Ultimate Package Essential Home Loan Fixed 3 Years from Defence Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
2.98%
Fixed - 3 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,183
Number of Repayments
300
Total Interest Paid
$104,900
Total repayments
$354,900
DatePrincipleInterestPaymentBalance
2019 Total$0$0$0
1Jan 2020$562.10$620.83$1,182.93$249,437.90
2Feb 2020$563.49$619.44$1,182.93$248,874.41
3Mar 2020$564.89$618.04$1,182.93$248,309.52
4Apr 2020$566.29$616.64$1,182.93$247,743.23
5May 2020$567.70$615.23$1,182.93$247,175.53
6Jun 2020$569.11$613.82$1,182.93$246,606.42
7Jul 2020$570.52$612.41$1,182.93$246,035.90
8Aug 2020$571.94$610.99$1,182.93$245,463.96
9Sep 2020$573.36$609.57$1,182.93$244,890.60
10Oct 2020$574.79$608.14$1,182.93$244,315.81
11Nov 2020$576.21$606.72$1,182.93$243,739.60
12Dec 2020$577.64$605.29$1,182.93$243,161.96
2020 Total$6,838.04$7,357.12$14,195.16
13Jan 2021$579.08$603.85$1,182.93$242,582.88
14Feb 2021$580.52$602.41$1,182.93$242,002.36
15Mar 2021$581.96$600.97$1,182.93$241,420.40
16Apr 2021$583.40$599.53$1,182.93$240,837.00
17May 2021$584.85$598.08$1,182.93$240,252.15
18Jun 2021$586.30$596.63$1,182.93$239,665.85
19Jul 2021$587.76$595.17$1,182.93$239,078.09
20Aug 2021$589.22$593.71$1,182.93$238,488.87
21Sep 2021$590.68$592.25$1,182.93$237,898.19
22Oct 2021$592.15$590.78$1,182.93$237,306.04
23Nov 2021$593.62$589.31$1,182.93$236,712.42
24Dec 2021$595.09$587.84$1,182.93$236,117.33
2021 Total$7,044.63$7,150.53$14,195.16
25Jan 2022$596.57$586.36$1,182.93$235,520.76
26Feb 2022$598.05$584.88$1,182.93$234,922.71
27Mar 2022$599.54$583.39$1,182.93$234,323.17
28Apr 2022$601.03$581.90$1,182.93$233,722.14
29May 2022$602.52$580.41$1,182.93$233,119.62
30Jun 2022$604.02$578.91$1,182.93$232,515.60
31Jul 2022$605.52$577.41$1,182.93$231,910.08
32Aug 2022$607.02$575.91$1,182.93$231,303.06
33Sep 2022$608.53$574.40$1,182.93$230,694.53
34Oct 2022$610.04$572.89$1,182.93$230,084.49
35Nov 2022$611.55$571.38$1,182.93$229,472.94
36Dec 2022$613.07$569.86$1,182.93$228,859.87
2022 Total$7,257.46$6,937.7$14,195.16
37Jan 2023$614.59$568.34$1,182.93$228,245.28
38Feb 2023$616.12$566.81$1,182.93$227,629.16
39Mar 2023$617.65$565.28$1,182.93$227,011.51
40Apr 2023$619.18$563.75$1,182.93$226,392.33
41May 2023$620.72$562.21$1,182.93$225,771.61
42Jun 2023$622.26$560.67$1,182.93$225,149.35
43Jul 2023$623.81$559.12$1,182.93$224,525.54
44Aug 2023$625.36$557.57$1,182.93$223,900.18
45Sep 2023$626.91$556.02$1,182.93$223,273.27
46Oct 2023$628.47$554.46$1,182.93$222,644.80
47Nov 2023$630.03$552.90$1,182.93$222,014.77
48Dec 2023$631.59$551.34$1,182.93$221,383.18
2023 Total$7,476.69$6,718.47$14,195.16
49Jan 2024$633.16$549.77$1,182.93$220,750.02
50Feb 2024$634.73$548.20$1,182.93$220,115.29
51Mar 2024$636.31$546.62$1,182.93$219,478.98
52Apr 2024$637.89$545.04$1,182.93$218,841.09
53May 2024$639.47$543.46$1,182.93$218,201.62
54Jun 2024$641.06$541.87$1,182.93$217,560.56
55Jul 2024$642.65$540.28$1,182.93$216,917.91
56Aug 2024$644.25$538.68$1,182.93$216,273.66
57Sep 2024$645.85$537.08$1,182.93$215,627.81
