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
$350,000
Advertised rate
3.43%
Fixed - 3 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,739
Number of Repayments
300
Total Interest Paid
$171,700
Total repayments
$521,700
DatePrincipleInterestPaymentBalance
1Sep 2019$738.65$1,000.42$1,739.07$349,261.35
2Oct 2019$740.76$998.31$1,739.07$348,520.59
3Nov 2019$742.88$996.19$1,739.07$347,777.71
4Dec 2019$745.01$994.06$1,739.07$347,032.70
2019 Total$2,967.3$3,988.98$6,956.28
5Jan 2020$747.13$991.94$1,739.07$346,285.57
6Feb 2020$749.27$989.80$1,739.07$345,536.30
7Mar 2020$751.41$987.66$1,739.07$344,784.89
8Apr 2020$753.56$985.51$1,739.07$344,031.33
9May 2020$755.71$983.36$1,739.07$343,275.62
10Jun 2020$757.87$981.20$1,739.07$342,517.75
11Jul 2020$760.04$979.03$1,739.07$341,757.71
12Aug 2020$762.21$976.86$1,739.07$340,995.50
13Sep 2020$764.39$974.68$1,739.07$340,231.11
14Oct 2020$766.58$972.49$1,739.07$339,464.53
15Nov 2020$768.77$970.30$1,739.07$338,695.76
16Dec 2020$770.96$968.11$1,739.07$337,924.80
2020 Total$9,107.9$11,760.94$20,868.84
17Jan 2021$773.17$965.90$1,739.07$337,151.63
18Feb 2021$775.38$963.69$1,739.07$336,376.25
19Mar 2021$777.59$961.48$1,739.07$335,598.66
20Apr 2021$779.82$959.25$1,739.07$334,818.84
21May 2021$782.05$957.02$1,739.07$334,036.79
22Jun 2021$784.28$954.79$1,739.07$333,252.51
23Jul 2021$786.52$952.55$1,739.07$332,465.99
24Aug 2021$788.77$950.30$1,739.07$331,677.22
25Sep 2021$791.03$948.04$1,739.07$330,886.19
26Oct 2021$793.29$945.78$1,739.07$330,092.90
27Nov 2021$795.55$943.52$1,739.07$329,297.35
28Dec 2021$797.83$941.24$1,739.07$328,499.52
2021 Total$9,425.28$11,443.56$20,868.84
29Jan 2022$800.11$938.96$1,739.07$327,699.41
30Feb 2022$802.40$936.67$1,739.07$326,897.01
31Mar 2022$804.69$934.38$1,739.07$326,092.32
32Apr 2022$806.99$932.08$1,739.07$325,285.33
33May 2022$809.30$929.77$1,739.07$324,476.03
34Jun 2022$811.61$927.46$1,739.07$323,664.42
35Jul 2022$813.93$925.14$1,739.07$322,850.49
36Aug 2022$816.26$922.81$1,739.07$322,034.23
37Sep 2022$818.59$920.48$1,739.07$321,215.64
38Oct 2022$820.93$918.14$1,739.07$320,394.71
39Nov 2022$823.28$915.79$1,739.07$319,571.43
40Dec 2022$825.63$913.44$1,739.07$318,745.80
2022 Total$9,753.72$11,115.12$20,868.84
41Jan 2023$827.99$911.08$1,739.07$317,917.81
42Feb 2023$830.35$908.72$1,739.07$317,087.46
43Mar 2023$832.73$906.34$1,739.07$316,254.73
44Apr 2023$835.11$903.96$1,739.07$315,419.62
45May 2023$837.50$901.57$1,739.07$314,582.12
46Jun 2023$839.89$899.18$1,739.07$313,742.23
47Jul 2023$842.29$896.78$1,739.07$312,899.94
48Aug 2023$844.70$894.37$1,739.07$312,055.24
