Fixed Rate Home Loan (Principal and Interest) 3 Years from Commonwealth Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
3.43%
Fixed - 3 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,242
Number of Repayments
300
Total Interest Paid
$122,600
Total repayments
$372,600
DatePrincipleInterestPaymentBalance
1Sep 2019$527.61$714.58$1,242.19$249,472.39
2Oct 2019$529.11$713.08$1,242.19$248,943.28
3Nov 2019$530.63$711.56$1,242.19$248,412.65
4Dec 2019$532.14$710.05$1,242.19$247,880.51
2019 Total$2,119.49$2,849.27$4,968.76
5Jan 2020$533.66$708.53$1,242.19$247,346.85
6Feb 2020$535.19$707.00$1,242.19$246,811.66
7Mar 2020$536.72$705.47$1,242.19$246,274.94
8Apr 2020$538.25$703.94$1,242.19$245,736.69
9May 2020$539.79$702.40$1,242.19$245,196.90
10Jun 2020$541.34$700.85$1,242.19$244,655.56
11Jul 2020$542.88$699.31$1,242.19$244,112.68
12Aug 2020$544.43$697.76$1,242.19$243,568.25
13Sep 2020$545.99$696.20$1,242.19$243,022.26
14Oct 2020$547.55$694.64$1,242.19$242,474.71
15Nov 2020$549.12$693.07$1,242.19$241,925.59
16Dec 2020$550.69$691.50$1,242.19$241,374.90
2020 Total$6,505.61$8,400.67$14,906.28
17Jan 2021$552.26$689.93$1,242.19$240,822.64
18Feb 2021$553.84$688.35$1,242.19$240,268.80
19Mar 2021$555.42$686.77$1,242.19$239,713.38
20Apr 2021$557.01$685.18$1,242.19$239,156.37
21May 2021$558.60$683.59$1,242.19$238,597.77
22Jun 2021$560.20$681.99$1,242.19$238,037.57
23Jul 2021$561.80$680.39$1,242.19$237,475.77
24Aug 2021$563.41$678.78$1,242.19$236,912.36
25Sep 2021$565.02$677.17$1,242.19$236,347.34
26Oct 2021$566.63$675.56$1,242.19$235,780.71
27Nov 2021$568.25$673.94$1,242.19$235,212.46
28Dec 2021$569.87$672.32$1,242.19$234,642.59
2021 Total$6,732.31$8,173.97$14,906.28
29Jan 2022$571.50$670.69$1,242.19$234,071.09
30Feb 2022$573.14$669.05$1,242.19$233,497.95
31Mar 2022$574.78$667.41$1,242.19$232,923.17
32Apr 2022$576.42$665.77$1,242.19$232,346.75
33May 2022$578.07$664.12$1,242.19$231,768.68
34Jun 2022$579.72$662.47$1,242.19$231,188.96
35Jul 2022$581.37$660.82$1,242.19$230,607.59
36Aug 2022$583.04$659.15$1,242.19$230,024.55
37Sep 2022$584.70$657.49$1,242.19$229,439.85
38Oct 2022$586.37$655.82$1,242.19$228,853.48
39Nov 2022$588.05$654.14$1,242.19$228,265.43
40Dec 2022$589.73$652.46$1,242.19$227,675.70
2022 Total$6,966.89$7,939.39$14,906.28
41Jan 2023$591.42$650.77$1,242.19$227,084.28
42Feb 2023$593.11$649.08$1,242.19$226,491.17
43Mar 2023$594.80$647.39$1,242.19$225,896.37
44Apr 2023$596.50$645.69$1,242.19$225,299.87
45May 2023$598.21$643.98$1,242.19$224,701.66
46Jun 2023$599.92$642.27$1,242.19$224,101.74
