Standard Variable Home Loan (Interest Only) from Hume Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
5.05%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,263
Number of Repayments
300
Total Interest Paid
$78,900
Total repayments
$378,900
DatePrincipleInterestPaymentBalance
1Dec 2019$500.02$1,262.50$1,762.52$299,499.98
2019 Total$500.02$1,262.5$1,762.52
2Jan 2020$502.12$1,260.40$1,762.52$298,997.86
3Feb 2020$504.24$1,258.28$1,762.52$298,493.62
4Mar 2020$506.36$1,256.16$1,762.52$297,987.26
5Apr 2020$508.49$1,254.03$1,762.52$297,478.77
6May 2020$510.63$1,251.89$1,762.52$296,968.14
7Jun 2020$512.78$1,249.74$1,762.52$296,455.36
8Jul 2020$514.94$1,247.58$1,762.52$295,940.42
9Aug 2020$517.10$1,245.42$1,762.52$295,423.32
10Sep 2020$519.28$1,243.24$1,762.52$294,904.04
11Oct 2020$521.47$1,241.05$1,762.52$294,382.57
12Nov 2020$523.66$1,238.86$1,762.52$293,858.91
13Dec 2020$525.86$1,236.66$1,762.52$293,333.05
2020 Total$6,166.93$14,983.31$21,150.24
14Jan 2021$528.08$1,234.44$1,762.52$292,804.97
15Feb 2021$530.30$1,232.22$1,762.52$292,274.67
16Mar 2021$532.53$1,229.99$1,762.52$291,742.14
17Apr 2021$534.77$1,227.75$1,762.52$291,207.37
18May 2021$537.02$1,225.50$1,762.52$290,670.35
19Jun 2021$539.28$1,223.24$1,762.52$290,131.07
20Jul 2021$541.55$1,220.97$1,762.52$289,589.52
21Aug 2021$543.83$1,218.69$1,762.52$289,045.69
22Sep 2021$546.12$1,216.40$1,762.52$288,499.57
23Oct 2021$548.42$1,214.10$1,762.52$287,951.15
24Nov 2021$550.73$1,211.79$1,762.52$287,400.42
25Dec 2021$553.04$1,209.48$1,762.52$286,847.38
2021 Total$6,485.67$14,664.57$21,150.24
26Jan 2022$555.37$1,207.15$1,762.52$286,292.01
27Feb 2022$557.71$1,204.81$1,762.52$285,734.30
28Mar 2022$560.05$1,202.47$1,762.52$285,174.25
29Apr 2022$562.41$1,200.11$1,762.52$284,611.84
30May 2022$564.78$1,197.74$1,762.52$284,047.06
31Jun 2022$567.16$1,195.36$1,762.52$283,479.90
32Jul 2022$569.54$1,192.98$1,762.52$282,910.36
33Aug 2022$571.94$1,190.58$1,762.52$282,338.42
34Sep 2022$574.35$1,188.17$1,762.52$281,764.07
35Oct 2022$576.76$1,185.76$1,762.52$281,187.31
36Nov 2022$579.19$1,183.33$1,762.52$280,608.12
37Dec 2022$581.63$1,180.89$1,762.52$280,026.49
2022 Total$6,820.89$14,329.35$21,150.24
38Jan 2023$584.08$1,178.44$1,762.52$279,442.41
39Feb 2023$586.53$1,175.99$1,762.52$278,855.88
40Mar 2023$589.00$1,173.52$1,762.52$278,266.88
41Apr 2023$591.48$1,171.04$1,762.52$277,675.40
42May 2023$593.97$1,168.55$1,762.52$277,081.43
43Jun 2023$596.47$1,166.05$1,762.52$276,484.96
44Jul 2023$598.98$1,163.54$1,762.52$275,885.98
45Aug 2023$601.50$1,161.02$1,762.52$275,284.48
46Sep 2023$604.03$1,158.49$1,762.52$274,680.45
