Premier Low Rate Home Loan from Defence Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
3.51%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,253
Number of Repayments
300
Total Interest Paid
$125,900
Total repayments
$375,900
DatePrincipleInterestPaymentBalance
1Oct 2019$521.65$731.25$1,252.90$249,478.35
2Nov 2019$523.18$729.72$1,252.90$248,955.17
3Dec 2019$524.71$728.19$1,252.90$248,430.46
2019 Total$1,569.54$2,189.16$3,758.7
4Jan 2020$526.24$726.66$1,252.90$247,904.22
5Feb 2020$527.78$725.12$1,252.90$247,376.44
6Mar 2020$529.32$723.58$1,252.90$246,847.12
7Apr 2020$530.87$722.03$1,252.90$246,316.25
8May 2020$532.42$720.48$1,252.90$245,783.83
9Jun 2020$533.98$718.92$1,252.90$245,249.85
10Jul 2020$535.54$717.36$1,252.90$244,714.31
11Aug 2020$537.11$715.79$1,252.90$244,177.20
12Sep 2020$538.68$714.22$1,252.90$243,638.52
13Oct 2020$540.26$712.64$1,252.90$243,098.26
14Nov 2020$541.84$711.06$1,252.90$242,556.42
15Dec 2020$543.42$709.48$1,252.90$242,013.00
2020 Total$6,417.46$8,617.34$15,034.8
16Jan 2021$545.01$707.89$1,252.90$241,467.99
17Feb 2021$546.61$706.29$1,252.90$240,921.38
18Mar 2021$548.20$704.70$1,252.90$240,373.18
19Apr 2021$549.81$703.09$1,252.90$239,823.37
20May 2021$551.42$701.48$1,252.90$239,271.95
21Jun 2021$553.03$699.87$1,252.90$238,718.92
22Jul 2021$554.65$698.25$1,252.90$238,164.27
23Aug 2021$556.27$696.63$1,252.90$237,608.00
24Sep 2021$557.90$695.00$1,252.90$237,050.10
25Oct 2021$559.53$693.37$1,252.90$236,490.57
26Nov 2021$561.17$691.73$1,252.90$235,929.40
27Dec 2021$562.81$690.09$1,252.90$235,366.59
2021 Total$6,646.41$8,388.39$15,034.8
28Jan 2022$564.45$688.45$1,252.90$234,802.14
29Feb 2022$566.10$686.80$1,252.90$234,236.04
30Mar 2022$567.76$685.14$1,252.90$233,668.28
31Apr 2022$569.42$683.48$1,252.90$233,098.86
32May 2022$571.09$681.81$1,252.90$232,527.77
33Jun 2022$572.76$680.14$1,252.90$231,955.01
34Jul 2022$574.43$678.47$1,252.90$231,380.58
35Aug 2022$576.11$676.79$1,252.90$230,804.47
36Sep 2022$577.80$675.10$1,252.90$230,226.67
37Oct 2022$579.49$673.41$1,252.90$229,647.18
38Nov 2022$581.18$671.72$1,252.90$229,066.00
39Dec 2022$582.88$670.02$1,252.90$228,483.12
2022 Total$6,883.47$8,151.33$15,034.8
40Jan 2023$584.59$668.31$1,252.90$227,898.53
41Feb 2023$586.30$666.60$1,252.90$227,312.23
42Mar 2023$588.01$664.89$1,252.90$226,724.22
43Apr 2023$589.73$663.17$1,252.90$226,134.49
44May 2023$591.46$661.44$1,252.90$225,543.03
45Jun 2023$593.19$659.71$1,252.90$224,949.84
46Jul 2023$594.92$657.98$1,252.90$224,354.92
47Aug 2023$596.66$656.24$1,252.90$223,758.26
