Clear Path Line of Credit Home Loan from BOQ

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
5.28%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,100
Number of Repayments
300
Total Interest Paid
$80,000
Total repayments
$330,000
DatePrincipleInterestPaymentBalance
1Oct 2019$402.55$1,100.00$1,502.55$249,597.45
2Nov 2019$404.32$1,098.23$1,502.55$249,193.13
3Dec 2019$406.10$1,096.45$1,502.55$248,787.03
2019 Total$1,212.97$3,294.68$4,507.65
4Jan 2020$407.89$1,094.66$1,502.55$248,379.14
5Feb 2020$409.68$1,092.87$1,502.55$247,969.46
6Mar 2020$411.48$1,091.07$1,502.55$247,557.98
7Apr 2020$413.29$1,089.26$1,502.55$247,144.69
8May 2020$415.11$1,087.44$1,502.55$246,729.58
9Jun 2020$416.94$1,085.61$1,502.55$246,312.64
10Jul 2020$418.77$1,083.78$1,502.55$245,893.87
11Aug 2020$420.62$1,081.93$1,502.55$245,473.25
12Sep 2020$422.47$1,080.08$1,502.55$245,050.78
13Oct 2020$424.33$1,078.22$1,502.55$244,626.45
14Nov 2020$426.19$1,076.36$1,502.55$244,200.26
15Dec 2020$428.07$1,074.48$1,502.55$243,772.19
2020 Total$5,014.84$13,015.76$18,030.6
16Jan 2021$429.95$1,072.60$1,502.55$243,342.24
17Feb 2021$431.84$1,070.71$1,502.55$242,910.40
18Mar 2021$433.74$1,068.81$1,502.55$242,476.66
19Apr 2021$435.65$1,066.90$1,502.55$242,041.01
20May 2021$437.57$1,064.98$1,502.55$241,603.44
21Jun 2021$439.49$1,063.06$1,502.55$241,163.95
22Jul 2021$441.43$1,061.12$1,502.55$240,722.52
23Aug 2021$443.37$1,059.18$1,502.55$240,279.15
24Sep 2021$445.32$1,057.23$1,502.55$239,833.83
25Oct 2021$447.28$1,055.27$1,502.55$239,386.55
26Nov 2021$449.25$1,053.30$1,502.55$238,937.30
27Dec 2021$451.23$1,051.32$1,502.55$238,486.07
2021 Total$5,286.12$12,744.48$18,030.6
28Jan 2022$453.21$1,049.34$1,502.55$238,032.86
29Feb 2022$455.21$1,047.34$1,502.55$237,577.65
30Mar 2022$457.21$1,045.34$1,502.55$237,120.44
31Apr 2022$459.22$1,043.33$1,502.55$236,661.22
32May 2022$461.24$1,041.31$1,502.55$236,199.98
33Jun 2022$463.27$1,039.28$1,502.55$235,736.71
34Jul 2022$465.31$1,037.24$1,502.55$235,271.40
35Aug 2022$467.36$1,035.19$1,502.55$234,804.04
36Sep 2022$469.41$1,033.14$1,502.55$234,334.63
37Oct 2022$471.48$1,031.07$1,502.55$233,863.15
38Nov 2022$473.55$1,029.00$1,502.55$233,389.60
39Dec 2022$475.64$1,026.91$1,502.55$232,913.96
2022 Total$5,572.11$12,458.49$18,030.6
40Jan 2023$477.73$1,024.82$1,502.55$232,436.23
41Feb 2023$479.83$1,022.72$1,502.55$231,956.40
42Mar 2023$481.94$1,020.61$1,502.55$231,474.46
43Apr 2023$484.06$1,018.49$1,502.55$230,990.40
44May 2023$486.19$1,016.36$1,502.55$230,504.21
45Jun 2023$488.33$1,014.22$1,502.55$230,015.88