47Oct 2023$606.57$1,155.95$1,762.52$274,073.88
48Nov 2023$609.13$1,153.39$1,762.52$273,464.75
49Dec 2023$611.69$1,150.83$1,762.52$272,853.06
2023 Total$7,173.43$13,976.81$21,150.24
50Jan 2024$614.26$1,148.26$1,762.52$272,238.80
51Feb 2024$616.85$1,145.67$1,762.52$271,621.95
52Mar 2024$619.44$1,143.08$1,762.52$271,002.51
53Apr 2024$622.05$1,140.47$1,762.52$270,380.46
54May 2024$624.67$1,137.85$1,762.52$269,755.79
55Jun 2024$627.30$1,135.22$1,762.52$269,128.49
56Jul 2024$629.94$1,132.58$1,762.52$268,498.55
57Aug 2024$632.59$1,129.93$1,762.52$267,865.96
58Sep 2024$635.25$1,127.27$1,762.52$267,230.71
59Oct 2024$637.92$1,124.60$1,762.52$266,592.79
60Nov 2024$640.61$1,121.91$1,762.52$265,952.18
61Dec 2024$643.30$1,119.22$1,762.52$265,308.88
2024 Total$7,544.18$13,606.06$21,150.24
62Jan 2025$646.01$1,116.51$1,762.52$264,662.87
63Feb 2025$648.73$1,113.79$1,762.52$264,014.14
64Mar 2025$651.46$1,111.06$1,762.52$263,362.68
65Apr 2025$654.20$1,108.32$1,762.52$262,708.48
66May 2025$656.96$1,105.56$1,762.52$262,051.52
67Jun 2025$659.72$1,102.80$1,762.52$261,391.80
68Jul 2025$662.50$1,100.02$1,762.52$260,729.30
69Aug 2025$665.28$1,097.24$1,762.52$260,064.02
70Sep 2025$668.08$1,094.44$1,762.52$259,395.94
71Oct 2025$670.90$1,091.62$1,762.52$258,725.04
72Nov 2025$673.72$1,088.80$1,762.52$258,051.32
73Dec 2025$676.55$1,085.97$1,762.52$257,374.77
2025 Total$7,934.11$13,216.13$21,150.24
74Jan 2026$679.40$1,083.12$1,762.52$256,695.37
75Feb 2026$682.26$1,080.26$1,762.52$256,013.11
76Mar 2026$685.13$1,077.39$1,762.52$255,327.98
77Apr 2026$688.01$1,074.51$1,762.52$254,639.97
78May 2026$690.91$1,071.61$1,762.52$253,949.06
79Jun 2026$693.82$1,068.70$1,762.52$253,255.24
80Jul 2026$696.74$1,065.78$1,762.52$252,558.50
81Aug 2026$699.67$1,062.85$1,762.52$251,858.83
82Sep 2026$702.61$1,059.91$1,762.52$251,156.22
83Oct 2026$705.57$1,056.95$1,762.52$250,450.65
84Nov 2026$708.54$1,053.98$1,762.52$249,742.11
85Dec 2026$711.52$1,051.00$1,762.52$249,030.59
2026 Total$8,344.18$12,806.06$21,150.24
86Jan 2027$714.52$1,048.00$1,762.52$248,316.07
87Feb 2027$717.52$1,045.00$1,762.52$247,598.55
88Mar 2027$720.54$1,041.98$1,762.52$246,878.01
89Apr 2027$723.58$1,038.94$1,762.52$246,154.43
90May 2027$726.62$1,035.90$1,762.52$245,427.81
91Jun 2027$729.68$1,032.84$1,762.52$244,698.13
92Jul 2027$732.75$1,029.77$1,762.52$243,965.38
93Aug 2027$735.83$1,026.69$1,762.52$243,229.55
94Sep 2027$738.93$1,023.59$1,762.52$242,490.62
95Oct 2027$742.04$1,020.48$1,762.52$241,748.58
96Nov 2027$745.16$1,017.36$1,762.52$241,003.42
97Dec 2027$748.30$1,014.22$1,762.52$240,255.12
