Extra Home Loan - 4 Year Introductory Rate (Interest Only) (First Home Buyer) from Commonwealth Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
3.83%
Intro 48 months
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,123
Number of Repayments
300
Total Interest Paid
$36,900
Total repayments
$336,900
DatePrincipleInterestPaymentBalance
2019 Total$0$0$0
1Jan 2020$543.30$1,122.50$1,665.80$299,456.70
2Feb 2020$545.33$1,120.47$1,665.80$298,911.37
3Mar 2020$547.37$1,118.43$1,665.80$298,364.00
4Apr 2020$549.42$1,116.38$1,665.80$297,814.58
5May 2020$551.48$1,114.32$1,665.80$297,263.10
6Jun 2020$553.54$1,112.26$1,665.80$296,709.56
7Jul 2020$555.61$1,110.19$1,665.80$296,153.95
8Aug 2020$557.69$1,108.11$1,665.80$295,596.26
9Sep 2020$559.78$1,106.02$1,665.80$295,036.48
10Oct 2020$561.87$1,103.93$1,665.80$294,474.61
11Nov 2020$563.97$1,101.83$1,665.80$293,910.64
12Dec 2020$566.08$1,099.72$1,665.80$293,344.56
2020 Total$6,655.44$13,334.16$19,989.6
13Jan 2021$568.20$1,097.60$1,665.80$292,776.36
14Feb 2021$570.33$1,095.47$1,665.80$292,206.03
15Mar 2021$572.46$1,093.34$1,665.80$291,633.57
16Apr 2021$574.60$1,091.20$1,665.80$291,058.97
17May 2021$576.75$1,089.05$1,665.80$290,482.22
18Jun 2021$578.91$1,086.89$1,665.80$289,903.31
19Jul 2021$581.08$1,084.72$1,665.80$289,322.23
20Aug 2021$583.25$1,082.55$1,665.80$288,738.98
21Sep 2021$585.43$1,080.37$1,665.80$288,153.55
22Oct 2021$587.63$1,078.17$1,665.80$287,565.92
23Nov 2021$589.82$1,075.98$1,665.80$286,976.10
24Dec 2021$592.03$1,073.77$1,665.80$286,384.07
2021 Total$6,960.49$13,029.11$19,989.6
25Jan 2022$594.25$1,071.55$1,665.80$285,789.82
26Feb 2022$596.47$1,069.33$1,665.80$285,193.35
27Mar 2022$598.70$1,067.10$1,665.80$284,594.65
28Apr 2022$600.94$1,064.86$1,665.80$283,993.71
29May 2022$603.19$1,062.61$1,665.80$283,390.52
30Jun 2022$605.45$1,060.35$1,665.80$282,785.07
31Jul 2022$607.71$1,058.09$1,665.80$282,177.36
32Aug 2022$609.99$1,055.81$1,665.80$281,567.37
33Sep 2022$612.27$1,053.53$1,665.80$280,955.10
34Oct 2022$614.56$1,051.24$1,665.80$280,340.54
35Nov 2022$616.86$1,048.94$1,665.80$279,723.68
36Dec 2022$619.17$1,046.63$1,665.80$279,104.51
2022 Total$7,279.56$12,710.04$19,989.6
37Jan 2023$621.48$1,044.32$1,665.80$278,483.03
38Feb 2023$623.81$1,041.99$1,665.80$277,859.22
39Mar 2023$626.14$1,039.66$1,665.80$277,233.08
40Apr 2023$628.49$1,037.31$1,665.80$276,604.59
41May 2023$630.84$1,034.96$1,665.80$275,973.75
42Jun 2023$633.20$1,032.60$1,665.80$275,340.55
43Jul 2023$635.57$1,030.23$1,665.80$274,704.98
44Aug 2023$637.95$1,027.85$1,665.80$274,067.03
45Sep 2023$640.33$1,025.47$1,665.80$273,426.70
