Home Smart Home Loan from HSBC

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
4.76%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,712
Number of Repayments
300
Total Interest Paid
$213,600
Total repayments
$513,600
DatePrincipleInterestPaymentBalance
2019 Total$0$0$0
1Jan 2020$522.08$1,190.00$1,712.08$299,477.92
2Feb 2020$524.15$1,187.93$1,712.08$298,953.77
3Mar 2020$526.23$1,185.85$1,712.08$298,427.54
4Apr 2020$528.32$1,183.76$1,712.08$297,899.22
5May 2020$530.41$1,181.67$1,712.08$297,368.81
6Jun 2020$532.52$1,179.56$1,712.08$296,836.29
7Jul 2020$534.63$1,177.45$1,712.08$296,301.66
8Aug 2020$536.75$1,175.33$1,712.08$295,764.91
9Sep 2020$538.88$1,173.20$1,712.08$295,226.03
10Oct 2020$541.02$1,171.06$1,712.08$294,685.01
11Nov 2020$543.16$1,168.92$1,712.08$294,141.85
12Dec 2020$545.32$1,166.76$1,712.08$293,596.53
2020 Total$6,403.47$14,141.49$20,544.96
13Jan 2021$547.48$1,164.60$1,712.08$293,049.05
14Feb 2021$549.65$1,162.43$1,712.08$292,499.40
15Mar 2021$551.83$1,160.25$1,712.08$291,947.57
16Apr 2021$554.02$1,158.06$1,712.08$291,393.55
17May 2021$556.22$1,155.86$1,712.08$290,837.33
18Jun 2021$558.43$1,153.65$1,712.08$290,278.90
19Jul 2021$560.64$1,151.44$1,712.08$289,718.26
20Aug 2021$562.86$1,149.22$1,712.08$289,155.40
21Sep 2021$565.10$1,146.98$1,712.08$288,590.30
22Oct 2021$567.34$1,144.74$1,712.08$288,022.96
23Nov 2021$569.59$1,142.49$1,712.08$287,453.37
24Dec 2021$571.85$1,140.23$1,712.08$286,881.52
2021 Total$6,715.01$13,829.95$20,544.96
25Jan 2022$574.12$1,137.96$1,712.08$286,307.40
26Feb 2022$576.39$1,135.69$1,712.08$285,731.01
27Mar 2022$578.68$1,133.40$1,712.08$285,152.33
28Apr 2022$580.98$1,131.10$1,712.08$284,571.35
29May 2022$583.28$1,128.80$1,712.08$283,988.07
30Jun 2022$585.59$1,126.49$1,712.08$283,402.48
31Jul 2022$587.92$1,124.16$1,712.08$282,814.56
32Aug 2022$590.25$1,121.83$1,712.08$282,224.31
33Sep 2022$592.59$1,119.49$1,712.08$281,631.72
34Oct 2022$594.94$1,117.14$1,712.08$281,036.78
35Nov 2022$597.30$1,114.78$1,712.08$280,439.48
36Dec 2022$599.67$1,112.41$1,712.08$279,839.81
2022 Total$7,041.71$13,503.25$20,544.96
37Jan 2023$602.05$1,110.03$1,712.08$279,237.76
38Feb 2023$604.44$1,107.64$1,712.08$278,633.32
39Mar 2023$606.83$1,105.25$1,712.08$278,026.49
40Apr 2023$609.24$1,102.84$1,712.08$277,417.25
41May 2023$611.66$1,100.42$1,712.08$276,805.59
42Jun 2023$614.08$1,098.00$1,712.08$276,191.51
43Jul 2023$616.52$1,095.56$1,712.08$275,574.99
44Aug 2023$618.97$1,093.11$1,712.08$274,956.02
45Sep 2023$621.42$1,090.66$1,712.08$274,334.60
46Oct 2023$623.89$1,088.19$1,712.08$273,710.71