49Sep 2023$847.11$891.96$1,739.07$311,208.13
50Oct 2023$849.53$889.54$1,739.07$310,358.60
51Nov 2023$851.96$887.11$1,739.07$309,506.64
52Dec 2023$854.40$884.67$1,739.07$308,652.24
2023 Total$10,093.56$10,775.28$20,868.84
53Jan 2024$856.84$882.23$1,739.07$307,795.40
54Feb 2024$859.29$879.78$1,739.07$306,936.11
55Mar 2024$861.74$877.33$1,739.07$306,074.37
56Apr 2024$864.21$874.86$1,739.07$305,210.16
57May 2024$866.68$872.39$1,739.07$304,343.48
58Jun 2024$869.15$869.92$1,739.07$303,474.33
59Jul 2024$871.64$867.43$1,739.07$302,602.69
60Aug 2024$874.13$864.94$1,739.07$301,728.56
61Sep 2024$876.63$862.44$1,739.07$300,851.93
62Oct 2024$879.13$859.94$1,739.07$299,972.80
63Nov 2024$881.65$857.42$1,739.07$299,091.15
64Dec 2024$884.17$854.90$1,739.07$298,206.98
2024 Total$10,445.26$10,423.58$20,868.84
65Jan 2025$886.70$852.37$1,739.07$297,320.28
66Feb 2025$889.23$849.84$1,739.07$296,431.05
67Mar 2025$891.77$847.30$1,739.07$295,539.28
68Apr 2025$894.32$844.75$1,739.07$294,644.96
69May 2025$896.88$842.19$1,739.07$293,748.08
70Jun 2025$899.44$839.63$1,739.07$292,848.64
71Jul 2025$902.01$837.06$1,739.07$291,946.63
72Aug 2025$904.59$834.48$1,739.07$291,042.04
73Sep 2025$907.17$831.90$1,739.07$290,134.87
74Oct 2025$909.77$829.30$1,739.07$289,225.10
75Nov 2025$912.37$826.70$1,739.07$288,312.73
76Dec 2025$914.98$824.09$1,739.07$287,397.75
2025 Total$10,809.23$10,059.61$20,868.84
77Jan 2026$917.59$821.48$1,739.07$286,480.16
78Feb 2026$920.21$818.86$1,739.07$285,559.95
79Mar 2026$922.84$816.23$1,739.07$284,637.11
80Apr 2026$925.48$813.59$1,739.07$283,711.63
81May 2026$928.13$810.94$1,739.07$282,783.50
82Jun 2026$930.78$808.29$1,739.07$281,852.72
83Jul 2026$933.44$805.63$1,739.07$280,919.28
84Aug 2026$936.11$802.96$1,739.07$279,983.17
85Sep 2026$938.78$800.29$1,739.07$279,044.39
86Oct 2026$941.47$797.60$1,739.07$278,102.92
87Nov 2026$944.16$794.91$1,739.07$277,158.76
88Dec 2026$946.86$792.21$1,739.07$276,211.90
2026 Total$11,185.85$9,682.99$20,868.84
89Jan 2027$949.56$789.51$1,739.07$275,262.34
90Feb 2027$952.28$786.79$1,739.07$274,310.06
91Mar 2027$955.00$784.07$1,739.07$273,355.06
92Apr 2027$957.73$781.34$1,739.07$272,397.33
93May 2027$960.47$778.60$1,739.07$271,436.86
94Jun 2027$963.21$775.86$1,739.07$270,473.65
95Jul 2027$965.97$773.10$1,739.07$269,507.68
96Aug 2027$968.73$770.34$1,739.07$268,538.95
97Sep 2027$971.50$767.57$1,739.07$267,567.45
98Oct 2027$974.27$764.80$1,739.07$266,593.18
99Nov 2027$977.06$762.01$1,739.07$265,616.12
100Dec 2027$979.85$759.22$1,739.07$264,636.27
2027 Total$11,575.63$9,293.21$20,868.84
