Smart Home Loan from loans.com.au

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
3.03%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,189
Number of Repayments
300
Total Interest Paid
$106,700
Total repayments
$356,700
DatePrincipleInterestPaymentBalance
1Aug 2019$558.18$631.25$1,189.43$249,441.82
2Sep 2019$559.59$629.84$1,189.43$248,882.23
3Oct 2019$561.00$628.43$1,189.43$248,321.23
4Nov 2019$562.42$627.01$1,189.43$247,758.81
5Dec 2019$563.84$625.59$1,189.43$247,194.97
2019 Total$2,805.03$3,142.12$5,947.15
6Jan 2020$565.26$624.17$1,189.43$246,629.71
7Feb 2020$566.69$622.74$1,189.43$246,063.02
8Mar 2020$568.12$621.31$1,189.43$245,494.90
9Apr 2020$569.56$619.87$1,189.43$244,925.34
10May 2020$570.99$618.44$1,189.43$244,354.35
11Jun 2020$572.44$616.99$1,189.43$243,781.91
12Jul 2020$573.88$615.55$1,189.43$243,208.03
13Aug 2020$575.33$614.10$1,189.43$242,632.70
14Sep 2020$576.78$612.65$1,189.43$242,055.92
15Oct 2020$578.24$611.19$1,189.43$241,477.68
16Nov 2020$579.70$609.73$1,189.43$240,897.98
17Dec 2020$581.16$608.27$1,189.43$240,316.82
2020 Total$6,878.15$7,395.01$14,273.16
18Jan 2021$582.63$606.80$1,189.43$239,734.19
19Feb 2021$584.10$605.33$1,189.43$239,150.09
20Mar 2021$585.58$603.85$1,189.43$238,564.51
21Apr 2021$587.05$602.38$1,189.43$237,977.46
22May 2021$588.54$600.89$1,189.43$237,388.92
23Jun 2021$590.02$599.41$1,189.43$236,798.90
24Jul 2021$591.51$597.92$1,189.43$236,207.39
25Aug 2021$593.01$596.42$1,189.43$235,614.38
26Sep 2021$594.50$594.93$1,189.43$235,019.88
27Oct 2021$596.00$593.43$1,189.43$234,423.88
28Nov 2021$597.51$591.92$1,189.43$233,826.37
29Dec 2021$599.02$590.41$1,189.43$233,227.35
2021 Total$7,089.47$7,183.69$14,273.16
30Jan 2022$600.53$588.90$1,189.43$232,626.82
31Feb 2022$602.05$587.38$1,189.43$232,024.77
32Mar 2022$603.57$585.86$1,189.43$231,421.20
33Apr 2022$605.09$584.34$1,189.43$230,816.11
34May 2022$606.62$582.81$1,189.43$230,209.49
35Jun 2022$608.15$581.28$1,189.43$229,601.34
36Jul 2022$609.69$579.74$1,189.43$228,991.65
37Aug 2022$611.23$578.20$1,189.43$228,380.42
38Sep 2022$612.77$576.66$1,189.43$227,767.65
39Oct 2022$614.32$575.11$1,189.43$227,153.33
40Nov 2022$615.87$573.56$1,189.43$226,537.46
41Dec 2022$617.42$572.01$1,189.43$225,920.04
2022 Total$7,307.31$6,965.85$14,273.16
42Jan 2023$618.98$570.45$1,189.43$225,301.06
43Feb 2023$620.54$568.89$1,189.43$224,680.52
44Mar 2023$622.11$567.32$1,189.43$224,058.41
45Apr 2023$623.68$565.75$1,189.43$223,434.73
46May 2023$625.26$564.17$1,189.43$222,809.47
47Jun 2023$626.84$562.59$1,189.43$222,182.63
48Jul 2023$628.42$561.01$1,189.43$221,554.21
49Aug 2023$630.01$559.42$1,189.43$220,924.20
50Sep 2023$631.60$557.83$1,189.43$220,292.60
51Oct 2023$633.19$556.24$1,189.43$219,659.41
52Nov 2023$634.79$554.64$1,189.43$219,024.62
53Dec 2023$636.39$553.04$1,189.43$218,388.23
2023 Total$7,531.81$6,741.35$14,273.16
54Jan 2024$638.00$551.43$1,189.43$217,750.23
55Feb 2024$639.61$549.82$1,189.43$217,110.62
