Platinum Home Loan Fixed 2 Years from First Option Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
4.55%
Fixed - 2 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,676
Number of Repayments
300
Total Interest Paid
$202,800
Total repayments
$502,800
DatePrincipleInterestPaymentBalance
1Dec 2019$538.52$1,137.50$1,676.02$299,461.48
2019 Total$538.52$1,137.5$1,676.02
2Jan 2020$540.56$1,135.46$1,676.02$298,920.92
3Feb 2020$542.61$1,133.41$1,676.02$298,378.31
4Mar 2020$544.67$1,131.35$1,676.02$297,833.64
5Apr 2020$546.73$1,129.29$1,676.02$297,286.91
6May 2020$548.81$1,127.21$1,676.02$296,738.10
7Jun 2020$550.89$1,125.13$1,676.02$296,187.21
8Jul 2020$552.98$1,123.04$1,676.02$295,634.23
9Aug 2020$555.07$1,120.95$1,676.02$295,079.16
10Sep 2020$557.18$1,118.84$1,676.02$294,521.98
11Oct 2020$559.29$1,116.73$1,676.02$293,962.69
12Nov 2020$561.41$1,114.61$1,676.02$293,401.28
13Dec 2020$563.54$1,112.48$1,676.02$292,837.74
2020 Total$6,623.74$13,488.5$20,112.24
14Jan 2021$565.68$1,110.34$1,676.02$292,272.06
15Feb 2021$567.82$1,108.20$1,676.02$291,704.24
16Mar 2021$569.97$1,106.05$1,676.02$291,134.27
17Apr 2021$572.14$1,103.88$1,676.02$290,562.13
18May 2021$574.31$1,101.71$1,676.02$289,987.82
19Jun 2021$576.48$1,099.54$1,676.02$289,411.34
20Jul 2021$578.67$1,097.35$1,676.02$288,832.67
21Aug 2021$580.86$1,095.16$1,676.02$288,251.81
22Sep 2021$583.07$1,092.95$1,676.02$287,668.74
23Oct 2021$585.28$1,090.74$1,676.02$287,083.46
24Nov 2021$587.50$1,088.52$1,676.02$286,495.96
25Dec 2021$589.72$1,086.30$1,676.02$285,906.24
2021 Total$6,931.5$13,180.74$20,112.24
26Jan 2022$591.96$1,084.06$1,676.02$285,314.28
27Feb 2022$594.20$1,081.82$1,676.02$284,720.08
28Mar 2022$596.46$1,079.56$1,676.02$284,123.62
29Apr 2022$598.72$1,077.30$1,676.02$283,524.90
30May 2022$600.99$1,075.03$1,676.02$282,923.91
31Jun 2022$603.27$1,072.75$1,676.02$282,320.64
32Jul 2022$605.55$1,070.47$1,676.02$281,715.09
33Aug 2022$607.85$1,068.17$1,676.02$281,107.24
34Sep 2022$610.16$1,065.86$1,676.02$280,497.08
35Oct 2022$612.47$1,063.55$1,676.02$279,884.61
36Nov 2022$614.79$1,061.23$1,676.02$279,269.82
37Dec 2022$617.12$1,058.90$1,676.02$278,652.70
2022 Total$7,253.54$12,858.7$20,112.24
38Jan 2023$619.46$1,056.56$1,676.02$278,033.24
39Feb 2023$621.81$1,054.21$1,676.02$277,411.43
40Mar 2023$624.17$1,051.85$1,676.02$276,787.26
41Apr 2023$626.53$1,049.49$1,676.02$276,160.73
42May 2023$628.91$1,047.11$1,676.02$275,531.82
43Jun 2023$631.30$1,044.72$1,676.02$274,900.52
44Jul 2023$633.69$1,042.33$1,676.02$274,266.83
45Aug 2023$636.09$1,039.93$1,676.02$273,630.74
