Premier 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
4.21%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,619
Number of Repayments
300
Total Interest Paid
$185,700
Total repayments
$485,700
DatePrincipleInterestPaymentBalance
1Dec 2019$566.00$1,052.50$1,618.50$299,434.00
2019 Total$566$1,052.5$1,618.5
2Jan 2020$567.99$1,050.51$1,618.50$298,866.01
3Feb 2020$569.98$1,048.52$1,618.50$298,296.03
4Mar 2020$571.98$1,046.52$1,618.50$297,724.05
5Apr 2020$573.98$1,044.52$1,618.50$297,150.07
6May 2020$576.00$1,042.50$1,618.50$296,574.07
7Jun 2020$578.02$1,040.48$1,618.50$295,996.05
8Jul 2020$580.05$1,038.45$1,618.50$295,416.00
9Aug 2020$582.08$1,036.42$1,618.50$294,833.92
10Sep 2020$584.12$1,034.38$1,618.50$294,249.80
11Oct 2020$586.17$1,032.33$1,618.50$293,663.63
12Nov 2020$588.23$1,030.27$1,618.50$293,075.40
13Dec 2020$590.29$1,028.21$1,618.50$292,485.11
2020 Total$6,948.89$12,473.11$19,422
14Jan 2021$592.36$1,026.14$1,618.50$291,892.75
15Feb 2021$594.44$1,024.06$1,618.50$291,298.31
16Mar 2021$596.53$1,021.97$1,618.50$290,701.78
17Apr 2021$598.62$1,019.88$1,618.50$290,103.16
18May 2021$600.72$1,017.78$1,618.50$289,502.44
19Jun 2021$602.83$1,015.67$1,618.50$288,899.61
20Jul 2021$604.94$1,013.56$1,618.50$288,294.67
21Aug 2021$607.07$1,011.43$1,618.50$287,687.60
22Sep 2021$609.20$1,009.30$1,618.50$287,078.40
23Oct 2021$611.33$1,007.17$1,618.50$286,467.07
24Nov 2021$613.48$1,005.02$1,618.50$285,853.59
25Dec 2021$615.63$1,002.87$1,618.50$285,237.96
2021 Total$7,247.15$12,174.85$19,422
26Jan 2022$617.79$1,000.71$1,618.50$284,620.17
27Feb 2022$619.96$998.54$1,618.50$284,000.21
28Mar 2022$622.13$996.37$1,618.50$283,378.08
29Apr 2022$624.32$994.18$1,618.50$282,753.76
30May 2022$626.51$991.99$1,618.50$282,127.25
31Jun 2022$628.70$989.80$1,618.50$281,498.55
32Jul 2022$630.91$987.59$1,618.50$280,867.64
33Aug 2022$633.12$985.38$1,618.50$280,234.52
34Sep 2022$635.34$983.16$1,618.50$279,599.18
35Oct 2022$637.57$980.93$1,618.50$278,961.61
36Nov 2022$639.81$978.69$1,618.50$278,321.80
37Dec 2022$642.05$976.45$1,618.50$277,679.75
2022 Total$7,558.21$11,863.79$19,422
38Jan 2023$644.31$974.19$1,618.50$277,035.44
39Feb 2023$646.57$971.93$1,618.50$276,388.87
40Mar 2023$648.84$969.66$1,618.50$275,740.03
41Apr 2023$651.11$967.39$1,618.50$275,088.92
42May 2023$653.40$965.10$1,618.50$274,435.52
43Jun 2023$655.69$962.81$1,618.50$273,779.83
44Jul 2023$657.99$960.51$1,618.50$273,121.84
45Aug 2023$660.30$958.20$1,618.50$272,461.54
46Sep 2023$662.61$955.89$1,618.50$271,798.93
47Oct 2023$664.94$953.56$1,618.50$271,133.99