48Sep 2023$598.41$654.49$1,252.90$223,159.85
49Oct 2023$600.16$652.74$1,252.90$222,559.69
50Nov 2023$601.91$650.99$1,252.90$221,957.78
51Dec 2023$603.67$649.23$1,252.90$221,354.11
2023 Total$7,129.01$7,905.79$15,034.8
52Jan 2024$605.44$647.46$1,252.90$220,748.67
53Feb 2024$607.21$645.69$1,252.90$220,141.46
54Mar 2024$608.99$643.91$1,252.90$219,532.47
55Apr 2024$610.77$642.13$1,252.90$218,921.70
56May 2024$612.55$640.35$1,252.90$218,309.15
57Jun 2024$614.35$638.55$1,252.90$217,694.80
58Jul 2024$616.14$636.76$1,252.90$217,078.66
59Aug 2024$617.94$634.96$1,252.90$216,460.72
60Sep 2024$619.75$633.15$1,252.90$215,840.97
61Oct 2024$621.57$631.33$1,252.90$215,219.40
62Nov 2024$623.38$629.52$1,252.90$214,596.02
63Dec 2024$625.21$627.69$1,252.90$213,970.81
2024 Total$7,383.3$7,651.5$15,034.8
64Jan 2025$627.04$625.86$1,252.90$213,343.77
65Feb 2025$628.87$624.03$1,252.90$212,714.90
66Mar 2025$630.71$622.19$1,252.90$212,084.19
67Apr 2025$632.55$620.35$1,252.90$211,451.64
68May 2025$634.40$618.50$1,252.90$210,817.24
69Jun 2025$636.26$616.64$1,252.90$210,180.98
70Jul 2025$638.12$614.78$1,252.90$209,542.86
71Aug 2025$639.99$612.91$1,252.90$208,902.87
72Sep 2025$641.86$611.04$1,252.90$208,261.01
73Oct 2025$643.74$609.16$1,252.90$207,617.27
74Nov 2025$645.62$607.28$1,252.90$206,971.65
75Dec 2025$647.51$605.39$1,252.90$206,324.14
2025 Total$7,646.67$7,388.13$15,034.8
76Jan 2026$649.40$603.50$1,252.90$205,674.74
77Feb 2026$651.30$601.60$1,252.90$205,023.44
78Mar 2026$653.21$599.69$1,252.90$204,370.23
79Apr 2026$655.12$597.78$1,252.90$203,715.11
80May 2026$657.03$595.87$1,252.90$203,058.08
81Jun 2026$658.96$593.94$1,252.90$202,399.12
82Jul 2026$660.88$592.02$1,252.90$201,738.24
83Aug 2026$662.82$590.08$1,252.90$201,075.42
84Sep 2026$664.75$588.15$1,252.90$200,410.67
85Oct 2026$666.70$586.20$1,252.90$199,743.97
86Nov 2026$668.65$584.25$1,252.90$199,075.32
87Dec 2026$670.60$582.30$1,252.90$198,404.72
2026 Total$7,919.42$7,115.38$15,034.8
88Jan 2027$672.57$580.33$1,252.90$197,732.15
89Feb 2027$674.53$578.37$1,252.90$197,057.62
90Mar 2027$676.51$576.39$1,252.90$196,381.11
91Apr 2027$678.49$574.41$1,252.90$195,702.62
92May 2027$680.47$572.43$1,252.90$195,022.15
93Jun 2027$682.46$570.44$1,252.90$194,339.69
94Jul 2027$684.46$568.44$1,252.90$193,655.23
95Aug 2027$686.46$566.44$1,252.90$192,968.77
96Sep 2027$688.47$564.43$1,252.90$192,280.30
97Oct 2027$690.48$562.42$1,252.90$191,589.82
98Nov 2027$692.50$560.40$1,252.90$190,897.32
99Dec 2027$694.53$558.37$1,252.90$190,202.79
