Home Advantage Variable Investment Loan (Principal and Interest) ($250k-$700k) (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
3.57%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,513
Number of Repayments
300
Total Interest Paid
$153,900
Total repayments
$453,900
DatePrincipleInterestPaymentBalance
2019 Total$0$0$0
1Jan 2020$620.66$892.50$1,513.16$299,379.34
2Feb 2020$622.51$890.65$1,513.16$298,756.83
3Mar 2020$624.36$888.80$1,513.16$298,132.47
4Apr 2020$626.22$886.94$1,513.16$297,506.25
5May 2020$628.08$885.08$1,513.16$296,878.17
6Jun 2020$629.95$883.21$1,513.16$296,248.22
7Jul 2020$631.82$881.34$1,513.16$295,616.40
8Aug 2020$633.70$879.46$1,513.16$294,982.70
9Sep 2020$635.59$877.57$1,513.16$294,347.11
10Oct 2020$637.48$875.68$1,513.16$293,709.63
11Nov 2020$639.37$873.79$1,513.16$293,070.26
12Dec 2020$641.28$871.88$1,513.16$292,428.98
2020 Total$7,571.02$10,586.9$18,157.92
13Jan 2021$643.18$869.98$1,513.16$291,785.80
14Feb 2021$645.10$868.06$1,513.16$291,140.70
15Mar 2021$647.02$866.14$1,513.16$290,493.68
16Apr 2021$648.94$864.22$1,513.16$289,844.74
17May 2021$650.87$862.29$1,513.16$289,193.87
18Jun 2021$652.81$860.35$1,513.16$288,541.06
19Jul 2021$654.75$858.41$1,513.16$287,886.31
20Aug 2021$656.70$856.46$1,513.16$287,229.61
21Sep 2021$658.65$854.51$1,513.16$286,570.96
22Oct 2021$660.61$852.55$1,513.16$285,910.35
23Nov 2021$662.58$850.58$1,513.16$285,247.77
24Dec 2021$664.55$848.61$1,513.16$284,583.22
2021 Total$7,845.76$10,312.16$18,157.92
25Jan 2022$666.52$846.64$1,513.16$283,916.70
26Feb 2022$668.51$844.65$1,513.16$283,248.19
27Mar 2022$670.50$842.66$1,513.16$282,577.69
28Apr 2022$672.49$840.67$1,513.16$281,905.20
29May 2022$674.49$838.67$1,513.16$281,230.71
30Jun 2022$676.50$836.66$1,513.16$280,554.21
31Jul 2022$678.51$834.65$1,513.16$279,875.70
32Aug 2022$680.53$832.63$1,513.16$279,195.17
33Sep 2022$682.55$830.61$1,513.16$278,512.62
34Oct 2022$684.58$828.58$1,513.16$277,828.04
35Nov 2022$686.62$826.54$1,513.16$277,141.42
36Dec 2022$688.66$824.50$1,513.16$276,452.76
2022 Total$8,130.46$10,027.46$18,157.92
37Jan 2023$690.71$822.45$1,513.16$275,762.05
38Feb 2023$692.77$820.39$1,513.16$275,069.28
39Mar 2023$694.83$818.33$1,513.16$274,374.45
40Apr 2023$696.90$816.26$1,513.16$273,677.55
41May 2023$698.97$814.19$1,513.16$272,978.58
42Jun 2023$701.05$812.11$1,513.16$272,277.53
43Jul 2023$703.13$810.03$1,513.16$271,574.40
44Aug 2023$705.23$807.93$1,513.16$270,869.17
45Sep 2023$707.32$805.84$1,513.16$270,161.85
46Oct 2023$709.43$803.73$1,513.16$269,452.42
47Nov 2023$711.54$801.62$1,513.16$268,740.88
