Fixed Rate Home Loan (Principal and Interest) 1 Year from Commonwealth Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
4.04%
Fixed - 1 year
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,325
Number of Repayments
300
Total Interest Paid
$147,500
Total repayments
$397,500
DatePrincipleInterestPaymentBalance
1Oct 2019$483.45$841.67$1,325.12$249,516.55
2Nov 2019$485.08$840.04$1,325.12$249,031.47
3Dec 2019$486.71$838.41$1,325.12$248,544.76
2019 Total$1,455.24$2,520.12$3,975.36
4Jan 2020$488.35$836.77$1,325.12$248,056.41
5Feb 2020$490.00$835.12$1,325.12$247,566.41
6Mar 2020$491.65$833.47$1,325.12$247,074.76
7Apr 2020$493.30$831.82$1,325.12$246,581.46
8May 2020$494.96$830.16$1,325.12$246,086.50
9Jun 2020$496.63$828.49$1,325.12$245,589.87
10Jul 2020$498.30$826.82$1,325.12$245,091.57
11Aug 2020$499.98$825.14$1,325.12$244,591.59
12Sep 2020$501.66$823.46$1,325.12$244,089.93
13Oct 2020$503.35$821.77$1,325.12$243,586.58
14Nov 2020$505.05$820.07$1,325.12$243,081.53
15Dec 2020$506.75$818.37$1,325.12$242,574.78
2020 Total$5,969.98$9,931.46$15,901.44
16Jan 2021$508.45$816.67$1,325.12$242,066.33
17Feb 2021$510.16$814.96$1,325.12$241,556.17
18Mar 2021$511.88$813.24$1,325.12$241,044.29
19Apr 2021$513.60$811.52$1,325.12$240,530.69
20May 2021$515.33$809.79$1,325.12$240,015.36
21Jun 2021$517.07$808.05$1,325.12$239,498.29
22Jul 2021$518.81$806.31$1,325.12$238,979.48
23Aug 2021$520.56$804.56$1,325.12$238,458.92
24Sep 2021$522.31$802.81$1,325.12$237,936.61
25Oct 2021$524.07$801.05$1,325.12$237,412.54
26Nov 2021$525.83$799.29$1,325.12$236,886.71
27Dec 2021$527.60$797.52$1,325.12$236,359.11
2021 Total$6,215.67$9,685.77$15,901.44
28Jan 2022$529.38$795.74$1,325.12$235,829.73
29Feb 2022$531.16$793.96$1,325.12$235,298.57
30Mar 2022$532.95$792.17$1,325.12$234,765.62
31Apr 2022$534.74$790.38$1,325.12$234,230.88
32May 2022$536.54$788.58$1,325.12$233,694.34
33Jun 2022$538.35$786.77$1,325.12$233,155.99
34Jul 2022$540.16$784.96$1,325.12$232,615.83
35Aug 2022$541.98$783.14$1,325.12$232,073.85
36Sep 2022$543.80$781.32$1,325.12$231,530.05
37Oct 2022$545.64$779.48$1,325.12$230,984.41
38Nov 2022$547.47$777.65$1,325.12$230,436.94
39Dec 2022$549.32$775.80$1,325.12$229,887.62
2022 Total$6,471.49$9,429.95$15,901.44
40Jan 2023$551.17$773.95$1,325.12$229,336.45
41Feb 2023$553.02$772.10$1,325.12$228,783.43
42Mar 2023$554.88$770.24$1,325.12$228,228.55
43Apr 2023$556.75$768.37$1,325.12$227,671.80
44May 2023$558.62$766.50$1,325.12$227,113.18
45Jun 2023$560.51$764.61$1,325.12$226,552.67
46Jul 2023$562.39$762.73$1,325.12$225,990.28
