Home Advantage Variable Investment Loan (Principal and Interest) ($150k-$250k) (LVR 80%-90%) from Heritage Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
3.62%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,521
Number of Repayments
300
Total Interest Paid
$156,300
Total repayments
$456,300
DatePrincipleInterestPaymentBalance
1Dec 2019$616.25$905.00$1,521.25$299,383.75
2019 Total$616.25$905$1,521.25
2Jan 2020$618.11$903.14$1,521.25$298,765.64
3Feb 2020$619.97$901.28$1,521.25$298,145.67
4Mar 2020$621.84$899.41$1,521.25$297,523.83
5Apr 2020$623.72$897.53$1,521.25$296,900.11
6May 2020$625.60$895.65$1,521.25$296,274.51
7Jun 2020$627.49$893.76$1,521.25$295,647.02
8Jul 2020$629.38$891.87$1,521.25$295,017.64
9Aug 2020$631.28$889.97$1,521.25$294,386.36
10Sep 2020$633.18$888.07$1,521.25$293,753.18
11Oct 2020$635.09$886.16$1,521.25$293,118.09
12Nov 2020$637.01$884.24$1,521.25$292,481.08
13Dec 2020$638.93$882.32$1,521.25$291,842.15
2020 Total$7,541.6$10,713.4$18,255
14Jan 2021$640.86$880.39$1,521.25$291,201.29
15Feb 2021$642.79$878.46$1,521.25$290,558.50
16Mar 2021$644.73$876.52$1,521.25$289,913.77
17Apr 2021$646.68$874.57$1,521.25$289,267.09
18May 2021$648.63$872.62$1,521.25$288,618.46
19Jun 2021$650.58$870.67$1,521.25$287,967.88
20Jul 2021$652.55$868.70$1,521.25$287,315.33
21Aug 2021$654.52$866.73$1,521.25$286,660.81
22Sep 2021$656.49$864.76$1,521.25$286,004.32
23Oct 2021$658.47$862.78$1,521.25$285,345.85
24Nov 2021$660.46$860.79$1,521.25$284,685.39
25Dec 2021$662.45$858.80$1,521.25$284,022.94
2021 Total$7,819.21$10,435.79$18,255
26Jan 2022$664.45$856.80$1,521.25$283,358.49
27Feb 2022$666.45$854.80$1,521.25$282,692.04
28Mar 2022$668.46$852.79$1,521.25$282,023.58
29Apr 2022$670.48$850.77$1,521.25$281,353.10
30May 2022$672.50$848.75$1,521.25$280,680.60
31Jun 2022$674.53$846.72$1,521.25$280,006.07
32Jul 2022$676.57$844.68$1,521.25$279,329.50
33Aug 2022$678.61$842.64$1,521.25$278,650.89
34Sep 2022$680.65$840.60$1,521.25$277,970.24
35Oct 2022$682.71$838.54$1,521.25$277,287.53
36Nov 2022$684.77$836.48$1,521.25$276,602.76
37Dec 2022$686.83$834.42$1,521.25$275,915.93
2022 Total$8,107.01$10,147.99$18,255
38Jan 2023$688.90$832.35$1,521.25$275,227.03
39Feb 2023$690.98$830.27$1,521.25$274,536.05
40Mar 2023$693.07$828.18$1,521.25$273,842.98
41Apr 2023$695.16$826.09$1,521.25$273,147.82
42May 2023$697.25$824.00$1,521.25$272,450.57
43Jun 2023$699.36$821.89$1,521.25$271,751.21
44Jul 2023$701.47$819.78$1,521.25$271,049.74
45Aug 2023$703.58$817.67$1,521.25$270,346.16
46Sep 2023$705.71$815.54$1,521.25$269,640.45