47Nov 2023$626.36$1,085.72$1,712.08$273,084.35
48Dec 2023$628.85$1,083.23$1,712.08$272,455.50
2023 Total$7,384.31$13,160.65$20,544.96
49Jan 2024$631.34$1,080.74$1,712.08$271,824.16
50Feb 2024$633.84$1,078.24$1,712.08$271,190.32
51Mar 2024$636.36$1,075.72$1,712.08$270,553.96
52Apr 2024$638.88$1,073.20$1,712.08$269,915.08
53May 2024$641.42$1,070.66$1,712.08$269,273.66
54Jun 2024$643.96$1,068.12$1,712.08$268,629.70
55Jul 2024$646.52$1,065.56$1,712.08$267,983.18
56Aug 2024$649.08$1,063.00$1,712.08$267,334.10
57Sep 2024$651.65$1,060.43$1,712.08$266,682.45
58Oct 2024$654.24$1,057.84$1,712.08$266,028.21
59Nov 2024$656.83$1,055.25$1,712.08$265,371.38
60Dec 2024$659.44$1,052.64$1,712.08$264,711.94
2024 Total$7,743.56$12,801.4$20,544.96
61Jan 2025$662.06$1,050.02$1,712.08$264,049.88
62Feb 2025$664.68$1,047.40$1,712.08$263,385.20
63Mar 2025$667.32$1,044.76$1,712.08$262,717.88
64Apr 2025$669.97$1,042.11$1,712.08$262,047.91
65May 2025$672.62$1,039.46$1,712.08$261,375.29
66Jun 2025$675.29$1,036.79$1,712.08$260,700.00
67Jul 2025$677.97$1,034.11$1,712.08$260,022.03
68Aug 2025$680.66$1,031.42$1,712.08$259,341.37
69Sep 2025$683.36$1,028.72$1,712.08$258,658.01
70Oct 2025$686.07$1,026.01$1,712.08$257,971.94
71Nov 2025$688.79$1,023.29$1,712.08$257,283.15
72Dec 2025$691.52$1,020.56$1,712.08$256,591.63
2025 Total$8,120.31$12,424.65$20,544.96
73Jan 2026$694.27$1,017.81$1,712.08$255,897.36
74Feb 2026$697.02$1,015.06$1,712.08$255,200.34
75Mar 2026$699.79$1,012.29$1,712.08$254,500.55
76Apr 2026$702.56$1,009.52$1,712.08$253,797.99
77May 2026$705.35$1,006.73$1,712.08$253,092.64
78Jun 2026$708.15$1,003.93$1,712.08$252,384.49
79Jul 2026$710.95$1,001.13$1,712.08$251,673.54
80Aug 2026$713.77$998.31$1,712.08$250,959.77
81Sep 2026$716.61$995.47$1,712.08$250,243.16
82Oct 2026$719.45$992.63$1,712.08$249,523.71
83Nov 2026$722.30$989.78$1,712.08$248,801.41
84Dec 2026$725.17$986.91$1,712.08$248,076.24
2026 Total$8,515.39$12,029.57$20,544.96
85Jan 2027$728.04$984.04$1,712.08$247,348.20
86Feb 2027$730.93$981.15$1,712.08$246,617.27
87Mar 2027$733.83$978.25$1,712.08$245,883.44
88Apr 2027$736.74$975.34$1,712.08$245,146.70
89May 2027$739.66$972.42$1,712.08$244,407.04
90Jun 2027$742.60$969.48$1,712.08$243,664.44
91Jul 2027$745.54$966.54$1,712.08$242,918.90
92Aug 2027$748.50$963.58$1,712.08$242,170.40
93Sep 2027$751.47$960.61$1,712.08$241,418.93
94Oct 2027$754.45$957.63$1,712.08$240,664.48
95Nov 2027$757.44$954.64$1,712.08$239,907.04
96Dec 2027$760.45$951.63$1,712.08$239,146.59
2027 Total$8,929.65$11,615.31$20,544.96
97Jan 2028$763.47$948.61$1,712.08$238,383.12