101Jan 2028$982.65$756.42$1,739.07$263,653.62
102Feb 2028$985.46$753.61$1,739.07$262,668.16
103Mar 2028$988.28$750.79$1,739.07$261,679.88
104Apr 2028$991.10$747.97$1,739.07$260,688.78
105May 2028$993.93$745.14$1,739.07$259,694.85
106Jun 2028$996.78$742.29$1,739.07$258,698.07
107Jul 2028$999.62$739.45$1,739.07$257,698.45
108Aug 2028$1,002.48$736.59$1,739.07$256,695.97
109Sep 2028$1,005.35$733.72$1,739.07$255,690.62
110Oct 2028$1,008.22$730.85$1,739.07$254,682.40
111Nov 2028$1,011.10$727.97$1,739.07$253,671.30
112Dec 2028$1,013.99$725.08$1,739.07$252,657.31
2028 Total$11,978.96$8,889.88$20,868.84
113Jan 2029$1,016.89$722.18$1,739.07$251,640.42
114Feb 2029$1,019.80$719.27$1,739.07$250,620.62
115Mar 2029$1,022.71$716.36$1,739.07$249,597.91
116Apr 2029$1,025.64$713.43$1,739.07$248,572.27
117May 2029$1,028.57$710.50$1,739.07$247,543.70
118Jun 2029$1,031.51$707.56$1,739.07$246,512.19
119Jul 2029$1,034.46$704.61$1,739.07$245,477.73
120Aug 2029$1,037.41$701.66$1,739.07$244,440.32
121Sep 2029$1,040.38$698.69$1,739.07$243,399.94
122Oct 2029$1,043.35$695.72$1,739.07$242,356.59
123Nov 2029$1,046.33$692.74$1,739.07$241,310.26
124Dec 2029$1,049.32$689.75$1,739.07$240,260.94
2029 Total$12,396.37$8,472.47$20,868.84
125Jan 2030$1,052.32$686.75$1,739.07$239,208.62
126Feb 2030$1,055.33$683.74$1,739.07$238,153.29
127Mar 2030$1,058.35$680.72$1,739.07$237,094.94
128Apr 2030$1,061.37$677.70$1,739.07$236,033.57
129May 2030$1,064.41$674.66$1,739.07$234,969.16
130Jun 2030$1,067.45$671.62$1,739.07$233,901.71
131Jul 2030$1,070.50$668.57$1,739.07$232,831.21
132Aug 2030$1,073.56$665.51$1,739.07$231,757.65
133Sep 2030$1,076.63$662.44$1,739.07$230,681.02
134Oct 2030$1,079.71$659.36$1,739.07$229,601.31
135Nov 2030$1,082.79$656.28$1,739.07$228,518.52
136Dec 2030$1,085.89$653.18$1,739.07$227,432.63
2030 Total$12,828.31$8,040.53$20,868.84
137Jan 2031$1,088.99$650.08$1,739.07$226,343.64
138Feb 2031$1,092.10$646.97$1,739.07$225,251.54
139Mar 2031$1,095.23$643.84$1,739.07$224,156.31
140Apr 2031$1,098.36$640.71$1,739.07$223,057.95
141May 2031$1,101.50$637.57$1,739.07$221,956.45
142Jun 2031$1,104.64$634.43$1,739.07$220,851.81
143Jul 2031$1,107.80$631.27$1,739.07$219,744.01
144Aug 2031$1,110.97$628.10$1,739.07$218,633.04
145Sep 2031$1,114.14$624.93$1,739.07$217,518.90
146Oct 2031$1,117.33$621.74$1,739.07$216,401.57
147Nov 2031$1,120.52$618.55$1,739.07$215,281.05
148Dec 2031$1,123.72$615.35$1,739.07$214,157.33
2031 Total$13,275.3$7,593.54$20,868.84
149Jan 2032$1,126.94$612.13$1,739.07$213,030.39
150Feb 2032$1,130.16$608.91$1,739.07$211,900.23
