Homestar Finance
Borrow amount

$300,000

Advertised Rate

2.06%

Fixed - 2 years

Loan term
25 Years
Repayment frequency
Monthly
Monthly Repayments
$1,280
Number of repayments
300
Total interest paid
$84,104
Total Repayments

$384,102

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.

DatePrincipalInterestPaymentBalance
1Oct 2020$765.34$515.00$1,280.34$299,234.66
2Nov 2020$766.65$513.69$1,280.34$298,468.01
3Dec 2020$767.97$512.37$1,280.34$297,700.04
2020 Total$2,299.96$1,541.06$3,841.02
4Jan 2021$769.29$511.05$1,280.34$296,930.75
5Feb 2021$770.61$509.73$1,280.34$296,160.14
6Mar 2021$771.93$508.41$1,280.34$295,388.21
7Apr 2021$773.26$507.08$1,280.34$294,614.95
8May 2021$774.58$505.76$1,280.34$293,840.37
9Jun 2021$775.91$504.43$1,280.34$293,064.46
10Jul 2021$777.25$503.09$1,280.34$292,287.21
11Aug 2021$778.58$501.76$1,280.34$291,508.63
12Sep 2021$779.92$500.42$1,280.34$290,728.71
13Oct 2021$781.26$499.08$1,280.34$289,947.45
14Nov 2021$782.60$497.74$1,280.34$289,164.85
15Dec 2021$783.94$496.40$1,280.34$288,380.91
2021 Total$9,319.13$6,044.95$15,364.08
16Jan 2022$785.29$495.05$1,280.34$287,595.62
17Feb 2022$786.63$493.71$1,280.34$286,808.99
18Mar 2022$787.98$492.36$1,280.34$286,021.01
19Apr 2022$789.34$491.00$1,280.34$285,231.67
20May 2022$790.69$489.65$1,280.34$284,440.98
21Jun 2022$792.05$488.29$1,280.34$283,648.93
22Jul 2022$793.41$486.93$1,280.34$282,855.52
23Aug 2022$794.77$485.57$1,280.34$282,060.75
24Sep 2022$796.14$484.20$1,280.34$281,264.61
25Oct 2022$797.50$482.84$1,280.34$280,467.11
26Nov 2022$798.87$481.47$1,280.34$279,668.24
27Dec 2022$800.24$480.10$1,280.34$278,868.00
2022 Total$9,512.91$5,851.17$15,364.08
28Jan 2023$801.62$478.72$1,280.34$278,066.38
29Feb 2023$802.99$477.35$1,280.34$277,263.39
30Mar 2023$804.37$475.97$1,280.34$276,459.02
31Apr 2023$805.75$474.59$1,280.34$275,653.27
32May 2023$807.14$473.20$1,280.34$274,846.13
33Jun 2023$808.52$471.82$1,280.34$274,037.61
34Jul 2023$809.91$470.43$1,280.34$273,227.70
35Aug 2023$811.30$469.04$1,280.34$272,416.40
36Sep 2023$812.69$467.65$1,280.34$271,603.71
37Oct 2023$814.09$466.25$1,280.34$270,789.62
38Nov 2023$815.48$464.86$1,280.34$269,974.14
39Dec 2023$816.88$463.46$1,280.34$269,157.26
2023 Total$9,710.74$5,653.34$15,364.08
40Jan 2024$818.29$462.05$1,280.34$268,338.97
41Feb 2024$819.69$460.65$1,280.34$267,519.28
42Mar 2024$821.10$459.24$1,280.34$266,698.18
43Apr 2024$822.51$457.83$1,280.34$265,875.67
44May 2024$823.92$456.42$1,280.34$265,051.75
45Jun 2024$825.33$455.01$1,280.34$264,226.42
46Jul 2024$826.75$453.59$1,280.34$263,399.67