2027 Total$8,775.47$12,374.77$21,150.24
98Jan 2028$751.45$1,011.07$1,762.52$239,503.67
99Feb 2028$754.61$1,007.91$1,762.52$238,749.06
100Mar 2028$757.78$1,004.74$1,762.52$237,991.28
101Apr 2028$760.97$1,001.55$1,762.52$237,230.31
102May 2028$764.18$998.34$1,762.52$236,466.13
103Jun 2028$767.39$995.13$1,762.52$235,698.74
104Jul 2028$770.62$991.90$1,762.52$234,928.12
105Aug 2028$773.86$988.66$1,762.52$234,154.26
106Sep 2028$777.12$985.40$1,762.52$233,377.14
107Oct 2028$780.39$982.13$1,762.52$232,596.75
108Nov 2028$783.68$978.84$1,762.52$231,813.07
109Dec 2028$786.97$975.55$1,762.52$231,026.10
2028 Total$9,229.02$11,921.22$21,150.24
110Jan 2029$790.29$972.23$1,762.52$230,235.81
111Feb 2029$793.61$968.91$1,762.52$229,442.20
112Mar 2029$796.95$965.57$1,762.52$228,645.25
113Apr 2029$800.30$962.22$1,762.52$227,844.95
114May 2029$803.67$958.85$1,762.52$227,041.28
115Jun 2029$807.05$955.47$1,762.52$226,234.23
116Jul 2029$810.45$952.07$1,762.52$225,423.78
117Aug 2029$813.86$948.66$1,762.52$224,609.92
118Sep 2029$817.29$945.23$1,762.52$223,792.63
119Oct 2029$820.73$941.79$1,762.52$222,971.90
120Nov 2029$824.18$938.34$1,762.52$222,147.72
121Dec 2029$827.65$934.87$1,762.52$221,320.07
2029 Total$9,706.03$11,444.21$21,150.24
122Jan 2030$831.13$931.39$1,762.52$220,488.94
123Feb 2030$834.63$927.89$1,762.52$219,654.31
124Mar 2030$838.14$924.38$1,762.52$218,816.17
125Apr 2030$841.67$920.85$1,762.52$217,974.50
126May 2030$845.21$917.31$1,762.52$217,129.29
127Jun 2030$848.77$913.75$1,762.52$216,280.52
128Jul 2030$852.34$910.18$1,762.52$215,428.18
129Aug 2030$855.93$906.59$1,762.52$214,572.25
130Sep 2030$859.53$902.99$1,762.52$213,712.72
131Oct 2030$863.15$899.37$1,762.52$212,849.57
132Nov 2030$866.78$895.74$1,762.52$211,982.79
133Dec 2030$870.43$892.09$1,762.52$211,112.36
2030 Total$10,207.71$10,942.53$21,150.24
134Jan 2031$874.09$888.43$1,762.52$210,238.27
135Feb 2031$877.77$884.75$1,762.52$209,360.50
136Mar 2031$881.46$881.06$1,762.52$208,479.04
137Apr 2031$885.17$877.35$1,762.52$207,593.87
138May 2031$888.90$873.62$1,762.52$206,704.97
139Jun 2031$892.64$869.88$1,762.52$205,812.33
140Jul 2031$896.39$866.13$1,762.52$204,915.94
141Aug 2031$900.17$862.35$1,762.52$204,015.77
142Sep 2031$903.95$858.57$1,762.52$203,111.82
143Oct 2031$907.76$854.76$1,762.52$202,204.06
144Nov 2031$911.58$850.94$1,762.52$201,292.48
145Dec 2031$915.41$847.11$1,762.52$200,377.07
2031 Total$10,735.29$10,414.95$21,150.24
146Jan 2032$919.27$843.25$1,762.52$199,457.80
147Feb 2032$923.14$839.38$1,762.52$198,534.66
148Mar 2032$927.02$835.50$1,762.52$197,607.64
149Apr 2032$930.92$831.60$1,762.52$196,676.72