151Mar 2032$1,133.39$605.68$1,739.07$210,766.84
152Apr 2032$1,136.63$602.44$1,739.07$209,630.21
153May 2032$1,139.88$599.19$1,739.07$208,490.33
154Jun 2032$1,143.14$595.93$1,739.07$207,347.19
155Jul 2032$1,146.40$592.67$1,739.07$206,200.79
156Aug 2032$1,149.68$589.39$1,739.07$205,051.11
157Sep 2032$1,152.97$586.10$1,739.07$203,898.14
158Oct 2032$1,156.26$582.81$1,739.07$202,741.88
159Nov 2032$1,159.57$579.50$1,739.07$201,582.31
160Dec 2032$1,162.88$576.19$1,739.07$200,419.43
2032 Total$13,737.9$7,130.94$20,868.84
161Jan 2033$1,166.20$572.87$1,739.07$199,253.23
162Feb 2033$1,169.54$569.53$1,739.07$198,083.69
163Mar 2033$1,172.88$566.19$1,739.07$196,910.81
164Apr 2033$1,176.23$562.84$1,739.07$195,734.58
165May 2033$1,179.60$559.47$1,739.07$194,554.98
166Jun 2033$1,182.97$556.10$1,739.07$193,372.01
167Jul 2033$1,186.35$552.72$1,739.07$192,185.66
168Aug 2033$1,189.74$549.33$1,739.07$190,995.92
169Sep 2033$1,193.14$545.93$1,739.07$189,802.78
170Oct 2033$1,196.55$542.52$1,739.07$188,606.23
171Nov 2033$1,199.97$539.10$1,739.07$187,406.26
172Dec 2033$1,203.40$535.67$1,739.07$186,202.86
2033 Total$14,216.57$6,652.27$20,868.84
173Jan 2034$1,206.84$532.23$1,739.07$184,996.02
174Feb 2034$1,210.29$528.78$1,739.07$183,785.73
175Mar 2034$1,213.75$525.32$1,739.07$182,571.98
176Apr 2034$1,217.22$521.85$1,739.07$181,354.76
177May 2034$1,220.70$518.37$1,739.07$180,134.06
178Jun 2034$1,224.19$514.88$1,739.07$178,909.87
179Jul 2034$1,227.69$511.38$1,739.07$177,682.18
180Aug 2034$1,231.20$507.87$1,739.07$176,450.98
181Sep 2034$1,234.71$504.36$1,739.07$175,216.27
182Oct 2034$1,238.24$500.83$1,739.07$173,978.03
183Nov 2034$1,241.78$497.29$1,739.07$172,736.25
184Dec 2034$1,245.33$493.74$1,739.07$171,490.92
2034 Total$14,711.94$6,156.9$20,868.84
185Jan 2035$1,248.89$490.18$1,739.07$170,242.03
186Feb 2035$1,252.46$486.61$1,739.07$168,989.57
187Mar 2035$1,256.04$483.03$1,739.07$167,733.53
188Apr 2035$1,259.63$479.44$1,739.07$166,473.90
189May 2035$1,263.23$475.84$1,739.07$165,210.67
190Jun 2035$1,266.84$472.23$1,739.07$163,943.83
191Jul 2035$1,270.46$468.61$1,739.07$162,673.37
192Aug 2035$1,274.10$464.97$1,739.07$161,399.27
193Sep 2035$1,277.74$461.33$1,739.07$160,121.53
194Oct 2035$1,281.39$457.68$1,739.07$158,840.14
195Nov 2035$1,285.05$454.02$1,739.07$157,555.09
196Dec 2035$1,288.73$450.34$1,739.07$156,266.36
2035 Total$15,224.56$5,644.28$20,868.84
197Jan 2036$1,292.41$446.66$1,739.07$154,973.95
198Feb 2036$1,296.10$442.97$1,739.07$153,677.85
199Mar 2036$1,299.81$439.26$1,739.07$152,378.04
200Apr 2036$1,303.52$435.55$1,739.07$151,074.52