58Oct 2024$647.45$535.48$1,182.93$214,980.36
59Nov 2024$649.06$533.87$1,182.93$214,331.30
60Dec 2024$650.67$532.26$1,182.93$213,680.63
2024 Total$7,702.55$6,492.61$14,195.16
61Jan 2025$652.29$530.64$1,182.93$213,028.34
62Feb 2025$653.91$529.02$1,182.93$212,374.43
63Mar 2025$655.53$527.40$1,182.93$211,718.90
64Apr 2025$657.16$525.77$1,182.93$211,061.74
65May 2025$658.79$524.14$1,182.93$210,402.95
66Jun 2025$660.43$522.50$1,182.93$209,742.52
67Jul 2025$662.07$520.86$1,182.93$209,080.45
68Aug 2025$663.71$519.22$1,182.93$208,416.74
69Sep 2025$665.36$517.57$1,182.93$207,751.38
70Oct 2025$667.01$515.92$1,182.93$207,084.37
71Nov 2025$668.67$514.26$1,182.93$206,415.70
72Dec 2025$670.33$512.60$1,182.93$205,745.37
2025 Total$7,935.26$6,259.9$14,195.16
73Jan 2026$672.00$510.93$1,182.93$205,073.37
74Feb 2026$673.66$509.27$1,182.93$204,399.71
75Mar 2026$675.34$507.59$1,182.93$203,724.37
76Apr 2026$677.01$505.92$1,182.93$203,047.36
77May 2026$678.70$504.23$1,182.93$202,368.66
78Jun 2026$680.38$502.55$1,182.93$201,688.28
79Jul 2026$682.07$500.86$1,182.93$201,006.21
80Aug 2026$683.76$499.17$1,182.93$200,322.45
81Sep 2026$685.46$497.47$1,182.93$199,636.99
82Oct 2026$687.16$495.77$1,182.93$198,949.83
83Nov 2026$688.87$494.06$1,182.93$198,260.96
84Dec 2026$690.58$492.35$1,182.93$197,570.38
2026 Total$8,174.99$6,020.17$14,195.16
85Jan 2027$692.30$490.63$1,182.93$196,878.08
86Feb 2027$694.02$488.91$1,182.93$196,184.06
87Mar 2027$695.74$487.19$1,182.93$195,488.32
88Apr 2027$697.47$485.46$1,182.93$194,790.85
89May 2027$699.20$483.73$1,182.93$194,091.65
90Jun 2027$700.94$481.99$1,182.93$193,390.71
91Jul 2027$702.68$480.25$1,182.93$192,688.03
92Aug 2027$704.42$478.51$1,182.93$191,983.61
93Sep 2027$706.17$476.76$1,182.93$191,277.44
94Oct 2027$707.92$475.01$1,182.93$190,569.52
95Nov 2027$709.68$473.25$1,182.93$189,859.84
96Dec 2027$711.44$471.49$1,182.93$189,148.40
2027 Total$8,421.98$5,773.18$14,195.16
97Jan 2028$713.21$469.72$1,182.93$188,435.19
98Feb 2028$714.98$467.95$1,182.93$187,720.21
99Mar 2028$716.76$466.17$1,182.93$187,003.45
100Apr 2028$718.54$464.39$1,182.93$186,284.91
101May 2028$720.32$462.61$1,182.93$185,564.59
102Jun 2028$722.11$460.82$1,182.93$184,842.48
103Jul 2028$723.90$459.03$1,182.93$184,118.58
104Aug 2028$725.70$457.23$1,182.93$183,392.88
105Sep 2028$727.50$455.43$1,182.93$182,665.38
106Oct 2028$729.31$453.62$1,182.93$181,936.07
107Nov 2028$731.12$451.81$1,182.93$181,204.95
108Dec 2028$732.94$449.99$1,182.93$180,472.01
2028 Total$8,676.39$5,518.77$14,195.16
109Jan 2029$734.76$448.17$1,182.93$179,737.25
110Feb 2029$736.58$446.35$1,182.93$179,000.67
111Mar 2029$738.41$444.52$1,182.93$178,262.26
112Apr 2029$740.25$442.68$1,182.93$177,522.01
113May 2029$742.08$440.85$1,182.93$176,779.93
114Jun 2029$743.93$439.00$1,182.93$176,036.00
115Jul 2029$745.77$437.16$1,182.93$175,290.23
116Aug 2029$747.63$435.30$1,182.93$174,542.60
117Sep 2029$749.48$433.45$1,182.93$173,793.12
118Oct 2029$751.34$431.59$1,182.93$173,041.78
119Nov 2029$753.21$429.72$1,182.93$172,288.57