150May 2032$934.84$827.68$1,762.52$195,741.88
151Jun 2032$938.77$823.75$1,762.52$194,803.11
152Jul 2032$942.72$819.80$1,762.52$193,860.39
153Aug 2032$946.69$815.83$1,762.52$192,913.70
154Sep 2032$950.67$811.85$1,762.52$191,963.03
155Oct 2032$954.68$807.84$1,762.52$191,008.35
156Nov 2032$958.69$803.83$1,762.52$190,049.66
157Dec 2032$962.73$799.79$1,762.52$189,086.93
2032 Total$11,290.14$9,860.1$21,150.24
158Jan 2033$966.78$795.74$1,762.52$188,120.15
159Feb 2033$970.85$791.67$1,762.52$187,149.30
160Mar 2033$974.93$787.59$1,762.52$186,174.37
161Apr 2033$979.04$783.48$1,762.52$185,195.33
162May 2033$983.16$779.36$1,762.52$184,212.17
163Jun 2033$987.29$775.23$1,762.52$183,224.88
164Jul 2033$991.45$771.07$1,762.52$182,233.43
165Aug 2033$995.62$766.90$1,762.52$181,237.81
166Sep 2033$999.81$762.71$1,762.52$180,238.00
167Oct 2033$1,004.02$758.50$1,762.52$179,233.98
168Nov 2033$1,008.24$754.28$1,762.52$178,225.74
169Dec 2033$1,012.49$750.03$1,762.52$177,213.25
2033 Total$11,873.68$9,276.56$21,150.24
170Jan 2034$1,016.75$745.77$1,762.52$176,196.50
171Feb 2034$1,021.03$741.49$1,762.52$175,175.47
172Mar 2034$1,025.32$737.20$1,762.52$174,150.15
173Apr 2034$1,029.64$732.88$1,762.52$173,120.51
174May 2034$1,033.97$728.55$1,762.52$172,086.54
175Jun 2034$1,038.32$724.20$1,762.52$171,048.22
176Jul 2034$1,042.69$719.83$1,762.52$170,005.53
177Aug 2034$1,047.08$715.44$1,762.52$168,958.45
178Sep 2034$1,051.49$711.03$1,762.52$167,906.96
179Oct 2034$1,055.91$706.61$1,762.52$166,851.05
180Nov 2034$1,060.36$702.16$1,762.52$165,790.69
181Dec 2034$1,064.82$697.70$1,762.52$164,725.87
2034 Total$12,487.38$8,662.86$21,150.24
182Jan 2035$1,069.30$693.22$1,762.52$163,656.57
183Feb 2035$1,073.80$688.72$1,762.52$162,582.77
184Mar 2035$1,078.32$684.20$1,762.52$161,504.45
185Apr 2035$1,082.86$679.66$1,762.52$160,421.59
186May 2035$1,087.41$675.11$1,762.52$159,334.18
187Jun 2035$1,091.99$670.53$1,762.52$158,242.19
188Jul 2035$1,096.58$665.94$1,762.52$157,145.61
189Aug 2035$1,101.20$661.32$1,762.52$156,044.41
190Sep 2035$1,105.83$656.69$1,762.52$154,938.58
191Oct 2035$1,110.49$652.03$1,762.52$153,828.09
192Nov 2035$1,115.16$647.36$1,762.52$152,712.93
193Dec 2035$1,119.85$642.67$1,762.52$151,593.08
2035 Total$13,132.79$8,017.45$21,150.24
194Jan 2036$1,124.57$637.95$1,762.52$150,468.51
195Feb 2036$1,129.30$633.22$1,762.52$149,339.21
196Mar 2036$1,134.05$628.47$1,762.52$148,205.16
197Apr 2036$1,138.82$623.70$1,762.52$147,066.34
198May 2036$1,143.62$618.90$1,762.52$145,922.72
199Jun 2036$1,148.43$614.09$1,762.52$144,774.29
200Jul 2036$1,153.26$609.26$1,762.52$143,621.03
