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
$250,000
Advertised rate
3.62%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,268
Number of Repayments
300
Total Interest Paid
$130,400
Total repayments
$380,400
DatePrincipleInterestPaymentBalance
1Dec 2019$513.54$754.17$1,267.71$249,486.46
2019 Total$513.54$754.17$1,267.71
2Jan 2020$515.09$752.62$1,267.71$248,971.37
3Feb 2020$516.65$751.06$1,267.71$248,454.72
4Mar 2020$518.20$749.51$1,267.71$247,936.52
5Apr 2020$519.77$747.94$1,267.71$247,416.75
6May 2020$521.34$746.37$1,267.71$246,895.41
7Jun 2020$522.91$744.80$1,267.71$246,372.50
8Jul 2020$524.49$743.22$1,267.71$245,848.01
9Aug 2020$526.07$741.64$1,267.71$245,321.94
10Sep 2020$527.66$740.05$1,267.71$244,794.28
11Oct 2020$529.25$738.46$1,267.71$244,265.03
12Nov 2020$530.84$736.87$1,267.71$243,734.19
13Dec 2020$532.45$735.26$1,267.71$243,201.74
2020 Total$6,284.72$8,927.8$15,212.52
14Jan 2021$534.05$733.66$1,267.71$242,667.69
15Feb 2021$535.66$732.05$1,267.71$242,132.03
16Mar 2021$537.28$730.43$1,267.71$241,594.75
17Apr 2021$538.90$728.81$1,267.71$241,055.85
18May 2021$540.52$727.19$1,267.71$240,515.33
19Jun 2021$542.16$725.55$1,267.71$239,973.17
20Jul 2021$543.79$723.92$1,267.71$239,429.38
21Aug 2021$545.43$722.28$1,267.71$238,883.95
22Sep 2021$547.08$720.63$1,267.71$238,336.87
23Oct 2021$548.73$718.98$1,267.71$237,788.14
24Nov 2021$550.38$717.33$1,267.71$237,237.76
25Dec 2021$552.04$715.67$1,267.71$236,685.72
2021 Total$6,516.02$8,696.5$15,212.52
26Jan 2022$553.71$714.00$1,267.71$236,132.01
27Feb 2022$555.38$712.33$1,267.71$235,576.63
28Mar 2022$557.05$710.66$1,267.71$235,019.58
29Apr 2022$558.73$708.98$1,267.71$234,460.85
30May 2022$560.42$707.29$1,267.71$233,900.43
31Jun 2022$562.11$705.60$1,267.71$233,338.32
32Jul 2022$563.81$703.90$1,267.71$232,774.51
33Aug 2022$565.51$702.20$1,267.71$232,209.00
34Sep 2022$567.21$700.50$1,267.71$231,641.79
35Oct 2022$568.92$698.79$1,267.71$231,072.87
36Nov 2022$570.64$697.07$1,267.71$230,502.23
37Dec 2022$572.36$695.35$1,267.71$229,929.87
2022 Total$6,755.85$8,456.67$15,212.52
38Jan 2023$574.09$693.62$1,267.71$229,355.78
39Feb 2023$575.82$691.89$1,267.71$228,779.96
40Mar 2023$577.56$690.15$1,267.71$228,202.40
41Apr 2023$579.30$688.41$1,267.71$227,623.10
42May 2023$581.05$686.66$1,267.71$227,042.05
43Jun 2023$582.80$684.91$1,267.71$226,459.25
44Jul 2023$584.56$683.15$1,267.71$225,874.69
45Aug 2023$586.32$681.39$1,267.71$225,288.37
46Sep 2023$588.09$679.62$1,267.71$224,700.28
47Oct 2023$589.86$677.85$1,267.71$224,110.42
