Home Advantage Variable Home Loan ($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
3.37%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,481
Number of Repayments
300
Total Interest Paid
$144,300
Total repayments
$444,300
DatePrincipleInterestPaymentBalance
1Dec 2019$638.54$842.50$1,481.04$299,361.46
2019 Total$638.54$842.5$1,481.04
2Jan 2020$640.33$840.71$1,481.04$298,721.13
3Feb 2020$642.13$838.91$1,481.04$298,079.00
4Mar 2020$643.93$837.11$1,481.04$297,435.07
5Apr 2020$645.74$835.30$1,481.04$296,789.33
6May 2020$647.56$833.48$1,481.04$296,141.77
7Jun 2020$649.38$831.66$1,481.04$295,492.39
8Jul 2020$651.20$829.84$1,481.04$294,841.19
9Aug 2020$653.03$828.01$1,481.04$294,188.16
10Sep 2020$654.86$826.18$1,481.04$293,533.30
11Oct 2020$656.70$824.34$1,481.04$292,876.60
12Nov 2020$658.54$822.50$1,481.04$292,218.06
13Dec 2020$660.39$820.65$1,481.04$291,557.67
2020 Total$7,803.79$9,968.69$17,772.48
14Jan 2021$662.25$818.79$1,481.04$290,895.42
15Feb 2021$664.11$816.93$1,481.04$290,231.31
16Mar 2021$665.97$815.07$1,481.04$289,565.34
17Apr 2021$667.84$813.20$1,481.04$288,897.50
18May 2021$669.72$811.32$1,481.04$288,227.78
19Jun 2021$671.60$809.44$1,481.04$287,556.18
20Jul 2021$673.49$807.55$1,481.04$286,882.69
21Aug 2021$675.38$805.66$1,481.04$286,207.31
22Sep 2021$677.27$803.77$1,481.04$285,530.04
23Oct 2021$679.18$801.86$1,481.04$284,850.86
24Nov 2021$681.08$799.96$1,481.04$284,169.78
25Dec 2021$683.00$798.04$1,481.04$283,486.78
2021 Total$8,070.89$9,701.59$17,772.48
26Jan 2022$684.91$796.13$1,481.04$282,801.87
27Feb 2022$686.84$794.20$1,481.04$282,115.03
28Mar 2022$688.77$792.27$1,481.04$281,426.26
29Apr 2022$690.70$790.34$1,481.04$280,735.56
30May 2022$692.64$788.40$1,481.04$280,042.92
31Jun 2022$694.59$786.45$1,481.04$279,348.33
32Jul 2022$696.54$784.50$1,481.04$278,651.79
33Aug 2022$698.49$782.55$1,481.04$277,953.30
34Sep 2022$700.45$780.59$1,481.04$277,252.85
35Oct 2022$702.42$778.62$1,481.04$276,550.43
36Nov 2022$704.39$776.65$1,481.04$275,846.04
37Dec 2022$706.37$774.67$1,481.04$275,139.67
2022 Total$8,347.11$9,425.37$17,772.48
38Jan 2023$708.36$772.68$1,481.04$274,431.31
39Feb 2023$710.35$770.69$1,481.04$273,720.96
40Mar 2023$712.34$768.70$1,481.04$273,008.62
41Apr 2023$714.34$766.70$1,481.04$272,294.28
42May 2023$716.35$764.69$1,481.04$271,577.93
43Jun 2023$718.36$762.68$1,481.04$270,859.57
44Jul 2023$720.38$760.66$1,481.04$270,139.19
45Aug 2023$722.40$758.64$1,481.04$269,416.79
46Sep 2023$724.43$756.61$1,481.04$268,692.36
47Oct 2023$726.46$754.58$1,481.04$267,965.90
