Fixed Home Loan 3 Years from Citi

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
2.89%
Fixed - 3 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,171
Number of Repayments
300
Total Interest Paid
$101,300
Total repayments
$351,300
DatePrincipleInterestPaymentBalance
2019 Total$0$0$0
1Jan 2020$569.19$602.08$1,171.27$249,430.81
2Feb 2020$570.56$600.71$1,171.27$248,860.25
3Mar 2020$571.93$599.34$1,171.27$248,288.32
4Apr 2020$573.31$597.96$1,171.27$247,715.01
5May 2020$574.69$596.58$1,171.27$247,140.32
6Jun 2020$576.07$595.20$1,171.27$246,564.25
7Jul 2020$577.46$593.81$1,171.27$245,986.79
8Aug 2020$578.85$592.42$1,171.27$245,407.94
9Sep 2020$580.25$591.02$1,171.27$244,827.69
10Oct 2020$581.64$589.63$1,171.27$244,246.05
11Nov 2020$583.04$588.23$1,171.27$243,663.01
12Dec 2020$584.45$586.82$1,171.27$243,078.56
2020 Total$6,921.44$7,133.8$14,055.24
13Jan 2021$585.86$585.41$1,171.27$242,492.70
14Feb 2021$587.27$584.00$1,171.27$241,905.43
15Mar 2021$588.68$582.59$1,171.27$241,316.75
16Apr 2021$590.10$581.17$1,171.27$240,726.65
17May 2021$591.52$579.75$1,171.27$240,135.13
18Jun 2021$592.94$578.33$1,171.27$239,542.19
19Jul 2021$594.37$576.90$1,171.27$238,947.82
20Aug 2021$595.80$575.47$1,171.27$238,352.02
21Sep 2021$597.24$574.03$1,171.27$237,754.78
22Oct 2021$598.68$572.59$1,171.27$237,156.10
23Nov 2021$600.12$571.15$1,171.27$236,555.98
24Dec 2021$601.56$569.71$1,171.27$235,954.42
2021 Total$7,124.14$6,931.1$14,055.24
25Jan 2022$603.01$568.26$1,171.27$235,351.41
26Feb 2022$604.47$566.80$1,171.27$234,746.94
27Mar 2022$605.92$565.35$1,171.27$234,141.02
28Apr 2022$607.38$563.89$1,171.27$233,533.64
29May 2022$608.84$562.43$1,171.27$232,924.80
30Jun 2022$610.31$560.96$1,171.27$232,314.49
31Jul 2022$611.78$559.49$1,171.27$231,702.71
32Aug 2022$613.25$558.02$1,171.27$231,089.46
33Sep 2022$614.73$556.54$1,171.27$230,474.73
34Oct 2022$616.21$555.06$1,171.27$229,858.52
35Nov 2022$617.69$553.58$1,171.27$229,240.83
36Dec 2022$619.18$552.09$1,171.27$228,621.65
2022 Total$7,332.77$6,722.47$14,055.24
37Jan 2023$620.67$550.60$1,171.27$228,000.98
38Feb 2023$622.17$549.10$1,171.27$227,378.81
39Mar 2023$623.67$547.60$1,171.27$226,755.14
40Apr 2023$625.17$546.10$1,171.27$226,129.97
41May 2023$626.67$544.60$1,171.27$225,503.30
42Jun 2023$628.18$543.09$1,171.27$224,875.12
43Jul 2023$629.70$541.57$1,171.27$224,245.42
44Aug 2023$631.21$540.06$1,171.27$223,614.21
45Sep 2023$632.73$538.54$1,171.27$222,981.48
46Oct 2023$634.26$537.01$1,171.27$222,347.22
47Nov 2023$635.78$535.49$1,171.27$221,711.44
48Dec 2023$637.31$533.96$1,171.27$221,074.13
2023 Total$7,547.52$6,507.72$14,055.24
49Jan 2024$638.85$532.42$1,171.27$220,435.28
50Feb 2024$640.39$530.88$1,171.27$219,794.89
51Mar 2024$641.93$529.34$1,171.27$219,152.96
52Apr 2024$643.48$527.79$1,171.27$218,509.48
53May 2024$645.03$526.24$1,171.27$217,864.45
54Jun 2024$646.58$524.69$1,171.27$217,217.87
55Jul 2024$648.14$523.13$1,171.27$216,569.73
56Aug 2024$649.70$521.57$1,171.27$215,920.03
57Sep 2024$651.26$520.01$1,171.27$215,268.77