47Oct 2023$707.83$813.42$1,521.25$268,932.62
48Nov 2023$709.97$811.28$1,521.25$268,222.65
49Dec 2023$712.11$809.14$1,521.25$267,510.54
2023 Total$8,405.39$9,849.61$18,255
50Jan 2024$714.26$806.99$1,521.25$266,796.28
51Feb 2024$716.41$804.84$1,521.25$266,079.87
52Mar 2024$718.58$802.67$1,521.25$265,361.29
53Apr 2024$720.74$800.51$1,521.25$264,640.55
54May 2024$722.92$798.33$1,521.25$263,917.63
55Jun 2024$725.10$796.15$1,521.25$263,192.53
56Jul 2024$727.29$793.96$1,521.25$262,465.24
57Aug 2024$729.48$791.77$1,521.25$261,735.76
58Sep 2024$731.68$789.57$1,521.25$261,004.08
59Oct 2024$733.89$787.36$1,521.25$260,270.19
60Nov 2024$736.10$785.15$1,521.25$259,534.09
61Dec 2024$738.32$782.93$1,521.25$258,795.77
2024 Total$8,714.77$9,540.23$18,255
62Jan 2025$740.55$780.70$1,521.25$258,055.22
63Feb 2025$742.78$778.47$1,521.25$257,312.44
64Mar 2025$745.02$776.23$1,521.25$256,567.42
65Apr 2025$747.27$773.98$1,521.25$255,820.15
66May 2025$749.53$771.72$1,521.25$255,070.62
67Jun 2025$751.79$769.46$1,521.25$254,318.83
68Jul 2025$754.05$767.20$1,521.25$253,564.78
69Aug 2025$756.33$764.92$1,521.25$252,808.45
70Sep 2025$758.61$762.64$1,521.25$252,049.84
71Oct 2025$760.90$760.35$1,521.25$251,288.94
72Nov 2025$763.20$758.05$1,521.25$250,525.74
73Dec 2025$765.50$755.75$1,521.25$249,760.24
2025 Total$9,035.53$9,219.47$18,255
74Jan 2026$767.81$753.44$1,521.25$248,992.43
75Feb 2026$770.12$751.13$1,521.25$248,222.31
76Mar 2026$772.45$748.80$1,521.25$247,449.86
77Apr 2026$774.78$746.47$1,521.25$246,675.08
78May 2026$777.11$744.14$1,521.25$245,897.97
79Jun 2026$779.46$741.79$1,521.25$245,118.51
80Jul 2026$781.81$739.44$1,521.25$244,336.70
81Aug 2026$784.17$737.08$1,521.25$243,552.53
82Sep 2026$786.53$734.72$1,521.25$242,766.00
83Oct 2026$788.91$732.34$1,521.25$241,977.09
84Nov 2026$791.29$729.96$1,521.25$241,185.80
85Dec 2026$793.67$727.58$1,521.25$240,392.13
2026 Total$9,368.11$8,886.89$18,255
86Jan 2027$796.07$725.18$1,521.25$239,596.06
87Feb 2027$798.47$722.78$1,521.25$238,797.59
88Mar 2027$800.88$720.37$1,521.25$237,996.71
89Apr 2027$803.29$717.96$1,521.25$237,193.42
90May 2027$805.72$715.53$1,521.25$236,387.70
91Jun 2027$808.15$713.10$1,521.25$235,579.55
92Jul 2027$810.59$710.66$1,521.25$234,768.96
93Aug 2027$813.03$708.22$1,521.25$233,955.93
94Sep 2027$815.48$705.77$1,521.25$233,140.45
95Oct 2027$817.94$703.31$1,521.25$232,322.51
96Nov 2027$820.41$700.84$1,521.25$231,502.10
97Dec 2027$822.89$698.36$1,521.25$230,679.21
2027 Total$9,712.92$8,542.08$18,255
98Jan 2028$825.37$695.88$1,521.25$229,853.84