47Jul 2023$601.63$640.56$1,242.19$223,500.11
48Aug 2023$603.35$638.84$1,242.19$222,896.76
49Sep 2023$605.08$637.11$1,242.19$222,291.68
50Oct 2023$606.81$635.38$1,242.19$221,684.87
51Nov 2023$608.54$633.65$1,242.19$221,076.33
52Dec 2023$610.28$631.91$1,242.19$220,466.05
2023 Total$7,209.65$7,696.63$14,906.28
53Jan 2024$612.02$630.17$1,242.19$219,854.03
54Feb 2024$613.77$628.42$1,242.19$219,240.26
55Mar 2024$615.53$626.66$1,242.19$218,624.73
56Apr 2024$617.29$624.90$1,242.19$218,007.44
57May 2024$619.05$623.14$1,242.19$217,388.39
58Jun 2024$620.82$621.37$1,242.19$216,767.57
59Jul 2024$622.60$619.59$1,242.19$216,144.97
60Aug 2024$624.38$617.81$1,242.19$215,520.59
61Sep 2024$626.16$616.03$1,242.19$214,894.43
62Oct 2024$627.95$614.24$1,242.19$214,266.48
63Nov 2024$629.74$612.45$1,242.19$213,636.74
64Dec 2024$631.54$610.65$1,242.19$213,005.20
2024 Total$7,460.85$7,445.43$14,906.28
65Jan 2025$633.35$608.84$1,242.19$212,371.85
66Feb 2025$635.16$607.03$1,242.19$211,736.69
67Mar 2025$636.98$605.21$1,242.19$211,099.71
68Apr 2025$638.80$603.39$1,242.19$210,460.91
69May 2025$640.62$601.57$1,242.19$209,820.29
70Jun 2025$642.45$599.74$1,242.19$209,177.84
71Jul 2025$644.29$597.90$1,242.19$208,533.55
72Aug 2025$646.13$596.06$1,242.19$207,887.42
73Sep 2025$647.98$594.21$1,242.19$207,239.44
74Oct 2025$649.83$592.36$1,242.19$206,589.61
75Nov 2025$651.69$590.50$1,242.19$205,937.92
76Dec 2025$653.55$588.64$1,242.19$205,284.37
2025 Total$7,720.83$7,185.45$14,906.28
77Jan 2026$655.42$586.77$1,242.19$204,628.95
78Feb 2026$657.29$584.90$1,242.19$203,971.66
79Mar 2026$659.17$583.02$1,242.19$203,312.49
80Apr 2026$661.06$581.13$1,242.19$202,651.43
81May 2026$662.94$579.25$1,242.19$201,988.49
82Jun 2026$664.84$577.35$1,242.19$201,323.65
83Jul 2026$666.74$575.45$1,242.19$200,656.91
84Aug 2026$668.65$573.54$1,242.19$199,988.26
85Sep 2026$670.56$571.63$1,242.19$199,317.70
86Oct 2026$672.47$569.72$1,242.19$198,645.23
87Nov 2026$674.40$567.79$1,242.19$197,970.83
88Dec 2026$676.32$565.87$1,242.19$197,294.51
2026 Total$7,989.86$6,916.42$14,906.28
89Jan 2027$678.26$563.93$1,242.19$196,616.25
90Feb 2027$680.20$561.99$1,242.19$195,936.05
91Mar 2027$682.14$560.05$1,242.19$195,253.91
92Apr 2027$684.09$558.10$1,242.19$194,569.82
93May 2027$686.04$556.15$1,242.19$193,883.78
94Jun 2027$688.01$554.18$1,242.19$193,195.77
95Jul 2027$689.97$552.22$1,242.19$192,505.80
96Aug 2027$691.94$550.25$1,242.19$191,813.86
97Sep 2027$693.92$548.27$1,242.19$191,119.94
98Oct 2027$695.91$546.28$1,242.19$190,424.03