48Nov 2023$728.50$752.54$1,481.04$267,237.40
49Dec 2023$730.55$750.49$1,481.04$266,506.85
2023 Total$8,632.82$9,139.66$17,772.48
50Jan 2024$732.60$748.44$1,481.04$265,774.25
51Feb 2024$734.66$746.38$1,481.04$265,039.59
52Mar 2024$736.72$744.32$1,481.04$264,302.87
53Apr 2024$738.79$742.25$1,481.04$263,564.08
54May 2024$740.86$740.18$1,481.04$262,823.22
55Jun 2024$742.94$738.10$1,481.04$262,080.28
56Jul 2024$745.03$736.01$1,481.04$261,335.25
57Aug 2024$747.12$733.92$1,481.04$260,588.13
58Sep 2024$749.22$731.82$1,481.04$259,838.91
59Oct 2024$751.33$729.71$1,481.04$259,087.58
60Nov 2024$753.44$727.60$1,481.04$258,334.14
61Dec 2024$755.55$725.49$1,481.04$257,578.59
2024 Total$8,928.26$8,844.22$17,772.48
62Jan 2025$757.67$723.37$1,481.04$256,820.92
63Feb 2025$759.80$721.24$1,481.04$256,061.12
64Mar 2025$761.94$719.10$1,481.04$255,299.18
65Apr 2025$764.07$716.97$1,481.04$254,535.11
66May 2025$766.22$714.82$1,481.04$253,768.89
67Jun 2025$768.37$712.67$1,481.04$253,000.52
68Jul 2025$770.53$710.51$1,481.04$252,229.99
69Aug 2025$772.69$708.35$1,481.04$251,457.30
70Sep 2025$774.86$706.18$1,481.04$250,682.44
71Oct 2025$777.04$704.00$1,481.04$249,905.40
72Nov 2025$779.22$701.82$1,481.04$249,126.18
73Dec 2025$781.41$699.63$1,481.04$248,344.77
2025 Total$9,233.82$8,538.66$17,772.48
74Jan 2026$783.61$697.43$1,481.04$247,561.16
75Feb 2026$785.81$695.23$1,481.04$246,775.35
76Mar 2026$788.01$693.03$1,481.04$245,987.34
77Apr 2026$790.23$690.81$1,481.04$245,197.11
78May 2026$792.44$688.60$1,481.04$244,404.67
79Jun 2026$794.67$686.37$1,481.04$243,610.00
80Jul 2026$796.90$684.14$1,481.04$242,813.10
81Aug 2026$799.14$681.90$1,481.04$242,013.96
82Sep 2026$801.38$679.66$1,481.04$241,212.58
83Oct 2026$803.63$677.41$1,481.04$240,408.95
84Nov 2026$805.89$675.15$1,481.04$239,603.06
85Dec 2026$808.15$672.89$1,481.04$238,794.91
2026 Total$9,549.86$8,222.62$17,772.48
86Jan 2027$810.42$670.62$1,481.04$237,984.49
87Feb 2027$812.70$668.34$1,481.04$237,171.79
88Mar 2027$814.98$666.06$1,481.04$236,356.81
89Apr 2027$817.27$663.77$1,481.04$235,539.54
90May 2027$819.57$661.47$1,481.04$234,719.97
91Jun 2027$821.87$659.17$1,481.04$233,898.10
92Jul 2027$824.18$656.86$1,481.04$233,073.92
93Aug 2027$826.49$654.55$1,481.04$232,247.43
94Sep 2027$828.81$652.23$1,481.04$231,418.62
95Oct 2027$831.14$649.90$1,481.04$230,587.48
96Nov 2027$833.47$647.57$1,481.04$229,754.01
97Dec 2027$835.81$645.23$1,481.04$228,918.20
2027 Total$9,876.71$7,895.77$17,772.48
98Jan 2028$838.16$642.88$1,481.04$228,080.04
99Feb 2028$840.52$640.52$1,481.04$227,239.52