47Aug 2023$564.29$760.83$1,325.12$225,425.99
48Sep 2023$566.19$758.93$1,325.12$224,859.80
49Oct 2023$568.09$757.03$1,325.12$224,291.71
50Nov 2023$570.00$755.12$1,325.12$223,721.71
51Dec 2023$571.92$753.20$1,325.12$223,149.79
2023 Total$6,737.83$9,163.61$15,901.44
52Jan 2024$573.85$751.27$1,325.12$222,575.94
53Feb 2024$575.78$749.34$1,325.12$222,000.16
54Mar 2024$577.72$747.40$1,325.12$221,422.44
55Apr 2024$579.66$745.46$1,325.12$220,842.78
56May 2024$581.62$743.50$1,325.12$220,261.16
57Jun 2024$583.57$741.55$1,325.12$219,677.59
58Jul 2024$585.54$739.58$1,325.12$219,092.05
59Aug 2024$587.51$737.61$1,325.12$218,504.54
60Sep 2024$589.49$735.63$1,325.12$217,915.05
61Oct 2024$591.47$733.65$1,325.12$217,323.58
62Nov 2024$593.46$731.66$1,325.12$216,730.12
63Dec 2024$595.46$729.66$1,325.12$216,134.66
2024 Total$7,015.13$8,886.31$15,901.44
64Jan 2025$597.47$727.65$1,325.12$215,537.19
65Feb 2025$599.48$725.64$1,325.12$214,937.71
66Mar 2025$601.50$723.62$1,325.12$214,336.21
67Apr 2025$603.52$721.60$1,325.12$213,732.69
68May 2025$605.55$719.57$1,325.12$213,127.14
69Jun 2025$607.59$717.53$1,325.12$212,519.55
70Jul 2025$609.64$715.48$1,325.12$211,909.91
71Aug 2025$611.69$713.43$1,325.12$211,298.22
72Sep 2025$613.75$711.37$1,325.12$210,684.47
73Oct 2025$615.82$709.30$1,325.12$210,068.65
74Nov 2025$617.89$707.23$1,325.12$209,450.76
75Dec 2025$619.97$705.15$1,325.12$208,830.79
2025 Total$7,303.87$8,597.57$15,901.44
76Jan 2026$622.06$703.06$1,325.12$208,208.73
77Feb 2026$624.15$700.97$1,325.12$207,584.58
78Mar 2026$626.25$698.87$1,325.12$206,958.33
79Apr 2026$628.36$696.76$1,325.12$206,329.97
80May 2026$630.48$694.64$1,325.12$205,699.49
81Jun 2026$632.60$692.52$1,325.12$205,066.89
82Jul 2026$634.73$690.39$1,325.12$204,432.16
83Aug 2026$636.87$688.25$1,325.12$203,795.29
84Sep 2026$639.01$686.11$1,325.12$203,156.28
85Oct 2026$641.16$683.96$1,325.12$202,515.12
86Nov 2026$643.32$681.80$1,325.12$201,871.80
87Dec 2026$645.48$679.64$1,325.12$201,226.32
2026 Total$7,604.47$8,296.97$15,901.44
88Jan 2027$647.66$677.46$1,325.12$200,578.66
89Feb 2027$649.84$675.28$1,325.12$199,928.82
90Mar 2027$652.03$673.09$1,325.12$199,276.79
91Apr 2027$654.22$670.90$1,325.12$198,622.57
92May 2027$656.42$668.70$1,325.12$197,966.15
93Jun 2027$658.63$666.49$1,325.12$197,307.52
94Jul 2027$660.85$664.27$1,325.12$196,646.67
95Aug 2027$663.08$662.04$1,325.12$195,983.59
96Sep 2027$665.31$659.81$1,325.12$195,318.28
97Oct 2027$667.55$657.57$1,325.12$194,650.73
98Nov 2027$669.80$655.32$1,325.12$193,980.93