47Aug 2024$828.17$452.17$1,280.34$262,571.50
48Sep 2024$829.59$450.75$1,280.34$261,741.91
49Oct 2024$831.02$449.32$1,280.34$260,910.89
50Nov 2024$832.44$447.90$1,280.34$260,078.45
51Dec 2024$833.87$446.47$1,280.34$259,244.58
2024 Total$9,912.68$5,451.4$15,364.08
52Jan 2025$835.30$445.04$1,280.34$258,409.28
53Feb 2025$836.74$443.60$1,280.34$257,572.54
54Mar 2025$838.17$442.17$1,280.34$256,734.37
55Apr 2025$839.61$440.73$1,280.34$255,894.76
56May 2025$841.05$439.29$1,280.34$255,053.71
57Jun 2025$842.50$437.84$1,280.34$254,211.21
58Jul 2025$843.94$436.40$1,280.34$253,367.27
59Aug 2025$845.39$434.95$1,280.34$252,521.88
60Sep 2025$846.84$433.50$1,280.34$251,675.04
61Oct 2025$848.30$432.04$1,280.34$250,826.74
62Nov 2025$849.75$430.59$1,280.34$249,976.99
63Dec 2025$851.21$429.13$1,280.34$249,125.78
2025 Total$10,118.8$5,245.28$15,364.08
64Jan 2026$852.67$427.67$1,280.34$248,273.11
65Feb 2026$854.14$426.20$1,280.34$247,418.97
66Mar 2026$855.60$424.74$1,280.34$246,563.37
67Apr 2026$857.07$423.27$1,280.34$245,706.30
68May 2026$858.54$421.80$1,280.34$244,847.76
69Jun 2026$860.02$420.32$1,280.34$243,987.74
70Jul 2026$861.49$418.85$1,280.34$243,126.25
71Aug 2026$862.97$417.37$1,280.34$242,263.28
72Sep 2026$864.45$415.89$1,280.34$241,398.83
73Oct 2026$865.94$414.40$1,280.34$240,532.89
74Nov 2026$867.43$412.91$1,280.34$239,665.46
75Dec 2026$868.91$411.43$1,280.34$238,796.55
2026 Total$10,329.23$5,034.85$15,364.08
76Jan 2027$870.41$409.93$1,280.34$237,926.14
77Feb 2027$871.90$408.44$1,280.34$237,054.24
78Mar 2027$873.40$406.94$1,280.34$236,180.84
79Apr 2027$874.90$405.44$1,280.34$235,305.94
80May 2027$876.40$403.94$1,280.34$234,429.54
81Jun 2027$877.90$402.44$1,280.34$233,551.64
82Jul 2027$879.41$400.93$1,280.34$232,672.23
83Aug 2027$880.92$399.42$1,280.34$231,791.31
84Sep 2027$882.43$397.91$1,280.34$230,908.88
85Oct 2027$883.95$396.39$1,280.34$230,024.93
86Nov 2027$885.46$394.88$1,280.34$229,139.47
87Dec 2027$886.98$393.36$1,280.34$228,252.49
2027 Total$10,544.06$4,820.02$15,364.08
88Jan 2028$888.51$391.83$1,280.34$227,363.98
89Feb 2028$890.03$390.31$1,280.34$226,473.95
90Mar 2028$891.56$388.78$1,280.34$225,582.39
91Apr 2028$893.09$387.25$1,280.34$224,689.30
92May 2028$894.62$385.72$1,280.34$223,794.68
93Jun 2028$896.16$384.18$1,280.34$222,898.52
94Jul 2028$897.70$382.64$1,280.34$222,000.82
95Aug 2028$899.24$381.10$1,280.34$221,101.58
96Sep 2028$900.78$379.56$1,280.34$220,200.80
97Oct 2028$902.33$378.01$1,280.34$219,298.47
98Nov 2028$903.88$376.46$1,280.34$218,394.59