48Dec 2023$713.66$799.50$1,513.16$268,027.22
2023 Total$8,425.54$9,732.38$18,157.92
49Jan 2024$715.78$797.38$1,513.16$267,311.44
50Feb 2024$717.91$795.25$1,513.16$266,593.53
51Mar 2024$720.04$793.12$1,513.16$265,873.49
52Apr 2024$722.19$790.97$1,513.16$265,151.30
53May 2024$724.33$788.83$1,513.16$264,426.97
54Jun 2024$726.49$786.67$1,513.16$263,700.48
55Jul 2024$728.65$784.51$1,513.16$262,971.83
56Aug 2024$730.82$782.34$1,513.16$262,241.01
57Sep 2024$732.99$780.17$1,513.16$261,508.02
58Oct 2024$735.17$777.99$1,513.16$260,772.85
59Nov 2024$737.36$775.80$1,513.16$260,035.49
60Dec 2024$739.55$773.61$1,513.16$259,295.94
2024 Total$8,731.28$9,426.64$18,157.92
61Jan 2025$741.75$771.41$1,513.16$258,554.19
62Feb 2025$743.96$769.20$1,513.16$257,810.23
63Mar 2025$746.17$766.99$1,513.16$257,064.06
64Apr 2025$748.39$764.77$1,513.16$256,315.67
65May 2025$750.62$762.54$1,513.16$255,565.05
66Jun 2025$752.85$760.31$1,513.16$254,812.20
67Jul 2025$755.09$758.07$1,513.16$254,057.11
68Aug 2025$757.34$755.82$1,513.16$253,299.77
69Sep 2025$759.59$753.57$1,513.16$252,540.18
70Oct 2025$761.85$751.31$1,513.16$251,778.33
71Nov 2025$764.12$749.04$1,513.16$251,014.21
72Dec 2025$766.39$746.77$1,513.16$250,247.82
2025 Total$9,048.12$9,109.8$18,157.92
73Jan 2026$768.67$744.49$1,513.16$249,479.15
74Feb 2026$770.96$742.20$1,513.16$248,708.19
75Mar 2026$773.25$739.91$1,513.16$247,934.94
76Apr 2026$775.55$737.61$1,513.16$247,159.39
77May 2026$777.86$735.30$1,513.16$246,381.53
78Jun 2026$780.17$732.99$1,513.16$245,601.36
79Jul 2026$782.50$730.66$1,513.16$244,818.86
80Aug 2026$784.82$728.34$1,513.16$244,034.04
81Sep 2026$787.16$726.00$1,513.16$243,246.88
82Oct 2026$789.50$723.66$1,513.16$242,457.38
83Nov 2026$791.85$721.31$1,513.16$241,665.53
84Dec 2026$794.21$718.95$1,513.16$240,871.32
2026 Total$9,376.5$8,781.42$18,157.92
85Jan 2027$796.57$716.59$1,513.16$240,074.75
86Feb 2027$798.94$714.22$1,513.16$239,275.81
87Mar 2027$801.31$711.85$1,513.16$238,474.50
88Apr 2027$803.70$709.46$1,513.16$237,670.80
89May 2027$806.09$707.07$1,513.16$236,864.71
90Jun 2027$808.49$704.67$1,513.16$236,056.22
91Jul 2027$810.89$702.27$1,513.16$235,245.33
92Aug 2027$813.31$699.85$1,513.16$234,432.02
93Sep 2027$815.72$697.44$1,513.16$233,616.30
94Oct 2027$818.15$695.01$1,513.16$232,798.15
95Nov 2027$820.59$692.57$1,513.16$231,977.56
96Dec 2027$823.03$690.13$1,513.16$231,154.53
2027 Total$9,716.79$8,441.13$18,157.92
97Jan 2028$825.48$687.68$1,513.16$230,329.05
98Feb 2028$827.93$685.23$1,513.16$229,501.12
99Mar 2028$830.39$682.77$1,513.16$228,670.73