99Dec 2027$672.05$653.07$1,325.12$193,308.88
2027 Total$7,917.44$7,984$15,901.44
100Jan 2028$674.31$650.81$1,325.12$192,634.57
101Feb 2028$676.58$648.54$1,325.12$191,957.99
102Mar 2028$678.86$646.26$1,325.12$191,279.13
103Apr 2028$681.15$643.97$1,325.12$190,597.98
104May 2028$683.44$641.68$1,325.12$189,914.54
105Jun 2028$685.74$639.38$1,325.12$189,228.80
106Jul 2028$688.05$637.07$1,325.12$188,540.75
107Aug 2028$690.37$634.75$1,325.12$187,850.38
108Sep 2028$692.69$632.43$1,325.12$187,157.69
109Oct 2028$695.02$630.10$1,325.12$186,462.67
110Nov 2028$697.36$627.76$1,325.12$185,765.31
111Dec 2028$699.71$625.41$1,325.12$185,065.60
2028 Total$8,243.28$7,658.16$15,901.44
112Jan 2029$702.07$623.05$1,325.12$184,363.53
113Feb 2029$704.43$620.69$1,325.12$183,659.10
114Mar 2029$706.80$618.32$1,325.12$182,952.30
115Apr 2029$709.18$615.94$1,325.12$182,243.12
116May 2029$711.57$613.55$1,325.12$181,531.55
117Jun 2029$713.96$611.16$1,325.12$180,817.59
118Jul 2029$716.37$608.75$1,325.12$180,101.22
119Aug 2029$718.78$606.34$1,325.12$179,382.44
120Sep 2029$721.20$603.92$1,325.12$178,661.24
121Oct 2029$723.63$601.49$1,325.12$177,937.61
122Nov 2029$726.06$599.06$1,325.12$177,211.55
123Dec 2029$728.51$596.61$1,325.12$176,483.04
2029 Total$8,582.56$7,318.88$15,901.44
124Jan 2030$730.96$594.16$1,325.12$175,752.08
125Feb 2030$733.42$591.70$1,325.12$175,018.66
126Mar 2030$735.89$589.23$1,325.12$174,282.77
127Apr 2030$738.37$586.75$1,325.12$173,544.40
128May 2030$740.85$584.27$1,325.12$172,803.55
129Jun 2030$743.35$581.77$1,325.12$172,060.20
130Jul 2030$745.85$579.27$1,325.12$171,314.35
131Aug 2030$748.36$576.76$1,325.12$170,565.99
132Sep 2030$750.88$574.24$1,325.12$169,815.11
133Oct 2030$753.41$571.71$1,325.12$169,061.70
134Nov 2030$755.95$569.17$1,325.12$168,305.75
135Dec 2030$758.49$566.63$1,325.12$167,547.26
2030 Total$8,935.78$6,965.66$15,901.44
136Jan 2031$761.04$564.08$1,325.12$166,786.22
137Feb 2031$763.61$561.51$1,325.12$166,022.61
138Mar 2031$766.18$558.94$1,325.12$165,256.43
139Apr 2031$768.76$556.36$1,325.12$164,487.67
140May 2031$771.34$553.78$1,325.12$163,716.33
141Jun 2031$773.94$551.18$1,325.12$162,942.39
142Jul 2031$776.55$548.57$1,325.12$162,165.84
143Aug 2031$779.16$545.96$1,325.12$161,386.68
144Sep 2031$781.78$543.34$1,325.12$160,604.90
145Oct 2031$784.42$540.70$1,325.12$159,820.48
146Nov 2031$787.06$538.06$1,325.12$159,033.42
147Dec 2031$789.71$535.41$1,325.12$158,243.71
2031 Total$9,303.55$6,597.89$15,901.44
148Jan 2032$792.37$532.75$1,325.12$157,451.34
149Feb 2032$795.03$530.09$1,325.12$156,656.31