46Sep 2023$638.50$1,037.52$1,676.02$272,992.24
47Oct 2023$640.92$1,035.10$1,676.02$272,351.32
48Nov 2023$643.35$1,032.67$1,676.02$271,707.97
49Dec 2023$645.79$1,030.23$1,676.02$271,062.18
2023 Total$7,590.52$12,521.72$20,112.24
50Jan 2024$648.24$1,027.78$1,676.02$270,413.94
51Feb 2024$650.70$1,025.32$1,676.02$269,763.24
52Mar 2024$653.17$1,022.85$1,676.02$269,110.07
53Apr 2024$655.64$1,020.38$1,676.02$268,454.43
54May 2024$658.13$1,017.89$1,676.02$267,796.30
55Jun 2024$660.63$1,015.39$1,676.02$267,135.67
56Jul 2024$663.13$1,012.89$1,676.02$266,472.54
57Aug 2024$665.64$1,010.38$1,676.02$265,806.90
58Sep 2024$668.17$1,007.85$1,676.02$265,138.73
59Oct 2024$670.70$1,005.32$1,676.02$264,468.03
60Nov 2024$673.25$1,002.77$1,676.02$263,794.78
61Dec 2024$675.80$1,000.22$1,676.02$263,118.98
2024 Total$7,943.2$12,169.04$20,112.24
62Jan 2025$678.36$997.66$1,676.02$262,440.62
63Feb 2025$680.93$995.09$1,676.02$261,759.69
64Mar 2025$683.51$992.51$1,676.02$261,076.18
65Apr 2025$686.11$989.91$1,676.02$260,390.07
66May 2025$688.71$987.31$1,676.02$259,701.36
67Jun 2025$691.32$984.70$1,676.02$259,010.04
68Jul 2025$693.94$982.08$1,676.02$258,316.10
69Aug 2025$696.57$979.45$1,676.02$257,619.53
70Sep 2025$699.21$976.81$1,676.02$256,920.32
71Oct 2025$701.86$974.16$1,676.02$256,218.46
72Nov 2025$704.53$971.49$1,676.02$255,513.93
73Dec 2025$707.20$968.82$1,676.02$254,806.73
2025 Total$8,312.25$11,799.99$20,112.24
74Jan 2026$709.88$966.14$1,676.02$254,096.85
75Feb 2026$712.57$963.45$1,676.02$253,384.28
76Mar 2026$715.27$960.75$1,676.02$252,669.01
77Apr 2026$717.98$958.04$1,676.02$251,951.03
78May 2026$720.71$955.31$1,676.02$251,230.32
79Jun 2026$723.44$952.58$1,676.02$250,506.88
80Jul 2026$726.18$949.84$1,676.02$249,780.70
81Aug 2026$728.93$947.09$1,676.02$249,051.77
82Sep 2026$731.70$944.32$1,676.02$248,320.07
83Oct 2026$734.47$941.55$1,676.02$247,585.60
84Nov 2026$737.26$938.76$1,676.02$246,848.34
85Dec 2026$740.05$935.97$1,676.02$246,108.29
2026 Total$8,698.44$11,413.8$20,112.24
86Jan 2027$742.86$933.16$1,676.02$245,365.43
87Feb 2027$745.68$930.34$1,676.02$244,619.75
88Mar 2027$748.50$927.52$1,676.02$243,871.25
89Apr 2027$751.34$924.68$1,676.02$243,119.91
90May 2027$754.19$921.83$1,676.02$242,365.72
91Jun 2027$757.05$918.97$1,676.02$241,608.67
92Jul 2027$759.92$916.10$1,676.02$240,848.75
93Aug 2027$762.80$913.22$1,676.02$240,085.95
94Sep 2027$765.69$910.33$1,676.02$239,320.26
95Oct 2027$768.60$907.42$1,676.02$238,551.66
96Nov 2027$771.51$904.51$1,676.02$237,780.15
97Dec 2027$774.44$901.58$1,676.02$237,005.71
2027 Total$9,102.58$11,009.66$20,112.24
