Total Home Loan Package Investment Loan Fixed (Interest Only) 3 Years from Beyond Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
3.89%
Fixed - 3 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$810
Number of Repayments
300
Total Interest Paid
$-7,000
Total repayments
$243,000
DatePrincipleInterestPaymentBalance
1Dec 2019$494.04$810.42$1,304.46$249,505.96
2019 Total$494.04$810.42$1,304.46
2Jan 2020$495.64$808.82$1,304.46$249,010.32
3Feb 2020$497.25$807.21$1,304.46$248,513.07
4Mar 2020$498.86$805.60$1,304.46$248,014.21
5Apr 2020$500.48$803.98$1,304.46$247,513.73
6May 2020$502.10$802.36$1,304.46$247,011.63
7Jun 2020$503.73$800.73$1,304.46$246,507.90
8Jul 2020$505.36$799.10$1,304.46$246,002.54
9Aug 2020$507.00$797.46$1,304.46$245,495.54
10Sep 2020$508.65$795.81$1,304.46$244,986.89
11Oct 2020$510.29$794.17$1,304.46$244,476.60
12Nov 2020$511.95$792.51$1,304.46$243,964.65
13Dec 2020$513.61$790.85$1,304.46$243,451.04
2020 Total$6,054.92$9,598.6$15,653.52
14Jan 2021$515.27$789.19$1,304.46$242,935.77
15Feb 2021$516.94$787.52$1,304.46$242,418.83
16Mar 2021$518.62$785.84$1,304.46$241,900.21
17Apr 2021$520.30$784.16$1,304.46$241,379.91
18May 2021$521.99$782.47$1,304.46$240,857.92
19Jun 2021$523.68$780.78$1,304.46$240,334.24
20Jul 2021$525.38$779.08$1,304.46$239,808.86
21Aug 2021$527.08$777.38$1,304.46$239,281.78
22Sep 2021$528.79$775.67$1,304.46$238,752.99
23Oct 2021$530.50$773.96$1,304.46$238,222.49
24Nov 2021$532.22$772.24$1,304.46$237,690.27
25Dec 2021$533.95$770.51$1,304.46$237,156.32
2021 Total$6,294.72$9,358.8$15,653.52
26Jan 2022$535.68$768.78$1,304.46$236,620.64
27Feb 2022$537.41$767.05$1,304.46$236,083.23
28Mar 2022$539.16$765.30$1,304.46$235,544.07
29Apr 2022$540.90$763.56$1,304.46$235,003.17
30May 2022$542.66$761.80$1,304.46$234,460.51
31Jun 2022$544.42$760.04$1,304.46$233,916.09
32Jul 2022$546.18$758.28$1,304.46$233,369.91
33Aug 2022$547.95$756.51$1,304.46$232,821.96
34Sep 2022$549.73$754.73$1,304.46$232,272.23
35Oct 2022$551.51$752.95$1,304.46$231,720.72
36Nov 2022$553.30$751.16$1,304.46$231,167.42
37Dec 2022$555.09$749.37$1,304.46$230,612.33
2022 Total$6,543.99$9,109.53$15,653.52
38Jan 2023$556.89$747.57$1,304.46$230,055.44
39Feb 2023$558.70$745.76$1,304.46$229,496.74
40Mar 2023$560.51$743.95$1,304.46$228,936.23
41Apr 2023$562.33$742.13$1,304.46$228,373.90
42May 2023$564.15$740.31$1,304.46$227,809.75
43Jun 2023$565.98$738.48$1,304.46$227,243.77
44Jul 2023$567.81$736.65$1,304.46$226,675.96
45Aug 2023$569.65$734.81$1,304.46$226,106.31
46Sep 2023$571.50$732.96$1,304.46$225,534.81