98Feb 2028$766.49$945.59$1,712.08$237,616.63
99Mar 2028$769.53$942.55$1,712.08$236,847.10
100Apr 2028$772.59$939.49$1,712.08$236,074.51
101May 2028$775.65$936.43$1,712.08$235,298.86
102Jun 2028$778.73$933.35$1,712.08$234,520.13
103Jul 2028$781.82$930.26$1,712.08$233,738.31
104Aug 2028$784.92$927.16$1,712.08$232,953.39
105Sep 2028$788.03$924.05$1,712.08$232,165.36
106Oct 2028$791.16$920.92$1,712.08$231,374.20
107Nov 2028$794.30$917.78$1,712.08$230,579.90
108Dec 2028$797.45$914.63$1,712.08$229,782.45
2028 Total$9,364.14$11,180.82$20,544.96
109Jan 2029$800.61$911.47$1,712.08$228,981.84
110Feb 2029$803.79$908.29$1,712.08$228,178.05
111Mar 2029$806.97$905.11$1,712.08$227,371.08
112Apr 2029$810.17$901.91$1,712.08$226,560.91
113May 2029$813.39$898.69$1,712.08$225,747.52
114Jun 2029$816.61$895.47$1,712.08$224,930.91
115Jul 2029$819.85$892.23$1,712.08$224,111.06
116Aug 2029$823.11$888.97$1,712.08$223,287.95
117Sep 2029$826.37$885.71$1,712.08$222,461.58
118Oct 2029$829.65$882.43$1,712.08$221,631.93
119Nov 2029$832.94$879.14$1,712.08$220,798.99
120Dec 2029$836.24$875.84$1,712.08$219,962.75
2029 Total$9,819.7$10,725.26$20,544.96
121Jan 2030$839.56$872.52$1,712.08$219,123.19
122Feb 2030$842.89$869.19$1,712.08$218,280.30
123Mar 2030$846.23$865.85$1,712.08$217,434.07
124Apr 2030$849.59$862.49$1,712.08$216,584.48
125May 2030$852.96$859.12$1,712.08$215,731.52
126Jun 2030$856.34$855.74$1,712.08$214,875.18
127Jul 2030$859.74$852.34$1,712.08$214,015.44
128Aug 2030$863.15$848.93$1,712.08$213,152.29
129Sep 2030$866.58$845.50$1,712.08$212,285.71
130Oct 2030$870.01$842.07$1,712.08$211,415.70
131Nov 2030$873.46$838.62$1,712.08$210,542.24
132Dec 2030$876.93$835.15$1,712.08$209,665.31
2030 Total$10,297.44$10,247.52$20,544.96
133Jan 2031$880.41$831.67$1,712.08$208,784.90
134Feb 2031$883.90$828.18$1,712.08$207,901.00
135Mar 2031$887.41$824.67$1,712.08$207,013.59
136Apr 2031$890.93$821.15$1,712.08$206,122.66
137May 2031$894.46$817.62$1,712.08$205,228.20
138Jun 2031$898.01$814.07$1,712.08$204,330.19
139Jul 2031$901.57$810.51$1,712.08$203,428.62
140Aug 2031$905.15$806.93$1,712.08$202,523.47
141Sep 2031$908.74$803.34$1,712.08$201,614.73
142Oct 2031$912.34$799.74$1,712.08$200,702.39
143Nov 2031$915.96$796.12$1,712.08$199,786.43
144Dec 2031$919.59$792.49$1,712.08$198,866.84
2031 Total$10,798.47$9,746.49$20,544.96
145Jan 2032$923.24$788.84$1,712.08$197,943.60
146Feb 2032$926.90$785.18$1,712.08$197,016.70
147Mar 2032$930.58$781.50$1,712.08$196,086.12
148Apr 2032$934.27$777.81$1,712.08$195,151.85
149May 2032$937.98$774.10$1,712.08$194,213.87
150Jun 2032$941.70$770.38$1,712.08$193,272.17