100Apr 2028$832.86$680.30$1,513.16$227,837.87
101May 2028$835.34$677.82$1,513.16$227,002.53
102Jun 2028$837.83$675.33$1,513.16$226,164.70
103Jul 2028$840.32$672.84$1,513.16$225,324.38
104Aug 2028$842.82$670.34$1,513.16$224,481.56
105Sep 2028$845.33$667.83$1,513.16$223,636.23
106Oct 2028$847.84$665.32$1,513.16$222,788.39
107Nov 2028$850.36$662.80$1,513.16$221,938.03
108Dec 2028$852.89$660.27$1,513.16$221,085.14
2028 Total$10,069.39$8,088.53$18,157.92
109Jan 2029$855.43$657.73$1,513.16$220,229.71
110Feb 2029$857.98$655.18$1,513.16$219,371.73
111Mar 2029$860.53$652.63$1,513.16$218,511.20
112Apr 2029$863.09$650.07$1,513.16$217,648.11
113May 2029$865.66$647.50$1,513.16$216,782.45
114Jun 2029$868.23$644.93$1,513.16$215,914.22
115Jul 2029$870.82$642.34$1,513.16$215,043.40
116Aug 2029$873.41$639.75$1,513.16$214,169.99
117Sep 2029$876.00$637.16$1,513.16$213,293.99
118Oct 2029$878.61$634.55$1,513.16$212,415.38
119Nov 2029$881.22$631.94$1,513.16$211,534.16
120Dec 2029$883.85$629.31$1,513.16$210,650.31
2029 Total$10,434.83$7,723.09$18,157.92
121Jan 2030$886.48$626.68$1,513.16$209,763.83
122Feb 2030$889.11$624.05$1,513.16$208,874.72
123Mar 2030$891.76$621.40$1,513.16$207,982.96
124Apr 2030$894.41$618.75$1,513.16$207,088.55
125May 2030$897.07$616.09$1,513.16$206,191.48
126Jun 2030$899.74$613.42$1,513.16$205,291.74
127Jul 2030$902.42$610.74$1,513.16$204,389.32
128Aug 2030$905.10$608.06$1,513.16$203,484.22
129Sep 2030$907.79$605.37$1,513.16$202,576.43
130Oct 2030$910.50$602.66$1,513.16$201,665.93
131Nov 2030$913.20$599.96$1,513.16$200,752.73
132Dec 2030$915.92$597.24$1,513.16$199,836.81
2030 Total$10,813.5$7,344.42$18,157.92
133Jan 2031$918.65$594.51$1,513.16$198,918.16
134Feb 2031$921.38$591.78$1,513.16$197,996.78
135Mar 2031$924.12$589.04$1,513.16$197,072.66
136Apr 2031$926.87$586.29$1,513.16$196,145.79
137May 2031$929.63$583.53$1,513.16$195,216.16
138Jun 2031$932.39$580.77$1,513.16$194,283.77
139Jul 2031$935.17$577.99$1,513.16$193,348.60
140Aug 2031$937.95$575.21$1,513.16$192,410.65
141Sep 2031$940.74$572.42$1,513.16$191,469.91
142Oct 2031$943.54$569.62$1,513.16$190,526.37
143Nov 2031$946.34$566.82$1,513.16$189,580.03
144Dec 2031$949.16$564.00$1,513.16$188,630.87
2031 Total$11,205.94$6,951.98$18,157.92
145Jan 2032$951.98$561.18$1,513.16$187,678.89
146Feb 2032$954.82$558.34$1,513.16$186,724.07
147Mar 2032$957.66$555.50$1,513.16$185,766.41
148Apr 2032$960.50$552.66$1,513.16$184,805.91
149May 2032$963.36$549.80$1,513.16$183,842.55
150Jun 2032$966.23$546.93$1,513.16$182,876.32
151Jul 2032$969.10$544.06$1,513.16$181,907.22
