Total Home Loan Package Investment Loan Fixed (Interest Only) 5 Years from Beyond Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
4.29%
Fixed - 5 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$894
Number of Repayments
300
Total Interest Paid
$18,200
Total repayments
$268,200
DatePrincipleInterestPaymentBalance
1Dec 2019$466.20$893.75$1,359.95$249,533.80
2019 Total$466.2$893.75$1,359.95
2Jan 2020$467.87$892.08$1,359.95$249,065.93
3Feb 2020$469.54$890.41$1,359.95$248,596.39
4Mar 2020$471.22$888.73$1,359.95$248,125.17
5Apr 2020$472.90$887.05$1,359.95$247,652.27
6May 2020$474.59$885.36$1,359.95$247,177.68
7Jun 2020$476.29$883.66$1,359.95$246,701.39
8Jul 2020$477.99$881.96$1,359.95$246,223.40
9Aug 2020$479.70$880.25$1,359.95$245,743.70
10Sep 2020$481.42$878.53$1,359.95$245,262.28
11Oct 2020$483.14$876.81$1,359.95$244,779.14
12Nov 2020$484.86$875.09$1,359.95$244,294.28
13Dec 2020$486.60$873.35$1,359.95$243,807.68
2020 Total$5,726.12$10,593.28$16,319.4
14Jan 2021$488.34$871.61$1,359.95$243,319.34
15Feb 2021$490.08$869.87$1,359.95$242,829.26
16Mar 2021$491.84$868.11$1,359.95$242,337.42
17Apr 2021$493.59$866.36$1,359.95$241,843.83
18May 2021$495.36$864.59$1,359.95$241,348.47
19Jun 2021$497.13$862.82$1,359.95$240,851.34
20Jul 2021$498.91$861.04$1,359.95$240,352.43
21Aug 2021$500.69$859.26$1,359.95$239,851.74
22Sep 2021$502.48$857.47$1,359.95$239,349.26
23Oct 2021$504.28$855.67$1,359.95$238,844.98
24Nov 2021$506.08$853.87$1,359.95$238,338.90
25Dec 2021$507.89$852.06$1,359.95$237,831.01
2021 Total$5,976.67$10,342.73$16,319.4
26Jan 2022$509.70$850.25$1,359.95$237,321.31
27Feb 2022$511.53$848.42$1,359.95$236,809.78
28Mar 2022$513.36$846.59$1,359.95$236,296.42
29Apr 2022$515.19$844.76$1,359.95$235,781.23
30May 2022$517.03$842.92$1,359.95$235,264.20
31Jun 2022$518.88$841.07$1,359.95$234,745.32
32Jul 2022$520.74$839.21$1,359.95$234,224.58
33Aug 2022$522.60$837.35$1,359.95$233,701.98
34Sep 2022$524.47$835.48$1,359.95$233,177.51
35Oct 2022$526.34$833.61$1,359.95$232,651.17
36Nov 2022$528.22$831.73$1,359.95$232,122.95
37Dec 2022$530.11$829.84$1,359.95$231,592.84
2022 Total$6,238.17$10,081.23$16,319.4
38Jan 2023$532.01$827.94$1,359.95$231,060.83
39Feb 2023$533.91$826.04$1,359.95$230,526.92
40Mar 2023$535.82$824.13$1,359.95$229,991.10
41Apr 2023$537.73$822.22$1,359.95$229,453.37
42May 2023$539.65$820.30$1,359.95$228,913.72
43Jun 2023$541.58$818.37$1,359.95$228,372.14
44Jul 2023$543.52$816.43$1,359.95$227,828.62
45Aug 2023$545.46$814.49$1,359.95$227,283.16
46Sep 2023$547.41$812.54$1,359.95$226,735.75
