Fixed Rate Home Loan (Principal and Interest) 1 Year ($150k-$750k, LVR < 70%) from Homestar Finance

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
3.14%
Fixed - 1 year
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,445
Number of Repayments
300
Total Interest Paid
$133,500
Total repayments
$433,500
DatePrincipleInterestPaymentBalance
2019 Total$0$0$0
1Jan 2020$659.58$785.00$1,444.58$299,340.42
2Feb 2020$661.31$783.27$1,444.58$298,679.11
3Mar 2020$663.04$781.54$1,444.58$298,016.07
4Apr 2020$664.77$779.81$1,444.58$297,351.30
5May 2020$666.51$778.07$1,444.58$296,684.79
6Jun 2020$668.25$776.33$1,444.58$296,016.54
7Jul 2020$670.00$774.58$1,444.58$295,346.54
8Aug 2020$671.76$772.82$1,444.58$294,674.78
9Sep 2020$673.51$771.07$1,444.58$294,001.27
10Oct 2020$675.28$769.30$1,444.58$293,325.99
11Nov 2020$677.04$767.54$1,444.58$292,648.95
12Dec 2020$678.82$765.76$1,444.58$291,970.13
2020 Total$8,029.87$9,305.09$17,334.96
13Jan 2021$680.59$763.99$1,444.58$291,289.54
14Feb 2021$682.37$762.21$1,444.58$290,607.17
15Mar 2021$684.16$760.42$1,444.58$289,923.01
16Apr 2021$685.95$758.63$1,444.58$289,237.06
17May 2021$687.74$756.84$1,444.58$288,549.32
18Jun 2021$689.54$755.04$1,444.58$287,859.78
19Jul 2021$691.35$753.23$1,444.58$287,168.43
20Aug 2021$693.16$751.42$1,444.58$286,475.27
21Sep 2021$694.97$749.61$1,444.58$285,780.30
22Oct 2021$696.79$747.79$1,444.58$285,083.51
23Nov 2021$698.61$745.97$1,444.58$284,384.90
24Dec 2021$700.44$744.14$1,444.58$283,684.46
2021 Total$8,285.67$9,049.29$17,334.96
25Jan 2022$702.27$742.31$1,444.58$282,982.19
26Feb 2022$704.11$740.47$1,444.58$282,278.08
27Mar 2022$705.95$738.63$1,444.58$281,572.13
28Apr 2022$707.80$736.78$1,444.58$280,864.33
29May 2022$709.65$734.93$1,444.58$280,154.68
30Jun 2022$711.51$733.07$1,444.58$279,443.17
31Jul 2022$713.37$731.21$1,444.58$278,729.80
32Aug 2022$715.24$729.34$1,444.58$278,014.56
33Sep 2022$717.11$727.47$1,444.58$277,297.45
34Oct 2022$718.99$725.59$1,444.58$276,578.46
35Nov 2022$720.87$723.71$1,444.58$275,857.59
36Dec 2022$722.75$721.83$1,444.58$275,134.84
2022 Total$8,549.62$8,785.34$17,334.96
37Jan 2023$724.64$719.94$1,444.58$274,410.20
38Feb 2023$726.54$718.04$1,444.58$273,683.66
39Mar 2023$728.44$716.14$1,444.58$272,955.22
40Apr 2023$730.35$714.23$1,444.58$272,224.87
41May 2023$732.26$712.32$1,444.58$271,492.61
42Jun 2023$734.17$710.41$1,444.58$270,758.44
43Jul 2023$736.10$708.48$1,444.58$270,022.34
44Aug 2023$738.02$706.56$1,444.58$269,284.32
45Sep 2023$739.95$704.63$1,444.58$268,544.37
46Oct 2023$741.89$702.69$1,444.58$267,802.48
