Ultimate Variable Home Loan (Interest Only) (NSW, ACT & QLD only) from Greater Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
3.81%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$953
Number of Repayments
300
Total Interest Paid
$-14,100
Total repayments
$285,900
DatePrincipleInterestPaymentBalance
1Dec 2019$599.71$952.50$1,552.21$299,400.29
2019 Total$599.71$952.5$1,552.21
2Jan 2020$601.61$950.60$1,552.21$298,798.68
3Feb 2020$603.52$948.69$1,552.21$298,195.16
4Mar 2020$605.44$946.77$1,552.21$297,589.72
5Apr 2020$607.36$944.85$1,552.21$296,982.36
6May 2020$609.29$942.92$1,552.21$296,373.07
7Jun 2020$611.23$940.98$1,552.21$295,761.84
8Jul 2020$613.17$939.04$1,552.21$295,148.67
9Aug 2020$615.11$937.10$1,552.21$294,533.56
10Sep 2020$617.07$935.14$1,552.21$293,916.49
11Oct 2020$619.03$933.18$1,552.21$293,297.46
12Nov 2020$620.99$931.22$1,552.21$292,676.47
13Dec 2020$622.96$929.25$1,552.21$292,053.51
2020 Total$7,346.78$11,279.74$18,626.52
14Jan 2021$624.94$927.27$1,552.21$291,428.57
15Feb 2021$626.92$925.29$1,552.21$290,801.65
16Mar 2021$628.91$923.30$1,552.21$290,172.74
17Apr 2021$630.91$921.30$1,552.21$289,541.83
18May 2021$632.91$919.30$1,552.21$288,908.92
19Jun 2021$634.92$917.29$1,552.21$288,274.00
20Jul 2021$636.94$915.27$1,552.21$287,637.06
21Aug 2021$638.96$913.25$1,552.21$286,998.10
22Sep 2021$640.99$911.22$1,552.21$286,357.11
23Oct 2021$643.03$909.18$1,552.21$285,714.08
24Nov 2021$645.07$907.14$1,552.21$285,069.01
25Dec 2021$647.12$905.09$1,552.21$284,421.89
2021 Total$7,631.62$10,994.9$18,626.52
26Jan 2022$649.17$903.04$1,552.21$283,772.72
27Feb 2022$651.23$900.98$1,552.21$283,121.49
28Mar 2022$653.30$898.91$1,552.21$282,468.19
29Apr 2022$655.37$896.84$1,552.21$281,812.82
30May 2022$657.45$894.76$1,552.21$281,155.37
31Jun 2022$659.54$892.67$1,552.21$280,495.83
32Jul 2022$661.64$890.57$1,552.21$279,834.19
33Aug 2022$663.74$888.47$1,552.21$279,170.45
34Sep 2022$665.84$886.37$1,552.21$278,504.61
35Oct 2022$667.96$884.25$1,552.21$277,836.65
36Nov 2022$670.08$882.13$1,552.21$277,166.57
37Dec 2022$672.21$880.00$1,552.21$276,494.36
2022 Total$7,927.53$10,698.99$18,626.52
38Jan 2023$674.34$877.87$1,552.21$275,820.02
39Feb 2023$676.48$875.73$1,552.21$275,143.54
40Mar 2023$678.63$873.58$1,552.21$274,464.91
41Apr 2023$680.78$871.43$1,552.21$273,784.13
42May 2023$682.95$869.26$1,552.21$273,101.18
43Jun 2023$685.11$867.10$1,552.21$272,416.07
44Jul 2023$687.29$864.92$1,552.21$271,728.78
45Aug 2023$689.47$862.74$1,552.21$271,039.31
46Sep 2023$691.66$860.55$1,552.21$270,347.65