150Mar 2032$797.71$527.41$1,325.12$155,858.60
151Apr 2032$800.40$524.72$1,325.12$155,058.20
152May 2032$803.09$522.03$1,325.12$154,255.11
153Jun 2032$805.79$519.33$1,325.12$153,449.32
154Jul 2032$808.51$516.61$1,325.12$152,640.81
155Aug 2032$811.23$513.89$1,325.12$151,829.58
156Sep 2032$813.96$511.16$1,325.12$151,015.62
157Oct 2032$816.70$508.42$1,325.12$150,198.92
158Nov 2032$819.45$505.67$1,325.12$149,379.47
159Dec 2032$822.21$502.91$1,325.12$148,557.26
2032 Total$9,686.45$6,214.99$15,901.44
160Jan 2033$824.98$500.14$1,325.12$147,732.28
161Feb 2033$827.75$497.37$1,325.12$146,904.53
162Mar 2033$830.54$494.58$1,325.12$146,073.99
163Apr 2033$833.34$491.78$1,325.12$145,240.65
164May 2033$836.14$488.98$1,325.12$144,404.51
165Jun 2033$838.96$486.16$1,325.12$143,565.55
166Jul 2033$841.78$483.34$1,325.12$142,723.77
167Aug 2033$844.62$480.50$1,325.12$141,879.15
168Sep 2033$847.46$477.66$1,325.12$141,031.69
169Oct 2033$850.31$474.81$1,325.12$140,181.38
170Nov 2033$853.18$471.94$1,325.12$139,328.20
171Dec 2033$856.05$469.07$1,325.12$138,472.15
2033 Total$10,085.11$5,816.33$15,901.44
172Jan 2034$858.93$466.19$1,325.12$137,613.22
173Feb 2034$861.82$463.30$1,325.12$136,751.40
174Mar 2034$864.72$460.40$1,325.12$135,886.68
175Apr 2034$867.63$457.49$1,325.12$135,019.05
176May 2034$870.56$454.56$1,325.12$134,148.49
177Jun 2034$873.49$451.63$1,325.12$133,275.00
178Jul 2034$876.43$448.69$1,325.12$132,398.57
179Aug 2034$879.38$445.74$1,325.12$131,519.19
180Sep 2034$882.34$442.78$1,325.12$130,636.85
181Oct 2034$885.31$439.81$1,325.12$129,751.54
182Nov 2034$888.29$436.83$1,325.12$128,863.25
183Dec 2034$891.28$433.84$1,325.12$127,971.97
2034 Total$10,500.18$5,401.26$15,901.44
184Jan 2035$894.28$430.84$1,325.12$127,077.69
185Feb 2035$897.29$427.83$1,325.12$126,180.40
186Mar 2035$900.31$424.81$1,325.12$125,280.09
187Apr 2035$903.34$421.78$1,325.12$124,376.75
188May 2035$906.38$418.74$1,325.12$123,470.37
189Jun 2035$909.44$415.68$1,325.12$122,560.93
190Jul 2035$912.50$412.62$1,325.12$121,648.43
191Aug 2035$915.57$409.55$1,325.12$120,732.86
192Sep 2035$918.65$406.47$1,325.12$119,814.21
193Oct 2035$921.75$403.37$1,325.12$118,892.46
194Nov 2035$924.85$400.27$1,325.12$117,967.61
195Dec 2035$927.96$397.16$1,325.12$117,039.65
2035 Total$10,932.32$4,969.12$15,901.44
196Jan 2036$931.09$394.03$1,325.12$116,108.56
197Feb 2036$934.22$390.90$1,325.12$115,174.34
198Mar 2036$937.37$387.75$1,325.12$114,236.97
199Apr 2036$940.52$384.60$1,325.12$113,296.45
200May 2036$943.69$381.43$1,325.12$112,352.76
201Jun 2036$946.87$378.25$1,325.12$111,405.89