48Nov 2023$667.27$951.23$1,618.50$270,466.72
49Dec 2023$669.61$948.89$1,618.50$269,797.11
2023 Total$7,882.64$11,539.36$19,422
50Jan 2024$671.96$946.54$1,618.50$269,125.15
51Feb 2024$674.32$944.18$1,618.50$268,450.83
52Mar 2024$676.69$941.81$1,618.50$267,774.14
53Apr 2024$679.06$939.44$1,618.50$267,095.08
54May 2024$681.44$937.06$1,618.50$266,413.64
55Jun 2024$683.83$934.67$1,618.50$265,729.81
56Jul 2024$686.23$932.27$1,618.50$265,043.58
57Aug 2024$688.64$929.86$1,618.50$264,354.94
58Sep 2024$691.05$927.45$1,618.50$263,663.89
59Oct 2024$693.48$925.02$1,618.50$262,970.41
60Nov 2024$695.91$922.59$1,618.50$262,274.50
61Dec 2024$698.35$920.15$1,618.50$261,576.15
2024 Total$8,220.96$11,201.04$19,422
62Jan 2025$700.80$917.70$1,618.50$260,875.35
63Feb 2025$703.26$915.24$1,618.50$260,172.09
64Mar 2025$705.73$912.77$1,618.50$259,466.36
65Apr 2025$708.21$910.29$1,618.50$258,758.15
66May 2025$710.69$907.81$1,618.50$258,047.46
67Jun 2025$713.18$905.32$1,618.50$257,334.28
68Jul 2025$715.69$902.81$1,618.50$256,618.59
69Aug 2025$718.20$900.30$1,618.50$255,900.39
70Sep 2025$720.72$897.78$1,618.50$255,179.67
71Oct 2025$723.24$895.26$1,618.50$254,456.43
72Nov 2025$725.78$892.72$1,618.50$253,730.65
73Dec 2025$728.33$890.17$1,618.50$253,002.32
2025 Total$8,573.83$10,848.17$19,422
74Jan 2026$730.88$887.62$1,618.50$252,271.44
75Feb 2026$733.45$885.05$1,618.50$251,537.99
76Mar 2026$736.02$882.48$1,618.50$250,801.97
77Apr 2026$738.60$879.90$1,618.50$250,063.37
78May 2026$741.19$877.31$1,618.50$249,322.18
79Jun 2026$743.79$874.71$1,618.50$248,578.39
80Jul 2026$746.40$872.10$1,618.50$247,831.99
81Aug 2026$749.02$869.48$1,618.50$247,082.97
82Sep 2026$751.65$866.85$1,618.50$246,331.32
83Oct 2026$754.29$864.21$1,618.50$245,577.03
84Nov 2026$756.93$861.57$1,618.50$244,820.10
85Dec 2026$759.59$858.91$1,618.50$244,060.51
2026 Total$8,941.81$10,480.19$19,422
86Jan 2027$762.25$856.25$1,618.50$243,298.26
87Feb 2027$764.93$853.57$1,618.50$242,533.33
88Mar 2027$767.61$850.89$1,618.50$241,765.72
89Apr 2027$770.31$848.19$1,618.50$240,995.41
90May 2027$773.01$845.49$1,618.50$240,222.40
91Jun 2027$775.72$842.78$1,618.50$239,446.68
92Jul 2027$778.44$840.06$1,618.50$238,668.24
93Aug 2027$781.17$837.33$1,618.50$237,887.07
94Sep 2027$783.91$834.59$1,618.50$237,103.16
95Oct 2027$786.66$831.84$1,618.50$236,316.50
96Nov 2027$789.42$829.08$1,618.50$235,527.08
97Dec 2027$792.19$826.31$1,618.50$234,734.89
2027 Total$9,325.62$10,096.38$19,422
98Jan 2028$794.97$823.53$1,618.50$233,939.92
99Feb 2028$797.76$820.74$1,618.50$233,142.16
