985
Number of Repayments
300
Total Interest Paid
$45,500
Total repayments
$295,500
DatePrincipleInterestPaymentBalance
1Oct 2019$437.00$985.42$1,422.42$249,563.00
2Nov 2019$438.73$983.69$1,422.42$249,124.27
3Dec 2019$440.46$981.96$1,422.42$248,683.81
2019 Total$1,316.19$2,951.07$4,267.26
4Jan 2020$442.19$980.23$1,422.42$248,241.62
5Feb 2020$443.93$978.49$1,422.42$247,797.69
6Mar 2020$445.68$976.74$1,422.42$247,352.01
7Apr 2020$447.44$974.98$1,422.42$246,904.57
8May 2020$449.20$973.22$1,422.42$246,455.37
9Jun 2020$450.98$971.44$1,422.42$246,004.39
10Jul 2020$452.75$969.67$1,422.42$245,551.64
11Aug 2020$454.54$967.88$1,422.42$245,097.10
12Sep 2020$456.33$966.09$1,422.42$244,640.77
13Oct 2020$458.13$964.29$1,422.42$244,182.64
14Nov 2020$459.93$962.49$1,422.42$243,722.71
15Dec 2020$461.75$960.67$1,422.42$243,260.96
2020 Total$5,422.85$11,646.19$17,069.04
16Jan 2021$463.57$958.85$1,422.42$242,797.39
17Feb 2021$465.39$957.03$1,422.42$242,332.00
18Mar 2021$467.23$955.19$1,422.42$241,864.77
19Apr 2021$469.07$953.35$1,422.42$241,395.70
20May 2021$470.92$951.50$1,422.42$240,924.78
21Jun 2021$472.77$949.65$1,422.42$240,452.01
22Jul 2021$474.64$947.78$1,422.42$239,977.37
23Aug 2021$476.51$945.91$1,422.42$239,500.86
24Sep 2021$478.39$944.03$1,422.42$239,022.47
25Oct 2021$480.27$942.15$1,422.42$238,542.20
26Nov 2021$482.17$940.25$1,422.42$238,060.03
27Dec 2021$484.07$938.35$1,422.42$237,575.96
2021 Total$5,685$11,384.04$17,069.04
28Jan 2022$485.97$936.45$1,422.42$237,089.99
29Feb 2022$487.89$934.53$1,422.42$236,602.10
30Mar 2022$489.81$932.61$1,422.42$236,112.29
31Apr 2022$491.74$930.68$1,422.42$235,620.55
32May 2022$493.68$928.74$1,422.42$235,126.87
33Jun 2022$495.63$926.79$1,422.42$234,631.24
34Jul 2022$497.58$924.84$1,422.42$234,133.66
35Aug 2022$499.54$922.88$1,422.42$233,634.12
36Sep 2022$501.51$920.91$1,422.42$233,132.61
37Oct 2022$503.49$918.93$1,422.42$232,629.12
38Nov 2022$505.47$916.95$1,422.42$232,123.65
39Dec 2022$507.47$914.95$1,422.42$231,616.18
2022 Total$5,959.78$11,109.26$17,069.04
40Jan 2023$509.47$912.95$1,422.42$231,106.71
41Feb 2023$511.47$910.95$1,422.42$230,595.24
42Mar 2023$513.49$908.93$1,422.42$230,081.75
43Apr 2023$515.51$906.91$1,422.42$229,566.24
44May 2023$517.55$904.87$1,422.42$229,048.69
45Jun 2023$519.59$902.83$1,422.42$228,529.10
46Jul 2023$521.63$900.79$1,422.42$228,007.47
47Aug 2023$523.69$898.73$1,422.42$227,483.78
48Sep 2023$525.75$896.67$1,422.42$226,958.03
49Oct 2023$527.83$894.59$1,422.42$226,430.20
50Nov 2023$529.91$892.51$1,422.42$225,900.29