2027 Total$8,201.93$6,832.87$15,034.8
100Jan 2028$696.56$556.34$1,252.90$189,506.23
101Feb 2028$698.59$554.31$1,252.90$188,807.64
102Mar 2028$700.64$552.26$1,252.90$188,107.00
103Apr 2028$702.69$550.21$1,252.90$187,404.31
104May 2028$704.74$548.16$1,252.90$186,699.57
105Jun 2028$706.80$546.10$1,252.90$185,992.77
106Jul 2028$708.87$544.03$1,252.90$185,283.90
107Aug 2028$710.94$541.96$1,252.90$184,572.96
108Sep 2028$713.02$539.88$1,252.90$183,859.94
109Oct 2028$715.11$537.79$1,252.90$183,144.83
110Nov 2028$717.20$535.70$1,252.90$182,427.63
111Dec 2028$719.30$533.60$1,252.90$181,708.33
2028 Total$8,494.46$6,540.34$15,034.8
112Jan 2029$721.40$531.50$1,252.90$180,986.93
113Feb 2029$723.51$529.39$1,252.90$180,263.42
114Mar 2029$725.63$527.27$1,252.90$179,537.79
115Apr 2029$727.75$525.15$1,252.90$178,810.04
116May 2029$729.88$523.02$1,252.90$178,080.16
117Jun 2029$732.02$520.88$1,252.90$177,348.14
118Jul 2029$734.16$518.74$1,252.90$176,613.98
119Aug 2029$736.30$516.60$1,252.90$175,877.68
120Sep 2029$738.46$514.44$1,252.90$175,139.22
121Oct 2029$740.62$512.28$1,252.90$174,398.60
122Nov 2029$742.78$510.12$1,252.90$173,655.82
123Dec 2029$744.96$507.94$1,252.90$172,910.86
2029 Total$8,797.47$6,237.33$15,034.8
124Jan 2030$747.14$505.76$1,252.90$172,163.72
125Feb 2030$749.32$503.58$1,252.90$171,414.40
126Mar 2030$751.51$501.39$1,252.90$170,662.89
127Apr 2030$753.71$499.19$1,252.90$169,909.18
128May 2030$755.92$496.98$1,252.90$169,153.26
129Jun 2030$758.13$494.77$1,252.90$168,395.13
130Jul 2030$760.34$492.56$1,252.90$167,634.79
131Aug 2030$762.57$490.33$1,252.90$166,872.22
132Sep 2030$764.80$488.10$1,252.90$166,107.42
133Oct 2030$767.04$485.86$1,252.90$165,340.38
134Nov 2030$769.28$483.62$1,252.90$164,571.10
135Dec 2030$771.53$481.37$1,252.90$163,799.57
2030 Total$9,111.29$5,923.51$15,034.8
136Jan 2031$773.79$479.11$1,252.90$163,025.78
137Feb 2031$776.05$476.85$1,252.90$162,249.73
138Mar 2031$778.32$474.58$1,252.90$161,471.41
139Apr 2031$780.60$472.30$1,252.90$160,690.81
140May 2031$782.88$470.02$1,252.90$159,907.93
141Jun 2031$785.17$467.73$1,252.90$159,122.76
142Jul 2031$787.47$465.43$1,252.90$158,335.29
143Aug 2031$789.77$463.13$1,252.90$157,545.52
144Sep 2031$792.08$460.82$1,252.90$156,753.44
145Oct 2031$794.40$458.50$1,252.90$155,959.04
146Nov 2031$796.72$456.18$1,252.90$155,162.32
147Dec 2031$799.05$453.85$1,252.90$154,363.27
2031 Total$9,436.3$5,598.5$15,034.8
148Jan 2032$801.39$451.51$1,252.90$153,561.88
149Feb 2032$803.73$449.17$1,252.90$152,758.15