201Aug 2036$1,158.11$604.41$1,762.52$142,462.92
202Sep 2036$1,162.99$599.53$1,762.52$141,299.93
203Oct 2036$1,167.88$594.64$1,762.52$140,132.05
204Nov 2036$1,172.80$589.72$1,762.52$138,959.25
205Dec 2036$1,177.73$584.79$1,762.52$137,781.52
2036 Total$13,811.56$7,338.68$21,150.24
206Jan 2037$1,182.69$579.83$1,762.52$136,598.83
207Feb 2037$1,187.67$574.85$1,762.52$135,411.16
208Mar 2037$1,192.66$569.86$1,762.52$134,218.50
209Apr 2037$1,197.68$564.84$1,762.52$133,020.82
210May 2037$1,202.72$559.80$1,762.52$131,818.10
211Jun 2037$1,207.79$554.73$1,762.52$130,610.31
212Jul 2037$1,212.87$549.65$1,762.52$129,397.44
213Aug 2037$1,217.97$544.55$1,762.52$128,179.47
214Sep 2037$1,223.10$539.42$1,762.52$126,956.37
215Oct 2037$1,228.25$534.27$1,762.52$125,728.12
216Nov 2037$1,233.41$529.11$1,762.52$124,494.71
217Dec 2037$1,238.60$523.92$1,762.52$123,256.11
2037 Total$14,525.41$6,624.83$21,150.24
218Jan 2038$1,243.82$518.70$1,762.52$122,012.29
219Feb 2038$1,249.05$513.47$1,762.52$120,763.24
220Mar 2038$1,254.31$508.21$1,762.52$119,508.93
221Apr 2038$1,259.59$502.93$1,762.52$118,249.34
222May 2038$1,264.89$497.63$1,762.52$116,984.45
223Jun 2038$1,270.21$492.31$1,762.52$115,714.24
224Jul 2038$1,275.56$486.96$1,762.52$114,438.68
225Aug 2038$1,280.92$481.60$1,762.52$113,157.76
226Sep 2038$1,286.31$476.21$1,762.52$111,871.45
227Oct 2038$1,291.73$470.79$1,762.52$110,579.72
228Nov 2038$1,297.16$465.36$1,762.52$109,282.56
229Dec 2038$1,302.62$459.90$1,762.52$107,979.94
2038 Total$15,276.17$5,874.07$21,150.24
230Jan 2039$1,308.10$454.42$1,762.52$106,671.84
231Feb 2039$1,313.61$448.91$1,762.52$105,358.23
232Mar 2039$1,319.14$443.38$1,762.52$104,039.09
233Apr 2039$1,324.69$437.83$1,762.52$102,714.40
234May 2039$1,330.26$432.26$1,762.52$101,384.14
235Jun 2039$1,335.86$426.66$1,762.52$100,048.28
236Jul 2039$1,341.48$421.04$1,762.52$98,706.80
237Aug 2039$1,347.13$415.39$1,762.52$97,359.67
238Sep 2039$1,352.80$409.72$1,762.52$96,006.87
239Oct 2039$1,358.49$404.03$1,762.52$94,648.38
240Nov 2039$1,364.21$398.31$1,762.52$93,284.17
241Dec 2039$1,369.95$392.57$1,762.52$91,914.22
2039 Total$16,065.72$5,084.52$21,150.24
242Jan 2040$1,375.71$386.81$1,762.52$90,538.51
243Feb 2040$1,381.50$381.02$1,762.52$89,157.01
244Mar 2040$1,387.32$375.20$1,762.52$87,769.69
245Apr 2040$1,393.16$369.36$1,762.52$86,376.53
246May 2040$1,399.02$363.50$1,762.52$84,977.51
247Jun 2040$1,404.91$357.61$1,762.52$83,572.60
248Jul 2040$1,410.82$351.70$1,762.52$82,161.78
249Aug 2040$1,416.76$345.76$1,762.52$80,745.02
250Sep 2040$1,422.72$339.80$1,762.52$79,322.30
251Oct 2040$1,428.71$333.81$1,762.52$77,893.59