56Mar 2024$641.23$548.20$1,189.43$216,469.39
57Apr 2024$642.84$546.59$1,189.43$215,826.55
58May 2024$644.47$544.96$1,189.43$215,182.08
59Jun 2024$646.10$543.33$1,189.43$214,535.98
60Jul 2024$647.73$541.70$1,189.43$213,888.25
61Aug 2024$649.36$540.07$1,189.43$213,238.89
62Sep 2024$651.00$538.43$1,189.43$212,587.89
63Oct 2024$652.65$536.78$1,189.43$211,935.24
64Nov 2024$654.29$535.14$1,189.43$211,280.95
65Dec 2024$655.95$533.48$1,189.43$210,625.00
2024 Total$7,763.23$6,509.93$14,273.16
66Jan 2025$657.60$531.83$1,189.43$209,967.40
67Feb 2025$659.26$530.17$1,189.43$209,308.14
68Mar 2025$660.93$528.50$1,189.43$208,647.21
69Apr 2025$662.60$526.83$1,189.43$207,984.61
70May 2025$664.27$525.16$1,189.43$207,320.34
71Jun 2025$665.95$523.48$1,189.43$206,654.39
72Jul 2025$667.63$521.80$1,189.43$205,986.76
73Aug 2025$669.31$520.12$1,189.43$205,317.45
74Sep 2025$671.00$518.43$1,189.43$204,646.45
75Oct 2025$672.70$516.73$1,189.43$203,973.75
76Nov 2025$674.40$515.03$1,189.43$203,299.35
77Dec 2025$676.10$513.33$1,189.43$202,623.25
2025 Total$8,001.75$6,271.41$14,273.16
78Jan 2026$677.81$511.62$1,189.43$201,945.44
79Feb 2026$679.52$509.91$1,189.43$201,265.92
80Mar 2026$681.23$508.20$1,189.43$200,584.69
81Apr 2026$682.95$506.48$1,189.43$199,901.74
82May 2026$684.68$504.75$1,189.43$199,217.06
83Jun 2026$686.41$503.02$1,189.43$198,530.65
84Jul 2026$688.14$501.29$1,189.43$197,842.51
85Aug 2026$689.88$499.55$1,189.43$197,152.63
86Sep 2026$691.62$497.81$1,189.43$196,461.01
87Oct 2026$693.37$496.06$1,189.43$195,767.64
88Nov 2026$695.12$494.31$1,189.43$195,072.52
89Dec 2026$696.87$492.56$1,189.43$194,375.65
2026 Total$8,247.6$6,025.56$14,273.16
90Jan 2027$698.63$490.80$1,189.43$193,677.02
91Feb 2027$700.40$489.03$1,189.43$192,976.62
92Mar 2027$702.16$487.27$1,189.43$192,274.46
93Apr 2027$703.94$485.49$1,189.43$191,570.52
94May 2027$705.71$483.72$1,189.43$190,864.81
95Jun 2027$707.50$481.93$1,189.43$190,157.31
96Jul 2027$709.28$480.15$1,189.43$189,448.03
97Aug 2027$711.07$478.36$1,189.43$188,736.96
98Sep 2027$712.87$476.56$1,189.43$188,024.09
99Oct 2027$714.67$474.76$1,189.43$187,309.42
100Nov 2027$716.47$472.96$1,189.43$186,592.95
101Dec 2027$718.28$471.15$1,189.43$185,874.67
2027 Total$8,500.98$5,772.18$14,273.16
102Jan 2028$720.10$469.33$1,189.43$185,154.57
103Feb 2028$721.91$467.52$1,189.43$184,432.66
104Mar 2028$723.74$465.69$1,189.43$183,708.92
105Apr 2028$725.56$463.87$1,189.43$182,983.36
106May 2028$727.40$462.03$1,189.43$182,255.96
107Jun 2028$729.23$460.20$1,189.43$181,526.73
108Jul 2028$731.08$458.35$1,189.43$180,795.65
109Aug 2028$732.92$456.51$1,189.43$180,062.73
110Sep 2028$734.77$454.66$1,189.43$179,327.96
111Oct 2028$736.63$452.80$1,189.43$178,591.33
112Nov 2028$738.49$450.94$1,189.43$177,852.84
113Dec 2028$740.35$449.08$1,189.43$177,112.49
2028 Total$8,762.18$5,510.98$14,273.16
114Jan 2029$742.22$447.21$1,189.43$176,370.27
115Feb 2029$744.10$445.33$1,189.43$175,626.17