100Mar 2028$842.88$638.16$1,481.04$226,396.64
101Apr 2028$845.24$635.80$1,481.04$225,551.40
102May 2028$847.62$633.42$1,481.04$224,703.78
103Jun 2028$850.00$631.04$1,481.04$223,853.78
104Jul 2028$852.38$628.66$1,481.04$223,001.40
105Aug 2028$854.78$626.26$1,481.04$222,146.62
106Sep 2028$857.18$623.86$1,481.04$221,289.44
107Oct 2028$859.59$621.45$1,481.04$220,429.85
108Nov 2028$862.00$619.04$1,481.04$219,567.85
109Dec 2028$864.42$616.62$1,481.04$218,703.43
2028 Total$10,214.77$7,557.71$17,772.48
110Jan 2029$866.85$614.19$1,481.04$217,836.58
111Feb 2029$869.28$611.76$1,481.04$216,967.30
112Mar 2029$871.72$609.32$1,481.04$216,095.58
113Apr 2029$874.17$606.87$1,481.04$215,221.41
114May 2029$876.63$604.41$1,481.04$214,344.78
115Jun 2029$879.09$601.95$1,481.04$213,465.69
116Jul 2029$881.56$599.48$1,481.04$212,584.13
117Aug 2029$884.03$597.01$1,481.04$211,700.10
118Sep 2029$886.52$594.52$1,481.04$210,813.58
119Oct 2029$889.01$592.03$1,481.04$209,924.57
120Nov 2029$891.50$589.54$1,481.04$209,033.07
121Dec 2029$894.01$587.03$1,481.04$208,139.06
2029 Total$10,564.37$7,208.11$17,772.48
122Jan 2030$896.52$584.52$1,481.04$207,242.54
123Feb 2030$899.03$582.01$1,481.04$206,343.51
124Mar 2030$901.56$579.48$1,481.04$205,441.95
125Apr 2030$904.09$576.95$1,481.04$204,537.86
126May 2030$906.63$574.41$1,481.04$203,631.23
127Jun 2030$909.18$571.86$1,481.04$202,722.05
128Jul 2030$911.73$569.31$1,481.04$201,810.32
129Aug 2030$914.29$566.75$1,481.04$200,896.03
130Sep 2030$916.86$564.18$1,481.04$199,979.17
131Oct 2030$919.43$561.61$1,481.04$199,059.74
132Nov 2030$922.01$559.03$1,481.04$198,137.73
133Dec 2030$924.60$556.44$1,481.04$197,213.13
2030 Total$10,925.93$6,846.55$17,772.48
134Jan 2031$927.20$553.84$1,481.04$196,285.93
135Feb 2031$929.80$551.24$1,481.04$195,356.13
136Mar 2031$932.41$548.63$1,481.04$194,423.72
137Apr 2031$935.03$546.01$1,481.04$193,488.69
138May 2031$937.66$543.38$1,481.04$192,551.03
139Jun 2031$940.29$540.75$1,481.04$191,610.74
140Jul 2031$942.93$538.11$1,481.04$190,667.81
141Aug 2031$945.58$535.46$1,481.04$189,722.23
142Sep 2031$948.24$532.80$1,481.04$188,773.99
143Oct 2031$950.90$530.14$1,481.04$187,823.09
144Nov 2031$953.57$527.47$1,481.04$186,869.52
145Dec 2031$956.25$524.79$1,481.04$185,913.27
2031 Total$11,299.86$6,472.62$17,772.48
146Jan 2032$958.93$522.11$1,481.04$184,954.34
147Feb 2032$961.63$519.41$1,481.04$183,992.71
148Mar 2032$964.33$516.71$1,481.04$183,028.38
149Apr 2032$967.04$514.00$1,481.04$182,061.34
150May 2032$969.75$511.29$1,481.04$181,091.59
151Jun 2032$972.47$508.57$1,481.04$180,119.12