48Nov 2023$591.64$676.07$1,267.71$223,518.78
49Dec 2023$593.43$674.28$1,267.71$222,925.35
2023 Total$7,004.52$8,208$15,212.52
50Jan 2024$595.22$672.49$1,267.71$222,330.13
51Feb 2024$597.01$670.70$1,267.71$221,733.12
52Mar 2024$598.82$668.89$1,267.71$221,134.30
53Apr 2024$600.62$667.09$1,267.71$220,533.68
54May 2024$602.43$665.28$1,267.71$219,931.25
55Jun 2024$604.25$663.46$1,267.71$219,327.00
56Jul 2024$606.07$661.64$1,267.71$218,720.93
57Aug 2024$607.90$659.81$1,267.71$218,113.03
58Sep 2024$609.74$657.97$1,267.71$217,503.29
59Oct 2024$611.58$656.13$1,267.71$216,891.71
60Nov 2024$613.42$654.29$1,267.71$216,278.29
61Dec 2024$615.27$652.44$1,267.71$215,663.02
2024 Total$7,262.33$7,950.19$15,212.52
62Jan 2025$617.13$650.58$1,267.71$215,045.89
63Feb 2025$618.99$648.72$1,267.71$214,426.90
64Mar 2025$620.86$646.85$1,267.71$213,806.04
65Apr 2025$622.73$644.98$1,267.71$213,183.31
66May 2025$624.61$643.10$1,267.71$212,558.70
67Jun 2025$626.49$641.22$1,267.71$211,932.21
68Jul 2025$628.38$639.33$1,267.71$211,303.83
69Aug 2025$630.28$637.43$1,267.71$210,673.55
70Sep 2025$632.18$635.53$1,267.71$210,041.37
71Oct 2025$634.09$633.62$1,267.71$209,407.28
72Nov 2025$636.00$631.71$1,267.71$208,771.28
73Dec 2025$637.92$629.79$1,267.71$208,133.36
2025 Total$7,529.66$7,682.86$15,212.52
74Jan 2026$639.84$627.87$1,267.71$207,493.52
75Feb 2026$641.77$625.94$1,267.71$206,851.75
76Mar 2026$643.71$624.00$1,267.71$206,208.04
77Apr 2026$645.65$622.06$1,267.71$205,562.39
78May 2026$647.60$620.11$1,267.71$204,914.79
79Jun 2026$649.55$618.16$1,267.71$204,265.24
80Jul 2026$651.51$616.20$1,267.71$203,613.73
81Aug 2026$653.48$614.23$1,267.71$202,960.25
82Sep 2026$655.45$612.26$1,267.71$202,304.80
83Oct 2026$657.42$610.29$1,267.71$201,647.38
84Nov 2026$659.41$608.30$1,267.71$200,987.97
85Dec 2026$661.40$606.31$1,267.71$200,326.57
2026 Total$7,806.79$7,405.73$15,212.52
86Jan 2027$663.39$604.32$1,267.71$199,663.18
87Feb 2027$665.39$602.32$1,267.71$198,997.79
88Mar 2027$667.40$600.31$1,267.71$198,330.39
89Apr 2027$669.41$598.30$1,267.71$197,660.98
90May 2027$671.43$596.28$1,267.71$196,989.55
91Jun 2027$673.46$594.25$1,267.71$196,316.09
92Jul 2027$675.49$592.22$1,267.71$195,640.60
93Aug 2027$677.53$590.18$1,267.71$194,963.07
94Sep 2027$679.57$588.14$1,267.71$194,283.50
95Oct 2027$681.62$586.09$1,267.71$193,601.88
96Nov 2027$683.68$584.03$1,267.71$192,918.20
97Dec 2027$685.74$581.97$1,267.71$192,232.46
2027 Total$8,094.11$7,118.41$15,212.52
98Jan 2028$687.81$579.90$1,267.71$191,544.65
99Feb 2028$689.88$577.83$1,267.71$190,854.77