152Aug 2032$971.99$541.17$1,513.16$180,935.23
153Sep 2032$974.88$538.28$1,513.16$179,960.35
154Oct 2032$977.78$535.38$1,513.16$178,982.57
155Nov 2032$980.69$532.47$1,513.16$178,001.88
156Dec 2032$983.60$529.56$1,513.16$177,018.28
2032 Total$11,612.59$6,545.33$18,157.92
157Jan 2033$986.53$526.63$1,513.16$176,031.75
158Feb 2033$989.47$523.69$1,513.16$175,042.28
159Mar 2033$992.41$520.75$1,513.16$174,049.87
160Apr 2033$995.36$517.80$1,513.16$173,054.51
161May 2033$998.32$514.84$1,513.16$172,056.19
162Jun 2033$1,001.29$511.87$1,513.16$171,054.90
163Jul 2033$1,004.27$508.89$1,513.16$170,050.63
164Aug 2033$1,007.26$505.90$1,513.16$169,043.37
165Sep 2033$1,010.26$502.90$1,513.16$168,033.11
166Oct 2033$1,013.26$499.90$1,513.16$167,019.85
167Nov 2033$1,016.28$496.88$1,513.16$166,003.57
168Dec 2033$1,019.30$493.86$1,513.16$164,984.27
2033 Total$12,034.01$6,123.91$18,157.92
169Jan 2034$1,022.33$490.83$1,513.16$163,961.94
170Feb 2034$1,025.37$487.79$1,513.16$162,936.57
171Mar 2034$1,028.42$484.74$1,513.16$161,908.15
172Apr 2034$1,031.48$481.68$1,513.16$160,876.67
173May 2034$1,034.55$478.61$1,513.16$159,842.12
174Jun 2034$1,037.63$475.53$1,513.16$158,804.49
175Jul 2034$1,040.72$472.44$1,513.16$157,763.77
176Aug 2034$1,043.81$469.35$1,513.16$156,719.96
177Sep 2034$1,046.92$466.24$1,513.16$155,673.04
178Oct 2034$1,050.03$463.13$1,513.16$154,623.01
179Nov 2034$1,053.16$460.00$1,513.16$153,569.85
180Dec 2034$1,056.29$456.87$1,513.16$152,513.56
2034 Total$12,470.71$5,687.21$18,157.92
181Jan 2035$1,059.43$453.73$1,513.16$151,454.13
182Feb 2035$1,062.58$450.58$1,513.16$150,391.55
183Mar 2035$1,065.75$447.41$1,513.16$149,325.80
184Apr 2035$1,068.92$444.24$1,513.16$148,256.88
185May 2035$1,072.10$441.06$1,513.16$147,184.78
186Jun 2035$1,075.29$437.87$1,513.16$146,109.49
187Jul 2035$1,078.48$434.68$1,513.16$145,031.01
188Aug 2035$1,081.69$431.47$1,513.16$143,949.32
189Sep 2035$1,084.91$428.25$1,513.16$142,864.41
190Oct 2035$1,088.14$425.02$1,513.16$141,776.27
191Nov 2035$1,091.38$421.78$1,513.16$140,684.89
192Dec 2035$1,094.62$418.54$1,513.16$139,590.27
2035 Total$12,923.29$5,234.63$18,157.92
193Jan 2036$1,097.88$415.28$1,513.16$138,492.39
194Feb 2036$1,101.15$412.01$1,513.16$137,391.24
195Mar 2036$1,104.42$408.74$1,513.16$136,286.82
196Apr 2036$1,107.71$405.45$1,513.16$135,179.11
197May 2036$1,111.00$402.16$1,513.16$134,068.11
198Jun 2036$1,114.31$398.85$1,513.16$132,953.80
199Jul 2036$1,117.62$395.54$1,513.16$131,836.18
200Aug 2036$1,120.95$392.21$1,513.16$130,715.23
201Sep 2036$1,124.28$388.88$1,513.16$129,590.95