58Oct 2024$652.83$518.44$1,171.27$214,615.94
59Nov 2024$654.40$516.87$1,171.27$213,961.54
60Dec 2024$655.98$515.29$1,171.27$213,305.56
2024 Total$7,768.57$6,286.67$14,055.24
61Jan 2025$657.56$513.71$1,171.27$212,648.00
62Feb 2025$659.14$512.13$1,171.27$211,988.86
63Mar 2025$660.73$510.54$1,171.27$211,328.13
64Apr 2025$662.32$508.95$1,171.27$210,665.81
65May 2025$663.92$507.35$1,171.27$210,001.89
66Jun 2025$665.52$505.75$1,171.27$209,336.37
67Jul 2025$667.12$504.15$1,171.27$208,669.25
68Aug 2025$668.72$502.55$1,171.27$208,000.53
69Sep 2025$670.34$500.93$1,171.27$207,330.19
70Oct 2025$671.95$499.32$1,171.27$206,658.24
71Nov 2025$673.57$497.70$1,171.27$205,984.67
72Dec 2025$675.19$496.08$1,171.27$205,309.48
2025 Total$7,996.08$6,059.16$14,055.24
73Jan 2026$676.82$494.45$1,171.27$204,632.66
74Feb 2026$678.45$492.82$1,171.27$203,954.21
75Mar 2026$680.08$491.19$1,171.27$203,274.13
76Apr 2026$681.72$489.55$1,171.27$202,592.41
77May 2026$683.36$487.91$1,171.27$201,909.05
78Jun 2026$685.01$486.26$1,171.27$201,224.04
79Jul 2026$686.66$484.61$1,171.27$200,537.38
80Aug 2026$688.31$482.96$1,171.27$199,849.07
81Sep 2026$689.97$481.30$1,171.27$199,159.10
82Oct 2026$691.63$479.64$1,171.27$198,467.47
83Nov 2026$693.29$477.98$1,171.27$197,774.18
84Dec 2026$694.96$476.31$1,171.27$197,079.22
2026 Total$8,230.26$5,824.98$14,055.24
85Jan 2027$696.64$474.63$1,171.27$196,382.58
86Feb 2027$698.32$472.95$1,171.27$195,684.26
87Mar 2027$700.00$471.27$1,171.27$194,984.26
88Apr 2027$701.68$469.59$1,171.27$194,282.58
89May 2027$703.37$467.90$1,171.27$193,579.21
90Jun 2027$705.07$466.20$1,171.27$192,874.14
91Jul 2027$706.76$464.51$1,171.27$192,167.38
92Aug 2027$708.47$462.80$1,171.27$191,458.91
93Sep 2027$710.17$461.10$1,171.27$190,748.74
94Oct 2027$711.88$459.39$1,171.27$190,036.86
95Nov 2027$713.60$457.67$1,171.27$189,323.26
96Dec 2027$715.32$455.95$1,171.27$188,607.94
2027 Total$8,471.28$5,583.96$14,055.24
97Jan 2028$717.04$454.23$1,171.27$187,890.90
98Feb 2028$718.77$452.50$1,171.27$187,172.13
99Mar 2028$720.50$450.77$1,171.27$186,451.63
100Apr 2028$722.23$449.04$1,171.27$185,729.40
101May 2028$723.97$447.30$1,171.27$185,005.43
102Jun 2028$725.72$445.55$1,171.27$184,279.71
103Jul 2028$727.46$443.81$1,171.27$183,552.25
104Aug 2028$729.21$442.06$1,171.27$182,823.04
105Sep 2028$730.97$440.30$1,171.27$182,092.07
106Oct 2028$732.73$438.54$1,171.27$181,359.34
107Nov 2028$734.50$436.77$1,171.27$180,624.84
108Dec 2028$736.27$435.00$1,171.27$179,888.57
2028 Total$8,719.37$5,335.87$14,055.24
109Jan 2029$738.04$433.23$1,171.27$179,150.53
110Feb 2029$739.82$431.45$1,171.27$178,410.71
111Mar 2029$741.60$429.67$1,171.27$177,669.11
112Apr 2029$743.38$427.89$1,171.27$176,925.73
113May 2029$745.17$426.10$1,171.27$176,180.56
114Jun 2029$746.97$424.30$1,171.27$175,433.59
115Jul 2029$748.77$422.50$1,171.27$174,684.82
116Aug 2029$750.57$420.70$1,171.27$173,934.25
117Sep 2029$752.38$418.89$1,171.27$173,181.87
118Oct 2029$754.19$417.08$1,171.27$172,427.68
119Nov 2029$756.01$415.26$1,171.27$171,671.67