99Feb 2028$827.86$693.39$1,521.25$229,025.98
100Mar 2028$830.35$690.90$1,521.25$228,195.63
101Apr 2028$832.86$688.39$1,521.25$227,362.77
102May 2028$835.37$685.88$1,521.25$226,527.40
103Jun 2028$837.89$683.36$1,521.25$225,689.51
104Jul 2028$840.42$680.83$1,521.25$224,849.09
105Aug 2028$842.96$678.29$1,521.25$224,006.13
106Sep 2028$845.50$675.75$1,521.25$223,160.63
107Oct 2028$848.05$673.20$1,521.25$222,312.58
108Nov 2028$850.61$670.64$1,521.25$221,461.97
109Dec 2028$853.17$668.08$1,521.25$220,608.80
2028 Total$10,070.41$8,184.59$18,255
110Jan 2029$855.75$665.50$1,521.25$219,753.05
111Feb 2029$858.33$662.92$1,521.25$218,894.72
112Mar 2029$860.92$660.33$1,521.25$218,033.80
113Apr 2029$863.51$657.74$1,521.25$217,170.29
114May 2029$866.12$655.13$1,521.25$216,304.17
115Jun 2029$868.73$652.52$1,521.25$215,435.44
116Jul 2029$871.35$649.90$1,521.25$214,564.09
117Aug 2029$873.98$647.27$1,521.25$213,690.11
118Sep 2029$876.62$644.63$1,521.25$212,813.49
119Oct 2029$879.26$641.99$1,521.25$211,934.23
120Nov 2029$881.92$639.33$1,521.25$211,052.31
121Dec 2029$884.58$636.67$1,521.25$210,167.73
2029 Total$10,441.07$7,813.93$18,255
122Jan 2030$887.24$634.01$1,521.25$209,280.49
123Feb 2030$889.92$631.33$1,521.25$208,390.57
124Mar 2030$892.61$628.64$1,521.25$207,497.96
125Apr 2030$895.30$625.95$1,521.25$206,602.66
126May 2030$898.00$623.25$1,521.25$205,704.66
127Jun 2030$900.71$620.54$1,521.25$204,803.95
128Jul 2030$903.42$617.83$1,521.25$203,900.53
129Aug 2030$906.15$615.10$1,521.25$202,994.38
130Sep 2030$908.88$612.37$1,521.25$202,085.50
131Oct 2030$911.63$609.62$1,521.25$201,173.87
132Nov 2030$914.38$606.87$1,521.25$200,259.49
133Dec 2030$917.13$604.12$1,521.25$199,342.36
2030 Total$10,825.37$7,429.63$18,255
134Jan 2031$919.90$601.35$1,521.25$198,422.46
135Feb 2031$922.68$598.57$1,521.25$197,499.78
136Mar 2031$925.46$595.79$1,521.25$196,574.32
137Apr 2031$928.25$593.00$1,521.25$195,646.07
138May 2031$931.05$590.20$1,521.25$194,715.02
139Jun 2031$933.86$587.39$1,521.25$193,781.16
140Jul 2031$936.68$584.57$1,521.25$192,844.48
141Aug 2031$939.50$581.75$1,521.25$191,904.98
142Sep 2031$942.34$578.91$1,521.25$190,962.64
143Oct 2031$945.18$576.07$1,521.25$190,017.46
144Nov 2031$948.03$573.22$1,521.25$189,069.43
145Dec 2031$950.89$570.36$1,521.25$188,118.54
2031 Total$11,223.82$7,031.18$18,255
146Jan 2032$953.76$567.49$1,521.25$187,164.78
147Feb 2032$956.64$564.61$1,521.25$186,208.14
148Mar 2032$959.52$561.73$1,521.25$185,248.62
149Apr 2032$962.42$558.83$1,521.25$184,286.20
150May 2032$965.32$555.93$1,521.25$183,320.88