47Oct 2023$693.86$858.35$1,552.21$269,653.79
48Nov 2023$696.06$856.15$1,552.21$268,957.73
49Dec 2023$698.27$853.94$1,552.21$268,259.46
2023 Total$8,234.9$10,391.62$18,626.52
50Jan 2024$700.49$851.72$1,552.21$267,558.97
51Feb 2024$702.71$849.50$1,552.21$266,856.26
52Mar 2024$704.94$847.27$1,552.21$266,151.32
53Apr 2024$707.18$845.03$1,552.21$265,444.14
54May 2024$709.42$842.79$1,552.21$264,734.72
55Jun 2024$711.68$840.53$1,552.21$264,023.04
56Jul 2024$713.94$838.27$1,552.21$263,309.10
57Aug 2024$716.20$836.01$1,552.21$262,592.90
58Sep 2024$718.48$833.73$1,552.21$261,874.42
59Oct 2024$720.76$831.45$1,552.21$261,153.66
60Nov 2024$723.05$829.16$1,552.21$260,430.61
61Dec 2024$725.34$826.87$1,552.21$259,705.27
2024 Total$8,554.19$10,072.33$18,626.52
62Jan 2025$727.65$824.56$1,552.21$258,977.62
63Feb 2025$729.96$822.25$1,552.21$258,247.66
64Mar 2025$732.27$819.94$1,552.21$257,515.39
65Apr 2025$734.60$817.61$1,552.21$256,780.79
66May 2025$736.93$815.28$1,552.21$256,043.86
67Jun 2025$739.27$812.94$1,552.21$255,304.59
68Jul 2025$741.62$810.59$1,552.21$254,562.97
69Aug 2025$743.97$808.24$1,552.21$253,819.00
70Sep 2025$746.33$805.88$1,552.21$253,072.67
71Oct 2025$748.70$803.51$1,552.21$252,323.97
72Nov 2025$751.08$801.13$1,552.21$251,572.89
73Dec 2025$753.47$798.74$1,552.21$250,819.42
2025 Total$8,885.85$9,740.67$18,626.52
74Jan 2026$755.86$796.35$1,552.21$250,063.56
75Feb 2026$758.26$793.95$1,552.21$249,305.30
76Mar 2026$760.67$791.54$1,552.21$248,544.63
77Apr 2026$763.08$789.13$1,552.21$247,781.55
78May 2026$765.50$786.71$1,552.21$247,016.05
79Jun 2026$767.93$784.28$1,552.21$246,248.12
80Jul 2026$770.37$781.84$1,552.21$245,477.75
81Aug 2026$772.82$779.39$1,552.21$244,704.93
82Sep 2026$775.27$776.94$1,552.21$243,929.66
83Oct 2026$777.73$774.48$1,552.21$243,151.93
84Nov 2026$780.20$772.01$1,552.21$242,371.73
85Dec 2026$782.68$769.53$1,552.21$241,589.05
2026 Total$9,230.37$9,396.15$18,626.52
86Jan 2027$785.16$767.05$1,552.21$240,803.89
87Feb 2027$787.66$764.55$1,552.21$240,016.23
88Mar 2027$790.16$762.05$1,552.21$239,226.07
89Apr 2027$792.67$759.54$1,552.21$238,433.40
90May 2027$795.18$757.03$1,552.21$237,638.22
91Jun 2027$797.71$754.50$1,552.21$236,840.51
92Jul 2027$800.24$751.97$1,552.21$236,040.27
93Aug 2027$802.78$749.43$1,552.21$235,237.49
94Sep 2027$805.33$746.88$1,552.21$234,432.16
95Oct 2027$807.89$744.32$1,552.21$233,624.27
96Nov 2027$810.45$741.76$1,552.21$232,813.82
97Dec 2027$813.03$739.18$1,552.21$232,000.79
2027 Total$9,588.26$9,038.26$18,626.52
98Jan 2028$815.61$736.60$1,552.21$231,185.18
99Feb 2028$818.20$734.01$1,552.21$230,366.98