46Oct 2023$642.73$1,023.07$1,665.80$272,783.97
47Nov 2023$645.13$1,020.67$1,665.80$272,138.84
48Dec 2023$647.55$1,018.25$1,665.80$271,491.29
2023 Total$7,613.22$12,376.38$19,989.6
49Jan 2024$649.97$1,015.83$1,665.80$270,841.32
50Feb 2024$652.40$1,013.40$1,665.80$270,188.92
51Mar 2024$654.84$1,010.96$1,665.80$269,534.08
52Apr 2024$657.29$1,008.51$1,665.80$268,876.79
53May 2024$659.75$1,006.05$1,665.80$268,217.04
54Jun 2024$662.22$1,003.58$1,665.80$267,554.82
55Jul 2024$664.70$1,001.10$1,665.80$266,890.12
56Aug 2024$667.19$998.61$1,665.80$266,222.93
57Sep 2024$669.68$996.12$1,665.80$265,553.25
58Oct 2024$672.19$993.61$1,665.80$264,881.06
59Nov 2024$674.70$991.10$1,665.80$264,206.36
60Dec 2024$677.23$988.57$1,665.80$263,529.13
2024 Total$7,962.16$12,027.44$19,989.6
61Jan 2025$679.76$986.04$1,665.80$262,849.37
62Feb 2025$682.31$983.49$1,665.80$262,167.06
63Mar 2025$684.86$980.94$1,665.80$261,482.20
64Apr 2025$687.42$978.38$1,665.80$260,794.78
65May 2025$689.99$975.81$1,665.80$260,104.79
66Jun 2025$692.57$973.23$1,665.80$259,412.22
67Jul 2025$695.17$970.63$1,665.80$258,717.05
68Aug 2025$697.77$968.03$1,665.80$258,019.28
69Sep 2025$700.38$965.42$1,665.80$257,318.90
70Oct 2025$703.00$962.80$1,665.80$256,615.90
71Nov 2025$705.63$960.17$1,665.80$255,910.27
72Dec 2025$708.27$957.53$1,665.80$255,202.00
2025 Total$8,327.13$11,662.47$19,989.6
73Jan 2026$710.92$954.88$1,665.80$254,491.08
74Feb 2026$713.58$952.22$1,665.80$253,777.50
75Mar 2026$716.25$949.55$1,665.80$253,061.25
76Apr 2026$718.93$946.87$1,665.80$252,342.32
77May 2026$721.62$944.18$1,665.80$251,620.70
78Jun 2026$724.32$941.48$1,665.80$250,896.38
79Jul 2026$727.03$938.77$1,665.80$250,169.35
80Aug 2026$729.75$936.05$1,665.80$249,439.60
81Sep 2026$732.48$933.32$1,665.80$248,707.12
82Oct 2026$735.22$930.58$1,665.80$247,971.90
83Nov 2026$737.97$927.83$1,665.80$247,233.93
84Dec 2026$740.73$925.07$1,665.80$246,493.20
2026 Total$8,708.8$11,280.8$19,989.6
85Jan 2027$743.50$922.30$1,665.80$245,749.70
86Feb 2027$746.29$919.51$1,665.80$245,003.41
87Mar 2027$749.08$916.72$1,665.80$244,254.33
88Apr 2027$751.88$913.92$1,665.80$243,502.45
89May 2027$754.69$911.11$1,665.80$242,747.76
90Jun 2027$757.52$908.28$1,665.80$241,990.24
91Jul 2027$760.35$905.45$1,665.80$241,229.89
92Aug 2027$763.20$902.60$1,665.80$240,466.69
93Sep 2027$766.05$899.75$1,665.80$239,700.64
94Oct 2027$768.92$896.88$1,665.80$238,931.72
95Nov 2027$771.80$894.00$1,665.80$238,159.92
96Dec 2027$774.68$891.12$1,665.80$237,385.24
2027 Total$9,107.96$10,881.64$19,989.6
97Jan 2028$777.58$888.22$1,665.80$236,607.66