120Dec 2029$757.83$413.44$1,171.27$170,913.84
2029 Total$8,974.73$5,080.51$14,055.24
121Jan 2030$759.65$411.62$1,171.27$170,154.19
122Feb 2030$761.48$409.79$1,171.27$169,392.71
123Mar 2030$763.32$407.95$1,171.27$168,629.39
124Apr 2030$765.15$406.12$1,171.27$167,864.24
125May 2030$767.00$404.27$1,171.27$167,097.24
126Jun 2030$768.84$402.43$1,171.27$166,328.40
127Jul 2030$770.70$400.57$1,171.27$165,557.70
128Aug 2030$772.55$398.72$1,171.27$164,785.15
129Sep 2030$774.41$396.86$1,171.27$164,010.74
130Oct 2030$776.28$394.99$1,171.27$163,234.46
131Nov 2030$778.15$393.12$1,171.27$162,456.31
132Dec 2030$780.02$391.25$1,171.27$161,676.29
2030 Total$9,237.55$4,817.69$14,055.24
133Jan 2031$781.90$389.37$1,171.27$160,894.39
134Feb 2031$783.78$387.49$1,171.27$160,110.61
135Mar 2031$785.67$385.60$1,171.27$159,324.94
136Apr 2031$787.56$383.71$1,171.27$158,537.38
137May 2031$789.46$381.81$1,171.27$157,747.92
138Jun 2031$791.36$379.91$1,171.27$156,956.56
139Jul 2031$793.27$378.00$1,171.27$156,163.29
140Aug 2031$795.18$376.09$1,171.27$155,368.11
141Sep 2031$797.09$374.18$1,171.27$154,571.02
142Oct 2031$799.01$372.26$1,171.27$153,772.01
143Nov 2031$800.94$370.33$1,171.27$152,971.07
144Dec 2031$802.86$368.41$1,171.27$152,168.21
2031 Total$9,508.08$4,547.16$14,055.24
145Jan 2032$804.80$366.47$1,171.27$151,363.41
146Feb 2032$806.74$364.53$1,171.27$150,556.67
147Mar 2032$808.68$362.59$1,171.27$149,747.99
148Apr 2032$810.63$360.64$1,171.27$148,937.36
149May 2032$812.58$358.69$1,171.27$148,124.78
150Jun 2032$814.54$356.73$1,171.27$147,310.24
151Jul 2032$816.50$354.77$1,171.27$146,493.74
152Aug 2032$818.46$352.81$1,171.27$145,675.28
153Sep 2032$820.44$350.83$1,171.27$144,854.84
154Oct 2032$822.41$348.86$1,171.27$144,032.43
155Nov 2032$824.39$346.88$1,171.27$143,208.04
156Dec 2032$826.38$344.89$1,171.27$142,381.66
2032 Total$9,786.55$4,268.69$14,055.24
157Jan 2033$828.37$342.90$1,171.27$141,553.29
158Feb 2033$830.36$340.91$1,171.27$140,722.93
159Mar 2033$832.36$338.91$1,171.27$139,890.57
160Apr 2033$834.37$336.90$1,171.27$139,056.20
161May 2033$836.38$334.89$1,171.27$138,219.82
162Jun 2033$838.39$332.88$1,171.27$137,381.43
163Jul 2033$840.41$330.86$1,171.27$136,541.02
164Aug 2033$842.43$328.84$1,171.27$135,698.59
165Sep 2033$844.46$326.81$1,171.27$134,854.13
166Oct 2033$846.50$324.77$1,171.27$134,007.63
167Nov 2033$848.53$322.74$1,171.27$133,159.10
168Dec 2033$850.58$320.69$1,171.27$132,308.52
2033 Total$10,073.14$3,982.1$14,055.24
169Jan 2034$852.63$318.64$1,171.27$131,455.89
170Feb 2034$854.68$316.59$1,171.27$130,601.21
171Mar 2034$856.74$314.53$1,171.27$129,744.47
172Apr 2034$858.80$312.47$1,171.27$128,885.67
173May 2034$860.87$310.40$1,171.27$128,024.80
174Jun 2034$862.94$308.33$1,171.27$127,161.86
175Jul 2034$865.02$306.25$1,171.27$126,296.84
176Aug 2034$867.11$304.16$1,171.27$125,429.73
177Sep 2034$869.19$302.08$1,171.27$124,560.54
178Oct 2034$871.29$299.98$1,171.27$123,689.25
179Nov 2034$873.39$297.88$1,171.27$122,815.86
180Dec 2034$875.49$295.78$1,171.27$121,940.37