47Nov 2023$743.83$700.75$1,444.58$267,058.65
48Dec 2023$745.78$698.80$1,444.58$266,312.87
2023 Total$8,821.97$8,512.99$17,334.96
49Jan 2024$747.73$696.85$1,444.58$265,565.14
50Feb 2024$749.68$694.90$1,444.58$264,815.46
51Mar 2024$751.65$692.93$1,444.58$264,063.81
52Apr 2024$753.61$690.97$1,444.58$263,310.20
53May 2024$755.58$689.00$1,444.58$262,554.62
54Jun 2024$757.56$687.02$1,444.58$261,797.06
55Jul 2024$759.54$685.04$1,444.58$261,037.52
56Aug 2024$761.53$683.05$1,444.58$260,275.99
57Sep 2024$763.52$681.06$1,444.58$259,512.47
58Oct 2024$765.52$679.06$1,444.58$258,746.95
59Nov 2024$767.53$677.05$1,444.58$257,979.42
60Dec 2024$769.53$675.05$1,444.58$257,209.89
2024 Total$9,102.98$8,231.98$17,334.96
61Jan 2025$771.55$673.03$1,444.58$256,438.34
62Feb 2025$773.57$671.01$1,444.58$255,664.77
63Mar 2025$775.59$668.99$1,444.58$254,889.18
64Apr 2025$777.62$666.96$1,444.58$254,111.56
65May 2025$779.65$664.93$1,444.58$253,331.91
66Jun 2025$781.69$662.89$1,444.58$252,550.22
67Jul 2025$783.74$660.84$1,444.58$251,766.48
68Aug 2025$785.79$658.79$1,444.58$250,980.69
69Sep 2025$787.85$656.73$1,444.58$250,192.84
70Oct 2025$789.91$654.67$1,444.58$249,402.93
71Nov 2025$791.98$652.60$1,444.58$248,610.95
72Dec 2025$794.05$650.53$1,444.58$247,816.90
2025 Total$9,392.99$7,941.97$17,334.96
73Jan 2026$796.13$648.45$1,444.58$247,020.77
74Feb 2026$798.21$646.37$1,444.58$246,222.56
75Mar 2026$800.30$644.28$1,444.58$245,422.26
76Apr 2026$802.39$642.19$1,444.58$244,619.87
77May 2026$804.49$640.09$1,444.58$243,815.38
78Jun 2026$806.60$637.98$1,444.58$243,008.78
79Jul 2026$808.71$635.87$1,444.58$242,200.07
80Aug 2026$810.82$633.76$1,444.58$241,389.25
81Sep 2026$812.94$631.64$1,444.58$240,576.31
82Oct 2026$815.07$629.51$1,444.58$239,761.24
83Nov 2026$817.20$627.38$1,444.58$238,944.04
84Dec 2026$819.34$625.24$1,444.58$238,124.70
2026 Total$9,692.2$7,642.76$17,334.96
85Jan 2027$821.49$623.09$1,444.58$237,303.21
86Feb 2027$823.64$620.94$1,444.58$236,479.57
87Mar 2027$825.79$618.79$1,444.58$235,653.78
88Apr 2027$827.95$616.63$1,444.58$234,825.83
89May 2027$830.12$614.46$1,444.58$233,995.71
90Jun 2027$832.29$612.29$1,444.58$233,163.42
91Jul 2027$834.47$610.11$1,444.58$232,328.95
92Aug 2027$836.65$607.93$1,444.58$231,492.30
93Sep 2027$838.84$605.74$1,444.58$230,653.46
94Oct 2027$841.04$603.54$1,444.58$229,812.42
95Nov 2027$843.24$601.34$1,444.58$228,969.18
96Dec 2027$845.44$599.14$1,444.58$228,123.74
2027 Total$10,000.96$7,334$17,334.96
97Jan 2028$847.66$596.92$1,444.58$227,276.08
98Feb 2028$849.87$594.71$1,444.58$226,426.21