99Nov 2027$697.89$544.30$1,242.19$189,726.14
100Dec 2027$699.89$542.30$1,242.19$189,026.25
2027 Total$8,268.26$6,638.02$14,906.28
101Jan 2028$701.89$540.30$1,242.19$188,324.36
102Feb 2028$703.90$538.29$1,242.19$187,620.46
103Mar 2028$705.91$536.28$1,242.19$186,914.55
104Apr 2028$707.93$534.26$1,242.19$186,206.62
105May 2028$709.95$532.24$1,242.19$185,496.67
106Jun 2028$711.98$530.21$1,242.19$184,784.69
107Jul 2028$714.01$528.18$1,242.19$184,070.68
108Aug 2028$716.05$526.14$1,242.19$183,354.63
109Sep 2028$718.10$524.09$1,242.19$182,636.53
110Oct 2028$720.15$522.04$1,242.19$181,916.38
111Nov 2028$722.21$519.98$1,242.19$181,194.17
112Dec 2028$724.28$517.91$1,242.19$180,469.89
2028 Total$8,556.36$6,349.92$14,906.28
113Jan 2029$726.35$515.84$1,242.19$179,743.54
114Feb 2029$728.42$513.77$1,242.19$179,015.12
115Mar 2029$730.51$511.68$1,242.19$178,284.61
116Apr 2029$732.59$509.60$1,242.19$177,552.02
117May 2029$734.69$507.50$1,242.19$176,817.33
118Jun 2029$736.79$505.40$1,242.19$176,080.54
119Jul 2029$738.89$503.30$1,242.19$175,341.65
120Aug 2029$741.01$501.18$1,242.19$174,600.64
121Sep 2029$743.12$499.07$1,242.19$173,857.52
122Oct 2029$745.25$496.94$1,242.19$173,112.27
123Nov 2029$747.38$494.81$1,242.19$172,364.89
124Dec 2029$749.51$492.68$1,242.19$171,615.38
2029 Total$8,854.51$6,051.77$14,906.28
125Jan 2030$751.66$490.53$1,242.19$170,863.72
126Feb 2030$753.80$488.39$1,242.19$170,109.92
127Mar 2030$755.96$486.23$1,242.19$169,353.96
128Apr 2030$758.12$484.07$1,242.19$168,595.84
129May 2030$760.29$481.90$1,242.19$167,835.55
130Jun 2030$762.46$479.73$1,242.19$167,073.09
131Jul 2030$764.64$477.55$1,242.19$166,308.45
132Aug 2030$766.83$475.36$1,242.19$165,541.62
133Sep 2030$769.02$473.17$1,242.19$164,772.60
134Oct 2030$771.21$470.98$1,242.19$164,001.39
135Nov 2030$773.42$468.77$1,242.19$163,227.97
136Dec 2030$775.63$466.56$1,242.19$162,452.34
2030 Total$9,163.04$5,743.24$14,906.28
137Jan 2031$777.85$464.34$1,242.19$161,674.49
138Feb 2031$780.07$462.12$1,242.19$160,894.42
139Mar 2031$782.30$459.89$1,242.19$160,112.12
140Apr 2031$784.54$457.65$1,242.19$159,327.58
141May 2031$786.78$455.41$1,242.19$158,540.80
142Jun 2031$789.03$453.16$1,242.19$157,751.77
143Jul 2031$791.28$450.91$1,242.19$156,960.49
144Aug 2031$793.54$448.65$1,242.19$156,166.95
145Sep 2031$795.81$446.38$1,242.19$155,371.14
146Oct 2031$798.09$444.10$1,242.19$154,573.05
147Nov 2031$800.37$441.82$1,242.19$153,772.68
148Dec 2031$802.66$439.53$1,242.19$152,970.02
2031 Total$9,482.32$5,423.96$14,906.28
149Jan 2032$804.95$437.24$1,242.19$152,165.07
