Fixed Rate Investment 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
3.54%
Fixed - 1 year
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,508
Number of Repayments
300
Total Interest Paid
$152,400
Total repayments
$452,400
DatePrincipleInterestPaymentBalance
1Dec 2019$623.31$885.00$1,508.31$299,376.69
2019 Total$623.31$885$1,508.31
2Jan 2020$625.15$883.16$1,508.31$298,751.54
3Feb 2020$626.99$881.32$1,508.31$298,124.55
4Mar 2020$628.84$879.47$1,508.31$297,495.71
5Apr 2020$630.70$877.61$1,508.31$296,865.01
6May 2020$632.56$875.75$1,508.31$296,232.45
7Jun 2020$634.42$873.89$1,508.31$295,598.03
8Jul 2020$636.30$872.01$1,508.31$294,961.73
9Aug 2020$638.17$870.14$1,508.31$294,323.56
10Sep 2020$640.06$868.25$1,508.31$293,683.50
11Oct 2020$641.94$866.37$1,508.31$293,041.56
12Nov 2020$643.84$864.47$1,508.31$292,397.72
13Dec 2020$645.74$862.57$1,508.31$291,751.98
2020 Total$7,624.71$10,475.01$18,099.72
14Jan 2021$647.64$860.67$1,508.31$291,104.34
15Feb 2021$649.55$858.76$1,508.31$290,454.79
16Mar 2021$651.47$856.84$1,508.31$289,803.32
17Apr 2021$653.39$854.92$1,508.31$289,149.93
18May 2021$655.32$852.99$1,508.31$288,494.61
19Jun 2021$657.25$851.06$1,508.31$287,837.36
20Jul 2021$659.19$849.12$1,508.31$287,178.17
21Aug 2021$661.13$847.18$1,508.31$286,517.04
22Sep 2021$663.08$845.23$1,508.31$285,853.96
23Oct 2021$665.04$843.27$1,508.31$285,188.92
24Nov 2021$667.00$841.31$1,508.31$284,521.92
25Dec 2021$668.97$839.34$1,508.31$283,852.95
2021 Total$7,899.03$10,200.69$18,099.72
26Jan 2022$670.94$837.37$1,508.31$283,182.01
27Feb 2022$672.92$835.39$1,508.31$282,509.09
28Mar 2022$674.91$833.40$1,508.31$281,834.18
29Apr 2022$676.90$831.41$1,508.31$281,157.28
30May 2022$678.90$829.41$1,508.31$280,478.38
31Jun 2022$680.90$827.41$1,508.31$279,797.48
32Jul 2022$682.91$825.40$1,508.31$279,114.57
33Aug 2022$684.92$823.39$1,508.31$278,429.65
34Sep 2022$686.94$821.37$1,508.31$277,742.71
35Oct 2022$688.97$819.34$1,508.31$277,053.74
36Nov 2022$691.00$817.31$1,508.31$276,362.74
37Dec 2022$693.04$815.27$1,508.31$275,669.70
2022 Total$8,183.25$9,916.47$18,099.72
38Jan 2023$695.08$813.23$1,508.31$274,974.62
39Feb 2023$697.13$811.18$1,508.31$274,277.49
40Mar 2023$699.19$809.12$1,508.31$273,578.30
41Apr 2023$701.25$807.06$1,508.31$272,877.05
42May 2023$703.32$804.99$1,508.31$272,173.73
43Jun 2023$705.40$802.91$1,508.31$271,468.33
44Jul 2023$707.48$800.83$1,508.31$270,760.85
45Aug 2023$709.57$798.74$1,508.31$270,051.28
46Sep 2023$711.66$796.65$1,508.31$269,339.62
47Oct 2023$713.76$794.55$1,508.31$268,625.86