99Dec 2028$905.43$374.91$1,280.34$217,489.16
2028 Total$10,763.33$4,600.75$15,364.08
100Jan 2029$906.98$373.36$1,280.34$216,582.18
101Feb 2029$908.54$371.80$1,280.34$215,673.64
102Mar 2029$910.10$370.24$1,280.34$214,763.54
103Apr 2029$911.66$368.68$1,280.34$213,851.88
104May 2029$913.23$367.11$1,280.34$212,938.65
105Jun 2029$914.80$365.54$1,280.34$212,023.85
106Jul 2029$916.37$363.97$1,280.34$211,107.48
107Aug 2029$917.94$362.40$1,280.34$210,189.54
108Sep 2029$919.51$360.83$1,280.34$209,270.03
109Oct 2029$921.09$359.25$1,280.34$208,348.94
110Nov 2029$922.67$357.67$1,280.34$207,426.27
111Dec 2029$924.26$356.08$1,280.34$206,502.01
2029 Total$10,987.15$4,376.93$15,364.08
112Jan 2030$925.84$354.50$1,280.34$205,576.17
113Feb 2030$927.43$352.91$1,280.34$204,648.74
114Mar 2030$929.03$351.31$1,280.34$203,719.71
115Apr 2030$930.62$349.72$1,280.34$202,789.09
116May 2030$932.22$348.12$1,280.34$201,856.87
117Jun 2030$933.82$346.52$1,280.34$200,923.05
118Jul 2030$935.42$344.92$1,280.34$199,987.63
119Aug 2030$937.03$343.31$1,280.34$199,050.60
120Sep 2030$938.64$341.70$1,280.34$198,111.96
121Oct 2030$940.25$340.09$1,280.34$197,171.71
122Nov 2030$941.86$338.48$1,280.34$196,229.85
123Dec 2030$943.48$336.86$1,280.34$195,286.37
2030 Total$11,215.64$4,148.44$15,364.08
124Jan 2031$945.10$335.24$1,280.34$194,341.27
125Feb 2031$946.72$333.62$1,280.34$193,394.55
126Mar 2031$948.35$331.99$1,280.34$192,446.20
127Apr 2031$949.97$330.37$1,280.34$191,496.23
128May 2031$951.60$328.74$1,280.34$190,544.63
129Jun 2031$953.24$327.10$1,280.34$189,591.39
130Jul 2031$954.87$325.47$1,280.34$188,636.52
131Aug 2031$956.51$323.83$1,280.34$187,680.01
132Sep 2031$958.16$322.18$1,280.34$186,721.85
133Oct 2031$959.80$320.54$1,280.34$185,762.05
134Nov 2031$961.45$318.89$1,280.34$184,800.60
135Dec 2031$963.10$317.24$1,280.34$183,837.50
2031 Total$11,448.87$3,915.21$15,364.08
136Jan 2032$964.75$315.59$1,280.34$182,872.75
137Feb 2032$966.41$313.93$1,280.34$181,906.34
138Mar 2032$968.07$312.27$1,280.34$180,938.27
139Apr 2032$969.73$310.61$1,280.34$179,968.54
140May 2032$971.39$308.95$1,280.34$178,997.15
141Jun 2032$973.06$307.28$1,280.34$178,024.09
142Jul 2032$974.73$305.61$1,280.34$177,049.36
143Aug 2032$976.41$303.93$1,280.34$176,072.95
144Sep 2032$978.08$302.26$1,280.34$175,094.87
145Oct 2032$979.76$300.58$1,280.34$174,115.11
146Nov 2032$981.44$298.90$1,280.34$173,133.67
147Dec 2032$983.13$297.21$1,280.34$172,150.54
2032 Total$11,686.96$3,677.12$15,364.08
148Jan 2033$984.81$295.53$1,280.34$171,165.73
149Feb 2033$986.51$293.83$1,280.34$170,179.22