151Jun 2032$968.23$553.02$1,521.25$182,352.65
152Jul 2032$971.15$550.10$1,521.25$181,381.50
153Aug 2032$974.08$547.17$1,521.25$180,407.42
154Sep 2032$977.02$544.23$1,521.25$179,430.40
155Oct 2032$979.97$541.28$1,521.25$178,450.43
156Nov 2032$982.92$538.33$1,521.25$177,467.51
157Dec 2032$985.89$535.36$1,521.25$176,481.62
2032 Total$11,636.92$6,618.08$18,255
158Jan 2033$988.86$532.39$1,521.25$175,492.76
159Feb 2033$991.85$529.40$1,521.25$174,500.91
160Mar 2033$994.84$526.41$1,521.25$173,506.07
161Apr 2033$997.84$523.41$1,521.25$172,508.23
162May 2033$1,000.85$520.40$1,521.25$171,507.38
163Jun 2033$1,003.87$517.38$1,521.25$170,503.51
164Jul 2033$1,006.90$514.35$1,521.25$169,496.61
165Aug 2033$1,009.94$511.31$1,521.25$168,486.67
166Sep 2033$1,012.98$508.27$1,521.25$167,473.69
167Oct 2033$1,016.04$505.21$1,521.25$166,457.65
168Nov 2033$1,019.10$502.15$1,521.25$165,438.55
169Dec 2033$1,022.18$499.07$1,521.25$164,416.37
2033 Total$12,065.25$6,189.75$18,255
170Jan 2034$1,025.26$495.99$1,521.25$163,391.11
171Feb 2034$1,028.35$492.90$1,521.25$162,362.76
172Mar 2034$1,031.46$489.79$1,521.25$161,331.30
173Apr 2034$1,034.57$486.68$1,521.25$160,296.73
174May 2034$1,037.69$483.56$1,521.25$159,259.04
175Jun 2034$1,040.82$480.43$1,521.25$158,218.22
176Jul 2034$1,043.96$477.29$1,521.25$157,174.26
177Aug 2034$1,047.11$474.14$1,521.25$156,127.15
178Sep 2034$1,050.27$470.98$1,521.25$155,076.88
179Oct 2034$1,053.43$467.82$1,521.25$154,023.45
180Nov 2034$1,056.61$464.64$1,521.25$152,966.84
181Dec 2034$1,059.80$461.45$1,521.25$151,907.04
2034 Total$12,509.33$5,745.67$18,255
182Jan 2035$1,063.00$458.25$1,521.25$150,844.04
183Feb 2035$1,066.20$455.05$1,521.25$149,777.84
184Mar 2035$1,069.42$451.83$1,521.25$148,708.42
185Apr 2035$1,072.65$448.60$1,521.25$147,635.77
186May 2035$1,075.88$445.37$1,521.25$146,559.89
187Jun 2035$1,079.13$442.12$1,521.25$145,480.76
188Jul 2035$1,082.38$438.87$1,521.25$144,398.38
189Aug 2035$1,085.65$435.60$1,521.25$143,312.73
190Sep 2035$1,088.92$432.33$1,521.25$142,223.81
191Oct 2035$1,092.21$429.04$1,521.25$141,131.60
192Nov 2035$1,095.50$425.75$1,521.25$140,036.10
193Dec 2035$1,098.81$422.44$1,521.25$138,937.29
2035 Total$12,969.75$5,285.25$18,255
194Jan 2036$1,102.12$419.13$1,521.25$137,835.17
195Feb 2036$1,105.45$415.80$1,521.25$136,729.72
196Mar 2036$1,108.78$412.47$1,521.25$135,620.94
197Apr 2036$1,112.13$409.12$1,521.25$134,508.81
198May 2036$1,115.48$405.77$1,521.25$133,393.33
199Jun 2036$1,118.85$402.40$1,521.25$132,274.48
200Jul 2036$1,122.22$399.03$1,521.25$131,152.26
201Aug 2036$1,125.61$395.64$1,521.25$130,026.65