100Mar 2028$691.96$575.75$1,267.71$190,162.81
101Apr 2028$694.05$573.66$1,267.71$189,468.76
102May 2028$696.15$571.56$1,267.71$188,772.61
103Jun 2028$698.25$569.46$1,267.71$188,074.36
104Jul 2028$700.35$567.36$1,267.71$187,374.01
105Aug 2028$702.47$565.24$1,267.71$186,671.54
106Sep 2028$704.58$563.13$1,267.71$185,966.96
107Oct 2028$706.71$561.00$1,267.71$185,260.25
108Nov 2028$708.84$558.87$1,267.71$184,551.41
109Dec 2028$710.98$556.73$1,267.71$183,840.43
2028 Total$8,392.03$6,820.49$15,212.52
110Jan 2029$713.12$554.59$1,267.71$183,127.31
111Feb 2029$715.28$552.43$1,267.71$182,412.03
112Mar 2029$717.43$550.28$1,267.71$181,694.60
113Apr 2029$719.60$548.11$1,267.71$180,975.00
114May 2029$721.77$545.94$1,267.71$180,253.23
115Jun 2029$723.95$543.76$1,267.71$179,529.28
116Jul 2029$726.13$541.58$1,267.71$178,803.15
117Aug 2029$728.32$539.39$1,267.71$178,074.83
118Sep 2029$730.52$537.19$1,267.71$177,344.31
119Oct 2029$732.72$534.99$1,267.71$176,611.59
120Nov 2029$734.93$532.78$1,267.71$175,876.66
121Dec 2029$737.15$530.56$1,267.71$175,139.51
2029 Total$8,700.92$6,511.6$15,212.52
122Jan 2030$739.37$528.34$1,267.71$174,400.14
123Feb 2030$741.60$526.11$1,267.71$173,658.54
124Mar 2030$743.84$523.87$1,267.71$172,914.70
125Apr 2030$746.08$521.63$1,267.71$172,168.62
126May 2030$748.33$519.38$1,267.71$171,420.29
127Jun 2030$750.59$517.12$1,267.71$170,669.70
128Jul 2030$752.86$514.85$1,267.71$169,916.84
129Aug 2030$755.13$512.58$1,267.71$169,161.71
130Sep 2030$757.41$510.30$1,267.71$168,404.30
131Oct 2030$759.69$508.02$1,267.71$167,644.61
132Nov 2030$761.98$505.73$1,267.71$166,882.63
133Dec 2030$764.28$503.43$1,267.71$166,118.35
2030 Total$9,021.16$6,191.36$15,212.52
134Jan 2031$766.59$501.12$1,267.71$165,351.76
135Feb 2031$768.90$498.81$1,267.71$164,582.86
136Mar 2031$771.22$496.49$1,267.71$163,811.64
137Apr 2031$773.54$494.17$1,267.71$163,038.10
138May 2031$775.88$491.83$1,267.71$162,262.22
139Jun 2031$778.22$489.49$1,267.71$161,484.00
140Jul 2031$780.57$487.14$1,267.71$160,703.43
141Aug 2031$782.92$484.79$1,267.71$159,920.51
142Sep 2031$785.28$482.43$1,267.71$159,135.23
143Oct 2031$787.65$480.06$1,267.71$158,347.58
144Nov 2031$790.03$477.68$1,267.71$157,557.55
145Dec 2031$792.41$475.30$1,267.71$156,765.14
2031 Total$9,353.21$5,859.31$15,212.52
146Jan 2032$794.80$472.91$1,267.71$155,970.34
147Feb 2032$797.20$470.51$1,267.71$155,173.14
148Mar 2032$799.60$468.11$1,267.71$154,373.54
149Apr 2032$802.02$465.69$1,267.71$153,571.52
150May 2032$804.44$463.27$1,267.71$152,767.08