150Feb 2032$807.25$434.94$1,242.19$151,357.82
151Mar 2032$809.56$432.63$1,242.19$150,548.26
152Apr 2032$811.87$430.32$1,242.19$149,736.39
153May 2032$814.19$428.00$1,242.19$148,922.20
154Jun 2032$816.52$425.67$1,242.19$148,105.68
155Jul 2032$818.85$423.34$1,242.19$147,286.83
156Aug 2032$821.20$420.99$1,242.19$146,465.63
157Sep 2032$823.54$418.65$1,242.19$145,642.09
158Oct 2032$825.90$416.29$1,242.19$144,816.19
159Nov 2032$828.26$413.93$1,242.19$143,987.93
160Dec 2032$830.62$411.57$1,242.19$143,157.31
2032 Total$9,812.71$5,093.57$14,906.28
161Jan 2033$833.00$409.19$1,242.19$142,324.31
162Feb 2033$835.38$406.81$1,242.19$141,488.93
163Mar 2033$837.77$404.42$1,242.19$140,651.16
164Apr 2033$840.16$402.03$1,242.19$139,811.00
165May 2033$842.56$399.63$1,242.19$138,968.44
166Jun 2033$844.97$397.22$1,242.19$138,123.47
167Jul 2033$847.39$394.80$1,242.19$137,276.08
168Aug 2033$849.81$392.38$1,242.19$136,426.27
169Sep 2033$852.24$389.95$1,242.19$135,574.03
170Oct 2033$854.67$387.52$1,242.19$134,719.36
171Nov 2033$857.12$385.07$1,242.19$133,862.24
172Dec 2033$859.57$382.62$1,242.19$133,002.67
2033 Total$10,154.64$4,751.64$14,906.28
173Jan 2034$862.02$380.17$1,242.19$132,140.65
174Feb 2034$864.49$377.70$1,242.19$131,276.16
175Mar 2034$866.96$375.23$1,242.19$130,409.20
176Apr 2034$869.44$372.75$1,242.19$129,539.76
177May 2034$871.92$370.27$1,242.19$128,667.84
178Jun 2034$874.41$367.78$1,242.19$127,793.43
179Jul 2034$876.91$365.28$1,242.19$126,916.52
180Aug 2034$879.42$362.77$1,242.19$126,037.10
181Sep 2034$881.93$360.26$1,242.19$125,155.17
182Oct 2034$884.45$357.74$1,242.19$124,270.72
183Nov 2034$886.98$355.21$1,242.19$123,383.74
184Dec 2034$889.52$352.67$1,242.19$122,494.22
2034 Total$10,508.45$4,397.83$14,906.28
185Jan 2035$892.06$350.13$1,242.19$121,602.16
186Feb 2035$894.61$347.58$1,242.19$120,707.55
187Mar 2035$897.17$345.02$1,242.19$119,810.38
188Apr 2035$899.73$342.46$1,242.19$118,910.65
189May 2035$902.30$339.89$1,242.19$118,008.35
190Jun 2035$904.88$337.31$1,242.19$117,103.47
191Jul 2035$907.47$334.72$1,242.19$116,196.00
192Aug 2035$910.06$332.13$1,242.19$115,285.94
193Sep 2035$912.66$329.53$1,242.19$114,373.28
194Oct 2035$915.27$326.92$1,242.19$113,458.01
195Nov 2035$917.89$324.30$1,242.19$112,540.12
196Dec 2035$920.51$321.68$1,242.19$111,619.61
2035 Total$10,874.61$4,031.67$14,906.28
197Jan 2036$923.14$319.05$1,242.19$110,696.47
198Feb 2036$925.78$316.41$1,242.19$109,770.69
199Mar 2036$928.43$313.76$1,242.19$108,842.26
200Apr 2036$931.08$311.11$1,242.19$107,911.18