99Mar 2028$852.10$592.48$1,444.58$225,574.11
100Apr 2028$854.33$590.25$1,444.58$224,719.78
101May 2028$856.56$588.02$1,444.58$223,863.22
102Jun 2028$858.80$585.78$1,444.58$223,004.42
103Jul 2028$861.05$583.53$1,444.58$222,143.37
104Aug 2028$863.30$581.28$1,444.58$221,280.07
105Sep 2028$865.56$579.02$1,444.58$220,414.51
106Oct 2028$867.83$576.75$1,444.58$219,546.68
107Nov 2028$870.10$574.48$1,444.58$218,676.58
108Dec 2028$872.38$572.20$1,444.58$217,804.20
2028 Total$10,319.54$7,015.42$17,334.96
109Jan 2029$874.66$569.92$1,444.58$216,929.54
110Feb 2029$876.95$567.63$1,444.58$216,052.59
111Mar 2029$879.24$565.34$1,444.58$215,173.35
112Apr 2029$881.54$563.04$1,444.58$214,291.81
113May 2029$883.85$560.73$1,444.58$213,407.96
114Jun 2029$886.16$558.42$1,444.58$212,521.80
115Jul 2029$888.48$556.10$1,444.58$211,633.32
116Aug 2029$890.81$553.77$1,444.58$210,742.51
117Sep 2029$893.14$551.44$1,444.58$209,849.37
118Oct 2029$895.47$549.11$1,444.58$208,953.90
119Nov 2029$897.82$546.76$1,444.58$208,056.08
120Dec 2029$900.17$544.41$1,444.58$207,155.91
2029 Total$10,648.29$6,686.67$17,334.96
121Jan 2030$902.52$542.06$1,444.58$206,253.39
122Feb 2030$904.88$539.70$1,444.58$205,348.51
123Mar 2030$907.25$537.33$1,444.58$204,441.26
124Apr 2030$909.63$534.95$1,444.58$203,531.63
125May 2030$912.01$532.57$1,444.58$202,619.62
126Jun 2030$914.39$530.19$1,444.58$201,705.23
127Jul 2030$916.78$527.80$1,444.58$200,788.45
128Aug 2030$919.18$525.40$1,444.58$199,869.27
129Sep 2030$921.59$522.99$1,444.58$198,947.68
130Oct 2030$924.00$520.58$1,444.58$198,023.68
131Nov 2030$926.42$518.16$1,444.58$197,097.26
132Dec 2030$928.84$515.74$1,444.58$196,168.42
2030 Total$10,987.49$6,347.47$17,334.96
133Jan 2031$931.27$513.31$1,444.58$195,237.15
134Feb 2031$933.71$510.87$1,444.58$194,303.44
135Mar 2031$936.15$508.43$1,444.58$193,367.29
136Apr 2031$938.60$505.98$1,444.58$192,428.69
137May 2031$941.06$503.52$1,444.58$191,487.63
138Jun 2031$943.52$501.06$1,444.58$190,544.11
139Jul 2031$945.99$498.59$1,444.58$189,598.12
140Aug 2031$948.46$496.12$1,444.58$188,649.66
141Sep 2031$950.95$493.63$1,444.58$187,698.71
142Oct 2031$953.44$491.14$1,444.58$186,745.27
143Nov 2031$955.93$488.65$1,444.58$185,789.34
144Dec 2031$958.43$486.15$1,444.58$184,830.91
2031 Total$11,337.51$5,997.45$17,334.96
145Jan 2032$960.94$483.64$1,444.58$183,869.97
146Feb 2032$963.45$481.13$1,444.58$182,906.52
147Mar 2032$965.97$478.61$1,444.58$181,940.55
148Apr 2032$968.50$476.08$1,444.58$180,972.05
149May 2032$971.04$473.54$1,444.58$180,001.01
150Jun 2032$973.58$471.00$1,444.58$179,027.43