202Jul 2036$950.05$375.07$1,325.12$110,455.84
203Aug 2036$953.25$371.87$1,325.12$109,502.59
204Sep 2036$956.46$368.66$1,325.12$108,546.13
205Oct 2036$959.68$365.44$1,325.12$107,586.45
206Nov 2036$962.91$362.21$1,325.12$106,623.54
207Dec 2036$966.15$358.97$1,325.12$105,657.39
2036 Total$11,382.26$4,519.18$15,901.44
208Jan 2037$969.41$355.71$1,325.12$104,687.98
209Feb 2037$972.67$352.45$1,325.12$103,715.31
210Mar 2037$975.95$349.17$1,325.12$102,739.36
211Apr 2037$979.23$345.89$1,325.12$101,760.13
212May 2037$982.53$342.59$1,325.12$100,777.60
213Jun 2037$985.84$339.28$1,325.12$99,791.76
214Jul 2037$989.15$335.97$1,325.12$98,802.61
215Aug 2037$992.48$332.64$1,325.12$97,810.13
216Sep 2037$995.83$329.29$1,325.12$96,814.30
217Oct 2037$999.18$325.94$1,325.12$95,815.12
218Nov 2037$1,002.54$322.58$1,325.12$94,812.58
219Dec 2037$1,005.92$319.20$1,325.12$93,806.66
2037 Total$11,850.73$4,050.71$15,901.44
220Jan 2038$1,009.30$315.82$1,325.12$92,797.36
221Feb 2038$1,012.70$312.42$1,325.12$91,784.66
222Mar 2038$1,016.11$309.01$1,325.12$90,768.55
223Apr 2038$1,019.53$305.59$1,325.12$89,749.02
224May 2038$1,022.96$302.16$1,325.12$88,726.06
225Jun 2038$1,026.41$298.71$1,325.12$87,699.65
226Jul 2038$1,029.86$295.26$1,325.12$86,669.79
227Aug 2038$1,033.33$291.79$1,325.12$85,636.46
228Sep 2038$1,036.81$288.31$1,325.12$84,599.65
229Oct 2038$1,040.30$284.82$1,325.12$83,559.35
230Nov 2038$1,043.80$281.32$1,325.12$82,515.55
231Dec 2038$1,047.32$277.80$1,325.12$81,468.23
2038 Total$12,338.43$3,563.01$15,901.44
232Jan 2039$1,050.84$274.28$1,325.12$80,417.39
233Feb 2039$1,054.38$270.74$1,325.12$79,363.01
234Mar 2039$1,057.93$267.19$1,325.12$78,305.08
235Apr 2039$1,061.49$263.63$1,325.12$77,243.59
236May 2039$1,065.07$260.05$1,325.12$76,178.52
237Jun 2039$1,068.65$256.47$1,325.12$75,109.87
238Jul 2039$1,072.25$252.87$1,325.12$74,037.62
239Aug 2039$1,075.86$249.26$1,325.12$72,961.76
240Sep 2039$1,079.48$245.64$1,325.12$71,882.28
241Oct 2039$1,083.12$242.00$1,325.12$70,799.16
242Nov 2039$1,086.76$238.36$1,325.12$69,712.40
243Dec 2039$1,090.42$234.70$1,325.12$68,621.98
2039 Total$12,846.25$3,055.19$15,901.44
244Jan 2040$1,094.09$231.03$1,325.12$67,527.89
245Feb 2040$1,097.78$227.34$1,325.12$66,430.11
246Mar 2040$1,101.47$223.65$1,325.12$65,328.64
247Apr 2040$1,105.18$219.94$1,325.12$64,223.46
248May 2040$1,108.90$216.22$1,325.12$63,114.56
249Jun 2040$1,112.63$212.49$1,325.12$62,001.93
250Jul 2040$1,116.38$208.74$1,325.12$60,885.55
251Aug 2040$1,120.14$204.98$1,325.12$59,765.41