46Jul 2023$490.48$1,012.07$1,502.55$229,525.40
47Aug 2023$492.64$1,009.91$1,502.55$229,032.76
48Sep 2023$494.81$1,007.74$1,502.55$228,537.95
49Oct 2023$496.98$1,005.57$1,502.55$228,040.97
50Nov 2023$499.17$1,003.38$1,502.55$227,541.80
51Dec 2023$501.37$1,001.18$1,502.55$227,040.43
2023 Total$5,873.53$12,157.07$18,030.6
52Jan 2024$503.57$998.98$1,502.55$226,536.86
53Feb 2024$505.79$996.76$1,502.55$226,031.07
54Mar 2024$508.01$994.54$1,502.55$225,523.06
55Apr 2024$510.25$992.30$1,502.55$225,012.81
56May 2024$512.49$990.06$1,502.55$224,500.32
57Jun 2024$514.75$987.80$1,502.55$223,985.57
58Jul 2024$517.01$985.54$1,502.55$223,468.56
59Aug 2024$519.29$983.26$1,502.55$222,949.27
60Sep 2024$521.57$980.98$1,502.55$222,427.70
61Oct 2024$523.87$978.68$1,502.55$221,903.83
62Nov 2024$526.17$976.38$1,502.55$221,377.66
63Dec 2024$528.49$974.06$1,502.55$220,849.17
2024 Total$6,191.26$11,839.34$18,030.6
64Jan 2025$530.81$971.74$1,502.55$220,318.36
65Feb 2025$533.15$969.40$1,502.55$219,785.21
66Mar 2025$535.50$967.05$1,502.55$219,249.71
67Apr 2025$537.85$964.70$1,502.55$218,711.86
68May 2025$540.22$962.33$1,502.55$218,171.64
69Jun 2025$542.59$959.96$1,502.55$217,629.05
70Jul 2025$544.98$957.57$1,502.55$217,084.07
71Aug 2025$547.38$955.17$1,502.55$216,536.69
72Sep 2025$549.79$952.76$1,502.55$215,986.90
73Oct 2025$552.21$950.34$1,502.55$215,434.69
74Nov 2025$554.64$947.91$1,502.55$214,880.05
75Dec 2025$557.08$945.47$1,502.55$214,322.97
2025 Total$6,526.2$11,504.4$18,030.6
76Jan 2026$559.53$943.02$1,502.55$213,763.44
77Feb 2026$561.99$940.56$1,502.55$213,201.45
78Mar 2026$564.46$938.09$1,502.55$212,636.99
79Apr 2026$566.95$935.60$1,502.55$212,070.04
80May 2026$569.44$933.11$1,502.55$211,500.60
81Jun 2026$571.95$930.60$1,502.55$210,928.65
82Jul 2026$574.46$928.09$1,502.55$210,354.19
83Aug 2026$576.99$925.56$1,502.55$209,777.20
84Sep 2026$579.53$923.02$1,502.55$209,197.67
85Oct 2026$582.08$920.47$1,502.55$208,615.59
86Nov 2026$584.64$917.91$1,502.55$208,030.95
87Dec 2026$587.21$915.34$1,502.55$207,443.74
2026 Total$6,879.23$11,151.37$18,030.6
88Jan 2027$589.80$912.75$1,502.55$206,853.94
89Feb 2027$592.39$910.16$1,502.55$206,261.55
90Mar 2027$595.00$907.55$1,502.55$205,666.55
91Apr 2027$597.62$904.93$1,502.55$205,068.93
92May 2027$600.25$902.30$1,502.55$204,468.68
93Jun 2027$602.89$899.66$1,502.55$203,865.79
94Jul 2027$605.54$897.01$1,502.55$203,260.25
95Aug 2027$608.20$894.35$1,502.55$202,652.05
96Sep 2027$610.88$891.67$1,502.55$202,041.17
97Oct 2027$613.57$888.98$1,502.55$201,427.60
98Nov 2027$616.27$886.28$1,502.55$200,811.33