120Dec 2029$755.08$427.85$1,182.93$171,533.49
2029 Total$8,938.52$5,256.64$14,195.16
121Jan 2030$756.96$425.97$1,182.93$170,776.53
122Feb 2030$758.83$424.10$1,182.93$170,017.70
123Mar 2030$760.72$422.21$1,182.93$169,256.98
124Apr 2030$762.61$420.32$1,182.93$168,494.37
125May 2030$764.50$418.43$1,182.93$167,729.87
126Jun 2030$766.40$416.53$1,182.93$166,963.47
127Jul 2030$768.30$414.63$1,182.93$166,195.17
128Aug 2030$770.21$412.72$1,182.93$165,424.96
129Sep 2030$772.12$410.81$1,182.93$164,652.84
130Oct 2030$774.04$408.89$1,182.93$163,878.80
131Nov 2030$775.96$406.97$1,182.93$163,102.84
132Dec 2030$777.89$405.04$1,182.93$162,324.95
2030 Total$9,208.54$4,986.62$14,195.16
133Jan 2031$779.82$403.11$1,182.93$161,545.13
134Feb 2031$781.76$401.17$1,182.93$160,763.37
135Mar 2031$783.70$399.23$1,182.93$159,979.67
136Apr 2031$785.65$397.28$1,182.93$159,194.02
137May 2031$787.60$395.33$1,182.93$158,406.42
138Jun 2031$789.55$393.38$1,182.93$157,616.87
139Jul 2031$791.51$391.42$1,182.93$156,825.36
140Aug 2031$793.48$389.45$1,182.93$156,031.88
141Sep 2031$795.45$387.48$1,182.93$155,236.43
142Oct 2031$797.43$385.50$1,182.93$154,439.00
143Nov 2031$799.41$383.52$1,182.93$153,639.59
144Dec 2031$801.39$381.54$1,182.93$152,838.20
2031 Total$9,486.75$4,708.41$14,195.16
145Jan 2032$803.38$379.55$1,182.93$152,034.82
146Feb 2032$805.38$377.55$1,182.93$151,229.44
147Mar 2032$807.38$375.55$1,182.93$150,422.06
148Apr 2032$809.38$373.55$1,182.93$149,612.68
149May 2032$811.39$371.54$1,182.93$148,801.29
150Jun 2032$813.41$369.52$1,182.93$147,987.88
151Jul 2032$815.43$367.50$1,182.93$147,172.45
152Aug 2032$817.45$365.48$1,182.93$146,355.00
153Sep 2032$819.48$363.45$1,182.93$145,535.52
154Oct 2032$821.52$361.41$1,182.93$144,714.00
155Nov 2032$823.56$359.37$1,182.93$143,890.44
156Dec 2032$825.60$357.33$1,182.93$143,064.84
2032 Total$9,773.36$4,421.8$14,195.16
157Jan 2033$827.65$355.28$1,182.93$142,237.19
158Feb 2033$829.71$353.22$1,182.93$141,407.48
159Mar 2033$831.77$351.16$1,182.93$140,575.71
160Apr 2033$833.83$349.10$1,182.93$139,741.88
161May 2033$835.90$347.03$1,182.93$138,905.98
162Jun 2033$837.98$344.95$1,182.93$138,068.00
163Jul 2033$840.06$342.87$1,182.93$137,227.94
164Aug 2033$842.15$340.78$1,182.93$136,385.79
165Sep 2033$844.24$338.69$1,182.93$135,541.55
166Oct 2033$846.34$336.59$1,182.93$134,695.21
167Nov 2033$848.44$334.49$1,182.93$133,846.77
168Dec 2033$850.54$332.39$1,182.93$132,996.23
2033 Total$10,068.61$4,126.55$14,195.16
169Jan 2034$852.66$330.27$1,182.93$132,143.57
170Feb 2034$854.77$328.16$1,182.93$131,288.80
171Mar 2034$856.90$326.03$1,182.93$130,431.90
172Apr 2034$859.02$323.91$1,182.93$129,572.88
173May 2034$861.16$321.77$1,182.93$128,711.72
174Jun 2034$863.30$319.63$1,182.93$127,848.42
175Jul 2034$865.44$317.49$1,182.93$126,982.98
176Aug 2034$867.59$315.34$1,182.93$126,115.39
177Sep 2034$869.74$313.19$1,182.93$125,245.65
178Oct 2034$871.90$311.03$1,182.93$124,373.75
179Nov 2034$874.07$308.86$1,182.93$123,499.68
180Dec 2034$876.24$306.69$1,182.93$122,623.44