51Dec 2023$532.00$890.42$1,422.42$225,368.29
2023 Total$6,247.89$10,821.15$17,069.04
52Jan 2024$534.09$888.33$1,422.42$224,834.20
53Feb 2024$536.20$886.22$1,422.42$224,298.00
54Mar 2024$538.31$884.11$1,422.42$223,759.69
55Apr 2024$540.43$881.99$1,422.42$223,219.26
56May 2024$542.56$879.86$1,422.42$222,676.70
57Jun 2024$544.70$877.72$1,422.42$222,132.00
58Jul 2024$546.85$875.57$1,422.42$221,585.15
59Aug 2024$549.01$873.41$1,422.42$221,036.14
60Sep 2024$551.17$871.25$1,422.42$220,484.97
61Oct 2024$553.34$869.08$1,422.42$219,931.63
62Nov 2024$555.52$866.90$1,422.42$219,376.11
63Dec 2024$557.71$864.71$1,422.42$218,818.40
2024 Total$6,549.89$10,519.15$17,069.04
64Jan 2025$559.91$862.51$1,422.42$218,258.49
65Feb 2025$562.12$860.30$1,422.42$217,696.37
66Mar 2025$564.33$858.09$1,422.42$217,132.04
67Apr 2025$566.56$855.86$1,422.42$216,565.48
68May 2025$568.79$853.63$1,422.42$215,996.69
69Jun 2025$571.03$851.39$1,422.42$215,425.66
70Jul 2025$573.28$849.14$1,422.42$214,852.38
71Aug 2025$575.54$846.88$1,422.42$214,276.84
72Sep 2025$577.81$844.61$1,422.42$213,699.03
73Oct 2025$580.09$842.33$1,422.42$213,118.94
74Nov 2025$582.38$840.04$1,422.42$212,536.56
75Dec 2025$584.67$837.75$1,422.42$211,951.89
2025 Total$6,866.51$10,202.53$17,069.04
76Jan 2026$586.98$835.44$1,422.42$211,364.91
77Feb 2026$589.29$833.13$1,422.42$210,775.62
78Mar 2026$591.61$830.81$1,422.42$210,184.01
79Apr 2026$593.94$828.48$1,422.42$209,590.07
80May 2026$596.29$826.13$1,422.42$208,993.78
81Jun 2026$598.64$823.78$1,422.42$208,395.14
82Jul 2026$601.00$821.42$1,422.42$207,794.14
83Aug 2026$603.36$819.06$1,422.42$207,190.78
84Sep 2026$605.74$816.68$1,422.42$206,585.04
85Oct 2026$608.13$814.29$1,422.42$205,976.91
86Nov 2026$610.53$811.89$1,422.42$205,366.38
87Dec 2026$612.93$809.49$1,422.42$204,753.45
2026 Total$7,198.44$9,870.6$17,069.04
88Jan 2027$615.35$807.07$1,422.42$204,138.10
89Feb 2027$617.78$804.64$1,422.42$203,520.32
90Mar 2027$620.21$802.21$1,422.42$202,900.11
91Apr 2027$622.66$799.76$1,422.42$202,277.45
92May 2027$625.11$797.31$1,422.42$201,652.34
93Jun 2027$627.57$794.85$1,422.42$201,024.77
94Jul 2027$630.05$792.37$1,422.42$200,394.72
95Aug 2027$632.53$789.89$1,422.42$199,762.19
96Sep 2027$635.02$787.40$1,422.42$199,127.17
97Oct 2027$637.53$784.89$1,422.42$198,489.64
98Nov 2027$640.04$782.38$1,422.42$197,849.60
99Dec 2027$642.56$779.86$1,422.42$197,207.04
2027 Total$7,546.41$9,522.63$17,069.04
100Jan 2028$645.10$777.32$1,422.42$196,561.94
101Feb 2028$647.64$774.78$1,422.42$195,914.30