202Sep 2036$1,129.00$392.25$1,521.25$128,897.65
203Oct 2036$1,132.41$388.84$1,521.25$127,765.24
204Nov 2036$1,135.82$385.43$1,521.25$126,629.42
205Dec 2036$1,139.25$382.00$1,521.25$125,490.17
2036 Total$13,447.12$4,807.88$18,255
206Jan 2037$1,142.69$378.56$1,521.25$124,347.48
207Feb 2037$1,146.14$375.11$1,521.25$123,201.34
208Mar 2037$1,149.59$371.66$1,521.25$122,051.75
209Apr 2037$1,153.06$368.19$1,521.25$120,898.69
210May 2037$1,156.54$364.71$1,521.25$119,742.15
211Jun 2037$1,160.03$361.22$1,521.25$118,582.12
212Jul 2037$1,163.53$357.72$1,521.25$117,418.59
213Aug 2037$1,167.04$354.21$1,521.25$116,251.55
214Sep 2037$1,170.56$350.69$1,521.25$115,080.99
215Oct 2037$1,174.09$347.16$1,521.25$113,906.90
216Nov 2037$1,177.63$343.62$1,521.25$112,729.27
217Dec 2037$1,181.18$340.07$1,521.25$111,548.09
2037 Total$13,942.08$4,312.92$18,255
218Jan 2038$1,184.75$336.50$1,521.25$110,363.34
219Feb 2038$1,188.32$332.93$1,521.25$109,175.02
220Mar 2038$1,191.91$329.34$1,521.25$107,983.11
221Apr 2038$1,195.50$325.75$1,521.25$106,787.61
222May 2038$1,199.11$322.14$1,521.25$105,588.50
223Jun 2038$1,202.72$318.53$1,521.25$104,385.78
224Jul 2038$1,206.35$314.90$1,521.25$103,179.43
225Aug 2038$1,209.99$311.26$1,521.25$101,969.44
226Sep 2038$1,213.64$307.61$1,521.25$100,755.80
227Oct 2038$1,217.30$303.95$1,521.25$99,538.50
228Nov 2038$1,220.98$300.27$1,521.25$98,317.52
229Dec 2038$1,224.66$296.59$1,521.25$97,092.86
2038 Total$14,455.23$3,799.77$18,255
230Jan 2039$1,228.35$292.90$1,521.25$95,864.51
231Feb 2039$1,232.06$289.19$1,521.25$94,632.45
232Mar 2039$1,235.78$285.47$1,521.25$93,396.67
233Apr 2039$1,239.50$281.75$1,521.25$92,157.17
234May 2039$1,243.24$278.01$1,521.25$90,913.93
235Jun 2039$1,246.99$274.26$1,521.25$89,666.94
236Jul 2039$1,250.75$270.50$1,521.25$88,416.19
237Aug 2039$1,254.53$266.72$1,521.25$87,161.66
238Sep 2039$1,258.31$262.94$1,521.25$85,903.35
239Oct 2039$1,262.11$259.14$1,521.25$84,641.24
240Nov 2039$1,265.92$255.33$1,521.25$83,375.32
241Dec 2039$1,269.73$251.52$1,521.25$82,105.59
2039 Total$14,987.27$3,267.73$18,255
242Jan 2040$1,273.56$247.69$1,521.25$80,832.03
243Feb 2040$1,277.41$243.84$1,521.25$79,554.62
244Mar 2040$1,281.26$239.99$1,521.25$78,273.36
245Apr 2040$1,285.13$236.12$1,521.25$76,988.23
246May 2040$1,289.00$232.25$1,521.25$75,699.23
247Jun 2040$1,292.89$228.36$1,521.25$74,406.34
248Jul 2040$1,296.79$224.46$1,521.25$73,109.55
249Aug 2040$1,300.70$220.55$1,521.25$71,808.85
250Sep 2040$1,304.63$216.62$1,521.25$70,504.22
251Oct 2040$1,308.56$212.69$1,521.25$69,195.66