47Oct 2023$573.35$731.11$1,304.46$224,961.46
48Nov 2023$575.21$729.25$1,304.46$224,386.25
49Dec 2023$577.07$727.39$1,304.46$223,809.18
2023 Total$6,803.15$8,850.37$15,653.52
50Jan 2024$578.95$725.51$1,304.46$223,230.23
51Feb 2024$580.82$723.64$1,304.46$222,649.41
52Mar 2024$582.70$721.76$1,304.46$222,066.71
53Apr 2024$584.59$719.87$1,304.46$221,482.12
54May 2024$586.49$717.97$1,304.46$220,895.63
55Jun 2024$588.39$716.07$1,304.46$220,307.24
56Jul 2024$590.30$714.16$1,304.46$219,716.94
57Aug 2024$592.21$712.25$1,304.46$219,124.73
58Sep 2024$594.13$710.33$1,304.46$218,530.60
59Oct 2024$596.06$708.40$1,304.46$217,934.54
60Nov 2024$597.99$706.47$1,304.46$217,336.55
61Dec 2024$599.93$704.53$1,304.46$216,736.62
2024 Total$7,072.56$8,580.96$15,653.52
62Jan 2025$601.87$702.59$1,304.46$216,134.75
63Feb 2025$603.82$700.64$1,304.46$215,530.93
64Mar 2025$605.78$698.68$1,304.46$214,925.15
65Apr 2025$607.74$696.72$1,304.46$214,317.41
66May 2025$609.71$694.75$1,304.46$213,707.70
67Jun 2025$611.69$692.77$1,304.46$213,096.01
68Jul 2025$613.67$690.79$1,304.46$212,482.34
69Aug 2025$615.66$688.80$1,304.46$211,866.68
70Sep 2025$617.66$686.80$1,304.46$211,249.02
71Oct 2025$619.66$684.80$1,304.46$210,629.36
72Nov 2025$621.67$682.79$1,304.46$210,007.69
73Dec 2025$623.69$680.77$1,304.46$209,384.00
2025 Total$7,352.62$8,300.9$15,653.52
74Jan 2026$625.71$678.75$1,304.46$208,758.29
75Feb 2026$627.74$676.72$1,304.46$208,130.55
76Mar 2026$629.77$674.69$1,304.46$207,500.78
77Apr 2026$631.81$672.65$1,304.46$206,868.97
78May 2026$633.86$670.60$1,304.46$206,235.11
79Jun 2026$635.91$668.55$1,304.46$205,599.20
80Jul 2026$637.98$666.48$1,304.46$204,961.22
81Aug 2026$640.04$664.42$1,304.46$204,321.18
82Sep 2026$642.12$662.34$1,304.46$203,679.06
83Oct 2026$644.20$660.26$1,304.46$203,034.86
84Nov 2026$646.29$658.17$1,304.46$202,388.57
85Dec 2026$648.38$656.08$1,304.46$201,740.19
2026 Total$7,643.81$8,009.71$15,653.52
86Jan 2027$650.49$653.97$1,304.46$201,089.70
87Feb 2027$652.59$651.87$1,304.46$200,437.11
88Mar 2027$654.71$649.75$1,304.46$199,782.40
89Apr 2027$656.83$647.63$1,304.46$199,125.57
90May 2027$658.96$645.50$1,304.46$198,466.61
91Jun 2027$661.10$643.36$1,304.46$197,805.51
92Jul 2027$663.24$641.22$1,304.46$197,142.27
93Aug 2027$665.39$639.07$1,304.46$196,476.88
94Sep 2027$667.55$636.91$1,304.46$195,809.33
95Oct 2027$669.71$634.75$1,304.46$195,139.62
96Nov 2027$671.88$632.58$1,304.46$194,467.74
97Dec 2027$674.06$630.40$1,304.46$193,793.68
2027 Total$7,946.51$7,707.01$15,653.52
98Jan 2028$676.25$628.21$1,304.46$193,117.43