151Jul 2032$976.12$468.46$1,444.58$178,051.31
152Aug 2032$978.68$465.90$1,444.58$177,072.63
153Sep 2032$981.24$463.34$1,444.58$176,091.39
154Oct 2032$983.81$460.77$1,444.58$175,107.58
155Nov 2032$986.38$458.20$1,444.58$174,121.20
156Dec 2032$988.96$455.62$1,444.58$173,132.24
2032 Total$11,698.67$5,636.29$17,334.96
157Jan 2033$991.55$453.03$1,444.58$172,140.69
158Feb 2033$994.15$450.43$1,444.58$171,146.54
159Mar 2033$996.75$447.83$1,444.58$170,149.79
160Apr 2033$999.35$445.23$1,444.58$169,150.44
161May 2033$1,001.97$442.61$1,444.58$168,148.47
162Jun 2033$1,004.59$439.99$1,444.58$167,143.88
163Jul 2033$1,007.22$437.36$1,444.58$166,136.66
164Aug 2033$1,009.86$434.72$1,444.58$165,126.80
165Sep 2033$1,012.50$432.08$1,444.58$164,114.30
166Oct 2033$1,015.15$429.43$1,444.58$163,099.15
167Nov 2033$1,017.80$426.78$1,444.58$162,081.35
168Dec 2033$1,020.47$424.11$1,444.58$161,060.88
2033 Total$12,071.36$5,263.6$17,334.96
169Jan 2034$1,023.14$421.44$1,444.58$160,037.74
170Feb 2034$1,025.81$418.77$1,444.58$159,011.93
171Mar 2034$1,028.50$416.08$1,444.58$157,983.43
172Apr 2034$1,031.19$413.39$1,444.58$156,952.24
173May 2034$1,033.89$410.69$1,444.58$155,918.35
174Jun 2034$1,036.59$407.99$1,444.58$154,881.76
175Jul 2034$1,039.31$405.27$1,444.58$153,842.45
176Aug 2034$1,042.03$402.55$1,444.58$152,800.42
177Sep 2034$1,044.75$399.83$1,444.58$151,755.67
178Oct 2034$1,047.49$397.09$1,444.58$150,708.18
179Nov 2034$1,050.23$394.35$1,444.58$149,657.95
180Dec 2034$1,052.98$391.60$1,444.58$148,604.97
2034 Total$12,455.91$4,879.05$17,334.96
181Jan 2035$1,055.73$388.85$1,444.58$147,549.24
182Feb 2035$1,058.49$386.09$1,444.58$146,490.75
183Mar 2035$1,061.26$383.32$1,444.58$145,429.49
184Apr 2035$1,064.04$380.54$1,444.58$144,365.45
185May 2035$1,066.82$377.76$1,444.58$143,298.63
186Jun 2035$1,069.62$374.96$1,444.58$142,229.01
187Jul 2035$1,072.41$372.17$1,444.58$141,156.60
188Aug 2035$1,075.22$369.36$1,444.58$140,081.38
189Sep 2035$1,078.03$366.55$1,444.58$139,003.35
190Oct 2035$1,080.85$363.73$1,444.58$137,922.50
191Nov 2035$1,083.68$360.90$1,444.58$136,838.82
192Dec 2035$1,086.52$358.06$1,444.58$135,752.30
2035 Total$12,852.67$4,482.29$17,334.96
193Jan 2036$1,089.36$355.22$1,444.58$134,662.94
194Feb 2036$1,092.21$352.37$1,444.58$133,570.73
195Mar 2036$1,095.07$349.51$1,444.58$132,475.66
196Apr 2036$1,097.94$346.64$1,444.58$131,377.72
197May 2036$1,100.81$343.77$1,444.58$130,276.91
198Jun 2036$1,103.69$340.89$1,444.58$129,173.22
199Jul 2036$1,106.58$338.00$1,444.58$128,066.64
200Aug 2036$1,109.47$335.11$1,444.58$126,957.17
201Sep 2036$1,112.38$332.20$1,444.58$125,844.79