47Oct 2023$549.37$810.58$1,359.95$226,186.38
48Nov 2023$551.33$808.62$1,359.95$225,635.05
49Dec 2023$553.30$806.65$1,359.95$225,081.75
2023 Total$6,511.09$9,808.31$16,319.4
50Jan 2024$555.28$804.67$1,359.95$224,526.47
51Feb 2024$557.27$802.68$1,359.95$223,969.20
52Mar 2024$559.26$800.69$1,359.95$223,409.94
53Apr 2024$561.26$798.69$1,359.95$222,848.68
54May 2024$563.27$796.68$1,359.95$222,285.41
55Jun 2024$565.28$794.67$1,359.95$221,720.13
56Jul 2024$567.30$792.65$1,359.95$221,152.83
57Aug 2024$569.33$790.62$1,359.95$220,583.50
58Sep 2024$571.36$788.59$1,359.95$220,012.14
59Oct 2024$573.41$786.54$1,359.95$219,438.73
60Nov 2024$575.46$784.49$1,359.95$218,863.27
61Dec 2024$577.51$782.44$1,359.95$218,285.76
2024 Total$6,795.99$9,523.41$16,319.4
62Jan 2025$579.58$780.37$1,359.95$217,706.18
63Feb 2025$581.65$778.30$1,359.95$217,124.53
64Mar 2025$583.73$776.22$1,359.95$216,540.80
65Apr 2025$585.82$774.13$1,359.95$215,954.98
66May 2025$587.91$772.04$1,359.95$215,367.07
67Jun 2025$590.01$769.94$1,359.95$214,777.06
68Jul 2025$592.12$767.83$1,359.95$214,184.94
69Aug 2025$594.24$765.71$1,359.95$213,590.70
70Sep 2025$596.36$763.59$1,359.95$212,994.34
71Oct 2025$598.50$761.45$1,359.95$212,395.84
72Nov 2025$600.63$759.32$1,359.95$211,795.21
73Dec 2025$602.78$757.17$1,359.95$211,192.43
2025 Total$7,093.33$9,226.07$16,319.4
74Jan 2026$604.94$755.01$1,359.95$210,587.49
75Feb 2026$607.10$752.85$1,359.95$209,980.39
76Mar 2026$609.27$750.68$1,359.95$209,371.12
77Apr 2026$611.45$748.50$1,359.95$208,759.67
78May 2026$613.63$746.32$1,359.95$208,146.04
79Jun 2026$615.83$744.12$1,359.95$207,530.21
80Jul 2026$618.03$741.92$1,359.95$206,912.18
81Aug 2026$620.24$739.71$1,359.95$206,291.94
82Sep 2026$622.46$737.49$1,359.95$205,669.48
83Oct 2026$624.68$735.27$1,359.95$205,044.80
84Nov 2026$626.91$733.04$1,359.95$204,417.89
85Dec 2026$629.16$730.79$1,359.95$203,788.73
2026 Total$7,403.7$8,915.7$16,319.4
86Jan 2027$631.41$728.54$1,359.95$203,157.32
87Feb 2027$633.66$726.29$1,359.95$202,523.66
88Mar 2027$635.93$724.02$1,359.95$201,887.73
89Apr 2027$638.20$721.75$1,359.95$201,249.53
90May 2027$640.48$719.47$1,359.95$200,609.05
91Jun 2027$642.77$717.18$1,359.95$199,966.28
92Jul 2027$645.07$714.88$1,359.95$199,321.21
93Aug 2027$647.38$712.57$1,359.95$198,673.83
94Sep 2027$649.69$710.26$1,359.95$198,024.14
95Oct 2027$652.01$707.94$1,359.95$197,372.13
96Nov 2027$654.34$705.61$1,359.95$196,717.79
97Dec 2027$656.68$703.27$1,359.95$196,061.11
2027 Total$7,727.62$8,591.78$16,319.4
98Jan 2028$659.03$700.92$1,359.95$195,402.08