99Feb 2028$678.44$626.02$1,304.46$192,438.99
100Mar 2028$680.64$623.82$1,304.46$191,758.35
101Apr 2028$682.84$621.62$1,304.46$191,075.51
102May 2028$685.06$619.40$1,304.46$190,390.45
103Jun 2028$687.28$617.18$1,304.46$189,703.17
104Jul 2028$689.51$614.95$1,304.46$189,013.66
105Aug 2028$691.74$612.72$1,304.46$188,321.92
106Sep 2028$693.98$610.48$1,304.46$187,627.94
107Oct 2028$696.23$608.23$1,304.46$186,931.71
108Nov 2028$698.49$605.97$1,304.46$186,233.22
109Dec 2028$700.75$603.71$1,304.46$185,532.47
2028 Total$8,261.21$7,392.31$15,653.52
110Jan 2029$703.03$601.43$1,304.46$184,829.44
111Feb 2029$705.30$599.16$1,304.46$184,124.14
112Mar 2029$707.59$596.87$1,304.46$183,416.55
113Apr 2029$709.88$594.58$1,304.46$182,706.67
114May 2029$712.19$592.27$1,304.46$181,994.48
115Jun 2029$714.49$589.97$1,304.46$181,279.99
116Jul 2029$716.81$587.65$1,304.46$180,563.18
117Aug 2029$719.13$585.33$1,304.46$179,844.05
118Sep 2029$721.47$582.99$1,304.46$179,122.58
119Oct 2029$723.80$580.66$1,304.46$178,398.78
120Nov 2029$726.15$578.31$1,304.46$177,672.63
121Dec 2029$728.50$575.96$1,304.46$176,944.13
2029 Total$8,588.34$7,065.18$15,653.52
122Jan 2030$730.87$573.59$1,304.46$176,213.26
123Feb 2030$733.24$571.22$1,304.46$175,480.02
124Mar 2030$735.61$568.85$1,304.46$174,744.41
125Apr 2030$738.00$566.46$1,304.46$174,006.41
126May 2030$740.39$564.07$1,304.46$173,266.02
127Jun 2030$742.79$561.67$1,304.46$172,523.23
128Jul 2030$745.20$559.26$1,304.46$171,778.03
129Aug 2030$747.61$556.85$1,304.46$171,030.42
130Sep 2030$750.04$554.42$1,304.46$170,280.38
131Oct 2030$752.47$551.99$1,304.46$169,527.91
132Nov 2030$754.91$549.55$1,304.46$168,773.00
133Dec 2030$757.35$547.11$1,304.46$168,015.65
2030 Total$8,928.48$6,725.04$15,653.52
134Jan 2031$759.81$544.65$1,304.46$167,255.84
135Feb 2031$762.27$542.19$1,304.46$166,493.57
136Mar 2031$764.74$539.72$1,304.46$165,728.83
137Apr 2031$767.22$537.24$1,304.46$164,961.61
138May 2031$769.71$534.75$1,304.46$164,191.90
139Jun 2031$772.20$532.26$1,304.46$163,419.70
140Jul 2031$774.71$529.75$1,304.46$162,644.99
141Aug 2031$777.22$527.24$1,304.46$161,867.77
142Sep 2031$779.74$524.72$1,304.46$161,088.03
143Oct 2031$782.27$522.19$1,304.46$160,305.76
144Nov 2031$784.80$519.66$1,304.46$159,520.96
145Dec 2031$787.35$517.11$1,304.46$158,733.61
2031 Total$9,282.04$6,371.48$15,653.52
146Jan 2032$789.90$514.56$1,304.46$157,943.71
147Feb 2032$792.46$512.00$1,304.46$157,151.25
148Mar 2032$795.03$509.43$1,304.46$156,356.22
149Apr 2032$797.61$506.85$1,304.46$155,558.61