48Nov 2023$715.86$792.45$1,508.31$267,910.00
49Dec 2023$717.98$790.33$1,508.31$267,192.02
2023 Total$8,477.68$9,622.04$18,099.72
50Jan 2024$720.09$788.22$1,508.31$266,471.93
51Feb 2024$722.22$786.09$1,508.31$265,749.71
52Mar 2024$724.35$783.96$1,508.31$265,025.36
53Apr 2024$726.49$781.82$1,508.31$264,298.87
54May 2024$728.63$779.68$1,508.31$263,570.24
55Jun 2024$730.78$777.53$1,508.31$262,839.46
56Jul 2024$732.93$775.38$1,508.31$262,106.53
57Aug 2024$735.10$773.21$1,508.31$261,371.43
58Sep 2024$737.26$771.05$1,508.31$260,634.17
59Oct 2024$739.44$768.87$1,508.31$259,894.73
60Nov 2024$741.62$766.69$1,508.31$259,153.11
61Dec 2024$743.81$764.50$1,508.31$258,409.30
2024 Total$8,782.72$9,317$18,099.72
62Jan 2025$746.00$762.31$1,508.31$257,663.30
63Feb 2025$748.20$760.11$1,508.31$256,915.10
64Mar 2025$750.41$757.90$1,508.31$256,164.69
65Apr 2025$752.62$755.69$1,508.31$255,412.07
66May 2025$754.84$753.47$1,508.31$254,657.23
67Jun 2025$757.07$751.24$1,508.31$253,900.16
68Jul 2025$759.30$749.01$1,508.31$253,140.86
69Aug 2025$761.54$746.77$1,508.31$252,379.32
70Sep 2025$763.79$744.52$1,508.31$251,615.53
71Oct 2025$766.04$742.27$1,508.31$250,849.49
72Nov 2025$768.30$740.01$1,508.31$250,081.19
73Dec 2025$770.57$737.74$1,508.31$249,310.62
2025 Total$9,098.68$9,001.04$18,099.72
74Jan 2026$772.84$735.47$1,508.31$248,537.78
75Feb 2026$775.12$733.19$1,508.31$247,762.66
76Mar 2026$777.41$730.90$1,508.31$246,985.25
77Apr 2026$779.70$728.61$1,508.31$246,205.55
78May 2026$782.00$726.31$1,508.31$245,423.55
79Jun 2026$784.31$724.00$1,508.31$244,639.24
80Jul 2026$786.62$721.69$1,508.31$243,852.62
81Aug 2026$788.94$719.37$1,508.31$243,063.68
82Sep 2026$791.27$717.04$1,508.31$242,272.41
83Oct 2026$793.61$714.70$1,508.31$241,478.80
84Nov 2026$795.95$712.36$1,508.31$240,682.85
85Dec 2026$798.30$710.01$1,508.31$239,884.55
2026 Total$9,426.07$8,673.65$18,099.72
86Jan 2027$800.65$707.66$1,508.31$239,083.90
87Feb 2027$803.01$705.30$1,508.31$238,280.89
88Mar 2027$805.38$702.93$1,508.31$237,475.51
89Apr 2027$807.76$700.55$1,508.31$236,667.75
90May 2027$810.14$698.17$1,508.31$235,857.61
91Jun 2027$812.53$695.78$1,508.31$235,045.08
92Jul 2027$814.93$693.38$1,508.31$234,230.15
93Aug 2027$817.33$690.98$1,508.31$233,412.82
94Sep 2027$819.74$688.57$1,508.31$232,593.08
95Oct 2027$822.16$686.15$1,508.31$231,770.92
96Nov 2027$824.59$683.72$1,508.31$230,946.33
97Dec 2027$827.02$681.29$1,508.31$230,119.31
2027 Total$9,765.24$8,334.48$18,099.72
98Jan 2028$829.46$678.85$1,508.31$229,289.85
99Feb 2028$831.90$676.41$1,508.31$228,457.95