100Mar 2028$800.56$817.94$1,618.50$232,341.60
101Apr 2028$803.37$815.13$1,618.50$231,538.23
102May 2028$806.19$812.31$1,618.50$230,732.04
103Jun 2028$809.02$809.48$1,618.50$229,923.02
104Jul 2028$811.85$806.65$1,618.50$229,111.17
105Aug 2028$814.70$803.80$1,618.50$228,296.47
106Sep 2028$817.56$800.94$1,618.50$227,478.91
107Oct 2028$820.43$798.07$1,618.50$226,658.48
108Nov 2028$823.31$795.19$1,618.50$225,835.17
109Dec 2028$826.19$792.31$1,618.50$225,008.98
2028 Total$9,725.91$9,696.09$19,422
110Jan 2029$829.09$789.41$1,618.50$224,179.89
111Feb 2029$832.00$786.50$1,618.50$223,347.89
112Mar 2029$834.92$783.58$1,618.50$222,512.97
113Apr 2029$837.85$780.65$1,618.50$221,675.12
114May 2029$840.79$777.71$1,618.50$220,834.33
115Jun 2029$843.74$774.76$1,618.50$219,990.59
116Jul 2029$846.70$771.80$1,618.50$219,143.89
117Aug 2029$849.67$768.83$1,618.50$218,294.22
118Sep 2029$852.65$765.85$1,618.50$217,441.57
119Oct 2029$855.64$762.86$1,618.50$216,585.93
120Nov 2029$858.64$759.86$1,618.50$215,727.29
121Dec 2029$861.66$756.84$1,618.50$214,865.63
2029 Total$10,143.35$9,278.65$19,422
122Jan 2030$864.68$753.82$1,618.50$214,000.95
123Feb 2030$867.71$750.79$1,618.50$213,133.24
124Mar 2030$870.76$747.74$1,618.50$212,262.48
125Apr 2030$873.81$744.69$1,618.50$211,388.67
126May 2030$876.88$741.62$1,618.50$210,511.79
127Jun 2030$879.95$738.55$1,618.50$209,631.84
128Jul 2030$883.04$735.46$1,618.50$208,748.80
129Aug 2030$886.14$732.36$1,618.50$207,862.66
130Sep 2030$889.25$729.25$1,618.50$206,973.41
131Oct 2030$892.37$726.13$1,618.50$206,081.04
132Nov 2030$895.50$723.00$1,618.50$205,185.54
133Dec 2030$898.64$719.86$1,618.50$204,286.90
2030 Total$10,578.73$8,843.27$19,422
134Jan 2031$901.79$716.71$1,618.50$203,385.11
135Feb 2031$904.96$713.54$1,618.50$202,480.15
136Mar 2031$908.13$710.37$1,618.50$201,572.02
137Apr 2031$911.32$707.18$1,618.50$200,660.70
138May 2031$914.52$703.98$1,618.50$199,746.18
139Jun 2031$917.72$700.78$1,618.50$198,828.46
140Jul 2031$920.94$697.56$1,618.50$197,907.52
141Aug 2031$924.17$694.33$1,618.50$196,983.35
142Sep 2031$927.42$691.08$1,618.50$196,055.93
143Oct 2031$930.67$687.83$1,618.50$195,125.26
144Nov 2031$933.94$684.56$1,618.50$194,191.32
145Dec 2031$937.21$681.29$1,618.50$193,254.11
2031 Total$11,032.79$8,389.21$19,422
146Jan 2032$940.50$678.00$1,618.50$192,313.61
147Feb 2032$943.80$674.70$1,618.50$191,369.81
148Mar 2032$947.11$671.39$1,618.50$190,422.70
149Apr 2032$950.43$668.07$1,618.50$189,472.27
150May 2032$953.77$664.73$1,618.50$188,518.50
151Jun 2032$957.11$661.39$1,618.50$187,561.39