102Mar 2028$650.19$772.23$1,422.42$195,264.11
103Apr 2028$652.75$769.67$1,422.42$194,611.36
104May 2028$655.33$767.09$1,422.42$193,956.03
105Jun 2028$657.91$764.51$1,422.42$193,298.12
106Jul 2028$660.50$761.92$1,422.42$192,637.62
107Aug 2028$663.11$759.31$1,422.42$191,974.51
108Sep 2028$665.72$756.70$1,422.42$191,308.79
109Oct 2028$668.34$754.08$1,422.42$190,640.45
110Nov 2028$670.98$751.44$1,422.42$189,969.47
111Dec 2028$673.62$748.80$1,422.42$189,295.85
2028 Total$7,911.19$9,157.85$17,069.04
112Jan 2029$676.28$746.14$1,422.42$188,619.57
113Feb 2029$678.94$743.48$1,422.42$187,940.63
114Mar 2029$681.62$740.80$1,422.42$187,259.01
115Apr 2029$684.31$738.11$1,422.42$186,574.70
116May 2029$687.00$735.42$1,422.42$185,887.70
117Jun 2029$689.71$732.71$1,422.42$185,197.99
118Jul 2029$692.43$729.99$1,422.42$184,505.56
119Aug 2029$695.16$727.26$1,422.42$183,810.40
120Sep 2029$697.90$724.52$1,422.42$183,112.50
121Oct 2029$700.65$721.77$1,422.42$182,411.85
122Nov 2029$703.41$719.01$1,422.42$181,708.44
123Dec 2029$706.19$716.23$1,422.42$181,002.25
2029 Total$8,293.6$8,775.44$17,069.04
124Jan 2030$708.97$713.45$1,422.42$180,293.28
125Feb 2030$711.76$710.66$1,422.42$179,581.52
126Mar 2030$714.57$707.85$1,422.42$178,866.95
127Apr 2030$717.39$705.03$1,422.42$178,149.56
128May 2030$720.21$702.21$1,422.42$177,429.35
129Jun 2030$723.05$699.37$1,422.42$176,706.30
130Jul 2030$725.90$696.52$1,422.42$175,980.40
131Aug 2030$728.76$693.66$1,422.42$175,251.64
132Sep 2030$731.64$690.78$1,422.42$174,520.00
133Oct 2030$734.52$687.90$1,422.42$173,785.48
134Nov 2030$737.42$685.00$1,422.42$173,048.06
135Dec 2030$740.32$682.10$1,422.42$172,307.74
2030 Total$8,694.51$8,374.53$17,069.04
136Jan 2031$743.24$679.18$1,422.42$171,564.50
137Feb 2031$746.17$676.25$1,422.42$170,818.33
138Mar 2031$749.11$673.31$1,422.42$170,069.22
139Apr 2031$752.06$670.36$1,422.42$169,317.16
140May 2031$755.03$667.39$1,422.42$168,562.13
141Jun 2031$758.00$664.42$1,422.42$167,804.13
142Jul 2031$760.99$661.43$1,422.42$167,043.14
143Aug 2031$763.99$658.43$1,422.42$166,279.15
144Sep 2031$767.00$655.42$1,422.42$165,512.15
145Oct 2031$770.03$652.39$1,422.42$164,742.12
146Nov 2031$773.06$649.36$1,422.42$163,969.06
147Dec 2031$776.11$646.31$1,422.42$163,192.95
2031 Total$9,114.79$7,954.25$17,069.04
148Jan 2032$779.17$643.25$1,422.42$162,413.78
149Feb 2032$782.24$640.18$1,422.42$161,631.54
150Mar 2032$785.32$637.10$1,422.42$160,846.22
151Apr 2032$788.42$634.00$1,422.42$160,057.80
152May 2032$791.53$630.89$1,422.42$159,266.27