150Mar 2032$806.08$446.82$1,252.90$151,952.07
151Apr 2032$808.44$444.46$1,252.90$151,143.63
152May 2032$810.80$442.10$1,252.90$150,332.83
153Jun 2032$813.18$439.72$1,252.90$149,519.65
154Jul 2032$815.56$437.34$1,252.90$148,704.09
155Aug 2032$817.94$434.96$1,252.90$147,886.15
156Sep 2032$820.33$432.57$1,252.90$147,065.82
157Oct 2032$822.73$430.17$1,252.90$146,243.09
158Nov 2032$825.14$427.76$1,252.90$145,417.95
159Dec 2032$827.55$425.35$1,252.90$144,590.40
2032 Total$9,772.87$5,261.93$15,034.8
160Jan 2033$829.97$422.93$1,252.90$143,760.43
161Feb 2033$832.40$420.50$1,252.90$142,928.03
162Mar 2033$834.84$418.06$1,252.90$142,093.19
163Apr 2033$837.28$415.62$1,252.90$141,255.91
164May 2033$839.73$413.17$1,252.90$140,416.18
165Jun 2033$842.18$410.72$1,252.90$139,574.00
166Jul 2033$844.65$408.25$1,252.90$138,729.35
167Aug 2033$847.12$405.78$1,252.90$137,882.23
168Sep 2033$849.59$403.31$1,252.90$137,032.64
169Oct 2033$852.08$400.82$1,252.90$136,180.56
170Nov 2033$854.57$398.33$1,252.90$135,325.99
171Dec 2033$857.07$395.83$1,252.90$134,468.92
2033 Total$10,121.48$4,913.32$15,034.8
172Jan 2034$859.58$393.32$1,252.90$133,609.34
173Feb 2034$862.09$390.81$1,252.90$132,747.25
174Mar 2034$864.61$388.29$1,252.90$131,882.64
175Apr 2034$867.14$385.76$1,252.90$131,015.50
176May 2034$869.68$383.22$1,252.90$130,145.82
177Jun 2034$872.22$380.68$1,252.90$129,273.60
178Jul 2034$874.77$378.13$1,252.90$128,398.83
179Aug 2034$877.33$375.57$1,252.90$127,521.50
180Sep 2034$879.90$373.00$1,252.90$126,641.60
181Oct 2034$882.47$370.43$1,252.90$125,759.13
182Nov 2034$885.05$367.85$1,252.90$124,874.08
183Dec 2034$887.64$365.26$1,252.90$123,986.44
2034 Total$10,482.48$4,552.32$15,034.8
184Jan 2035$890.24$362.66$1,252.90$123,096.20
185Feb 2035$892.84$360.06$1,252.90$122,203.36
186Mar 2035$895.46$357.44$1,252.90$121,307.90
187Apr 2035$898.07$354.83$1,252.90$120,409.83
188May 2035$900.70$352.20$1,252.90$119,509.13
189Jun 2035$903.34$349.56$1,252.90$118,605.79
190Jul 2035$905.98$346.92$1,252.90$117,699.81
191Aug 2035$908.63$344.27$1,252.90$116,791.18
192Sep 2035$911.29$341.61$1,252.90$115,879.89
193Oct 2035$913.95$338.95$1,252.90$114,965.94
194Nov 2035$916.62$336.28$1,252.90$114,049.32
195Dec 2035$919.31$333.59$1,252.90$113,130.01
2035 Total$10,856.43$4,178.37$15,034.8
196Jan 2036$921.99$330.91$1,252.90$112,208.02
197Feb 2036$924.69$328.21$1,252.90$111,283.33
198Mar 2036$927.40$325.50$1,252.90$110,355.93
199Apr 2036$930.11$322.79$1,252.90$109,425.82
200May 2036$932.83$320.07$1,252.90$108,492.99
201Jun 2036$935.56$317.34$1,252.90$107,557.43