151Jun 2032$806.86$460.85$1,267.71$151,960.22
152Jul 2032$809.30$458.41$1,267.71$151,150.92
153Aug 2032$811.74$455.97$1,267.71$150,339.18
154Sep 2032$814.19$453.52$1,267.71$149,524.99
155Oct 2032$816.64$451.07$1,267.71$148,708.35
156Nov 2032$819.11$448.60$1,267.71$147,889.24
157Dec 2032$821.58$446.13$1,267.71$147,067.66
2032 Total$9,697.48$5,515.04$15,212.52
158Jan 2033$824.06$443.65$1,267.71$146,243.60
159Feb 2033$826.54$441.17$1,267.71$145,417.06
160Mar 2033$829.04$438.67$1,267.71$144,588.02
161Apr 2033$831.54$436.17$1,267.71$143,756.48
162May 2033$834.04$433.67$1,267.71$142,922.44
163Jun 2033$836.56$431.15$1,267.71$142,085.88
164Jul 2033$839.08$428.63$1,267.71$141,246.80
165Aug 2033$841.62$426.09$1,267.71$140,405.18
166Sep 2033$844.15$423.56$1,267.71$139,561.03
167Oct 2033$846.70$421.01$1,267.71$138,714.33
168Nov 2033$849.26$418.45$1,267.71$137,865.07
169Dec 2033$851.82$415.89$1,267.71$137,013.25
2033 Total$10,054.41$5,158.11$15,212.52
170Jan 2034$854.39$413.32$1,267.71$136,158.86
171Feb 2034$856.96$410.75$1,267.71$135,301.90
172Mar 2034$859.55$408.16$1,267.71$134,442.35
173Apr 2034$862.14$405.57$1,267.71$133,580.21
174May 2034$864.74$402.97$1,267.71$132,715.47
175Jun 2034$867.35$400.36$1,267.71$131,848.12
176Jul 2034$869.97$397.74$1,267.71$130,978.15
177Aug 2034$872.59$395.12$1,267.71$130,105.56
178Sep 2034$875.22$392.49$1,267.71$129,230.34
179Oct 2034$877.87$389.84$1,267.71$128,352.47
180Nov 2034$880.51$387.20$1,267.71$127,471.96
181Dec 2034$883.17$384.54$1,267.71$126,588.79
2034 Total$10,424.46$4,788.06$15,212.52
182Jan 2035$885.83$381.88$1,267.71$125,702.96
183Feb 2035$888.51$379.20$1,267.71$124,814.45
184Mar 2035$891.19$376.52$1,267.71$123,923.26
185Apr 2035$893.87$373.84$1,267.71$123,029.39
186May 2035$896.57$371.14$1,267.71$122,132.82
187Jun 2035$899.28$368.43$1,267.71$121,233.54
188Jul 2035$901.99$365.72$1,267.71$120,331.55
189Aug 2035$904.71$363.00$1,267.71$119,426.84
190Sep 2035$907.44$360.27$1,267.71$118,519.40
191Oct 2035$910.18$357.53$1,267.71$117,609.22
192Nov 2035$912.92$354.79$1,267.71$116,696.30
193Dec 2035$915.68$352.03$1,267.71$115,780.62
2035 Total$10,808.17$4,404.35$15,212.52
194Jan 2036$918.44$349.27$1,267.71$114,862.18
195Feb 2036$921.21$346.50$1,267.71$113,940.97
196Mar 2036$923.99$343.72$1,267.71$113,016.98
197Apr 2036$926.78$340.93$1,267.71$112,090.20
198May 2036$929.57$338.14$1,267.71$111,160.63
199Jun 2036$932.38$335.33$1,267.71$110,228.25
200Jul 2036$935.19$332.52$1,267.71$109,293.06
201Aug 2036$938.01$329.70$1,267.71$108,355.05