153Jun 2032$794.65$627.77$1,422.42$158,471.62
154Jul 2032$797.78$624.64$1,422.42$157,673.84
155Aug 2032$800.92$621.50$1,422.42$156,872.92
156Sep 2032$804.08$618.34$1,422.42$156,068.84
157Oct 2032$807.25$615.17$1,422.42$155,261.59
158Nov 2032$810.43$611.99$1,422.42$154,451.16
159Dec 2032$813.63$608.79$1,422.42$153,637.53
2032 Total$9,555.42$7,513.62$17,069.04
160Jan 2033$816.83$605.59$1,422.42$152,820.70
161Feb 2033$820.05$602.37$1,422.42$152,000.65
162Mar 2033$823.28$599.14$1,422.42$151,177.37
163Apr 2033$826.53$595.89$1,422.42$150,350.84
164May 2033$829.79$592.63$1,422.42$149,521.05
165Jun 2033$833.06$589.36$1,422.42$148,687.99
166Jul 2033$836.34$586.08$1,422.42$147,851.65
167Aug 2033$839.64$582.78$1,422.42$147,012.01
168Sep 2033$842.95$579.47$1,422.42$146,169.06
169Oct 2033$846.27$576.15$1,422.42$145,322.79
170Nov 2033$849.61$572.81$1,422.42$144,473.18
171Dec 2033$852.95$569.47$1,422.42$143,620.23
2033 Total$10,017.3$7,051.74$17,069.04
172Jan 2034$856.32$566.10$1,422.42$142,763.91
173Feb 2034$859.69$562.73$1,422.42$141,904.22
174Mar 2034$863.08$559.34$1,422.42$141,041.14
175Apr 2034$866.48$555.94$1,422.42$140,174.66
176May 2034$869.90$552.52$1,422.42$139,304.76
177Jun 2034$873.33$549.09$1,422.42$138,431.43
178Jul 2034$876.77$545.65$1,422.42$137,554.66
179Aug 2034$880.23$542.19$1,422.42$136,674.43
180Sep 2034$883.69$538.73$1,422.42$135,790.74
181Oct 2034$887.18$535.24$1,422.42$134,903.56
182Nov 2034$890.68$531.74$1,422.42$134,012.88
183Dec 2034$894.19$528.23$1,422.42$133,118.69
2034 Total$10,501.54$6,567.5$17,069.04
184Jan 2035$897.71$524.71$1,422.42$132,220.98
185Feb 2035$901.25$521.17$1,422.42$131,319.73
186Mar 2035$904.80$517.62$1,422.42$130,414.93
187Apr 2035$908.37$514.05$1,422.42$129,506.56
188May 2035$911.95$510.47$1,422.42$128,594.61
189Jun 2035$915.54$506.88$1,422.42$127,679.07
190Jul 2035$919.15$503.27$1,422.42$126,759.92
191Aug 2035$922.77$499.65$1,422.42$125,837.15
192Sep 2035$926.41$496.01$1,422.42$124,910.74
193Oct 2035$930.06$492.36$1,422.42$123,980.68
194Nov 2035$933.73$488.69$1,422.42$123,046.95
195Dec 2035$937.41$485.01$1,422.42$122,109.54
2035 Total$11,009.15$6,059.89$17,069.04
196Jan 2036$941.10$481.32$1,422.42$121,168.44
197Feb 2036$944.81$477.61$1,422.42$120,223.63
198Mar 2036$948.54$473.88$1,422.42$119,275.09
199Apr 2036$952.28$470.14$1,422.42$118,322.81
200May 2036$956.03$466.39$1,422.42$117,366.78
201Jun 2036$959.80$462.62$1,422.42$116,406.98
202Jul 2036$963.58$458.84$1,422.42$115,443.40