98Feb 2028$780.49$885.31$1,665.80$235,827.17
99Mar 2028$783.41$882.39$1,665.80$235,043.76
100Apr 2028$786.34$879.46$1,665.80$234,257.42
101May 2028$789.29$876.51$1,665.80$233,468.13
102Jun 2028$792.24$873.56$1,665.80$232,675.89
103Jul 2028$795.20$870.60$1,665.80$231,880.69
104Aug 2028$798.18$867.62$1,665.80$231,082.51
105Sep 2028$801.17$864.63$1,665.80$230,281.34
106Oct 2028$804.16$861.64$1,665.80$229,477.18
107Nov 2028$807.17$858.63$1,665.80$228,670.01
108Dec 2028$810.19$855.61$1,665.80$227,859.82
2028 Total$9,525.42$10,464.18$19,989.6
109Jan 2029$813.22$852.58$1,665.80$227,046.60
110Feb 2029$816.27$849.53$1,665.80$226,230.33
111Mar 2029$819.32$846.48$1,665.80$225,411.01
112Apr 2029$822.39$843.41$1,665.80$224,588.62
113May 2029$825.46$840.34$1,665.80$223,763.16
114Jun 2029$828.55$837.25$1,665.80$222,934.61
115Jul 2029$831.65$834.15$1,665.80$222,102.96
116Aug 2029$834.76$831.04$1,665.80$221,268.20
117Sep 2029$837.89$827.91$1,665.80$220,430.31
118Oct 2029$841.02$824.78$1,665.80$219,589.29
119Nov 2029$844.17$821.63$1,665.80$218,745.12
120Dec 2029$847.33$818.47$1,665.80$217,897.79
2029 Total$9,962.03$10,027.57$19,989.6
121Jan 2030$850.50$815.30$1,665.80$217,047.29
122Feb 2030$853.68$812.12$1,665.80$216,193.61
123Mar 2030$856.88$808.92$1,665.80$215,336.73
124Apr 2030$860.08$805.72$1,665.80$214,476.65
125May 2030$863.30$802.50$1,665.80$213,613.35
126Jun 2030$866.53$799.27$1,665.80$212,746.82
127Jul 2030$869.77$796.03$1,665.80$211,877.05
128Aug 2030$873.03$792.77$1,665.80$211,004.02
129Sep 2030$876.29$789.51$1,665.80$210,127.73
130Oct 2030$879.57$786.23$1,665.80$209,248.16
131Nov 2030$882.86$782.94$1,665.80$208,365.30
132Dec 2030$886.17$779.63$1,665.80$207,479.13
2030 Total$10,418.66$9,570.94$19,989.6
133Jan 2031$889.48$776.32$1,665.80$206,589.65
134Feb 2031$892.81$772.99$1,665.80$205,696.84
135Mar 2031$896.15$769.65$1,665.80$204,800.69
136Apr 2031$899.50$766.30$1,665.80$203,901.19
137May 2031$902.87$762.93$1,665.80$202,998.32
138Jun 2031$906.25$759.55$1,665.80$202,092.07
139Jul 2031$909.64$756.16$1,665.80$201,182.43
140Aug 2031$913.04$752.76$1,665.80$200,269.39
141Sep 2031$916.46$749.34$1,665.80$199,352.93
142Oct 2031$919.89$745.91$1,665.80$198,433.04
143Nov 2031$923.33$742.47$1,665.80$197,509.71
144Dec 2031$926.78$739.02$1,665.80$196,582.93
2031 Total$10,896.2$9,093.4$19,989.6
145Jan 2032$930.25$735.55$1,665.80$195,652.68
146Feb 2032$933.73$732.07$1,665.80$194,718.95
147Mar 2032$937.23$728.57$1,665.80$193,781.72
148Apr 2032$940.73$725.07$1,665.80$192,840.99
149May 2032$944.25$721.55$1,665.80$191,896.74