98Jan 2028$777.37$898.65$1,676.02$236,228.34
99Feb 2028$780.32$895.70$1,676.02$235,448.02
100Mar 2028$783.28$892.74$1,676.02$234,664.74
101Apr 2028$786.25$889.77$1,676.02$233,878.49
102May 2028$789.23$886.79$1,676.02$233,089.26
103Jun 2028$792.22$883.80$1,676.02$232,297.04
104Jul 2028$795.23$880.79$1,676.02$231,501.81
105Aug 2028$798.24$877.78$1,676.02$230,703.57
106Sep 2028$801.27$874.75$1,676.02$229,902.30
107Oct 2028$804.31$871.71$1,676.02$229,097.99
108Nov 2028$807.36$868.66$1,676.02$228,290.63
109Dec 2028$810.42$865.60$1,676.02$227,480.21
2028 Total$9,525.5$10,586.74$20,112.24
110Jan 2029$813.49$862.53$1,676.02$226,666.72
111Feb 2029$816.58$859.44$1,676.02$225,850.14
112Mar 2029$819.67$856.35$1,676.02$225,030.47
113Apr 2029$822.78$853.24$1,676.02$224,207.69
114May 2029$825.90$850.12$1,676.02$223,381.79
115Jun 2029$829.03$846.99$1,676.02$222,552.76
116Jul 2029$832.17$843.85$1,676.02$221,720.59
117Aug 2029$835.33$840.69$1,676.02$220,885.26
118Sep 2029$838.50$837.52$1,676.02$220,046.76
119Oct 2029$841.68$834.34$1,676.02$219,205.08
120Nov 2029$844.87$831.15$1,676.02$218,360.21
121Dec 2029$848.07$827.95$1,676.02$217,512.14
2029 Total$9,968.07$10,144.17$20,112.24
122Jan 2030$851.29$824.73$1,676.02$216,660.85
123Feb 2030$854.51$821.51$1,676.02$215,806.34
124Mar 2030$857.75$818.27$1,676.02$214,948.59
125Apr 2030$861.01$815.01$1,676.02$214,087.58
126May 2030$864.27$811.75$1,676.02$213,223.31
127Jun 2030$867.55$808.47$1,676.02$212,355.76
128Jul 2030$870.84$805.18$1,676.02$211,484.92
129Aug 2030$874.14$801.88$1,676.02$210,610.78
130Sep 2030$877.45$798.57$1,676.02$209,733.33
131Oct 2030$880.78$795.24$1,676.02$208,852.55
132Nov 2030$884.12$791.90$1,676.02$207,968.43
133Dec 2030$887.47$788.55$1,676.02$207,080.96
2030 Total$10,431.18$9,681.06$20,112.24
134Jan 2031$890.84$785.18$1,676.02$206,190.12
135Feb 2031$894.22$781.80$1,676.02$205,295.90
136Mar 2031$897.61$778.41$1,676.02$204,398.29
137Apr 2031$901.01$775.01$1,676.02$203,497.28
138May 2031$904.43$771.59$1,676.02$202,592.85
139Jun 2031$907.86$768.16$1,676.02$201,684.99
140Jul 2031$911.30$764.72$1,676.02$200,773.69
141Aug 2031$914.75$761.27$1,676.02$199,858.94
142Sep 2031$918.22$757.80$1,676.02$198,940.72
143Oct 2031$921.70$754.32$1,676.02$198,019.02
144Nov 2031$925.20$750.82$1,676.02$197,093.82
145Dec 2031$928.71$747.31$1,676.02$196,165.11
2031 Total$10,915.85$9,196.39$20,112.24
146Jan 2032$932.23$743.79$1,676.02$195,232.88
147Feb 2032$935.76$740.26$1,676.02$194,297.12
148Mar 2032$939.31$736.71$1,676.02$193,357.81
149Apr 2032$942.87$733.15$1,676.02$192,414.94
150May 2032$946.45$729.57$1,676.02$191,468.49