152Jul 2032$975.21$505.83$1,481.04$179,143.91
153Aug 2032$977.94$503.10$1,481.04$178,165.97
154Sep 2032$980.69$500.35$1,481.04$177,185.28
155Oct 2032$983.44$497.60$1,481.04$176,201.84
156Nov 2032$986.21$494.83$1,481.04$175,215.63
157Dec 2032$988.98$492.06$1,481.04$174,226.65
2032 Total$11,686.62$6,085.86$17,772.48
158Jan 2033$991.75$489.29$1,481.04$173,234.90
159Feb 2033$994.54$486.50$1,481.04$172,240.36
160Mar 2033$997.33$483.71$1,481.04$171,243.03
161Apr 2033$1,000.13$480.91$1,481.04$170,242.90
162May 2033$1,002.94$478.10$1,481.04$169,239.96
163Jun 2033$1,005.76$475.28$1,481.04$168,234.20
164Jul 2033$1,008.58$472.46$1,481.04$167,225.62
165Aug 2033$1,011.41$469.63$1,481.04$166,214.21
166Sep 2033$1,014.26$466.78$1,481.04$165,199.95
167Oct 2033$1,017.10$463.94$1,481.04$164,182.85
168Nov 2033$1,019.96$461.08$1,481.04$163,162.89
169Dec 2033$1,022.82$458.22$1,481.04$162,140.07
2033 Total$12,086.58$5,685.9$17,772.48
170Jan 2034$1,025.70$455.34$1,481.04$161,114.37
171Feb 2034$1,028.58$452.46$1,481.04$160,085.79
172Mar 2034$1,031.47$449.57$1,481.04$159,054.32
173Apr 2034$1,034.36$446.68$1,481.04$158,019.96
174May 2034$1,037.27$443.77$1,481.04$156,982.69
175Jun 2034$1,040.18$440.86$1,481.04$155,942.51
176Jul 2034$1,043.10$437.94$1,481.04$154,899.41
177Aug 2034$1,046.03$435.01$1,481.04$153,853.38
178Sep 2034$1,048.97$432.07$1,481.04$152,804.41
179Oct 2034$1,051.91$429.13$1,481.04$151,752.50
180Nov 2034$1,054.87$426.17$1,481.04$150,697.63
181Dec 2034$1,057.83$423.21$1,481.04$149,639.80
2034 Total$12,500.27$5,272.21$17,772.48
182Jan 2035$1,060.80$420.24$1,481.04$148,579.00
183Feb 2035$1,063.78$417.26$1,481.04$147,515.22
184Mar 2035$1,066.77$414.27$1,481.04$146,448.45
185Apr 2035$1,069.76$411.28$1,481.04$145,378.69
186May 2035$1,072.77$408.27$1,481.04$144,305.92
187Jun 2035$1,075.78$405.26$1,481.04$143,230.14
188Jul 2035$1,078.80$402.24$1,481.04$142,151.34
189Aug 2035$1,081.83$399.21$1,481.04$141,069.51
190Sep 2035$1,084.87$396.17$1,481.04$139,984.64
191Oct 2035$1,087.92$393.12$1,481.04$138,896.72
192Nov 2035$1,090.97$390.07$1,481.04$137,805.75
193Dec 2035$1,094.04$387.00$1,481.04$136,711.71
2035 Total$12,928.09$4,844.39$17,772.48
194Jan 2036$1,097.11$383.93$1,481.04$135,614.60
195Feb 2036$1,100.19$380.85$1,481.04$134,514.41
196Mar 2036$1,103.28$377.76$1,481.04$133,411.13
197Apr 2036$1,106.38$374.66$1,481.04$132,304.75
198May 2036$1,109.48$371.56$1,481.04$131,195.27
199Jun 2036$1,112.60$368.44$1,481.04$130,082.67
200Jul 2036$1,115.72$365.32$1,481.04$128,966.95
201Aug 2036$1,118.86$362.18$1,481.04$127,848.09