150Mar 2033$988.20$292.14$1,280.34$169,191.02
151Apr 2033$989.90$290.44$1,280.34$168,201.12
152May 2033$991.59$288.75$1,280.34$167,209.53
153Jun 2033$993.30$287.04$1,280.34$166,216.23
154Jul 2033$995.00$285.34$1,280.34$165,221.23
155Aug 2033$996.71$283.63$1,280.34$164,224.52
156Sep 2033$998.42$281.92$1,280.34$163,226.10
157Oct 2033$1,000.14$280.20$1,280.34$162,225.96
158Nov 2033$1,001.85$278.49$1,280.34$161,224.11
159Dec 2033$1,003.57$276.77$1,280.34$160,220.54
2033 Total$11,930$3,434.08$15,364.08
160Jan 2034$1,005.29$275.05$1,280.34$159,215.25
161Feb 2034$1,007.02$273.32$1,280.34$158,208.23
162Mar 2034$1,008.75$271.59$1,280.34$157,199.48
163Apr 2034$1,010.48$269.86$1,280.34$156,189.00
164May 2034$1,012.22$268.12$1,280.34$155,176.78
165Jun 2034$1,013.95$266.39$1,280.34$154,162.83
166Jul 2034$1,015.69$264.65$1,280.34$153,147.14
167Aug 2034$1,017.44$262.90$1,280.34$152,129.70
168Sep 2034$1,019.18$261.16$1,280.34$151,110.52
169Oct 2034$1,020.93$259.41$1,280.34$150,089.59
170Nov 2034$1,022.69$257.65$1,280.34$149,066.90
171Dec 2034$1,024.44$255.90$1,280.34$148,042.46
2034 Total$12,178.08$3,186$15,364.08
172Jan 2035$1,026.20$254.14$1,280.34$147,016.26
173Feb 2035$1,027.96$252.38$1,280.34$145,988.30
174Mar 2035$1,029.73$250.61$1,280.34$144,958.57
175Apr 2035$1,031.49$248.85$1,280.34$143,927.08
176May 2035$1,033.27$247.07$1,280.34$142,893.81
177Jun 2035$1,035.04$245.30$1,280.34$141,858.77
178Jul 2035$1,036.82$243.52$1,280.34$140,821.95
179Aug 2035$1,038.60$241.74$1,280.34$139,783.35
180Sep 2035$1,040.38$239.96$1,280.34$138,742.97
181Oct 2035$1,042.16$238.18$1,280.34$137,700.81
182Nov 2035$1,043.95$236.39$1,280.34$136,656.86
183Dec 2035$1,045.75$234.59$1,280.34$135,611.11
2035 Total$12,431.35$2,932.73$15,364.08
184Jan 2036$1,047.54$232.80$1,280.34$134,563.57
185Feb 2036$1,049.34$231.00$1,280.34$133,514.23
186Mar 2036$1,051.14$229.20$1,280.34$132,463.09
187Apr 2036$1,052.95$227.39$1,280.34$131,410.14
188May 2036$1,054.75$225.59$1,280.34$130,355.39
189Jun 2036$1,056.56$223.78$1,280.34$129,298.83
190Jul 2036$1,058.38$221.96$1,280.34$128,240.45
191Aug 2036$1,060.19$220.15$1,280.34$127,180.26
192Sep 2036$1,062.01$218.33$1,280.34$126,118.25
193Oct 2036$1,063.84$216.50$1,280.34$125,054.41
194Nov 2036$1,065.66$214.68$1,280.34$123,988.75
195Dec 2036$1,067.49$212.85$1,280.34$122,921.26
2036 Total$12,689.85$2,674.23$15,364.08
196Jan 2037$1,069.33$211.01$1,280.34$121,851.93
197Feb 2037$1,071.16$209.18$1,280.34$120,780.77
198Mar 2037$1,073.00$207.34$1,280.34$119,707.77
199Apr 2037$1,074.84$205.50$1,280.34$118,632.93