100Mar 2028$820.79$731.42$1,552.21$229,546.19
101Apr 2028$823.40$728.81$1,552.21$228,722.79
102May 2028$826.02$726.19$1,552.21$227,896.77
103Jun 2028$828.64$723.57$1,552.21$227,068.13
104Jul 2028$831.27$720.94$1,552.21$226,236.86
105Aug 2028$833.91$718.30$1,552.21$225,402.95
106Sep 2028$836.56$715.65$1,552.21$224,566.39
107Oct 2028$839.21$713.00$1,552.21$223,727.18
108Nov 2028$841.88$710.33$1,552.21$222,885.30
109Dec 2028$844.55$707.66$1,552.21$222,040.75
2028 Total$9,960.04$8,666.48$18,626.52
110Jan 2029$847.23$704.98$1,552.21$221,193.52
111Feb 2029$849.92$702.29$1,552.21$220,343.60
112Mar 2029$852.62$699.59$1,552.21$219,490.98
113Apr 2029$855.33$696.88$1,552.21$218,635.65
114May 2029$858.04$694.17$1,552.21$217,777.61
115Jun 2029$860.77$691.44$1,552.21$216,916.84
116Jul 2029$863.50$688.71$1,552.21$216,053.34
117Aug 2029$866.24$685.97$1,552.21$215,187.10
118Sep 2029$868.99$683.22$1,552.21$214,318.11
119Oct 2029$871.75$680.46$1,552.21$213,446.36
120Nov 2029$874.52$677.69$1,552.21$212,571.84
121Dec 2029$877.29$674.92$1,552.21$211,694.55
2029 Total$10,346.2$8,280.32$18,626.52
122Jan 2030$880.08$672.13$1,552.21$210,814.47
123Feb 2030$882.87$669.34$1,552.21$209,931.60
124Mar 2030$885.68$666.53$1,552.21$209,045.92
125Apr 2030$888.49$663.72$1,552.21$208,157.43
126May 2030$891.31$660.90$1,552.21$207,266.12
127Jun 2030$894.14$658.07$1,552.21$206,371.98
128Jul 2030$896.98$655.23$1,552.21$205,475.00
129Aug 2030$899.83$652.38$1,552.21$204,575.17
130Sep 2030$902.68$649.53$1,552.21$203,672.49
131Oct 2030$905.55$646.66$1,552.21$202,766.94
132Nov 2030$908.42$643.79$1,552.21$201,858.52
133Dec 2030$911.31$640.90$1,552.21$200,947.21
2030 Total$10,747.34$7,879.18$18,626.52
134Jan 2031$914.20$638.01$1,552.21$200,033.01
135Feb 2031$917.11$635.10$1,552.21$199,115.90
136Mar 2031$920.02$632.19$1,552.21$198,195.88
137Apr 2031$922.94$629.27$1,552.21$197,272.94
138May 2031$925.87$626.34$1,552.21$196,347.07
139Jun 2031$928.81$623.40$1,552.21$195,418.26
140Jul 2031$931.76$620.45$1,552.21$194,486.50
141Aug 2031$934.72$617.49$1,552.21$193,551.78
142Sep 2031$937.68$614.53$1,552.21$192,614.10
143Oct 2031$940.66$611.55$1,552.21$191,673.44
144Nov 2031$943.65$608.56$1,552.21$190,729.79
145Dec 2031$946.64$605.57$1,552.21$189,783.15
2031 Total$11,164.06$7,462.46$18,626.52
146Jan 2032$949.65$602.56$1,552.21$188,833.50
147Feb 2032$952.66$599.55$1,552.21$187,880.84
148Mar 2032$955.69$596.52$1,552.21$186,925.15
149Apr 2032$958.72$593.49$1,552.21$185,966.43
150May 2032$961.77$590.44$1,552.21$185,004.66
151Jun 2032$964.82$587.39$1,552.21$184,039.84