150Jun 2032$947.79$718.01$1,665.80$190,948.95
151Jul 2032$951.33$714.47$1,665.80$189,997.62
152Aug 2032$954.89$710.91$1,665.80$189,042.73
153Sep 2032$958.47$707.33$1,665.80$188,084.26
154Oct 2032$962.05$703.75$1,665.80$187,122.21
155Nov 2032$965.65$700.15$1,665.80$186,156.56
156Dec 2032$969.26$696.54$1,665.80$185,187.30
2032 Total$11,395.63$8,593.97$19,989.6
157Jan 2033$972.89$692.91$1,665.80$184,214.41
158Feb 2033$976.53$689.27$1,665.80$183,237.88
159Mar 2033$980.18$685.62$1,665.80$182,257.70
160Apr 2033$983.85$681.95$1,665.80$181,273.85
161May 2033$987.53$678.27$1,665.80$180,286.32
162Jun 2033$991.23$674.57$1,665.80$179,295.09
163Jul 2033$994.94$670.86$1,665.80$178,300.15
164Aug 2033$998.66$667.14$1,665.80$177,301.49
165Sep 2033$1,002.40$663.40$1,665.80$176,299.09
166Oct 2033$1,006.15$659.65$1,665.80$175,292.94
167Nov 2033$1,009.91$655.89$1,665.80$174,283.03
168Dec 2033$1,013.69$652.11$1,665.80$173,269.34
2033 Total$11,917.96$8,071.64$19,989.6
169Jan 2034$1,017.48$648.32$1,665.80$172,251.86
170Feb 2034$1,021.29$644.51$1,665.80$171,230.57
171Mar 2034$1,025.11$640.69$1,665.80$170,205.46
172Apr 2034$1,028.95$636.85$1,665.80$169,176.51
173May 2034$1,032.80$633.00$1,665.80$168,143.71
174Jun 2034$1,036.66$629.14$1,665.80$167,107.05
175Jul 2034$1,040.54$625.26$1,665.80$166,066.51
176Aug 2034$1,044.43$621.37$1,665.80$165,022.08
177Sep 2034$1,048.34$617.46$1,665.80$163,973.74
178Oct 2034$1,052.26$613.54$1,665.80$162,921.48
179Nov 2034$1,056.20$609.60$1,665.80$161,865.28
180Dec 2034$1,060.15$605.65$1,665.80$160,805.13
2034 Total$12,464.21$7,525.39$19,989.6
181Jan 2035$1,064.12$601.68$1,665.80$159,741.01
182Feb 2035$1,068.10$597.70$1,665.80$158,672.91
183Mar 2035$1,072.10$593.70$1,665.80$157,600.81
184Apr 2035$1,076.11$589.69$1,665.80$156,524.70
185May 2035$1,080.14$585.66$1,665.80$155,444.56
186Jun 2035$1,084.18$581.62$1,665.80$154,360.38
187Jul 2035$1,088.23$577.57$1,665.80$153,272.15
188Aug 2035$1,092.31$573.49$1,665.80$152,179.84
189Sep 2035$1,096.39$569.41$1,665.80$151,083.45
190Oct 2035$1,100.50$565.30$1,665.80$149,982.95
191Nov 2035$1,104.61$561.19$1,665.80$148,878.34
192Dec 2035$1,108.75$557.05$1,665.80$147,769.59
2035 Total$13,035.54$6,954.06$19,989.6
193Jan 2036$1,112.90$552.90$1,665.80$146,656.69
194Feb 2036$1,117.06$548.74$1,665.80$145,539.63
195Mar 2036$1,121.24$544.56$1,665.80$144,418.39
196Apr 2036$1,125.43$540.37$1,665.80$143,292.96
197May 2036$1,129.65$536.15$1,665.80$142,163.31
198Jun 2036$1,133.87$531.93$1,665.80$141,029.44
199Jul 2036$1,138.11$527.69$1,665.80$139,891.33
200Aug 2036$1,142.37$523.43$1,665.80$138,748.96