99Dec 2027$618.98$883.57$1,502.55$200,192.35
2027 Total$7,251.39$10,779.21$18,030.6
100Jan 2028$621.70$880.85$1,502.55$199,570.65
101Feb 2028$624.44$878.11$1,502.55$198,946.21
102Mar 2028$627.19$875.36$1,502.55$198,319.02
103Apr 2028$629.95$872.60$1,502.55$197,689.07
104May 2028$632.72$869.83$1,502.55$197,056.35
105Jun 2028$635.50$867.05$1,502.55$196,420.85
106Jul 2028$638.30$864.25$1,502.55$195,782.55
107Aug 2028$641.11$861.44$1,502.55$195,141.44
108Sep 2028$643.93$858.62$1,502.55$194,497.51
109Oct 2028$646.76$855.79$1,502.55$193,850.75
110Nov 2028$649.61$852.94$1,502.55$193,201.14
111Dec 2028$652.46$850.09$1,502.55$192,548.68
2028 Total$7,643.67$10,386.93$18,030.6
112Jan 2029$655.34$847.21$1,502.55$191,893.34
113Feb 2029$658.22$844.33$1,502.55$191,235.12
114Mar 2029$661.12$841.43$1,502.55$190,574.00
115Apr 2029$664.02$838.53$1,502.55$189,909.98
116May 2029$666.95$835.60$1,502.55$189,243.03
117Jun 2029$669.88$832.67$1,502.55$188,573.15
118Jul 2029$672.83$829.72$1,502.55$187,900.32
119Aug 2029$675.79$826.76$1,502.55$187,224.53
120Sep 2029$678.76$823.79$1,502.55$186,545.77
121Oct 2029$681.75$820.80$1,502.55$185,864.02
122Nov 2029$684.75$817.80$1,502.55$185,179.27
123Dec 2029$687.76$814.79$1,502.55$184,491.51
2029 Total$8,057.17$9,973.43$18,030.6
124Jan 2030$690.79$811.76$1,502.55$183,800.72
125Feb 2030$693.83$808.72$1,502.55$183,106.89
126Mar 2030$696.88$805.67$1,502.55$182,410.01
127Apr 2030$699.95$802.60$1,502.55$181,710.06
128May 2030$703.03$799.52$1,502.55$181,007.03
129Jun 2030$706.12$796.43$1,502.55$180,300.91
130Jul 2030$709.23$793.32$1,502.55$179,591.68
131Aug 2030$712.35$790.20$1,502.55$178,879.33
132Sep 2030$715.48$787.07$1,502.55$178,163.85
133Oct 2030$718.63$783.92$1,502.55$177,445.22
134Nov 2030$721.79$780.76$1,502.55$176,723.43
135Dec 2030$724.97$777.58$1,502.55$175,998.46
2030 Total$8,493.05$9,537.55$18,030.6
136Jan 2031$728.16$774.39$1,502.55$175,270.30
137Feb 2031$731.36$771.19$1,502.55$174,538.94
138Mar 2031$734.58$767.97$1,502.55$173,804.36
139Apr 2031$737.81$764.74$1,502.55$173,066.55
140May 2031$741.06$761.49$1,502.55$172,325.49
141Jun 2031$744.32$758.23$1,502.55$171,581.17
142Jul 2031$747.59$754.96$1,502.55$170,833.58
143Aug 2031$750.88$751.67$1,502.55$170,082.70
144Sep 2031$754.19$748.36$1,502.55$169,328.51
145Oct 2031$757.50$745.05$1,502.55$168,571.01
146Nov 2031$760.84$741.71$1,502.55$167,810.17
147Dec 2031$764.19$738.36$1,502.55$167,045.98
2031 Total$8,952.48$9,078.12$18,030.6
148Jan 2032$767.55$735.00$1,502.55$166,278.43
149Feb 2032$770.92$731.63$1,502.55$165,507.51