202Oct 2036$1,115.29$329.29$1,444.58$124,729.50
203Nov 2036$1,118.20$326.38$1,444.58$123,611.30
204Dec 2036$1,121.13$323.45$1,444.58$122,490.17
2036 Total$13,262.13$4,072.83$17,334.96
205Jan 2037$1,124.06$320.52$1,444.58$121,366.11
206Feb 2037$1,127.01$317.57$1,444.58$120,239.10
207Mar 2037$1,129.95$314.63$1,444.58$119,109.15
208Apr 2037$1,132.91$311.67$1,444.58$117,976.24
209May 2037$1,135.88$308.70$1,444.58$116,840.36
210Jun 2037$1,138.85$305.73$1,444.58$115,701.51
211Jul 2037$1,141.83$302.75$1,444.58$114,559.68
212Aug 2037$1,144.82$299.76$1,444.58$113,414.86
213Sep 2037$1,147.81$296.77$1,444.58$112,267.05
214Oct 2037$1,150.81$293.77$1,444.58$111,116.24
215Nov 2037$1,153.83$290.75$1,444.58$109,962.41
216Dec 2037$1,156.85$287.73$1,444.58$108,805.56
2037 Total$13,684.61$3,650.35$17,334.96
217Jan 2038$1,159.87$284.71$1,444.58$107,645.69
218Feb 2038$1,162.91$281.67$1,444.58$106,482.78
219Mar 2038$1,165.95$278.63$1,444.58$105,316.83
220Apr 2038$1,169.00$275.58$1,444.58$104,147.83
221May 2038$1,172.06$272.52$1,444.58$102,975.77
222Jun 2038$1,175.13$269.45$1,444.58$101,800.64
223Jul 2038$1,178.20$266.38$1,444.58$100,622.44
224Aug 2038$1,181.28$263.30$1,444.58$99,441.16
225Sep 2038$1,184.38$260.20$1,444.58$98,256.78
226Oct 2038$1,187.47$257.11$1,444.58$97,069.31
227Nov 2038$1,190.58$254.00$1,444.58$95,878.73
228Dec 2038$1,193.70$250.88$1,444.58$94,685.03
2038 Total$14,120.53$3,214.43$17,334.96
229Jan 2039$1,196.82$247.76$1,444.58$93,488.21
230Feb 2039$1,199.95$244.63$1,444.58$92,288.26
231Mar 2039$1,203.09$241.49$1,444.58$91,085.17
232Apr 2039$1,206.24$238.34$1,444.58$89,878.93
233May 2039$1,209.40$235.18$1,444.58$88,669.53
234Jun 2039$1,212.56$232.02$1,444.58$87,456.97
235Jul 2039$1,215.73$228.85$1,444.58$86,241.24
236Aug 2039$1,218.92$225.66$1,444.58$85,022.32
237Sep 2039$1,222.10$222.48$1,444.58$83,800.22
238Oct 2039$1,225.30$219.28$1,444.58$82,574.92
239Nov 2039$1,228.51$216.07$1,444.58$81,346.41
240Dec 2039$1,231.72$212.86$1,444.58$80,114.69
2039 Total$14,570.34$2,764.62$17,334.96
241Jan 2040$1,234.95$209.63$1,444.58$78,879.74
242Feb 2040$1,238.18$206.40$1,444.58$77,641.56
243Mar 2040$1,241.42$203.16$1,444.58$76,400.14
244Apr 2040$1,244.67$199.91$1,444.58$75,155.47
245May 2040$1,247.92$196.66$1,444.58$73,907.55
246Jun 2040$1,251.19$193.39$1,444.58$72,656.36
247Jul 2040$1,254.46$190.12$1,444.58$71,401.90
248Aug 2040$1,257.75$186.83$1,444.58$70,144.15
249Sep 2040$1,261.04$183.54$1,444.58$68,883.11
250Oct 2040$1,264.34$180.24$1,444.58$67,618.77
251Nov 2040$1,267.64$176.94$1,444.58$66,351.13