202Oct 2036$1,127.63$385.53$1,513.16$128,463.32
203Nov 2036$1,130.98$382.18$1,513.16$127,332.34
204Dec 2036$1,134.35$378.81$1,513.16$126,197.99
2036 Total$13,392.28$4,765.64$18,157.92
205Jan 2037$1,137.72$375.44$1,513.16$125,060.27
206Feb 2037$1,141.11$372.05$1,513.16$123,919.16
207Mar 2037$1,144.50$368.66$1,513.16$122,774.66
208Apr 2037$1,147.91$365.25$1,513.16$121,626.75
209May 2037$1,151.32$361.84$1,513.16$120,475.43
210Jun 2037$1,154.75$358.41$1,513.16$119,320.68
211Jul 2037$1,158.18$354.98$1,513.16$118,162.50
212Aug 2037$1,161.63$351.53$1,513.16$117,000.87
213Sep 2037$1,165.08$348.08$1,513.16$115,835.79
214Oct 2037$1,168.55$344.61$1,513.16$114,667.24
215Nov 2037$1,172.02$341.14$1,513.16$113,495.22
216Dec 2037$1,175.51$337.65$1,513.16$112,319.71
2037 Total$13,878.28$4,279.64$18,157.92
217Jan 2038$1,179.01$334.15$1,513.16$111,140.70
218Feb 2038$1,182.52$330.64$1,513.16$109,958.18
219Mar 2038$1,186.03$327.13$1,513.16$108,772.15
220Apr 2038$1,189.56$323.60$1,513.16$107,582.59
221May 2038$1,193.10$320.06$1,513.16$106,389.49
222Jun 2038$1,196.65$316.51$1,513.16$105,192.84
223Jul 2038$1,200.21$312.95$1,513.16$103,992.63
224Aug 2038$1,203.78$309.38$1,513.16$102,788.85
225Sep 2038$1,207.36$305.80$1,513.16$101,581.49
226Oct 2038$1,210.96$302.20$1,513.16$100,370.53
227Nov 2038$1,214.56$298.60$1,513.16$99,155.97
228Dec 2038$1,218.17$294.99$1,513.16$97,937.80
2038 Total$14,381.91$3,776.01$18,157.92
229Jan 2039$1,221.80$291.36$1,513.16$96,716.00
230Feb 2039$1,225.43$287.73$1,513.16$95,490.57
231Mar 2039$1,229.08$284.08$1,513.16$94,261.49
232Apr 2039$1,232.73$280.43$1,513.16$93,028.76
233May 2039$1,236.40$276.76$1,513.16$91,792.36
234Jun 2039$1,240.08$273.08$1,513.16$90,552.28
235Jul 2039$1,243.77$269.39$1,513.16$89,308.51
236Aug 2039$1,247.47$265.69$1,513.16$88,061.04
237Sep 2039$1,251.18$261.98$1,513.16$86,809.86
238Oct 2039$1,254.90$258.26$1,513.16$85,554.96
239Nov 2039$1,258.63$254.53$1,513.16$84,296.33
240Dec 2039$1,262.38$250.78$1,513.16$83,033.95
2039 Total$14,903.85$3,254.07$18,157.92
241Jan 2040$1,266.13$247.03$1,513.16$81,767.82
242Feb 2040$1,269.90$243.26$1,513.16$80,497.92
243Mar 2040$1,273.68$239.48$1,513.16$79,224.24
244Apr 2040$1,277.47$235.69$1,513.16$77,946.77
245May 2040$1,281.27$231.89$1,513.16$76,665.50
246Jun 2040$1,285.08$228.08$1,513.16$75,380.42
247Jul 2040$1,288.90$224.26$1,513.16$74,091.52
248Aug 2040$1,292.74$220.42$1,513.16$72,798.78
249Sep 2040$1,296.58$216.58$1,513.16$71,502.20
250Oct 2040$1,300.44$212.72$1,513.16$70,201.76
251Nov 2040$1,304.31$208.85$1,513.16$68,897.45