150May 2032$800.19$504.27$1,304.46$154,758.42
151Jun 2032$802.78$501.68$1,304.46$153,955.64
152Jul 2032$805.39$499.07$1,304.46$153,150.25
153Aug 2032$808.00$496.46$1,304.46$152,342.25
154Sep 2032$810.62$493.84$1,304.46$151,531.63
155Oct 2032$813.24$491.22$1,304.46$150,718.39
156Nov 2032$815.88$488.58$1,304.46$149,902.51
157Dec 2032$818.53$485.93$1,304.46$149,083.98
2032 Total$9,649.63$6,003.89$15,653.52
158Jan 2033$821.18$483.28$1,304.46$148,262.80
159Feb 2033$823.84$480.62$1,304.46$147,438.96
160Mar 2033$826.51$477.95$1,304.46$146,612.45
161Apr 2033$829.19$475.27$1,304.46$145,783.26
162May 2033$831.88$472.58$1,304.46$144,951.38
163Jun 2033$834.58$469.88$1,304.46$144,116.80
164Jul 2033$837.28$467.18$1,304.46$143,279.52
165Aug 2033$840.00$464.46$1,304.46$142,439.52
166Sep 2033$842.72$461.74$1,304.46$141,596.80
167Oct 2033$845.45$459.01$1,304.46$140,751.35
168Nov 2033$848.19$456.27$1,304.46$139,903.16
169Dec 2033$850.94$453.52$1,304.46$139,052.22
2033 Total$10,031.76$5,621.76$15,653.52
170Jan 2034$853.70$450.76$1,304.46$138,198.52
171Feb 2034$856.47$447.99$1,304.46$137,342.05
172Mar 2034$859.24$445.22$1,304.46$136,482.81
173Apr 2034$862.03$442.43$1,304.46$135,620.78
174May 2034$864.82$439.64$1,304.46$134,755.96
175Jun 2034$867.63$436.83$1,304.46$133,888.33
176Jul 2034$870.44$434.02$1,304.46$133,017.89
177Aug 2034$873.26$431.20$1,304.46$132,144.63
178Sep 2034$876.09$428.37$1,304.46$131,268.54
179Oct 2034$878.93$425.53$1,304.46$130,389.61
180Nov 2034$881.78$422.68$1,304.46$129,507.83
181Dec 2034$884.64$419.82$1,304.46$128,623.19
2034 Total$10,429.03$5,224.49$15,653.52
182Jan 2035$887.51$416.95$1,304.46$127,735.68
183Feb 2035$890.38$414.08$1,304.46$126,845.30
184Mar 2035$893.27$411.19$1,304.46$125,952.03
185Apr 2035$896.17$408.29$1,304.46$125,055.86
186May 2035$899.07$405.39$1,304.46$124,156.79
187Jun 2035$901.99$402.47$1,304.46$123,254.80
188Jul 2035$904.91$399.55$1,304.46$122,349.89
189Aug 2035$907.84$396.62$1,304.46$121,442.05
190Sep 2035$910.79$393.67$1,304.46$120,531.26
191Oct 2035$913.74$390.72$1,304.46$119,617.52
192Nov 2035$916.70$387.76$1,304.46$118,700.82
193Dec 2035$919.67$384.79$1,304.46$117,781.15
2035 Total$10,842.04$4,811.48$15,653.52
194Jan 2036$922.65$381.81$1,304.46$116,858.50
195Feb 2036$925.64$378.82$1,304.46$115,932.86
196Mar 2036$928.64$375.82$1,304.46$115,004.22
197Apr 2036$931.65$372.81$1,304.46$114,072.57
198May 2036$934.67$369.79$1,304.46$113,137.90
199Jun 2036$937.70$366.76$1,304.46$112,200.20
200Jul 2036$940.74$363.72$1,304.46$111,259.46
201Aug 2036$943.79$360.67$1,304.46$110,315.67