202Sep 2036$940.84$326.87$1,267.71$107,414.21
203Oct 2036$943.68$324.03$1,267.71$106,470.53
204Nov 2036$946.52$321.19$1,267.71$105,524.01
205Dec 2036$949.38$318.33$1,267.71$104,574.63
2036 Total$11,205.99$4,006.53$15,212.52
206Jan 2037$952.24$315.47$1,267.71$103,622.39
207Feb 2037$955.12$312.59$1,267.71$102,667.27
208Mar 2037$958.00$309.71$1,267.71$101,709.27
209Apr 2037$960.89$306.82$1,267.71$100,748.38
210May 2037$963.79$303.92$1,267.71$99,784.59
211Jun 2037$966.69$301.02$1,267.71$98,817.90
212Jul 2037$969.61$298.10$1,267.71$97,848.29
213Aug 2037$972.53$295.18$1,267.71$96,875.76
214Sep 2037$975.47$292.24$1,267.71$95,900.29
215Oct 2037$978.41$289.30$1,267.71$94,921.88
216Nov 2037$981.36$286.35$1,267.71$93,940.52
217Dec 2037$984.32$283.39$1,267.71$92,956.20
2037 Total$11,618.43$3,594.09$15,212.52
218Jan 2038$987.29$280.42$1,267.71$91,968.91
219Feb 2038$990.27$277.44$1,267.71$90,978.64
220Mar 2038$993.26$274.45$1,267.71$89,985.38
221Apr 2038$996.25$271.46$1,267.71$88,989.13
222May 2038$999.26$268.45$1,267.71$87,989.87
223Jun 2038$1,002.27$265.44$1,267.71$86,987.60
224Jul 2038$1,005.30$262.41$1,267.71$85,982.30
225Aug 2038$1,008.33$259.38$1,267.71$84,973.97
226Sep 2038$1,011.37$256.34$1,267.71$83,962.60
227Oct 2038$1,014.42$253.29$1,267.71$82,948.18
228Nov 2038$1,017.48$250.23$1,267.71$81,930.70
229Dec 2038$1,020.55$247.16$1,267.71$80,910.15
2038 Total$12,046.05$3,166.47$15,212.52
230Jan 2039$1,023.63$244.08$1,267.71$79,886.52
231Feb 2039$1,026.72$240.99$1,267.71$78,859.80
232Mar 2039$1,029.82$237.89$1,267.71$77,829.98
233Apr 2039$1,032.92$234.79$1,267.71$76,797.06
234May 2039$1,036.04$231.67$1,267.71$75,761.02
235Jun 2039$1,039.16$228.55$1,267.71$74,721.86
236Jul 2039$1,042.30$225.41$1,267.71$73,679.56
237Aug 2039$1,045.44$222.27$1,267.71$72,634.12
238Sep 2039$1,048.60$219.11$1,267.71$71,585.52
239Oct 2039$1,051.76$215.95$1,267.71$70,533.76
240Nov 2039$1,054.93$212.78$1,267.71$69,478.83
241Dec 2039$1,058.12$209.59$1,267.71$68,420.71
2039 Total$12,489.44$2,723.08$15,212.52
242Jan 2040$1,061.31$206.40$1,267.71$67,359.40
243Feb 2040$1,064.51$203.20$1,267.71$66,294.89
244Mar 2040$1,067.72$199.99$1,267.71$65,227.17
245Apr 2040$1,070.94$196.77$1,267.71$64,156.23
246May 2040$1,074.17$193.54$1,267.71$63,082.06
247Jun 2040$1,077.41$190.30$1,267.71$62,004.65
248Jul 2040$1,080.66$187.05$1,267.71$60,923.99
249Aug 2040$1,083.92$183.79$1,267.71$59,840.07
250Sep 2040$1,087.19$180.52$1,267.71$58,752.88
251Oct 2040$1,090.47$177.24$1,267.71$57,662.41
252Nov 2040$1,093.76$173.95$1,267.71$56,568.65