150Mar 2032$774.32$728.23$1,502.55$164,733.19
151Apr 2032$777.72$724.83$1,502.55$163,955.47
152May 2032$781.15$721.40$1,502.55$163,174.32
153Jun 2032$784.58$717.97$1,502.55$162,389.74
154Jul 2032$788.04$714.51$1,502.55$161,601.70
155Aug 2032$791.50$711.05$1,502.55$160,810.20
156Sep 2032$794.99$707.56$1,502.55$160,015.21
157Oct 2032$798.48$704.07$1,502.55$159,216.73
158Nov 2032$802.00$700.55$1,502.55$158,414.73
159Dec 2032$805.53$697.02$1,502.55$157,609.20
2032 Total$9,436.78$8,593.82$18,030.6
160Jan 2033$809.07$693.48$1,502.55$156,800.13
161Feb 2033$812.63$689.92$1,502.55$155,987.50
162Mar 2033$816.20$686.35$1,502.55$155,171.30
163Apr 2033$819.80$682.75$1,502.55$154,351.50
164May 2033$823.40$679.15$1,502.55$153,528.10
165Jun 2033$827.03$675.52$1,502.55$152,701.07
166Jul 2033$830.67$671.88$1,502.55$151,870.40
167Aug 2033$834.32$668.23$1,502.55$151,036.08
168Sep 2033$837.99$664.56$1,502.55$150,198.09
169Oct 2033$841.68$660.87$1,502.55$149,356.41
170Nov 2033$845.38$657.17$1,502.55$148,511.03
171Dec 2033$849.10$653.45$1,502.55$147,661.93
2033 Total$9,947.27$8,083.33$18,030.6
172Jan 2034$852.84$649.71$1,502.55$146,809.09
173Feb 2034$856.59$645.96$1,502.55$145,952.50
174Mar 2034$860.36$642.19$1,502.55$145,092.14
175Apr 2034$864.14$638.41$1,502.55$144,228.00
176May 2034$867.95$634.60$1,502.55$143,360.05
177Jun 2034$871.77$630.78$1,502.55$142,488.28
178Jul 2034$875.60$626.95$1,502.55$141,612.68
179Aug 2034$879.45$623.10$1,502.55$140,733.23
180Sep 2034$883.32$619.23$1,502.55$139,849.91
181Oct 2034$887.21$615.34$1,502.55$138,962.70
182Nov 2034$891.11$611.44$1,502.55$138,071.59
183Dec 2034$895.04$607.51$1,502.55$137,176.55
2034 Total$10,485.38$7,545.22$18,030.6
184Jan 2035$898.97$603.58$1,502.55$136,277.58
185Feb 2035$902.93$599.62$1,502.55$135,374.65
186Mar 2035$906.90$595.65$1,502.55$134,467.75
187Apr 2035$910.89$591.66$1,502.55$133,556.86
188May 2035$914.90$587.65$1,502.55$132,641.96
189Jun 2035$918.93$583.62$1,502.55$131,723.03
190Jul 2035$922.97$579.58$1,502.55$130,800.06
191Aug 2035$927.03$575.52$1,502.55$129,873.03
192Sep 2035$931.11$571.44$1,502.55$128,941.92
193Oct 2035$935.21$567.34$1,502.55$128,006.71
194Nov 2035$939.32$563.23$1,502.55$127,067.39
195Dec 2035$943.45$559.10$1,502.55$126,123.94
2035 Total$11,052.61$6,977.99$18,030.6
196Jan 2036$947.60$554.95$1,502.55$125,176.34
197Feb 2036$951.77$550.78$1,502.55$124,224.57
198Mar 2036$955.96$546.59$1,502.55$123,268.61
199Apr 2036$960.17$542.38$1,502.55$122,308.44
200May 2036$964.39$538.16$1,502.55$121,344.05
201Jun 2036$968.64$533.91$1,502.55$120,375.41