203Aug 2036$967.38$455.04$1,422.42$114,476.02
204Sep 2036$971.19$451.23$1,422.42$113,504.83
205Oct 2036$975.02$447.40$1,422.42$112,529.81
206Nov 2036$978.86$443.56$1,422.42$111,550.95
207Dec 2036$982.72$439.70$1,422.42$110,568.23
2036 Total$11,541.31$5,527.73$17,069.04
208Jan 2037$986.60$435.82$1,422.42$109,581.63
209Feb 2037$990.49$431.93$1,422.42$108,591.14
210Mar 2037$994.39$428.03$1,422.42$107,596.75
211Apr 2037$998.31$424.11$1,422.42$106,598.44
212May 2037$1,002.24$420.18$1,422.42$105,596.20
213Jun 2037$1,006.19$416.23$1,422.42$104,590.01
214Jul 2037$1,010.16$412.26$1,422.42$103,579.85
215Aug 2037$1,014.14$408.28$1,422.42$102,565.71
216Sep 2037$1,018.14$404.28$1,422.42$101,547.57
217Oct 2037$1,022.15$400.27$1,422.42$100,525.42
218Nov 2037$1,026.18$396.24$1,422.42$99,499.24
219Dec 2037$1,030.23$392.19$1,422.42$98,469.01
2037 Total$12,099.22$4,969.82$17,069.04
220Jan 2038$1,034.29$388.13$1,422.42$97,434.72
221Feb 2038$1,038.36$384.06$1,422.42$96,396.36
222Mar 2038$1,042.46$379.96$1,422.42$95,353.90
223Apr 2038$1,046.57$375.85$1,422.42$94,307.33
224May 2038$1,050.69$371.73$1,422.42$93,256.64
225Jun 2038$1,054.83$367.59$1,422.42$92,201.81
226Jul 2038$1,058.99$363.43$1,422.42$91,142.82
227Aug 2038$1,063.17$359.25$1,422.42$90,079.65
228Sep 2038$1,067.36$355.06$1,422.42$89,012.29
229Oct 2038$1,071.56$350.86$1,422.42$87,940.73
230Nov 2038$1,075.79$346.63$1,422.42$86,864.94
231Dec 2038$1,080.03$342.39$1,422.42$85,784.91
2038 Total$12,684.1$4,384.94$17,069.04
232Jan 2039$1,084.28$338.14$1,422.42$84,700.63
233Feb 2039$1,088.56$333.86$1,422.42$83,612.07
234Mar 2039$1,092.85$329.57$1,422.42$82,519.22
235Apr 2039$1,097.16$325.26$1,422.42$81,422.06
236May 2039$1,101.48$320.94$1,422.42$80,320.58
237Jun 2039$1,105.82$316.60$1,422.42$79,214.76
238Jul 2039$1,110.18$312.24$1,422.42$78,104.58
239Aug 2039$1,114.56$307.86$1,422.42$76,990.02
240Sep 2039$1,118.95$303.47$1,422.42$75,871.07
241Oct 2039$1,123.36$299.06$1,422.42$74,747.71
242Nov 2039$1,127.79$294.63$1,422.42$73,619.92
243Dec 2039$1,132.23$290.19$1,422.42$72,487.69
2039 Total$13,297.22$3,771.82$17,069.04
244Jan 2040$1,136.70$285.72$1,422.42$71,350.99
245Feb 2040$1,141.18$281.24$1,422.42$70,209.81
246Mar 2040$1,145.68$276.74$1,422.42$69,064.13
247Apr 2040$1,150.19$272.23$1,422.42$67,913.94
248May 2040$1,154.73$267.69$1,422.42$66,759.21
249Jun 2040$1,159.28$263.14$1,422.42$65,599.93
250Jul 2040$1,163.85$258.57$1,422.42$64,436.08
251Aug 2040$1,168.43$253.99$1,422.42$63,267.65
252Sep 2040$1,173.04$249.38$1,422.42$62,094.61