99Feb 2028$661.39$698.56$1,359.95$194,740.69
100Mar 2028$663.75$696.20$1,359.95$194,076.94
101Apr 2028$666.12$693.83$1,359.95$193,410.82
102May 2028$668.51$691.44$1,359.95$192,742.31
103Jun 2028$670.90$689.05$1,359.95$192,071.41
104Jul 2028$673.29$686.66$1,359.95$191,398.12
105Aug 2028$675.70$684.25$1,359.95$190,722.42
106Sep 2028$678.12$681.83$1,359.95$190,044.30
107Oct 2028$680.54$679.41$1,359.95$189,363.76
108Nov 2028$682.97$676.98$1,359.95$188,680.79
109Dec 2028$685.42$674.53$1,359.95$187,995.37
2028 Total$8,065.74$8,253.66$16,319.4
110Jan 2029$687.87$672.08$1,359.95$187,307.50
111Feb 2029$690.33$669.62$1,359.95$186,617.17
112Mar 2029$692.79$667.16$1,359.95$185,924.38
113Apr 2029$695.27$664.68$1,359.95$185,229.11
114May 2029$697.76$662.19$1,359.95$184,531.35
115Jun 2029$700.25$659.70$1,359.95$183,831.10
116Jul 2029$702.75$657.20$1,359.95$183,128.35
117Aug 2029$705.27$654.68$1,359.95$182,423.08
118Sep 2029$707.79$652.16$1,359.95$181,715.29
119Oct 2029$710.32$649.63$1,359.95$181,004.97
120Nov 2029$712.86$647.09$1,359.95$180,292.11
121Dec 2029$715.41$644.54$1,359.95$179,576.70
2029 Total$8,418.67$7,900.73$16,319.4
122Jan 2030$717.96$641.99$1,359.95$178,858.74
123Feb 2030$720.53$639.42$1,359.95$178,138.21
124Mar 2030$723.11$636.84$1,359.95$177,415.10
125Apr 2030$725.69$634.26$1,359.95$176,689.41
126May 2030$728.29$631.66$1,359.95$175,961.12
127Jun 2030$730.89$629.06$1,359.95$175,230.23
128Jul 2030$733.50$626.45$1,359.95$174,496.73
129Aug 2030$736.12$623.83$1,359.95$173,760.61
130Sep 2030$738.76$621.19$1,359.95$173,021.85
131Oct 2030$741.40$618.55$1,359.95$172,280.45
132Nov 2030$744.05$615.90$1,359.95$171,536.40
133Dec 2030$746.71$613.24$1,359.95$170,789.69
2030 Total$8,787.01$7,532.39$16,319.4
134Jan 2031$749.38$610.57$1,359.95$170,040.31
135Feb 2031$752.06$607.89$1,359.95$169,288.25
136Mar 2031$754.74$605.21$1,359.95$168,533.51
137Apr 2031$757.44$602.51$1,359.95$167,776.07
138May 2031$760.15$599.80$1,359.95$167,015.92
139Jun 2031$762.87$597.08$1,359.95$166,253.05
140Jul 2031$765.60$594.35$1,359.95$165,487.45
141Aug 2031$768.33$591.62$1,359.95$164,719.12
142Sep 2031$771.08$588.87$1,359.95$163,948.04
143Oct 2031$773.84$586.11$1,359.95$163,174.20
144Nov 2031$776.60$583.35$1,359.95$162,397.60
145Dec 2031$779.38$580.57$1,359.95$161,618.22
2031 Total$9,171.47$7,147.93$16,319.4
146Jan 2032$782.16$577.79$1,359.95$160,836.06
147Feb 2032$784.96$574.99$1,359.95$160,051.10
148Mar 2032$787.77$572.18$1,359.95$159,263.33
149Apr 2032$790.58$569.37$1,359.95$158,472.75