201May 2036$1,307.25$431.82$1,739.07$149,767.27
202Jun 2036$1,310.99$428.08$1,739.07$148,456.28
203Jul 2036$1,314.73$424.34$1,739.07$147,141.55
204Aug 2036$1,318.49$420.58$1,739.07$145,823.06
205Sep 2036$1,322.26$416.81$1,739.07$144,500.80
206Oct 2036$1,326.04$413.03$1,739.07$143,174.76
207Nov 2036$1,329.83$409.24$1,739.07$141,844.93
208Dec 2036$1,333.63$405.44$1,739.07$140,511.30
2036 Total$15,755.06$5,113.78$20,868.84
209Jan 2037$1,337.44$401.63$1,739.07$139,173.86
210Feb 2037$1,341.26$397.81$1,739.07$137,832.60
211Mar 2037$1,345.10$393.97$1,739.07$136,487.50
212Apr 2037$1,348.94$390.13$1,739.07$135,138.56
213May 2037$1,352.80$386.27$1,739.07$133,785.76
214Jun 2037$1,356.67$382.40$1,739.07$132,429.09
215Jul 2037$1,360.54$378.53$1,739.07$131,068.55
216Aug 2037$1,364.43$374.64$1,739.07$129,704.12
217Sep 2037$1,368.33$370.74$1,739.07$128,335.79
218Oct 2037$1,372.24$366.83$1,739.07$126,963.55
219Nov 2037$1,376.17$362.90$1,739.07$125,587.38
220Dec 2037$1,380.10$358.97$1,739.07$124,207.28
2037 Total$16,304.02$4,564.82$20,868.84
221Jan 2038$1,384.04$355.03$1,739.07$122,823.24
222Feb 2038$1,388.00$351.07$1,739.07$121,435.24
223Mar 2038$1,391.97$347.10$1,739.07$120,043.27
224Apr 2038$1,395.95$343.12$1,739.07$118,647.32
225May 2038$1,399.94$339.13$1,739.07$117,247.38
226Jun 2038$1,403.94$335.13$1,739.07$115,843.44
227Jul 2038$1,407.95$331.12$1,739.07$114,435.49
228Aug 2038$1,411.98$327.09$1,739.07$113,023.51
229Sep 2038$1,416.01$323.06$1,739.07$111,607.50
230Oct 2038$1,420.06$319.01$1,739.07$110,187.44
231Nov 2038$1,424.12$314.95$1,739.07$108,763.32
232Dec 2038$1,428.19$310.88$1,739.07$107,335.13
2038 Total$16,872.15$3,996.69$20,868.84
233Jan 2039$1,432.27$306.80$1,739.07$105,902.86
234Feb 2039$1,436.36$302.71$1,739.07$104,466.50
235Mar 2039$1,440.47$298.60$1,739.07$103,026.03
236Apr 2039$1,444.59$294.48$1,739.07$101,581.44
237May 2039$1,448.72$290.35$1,739.07$100,132.72
238Jun 2039$1,452.86$286.21$1,739.07$98,679.86
239Jul 2039$1,457.01$282.06$1,739.07$97,222.85
240Aug 2039$1,461.17$277.90$1,739.07$95,761.68
241Sep 2039$1,465.35$273.72$1,739.07$94,296.33
242Oct 2039$1,469.54$269.53$1,739.07$92,826.79
243Nov 2039$1,473.74$265.33$1,739.07$91,353.05
244Dec 2039$1,477.95$261.12$1,739.07$89,875.10
2039 Total$17,460.03$3,408.81$20,868.84
245Jan 2040$1,482.18$256.89$1,739.07$88,392.92
246Feb 2040$1,486.41$252.66$1,739.07$86,906.51
247Mar 2040$1,490.66$248.41$1,739.07$85,415.85
248Apr 2040$1,494.92$244.15$1,739.07$83,920.93
249May 2040$1,499.20$239.87$1,739.07$82,421.73
250Jun 2040$1,503.48$235.59$1,739.07$80,918.25
251Jul 2040$1,507.78$231.29$1,739.07$79,410.47