100Mar 2028$834.36$673.95$1,508.31$227,623.59
101Apr 2028$836.82$671.49$1,508.31$226,786.77
102May 2028$839.29$669.02$1,508.31$225,947.48
103Jun 2028$841.76$666.55$1,508.31$225,105.72
104Jul 2028$844.25$664.06$1,508.31$224,261.47
105Aug 2028$846.74$661.57$1,508.31$223,414.73
106Sep 2028$849.24$659.07$1,508.31$222,565.49
107Oct 2028$851.74$656.57$1,508.31$221,713.75
108Nov 2028$854.25$654.06$1,508.31$220,859.50
109Dec 2028$856.77$651.54$1,508.31$220,002.73
2028 Total$10,116.58$7,983.14$18,099.72
110Jan 2029$859.30$649.01$1,508.31$219,143.43
111Feb 2029$861.84$646.47$1,508.31$218,281.59
112Mar 2029$864.38$643.93$1,508.31$217,417.21
113Apr 2029$866.93$641.38$1,508.31$216,550.28
114May 2029$869.49$638.82$1,508.31$215,680.79
115Jun 2029$872.05$636.26$1,508.31$214,808.74
116Jul 2029$874.62$633.69$1,508.31$213,934.12
117Aug 2029$877.20$631.11$1,508.31$213,056.92
118Sep 2029$879.79$628.52$1,508.31$212,177.13
119Oct 2029$882.39$625.92$1,508.31$211,294.74
120Nov 2029$884.99$623.32$1,508.31$210,409.75
121Dec 2029$887.60$620.71$1,508.31$209,522.15
2029 Total$10,480.58$7,619.14$18,099.72
122Jan 2030$890.22$618.09$1,508.31$208,631.93
123Feb 2030$892.85$615.46$1,508.31$207,739.08
124Mar 2030$895.48$612.83$1,508.31$206,843.60
125Apr 2030$898.12$610.19$1,508.31$205,945.48
126May 2030$900.77$607.54$1,508.31$205,044.71
127Jun 2030$903.43$604.88$1,508.31$204,141.28
128Jul 2030$906.09$602.22$1,508.31$203,235.19
129Aug 2030$908.77$599.54$1,508.31$202,326.42
130Sep 2030$911.45$596.86$1,508.31$201,414.97
131Oct 2030$914.14$594.17$1,508.31$200,500.83
132Nov 2030$916.83$591.48$1,508.31$199,584.00
133Dec 2030$919.54$588.77$1,508.31$198,664.46
2030 Total$10,857.69$7,242.03$18,099.72
134Jan 2031$922.25$586.06$1,508.31$197,742.21
135Feb 2031$924.97$583.34$1,508.31$196,817.24
136Mar 2031$927.70$580.61$1,508.31$195,889.54
137Apr 2031$930.44$577.87$1,508.31$194,959.10
138May 2031$933.18$575.13$1,508.31$194,025.92
139Jun 2031$935.93$572.38$1,508.31$193,089.99
140Jul 2031$938.69$569.62$1,508.31$192,151.30
141Aug 2031$941.46$566.85$1,508.31$191,209.84
142Sep 2031$944.24$564.07$1,508.31$190,265.60
143Oct 2031$947.03$561.28$1,508.31$189,318.57
144Nov 2031$949.82$558.49$1,508.31$188,368.75
145Dec 2031$952.62$555.69$1,508.31$187,416.13
2031 Total$11,248.33$6,851.39$18,099.72
146Jan 2032$955.43$552.88$1,508.31$186,460.70
147Feb 2032$958.25$550.06$1,508.31$185,502.45
148Mar 2032$961.08$547.23$1,508.31$184,541.37
149Apr 2032$963.91$544.40$1,508.31$183,577.46
150May 2032$966.76$541.55$1,508.31$182,610.70
151Jun 2032$969.61$538.70$1,508.31$181,641.09