202Sep 2036$1,122.00$359.04$1,481.04$126,726.09
203Oct 2036$1,125.15$355.89$1,481.04$125,600.94
204Nov 2036$1,128.31$352.73$1,481.04$124,472.63
205Dec 2036$1,131.48$349.56$1,481.04$123,341.15
2036 Total$13,370.56$4,401.92$17,772.48
206Jan 2037$1,134.66$346.38$1,481.04$122,206.49
207Feb 2037$1,137.84$343.20$1,481.04$121,068.65
208Mar 2037$1,141.04$340.00$1,481.04$119,927.61
209Apr 2037$1,144.24$336.80$1,481.04$118,783.37
210May 2037$1,147.46$333.58$1,481.04$117,635.91
211Jun 2037$1,150.68$330.36$1,481.04$116,485.23
212Jul 2037$1,153.91$327.13$1,481.04$115,331.32
213Aug 2037$1,157.15$323.89$1,481.04$114,174.17
214Sep 2037$1,160.40$320.64$1,481.04$113,013.77
215Oct 2037$1,163.66$317.38$1,481.04$111,850.11
216Nov 2037$1,166.93$314.11$1,481.04$110,683.18
217Dec 2037$1,170.20$310.84$1,481.04$109,512.98
2037 Total$13,828.17$3,944.31$17,772.48
218Jan 2038$1,173.49$307.55$1,481.04$108,339.49
219Feb 2038$1,176.79$304.25$1,481.04$107,162.70
220Mar 2038$1,180.09$300.95$1,481.04$105,982.61
221Apr 2038$1,183.41$297.63$1,481.04$104,799.20
222May 2038$1,186.73$294.31$1,481.04$103,612.47
223Jun 2038$1,190.06$290.98$1,481.04$102,422.41
224Jul 2038$1,193.40$287.64$1,481.04$101,229.01
225Aug 2038$1,196.76$284.28$1,481.04$100,032.25
226Sep 2038$1,200.12$280.92$1,481.04$98,832.13
227Oct 2038$1,203.49$277.55$1,481.04$97,628.64
228Nov 2038$1,206.87$274.17$1,481.04$96,421.77
229Dec 2038$1,210.26$270.78$1,481.04$95,211.51
2038 Total$14,301.47$3,471.01$17,772.48
230Jan 2039$1,213.65$267.39$1,481.04$93,997.86
231Feb 2039$1,217.06$263.98$1,481.04$92,780.80
232Mar 2039$1,220.48$260.56$1,481.04$91,560.32
233Apr 2039$1,223.91$257.13$1,481.04$90,336.41
234May 2039$1,227.35$253.69$1,481.04$89,109.06
235Jun 2039$1,230.79$250.25$1,481.04$87,878.27
236Jul 2039$1,234.25$246.79$1,481.04$86,644.02
237Aug 2039$1,237.71$243.33$1,481.04$85,406.31
238Sep 2039$1,241.19$239.85$1,481.04$84,165.12
239Oct 2039$1,244.68$236.36$1,481.04$82,920.44
240Nov 2039$1,248.17$232.87$1,481.04$81,672.27
241Dec 2039$1,251.68$229.36$1,481.04$80,420.59
2039 Total$14,790.92$2,981.56$17,772.48
242Jan 2040$1,255.19$225.85$1,481.04$79,165.40
243Feb 2040$1,258.72$222.32$1,481.04$77,906.68
244Mar 2040$1,262.25$218.79$1,481.04$76,644.43
245Apr 2040$1,265.80$215.24$1,481.04$75,378.63
246May 2040$1,269.35$211.69$1,481.04$74,109.28
247Jun 2040$1,272.92$208.12$1,481.04$72,836.36
248Jul 2040$1,276.49$204.55$1,481.04$71,559.87
249Aug 2040$1,280.08$200.96$1,481.04$70,279.79
250Sep 2040$1,283.67$197.37$1,481.04$68,996.12
251Oct 2040$1,287.28$193.76$1,481.04$67,708.84