202Jul 2036$938.29$314.61$1,252.90$106,619.14
203Aug 2036$941.04$311.86$1,252.90$105,678.10
204Sep 2036$943.79$309.11$1,252.90$104,734.31
205Oct 2036$946.55$306.35$1,252.90$103,787.76
206Nov 2036$949.32$303.58$1,252.90$102,838.44
207Dec 2036$952.10$300.80$1,252.90$101,886.34
2036 Total$11,243.67$3,791.13$15,034.8
208Jan 2037$954.88$298.02$1,252.90$100,931.46
209Feb 2037$957.68$295.22$1,252.90$99,973.78
210Mar 2037$960.48$292.42$1,252.90$99,013.30
211Apr 2037$963.29$289.61$1,252.90$98,050.01
212May 2037$966.10$286.80$1,252.90$97,083.91
213Jun 2037$968.93$283.97$1,252.90$96,114.98
214Jul 2037$971.76$281.14$1,252.90$95,143.22
215Aug 2037$974.61$278.29$1,252.90$94,168.61
216Sep 2037$977.46$275.44$1,252.90$93,191.15
217Oct 2037$980.32$272.58$1,252.90$92,210.83
218Nov 2037$983.18$269.72$1,252.90$91,227.65
219Dec 2037$986.06$266.84$1,252.90$90,241.59
2037 Total$11,644.75$3,390.05$15,034.8
220Jan 2038$988.94$263.96$1,252.90$89,252.65
221Feb 2038$991.84$261.06$1,252.90$88,260.81
222Mar 2038$994.74$258.16$1,252.90$87,266.07
223Apr 2038$997.65$255.25$1,252.90$86,268.42
224May 2038$1,000.56$252.34$1,252.90$85,267.86
225Jun 2038$1,003.49$249.41$1,252.90$84,264.37
226Jul 2038$1,006.43$246.47$1,252.90$83,257.94
227Aug 2038$1,009.37$243.53$1,252.90$82,248.57
228Sep 2038$1,012.32$240.58$1,252.90$81,236.25
229Oct 2038$1,015.28$237.62$1,252.90$80,220.97
230Nov 2038$1,018.25$234.65$1,252.90$79,202.72
231Dec 2038$1,021.23$231.67$1,252.90$78,181.49
2038 Total$12,060.1$2,974.7$15,034.8
232Jan 2039$1,024.22$228.68$1,252.90$77,157.27
233Feb 2039$1,027.21$225.69$1,252.90$76,130.06
234Mar 2039$1,030.22$222.68$1,252.90$75,099.84
235Apr 2039$1,033.23$219.67$1,252.90$74,066.61
236May 2039$1,036.26$216.64$1,252.90$73,030.35
237Jun 2039$1,039.29$213.61$1,252.90$71,991.06
238Jul 2039$1,042.33$210.57$1,252.90$70,948.73
239Aug 2039$1,045.37$207.53$1,252.90$69,903.36
240Sep 2039$1,048.43$204.47$1,252.90$68,854.93
241Oct 2039$1,051.50$201.40$1,252.90$67,803.43
242Nov 2039$1,054.57$198.33$1,252.90$66,748.86
243Dec 2039$1,057.66$195.24$1,252.90$65,691.20
2039 Total$12,490.29$2,544.51$15,034.8
244Jan 2040$1,060.75$192.15$1,252.90$64,630.45
245Feb 2040$1,063.86$189.04$1,252.90$63,566.59
246Mar 2040$1,066.97$185.93$1,252.90$62,499.62
247Apr 2040$1,070.09$182.81$1,252.90$61,429.53
248May 2040$1,073.22$179.68$1,252.90$60,356.31
249Jun 2040$1,076.36$176.54$1,252.90$59,279.95
250Jul 2040$1,079.51$173.39$1,252.90$58,200.44
251Aug 2040$1,082.66$170.24$1,252.90$57,117.78
252Sep 2040$1,085.83$167.07$1,252.90$56,031.95