152Jul 2032$967.88$584.33$1,552.21$183,071.96
153Aug 2032$970.96$581.25$1,552.21$182,101.00
154Sep 2032$974.04$578.17$1,552.21$181,126.96
155Oct 2032$977.13$575.08$1,552.21$180,149.83
156Nov 2032$980.23$571.98$1,552.21$179,169.60
157Dec 2032$983.35$568.86$1,552.21$178,186.25
2032 Total$11,596.9$7,029.62$18,626.52
158Jan 2033$986.47$565.74$1,552.21$177,199.78
159Feb 2033$989.60$562.61$1,552.21$176,210.18
160Mar 2033$992.74$559.47$1,552.21$175,217.44
161Apr 2033$995.89$556.32$1,552.21$174,221.55
162May 2033$999.06$553.15$1,552.21$173,222.49
163Jun 2033$1,002.23$549.98$1,552.21$172,220.26
164Jul 2033$1,005.41$546.80$1,552.21$171,214.85
165Aug 2033$1,008.60$543.61$1,552.21$170,206.25
166Sep 2033$1,011.81$540.40$1,552.21$169,194.44
167Oct 2033$1,015.02$537.19$1,552.21$168,179.42
168Nov 2033$1,018.24$533.97$1,552.21$167,161.18
169Dec 2033$1,021.47$530.74$1,552.21$166,139.71
2033 Total$12,046.54$6,579.98$18,626.52
170Jan 2034$1,024.72$527.49$1,552.21$165,114.99
171Feb 2034$1,027.97$524.24$1,552.21$164,087.02
172Mar 2034$1,031.23$520.98$1,552.21$163,055.79
173Apr 2034$1,034.51$517.70$1,552.21$162,021.28
174May 2034$1,037.79$514.42$1,552.21$160,983.49
175Jun 2034$1,041.09$511.12$1,552.21$159,942.40
176Jul 2034$1,044.39$507.82$1,552.21$158,898.01
177Aug 2034$1,047.71$504.50$1,552.21$157,850.30
178Sep 2034$1,051.04$501.17$1,552.21$156,799.26
179Oct 2034$1,054.37$497.84$1,552.21$155,744.89
180Nov 2034$1,057.72$494.49$1,552.21$154,687.17
181Dec 2034$1,061.08$491.13$1,552.21$153,626.09
2034 Total$12,513.62$6,112.9$18,626.52
182Jan 2035$1,064.45$487.76$1,552.21$152,561.64
183Feb 2035$1,067.83$484.38$1,552.21$151,493.81
184Mar 2035$1,071.22$480.99$1,552.21$150,422.59
185Apr 2035$1,074.62$477.59$1,552.21$149,347.97
186May 2035$1,078.03$474.18$1,552.21$148,269.94
187Jun 2035$1,081.45$470.76$1,552.21$147,188.49
188Jul 2035$1,084.89$467.32$1,552.21$146,103.60
189Aug 2035$1,088.33$463.88$1,552.21$145,015.27
190Sep 2035$1,091.79$460.42$1,552.21$143,923.48
191Oct 2035$1,095.25$456.96$1,552.21$142,828.23
192Nov 2035$1,098.73$453.48$1,552.21$141,729.50
193Dec 2035$1,102.22$449.99$1,552.21$140,627.28
2035 Total$12,998.81$5,627.71$18,626.52
194Jan 2036$1,105.72$446.49$1,552.21$139,521.56
195Feb 2036$1,109.23$442.98$1,552.21$138,412.33
196Mar 2036$1,112.75$439.46$1,552.21$137,299.58
197Apr 2036$1,116.28$435.93$1,552.21$136,183.30
198May 2036$1,119.83$432.38$1,552.21$135,063.47
199Jun 2036$1,123.38$428.83$1,552.21$133,940.09
200Jul 2036$1,126.95$425.26$1,552.21$132,813.14
201Aug 2036$1,130.53$421.68$1,552.21$131,682.61