252Nov 2040$1,312.51$208.74$1,521.25$67,883.15
253Dec 2040$1,316.47$204.78$1,521.25$66,566.68
2040 Total$15,538.91$2,716.09$18,255
254Jan 2041$1,320.44$200.81$1,521.25$65,246.24
255Feb 2041$1,324.42$196.83$1,521.25$63,921.82
256Mar 2041$1,328.42$192.83$1,521.25$62,593.40
257Apr 2041$1,332.43$188.82$1,521.25$61,260.97
258May 2041$1,336.45$184.80$1,521.25$59,924.52
259Jun 2041$1,340.48$180.77$1,521.25$58,584.04
260Jul 2041$1,344.52$176.73$1,521.25$57,239.52
261Aug 2041$1,348.58$172.67$1,521.25$55,890.94
262Sep 2041$1,352.65$168.60$1,521.25$54,538.29
263Oct 2041$1,356.73$164.52$1,521.25$53,181.56
264Nov 2041$1,360.82$160.43$1,521.25$51,820.74
265Dec 2041$1,364.92$156.33$1,521.25$50,455.82
2041 Total$16,110.86$2,144.14$18,255
266Jan 2042$1,369.04$152.21$1,521.25$49,086.78
267Feb 2042$1,373.17$148.08$1,521.25$47,713.61
268Mar 2042$1,377.31$143.94$1,521.25$46,336.30
269Apr 2042$1,381.47$139.78$1,521.25$44,954.83
270May 2042$1,385.64$135.61$1,521.25$43,569.19
271Jun 2042$1,389.82$131.43$1,521.25$42,179.37
272Jul 2042$1,394.01$127.24$1,521.25$40,785.36
273Aug 2042$1,398.21$123.04$1,521.25$39,387.15
274Sep 2042$1,402.43$118.82$1,521.25$37,984.72
275Oct 2042$1,406.66$114.59$1,521.25$36,578.06
276Nov 2042$1,410.91$110.34$1,521.25$35,167.15
277Dec 2042$1,415.16$106.09$1,521.25$33,751.99
2042 Total$16,703.83$1,551.17$18,255
278Jan 2043$1,419.43$101.82$1,521.25$32,332.56
279Feb 2043$1,423.71$97.54$1,521.25$30,908.85
280Mar 2043$1,428.01$93.24$1,521.25$29,480.84
281Apr 2043$1,432.32$88.93$1,521.25$28,048.52
282May 2043$1,436.64$84.61$1,521.25$26,611.88
283Jun 2043$1,440.97$80.28$1,521.25$25,170.91
284Jul 2043$1,445.32$75.93$1,521.25$23,725.59
285Aug 2043$1,449.68$71.57$1,521.25$22,275.91
286Sep 2043$1,454.05$67.20$1,521.25$20,821.86
287Oct 2043$1,458.44$62.81$1,521.25$19,363.42
288Nov 2043$1,462.84$58.41$1,521.25$17,900.58
289Dec 2043$1,467.25$54.00$1,521.25$16,433.33
2043 Total$17,318.66$936.34$18,255
290Jan 2044$1,471.68$49.57$1,521.25$14,961.65
291Feb 2044$1,476.12$45.13$1,521.25$13,485.53
292Mar 2044$1,480.57$40.68$1,521.25$12,004.96
293Apr 2044$1,485.04$36.21$1,521.25$10,519.92
294May 2044$1,489.51$31.74$1,521.25$9,030.41
295Jun 2044$1,494.01$27.24$1,521.25$7,536.40
296Jul 2044$1,498.52$22.73$1,521.25$6,037.88
297Aug 2044$1,503.04$18.21$1,521.25$4,534.84
298Sep 2044$1,507.57$13.68$1,521.25$3,027.27
299Oct 2044$1,512.12$9.13$1,521.25$1,515.15
300Nov 2044$1,515.15$4.57$1,519.72$0.00
2044 Total$16,433.33$298.89$16,732.22
Compare your product with the big 4 banks, or add more products to compare
As seen on