152Jul 2032$972.47$535.84$1,508.31$180,668.62
153Aug 2032$975.34$532.97$1,508.31$179,693.28
154Sep 2032$978.21$530.10$1,508.31$178,715.07
155Oct 2032$981.10$527.21$1,508.31$177,733.97
156Nov 2032$983.99$524.32$1,508.31$176,749.98
157Dec 2032$986.90$521.41$1,508.31$175,763.08
2032 Total$11,653.05$6,446.67$18,099.72
158Jan 2033$989.81$518.50$1,508.31$174,773.27
159Feb 2033$992.73$515.58$1,508.31$173,780.54
160Mar 2033$995.66$512.65$1,508.31$172,784.88
161Apr 2033$998.59$509.72$1,508.31$171,786.29
162May 2033$1,001.54$506.77$1,508.31$170,784.75
163Jun 2033$1,004.49$503.82$1,508.31$169,780.26
164Jul 2033$1,007.46$500.85$1,508.31$168,772.80
165Aug 2033$1,010.43$497.88$1,508.31$167,762.37
166Sep 2033$1,013.41$494.90$1,508.31$166,748.96
167Oct 2033$1,016.40$491.91$1,508.31$165,732.56
168Nov 2033$1,019.40$488.91$1,508.31$164,713.16
169Dec 2033$1,022.41$485.90$1,508.31$163,690.75
2033 Total$12,072.33$6,027.39$18,099.72
170Jan 2034$1,025.42$482.89$1,508.31$162,665.33
171Feb 2034$1,028.45$479.86$1,508.31$161,636.88
172Mar 2034$1,031.48$476.83$1,508.31$160,605.40
173Apr 2034$1,034.52$473.79$1,508.31$159,570.88
174May 2034$1,037.58$470.73$1,508.31$158,533.30
175Jun 2034$1,040.64$467.67$1,508.31$157,492.66
176Jul 2034$1,043.71$464.60$1,508.31$156,448.95
177Aug 2034$1,046.79$461.52$1,508.31$155,402.16
178Sep 2034$1,049.87$458.44$1,508.31$154,352.29
179Oct 2034$1,052.97$455.34$1,508.31$153,299.32
180Nov 2034$1,056.08$452.23$1,508.31$152,243.24
181Dec 2034$1,059.19$449.12$1,508.31$151,184.05
2034 Total$12,506.7$5,593.02$18,099.72
182Jan 2035$1,062.32$445.99$1,508.31$150,121.73
183Feb 2035$1,065.45$442.86$1,508.31$149,056.28
184Mar 2035$1,068.59$439.72$1,508.31$147,987.69
185Apr 2035$1,071.75$436.56$1,508.31$146,915.94
186May 2035$1,074.91$433.40$1,508.31$145,841.03
187Jun 2035$1,078.08$430.23$1,508.31$144,762.95
188Jul 2035$1,081.26$427.05$1,508.31$143,681.69
189Aug 2035$1,084.45$423.86$1,508.31$142,597.24
190Sep 2035$1,087.65$420.66$1,508.31$141,509.59
191Oct 2035$1,090.86$417.45$1,508.31$140,418.73
192Nov 2035$1,094.07$414.24$1,508.31$139,324.66
193Dec 2035$1,097.30$411.01$1,508.31$138,227.36
2035 Total$12,956.69$5,143.03$18,099.72
194Jan 2036$1,100.54$407.77$1,508.31$137,126.82
195Feb 2036$1,103.79$404.52$1,508.31$136,023.03
196Mar 2036$1,107.04$401.27$1,508.31$134,915.99
197Apr 2036$1,110.31$398.00$1,508.31$133,805.68
198May 2036$1,113.58$394.73$1,508.31$132,692.10
199Jun 2036$1,116.87$391.44$1,508.31$131,575.23
200Jul 2036$1,120.16$388.15$1,508.31$130,455.07
201Aug 2036$1,123.47$384.84$1,508.31$129,331.60