151Jul 2032$945.43$766.65$1,712.08$192,326.74
152Aug 2032$949.18$762.90$1,712.08$191,377.56
153Sep 2032$952.95$759.13$1,712.08$190,424.61
154Oct 2032$956.73$755.35$1,712.08$189,467.88
155Nov 2032$960.52$751.56$1,712.08$188,507.36
156Dec 2032$964.33$747.75$1,712.08$187,543.03
2032 Total$11,323.81$9,221.15$20,544.96
157Jan 2033$968.16$743.92$1,712.08$186,574.87
158Feb 2033$972.00$740.08$1,712.08$185,602.87
159Mar 2033$975.86$736.22$1,712.08$184,627.01
160Apr 2033$979.73$732.35$1,712.08$183,647.28
161May 2033$983.61$728.47$1,712.08$182,663.67
162Jun 2033$987.51$724.57$1,712.08$181,676.16
163Jul 2033$991.43$720.65$1,712.08$180,684.73
164Aug 2033$995.36$716.72$1,712.08$179,689.37
165Sep 2033$999.31$712.77$1,712.08$178,690.06
166Oct 2033$1,003.28$708.80$1,712.08$177,686.78
167Nov 2033$1,007.26$704.82$1,712.08$176,679.52
168Dec 2033$1,011.25$700.83$1,712.08$175,668.27
2033 Total$11,874.76$8,670.2$20,544.96
169Jan 2034$1,015.26$696.82$1,712.08$174,653.01
170Feb 2034$1,019.29$692.79$1,712.08$173,633.72
171Mar 2034$1,023.33$688.75$1,712.08$172,610.39
172Apr 2034$1,027.39$684.69$1,712.08$171,583.00
173May 2034$1,031.47$680.61$1,712.08$170,551.53
174Jun 2034$1,035.56$676.52$1,712.08$169,515.97
175Jul 2034$1,039.67$672.41$1,712.08$168,476.30
176Aug 2034$1,043.79$668.29$1,712.08$167,432.51
177Sep 2034$1,047.93$664.15$1,712.08$166,384.58
178Oct 2034$1,052.09$659.99$1,712.08$165,332.49
179Nov 2034$1,056.26$655.82$1,712.08$164,276.23
180Dec 2034$1,060.45$651.63$1,712.08$163,215.78
2034 Total$12,452.49$8,092.47$20,544.96
181Jan 2035$1,064.66$647.42$1,712.08$162,151.12
182Feb 2035$1,068.88$643.20$1,712.08$161,082.24
183Mar 2035$1,073.12$638.96$1,712.08$160,009.12
184Apr 2035$1,077.38$634.70$1,712.08$158,931.74
185May 2035$1,081.65$630.43$1,712.08$157,850.09
186Jun 2035$1,085.94$626.14$1,712.08$156,764.15
187Jul 2035$1,090.25$621.83$1,712.08$155,673.90
188Aug 2035$1,094.57$617.51$1,712.08$154,579.33
189Sep 2035$1,098.92$613.16$1,712.08$153,480.41
190Oct 2035$1,103.27$608.81$1,712.08$152,377.14
191Nov 2035$1,107.65$604.43$1,712.08$151,269.49
192Dec 2035$1,112.04$600.04$1,712.08$150,157.45
2035 Total$13,058.33$7,486.63$20,544.96
193Jan 2036$1,116.46$595.62$1,712.08$149,040.99
194Feb 2036$1,120.88$591.20$1,712.08$147,920.11
195Mar 2036$1,125.33$586.75$1,712.08$146,794.78
196Apr 2036$1,129.79$582.29$1,712.08$145,664.99
197May 2036$1,134.28$577.80$1,712.08$144,530.71
198Jun 2036$1,138.77$573.31$1,712.08$143,391.94
199Jul 2036$1,143.29$568.79$1,712.08$142,248.65
200Aug 2036$1,147.83$564.25$1,712.08$141,100.82