202Sep 2036$946.85$357.61$1,304.46$109,368.82
203Oct 2036$949.92$354.54$1,304.46$108,418.90
204Nov 2036$953.00$351.46$1,304.46$107,465.90
205Dec 2036$956.09$348.37$1,304.46$106,509.81
2036 Total$11,271.34$4,382.18$15,653.52
206Jan 2037$959.19$345.27$1,304.46$105,550.62
207Feb 2037$962.30$342.16$1,304.46$104,588.32
208Mar 2037$965.42$339.04$1,304.46$103,622.90
209Apr 2037$968.55$335.91$1,304.46$102,654.35
210May 2037$971.69$332.77$1,304.46$101,682.66
211Jun 2037$974.84$329.62$1,304.46$100,707.82
212Jul 2037$978.00$326.46$1,304.46$99,729.82
213Aug 2037$981.17$323.29$1,304.46$98,748.65
214Sep 2037$984.35$320.11$1,304.46$97,764.30
215Oct 2037$987.54$316.92$1,304.46$96,776.76
216Nov 2037$990.74$313.72$1,304.46$95,786.02
217Dec 2037$993.95$310.51$1,304.46$94,792.07
2037 Total$11,717.74$3,935.78$15,653.52
218Jan 2038$997.18$307.28$1,304.46$93,794.89
219Feb 2038$1,000.41$304.05$1,304.46$92,794.48
220Mar 2038$1,003.65$300.81$1,304.46$91,790.83
221Apr 2038$1,006.90$297.56$1,304.46$90,783.93
222May 2038$1,010.17$294.29$1,304.46$89,773.76
223Jun 2038$1,013.44$291.02$1,304.46$88,760.32
224Jul 2038$1,016.73$287.73$1,304.46$87,743.59
225Aug 2038$1,020.02$284.44$1,304.46$86,723.57
226Sep 2038$1,023.33$281.13$1,304.46$85,700.24
227Oct 2038$1,026.65$277.81$1,304.46$84,673.59
228Nov 2038$1,029.98$274.48$1,304.46$83,643.61
229Dec 2038$1,033.32$271.14$1,304.46$82,610.29
2038 Total$12,181.78$3,471.74$15,653.52
230Jan 2039$1,036.66$267.80$1,304.46$81,573.63
231Feb 2039$1,040.03$264.43$1,304.46$80,533.60
232Mar 2039$1,043.40$261.06$1,304.46$79,490.20
233Apr 2039$1,046.78$257.68$1,304.46$78,443.42
234May 2039$1,050.17$254.29$1,304.46$77,393.25
235Jun 2039$1,053.58$250.88$1,304.46$76,339.67
236Jul 2039$1,056.99$247.47$1,304.46$75,282.68
237Aug 2039$1,060.42$244.04$1,304.46$74,222.26
238Sep 2039$1,063.86$240.60$1,304.46$73,158.40
239Oct 2039$1,067.30$237.16$1,304.46$72,091.10
240Nov 2039$1,070.76$233.70$1,304.46$71,020.34
241Dec 2039$1,074.24$230.22$1,304.46$69,946.10
2039 Total$12,664.19$2,989.33$15,653.52
242Jan 2040$1,077.72$226.74$1,304.46$68,868.38
243Feb 2040$1,081.21$223.25$1,304.46$67,787.17
244Mar 2040$1,084.72$219.74$1,304.46$66,702.45
245Apr 2040$1,088.23$216.23$1,304.46$65,614.22
246May 2040$1,091.76$212.70$1,304.46$64,522.46
247Jun 2040$1,095.30$209.16$1,304.46$63,427.16
248Jul 2040$1,098.85$205.61$1,304.46$62,328.31
249Aug 2040$1,102.41$202.05$1,304.46$61,225.90
250Sep 2040$1,105.99$198.47$1,304.46$60,119.91
251Oct 2040$1,109.57$194.89$1,304.46$59,010.34