252Nov 2040$1,290.89$190.15$1,481.04$66,417.95
253Dec 2040$1,294.52$186.52$1,481.04$65,123.43
2040 Total$15,297.16$2,475.32$17,772.48
254Jan 2041$1,298.15$182.89$1,481.04$63,825.28
255Feb 2041$1,301.80$179.24$1,481.04$62,523.48
256Mar 2041$1,305.45$175.59$1,481.04$61,218.03
257Apr 2041$1,309.12$171.92$1,481.04$59,908.91
258May 2041$1,312.80$168.24$1,481.04$58,596.11
259Jun 2041$1,316.48$164.56$1,481.04$57,279.63
260Jul 2041$1,320.18$160.86$1,481.04$55,959.45
261Aug 2041$1,323.89$157.15$1,481.04$54,635.56
262Sep 2041$1,327.61$153.43$1,481.04$53,307.95
263Oct 2041$1,331.33$149.71$1,481.04$51,976.62
264Nov 2041$1,335.07$145.97$1,481.04$50,641.55
265Dec 2041$1,338.82$142.22$1,481.04$49,302.73
2041 Total$15,820.7$1,951.78$17,772.48
266Jan 2042$1,342.58$138.46$1,481.04$47,960.15
267Feb 2042$1,346.35$134.69$1,481.04$46,613.80
268Mar 2042$1,350.13$130.91$1,481.04$45,263.67
269Apr 2042$1,353.92$127.12$1,481.04$43,909.75
270May 2042$1,357.73$123.31$1,481.04$42,552.02
271Jun 2042$1,361.54$119.50$1,481.04$41,190.48
272Jul 2042$1,365.36$115.68$1,481.04$39,825.12
273Aug 2042$1,369.20$111.84$1,481.04$38,455.92
274Sep 2042$1,373.04$108.00$1,481.04$37,082.88
275Oct 2042$1,376.90$104.14$1,481.04$35,705.98
276Nov 2042$1,380.77$100.27$1,481.04$34,325.21
277Dec 2042$1,384.64$96.40$1,481.04$32,940.57
2042 Total$16,362.16$1,410.32$17,772.48
278Jan 2043$1,388.53$92.51$1,481.04$31,552.04
279Feb 2043$1,392.43$88.61$1,481.04$30,159.61
280Mar 2043$1,396.34$84.70$1,481.04$28,763.27
281Apr 2043$1,400.26$80.78$1,481.04$27,363.01
282May 2043$1,404.20$76.84$1,481.04$25,958.81
283Jun 2043$1,408.14$72.90$1,481.04$24,550.67
284Jul 2043$1,412.09$68.95$1,481.04$23,138.58
285Aug 2043$1,416.06$64.98$1,481.04$21,722.52
286Sep 2043$1,420.04$61.00$1,481.04$20,302.48
287Oct 2043$1,424.02$57.02$1,481.04$18,878.46
288Nov 2043$1,428.02$53.02$1,481.04$17,450.44
289Dec 2043$1,432.03$49.01$1,481.04$16,018.41
2043 Total$16,922.16$850.32$17,772.48
290Jan 2044$1,436.05$44.99$1,481.04$14,582.36
291Feb 2044$1,440.09$40.95$1,481.04$13,142.27
292Mar 2044$1,444.13$36.91$1,481.04$11,698.14
293Apr 2044$1,448.19$32.85$1,481.04$10,249.95
294May 2044$1,452.25$28.79$1,481.04$8,797.70
295Jun 2044$1,456.33$24.71$1,481.04$7,341.37
296Jul 2044$1,460.42$20.62$1,481.04$5,880.95
297Aug 2044$1,464.52$16.52$1,481.04$4,416.43
298Sep 2044$1,468.64$12.40$1,481.04$2,947.79
299Oct 2044$1,472.76$8.28$1,481.04$1,475.03
300Nov 2044$1,475.03$4.14$1,479.17$0.00
2044 Total$16,018.41$271.16$16,289.57
Compare your product with the big 4 banks, or add more products to compare
As seen on