252Dec 2040$1,308.19$204.97$1,513.16$67,589.26
2040 Total$15,444.69$2,713.23$18,157.92
253Jan 2041$1,312.08$201.08$1,513.16$66,277.18
254Feb 2041$1,315.99$197.17$1,513.16$64,961.19
255Mar 2041$1,319.90$193.26$1,513.16$63,641.29
256Apr 2041$1,323.83$189.33$1,513.16$62,317.46
257May 2041$1,327.77$185.39$1,513.16$60,989.69
258Jun 2041$1,331.72$181.44$1,513.16$59,657.97
259Jul 2041$1,335.68$177.48$1,513.16$58,322.29
260Aug 2041$1,339.65$173.51$1,513.16$56,982.64
261Sep 2041$1,343.64$169.52$1,513.16$55,639.00
262Oct 2041$1,347.63$165.53$1,513.16$54,291.37
263Nov 2041$1,351.64$161.52$1,513.16$52,939.73
264Dec 2041$1,355.66$157.50$1,513.16$51,584.07
2041 Total$16,005.19$2,152.73$18,157.92
265Jan 2042$1,359.70$153.46$1,513.16$50,224.37
266Feb 2042$1,363.74$149.42$1,513.16$48,860.63
267Mar 2042$1,367.80$145.36$1,513.16$47,492.83
268Apr 2042$1,371.87$141.29$1,513.16$46,120.96
269May 2042$1,375.95$137.21$1,513.16$44,745.01
270Jun 2042$1,380.04$133.12$1,513.16$43,364.97
271Jul 2042$1,384.15$129.01$1,513.16$41,980.82
272Aug 2042$1,388.27$124.89$1,513.16$40,592.55
273Sep 2042$1,392.40$120.76$1,513.16$39,200.15
274Oct 2042$1,396.54$116.62$1,513.16$37,803.61
275Nov 2042$1,400.69$112.47$1,513.16$36,402.92
276Dec 2042$1,404.86$108.30$1,513.16$34,998.06
2042 Total$16,586.01$1,571.91$18,157.92
277Jan 2043$1,409.04$104.12$1,513.16$33,589.02
278Feb 2043$1,413.23$99.93$1,513.16$32,175.79
279Mar 2043$1,417.44$95.72$1,513.16$30,758.35
280Apr 2043$1,421.65$91.51$1,513.16$29,336.70
281May 2043$1,425.88$87.28$1,513.16$27,910.82
282Jun 2043$1,430.13$83.03$1,513.16$26,480.69
283Jul 2043$1,434.38$78.78$1,513.16$25,046.31
284Aug 2043$1,438.65$74.51$1,513.16$23,607.66
285Sep 2043$1,442.93$70.23$1,513.16$22,164.73
286Oct 2043$1,447.22$65.94$1,513.16$20,717.51
287Nov 2043$1,451.53$61.63$1,513.16$19,265.98
288Dec 2043$1,455.84$57.32$1,513.16$17,810.14
2043 Total$17,187.92$970$18,157.92
289Jan 2044$1,460.17$52.99$1,513.16$16,349.97
290Feb 2044$1,464.52$48.64$1,513.16$14,885.45
291Mar 2044$1,468.88$44.28$1,513.16$13,416.57
292Apr 2044$1,473.25$39.91$1,513.16$11,943.32
293May 2044$1,477.63$35.53$1,513.16$10,465.69
294Jun 2044$1,482.02$31.14$1,513.16$8,983.67
295Jul 2044$1,486.43$26.73$1,513.16$7,497.24
296Aug 2044$1,490.86$22.30$1,513.16$6,006.38
297Sep 2044$1,495.29$17.87$1,513.16$4,511.09
298Oct 2044$1,499.74$13.42$1,513.16$3,011.35
299Nov 2044$1,504.20$8.96$1,513.16$1,507.15
300Dec 2044$1,507.15$4.48$1,511.63$0.00
2044 Total$17,810.14$346.25$18,156.39
Compare your product with the big 4 banks, or add more products to compare
As seen on