2034 Total$10,368.15$3,687.09$14,055.24
181Jan 2035$877.60$293.67$1,171.27$121,062.77
182Feb 2035$879.71$291.56$1,171.27$120,183.06
183Mar 2035$881.83$289.44$1,171.27$119,301.23
184Apr 2035$883.95$287.32$1,171.27$118,417.28
185May 2035$886.08$285.19$1,171.27$117,531.20
186Jun 2035$888.22$283.05$1,171.27$116,642.98
187Jul 2035$890.35$280.92$1,171.27$115,752.63
188Aug 2035$892.50$278.77$1,171.27$114,860.13
189Sep 2035$894.65$276.62$1,171.27$113,965.48
190Oct 2035$896.80$274.47$1,171.27$113,068.68
191Nov 2035$898.96$272.31$1,171.27$112,169.72
192Dec 2035$901.13$270.14$1,171.27$111,268.59
2035 Total$10,671.78$3,383.46$14,055.24
193Jan 2036$903.30$267.97$1,171.27$110,365.29
194Feb 2036$905.47$265.80$1,171.27$109,459.82
195Mar 2036$907.65$263.62$1,171.27$108,552.17
196Apr 2036$909.84$261.43$1,171.27$107,642.33
197May 2036$912.03$259.24$1,171.27$106,730.30
198Jun 2036$914.23$257.04$1,171.27$105,816.07
199Jul 2036$916.43$254.84$1,171.27$104,899.64
200Aug 2036$918.64$252.63$1,171.27$103,981.00
201Sep 2036$920.85$250.42$1,171.27$103,060.15
202Oct 2036$923.07$248.20$1,171.27$102,137.08
203Nov 2036$925.29$245.98$1,171.27$101,211.79
204Dec 2036$927.52$243.75$1,171.27$100,284.27
2036 Total$10,984.32$3,070.92$14,055.24
205Jan 2037$929.75$241.52$1,171.27$99,354.52
206Feb 2037$931.99$239.28$1,171.27$98,422.53
207Mar 2037$934.24$237.03$1,171.27$97,488.29
208Apr 2037$936.49$234.78$1,171.27$96,551.80
209May 2037$938.74$232.53$1,171.27$95,613.06
210Jun 2037$941.00$230.27$1,171.27$94,672.06
211Jul 2037$943.27$228.00$1,171.27$93,728.79
212Aug 2037$945.54$225.73$1,171.27$92,783.25
213Sep 2037$947.82$223.45$1,171.27$91,835.43
214Oct 2037$950.10$221.17$1,171.27$90,885.33
215Nov 2037$952.39$218.88$1,171.27$89,932.94
216Dec 2037$954.68$216.59$1,171.27$88,978.26
2037 Total$11,306.01$2,749.23$14,055.24
217Jan 2038$956.98$214.29$1,171.27$88,021.28
218Feb 2038$959.29$211.98$1,171.27$87,061.99
219Mar 2038$961.60$209.67$1,171.27$86,100.39
220Apr 2038$963.91$207.36$1,171.27$85,136.48
221May 2038$966.23$205.04$1,171.27$84,170.25
222Jun 2038$968.56$202.71$1,171.27$83,201.69
223Jul 2038$970.89$200.38$1,171.27$82,230.80
224Aug 2038$973.23$198.04$1,171.27$81,257.57
225Sep 2038$975.57$195.70$1,171.27$80,282.00
226Oct 2038$977.92$193.35$1,171.27$79,304.08
227Nov 2038$980.28$190.99$1,171.27$78,323.80
228Dec 2038$982.64$188.63$1,171.27$77,341.16
2038 Total$11,637.1$2,418.14$14,055.24
229Jan 2039$985.01$186.26$1,171.27$76,356.15
230Feb 2039$987.38$183.89$1,171.27$75,368.77
231Mar 2039$989.76$181.51$1,171.27$74,379.01
232Apr 2039$992.14$179.13$1,171.27$73,386.87
233May 2039$994.53$176.74$1,171.27$72,392.34
234Jun 2039$996.93$174.34$1,171.27$71,395.41
235Jul 2039$999.33$171.94$1,171.27$70,396.08
236Aug 2039$1,001.73$169.54$1,171.27$69,394.35
237Sep 2039$1,004.15$167.12$1,171.27$68,390.20
238Oct 2039$1,006.56$164.71$1,171.27$67,383.64
239Nov 2039$1,008.99$162.28$1,171.27$66,374.65
240Dec 2039$1,011.42$159.85$1,171.27$65,363.23
2039 Total$11,977.93$2,077.31$14,055.24
241Jan 2040$1,013.85$157.42$1,171.27$64,349.38