202Jul 2036$972.90$529.65$1,502.55$119,402.51
203Aug 2036$977.18$525.37$1,502.55$118,425.33
204Sep 2036$981.48$521.07$1,502.55$117,443.85
205Oct 2036$985.80$516.75$1,502.55$116,458.05
206Nov 2036$990.13$512.42$1,502.55$115,467.92
207Dec 2036$994.49$508.06$1,502.55$114,473.43
2036 Total$11,650.51$6,380.09$18,030.6
208Jan 2037$998.87$503.68$1,502.55$113,474.56
209Feb 2037$1,003.26$499.29$1,502.55$112,471.30
210Mar 2037$1,007.68$494.87$1,502.55$111,463.62
211Apr 2037$1,012.11$490.44$1,502.55$110,451.51
212May 2037$1,016.56$485.99$1,502.55$109,434.95
213Jun 2037$1,021.04$481.51$1,502.55$108,413.91
214Jul 2037$1,025.53$477.02$1,502.55$107,388.38
215Aug 2037$1,030.04$472.51$1,502.55$106,358.34
216Sep 2037$1,034.57$467.98$1,502.55$105,323.77
217Oct 2037$1,039.13$463.42$1,502.55$104,284.64
218Nov 2037$1,043.70$458.85$1,502.55$103,240.94
219Dec 2037$1,048.29$454.26$1,502.55$102,192.65
2037 Total$12,280.78$5,749.82$18,030.6
220Jan 2038$1,052.90$449.65$1,502.55$101,139.75
221Feb 2038$1,057.54$445.01$1,502.55$100,082.21
222Mar 2038$1,062.19$440.36$1,502.55$99,020.02
223Apr 2038$1,066.86$435.69$1,502.55$97,953.16
224May 2038$1,071.56$430.99$1,502.55$96,881.60
225Jun 2038$1,076.27$426.28$1,502.55$95,805.33
226Jul 2038$1,081.01$421.54$1,502.55$94,724.32
227Aug 2038$1,085.76$416.79$1,502.55$93,638.56
228Sep 2038$1,090.54$412.01$1,502.55$92,548.02
229Oct 2038$1,095.34$407.21$1,502.55$91,452.68
230Nov 2038$1,100.16$402.39$1,502.55$90,352.52
231Dec 2038$1,105.00$397.55$1,502.55$89,247.52
2038 Total$12,945.13$5,085.47$18,030.6
232Jan 2039$1,109.86$392.69$1,502.55$88,137.66
233Feb 2039$1,114.74$387.81$1,502.55$87,022.92
234Mar 2039$1,119.65$382.90$1,502.55$85,903.27
235Apr 2039$1,124.58$377.97$1,502.55$84,778.69
236May 2039$1,129.52$373.03$1,502.55$83,649.17
237Jun 2039$1,134.49$368.06$1,502.55$82,514.68
238Jul 2039$1,139.49$363.06$1,502.55$81,375.19
239Aug 2039$1,144.50$358.05$1,502.55$80,230.69
240Sep 2039$1,149.53$353.02$1,502.55$79,081.16
241Oct 2039$1,154.59$347.96$1,502.55$77,926.57
242Nov 2039$1,159.67$342.88$1,502.55$76,766.90
243Dec 2039$1,164.78$337.77$1,502.55$75,602.12
2039 Total$13,645.4$4,385.2$18,030.6
244Jan 2040$1,169.90$332.65$1,502.55$74,432.22
245Feb 2040$1,175.05$327.50$1,502.55$73,257.17
246Mar 2040$1,180.22$322.33$1,502.55$72,076.95
247Apr 2040$1,185.41$317.14$1,502.55$70,891.54
248May 2040$1,190.63$311.92$1,502.55$69,700.91
249Jun 2040$1,195.87$306.68$1,502.55$68,505.04
250Jul 2040$1,201.13$301.42$1,502.55$67,303.91
251Aug 2040$1,206.41$296.14$1,502.55$66,097.50