252Sep 2040$1,123.91$201.21$1,325.12$58,641.50
253Oct 2040$1,127.69$197.43$1,325.12$57,513.81
254Nov 2040$1,131.49$193.63$1,325.12$56,382.32
255Dec 2040$1,135.30$189.82$1,325.12$55,247.02
2040 Total$13,374.96$2,526.48$15,901.44
256Jan 2041$1,139.12$186.00$1,325.12$54,107.90
257Feb 2041$1,142.96$182.16$1,325.12$52,964.94
258Mar 2041$1,146.80$178.32$1,325.12$51,818.14
259Apr 2041$1,150.67$174.45$1,325.12$50,667.47
260May 2041$1,154.54$170.58$1,325.12$49,512.93
261Jun 2041$1,158.43$166.69$1,325.12$48,354.50
262Jul 2041$1,162.33$162.79$1,325.12$47,192.17
263Aug 2041$1,166.24$158.88$1,325.12$46,025.93
264Sep 2041$1,170.17$154.95$1,325.12$44,855.76
265Oct 2041$1,174.11$151.01$1,325.12$43,681.65
266Nov 2041$1,178.06$147.06$1,325.12$42,503.59
267Dec 2041$1,182.02$143.10$1,325.12$41,321.57
2041 Total$13,925.45$1,975.99$15,901.44
268Jan 2042$1,186.00$139.12$1,325.12$40,135.57
269Feb 2042$1,190.00$135.12$1,325.12$38,945.57
270Mar 2042$1,194.00$131.12$1,325.12$37,751.57
271Apr 2042$1,198.02$127.10$1,325.12$36,553.55
272May 2042$1,202.06$123.06$1,325.12$35,351.49
273Jun 2042$1,206.10$119.02$1,325.12$34,145.39
274Jul 2042$1,210.16$114.96$1,325.12$32,935.23
275Aug 2042$1,214.24$110.88$1,325.12$31,720.99
276Sep 2042$1,218.33$106.79$1,325.12$30,502.66
277Oct 2042$1,222.43$102.69$1,325.12$29,280.23
278Nov 2042$1,226.54$98.58$1,325.12$28,053.69
279Dec 2042$1,230.67$94.45$1,325.12$26,823.02
2042 Total$14,498.55$1,402.89$15,901.44
280Jan 2043$1,234.82$90.30$1,325.12$25,588.20
281Feb 2043$1,238.97$86.15$1,325.12$24,349.23
282Mar 2043$1,243.14$81.98$1,325.12$23,106.09
283Apr 2043$1,247.33$77.79$1,325.12$21,858.76
284May 2043$1,251.53$73.59$1,325.12$20,607.23
285Jun 2043$1,255.74$69.38$1,325.12$19,351.49
286Jul 2043$1,259.97$65.15$1,325.12$18,091.52
287Aug 2043$1,264.21$60.91$1,325.12$16,827.31
288Sep 2043$1,268.47$56.65$1,325.12$15,558.84
289Oct 2043$1,272.74$52.38$1,325.12$14,286.10
290Nov 2043$1,277.02$48.10$1,325.12$13,009.08
291Dec 2043$1,281.32$43.80$1,325.12$11,727.76
2043 Total$15,095.26$806.18$15,901.44
292Jan 2044$1,285.64$39.48$1,325.12$10,442.12
293Feb 2044$1,289.96$35.16$1,325.12$9,152.16
294Mar 2044$1,294.31$30.81$1,325.12$7,857.85
295Apr 2044$1,298.67$26.45$1,325.12$6,559.18
296May 2044$1,303.04$22.08$1,325.12$5,256.14
297Jun 2044$1,307.42$17.70$1,325.12$3,948.72
298Jul 2044$1,311.83$13.29$1,325.12$2,636.89
299Aug 2044$1,316.24$8.88$1,325.12$1,320.65
300Sep 2044$1,320.65$4.45$1,325.10$0.00
2044 Total$11,727.76$198.3$11,926.06
Compare your product with the big 4 banks, or add more products to compare
As seen on