152Jul 2032$960.47$658.03$1,618.50$186,600.92
153Aug 2032$963.84$654.66$1,618.50$185,637.08
154Sep 2032$967.22$651.28$1,618.50$184,669.86
155Oct 2032$970.62$647.88$1,618.50$183,699.24
156Nov 2032$974.02$644.48$1,618.50$182,725.22
157Dec 2032$977.44$641.06$1,618.50$181,747.78
2032 Total$11,506.33$7,915.67$19,422
158Jan 2033$980.87$637.63$1,618.50$180,766.91
159Feb 2033$984.31$634.19$1,618.50$179,782.60
160Mar 2033$987.76$630.74$1,618.50$178,794.84
161Apr 2033$991.23$627.27$1,618.50$177,803.61
162May 2033$994.71$623.79$1,618.50$176,808.90
163Jun 2033$998.20$620.30$1,618.50$175,810.70
164Jul 2033$1,001.70$616.80$1,618.50$174,809.00
165Aug 2033$1,005.21$613.29$1,618.50$173,803.79
166Sep 2033$1,008.74$609.76$1,618.50$172,795.05
167Oct 2033$1,012.28$606.22$1,618.50$171,782.77
168Nov 2033$1,015.83$602.67$1,618.50$170,766.94
169Dec 2033$1,019.39$599.11$1,618.50$169,747.55
2033 Total$12,000.23$7,421.77$19,422
170Jan 2034$1,022.97$595.53$1,618.50$168,724.58
171Feb 2034$1,026.56$591.94$1,618.50$167,698.02
172Mar 2034$1,030.16$588.34$1,618.50$166,667.86
173Apr 2034$1,033.77$584.73$1,618.50$165,634.09
174May 2034$1,037.40$581.10$1,618.50$164,596.69
175Jun 2034$1,041.04$577.46$1,618.50$163,555.65
176Jul 2034$1,044.69$573.81$1,618.50$162,510.96
177Aug 2034$1,048.36$570.14$1,618.50$161,462.60
178Sep 2034$1,052.04$566.46$1,618.50$160,410.56
179Oct 2034$1,055.73$562.77$1,618.50$159,354.83
180Nov 2034$1,059.43$559.07$1,618.50$158,295.40
181Dec 2034$1,063.15$555.35$1,618.50$157,232.25
2034 Total$12,515.3$6,906.7$19,422
182Jan 2035$1,066.88$551.62$1,618.50$156,165.37
183Feb 2035$1,070.62$547.88$1,618.50$155,094.75
184Mar 2035$1,074.38$544.12$1,618.50$154,020.37
185Apr 2035$1,078.15$540.35$1,618.50$152,942.22
186May 2035$1,081.93$536.57$1,618.50$151,860.29
187Jun 2035$1,085.72$532.78$1,618.50$150,774.57
188Jul 2035$1,089.53$528.97$1,618.50$149,685.04
189Aug 2035$1,093.35$525.15$1,618.50$148,591.69
190Sep 2035$1,097.19$521.31$1,618.50$147,494.50
191Oct 2035$1,101.04$517.46$1,618.50$146,393.46
192Nov 2035$1,104.90$513.60$1,618.50$145,288.56
193Dec 2035$1,108.78$509.72$1,618.50$144,179.78
2035 Total$13,052.47$6,369.53$19,422
194Jan 2036$1,112.67$505.83$1,618.50$143,067.11
195Feb 2036$1,116.57$501.93$1,618.50$141,950.54
196Mar 2036$1,120.49$498.01$1,618.50$140,830.05
197Apr 2036$1,124.42$494.08$1,618.50$139,705.63
198May 2036$1,128.37$490.13$1,618.50$138,577.26
199Jun 2036$1,132.32$486.18$1,618.50$137,444.94
200Jul 2036$1,136.30$482.20$1,618.50$136,308.64
201Aug 2036$1,140.28$478.22$1,618.50$135,168.36