201May 2036$933.74$308.45$1,242.19$106,977.44
202Jun 2036$936.41$305.78$1,242.19$106,041.03
203Jul 2036$939.09$303.10$1,242.19$105,101.94
204Aug 2036$941.77$300.42$1,242.19$104,160.17
205Sep 2036$944.47$297.72$1,242.19$103,215.70
206Oct 2036$947.17$295.02$1,242.19$102,268.53
207Nov 2036$949.87$292.32$1,242.19$101,318.66
208Dec 2036$952.59$289.60$1,242.19$100,366.07
2036 Total$11,253.54$3,652.74$14,906.28
209Jan 2037$955.31$286.88$1,242.19$99,410.76
210Feb 2037$958.04$284.15$1,242.19$98,452.72
211Mar 2037$960.78$281.41$1,242.19$97,491.94
212Apr 2037$963.53$278.66$1,242.19$96,528.41
213May 2037$966.28$275.91$1,242.19$95,562.13
214Jun 2037$969.04$273.15$1,242.19$94,593.09
215Jul 2037$971.81$270.38$1,242.19$93,621.28
216Aug 2037$974.59$267.60$1,242.19$92,646.69
217Sep 2037$977.37$264.82$1,242.19$91,669.32
218Oct 2037$980.17$262.02$1,242.19$90,689.15
219Nov 2037$982.97$259.22$1,242.19$89,706.18
220Dec 2037$985.78$256.41$1,242.19$88,720.40
2037 Total$11,645.67$3,260.61$14,906.28
221Jan 2038$988.60$253.59$1,242.19$87,731.80
222Feb 2038$991.42$250.77$1,242.19$86,740.38
223Mar 2038$994.26$247.93$1,242.19$85,746.12
224Apr 2038$997.10$245.09$1,242.19$84,749.02
225May 2038$999.95$242.24$1,242.19$83,749.07
226Jun 2038$1,002.81$239.38$1,242.19$82,746.26
227Jul 2038$1,005.67$236.52$1,242.19$81,740.59
228Aug 2038$1,008.55$233.64$1,242.19$80,732.04
229Sep 2038$1,011.43$230.76$1,242.19$79,720.61
230Oct 2038$1,014.32$227.87$1,242.19$78,706.29
231Nov 2038$1,017.22$224.97$1,242.19$77,689.07
232Dec 2038$1,020.13$222.06$1,242.19$76,668.94
2038 Total$12,051.46$2,854.82$14,906.28
233Jan 2039$1,023.04$219.15$1,242.19$75,645.90
234Feb 2039$1,025.97$216.22$1,242.19$74,619.93
235Mar 2039$1,028.90$213.29$1,242.19$73,591.03
236Apr 2039$1,031.84$210.35$1,242.19$72,559.19
237May 2039$1,034.79$207.40$1,242.19$71,524.40
238Jun 2039$1,037.75$204.44$1,242.19$70,486.65
239Jul 2039$1,040.72$201.47$1,242.19$69,445.93
240Aug 2039$1,043.69$198.50$1,242.19$68,402.24
241Sep 2039$1,046.67$195.52$1,242.19$67,355.57
242Oct 2039$1,049.67$192.52$1,242.19$66,305.90
243Nov 2039$1,052.67$189.52$1,242.19$65,253.23
244Dec 2039$1,055.67$186.52$1,242.19$64,197.56
2039 Total$12,471.38$2,434.9$14,906.28
245Jan 2040$1,058.69$183.50$1,242.19$63,138.87
246Feb 2040$1,061.72$180.47$1,242.19$62,077.15
247Mar 2040$1,064.75$177.44$1,242.19$61,012.40
248Apr 2040$1,067.80$174.39$1,242.19$59,944.60
249May 2040$1,070.85$171.34$1,242.19$58,873.75
250Jun 2040$1,073.91$168.28$1,242.19$57,799.84
251Jul 2040$1,076.98$165.21$1,242.19$56,722.86