252Aug 2040$1,512.09$226.98$1,739.07$77,898.38
253Sep 2040$1,516.41$222.66$1,739.07$76,381.97
254Oct 2040$1,520.74$218.33$1,739.07$74,861.23
255Nov 2040$1,525.09$213.98$1,739.07$73,336.14
256Dec 2040$1,529.45$209.62$1,739.07$71,806.69
2040 Total$18,068.41$2,800.43$20,868.84
257Jan 2041$1,533.82$205.25$1,739.07$70,272.87
258Feb 2041$1,538.21$200.86$1,739.07$68,734.66
259Mar 2041$1,542.60$196.47$1,739.07$67,192.06
260Apr 2041$1,547.01$192.06$1,739.07$65,645.05
261May 2041$1,551.43$187.64$1,739.07$64,093.62
262Jun 2041$1,555.87$183.20$1,739.07$62,537.75
263Jul 2041$1,560.32$178.75$1,739.07$60,977.43
264Aug 2041$1,564.78$174.29$1,739.07$59,412.65
265Sep 2041$1,569.25$169.82$1,739.07$57,843.40
266Oct 2041$1,573.73$165.34$1,739.07$56,269.67
267Nov 2041$1,578.23$160.84$1,739.07$54,691.44
268Dec 2041$1,582.74$156.33$1,739.07$53,108.70
2041 Total$18,697.99$2,170.85$20,868.84
269Jan 2042$1,587.27$151.80$1,739.07$51,521.43
270Feb 2042$1,591.80$147.27$1,739.07$49,929.63
271Mar 2042$1,596.35$142.72$1,739.07$48,333.28
272Apr 2042$1,600.92$138.15$1,739.07$46,732.36
273May 2042$1,605.49$133.58$1,739.07$45,126.87
274Jun 2042$1,610.08$128.99$1,739.07$43,516.79
275Jul 2042$1,614.68$124.39$1,739.07$41,902.11
276Aug 2042$1,619.30$119.77$1,739.07$40,282.81
277Sep 2042$1,623.93$115.14$1,739.07$38,658.88
278Oct 2042$1,628.57$110.50$1,739.07$37,030.31
279Nov 2042$1,633.23$105.84$1,739.07$35,397.08
280Dec 2042$1,637.89$101.18$1,739.07$33,759.19
2042 Total$19,349.51$1,519.33$20,868.84
281Jan 2043$1,642.57$96.50$1,739.07$32,116.62
282Feb 2043$1,647.27$91.80$1,739.07$30,469.35
283Mar 2043$1,651.98$87.09$1,739.07$28,817.37
284Apr 2043$1,656.70$82.37$1,739.07$27,160.67
285May 2043$1,661.44$77.63$1,739.07$25,499.23
286Jun 2043$1,666.18$72.89$1,739.07$23,833.05
287Jul 2043$1,670.95$68.12$1,739.07$22,162.10
288Aug 2043$1,675.72$63.35$1,739.07$20,486.38
289Sep 2043$1,680.51$58.56$1,739.07$18,805.87
290Oct 2043$1,685.32$53.75$1,739.07$17,120.55
291Nov 2043$1,690.13$48.94$1,739.07$15,430.42
292Dec 2043$1,694.96$44.11$1,739.07$13,735.46
2043 Total$20,023.73$845.11$20,868.84
293Jan 2044$1,699.81$39.26$1,739.07$12,035.65
294Feb 2044$1,704.67$34.40$1,739.07$10,330.98
295Mar 2044$1,709.54$29.53$1,739.07$8,621.44
296Apr 2044$1,714.43$24.64$1,739.07$6,907.01
297May 2044$1,719.33$19.74$1,739.07$5,187.68
298Jun 2044$1,724.24$14.83$1,739.07$3,463.44
299Jul 2044$1,729.17$9.90$1,739.07$1,734.27
300Aug 2044$1,734.11$4.96$1,739.07$0.16
2044 Total$13,735.3$177.26$13,912.56
Compare your product with the big 4 banks, or add more products to compare
As seen on