202Sep 2036$1,144.28$474.22$1,618.50$134,024.08
203Oct 2036$1,148.30$470.20$1,618.50$132,875.78
204Nov 2036$1,152.33$466.17$1,618.50$131,723.45
205Dec 2036$1,156.37$462.13$1,618.50$130,567.08
2036 Total$13,612.7$5,809.3$19,422
206Jan 2037$1,160.43$458.07$1,618.50$129,406.65
207Feb 2037$1,164.50$454.00$1,618.50$128,242.15
208Mar 2037$1,168.58$449.92$1,618.50$127,073.57
209Apr 2037$1,172.68$445.82$1,618.50$125,900.89
210May 2037$1,176.80$441.70$1,618.50$124,724.09
211Jun 2037$1,180.93$437.57$1,618.50$123,543.16
212Jul 2037$1,185.07$433.43$1,618.50$122,358.09
213Aug 2037$1,189.23$429.27$1,618.50$121,168.86
214Sep 2037$1,193.40$425.10$1,618.50$119,975.46
215Oct 2037$1,197.59$420.91$1,618.50$118,777.87
216Nov 2037$1,201.79$416.71$1,618.50$117,576.08
217Dec 2037$1,206.00$412.50$1,618.50$116,370.08
2037 Total$14,197$5,225$19,422
218Jan 2038$1,210.23$408.27$1,618.50$115,159.85
219Feb 2038$1,214.48$404.02$1,618.50$113,945.37
220Mar 2038$1,218.74$399.76$1,618.50$112,726.63
221Apr 2038$1,223.02$395.48$1,618.50$111,503.61
222May 2038$1,227.31$391.19$1,618.50$110,276.30
223Jun 2038$1,231.61$386.89$1,618.50$109,044.69
224Jul 2038$1,235.93$382.57$1,618.50$107,808.76
225Aug 2038$1,240.27$378.23$1,618.50$106,568.49
226Sep 2038$1,244.62$373.88$1,618.50$105,323.87
227Oct 2038$1,248.99$369.51$1,618.50$104,074.88
228Nov 2038$1,253.37$365.13$1,618.50$102,821.51
229Dec 2038$1,257.77$360.73$1,618.50$101,563.74
2038 Total$14,806.34$4,615.66$19,422
230Jan 2039$1,262.18$356.32$1,618.50$100,301.56
231Feb 2039$1,266.61$351.89$1,618.50$99,034.95
232Mar 2039$1,271.05$347.45$1,618.50$97,763.90
233Apr 2039$1,275.51$342.99$1,618.50$96,488.39
234May 2039$1,279.99$338.51$1,618.50$95,208.40
235Jun 2039$1,284.48$334.02$1,618.50$93,923.92
236Jul 2039$1,288.98$329.52$1,618.50$92,634.94
237Aug 2039$1,293.51$324.99$1,618.50$91,341.43
238Sep 2039$1,298.04$320.46$1,618.50$90,043.39
239Oct 2039$1,302.60$315.90$1,618.50$88,740.79
240Nov 2039$1,307.17$311.33$1,618.50$87,433.62
241Dec 2039$1,311.75$306.75$1,618.50$86,121.87
2039 Total$15,441.87$3,980.13$19,422
242Jan 2040$1,316.36$302.14$1,618.50$84,805.51
243Feb 2040$1,320.97$297.53$1,618.50$83,484.54
244Mar 2040$1,325.61$292.89$1,618.50$82,158.93
245Apr 2040$1,330.26$288.24$1,618.50$80,828.67
246May 2040$1,334.93$283.57$1,618.50$79,493.74
247Jun 2040$1,339.61$278.89$1,618.50$78,154.13
248Jul 2040$1,344.31$274.19$1,618.50$76,809.82
249Aug 2040$1,349.03$269.47$1,618.50$75,460.79
250Sep 2040$1,353.76$264.74$1,618.50$74,107.03
251Oct 2040$1,358.51$259.99$1,618.50$72,748.52