242Feb 2040$1,016.30$154.97$1,171.27$63,333.08
243Mar 2040$1,018.74$152.53$1,171.27$62,314.34
244Apr 2040$1,021.20$150.07$1,171.27$61,293.14
245May 2040$1,023.66$147.61$1,171.27$60,269.48
246Jun 2040$1,026.12$145.15$1,171.27$59,243.36
247Jul 2040$1,028.59$142.68$1,171.27$58,214.77
248Aug 2040$1,031.07$140.20$1,171.27$57,183.70
249Sep 2040$1,033.55$137.72$1,171.27$56,150.15
250Oct 2040$1,036.04$135.23$1,171.27$55,114.11
251Nov 2040$1,038.54$132.73$1,171.27$54,075.57
252Dec 2040$1,041.04$130.23$1,171.27$53,034.53
2040 Total$12,328.7$1,726.54$14,055.24
253Jan 2041$1,043.55$127.72$1,171.27$51,990.98
254Feb 2041$1,046.06$125.21$1,171.27$50,944.92
255Mar 2041$1,048.58$122.69$1,171.27$49,896.34
256Apr 2041$1,051.10$120.17$1,171.27$48,845.24
257May 2041$1,053.63$117.64$1,171.27$47,791.61
258Jun 2041$1,056.17$115.10$1,171.27$46,735.44
259Jul 2041$1,058.72$112.55$1,171.27$45,676.72
260Aug 2041$1,061.27$110.00$1,171.27$44,615.45
261Sep 2041$1,063.82$107.45$1,171.27$43,551.63
262Oct 2041$1,066.38$104.89$1,171.27$42,485.25
263Nov 2041$1,068.95$102.32$1,171.27$41,416.30
264Dec 2041$1,071.53$99.74$1,171.27$40,344.77
2041 Total$12,689.76$1,365.48$14,055.24
265Jan 2042$1,074.11$97.16$1,171.27$39,270.66
266Feb 2042$1,076.69$94.58$1,171.27$38,193.97
267Mar 2042$1,079.29$91.98$1,171.27$37,114.68
268Apr 2042$1,081.89$89.38$1,171.27$36,032.79
269May 2042$1,084.49$86.78$1,171.27$34,948.30
270Jun 2042$1,087.10$84.17$1,171.27$33,861.20
271Jul 2042$1,089.72$81.55$1,171.27$32,771.48
272Aug 2042$1,092.35$78.92$1,171.27$31,679.13
273Sep 2042$1,094.98$76.29$1,171.27$30,584.15
274Oct 2042$1,097.61$73.66$1,171.27$29,486.54
275Nov 2042$1,100.26$71.01$1,171.27$28,386.28
276Dec 2042$1,102.91$68.36$1,171.27$27,283.37
2042 Total$13,061.4$993.84$14,055.24
277Jan 2043$1,105.56$65.71$1,171.27$26,177.81
278Feb 2043$1,108.23$63.04$1,171.27$25,069.58
279Mar 2043$1,110.89$60.38$1,171.27$23,958.69
280Apr 2043$1,113.57$57.70$1,171.27$22,845.12
281May 2043$1,116.25$55.02$1,171.27$21,728.87
282Jun 2043$1,118.94$52.33$1,171.27$20,609.93
283Jul 2043$1,121.63$49.64$1,171.27$19,488.30
284Aug 2043$1,124.34$46.93$1,171.27$18,363.96
285Sep 2043$1,127.04$44.23$1,171.27$17,236.92
286Oct 2043$1,129.76$41.51$1,171.27$16,107.16
287Nov 2043$1,132.48$38.79$1,171.27$14,974.68
288Dec 2043$1,135.21$36.06$1,171.27$13,839.47
2043 Total$13,443.9$611.34$14,055.24
289Jan 2044$1,137.94$33.33$1,171.27$12,701.53
290Feb 2044$1,140.68$30.59$1,171.27$11,560.85
291Mar 2044$1,143.43$27.84$1,171.27$10,417.42
292Apr 2044$1,146.18$25.09$1,171.27$9,271.24
293May 2044$1,148.94$22.33$1,171.27$8,122.30
294Jun 2044$1,151.71$19.56$1,171.27$6,970.59
295Jul 2044$1,154.48$16.79$1,171.27$5,816.11
296Aug 2044$1,157.26$14.01$1,171.27$4,658.85
297Sep 2044$1,160.05$11.22$1,171.27$3,498.80
298Oct 2044$1,162.84$8.43$1,171.27$2,335.96
299Nov 2044$1,165.64$5.63$1,171.27$1,170.32
300Dec 2044$1,168.45$2.82$1,171.27$1.87
2044 Total$13,837.6$217.64$14,055.24
Compare your product with the big 4 banks, or add more products to compare
As seen on