201Sep 2036$1,152.38$559.70$1,712.08$139,948.44
202Oct 2036$1,156.95$555.13$1,712.08$138,791.49
203Nov 2036$1,161.54$550.54$1,712.08$137,629.95
204Dec 2036$1,166.15$545.93$1,712.08$136,463.80
2036 Total$13,693.65$6,851.31$20,544.96
205Jan 2037$1,170.77$541.31$1,712.08$135,293.03
206Feb 2037$1,175.42$536.66$1,712.08$134,117.61
207Mar 2037$1,180.08$532.00$1,712.08$132,937.53
208Apr 2037$1,184.76$527.32$1,712.08$131,752.77
209May 2037$1,189.46$522.62$1,712.08$130,563.31
210Jun 2037$1,194.18$517.90$1,712.08$129,369.13
211Jul 2037$1,198.92$513.16$1,712.08$128,170.21
212Aug 2037$1,203.67$508.41$1,712.08$126,966.54
213Sep 2037$1,208.45$503.63$1,712.08$125,758.09
214Oct 2037$1,213.24$498.84$1,712.08$124,544.85
215Nov 2037$1,218.05$494.03$1,712.08$123,326.80
216Dec 2037$1,222.88$489.20$1,712.08$122,103.92
2037 Total$14,359.88$6,185.08$20,544.96
217Jan 2038$1,227.73$484.35$1,712.08$120,876.19
218Feb 2038$1,232.60$479.48$1,712.08$119,643.59
219Mar 2038$1,237.49$474.59$1,712.08$118,406.10
220Apr 2038$1,242.40$469.68$1,712.08$117,163.70
221May 2038$1,247.33$464.75$1,712.08$115,916.37
222Jun 2038$1,252.28$459.80$1,712.08$114,664.09
223Jul 2038$1,257.25$454.83$1,712.08$113,406.84
224Aug 2038$1,262.23$449.85$1,712.08$112,144.61
225Sep 2038$1,267.24$444.84$1,712.08$110,877.37
226Oct 2038$1,272.27$439.81$1,712.08$109,605.10
227Nov 2038$1,277.31$434.77$1,712.08$108,327.79
228Dec 2038$1,282.38$429.70$1,712.08$107,045.41
2038 Total$15,058.51$5,486.45$20,544.96
229Jan 2039$1,287.47$424.61$1,712.08$105,757.94
230Feb 2039$1,292.57$419.51$1,712.08$104,465.37
231Mar 2039$1,297.70$414.38$1,712.08$103,167.67
232Apr 2039$1,302.85$409.23$1,712.08$101,864.82
233May 2039$1,308.02$404.06$1,712.08$100,556.80
234Jun 2039$1,313.20$398.88$1,712.08$99,243.60
235Jul 2039$1,318.41$393.67$1,712.08$97,925.19
236Aug 2039$1,323.64$388.44$1,712.08$96,601.55
237Sep 2039$1,328.89$383.19$1,712.08$95,272.66
238Oct 2039$1,334.17$377.91$1,712.08$93,938.49
239Nov 2039$1,339.46$372.62$1,712.08$92,599.03
240Dec 2039$1,344.77$367.31$1,712.08$91,254.26
2039 Total$15,791.15$4,753.81$20,544.96
241Jan 2040$1,350.10$361.98$1,712.08$89,904.16
242Feb 2040$1,355.46$356.62$1,712.08$88,548.70
243Mar 2040$1,360.84$351.24$1,712.08$87,187.86
244Apr 2040$1,366.23$345.85$1,712.08$85,821.63
245May 2040$1,371.65$340.43$1,712.08$84,449.98
246Jun 2040$1,377.10$334.98$1,712.08$83,072.88
247Jul 2040$1,382.56$329.52$1,712.08$81,690.32
248Aug 2040$1,388.04$324.04$1,712.08$80,302.28
249Sep 2040$1,393.55$318.53$1,712.08$78,908.73
250Oct 2040$1,399.08$313.00$1,712.08$77,509.65
251Nov 2040$1,404.63$307.45$1,712.08$76,105.02