200May 2037$1,076.69$203.65$1,280.34$117,556.24
201Jun 2037$1,078.54$201.80$1,280.34$116,477.70
202Jul 2037$1,080.39$199.95$1,280.34$115,397.31
203Aug 2037$1,082.24$198.10$1,280.34$114,315.07
204Sep 2037$1,084.10$196.24$1,280.34$113,230.97
205Oct 2037$1,085.96$194.38$1,280.34$112,145.01
206Nov 2037$1,087.82$192.52$1,280.34$111,057.19
207Dec 2037$1,089.69$190.65$1,280.34$109,967.50
2037 Total$12,953.76$2,410.32$15,364.08
208Jan 2038$1,091.56$188.78$1,280.34$108,875.94
209Feb 2038$1,093.44$186.90$1,280.34$107,782.50
210Mar 2038$1,095.31$185.03$1,280.34$106,687.19
211Apr 2038$1,097.19$183.15$1,280.34$105,590.00
212May 2038$1,099.08$181.26$1,280.34$104,490.92
213Jun 2038$1,100.96$179.38$1,280.34$103,389.96
214Jul 2038$1,102.85$177.49$1,280.34$102,287.11
215Aug 2038$1,104.75$175.59$1,280.34$101,182.36
216Sep 2038$1,106.64$173.70$1,280.34$100,075.72
217Oct 2038$1,108.54$171.80$1,280.34$98,967.18
218Nov 2038$1,110.45$169.89$1,280.34$97,856.73
219Dec 2038$1,112.35$167.99$1,280.34$96,744.38
2038 Total$13,223.12$2,140.96$15,364.08
220Jan 2039$1,114.26$166.08$1,280.34$95,630.12
221Feb 2039$1,116.17$164.17$1,280.34$94,513.95
222Mar 2039$1,118.09$162.25$1,280.34$93,395.86
223Apr 2039$1,120.01$160.33$1,280.34$92,275.85
224May 2039$1,121.93$158.41$1,280.34$91,153.92
225Jun 2039$1,123.86$156.48$1,280.34$90,030.06
226Jul 2039$1,125.79$154.55$1,280.34$88,904.27
227Aug 2039$1,127.72$152.62$1,280.34$87,776.55
228Sep 2039$1,129.66$150.68$1,280.34$86,646.89
229Oct 2039$1,131.60$148.74$1,280.34$85,515.29
230Nov 2039$1,133.54$146.80$1,280.34$84,381.75
231Dec 2039$1,135.48$144.86$1,280.34$83,246.27
2039 Total$13,498.11$1,865.97$15,364.08
232Jan 2040$1,137.43$142.91$1,280.34$82,108.84
233Feb 2040$1,139.39$140.95$1,280.34$80,969.45
234Mar 2040$1,141.34$139.00$1,280.34$79,828.11
235Apr 2040$1,143.30$137.04$1,280.34$78,684.81
236May 2040$1,145.26$135.08$1,280.34$77,539.55
237Jun 2040$1,147.23$133.11$1,280.34$76,392.32
238Jul 2040$1,149.20$131.14$1,280.34$75,243.12
239Aug 2040$1,151.17$129.17$1,280.34$74,091.95
240Sep 2040$1,153.15$127.19$1,280.34$72,938.80
241Oct 2040$1,155.13$125.21$1,280.34$71,783.67
242Nov 2040$1,157.11$123.23$1,280.34$70,626.56
243Dec 2040$1,159.10$121.24$1,280.34$69,467.46
2040 Total$13,778.81$1,585.27$15,364.08
244Jan 2041$1,161.09$119.25$1,280.34$68,306.37
245Feb 2041$1,163.08$117.26$1,280.34$67,143.29
246Mar 2041$1,165.08$115.26$1,280.34$65,978.21
247Apr 2041$1,167.08$113.26$1,280.34$64,811.13
248May 2041$1,169.08$111.26$1,280.34$63,642.05
249Jun 2041$1,171.09$109.25$1,280.34$62,470.96