253Oct 2040$1,089.01$163.89$1,252.90$54,942.94
254Nov 2040$1,092.19$160.71$1,252.90$53,850.75
255Dec 2040$1,095.39$157.51$1,252.90$52,755.36
2040 Total$12,935.84$2,098.96$15,034.8
256Jan 2041$1,098.59$154.31$1,252.90$51,656.77
257Feb 2041$1,101.80$151.10$1,252.90$50,554.97
258Mar 2041$1,105.03$147.87$1,252.90$49,449.94
259Apr 2041$1,108.26$144.64$1,252.90$48,341.68
260May 2041$1,111.50$141.40$1,252.90$47,230.18
261Jun 2041$1,114.75$138.15$1,252.90$46,115.43
262Jul 2041$1,118.01$134.89$1,252.90$44,997.42
263Aug 2041$1,121.28$131.62$1,252.90$43,876.14
264Sep 2041$1,124.56$128.34$1,252.90$42,751.58
265Oct 2041$1,127.85$125.05$1,252.90$41,623.73
266Nov 2041$1,131.15$121.75$1,252.90$40,492.58
267Dec 2041$1,134.46$118.44$1,252.90$39,358.12
2041 Total$13,397.24$1,637.56$15,034.8
268Jan 2042$1,137.78$115.12$1,252.90$38,220.34
269Feb 2042$1,141.11$111.79$1,252.90$37,079.23
270Mar 2042$1,144.44$108.46$1,252.90$35,934.79
271Apr 2042$1,147.79$105.11$1,252.90$34,787.00
272May 2042$1,151.15$101.75$1,252.90$33,635.85
273Jun 2042$1,154.52$98.38$1,252.90$32,481.33
274Jul 2042$1,157.89$95.01$1,252.90$31,323.44
275Aug 2042$1,161.28$91.62$1,252.90$30,162.16
276Sep 2042$1,164.68$88.22$1,252.90$28,997.48
277Oct 2042$1,168.08$84.82$1,252.90$27,829.40
278Nov 2042$1,171.50$81.40$1,252.90$26,657.90
279Dec 2042$1,174.93$77.97$1,252.90$25,482.97
2042 Total$13,875.15$1,159.65$15,034.8
280Jan 2043$1,178.36$74.54$1,252.90$24,304.61
281Feb 2043$1,181.81$71.09$1,252.90$23,122.80
282Mar 2043$1,185.27$67.63$1,252.90$21,937.53
283Apr 2043$1,188.73$64.17$1,252.90$20,748.80
284May 2043$1,192.21$60.69$1,252.90$19,556.59
285Jun 2043$1,195.70$57.20$1,252.90$18,360.89
286Jul 2043$1,199.19$53.71$1,252.90$17,161.70
287Aug 2043$1,202.70$50.20$1,252.90$15,959.00
288Sep 2043$1,206.22$46.68$1,252.90$14,752.78
289Oct 2043$1,209.75$43.15$1,252.90$13,543.03
290Nov 2043$1,213.29$39.61$1,252.90$12,329.74
291Dec 2043$1,216.84$36.06$1,252.90$11,112.90
2043 Total$14,370.07$664.73$15,034.8
292Jan 2044$1,220.39$32.51$1,252.90$9,892.51
293Feb 2044$1,223.96$28.94$1,252.90$8,668.55
294Mar 2044$1,227.54$25.36$1,252.90$7,441.01
295Apr 2044$1,231.14$21.76$1,252.90$6,209.87
296May 2044$1,234.74$18.16$1,252.90$4,975.13
297Jun 2044$1,238.35$14.55$1,252.90$3,736.78
298Jul 2044$1,241.97$10.93$1,252.90$2,494.81
299Aug 2044$1,245.60$7.30$1,252.90$1,249.21
300Sep 2044$1,249.21$3.65$1,252.86$0.00
2044 Total$11,112.9$163.16$11,276.06
Compare your product with the big 4 banks, or add more products to compare
As seen on