253Dec 2040$1,097.06$170.65$1,267.71$55,471.59
2040 Total$12,949.12$2,263.4$15,212.52
254Jan 2041$1,100.37$167.34$1,267.71$54,371.22
255Feb 2041$1,103.69$164.02$1,267.71$53,267.53
256Mar 2041$1,107.02$160.69$1,267.71$52,160.51
257Apr 2041$1,110.36$157.35$1,267.71$51,050.15
258May 2041$1,113.71$154.00$1,267.71$49,936.44
259Jun 2041$1,117.07$150.64$1,267.71$48,819.37
260Jul 2041$1,120.44$147.27$1,267.71$47,698.93
261Aug 2041$1,123.82$143.89$1,267.71$46,575.11
262Sep 2041$1,127.21$140.50$1,267.71$45,447.90
263Oct 2041$1,130.61$137.10$1,267.71$44,317.29
264Nov 2041$1,134.02$133.69$1,267.71$43,183.27
265Dec 2041$1,137.44$130.27$1,267.71$42,045.83
2041 Total$13,425.76$1,786.76$15,212.52
266Jan 2042$1,140.87$126.84$1,267.71$40,904.96
267Feb 2042$1,144.31$123.40$1,267.71$39,760.65
268Mar 2042$1,147.77$119.94$1,267.71$38,612.88
269Apr 2042$1,151.23$116.48$1,267.71$37,461.65
270May 2042$1,154.70$113.01$1,267.71$36,306.95
271Jun 2042$1,158.18$109.53$1,267.71$35,148.77
272Jul 2042$1,161.68$106.03$1,267.71$33,987.09
273Aug 2042$1,165.18$102.53$1,267.71$32,821.91
274Sep 2042$1,168.70$99.01$1,267.71$31,653.21
275Oct 2042$1,172.22$95.49$1,267.71$30,480.99
276Nov 2042$1,175.76$91.95$1,267.71$29,305.23
277Dec 2042$1,179.31$88.40$1,267.71$28,125.92
2042 Total$13,919.91$1,292.61$15,212.52
278Jan 2043$1,182.86$84.85$1,267.71$26,943.06
279Feb 2043$1,186.43$81.28$1,267.71$25,756.63
280Mar 2043$1,190.01$77.70$1,267.71$24,566.62
281Apr 2043$1,193.60$74.11$1,267.71$23,373.02
282May 2043$1,197.20$70.51$1,267.71$22,175.82
283Jun 2043$1,200.81$66.90$1,267.71$20,975.01
284Jul 2043$1,204.44$63.27$1,267.71$19,770.57
285Aug 2043$1,208.07$59.64$1,267.71$18,562.50
286Sep 2043$1,211.71$56.00$1,267.71$17,350.79
287Oct 2043$1,215.37$52.34$1,267.71$16,135.42
288Nov 2043$1,219.03$48.68$1,267.71$14,916.39
289Dec 2043$1,222.71$45.00$1,267.71$13,693.68
2043 Total$14,432.24$780.28$15,212.52
290Jan 2044$1,226.40$41.31$1,267.71$12,467.28
291Feb 2044$1,230.10$37.61$1,267.71$11,237.18
292Mar 2044$1,233.81$33.90$1,267.71$10,003.37
293Apr 2044$1,237.53$30.18$1,267.71$8,765.84
294May 2044$1,241.27$26.44$1,267.71$7,524.57
295Jun 2044$1,245.01$22.70$1,267.71$6,279.56
296Jul 2044$1,248.77$18.94$1,267.71$5,030.79
297Aug 2044$1,252.53$15.18$1,267.71$3,778.26
298Sep 2044$1,256.31$11.40$1,267.71$2,521.95
299Oct 2044$1,260.10$7.61$1,267.71$1,261.85
300Nov 2044$1,261.85$3.81$1,265.66$0.00
2044 Total$13,693.68$249.08$13,942.76
Compare your product with the big 4 banks, or add more products to compare
As seen on