252Sep 2040$1,211.72$290.83$1,502.55$64,885.78
253Oct 2040$1,217.05$285.50$1,502.55$63,668.73
254Nov 2040$1,222.41$280.14$1,502.55$62,446.32
255Dec 2040$1,227.79$274.76$1,502.55$61,218.53
2040 Total$14,383.59$3,647.01$18,030.6
256Jan 2041$1,233.19$269.36$1,502.55$59,985.34
257Feb 2041$1,238.61$263.94$1,502.55$58,746.73
258Mar 2041$1,244.06$258.49$1,502.55$57,502.67
259Apr 2041$1,249.54$253.01$1,502.55$56,253.13
260May 2041$1,255.04$247.51$1,502.55$54,998.09
261Jun 2041$1,260.56$241.99$1,502.55$53,737.53
262Jul 2041$1,266.10$236.45$1,502.55$52,471.43
263Aug 2041$1,271.68$230.87$1,502.55$51,199.75
264Sep 2041$1,277.27$225.28$1,502.55$49,922.48
265Oct 2041$1,282.89$219.66$1,502.55$48,639.59
266Nov 2041$1,288.54$214.01$1,502.55$47,351.05
267Dec 2041$1,294.21$208.34$1,502.55$46,056.84
2041 Total$15,161.69$2,868.91$18,030.6
268Jan 2042$1,299.90$202.65$1,502.55$44,756.94
269Feb 2042$1,305.62$196.93$1,502.55$43,451.32
270Mar 2042$1,311.36$191.19$1,502.55$42,139.96
271Apr 2042$1,317.13$185.42$1,502.55$40,822.83
272May 2042$1,322.93$179.62$1,502.55$39,499.90
273Jun 2042$1,328.75$173.80$1,502.55$38,171.15
274Jul 2042$1,334.60$167.95$1,502.55$36,836.55
275Aug 2042$1,340.47$162.08$1,502.55$35,496.08
276Sep 2042$1,346.37$156.18$1,502.55$34,149.71
277Oct 2042$1,352.29$150.26$1,502.55$32,797.42
278Nov 2042$1,358.24$144.31$1,502.55$31,439.18
279Dec 2042$1,364.22$138.33$1,502.55$30,074.96
2042 Total$15,981.88$2,048.72$18,030.6
280Jan 2043$1,370.22$132.33$1,502.55$28,704.74
281Feb 2043$1,376.25$126.30$1,502.55$27,328.49
282Mar 2043$1,382.30$120.25$1,502.55$25,946.19
283Apr 2043$1,388.39$114.16$1,502.55$24,557.80
284May 2043$1,394.50$108.05$1,502.55$23,163.30
285Jun 2043$1,400.63$101.92$1,502.55$21,762.67
286Jul 2043$1,406.79$95.76$1,502.55$20,355.88
287Aug 2043$1,412.98$89.57$1,502.55$18,942.90
288Sep 2043$1,419.20$83.35$1,502.55$17,523.70
289Oct 2043$1,425.45$77.10$1,502.55$16,098.25
290Nov 2043$1,431.72$70.83$1,502.55$14,666.53
291Dec 2043$1,438.02$64.53$1,502.55$13,228.51
2043 Total$16,846.45$1,184.15$18,030.6
292Jan 2044$1,444.34$58.21$1,502.55$11,784.17
293Feb 2044$1,450.70$51.85$1,502.55$10,333.47
294Mar 2044$1,457.08$45.47$1,502.55$8,876.39
295Apr 2044$1,463.49$39.06$1,502.55$7,412.90
296May 2044$1,469.93$32.62$1,502.55$5,942.97
297Jun 2044$1,476.40$26.15$1,502.55$4,466.57
298Jul 2044$1,482.90$19.65$1,502.55$2,983.67
299Aug 2044$1,489.42$13.13$1,502.55$1,494.25
300Sep 2044$1,494.25$6.57$1,500.82$0.00
2044 Total$13,228.51$292.71$13,521.22
Compare your product with the big 4 banks, or add more products to compare
As seen on