150May 2032$793.41$566.54$1,359.95$157,679.34
151Jun 2032$796.25$563.70$1,359.95$156,883.09
152Jul 2032$799.09$560.86$1,359.95$156,084.00
153Aug 2032$801.95$558.00$1,359.95$155,282.05
154Sep 2032$804.82$555.13$1,359.95$154,477.23
155Oct 2032$807.69$552.26$1,359.95$153,669.54
156Nov 2032$810.58$549.37$1,359.95$152,858.96
157Dec 2032$813.48$546.47$1,359.95$152,045.48
2032 Total$9,572.74$6,746.66$16,319.4
158Jan 2033$816.39$543.56$1,359.95$151,229.09
159Feb 2033$819.31$540.64$1,359.95$150,409.78
160Mar 2033$822.24$537.71$1,359.95$149,587.54
161Apr 2033$825.17$534.78$1,359.95$148,762.37
162May 2033$828.12$531.83$1,359.95$147,934.25
163Jun 2033$831.09$528.86$1,359.95$147,103.16
164Jul 2033$834.06$525.89$1,359.95$146,269.10
165Aug 2033$837.04$522.91$1,359.95$145,432.06
166Sep 2033$840.03$519.92$1,359.95$144,592.03
167Oct 2033$843.03$516.92$1,359.95$143,749.00
168Nov 2033$846.05$513.90$1,359.95$142,902.95
169Dec 2033$849.07$510.88$1,359.95$142,053.88
2033 Total$9,991.6$6,327.8$16,319.4
170Jan 2034$852.11$507.84$1,359.95$141,201.77
171Feb 2034$855.15$504.80$1,359.95$140,346.62
172Mar 2034$858.21$501.74$1,359.95$139,488.41
173Apr 2034$861.28$498.67$1,359.95$138,627.13
174May 2034$864.36$495.59$1,359.95$137,762.77
175Jun 2034$867.45$492.50$1,359.95$136,895.32
176Jul 2034$870.55$489.40$1,359.95$136,024.77
177Aug 2034$873.66$486.29$1,359.95$135,151.11
178Sep 2034$876.78$483.17$1,359.95$134,274.33
179Oct 2034$879.92$480.03$1,359.95$133,394.41
180Nov 2034$883.06$476.89$1,359.95$132,511.35
181Dec 2034$886.22$473.73$1,359.95$131,625.13
2034 Total$10,428.75$5,890.65$16,319.4
182Jan 2035$889.39$470.56$1,359.95$130,735.74
183Feb 2035$892.57$467.38$1,359.95$129,843.17
184Mar 2035$895.76$464.19$1,359.95$128,947.41
185Apr 2035$898.96$460.99$1,359.95$128,048.45
186May 2035$902.18$457.77$1,359.95$127,146.27
187Jun 2035$905.40$454.55$1,359.95$126,240.87
188Jul 2035$908.64$451.31$1,359.95$125,332.23
189Aug 2035$911.89$448.06$1,359.95$124,420.34
190Sep 2035$915.15$444.80$1,359.95$123,505.19
191Oct 2035$918.42$441.53$1,359.95$122,586.77
192Nov 2035$921.70$438.25$1,359.95$121,665.07
193Dec 2035$925.00$434.95$1,359.95$120,740.07
2035 Total$10,885.06$5,434.34$16,319.4
194Jan 2036$928.30$431.65$1,359.95$119,811.77
195Feb 2036$931.62$428.33$1,359.95$118,880.15
196Mar 2036$934.95$425.00$1,359.95$117,945.20
197Apr 2036$938.30$421.65$1,359.95$117,006.90
198May 2036$941.65$418.30$1,359.95$116,065.25
199Jun 2036$945.02$414.93$1,359.95$115,120.23
200Jul 2036$948.40$411.55$1,359.95$114,171.83
201Aug 2036$951.79$408.16$1,359.95$113,220.04