201Sep 2036$1,146.65$519.15$1,665.80$137,602.31
202Oct 2036$1,150.94$514.86$1,665.80$136,451.37
203Nov 2036$1,155.24$510.56$1,665.80$135,296.13
204Dec 2036$1,159.57$506.23$1,665.80$134,136.56
2036 Total$13,633.03$6,356.57$19,989.6
205Jan 2037$1,163.91$501.89$1,665.80$132,972.65
206Feb 2037$1,168.26$497.54$1,665.80$131,804.39
207Mar 2037$1,172.63$493.17$1,665.80$130,631.76
208Apr 2037$1,177.02$488.78$1,665.80$129,454.74
209May 2037$1,181.42$484.38$1,665.80$128,273.32
210Jun 2037$1,185.84$479.96$1,665.80$127,087.48
211Jul 2037$1,190.28$475.52$1,665.80$125,897.20
212Aug 2037$1,194.73$471.07$1,665.80$124,702.47
213Sep 2037$1,199.20$466.60$1,665.80$123,503.27
214Oct 2037$1,203.69$462.11$1,665.80$122,299.58
215Nov 2037$1,208.20$457.60$1,665.80$121,091.38
216Dec 2037$1,212.72$453.08$1,665.80$119,878.66
2037 Total$14,257.9$5,731.7$19,989.6
217Jan 2038$1,217.25$448.55$1,665.80$118,661.41
218Feb 2038$1,221.81$443.99$1,665.80$117,439.60
219Mar 2038$1,226.38$439.42$1,665.80$116,213.22
220Apr 2038$1,230.97$434.83$1,665.80$114,982.25
221May 2038$1,235.57$430.23$1,665.80$113,746.68
222Jun 2038$1,240.20$425.60$1,665.80$112,506.48
223Jul 2038$1,244.84$420.96$1,665.80$111,261.64
224Aug 2038$1,249.50$416.30$1,665.80$110,012.14
225Sep 2038$1,254.17$411.63$1,665.80$108,757.97
226Oct 2038$1,258.86$406.94$1,665.80$107,499.11
227Nov 2038$1,263.57$402.23$1,665.80$106,235.54
228Dec 2038$1,268.30$397.50$1,665.80$104,967.24
2038 Total$14,911.42$5,078.18$19,989.6
229Jan 2039$1,273.05$392.75$1,665.80$103,694.19
230Feb 2039$1,277.81$387.99$1,665.80$102,416.38
231Mar 2039$1,282.59$383.21$1,665.80$101,133.79
232Apr 2039$1,287.39$378.41$1,665.80$99,846.40
233May 2039$1,292.21$373.59$1,665.80$98,554.19
234Jun 2039$1,297.04$368.76$1,665.80$97,257.15
235Jul 2039$1,301.90$363.90$1,665.80$95,955.25
236Aug 2039$1,306.77$359.03$1,665.80$94,648.48
237Sep 2039$1,311.66$354.14$1,665.80$93,336.82
238Oct 2039$1,316.56$349.24$1,665.80$92,020.26
239Nov 2039$1,321.49$344.31$1,665.80$90,698.77
240Dec 2039$1,326.44$339.36$1,665.80$89,372.33
2039 Total$15,594.91$4,394.69$19,989.6
241Jan 2040$1,331.40$334.40$1,665.80$88,040.93
242Feb 2040$1,336.38$329.42$1,665.80$86,704.55
243Mar 2040$1,341.38$324.42$1,665.80$85,363.17
244Apr 2040$1,346.40$319.40$1,665.80$84,016.77
245May 2040$1,351.44$314.36$1,665.80$82,665.33
246Jun 2040$1,356.49$309.31$1,665.80$81,308.84
247Jul 2040$1,361.57$304.23$1,665.80$79,947.27
248Aug 2040$1,366.66$299.14$1,665.80$78,580.61
249Sep 2040$1,371.78$294.02$1,665.80$77,208.83
250Oct 2040$1,376.91$288.89$1,665.80$75,831.92
251Nov 2040$1,382.06$283.74$1,665.80$74,449.86