2034 Total$10,372.79$3,822.37$14,195.16
181Jan 2035$878.42$304.51$1,182.93$121,745.02
182Feb 2035$880.60$302.33$1,182.93$120,864.42
183Mar 2035$882.78$300.15$1,182.93$119,981.64
184Apr 2035$884.98$297.95$1,182.93$119,096.66
185May 2035$887.17$295.76$1,182.93$118,209.49
186Jun 2035$889.38$293.55$1,182.93$117,320.11
187Jul 2035$891.59$291.34$1,182.93$116,428.52
188Aug 2035$893.80$289.13$1,182.93$115,534.72
189Sep 2035$896.02$286.91$1,182.93$114,638.70
190Oct 2035$898.24$284.69$1,182.93$113,740.46
191Nov 2035$900.47$282.46$1,182.93$112,839.99
192Dec 2035$902.71$280.22$1,182.93$111,937.28
2035 Total$10,686.16$3,509$14,195.16
193Jan 2036$904.95$277.98$1,182.93$111,032.33
194Feb 2036$907.20$275.73$1,182.93$110,125.13
195Mar 2036$909.45$273.48$1,182.93$109,215.68
196Apr 2036$911.71$271.22$1,182.93$108,303.97
197May 2036$913.98$268.95$1,182.93$107,389.99
198Jun 2036$916.24$266.69$1,182.93$106,473.75
199Jul 2036$918.52$264.41$1,182.93$105,555.23
200Aug 2036$920.80$262.13$1,182.93$104,634.43
201Sep 2036$923.09$259.84$1,182.93$103,711.34
202Oct 2036$925.38$257.55$1,182.93$102,785.96
203Nov 2036$927.68$255.25$1,182.93$101,858.28
204Dec 2036$929.98$252.95$1,182.93$100,928.30
2036 Total$11,008.98$3,186.18$14,195.16
205Jan 2037$932.29$250.64$1,182.93$99,996.01
206Feb 2037$934.61$248.32$1,182.93$99,061.40
207Mar 2037$936.93$246.00$1,182.93$98,124.47
208Apr 2037$939.25$243.68$1,182.93$97,185.22
209May 2037$941.59$241.34$1,182.93$96,243.63
210Jun 2037$943.92$239.01$1,182.93$95,299.71
211Jul 2037$946.27$236.66$1,182.93$94,353.44
212Aug 2037$948.62$234.31$1,182.93$93,404.82
213Sep 2037$950.97$231.96$1,182.93$92,453.85
214Oct 2037$953.34$229.59$1,182.93$91,500.51
215Nov 2037$955.70$227.23$1,182.93$90,544.81
216Dec 2037$958.08$224.85$1,182.93$89,586.73
2037 Total$11,341.57$2,853.59$14,195.16
217Jan 2038$960.46$222.47$1,182.93$88,626.27
218Feb 2038$962.84$220.09$1,182.93$87,663.43
219Mar 2038$965.23$217.70$1,182.93$86,698.20
220Apr 2038$967.63$215.30$1,182.93$85,730.57
221May 2038$970.03$212.90$1,182.93$84,760.54
222Jun 2038$972.44$210.49$1,182.93$83,788.10
223Jul 2038$974.86$208.07$1,182.93$82,813.24
224Aug 2038$977.28$205.65$1,182.93$81,835.96
225Sep 2038$979.70$203.23$1,182.93$80,856.26
226Oct 2038$982.14$200.79$1,182.93$79,874.12
227Nov 2038$984.58$198.35$1,182.93$78,889.54
228Dec 2038$987.02$195.91$1,182.93$77,902.52
2038 Total$11,684.21$2,510.95$14,195.16
229Jan 2039$989.47$193.46$1,182.93$76,913.05
230Feb 2039$991.93$191.00$1,182.93$75,921.12
231Mar 2039$994.39$188.54$1,182.93$74,926.73
232Apr 2039$996.86$186.07$1,182.93$73,929.87
233May 2039$999.34$183.59$1,182.93$72,930.53
234Jun 2039$1,001.82$181.11$1,182.93$71,928.71
235Jul 2039$1,004.31$178.62$1,182.93$70,924.40
236Aug 2039$1,006.80$176.13$1,182.93$69,917.60
237Sep 2039$1,009.30$173.63$1,182.93$68,908.30
238Oct 2039$1,011.81$171.12$1,182.93$67,896.49
239Nov 2039$1,014.32$168.61$1,182.93$66,882.17
240Dec 2039$1,016.84$166.09$1,182.93$65,865.33
2039 Total$12,037.19$2,157.97$14,195.16
241Jan 2040$1,019.36$163.57$1,182.93$64,845.97