253Oct 2040$1,177.66$244.76$1,422.42$60,916.95
254Nov 2040$1,182.31$240.11$1,422.42$59,734.64
255Dec 2040$1,186.97$235.45$1,422.42$58,547.67
2040 Total$13,940.02$3,129.02$17,069.04
256Jan 2041$1,191.64$230.78$1,422.42$57,356.03
257Feb 2041$1,196.34$226.08$1,422.42$56,159.69
258Mar 2041$1,201.06$221.36$1,422.42$54,958.63
259Apr 2041$1,205.79$216.63$1,422.42$53,752.84
260May 2041$1,210.54$211.88$1,422.42$52,542.30
261Jun 2041$1,215.32$207.10$1,422.42$51,326.98
262Jul 2041$1,220.11$202.31$1,422.42$50,106.87
263Aug 2041$1,224.92$197.50$1,422.42$48,881.95
264Sep 2041$1,229.74$192.68$1,422.42$47,652.21
265Oct 2041$1,234.59$187.83$1,422.42$46,417.62
266Nov 2041$1,239.46$182.96$1,422.42$45,178.16
267Dec 2041$1,244.34$178.08$1,422.42$43,933.82
2041 Total$14,613.85$2,455.19$17,069.04
268Jan 2042$1,249.25$173.17$1,422.42$42,684.57
269Feb 2042$1,254.17$168.25$1,422.42$41,430.40
270Mar 2042$1,259.12$163.30$1,422.42$40,171.28
271Apr 2042$1,264.08$158.34$1,422.42$38,907.20
272May 2042$1,269.06$153.36$1,422.42$37,638.14
273Jun 2042$1,274.06$148.36$1,422.42$36,364.08
274Jul 2042$1,279.08$143.34$1,422.42$35,085.00
275Aug 2042$1,284.13$138.29$1,422.42$33,800.87
276Sep 2042$1,289.19$133.23$1,422.42$32,511.68
277Oct 2042$1,294.27$128.15$1,422.42$31,217.41
278Nov 2042$1,299.37$123.05$1,422.42$29,918.04
279Dec 2042$1,304.49$117.93$1,422.42$28,613.55
2042 Total$15,320.27$1,748.77$17,069.04
280Jan 2043$1,309.63$112.79$1,422.42$27,303.92
281Feb 2043$1,314.80$107.62$1,422.42$25,989.12
282Mar 2043$1,319.98$102.44$1,422.42$24,669.14
283Apr 2043$1,325.18$97.24$1,422.42$23,343.96
284May 2043$1,330.41$92.01$1,422.42$22,013.55
285Jun 2043$1,335.65$86.77$1,422.42$20,677.90
286Jul 2043$1,340.91$81.51$1,422.42$19,336.99
287Aug 2043$1,346.20$76.22$1,422.42$17,990.79
288Sep 2043$1,351.51$70.91$1,422.42$16,639.28
289Oct 2043$1,356.83$65.59$1,422.42$15,282.45
290Nov 2043$1,362.18$60.24$1,422.42$13,920.27
291Dec 2043$1,367.55$54.87$1,422.42$12,552.72
2043 Total$16,060.83$1,008.21$17,069.04
292Jan 2044$1,372.94$49.48$1,422.42$11,179.78
293Feb 2044$1,378.35$44.07$1,422.42$9,801.43
294Mar 2044$1,383.79$38.63$1,422.42$8,417.64
295Apr 2044$1,389.24$33.18$1,422.42$7,028.40
296May 2044$1,394.72$27.70$1,422.42$5,633.68
297Jun 2044$1,400.21$22.21$1,422.42$4,233.47
298Jul 2044$1,405.73$16.69$1,422.42$2,827.74
299Aug 2044$1,411.27$11.15$1,422.42$1,416.47
300Sep 2044$1,416.47$5.58$1,422.05$0.00
2044 Total$12,552.72$248.69$12,801.41
Compare your product with the big 4 banks, or add more products to compare
As seen on