250Jul 2041$1,173.10$107.24$1,280.34$61,297.86
251Aug 2041$1,175.11$105.23$1,280.34$60,122.75
252Sep 2041$1,177.13$103.21$1,280.34$58,945.62
253Oct 2041$1,179.15$101.19$1,280.34$57,766.47
254Nov 2041$1,181.17$99.17$1,280.34$56,585.30
255Dec 2041$1,183.20$97.14$1,280.34$55,402.10
2041 Total$14,065.36$1,298.72$15,364.08
256Jan 2042$1,185.23$95.11$1,280.34$54,216.87
257Feb 2042$1,187.27$93.07$1,280.34$53,029.60
258Mar 2042$1,189.31$91.03$1,280.34$51,840.29
259Apr 2042$1,191.35$88.99$1,280.34$50,648.94
260May 2042$1,193.39$86.95$1,280.34$49,455.55
261Jun 2042$1,195.44$84.90$1,280.34$48,260.11
262Jul 2042$1,197.49$82.85$1,280.34$47,062.62
263Aug 2042$1,199.55$80.79$1,280.34$45,863.07
264Sep 2042$1,201.61$78.73$1,280.34$44,661.46
265Oct 2042$1,203.67$76.67$1,280.34$43,457.79
266Nov 2042$1,205.74$74.60$1,280.34$42,252.05
267Dec 2042$1,207.81$72.53$1,280.34$41,044.24
2042 Total$14,357.86$1,006.22$15,364.08
268Jan 2043$1,209.88$70.46$1,280.34$39,834.36
269Feb 2043$1,211.96$68.38$1,280.34$38,622.40
270Mar 2043$1,214.04$66.30$1,280.34$37,408.36
271Apr 2043$1,216.12$64.22$1,280.34$36,192.24
272May 2043$1,218.21$62.13$1,280.34$34,974.03
273Jun 2043$1,220.30$60.04$1,280.34$33,753.73
274Jul 2043$1,222.40$57.94$1,280.34$32,531.33
275Aug 2043$1,224.49$55.85$1,280.34$31,306.84
276Sep 2043$1,226.60$53.74$1,280.34$30,080.24
277Oct 2043$1,228.70$51.64$1,280.34$28,851.54
278Nov 2043$1,230.81$49.53$1,280.34$27,620.73
279Dec 2043$1,232.92$47.42$1,280.34$26,387.81
2043 Total$14,656.43$707.65$15,364.08
280Jan 2044$1,235.04$45.30$1,280.34$25,152.77
281Feb 2044$1,237.16$43.18$1,280.34$23,915.61
282Mar 2044$1,239.28$41.06$1,280.34$22,676.33
283Apr 2044$1,241.41$38.93$1,280.34$21,434.92
284May 2044$1,243.54$36.80$1,280.34$20,191.38
285Jun 2044$1,245.68$34.66$1,280.34$18,945.70
286Jul 2044$1,247.82$32.52$1,280.34$17,697.88
287Aug 2044$1,249.96$30.38$1,280.34$16,447.92
288Sep 2044$1,252.10$28.24$1,280.34$15,195.82
289Oct 2044$1,254.25$26.09$1,280.34$13,941.57
290Nov 2044$1,256.41$23.93$1,280.34$12,685.16
291Dec 2044$1,258.56$21.78$1,280.34$11,426.60
2044 Total$14,961.21$402.87$15,364.08
292Jan 2045$1,260.72$19.62$1,280.34$10,165.88
293Feb 2045$1,262.89$17.45$1,280.34$8,902.99
294Mar 2045$1,265.06$15.28$1,280.34$7,637.93
295Apr 2045$1,267.23$13.11$1,280.34$6,370.70
296May 2045$1,269.40$10.94$1,280.34$5,101.30
297Jun 2045$1,271.58$8.76$1,280.34$3,829.72
298Jul 2045$1,273.77$6.57$1,280.34$2,555.95
299Aug 2045$1,275.95$4.39$1,280.34$1,280.00
300Sep 2045$1,278.14$2.20$1,280.34$1.86
2045 Total$11,424.74$98.32$11,523.06