151Jun 2032$950.04$725.98$1,676.02$190,518.45
152Jul 2032$953.64$722.38$1,676.02$189,564.81
153Aug 2032$957.25$718.77$1,676.02$188,607.56
154Sep 2032$960.88$715.14$1,676.02$187,646.68
155Oct 2032$964.53$711.49$1,676.02$186,682.15
156Nov 2032$968.18$707.84$1,676.02$185,713.97
157Dec 2032$971.85$704.17$1,676.02$184,742.12
2032 Total$11,422.99$8,689.25$20,112.24
158Jan 2033$975.54$700.48$1,676.02$183,766.58
159Feb 2033$979.24$696.78$1,676.02$182,787.34
160Mar 2033$982.95$693.07$1,676.02$181,804.39
161Apr 2033$986.68$689.34$1,676.02$180,817.71
162May 2033$990.42$685.60$1,676.02$179,827.29
163Jun 2033$994.17$681.85$1,676.02$178,833.12
164Jul 2033$997.94$678.08$1,676.02$177,835.18
165Aug 2033$1,001.73$674.29$1,676.02$176,833.45
166Sep 2033$1,005.53$670.49$1,676.02$175,827.92
167Oct 2033$1,009.34$666.68$1,676.02$174,818.58
168Nov 2033$1,013.17$662.85$1,676.02$173,805.41
169Dec 2033$1,017.01$659.01$1,676.02$172,788.40
2033 Total$11,953.72$8,158.52$20,112.24
170Jan 2034$1,020.86$655.16$1,676.02$171,767.54
171Feb 2034$1,024.73$651.29$1,676.02$170,742.81
172Mar 2034$1,028.62$647.40$1,676.02$169,714.19
173Apr 2034$1,032.52$643.50$1,676.02$168,681.67
174May 2034$1,036.44$639.58$1,676.02$167,645.23
175Jun 2034$1,040.37$635.65$1,676.02$166,604.86
176Jul 2034$1,044.31$631.71$1,676.02$165,560.55
177Aug 2034$1,048.27$627.75$1,676.02$164,512.28
178Sep 2034$1,052.24$623.78$1,676.02$163,460.04
179Oct 2034$1,056.23$619.79$1,676.02$162,403.81
180Nov 2034$1,060.24$615.78$1,676.02$161,343.57
181Dec 2034$1,064.26$611.76$1,676.02$160,279.31
2034 Total$12,509.09$7,603.15$20,112.24
182Jan 2035$1,068.29$607.73$1,676.02$159,211.02
183Feb 2035$1,072.34$603.68$1,676.02$158,138.68
184Mar 2035$1,076.41$599.61$1,676.02$157,062.27
185Apr 2035$1,080.49$595.53$1,676.02$155,981.78
186May 2035$1,084.59$591.43$1,676.02$154,897.19
187Jun 2035$1,088.70$587.32$1,676.02$153,808.49
188Jul 2035$1,092.83$583.19$1,676.02$152,715.66
189Aug 2035$1,096.97$579.05$1,676.02$151,618.69
190Sep 2035$1,101.13$574.89$1,676.02$150,517.56
191Oct 2035$1,105.31$570.71$1,676.02$149,412.25
192Nov 2035$1,109.50$566.52$1,676.02$148,302.75
193Dec 2035$1,113.71$562.31$1,676.02$147,189.04
2035 Total$13,090.27$7,021.97$20,112.24
194Jan 2036$1,117.93$558.09$1,676.02$146,071.11
195Feb 2036$1,122.17$553.85$1,676.02$144,948.94
196Mar 2036$1,126.42$549.60$1,676.02$143,822.52
197Apr 2036$1,130.69$545.33$1,676.02$142,691.83
198May 2036$1,134.98$541.04$1,676.02$141,556.85
199Jun 2036$1,139.28$536.74$1,676.02$140,417.57
200Jul 2036$1,143.60$532.42$1,676.02$139,273.97