252Dec 2040$1,410.20$301.88$1,712.08$74,694.82
2040 Total$16,559.44$3,985.52$20,544.96
253Jan 2041$1,415.79$296.29$1,712.08$73,279.03
254Feb 2041$1,421.41$290.67$1,712.08$71,857.62
255Mar 2041$1,427.04$285.04$1,712.08$70,430.58
256Apr 2041$1,432.71$279.37$1,712.08$68,997.87
257May 2041$1,438.39$273.69$1,712.08$67,559.48
258Jun 2041$1,444.09$267.99$1,712.08$66,115.39
259Jul 2041$1,449.82$262.26$1,712.08$64,665.57
260Aug 2041$1,455.57$256.51$1,712.08$63,210.00
261Sep 2041$1,461.35$250.73$1,712.08$61,748.65
262Oct 2041$1,467.14$244.94$1,712.08$60,281.51
263Nov 2041$1,472.96$239.12$1,712.08$58,808.55
264Dec 2041$1,478.81$233.27$1,712.08$57,329.74
2041 Total$17,365.08$3,179.88$20,544.96
265Jan 2042$1,484.67$227.41$1,712.08$55,845.07
266Feb 2042$1,490.56$221.52$1,712.08$54,354.51
267Mar 2042$1,496.47$215.61$1,712.08$52,858.04
268Apr 2042$1,502.41$209.67$1,712.08$51,355.63
269May 2042$1,508.37$203.71$1,712.08$49,847.26
270Jun 2042$1,514.35$197.73$1,712.08$48,332.91
271Jul 2042$1,520.36$191.72$1,712.08$46,812.55
272Aug 2042$1,526.39$185.69$1,712.08$45,286.16
273Sep 2042$1,532.44$179.64$1,712.08$43,753.72
274Oct 2042$1,538.52$173.56$1,712.08$42,215.20
275Nov 2042$1,544.63$167.45$1,712.08$40,670.57
276Dec 2042$1,550.75$161.33$1,712.08$39,119.82
2042 Total$18,209.92$2,335.04$20,544.96
277Jan 2043$1,556.90$155.18$1,712.08$37,562.92
278Feb 2043$1,563.08$149.00$1,712.08$35,999.84
279Mar 2043$1,569.28$142.80$1,712.08$34,430.56
280Apr 2043$1,575.51$136.57$1,712.08$32,855.05
281May 2043$1,581.75$130.33$1,712.08$31,273.30
282Jun 2043$1,588.03$124.05$1,712.08$29,685.27
283Jul 2043$1,594.33$117.75$1,712.08$28,090.94
284Aug 2043$1,600.65$111.43$1,712.08$26,490.29
285Sep 2043$1,607.00$105.08$1,712.08$24,883.29
286Oct 2043$1,613.38$98.70$1,712.08$23,269.91
287Nov 2043$1,619.78$92.30$1,712.08$21,650.13
288Dec 2043$1,626.20$85.88$1,712.08$20,023.93
2043 Total$19,095.89$1,449.07$20,544.96
289Jan 2044$1,632.65$79.43$1,712.08$18,391.28
290Feb 2044$1,639.13$72.95$1,712.08$16,752.15
291Mar 2044$1,645.63$66.45$1,712.08$15,106.52
292Apr 2044$1,652.16$59.92$1,712.08$13,454.36
293May 2044$1,658.71$53.37$1,712.08$11,795.65
294Jun 2044$1,665.29$46.79$1,712.08$10,130.36
295Jul 2044$1,671.90$40.18$1,712.08$8,458.46
296Aug 2044$1,678.53$33.55$1,712.08$6,779.93
297Sep 2044$1,685.19$26.89$1,712.08$5,094.74
298Oct 2044$1,691.87$20.21$1,712.08$3,402.87
299Nov 2044$1,698.58$13.50$1,712.08$1,704.29
300Dec 2044$1,704.29$6.76$1,711.05$0.00
2044 Total$20,023.93$520$20,543.93
Compare your product with the big 4 banks, or add more products to compare
As seen on