202Sep 2036$1,126.78$381.53$1,508.31$128,204.82
203Oct 2036$1,130.11$378.20$1,508.31$127,074.71
204Nov 2036$1,133.44$374.87$1,508.31$125,941.27
205Dec 2036$1,136.78$371.53$1,508.31$124,804.49
2036 Total$13,422.87$4,676.85$18,099.72
206Jan 2037$1,140.14$368.17$1,508.31$123,664.35
207Feb 2037$1,143.50$364.81$1,508.31$122,520.85
208Mar 2037$1,146.87$361.44$1,508.31$121,373.98
209Apr 2037$1,150.26$358.05$1,508.31$120,223.72
210May 2037$1,153.65$354.66$1,508.31$119,070.07
211Jun 2037$1,157.05$351.26$1,508.31$117,913.02
212Jul 2037$1,160.47$347.84$1,508.31$116,752.55
213Aug 2037$1,163.89$344.42$1,508.31$115,588.66
214Sep 2037$1,167.32$340.99$1,508.31$114,421.34
215Oct 2037$1,170.77$337.54$1,508.31$113,250.57
216Nov 2037$1,174.22$334.09$1,508.31$112,076.35
217Dec 2037$1,177.68$330.63$1,508.31$110,898.67
2037 Total$13,905.82$4,193.9$18,099.72
218Jan 2038$1,181.16$327.15$1,508.31$109,717.51
219Feb 2038$1,184.64$323.67$1,508.31$108,532.87
220Mar 2038$1,188.14$320.17$1,508.31$107,344.73
221Apr 2038$1,191.64$316.67$1,508.31$106,153.09
222May 2038$1,195.16$313.15$1,508.31$104,957.93
223Jun 2038$1,198.68$309.63$1,508.31$103,759.25
224Jul 2038$1,202.22$306.09$1,508.31$102,557.03
225Aug 2038$1,205.77$302.54$1,508.31$101,351.26
226Sep 2038$1,209.32$298.99$1,508.31$100,141.94
227Oct 2038$1,212.89$295.42$1,508.31$98,929.05
228Nov 2038$1,216.47$291.84$1,508.31$97,712.58
229Dec 2038$1,220.06$288.25$1,508.31$96,492.52
2038 Total$14,406.15$3,693.57$18,099.72
230Jan 2039$1,223.66$284.65$1,508.31$95,268.86
231Feb 2039$1,227.27$281.04$1,508.31$94,041.59
232Mar 2039$1,230.89$277.42$1,508.31$92,810.70
233Apr 2039$1,234.52$273.79$1,508.31$91,576.18
234May 2039$1,238.16$270.15$1,508.31$90,338.02
235Jun 2039$1,241.81$266.50$1,508.31$89,096.21
236Jul 2039$1,245.48$262.83$1,508.31$87,850.73
237Aug 2039$1,249.15$259.16$1,508.31$86,601.58
238Sep 2039$1,252.84$255.47$1,508.31$85,348.74
239Oct 2039$1,256.53$251.78$1,508.31$84,092.21
240Nov 2039$1,260.24$248.07$1,508.31$82,831.97
241Dec 2039$1,263.96$244.35$1,508.31$81,568.01
2039 Total$14,924.51$3,175.21$18,099.72
242Jan 2040$1,267.68$240.63$1,508.31$80,300.33
243Feb 2040$1,271.42$236.89$1,508.31$79,028.91
244Mar 2040$1,275.17$233.14$1,508.31$77,753.74
245Apr 2040$1,278.94$229.37$1,508.31$76,474.80
246May 2040$1,282.71$225.60$1,508.31$75,192.09
247Jun 2040$1,286.49$221.82$1,508.31$73,905.60
248Jul 2040$1,290.29$218.02$1,508.31$72,615.31
249Aug 2040$1,294.09$214.22$1,508.31$71,321.22
250Sep 2040$1,297.91$210.40$1,508.31$70,023.31
251Oct 2040$1,301.74$206.57$1,508.31$68,721.57