202Sep 2036$955.19$404.76$1,359.95$112,264.85
203Oct 2036$958.60$401.35$1,359.95$111,306.25
204Nov 2036$962.03$397.92$1,359.95$110,344.22
205Dec 2036$965.47$394.48$1,359.95$109,378.75
2036 Total$11,361.32$4,958.08$16,319.4
206Jan 2037$968.92$391.03$1,359.95$108,409.83
207Feb 2037$972.38$387.57$1,359.95$107,437.45
208Mar 2037$975.86$384.09$1,359.95$106,461.59
209Apr 2037$979.35$380.60$1,359.95$105,482.24
210May 2037$982.85$377.10$1,359.95$104,499.39
211Jun 2037$986.36$373.59$1,359.95$103,513.03
212Jul 2037$989.89$370.06$1,359.95$102,523.14
213Aug 2037$993.43$366.52$1,359.95$101,529.71
214Sep 2037$996.98$362.97$1,359.95$100,532.73
215Oct 2037$1,000.55$359.40$1,359.95$99,532.18
216Nov 2037$1,004.12$355.83$1,359.95$98,528.06
217Dec 2037$1,007.71$352.24$1,359.95$97,520.35
2037 Total$11,858.4$4,461$16,319.4
218Jan 2038$1,011.31$348.64$1,359.95$96,509.04
219Feb 2038$1,014.93$345.02$1,359.95$95,494.11
220Mar 2038$1,018.56$341.39$1,359.95$94,475.55
221Apr 2038$1,022.20$337.75$1,359.95$93,453.35
222May 2038$1,025.85$334.10$1,359.95$92,427.50
223Jun 2038$1,029.52$330.43$1,359.95$91,397.98
224Jul 2038$1,033.20$326.75$1,359.95$90,364.78
225Aug 2038$1,036.90$323.05$1,359.95$89,327.88
226Sep 2038$1,040.60$319.35$1,359.95$88,287.28
227Oct 2038$1,044.32$315.63$1,359.95$87,242.96
228Nov 2038$1,048.06$311.89$1,359.95$86,194.90
229Dec 2038$1,051.80$308.15$1,359.95$85,143.10
2038 Total$12,377.25$3,942.15$16,319.4
230Jan 2039$1,055.56$304.39$1,359.95$84,087.54
231Feb 2039$1,059.34$300.61$1,359.95$83,028.20
232Mar 2039$1,063.12$296.83$1,359.95$81,965.08
233Apr 2039$1,066.92$293.03$1,359.95$80,898.16
234May 2039$1,070.74$289.21$1,359.95$79,827.42
235Jun 2039$1,074.57$285.38$1,359.95$78,752.85
236Jul 2039$1,078.41$281.54$1,359.95$77,674.44
237Aug 2039$1,082.26$277.69$1,359.95$76,592.18
238Sep 2039$1,086.13$273.82$1,359.95$75,506.05
239Oct 2039$1,090.02$269.93$1,359.95$74,416.03
240Nov 2039$1,093.91$266.04$1,359.95$73,322.12
241Dec 2039$1,097.82$262.13$1,359.95$72,224.30
2039 Total$12,918.8$3,400.6$16,319.4
242Jan 2040$1,101.75$258.20$1,359.95$71,122.55
243Feb 2040$1,105.69$254.26$1,359.95$70,016.86
244Mar 2040$1,109.64$250.31$1,359.95$68,907.22
245Apr 2040$1,113.61$246.34$1,359.95$67,793.61
246May 2040$1,117.59$242.36$1,359.95$66,676.02
247Jun 2040$1,121.58$238.37$1,359.95$65,554.44
248Jul 2040$1,125.59$234.36$1,359.95$64,428.85
249Aug 2040$1,129.62$230.33$1,359.95$63,299.23
250Sep 2040$1,133.66$226.29$1,359.95$62,165.57
251Oct 2040$1,137.71$222.24$1,359.95$61,027.86