242Feb 2040$1,021.90$161.03$1,182.93$63,824.07
243Mar 2040$1,024.43$158.50$1,182.93$62,799.64
244Apr 2040$1,026.98$155.95$1,182.93$61,772.66
245May 2040$1,029.53$153.40$1,182.93$60,743.13
246Jun 2040$1,032.08$150.85$1,182.93$59,711.05
247Jul 2040$1,034.65$148.28$1,182.93$58,676.40
248Aug 2040$1,037.22$145.71$1,182.93$57,639.18
249Sep 2040$1,039.79$143.14$1,182.93$56,599.39
250Oct 2040$1,042.37$140.56$1,182.93$55,557.02
251Nov 2040$1,044.96$137.97$1,182.93$54,512.06
252Dec 2040$1,047.56$135.37$1,182.93$53,464.50
2040 Total$12,400.83$1,794.33$14,195.16
253Jan 2041$1,050.16$132.77$1,182.93$52,414.34
254Feb 2041$1,052.77$130.16$1,182.93$51,361.57
255Mar 2041$1,055.38$127.55$1,182.93$50,306.19
256Apr 2041$1,058.00$124.93$1,182.93$49,248.19
257May 2041$1,060.63$122.30$1,182.93$48,187.56
258Jun 2041$1,063.26$119.67$1,182.93$47,124.30
259Jul 2041$1,065.90$117.03$1,182.93$46,058.40
260Aug 2041$1,068.55$114.38$1,182.93$44,989.85
261Sep 2041$1,071.21$111.72$1,182.93$43,918.64
262Oct 2041$1,073.87$109.06$1,182.93$42,844.77
263Nov 2041$1,076.53$106.40$1,182.93$41,768.24
264Dec 2041$1,079.21$103.72$1,182.93$40,689.03
2041 Total$12,775.47$1,419.69$14,195.16
265Jan 2042$1,081.89$101.04$1,182.93$39,607.14
266Feb 2042$1,084.57$98.36$1,182.93$38,522.57
267Mar 2042$1,087.27$95.66$1,182.93$37,435.30
268Apr 2042$1,089.97$92.96$1,182.93$36,345.33
269May 2042$1,092.67$90.26$1,182.93$35,252.66
270Jun 2042$1,095.39$87.54$1,182.93$34,157.27
271Jul 2042$1,098.11$84.82$1,182.93$33,059.16
272Aug 2042$1,100.83$82.10$1,182.93$31,958.33
273Sep 2042$1,103.57$79.36$1,182.93$30,854.76
274Oct 2042$1,106.31$76.62$1,182.93$29,748.45
275Nov 2042$1,109.05$73.88$1,182.93$28,639.40
276Dec 2042$1,111.81$71.12$1,182.93$27,527.59
2042 Total$13,161.44$1,033.72$14,195.16
277Jan 2043$1,114.57$68.36$1,182.93$26,413.02
278Feb 2043$1,117.34$65.59$1,182.93$25,295.68
279Mar 2043$1,120.11$62.82$1,182.93$24,175.57
280Apr 2043$1,122.89$60.04$1,182.93$23,052.68
281May 2043$1,125.68$57.25$1,182.93$21,927.00
282Jun 2043$1,128.48$54.45$1,182.93$20,798.52
283Jul 2043$1,131.28$51.65$1,182.93$19,667.24
284Aug 2043$1,134.09$48.84$1,182.93$18,533.15
285Sep 2043$1,136.91$46.02$1,182.93$17,396.24
286Oct 2043$1,139.73$43.20$1,182.93$16,256.51
287Nov 2043$1,142.56$40.37$1,182.93$15,113.95
288Dec 2043$1,145.40$37.53$1,182.93$13,968.55
2043 Total$13,559.04$636.12$14,195.16
289Jan 2044$1,148.24$34.69$1,182.93$12,820.31
290Feb 2044$1,151.09$31.84$1,182.93$11,669.22
291Mar 2044$1,153.95$28.98$1,182.93$10,515.27
292Apr 2044$1,156.82$26.11$1,182.93$9,358.45
293May 2044$1,159.69$23.24$1,182.93$8,198.76
294Jun 2044$1,162.57$20.36$1,182.93$7,036.19
295Jul 2044$1,165.46$17.47$1,182.93$5,870.73
296Aug 2044$1,168.35$14.58$1,182.93$4,702.38
297Sep 2044$1,171.25$11.68$1,182.93$3,531.13
298Oct 2044$1,174.16$8.77$1,182.93$2,356.97
299Nov 2044$1,177.08$5.85$1,182.93$1,179.89
300Dec 2044$1,179.89$2.93$1,182.82$0.00
2044 Total$13,968.55$226.5$14,195.05
Compare your product with the big 4 banks, or add more products to compare
As seen on