252Dec 2040$1,270.96$173.62$1,444.58$65,080.17
2040 Total$15,034.52$2,300.44$17,334.96
253Jan 2041$1,274.29$170.29$1,444.58$63,805.88
254Feb 2041$1,277.62$166.96$1,444.58$62,528.26
255Mar 2041$1,280.96$163.62$1,444.58$61,247.30
256Apr 2041$1,284.32$160.26$1,444.58$59,962.98
257May 2041$1,287.68$156.90$1,444.58$58,675.30
258Jun 2041$1,291.05$153.53$1,444.58$57,384.25
259Jul 2041$1,294.42$150.16$1,444.58$56,089.83
260Aug 2041$1,297.81$146.77$1,444.58$54,792.02
261Sep 2041$1,301.21$143.37$1,444.58$53,490.81
262Oct 2041$1,304.61$139.97$1,444.58$52,186.20
263Nov 2041$1,308.03$136.55$1,444.58$50,878.17
264Dec 2041$1,311.45$133.13$1,444.58$49,566.72
2041 Total$15,513.45$1,821.51$17,334.96
265Jan 2042$1,314.88$129.70$1,444.58$48,251.84
266Feb 2042$1,318.32$126.26$1,444.58$46,933.52
267Mar 2042$1,321.77$122.81$1,444.58$45,611.75
268Apr 2042$1,325.23$119.35$1,444.58$44,286.52
269May 2042$1,328.70$115.88$1,444.58$42,957.82
270Jun 2042$1,332.17$112.41$1,444.58$41,625.65
271Jul 2042$1,335.66$108.92$1,444.58$40,289.99
272Aug 2042$1,339.15$105.43$1,444.58$38,950.84
273Sep 2042$1,342.66$101.92$1,444.58$37,608.18
274Oct 2042$1,346.17$98.41$1,444.58$36,262.01
275Nov 2042$1,349.69$94.89$1,444.58$34,912.32
276Dec 2042$1,353.23$91.35$1,444.58$33,559.09
2042 Total$16,007.63$1,327.33$17,334.96
277Jan 2043$1,356.77$87.81$1,444.58$32,202.32
278Feb 2043$1,360.32$84.26$1,444.58$30,842.00
279Mar 2043$1,363.88$80.70$1,444.58$29,478.12
280Apr 2043$1,367.45$77.13$1,444.58$28,110.67
281May 2043$1,371.02$73.56$1,444.58$26,739.65
282Jun 2043$1,374.61$69.97$1,444.58$25,365.04
283Jul 2043$1,378.21$66.37$1,444.58$23,986.83
284Aug 2043$1,381.81$62.77$1,444.58$22,605.02
285Sep 2043$1,385.43$59.15$1,444.58$21,219.59
286Oct 2043$1,389.06$55.52$1,444.58$19,830.53
287Nov 2043$1,392.69$51.89$1,444.58$18,437.84
288Dec 2043$1,396.33$48.25$1,444.58$17,041.51
2043 Total$16,517.58$817.38$17,334.96
289Jan 2044$1,399.99$44.59$1,444.58$15,641.52
290Feb 2044$1,403.65$40.93$1,444.58$14,237.87
291Mar 2044$1,407.32$37.26$1,444.58$12,830.55
292Apr 2044$1,411.01$33.57$1,444.58$11,419.54
293May 2044$1,414.70$29.88$1,444.58$10,004.84
294Jun 2044$1,418.40$26.18$1,444.58$8,586.44
295Jul 2044$1,422.11$22.47$1,444.58$7,164.33
296Aug 2044$1,425.83$18.75$1,444.58$5,738.50
297Sep 2044$1,429.56$15.02$1,444.58$4,308.94
298Oct 2044$1,433.30$11.28$1,444.58$2,875.64
299Nov 2044$1,437.06$7.52$1,444.58$1,438.58
300Dec 2044$1,438.58$3.76$1,442.34$0.00
2044 Total$17,041.51$291.21$17,332.72
Compare your product with the big 4 banks, or add more products to compare
As seen on