252Dec 2040$1,387.23$278.57$1,665.80$73,062.63
2040 Total$16,309.7$3,679.9$19,989.6
253Jan 2041$1,392.42$273.38$1,665.80$71,670.21
254Feb 2041$1,397.63$268.17$1,665.80$70,272.58
255Mar 2041$1,402.86$262.94$1,665.80$68,869.72
256Apr 2041$1,408.11$257.69$1,665.80$67,461.61
257May 2041$1,413.38$252.42$1,665.80$66,048.23
258Jun 2041$1,418.67$247.13$1,665.80$64,629.56
259Jul 2041$1,423.98$241.82$1,665.80$63,205.58
260Aug 2041$1,429.31$236.49$1,665.80$61,776.27
261Sep 2041$1,434.65$231.15$1,665.80$60,341.62
262Oct 2041$1,440.02$225.78$1,665.80$58,901.60
263Nov 2041$1,445.41$220.39$1,665.80$57,456.19
264Dec 2041$1,450.82$214.98$1,665.80$56,005.37
2041 Total$17,057.26$2,932.34$19,989.6
265Jan 2042$1,456.25$209.55$1,665.80$54,549.12
266Feb 2042$1,461.70$204.10$1,665.80$53,087.42
267Mar 2042$1,467.16$198.64$1,665.80$51,620.26
268Apr 2042$1,472.65$193.15$1,665.80$50,147.61
269May 2042$1,478.16$187.64$1,665.80$48,669.45
270Jun 2042$1,483.70$182.10$1,665.80$47,185.75
271Jul 2042$1,489.25$176.55$1,665.80$45,696.50
272Aug 2042$1,494.82$170.98$1,665.80$44,201.68
273Sep 2042$1,500.41$165.39$1,665.80$42,701.27
274Oct 2042$1,506.03$159.77$1,665.80$41,195.24
275Nov 2042$1,511.66$154.14$1,665.80$39,683.58
276Dec 2042$1,517.32$148.48$1,665.80$38,166.26
2042 Total$17,839.11$2,150.49$19,989.6
277Jan 2043$1,522.99$142.81$1,665.80$36,643.27
278Feb 2043$1,528.69$137.11$1,665.80$35,114.58
279Mar 2043$1,534.41$131.39$1,665.80$33,580.17
280Apr 2043$1,540.15$125.65$1,665.80$32,040.02
281May 2043$1,545.92$119.88$1,665.80$30,494.10
282Jun 2043$1,551.70$114.10$1,665.80$28,942.40
283Jul 2043$1,557.51$108.29$1,665.80$27,384.89
284Aug 2043$1,563.33$102.47$1,665.80$25,821.56
285Sep 2043$1,569.18$96.62$1,665.80$24,252.38
286Oct 2043$1,575.06$90.74$1,665.80$22,677.32
287Nov 2043$1,580.95$84.85$1,665.80$21,096.37
288Dec 2043$1,586.86$78.94$1,665.80$19,509.51
2043 Total$18,656.75$1,332.85$19,989.6
289Jan 2044$1,592.80$73.00$1,665.80$17,916.71
290Feb 2044$1,598.76$67.04$1,665.80$16,317.95
291Mar 2044$1,604.74$61.06$1,665.80$14,713.21
292Apr 2044$1,610.75$55.05$1,665.80$13,102.46
293May 2044$1,616.77$49.03$1,665.80$11,485.69
294Jun 2044$1,622.82$42.98$1,665.80$9,862.87
295Jul 2044$1,628.90$36.90$1,665.80$8,233.97
296Aug 2044$1,634.99$30.81$1,665.80$6,598.98
297Sep 2044$1,641.11$24.69$1,665.80$4,957.87
298Oct 2044$1,647.25$18.55$1,665.80$3,310.62
299Nov 2044$1,653.41$12.39$1,665.80$1,657.21
300Dec 2044$1,657.21$6.20$1,663.41$0.00
2044 Total$19,509.51$477.7$19,987.21
Compare your product with the big 4 banks, or add more products to compare
As seen on