252Nov 2040$1,434.72$327.80$1,762.52$76,458.87
253Dec 2040$1,440.76$321.76$1,762.52$75,018.11
2040 Total$16,896.11$4,254.13$21,150.24
254Jan 2041$1,446.82$315.70$1,762.52$73,571.29
255Feb 2041$1,452.91$309.61$1,762.52$72,118.38
256Mar 2041$1,459.02$303.50$1,762.52$70,659.36
257Apr 2041$1,465.16$297.36$1,762.52$69,194.20
258May 2041$1,471.33$291.19$1,762.52$67,722.87
259Jun 2041$1,477.52$285.00$1,762.52$66,245.35
260Jul 2041$1,483.74$278.78$1,762.52$64,761.61
261Aug 2041$1,489.98$272.54$1,762.52$63,271.63
262Sep 2041$1,496.25$266.27$1,762.52$61,775.38
263Oct 2041$1,502.55$259.97$1,762.52$60,272.83
264Nov 2041$1,508.87$253.65$1,762.52$58,763.96
265Dec 2041$1,515.22$247.30$1,762.52$57,248.74
2041 Total$17,769.37$3,380.87$21,150.24
266Jan 2042$1,521.60$240.92$1,762.52$55,727.14
267Feb 2042$1,528.00$234.52$1,762.52$54,199.14
268Mar 2042$1,534.43$228.09$1,762.52$52,664.71
269Apr 2042$1,540.89$221.63$1,762.52$51,123.82
270May 2042$1,547.37$215.15$1,762.52$49,576.45
271Jun 2042$1,553.89$208.63$1,762.52$48,022.56
272Jul 2042$1,560.43$202.09$1,762.52$46,462.13
273Aug 2042$1,566.99$195.53$1,762.52$44,895.14
274Sep 2042$1,573.59$188.93$1,762.52$43,321.55
275Oct 2042$1,580.21$182.31$1,762.52$41,741.34
276Nov 2042$1,586.86$175.66$1,762.52$40,154.48
277Dec 2042$1,593.54$168.98$1,762.52$38,560.94
2042 Total$18,687.8$2,462.44$21,150.24
278Jan 2043$1,600.24$162.28$1,762.52$36,960.70
279Feb 2043$1,606.98$155.54$1,762.52$35,353.72
280Mar 2043$1,613.74$148.78$1,762.52$33,739.98
281Apr 2043$1,620.53$141.99$1,762.52$32,119.45
282May 2043$1,627.35$135.17$1,762.52$30,492.10
283Jun 2043$1,634.20$128.32$1,762.52$28,857.90
284Jul 2043$1,641.08$121.44$1,762.52$27,216.82
285Aug 2043$1,647.98$114.54$1,762.52$25,568.84
286Sep 2043$1,654.92$107.60$1,762.52$23,913.92
287Oct 2043$1,661.88$100.64$1,762.52$22,252.04
288Nov 2043$1,668.88$93.64$1,762.52$20,583.16
289Dec 2043$1,675.90$86.62$1,762.52$18,907.26
2043 Total$19,653.68$1,496.56$21,150.24
290Jan 2044$1,682.95$79.57$1,762.52$17,224.31
291Feb 2044$1,690.03$72.49$1,762.52$15,534.28
292Mar 2044$1,697.15$65.37$1,762.52$13,837.13
293Apr 2044$1,704.29$58.23$1,762.52$12,132.84
294May 2044$1,711.46$51.06$1,762.52$10,421.38
295Jun 2044$1,718.66$43.86$1,762.52$8,702.72
296Jul 2044$1,725.90$36.62$1,762.52$6,976.82
297Aug 2044$1,733.16$29.36$1,762.52$5,243.66
298Sep 2044$1,740.45$22.07$1,762.52$3,503.21
299Oct 2044$1,747.78$14.74$1,762.52$1,755.43
300Nov 2044$1,755.13$7.39$1,762.52$0.30
2044 Total$18,906.96$480.76$19,387.72
Compare your product with the big 4 banks, or add more products to compare
As seen on