202Sep 2036$1,134.12$418.09$1,552.21$130,548.49
203Oct 2036$1,137.72$414.49$1,552.21$129,410.77
204Nov 2036$1,141.33$410.88$1,552.21$128,269.44
205Dec 2036$1,144.95$407.26$1,552.21$127,124.49
2036 Total$13,502.79$5,123.73$18,626.52
206Jan 2037$1,148.59$403.62$1,552.21$125,975.90
207Feb 2037$1,152.24$399.97$1,552.21$124,823.66
208Mar 2037$1,155.89$396.32$1,552.21$123,667.77
209Apr 2037$1,159.56$392.65$1,552.21$122,508.21
210May 2037$1,163.25$388.96$1,552.21$121,344.96
211Jun 2037$1,166.94$385.27$1,552.21$120,178.02
212Jul 2037$1,170.64$381.57$1,552.21$119,007.38
213Aug 2037$1,174.36$377.85$1,552.21$117,833.02
214Sep 2037$1,178.09$374.12$1,552.21$116,654.93
215Oct 2037$1,181.83$370.38$1,552.21$115,473.10
216Nov 2037$1,185.58$366.63$1,552.21$114,287.52
217Dec 2037$1,189.35$362.86$1,552.21$113,098.17
2037 Total$14,026.32$4,600.2$18,626.52
218Jan 2038$1,193.12$359.09$1,552.21$111,905.05
219Feb 2038$1,196.91$355.30$1,552.21$110,708.14
220Mar 2038$1,200.71$351.50$1,552.21$109,507.43
221Apr 2038$1,204.52$347.69$1,552.21$108,302.91
222May 2038$1,208.35$343.86$1,552.21$107,094.56
223Jun 2038$1,212.18$340.03$1,552.21$105,882.38
224Jul 2038$1,216.03$336.18$1,552.21$104,666.35
225Aug 2038$1,219.89$332.32$1,552.21$103,446.46
226Sep 2038$1,223.77$328.44$1,552.21$102,222.69
227Oct 2038$1,227.65$324.56$1,552.21$100,995.04
228Nov 2038$1,231.55$320.66$1,552.21$99,763.49
229Dec 2038$1,235.46$316.75$1,552.21$98,528.03
2038 Total$14,570.14$4,056.38$18,626.52
230Jan 2039$1,239.38$312.83$1,552.21$97,288.65
231Feb 2039$1,243.32$308.89$1,552.21$96,045.33
232Mar 2039$1,247.27$304.94$1,552.21$94,798.06
233Apr 2039$1,251.23$300.98$1,552.21$93,546.83
234May 2039$1,255.20$297.01$1,552.21$92,291.63
235Jun 2039$1,259.18$293.03$1,552.21$91,032.45
236Jul 2039$1,263.18$289.03$1,552.21$89,769.27
237Aug 2039$1,267.19$285.02$1,552.21$88,502.08
238Sep 2039$1,271.22$280.99$1,552.21$87,230.86
239Oct 2039$1,275.25$276.96$1,552.21$85,955.61
240Nov 2039$1,279.30$272.91$1,552.21$84,676.31
241Dec 2039$1,283.36$268.85$1,552.21$83,392.95
2039 Total$15,135.08$3,491.44$18,626.52
242Jan 2040$1,287.44$264.77$1,552.21$82,105.51
243Feb 2040$1,291.53$260.68$1,552.21$80,813.98
244Mar 2040$1,295.63$256.58$1,552.21$79,518.35
245Apr 2040$1,299.74$252.47$1,552.21$78,218.61
246May 2040$1,303.87$248.34$1,552.21$76,914.74
247Jun 2040$1,308.01$244.20$1,552.21$75,606.73
248Jul 2040$1,312.16$240.05$1,552.21$74,294.57
249Aug 2040$1,316.32$235.89$1,552.21$72,978.25
250Sep 2040$1,320.50$231.71$1,552.21$71,657.75
251Oct 2040$1,324.70$227.51$1,552.21$70,333.05