252Nov 2040$1,363.27$255.23$1,618.50$71,385.25
253Dec 2040$1,368.06$250.44$1,618.50$70,017.19
2040 Total$16,104.68$3,317.32$19,422
254Jan 2041$1,372.86$245.64$1,618.50$68,644.33
255Feb 2041$1,377.67$240.83$1,618.50$67,266.66
256Mar 2041$1,382.51$235.99$1,618.50$65,884.15
257Apr 2041$1,387.36$231.14$1,618.50$64,496.79
258May 2041$1,392.22$226.28$1,618.50$63,104.57
259Jun 2041$1,397.11$221.39$1,618.50$61,707.46
260Jul 2041$1,402.01$216.49$1,618.50$60,305.45
261Aug 2041$1,406.93$211.57$1,618.50$58,898.52
262Sep 2041$1,411.86$206.64$1,618.50$57,486.66
263Oct 2041$1,416.82$201.68$1,618.50$56,069.84
264Nov 2041$1,421.79$196.71$1,618.50$54,648.05
265Dec 2041$1,426.78$191.72$1,618.50$53,221.27
2041 Total$16,795.92$2,626.08$19,422
266Jan 2042$1,431.78$186.72$1,618.50$51,789.49
267Feb 2042$1,436.81$181.69$1,618.50$50,352.68
268Mar 2042$1,441.85$176.65$1,618.50$48,910.83
269Apr 2042$1,446.90$171.60$1,618.50$47,463.93
270May 2042$1,451.98$166.52$1,618.50$46,011.95
271Jun 2042$1,457.07$161.43$1,618.50$44,554.88
272Jul 2042$1,462.19$156.31$1,618.50$43,092.69
273Aug 2042$1,467.32$151.18$1,618.50$41,625.37
274Sep 2042$1,472.46$146.04$1,618.50$40,152.91
275Oct 2042$1,477.63$140.87$1,618.50$38,675.28
276Nov 2042$1,482.81$135.69$1,618.50$37,192.47
277Dec 2042$1,488.02$130.48$1,618.50$35,704.45
2042 Total$17,516.82$1,905.18$19,422
278Jan 2043$1,493.24$125.26$1,618.50$34,211.21
279Feb 2043$1,498.48$120.02$1,618.50$32,712.73
280Mar 2043$1,503.73$114.77$1,618.50$31,209.00
281Apr 2043$1,509.01$109.49$1,618.50$29,699.99
282May 2043$1,514.30$104.20$1,618.50$28,185.69
283Jun 2043$1,519.62$98.88$1,618.50$26,666.07
284Jul 2043$1,524.95$93.55$1,618.50$25,141.12
285Aug 2043$1,530.30$88.20$1,618.50$23,610.82
286Sep 2043$1,535.67$82.83$1,618.50$22,075.15
287Oct 2043$1,541.05$77.45$1,618.50$20,534.10
288Nov 2043$1,546.46$72.04$1,618.50$18,987.64
289Dec 2043$1,551.89$66.61$1,618.50$17,435.75
2043 Total$18,268.7$1,153.3$19,422
290Jan 2044$1,557.33$61.17$1,618.50$15,878.42
291Feb 2044$1,562.79$55.71$1,618.50$14,315.63
292Mar 2044$1,568.28$50.22$1,618.50$12,747.35
293Apr 2044$1,573.78$44.72$1,618.50$11,173.57
294May 2044$1,579.30$39.20$1,618.50$9,594.27
295Jun 2044$1,584.84$33.66$1,618.50$8,009.43
296Jul 2044$1,590.40$28.10$1,618.50$6,419.03
297Aug 2044$1,595.98$22.52$1,618.50$4,823.05
298Sep 2044$1,601.58$16.92$1,618.50$3,221.47
299Oct 2044$1,607.20$11.30$1,618.50$1,614.27
300Nov 2044$1,612.84$5.66$1,618.50$1.43
2044 Total$17,434.32$369.18$17,803.5
Compare your product with the big 4 banks, or add more products to compare
As seen on