252Nov 2040$1,305.58$202.73$1,508.31$67,415.99
253Dec 2040$1,309.43$198.88$1,508.31$66,106.56
2040 Total$15,461.45$2,638.27$18,099.72
254Jan 2041$1,313.30$195.01$1,508.31$64,793.26
255Feb 2041$1,317.17$191.14$1,508.31$63,476.09
256Mar 2041$1,321.06$187.25$1,508.31$62,155.03
257Apr 2041$1,324.95$183.36$1,508.31$60,830.08
258May 2041$1,328.86$179.45$1,508.31$59,501.22
259Jun 2041$1,332.78$175.53$1,508.31$58,168.44
260Jul 2041$1,336.71$171.60$1,508.31$56,831.73
261Aug 2041$1,340.66$167.65$1,508.31$55,491.07
262Sep 2041$1,344.61$163.70$1,508.31$54,146.46
263Oct 2041$1,348.58$159.73$1,508.31$52,797.88
264Nov 2041$1,352.56$155.75$1,508.31$51,445.32
265Dec 2041$1,356.55$151.76$1,508.31$50,088.77
2041 Total$16,017.79$2,081.93$18,099.72
266Jan 2042$1,360.55$147.76$1,508.31$48,728.22
267Feb 2042$1,364.56$143.75$1,508.31$47,363.66
268Mar 2042$1,368.59$139.72$1,508.31$45,995.07
269Apr 2042$1,372.62$135.69$1,508.31$44,622.45
270May 2042$1,376.67$131.64$1,508.31$43,245.78
271Jun 2042$1,380.73$127.58$1,508.31$41,865.05
272Jul 2042$1,384.81$123.50$1,508.31$40,480.24
273Aug 2042$1,388.89$119.42$1,508.31$39,091.35
274Sep 2042$1,392.99$115.32$1,508.31$37,698.36
275Oct 2042$1,397.10$111.21$1,508.31$36,301.26
276Nov 2042$1,401.22$107.09$1,508.31$34,900.04
277Dec 2042$1,405.35$102.96$1,508.31$33,494.69
2042 Total$16,594.08$1,505.64$18,099.72
278Jan 2043$1,409.50$98.81$1,508.31$32,085.19
279Feb 2043$1,413.66$94.65$1,508.31$30,671.53
280Mar 2043$1,417.83$90.48$1,508.31$29,253.70
281Apr 2043$1,422.01$86.30$1,508.31$27,831.69
282May 2043$1,426.21$82.10$1,508.31$26,405.48
283Jun 2043$1,430.41$77.90$1,508.31$24,975.07
284Jul 2043$1,434.63$73.68$1,508.31$23,540.44
285Aug 2043$1,438.87$69.44$1,508.31$22,101.57
286Sep 2043$1,443.11$65.20$1,508.31$20,658.46
287Oct 2043$1,447.37$60.94$1,508.31$19,211.09
288Nov 2043$1,451.64$56.67$1,508.31$17,759.45
289Dec 2043$1,455.92$52.39$1,508.31$16,303.53
2043 Total$17,191.16$908.56$18,099.72
290Jan 2044$1,460.21$48.10$1,508.31$14,843.32
291Feb 2044$1,464.52$43.79$1,508.31$13,378.80
292Mar 2044$1,468.84$39.47$1,508.31$11,909.96
293Apr 2044$1,473.18$35.13$1,508.31$10,436.78
294May 2044$1,477.52$30.79$1,508.31$8,959.26
295Jun 2044$1,481.88$26.43$1,508.31$7,477.38
296Jul 2044$1,486.25$22.06$1,508.31$5,991.13
297Aug 2044$1,490.64$17.67$1,508.31$4,500.49
298Sep 2044$1,495.03$13.28$1,508.31$3,005.46
299Oct 2044$1,499.44$8.87$1,508.31$1,506.02
300Nov 2044$1,503.87$4.44$1,508.31$2.15
2044 Total$16,301.38$290.03$16,591.41
Compare your product with the big 4 banks, or add more products to compare
As seen on