201Aug 2036$1,147.94$528.08$1,676.02$138,126.03
202Sep 2036$1,152.29$523.73$1,676.02$136,973.74
203Oct 2036$1,156.66$519.36$1,676.02$135,817.08
204Nov 2036$1,161.05$514.97$1,676.02$134,656.03
205Dec 2036$1,165.45$510.57$1,676.02$133,490.58
2036 Total$13,698.46$6,413.78$20,112.24
206Jan 2037$1,169.87$506.15$1,676.02$132,320.71
207Feb 2037$1,174.30$501.72$1,676.02$131,146.41
208Mar 2037$1,178.76$497.26$1,676.02$129,967.65
209Apr 2037$1,183.23$492.79$1,676.02$128,784.42
210May 2037$1,187.71$488.31$1,676.02$127,596.71
211Jun 2037$1,192.22$483.80$1,676.02$126,404.49
212Jul 2037$1,196.74$479.28$1,676.02$125,207.75
213Aug 2037$1,201.27$474.75$1,676.02$124,006.48
214Sep 2037$1,205.83$470.19$1,676.02$122,800.65
215Oct 2037$1,210.40$465.62$1,676.02$121,590.25
216Nov 2037$1,214.99$461.03$1,676.02$120,375.26
217Dec 2037$1,219.60$456.42$1,676.02$119,155.66
2037 Total$14,334.92$5,777.32$20,112.24
218Jan 2038$1,224.22$451.80$1,676.02$117,931.44
219Feb 2038$1,228.86$447.16$1,676.02$116,702.58
220Mar 2038$1,233.52$442.50$1,676.02$115,469.06
221Apr 2038$1,238.20$437.82$1,676.02$114,230.86
222May 2038$1,242.89$433.13$1,676.02$112,987.97
223Jun 2038$1,247.61$428.41$1,676.02$111,740.36
224Jul 2038$1,252.34$423.68$1,676.02$110,488.02
225Aug 2038$1,257.09$418.93$1,676.02$109,230.93
226Sep 2038$1,261.85$414.17$1,676.02$107,969.08
227Oct 2038$1,266.64$409.38$1,676.02$106,702.44
228Nov 2038$1,271.44$404.58$1,676.02$105,431.00
229Dec 2038$1,276.26$399.76$1,676.02$104,154.74
2038 Total$15,000.92$5,111.32$20,112.24
230Jan 2039$1,281.10$394.92$1,676.02$102,873.64
231Feb 2039$1,285.96$390.06$1,676.02$101,587.68
232Mar 2039$1,290.83$385.19$1,676.02$100,296.85
233Apr 2039$1,295.73$380.29$1,676.02$99,001.12
234May 2039$1,300.64$375.38$1,676.02$97,700.48
235Jun 2039$1,305.57$370.45$1,676.02$96,394.91
236Jul 2039$1,310.52$365.50$1,676.02$95,084.39
237Aug 2039$1,315.49$360.53$1,676.02$93,768.90
238Sep 2039$1,320.48$355.54$1,676.02$92,448.42
239Oct 2039$1,325.49$350.53$1,676.02$91,122.93
240Nov 2039$1,330.51$345.51$1,676.02$89,792.42
241Dec 2039$1,335.56$340.46$1,676.02$88,456.86
2039 Total$15,697.88$4,414.36$20,112.24
242Jan 2040$1,340.62$335.40$1,676.02$87,116.24
243Feb 2040$1,345.70$330.32$1,676.02$85,770.54
244Mar 2040$1,350.81$325.21$1,676.02$84,419.73
245Apr 2040$1,355.93$320.09$1,676.02$83,063.80
246May 2040$1,361.07$314.95$1,676.02$81,702.73
247Jun 2040$1,366.23$309.79$1,676.02$80,336.50
248Jul 2040$1,371.41$304.61$1,676.02$78,965.09
249Aug 2040$1,376.61$299.41$1,676.02$77,588.48
250Sep 2040$1,381.83$294.19$1,676.02$76,206.65
251Oct 2040$1,387.07$288.95$1,676.02$74,819.58