252Nov 2040$1,141.78$218.17$1,359.95$59,886.08
253Dec 2040$1,145.86$214.09$1,359.95$58,740.22
2040 Total$13,484.08$2,835.32$16,319.4
254Jan 2041$1,149.95$210.00$1,359.95$57,590.27
255Feb 2041$1,154.06$205.89$1,359.95$56,436.21
256Mar 2041$1,158.19$201.76$1,359.95$55,278.02
257Apr 2041$1,162.33$197.62$1,359.95$54,115.69
258May 2041$1,166.49$193.46$1,359.95$52,949.20
259Jun 2041$1,170.66$189.29$1,359.95$51,778.54
260Jul 2041$1,174.84$185.11$1,359.95$50,603.70
261Aug 2041$1,179.04$180.91$1,359.95$49,424.66
262Sep 2041$1,183.26$176.69$1,359.95$48,241.40
263Oct 2041$1,187.49$172.46$1,359.95$47,053.91
264Nov 2041$1,191.73$168.22$1,359.95$45,862.18
265Dec 2041$1,195.99$163.96$1,359.95$44,666.19
2041 Total$14,074.03$2,245.37$16,319.4
266Jan 2042$1,200.27$159.68$1,359.95$43,465.92
267Feb 2042$1,204.56$155.39$1,359.95$42,261.36
268Mar 2042$1,208.87$151.08$1,359.95$41,052.49
269Apr 2042$1,213.19$146.76$1,359.95$39,839.30
270May 2042$1,217.52$142.43$1,359.95$38,621.78
271Jun 2042$1,221.88$138.07$1,359.95$37,399.90
272Jul 2042$1,226.25$133.70$1,359.95$36,173.65
273Aug 2042$1,230.63$129.32$1,359.95$34,943.02
274Sep 2042$1,235.03$124.92$1,359.95$33,707.99
275Oct 2042$1,239.44$120.51$1,359.95$32,468.55
276Nov 2042$1,243.87$116.08$1,359.95$31,224.68
277Dec 2042$1,248.32$111.63$1,359.95$29,976.36
2042 Total$14,689.83$1,629.57$16,319.4
278Jan 2043$1,252.78$107.17$1,359.95$28,723.58
279Feb 2043$1,257.26$102.69$1,359.95$27,466.32
280Mar 2043$1,261.76$98.19$1,359.95$26,204.56
281Apr 2043$1,266.27$93.68$1,359.95$24,938.29
282May 2043$1,270.80$89.15$1,359.95$23,667.49
283Jun 2043$1,275.34$84.61$1,359.95$22,392.15
284Jul 2043$1,279.90$80.05$1,359.95$21,112.25
285Aug 2043$1,284.47$75.48$1,359.95$19,827.78
286Sep 2043$1,289.07$70.88$1,359.95$18,538.71
287Oct 2043$1,293.67$66.28$1,359.95$17,245.04
288Nov 2043$1,298.30$61.65$1,359.95$15,946.74
289Dec 2043$1,302.94$57.01$1,359.95$14,643.80
2043 Total$15,332.56$986.84$16,319.4
290Jan 2044$1,307.60$52.35$1,359.95$13,336.20
291Feb 2044$1,312.27$47.68$1,359.95$12,023.93
292Mar 2044$1,316.96$42.99$1,359.95$10,706.97
293Apr 2044$1,321.67$38.28$1,359.95$9,385.30
294May 2044$1,326.40$33.55$1,359.95$8,058.90
295Jun 2044$1,331.14$28.81$1,359.95$6,727.76
296Jul 2044$1,335.90$24.05$1,359.95$5,391.86
297Aug 2044$1,340.67$19.28$1,359.95$4,051.19
298Sep 2044$1,345.47$14.48$1,359.95$2,705.72
299Oct 2044$1,350.28$9.67$1,359.95$1,355.44
300Nov 2044$1,355.10$4.85$1,359.95$0.34
2044 Total$14,643.46$315.99$14,959.45
Compare your product with the big 4 banks, or add more products to compare
As seen on