252Aug 2040$1,080.06$162.13$1,242.19$55,642.80
253Sep 2040$1,083.14$159.05$1,242.19$54,559.66
254Oct 2040$1,086.24$155.95$1,242.19$53,473.42
255Nov 2040$1,089.35$152.84$1,242.19$52,384.07
256Dec 2040$1,092.46$149.73$1,242.19$51,291.61
2040 Total$12,905.95$2,000.33$14,906.28
257Jan 2041$1,095.58$146.61$1,242.19$50,196.03
258Feb 2041$1,098.71$143.48$1,242.19$49,097.32
259Mar 2041$1,101.85$140.34$1,242.19$47,995.47
260Apr 2041$1,105.00$137.19$1,242.19$46,890.47
261May 2041$1,108.16$134.03$1,242.19$45,782.31
262Jun 2041$1,111.33$130.86$1,242.19$44,670.98
263Jul 2041$1,114.51$127.68$1,242.19$43,556.47
264Aug 2041$1,117.69$124.50$1,242.19$42,438.78
265Sep 2041$1,120.89$121.30$1,242.19$41,317.89
266Oct 2041$1,124.09$118.10$1,242.19$40,193.80
267Nov 2041$1,127.30$114.89$1,242.19$39,066.50
268Dec 2041$1,130.52$111.67$1,242.19$37,935.98
2041 Total$13,355.63$1,550.65$14,906.28
269Jan 2042$1,133.76$108.43$1,242.19$36,802.22
270Feb 2042$1,137.00$105.19$1,242.19$35,665.22
271Mar 2042$1,140.25$101.94$1,242.19$34,524.97
272Apr 2042$1,143.51$98.68$1,242.19$33,381.46
273May 2042$1,146.77$95.42$1,242.19$32,234.69
274Jun 2042$1,150.05$92.14$1,242.19$31,084.64
275Jul 2042$1,153.34$88.85$1,242.19$29,931.30
276Aug 2042$1,156.64$85.55$1,242.19$28,774.66
277Sep 2042$1,159.94$82.25$1,242.19$27,614.72
278Oct 2042$1,163.26$78.93$1,242.19$26,451.46
279Nov 2042$1,166.58$75.61$1,242.19$25,284.88
280Dec 2042$1,169.92$72.27$1,242.19$24,114.96
2042 Total$13,821.02$1,085.26$14,906.28
281Jan 2043$1,173.26$68.93$1,242.19$22,941.70
282Feb 2043$1,176.61$65.58$1,242.19$21,765.09
283Mar 2043$1,179.98$62.21$1,242.19$20,585.11
284Apr 2043$1,183.35$58.84$1,242.19$19,401.76
285May 2043$1,186.73$55.46$1,242.19$18,215.03
286Jun 2043$1,190.13$52.06$1,242.19$17,024.90
287Jul 2043$1,193.53$48.66$1,242.19$15,831.37
288Aug 2043$1,196.94$45.25$1,242.19$14,634.43
289Sep 2043$1,200.36$41.83$1,242.19$13,434.07
290Oct 2043$1,203.79$38.40$1,242.19$12,230.28
291Nov 2043$1,207.23$34.96$1,242.19$11,023.05
292Dec 2043$1,210.68$31.51$1,242.19$9,812.37
2043 Total$14,302.59$603.69$14,906.28
293Jan 2044$1,214.14$28.05$1,242.19$8,598.23
294Feb 2044$1,217.61$24.58$1,242.19$7,380.62
295Mar 2044$1,221.09$21.10$1,242.19$6,159.53
296Apr 2044$1,224.58$17.61$1,242.19$4,934.95
297May 2044$1,228.08$14.11$1,242.19$3,706.87
298Jun 2044$1,231.59$10.60$1,242.19$2,475.28
299Jul 2044$1,235.11$7.08$1,242.19$1,240.17
300Aug 2044$1,238.65$3.54$1,242.19$1.52
2044 Total$9,810.85$126.67$9,937.52
Compare your product with the big 4 banks, or add more products to compare
As seen on