252Nov 2040$1,113.17$191.29$1,304.46$57,897.17
253Dec 2040$1,116.78$187.68$1,304.46$56,780.39
2040 Total$13,165.71$2,487.81$15,653.52
254Jan 2041$1,120.40$184.06$1,304.46$55,659.99
255Feb 2041$1,124.03$180.43$1,304.46$54,535.96
256Mar 2041$1,127.67$176.79$1,304.46$53,408.29
257Apr 2041$1,131.33$173.13$1,304.46$52,276.96
258May 2041$1,135.00$169.46$1,304.46$51,141.96
259Jun 2041$1,138.67$165.79$1,304.46$50,003.29
260Jul 2041$1,142.37$162.09$1,304.46$48,860.92
261Aug 2041$1,146.07$158.39$1,304.46$47,714.85
262Sep 2041$1,149.78$154.68$1,304.46$46,565.07
263Oct 2041$1,153.51$150.95$1,304.46$45,411.56
264Nov 2041$1,157.25$147.21$1,304.46$44,254.31
265Dec 2041$1,161.00$143.46$1,304.46$43,093.31
2041 Total$13,687.08$1,966.44$15,653.52
266Jan 2042$1,164.77$139.69$1,304.46$41,928.54
267Feb 2042$1,168.54$135.92$1,304.46$40,760.00
268Mar 2042$1,172.33$132.13$1,304.46$39,587.67
269Apr 2042$1,176.13$128.33$1,304.46$38,411.54
270May 2042$1,179.94$124.52$1,304.46$37,231.60
271Jun 2042$1,183.77$120.69$1,304.46$36,047.83
272Jul 2042$1,187.60$116.86$1,304.46$34,860.23
273Aug 2042$1,191.45$113.01$1,304.46$33,668.78
274Sep 2042$1,195.32$109.14$1,304.46$32,473.46
275Oct 2042$1,199.19$105.27$1,304.46$31,274.27
276Nov 2042$1,203.08$101.38$1,304.46$30,071.19
277Dec 2042$1,206.98$97.48$1,304.46$28,864.21
2042 Total$14,229.1$1,424.42$15,653.52
278Jan 2043$1,210.89$93.57$1,304.46$27,653.32
279Feb 2043$1,214.82$89.64$1,304.46$26,438.50
280Mar 2043$1,218.76$85.70$1,304.46$25,219.74
281Apr 2043$1,222.71$81.75$1,304.46$23,997.03
282May 2043$1,226.67$77.79$1,304.46$22,770.36
283Jun 2043$1,230.65$73.81$1,304.46$21,539.71
284Jul 2043$1,234.64$69.82$1,304.46$20,305.07
285Aug 2043$1,238.64$65.82$1,304.46$19,066.43
286Sep 2043$1,242.65$61.81$1,304.46$17,823.78
287Oct 2043$1,246.68$57.78$1,304.46$16,577.10
288Nov 2043$1,250.72$53.74$1,304.46$15,326.38
289Dec 2043$1,254.78$49.68$1,304.46$14,071.60
2043 Total$14,792.61$860.91$15,653.52
290Jan 2044$1,258.84$45.62$1,304.46$12,812.76
291Feb 2044$1,262.93$41.53$1,304.46$11,549.83
292Mar 2044$1,267.02$37.44$1,304.46$10,282.81
293Apr 2044$1,271.13$33.33$1,304.46$9,011.68
294May 2044$1,275.25$29.21$1,304.46$7,736.43
295Jun 2044$1,279.38$25.08$1,304.46$6,457.05
296Jul 2044$1,283.53$20.93$1,304.46$5,173.52
297Aug 2044$1,287.69$16.77$1,304.46$3,885.83
298Sep 2044$1,291.86$12.60$1,304.46$2,593.97
299Oct 2044$1,296.05$8.41$1,304.46$1,297.92
300Nov 2044$1,297.92$4.21$1,302.13$0.00
2044 Total$14,071.6$275.13$14,346.73
Compare your product with the big 4 banks, or add more products to compare
As seen on