252Nov 2040$1,392.33$283.69$1,676.02$73,427.25
253Dec 2040$1,397.61$278.41$1,676.02$72,029.64
2040 Total$16,427.22$3,685.02$20,112.24
254Jan 2041$1,402.91$273.11$1,676.02$70,626.73
255Feb 2041$1,408.23$267.79$1,676.02$69,218.50
256Mar 2041$1,413.57$262.45$1,676.02$67,804.93
257Apr 2041$1,418.93$257.09$1,676.02$66,386.00
258May 2041$1,424.31$251.71$1,676.02$64,961.69
259Jun 2041$1,429.71$246.31$1,676.02$63,531.98
260Jul 2041$1,435.13$240.89$1,676.02$62,096.85
261Aug 2041$1,440.57$235.45$1,676.02$60,656.28
262Sep 2041$1,446.03$229.99$1,676.02$59,210.25
263Oct 2041$1,451.51$224.51$1,676.02$57,758.74
264Nov 2041$1,457.02$219.00$1,676.02$56,301.72
265Dec 2041$1,462.54$213.48$1,676.02$54,839.18
2041 Total$17,190.46$2,921.78$20,112.24
266Jan 2042$1,468.09$207.93$1,676.02$53,371.09
267Feb 2042$1,473.65$202.37$1,676.02$51,897.44
268Mar 2042$1,479.24$196.78$1,676.02$50,418.20
269Apr 2042$1,484.85$191.17$1,676.02$48,933.35
270May 2042$1,490.48$185.54$1,676.02$47,442.87
271Jun 2042$1,496.13$179.89$1,676.02$45,946.74
272Jul 2042$1,501.81$174.21$1,676.02$44,444.93
273Aug 2042$1,507.50$168.52$1,676.02$42,937.43
274Sep 2042$1,513.22$162.80$1,676.02$41,424.21
275Oct 2042$1,518.95$157.07$1,676.02$39,905.26
276Nov 2042$1,524.71$151.31$1,676.02$38,380.55
277Dec 2042$1,530.49$145.53$1,676.02$36,850.06
2042 Total$17,989.12$2,123.12$20,112.24
278Jan 2043$1,536.30$139.72$1,676.02$35,313.76
279Feb 2043$1,542.12$133.90$1,676.02$33,771.64
280Mar 2043$1,547.97$128.05$1,676.02$32,223.67
281Apr 2043$1,553.84$122.18$1,676.02$30,669.83
282May 2043$1,559.73$116.29$1,676.02$29,110.10
283Jun 2043$1,565.64$110.38$1,676.02$27,544.46
284Jul 2043$1,571.58$104.44$1,676.02$25,972.88
285Aug 2043$1,577.54$98.48$1,676.02$24,395.34
286Sep 2043$1,583.52$92.50$1,676.02$22,811.82
287Oct 2043$1,589.53$86.49$1,676.02$21,222.29
288Nov 2043$1,595.55$80.47$1,676.02$19,626.74
289Dec 2043$1,601.60$74.42$1,676.02$18,025.14
2043 Total$18,824.92$1,287.32$20,112.24
290Jan 2044$1,607.67$68.35$1,676.02$16,417.47
291Feb 2044$1,613.77$62.25$1,676.02$14,803.70
292Mar 2044$1,619.89$56.13$1,676.02$13,183.81
293Apr 2044$1,626.03$49.99$1,676.02$11,557.78
294May 2044$1,632.20$43.82$1,676.02$9,925.58
295Jun 2044$1,638.39$37.63$1,676.02$8,287.19
296Jul 2044$1,644.60$31.42$1,676.02$6,642.59
297Aug 2044$1,650.83$25.19$1,676.02$4,991.76
298Sep 2044$1,657.09$18.93$1,676.02$3,334.67
299Oct 2044$1,663.38$12.64$1,676.02$1,671.29
300Nov 2044$1,669.68$6.34$1,676.02$1.61
2044 Total$18,023.53$412.69$18,436.22
Compare your product with the big 4 banks, or add more products to compare
As seen on