252Nov 2040$1,328.90$223.31$1,552.21$69,004.15
253Dec 2040$1,333.12$219.09$1,552.21$67,671.03
2040 Total$15,721.92$2,904.6$18,626.52
254Jan 2041$1,337.35$214.86$1,552.21$66,333.68
255Feb 2041$1,341.60$210.61$1,552.21$64,992.08
256Mar 2041$1,345.86$206.35$1,552.21$63,646.22
257Apr 2041$1,350.13$202.08$1,552.21$62,296.09
258May 2041$1,354.42$197.79$1,552.21$60,941.67
259Jun 2041$1,358.72$193.49$1,552.21$59,582.95
260Jul 2041$1,363.03$189.18$1,552.21$58,219.92
261Aug 2041$1,367.36$184.85$1,552.21$56,852.56
262Sep 2041$1,371.70$180.51$1,552.21$55,480.86
263Oct 2041$1,376.06$176.15$1,552.21$54,104.80
264Nov 2041$1,380.43$171.78$1,552.21$52,724.37
265Dec 2041$1,384.81$167.40$1,552.21$51,339.56
2041 Total$16,331.47$2,295.05$18,626.52
266Jan 2042$1,389.21$163.00$1,552.21$49,950.35
267Feb 2042$1,393.62$158.59$1,552.21$48,556.73
268Mar 2042$1,398.04$154.17$1,552.21$47,158.69
269Apr 2042$1,402.48$149.73$1,552.21$45,756.21
270May 2042$1,406.93$145.28$1,552.21$44,349.28
271Jun 2042$1,411.40$140.81$1,552.21$42,937.88
272Jul 2042$1,415.88$136.33$1,552.21$41,522.00
273Aug 2042$1,420.38$131.83$1,552.21$40,101.62
274Sep 2042$1,424.89$127.32$1,552.21$38,676.73
275Oct 2042$1,429.41$122.80$1,552.21$37,247.32
276Nov 2042$1,433.95$118.26$1,552.21$35,813.37
277Dec 2042$1,438.50$113.71$1,552.21$34,374.87
2042 Total$16,964.69$1,661.83$18,626.52
278Jan 2043$1,443.07$109.14$1,552.21$32,931.80
279Feb 2043$1,447.65$104.56$1,552.21$31,484.15
280Mar 2043$1,452.25$99.96$1,552.21$30,031.90
281Apr 2043$1,456.86$95.35$1,552.21$28,575.04
282May 2043$1,461.48$90.73$1,552.21$27,113.56
283Jun 2043$1,466.12$86.09$1,552.21$25,647.44
284Jul 2043$1,470.78$81.43$1,552.21$24,176.66
285Aug 2043$1,475.45$76.76$1,552.21$22,701.21
286Sep 2043$1,480.13$72.08$1,552.21$21,221.08
287Oct 2043$1,484.83$67.38$1,552.21$19,736.25
288Nov 2043$1,489.55$62.66$1,552.21$18,246.70
289Dec 2043$1,494.28$57.93$1,552.21$16,752.42
2043 Total$17,622.45$1,004.07$18,626.52
290Jan 2044$1,499.02$53.19$1,552.21$15,253.40
291Feb 2044$1,503.78$48.43$1,552.21$13,749.62
292Mar 2044$1,508.55$43.66$1,552.21$12,241.07
293Apr 2044$1,513.34$38.87$1,552.21$10,727.73
294May 2044$1,518.15$34.06$1,552.21$9,209.58
295Jun 2044$1,522.97$29.24$1,552.21$7,686.61
296Jul 2044$1,527.81$24.40$1,552.21$6,158.80
297Aug 2044$1,532.66$19.55$1,552.21$4,626.14
298Sep 2044$1,537.52$14.69$1,552.21$3,088.62
299Oct 2044$1,542.40$9.81$1,552.21$1,546.22
300Nov 2044$1,546.22$4.91$1,551.13$0.00
2044 Total$16,752.42$320.81$17,073.23
Compare your product with the big 4 banks, or add more products to compare
As seen on