116Mar 2029$745.97$443.46$1,189.43$174,880.20
117Apr 2029$747.86$441.57$1,189.43$174,132.34
118May 2029$749.75$439.68$1,189.43$173,382.59
119Jun 2029$751.64$437.79$1,189.43$172,630.95
120Jul 2029$753.54$435.89$1,189.43$171,877.41
121Aug 2029$755.44$433.99$1,189.43$171,121.97
122Sep 2029$757.35$432.08$1,189.43$170,364.62
123Oct 2029$759.26$430.17$1,189.43$169,605.36
124Nov 2029$761.18$428.25$1,189.43$168,844.18
125Dec 2029$763.10$426.33$1,189.43$168,081.08
2029 Total$9,031.41$5,241.75$14,273.16
126Jan 2030$765.03$424.40$1,189.43$167,316.05
127Feb 2030$766.96$422.47$1,189.43$166,549.09
128Mar 2030$768.89$420.54$1,189.43$165,780.20
129Apr 2030$770.83$418.60$1,189.43$165,009.37
130May 2030$772.78$416.65$1,189.43$164,236.59
131Jun 2030$774.73$414.70$1,189.43$163,461.86
132Jul 2030$776.69$412.74$1,189.43$162,685.17
133Aug 2030$778.65$410.78$1,189.43$161,906.52
134Sep 2030$780.62$408.81$1,189.43$161,125.90
135Oct 2030$782.59$406.84$1,189.43$160,343.31
136Nov 2030$784.56$404.87$1,189.43$159,558.75
137Dec 2030$786.54$402.89$1,189.43$158,772.21
2030 Total$9,308.87$4,964.29$14,273.16
138Jan 2031$788.53$400.90$1,189.43$157,983.68
139Feb 2031$790.52$398.91$1,189.43$157,193.16
140Mar 2031$792.52$396.91$1,189.43$156,400.64
141Apr 2031$794.52$394.91$1,189.43$155,606.12
142May 2031$796.52$392.91$1,189.43$154,809.60
143Jun 2031$798.54$390.89$1,189.43$154,011.06
144Jul 2031$800.55$388.88$1,189.43$153,210.51
145Aug 2031$802.57$386.86$1,189.43$152,407.94
146Sep 2031$804.60$384.83$1,189.43$151,603.34
147Oct 2031$806.63$382.80$1,189.43$150,796.71
148Nov 2031$808.67$380.76$1,189.43$149,988.04
149Dec 2031$810.71$378.72$1,189.43$149,177.33
2031 Total$9,594.88$4,678.28$14,273.16
150Jan 2032$812.76$376.67$1,189.43$148,364.57
151Feb 2032$814.81$374.62$1,189.43$147,549.76
152Mar 2032$816.87$372.56$1,189.43$146,732.89
153Apr 2032$818.93$370.50$1,189.43$145,913.96
154May 2032$821.00$368.43$1,189.43$145,092.96
155Jun 2032$823.07$366.36$1,189.43$144,269.89
156Jul 2032$825.15$364.28$1,189.43$143,444.74
157Aug 2032$827.23$362.20$1,189.43$142,617.51
158Sep 2032$829.32$360.11$1,189.43$141,788.19
159Oct 2032$831.41$358.02$1,189.43$140,956.78
160Nov 2032$833.51$355.92$1,189.43$140,123.27
161Dec 2032$835.62$353.81$1,189.43$139,287.65
2032 Total$9,889.68$4,383.48$14,273.16
162Jan 2033$837.73$351.70$1,189.43$138,449.92
163Feb 2033$839.84$349.59$1,189.43$137,610.08
164Mar 2033$841.96$347.47$1,189.43$136,768.12
165Apr 2033$844.09$345.34$1,189.43$135,924.03
166May 2033$846.22$343.21$1,189.43$135,077.81
167Jun 2033$848.36$341.07$1,189.43$134,229.45
168Jul 2033$850.50$338.93$1,189.43$133,378.95
169Aug 2033$852.65$336.78$1,189.43$132,526.30
170Sep 2033$854.80$334.63$1,189.43$131,671.50
171Oct 2033$856.96$332.47$1,189.43$130,814.54
172Nov 2033$859.12$330.31$1,189.43$129,955.42
173Dec 2033$861.29$328.14$1,189.43$129,094.13
2033 Total$10,193.52$4,079.64$14,273.16
174Jan 2034$863.47$325.96$1,189.43$128,230.66
175Feb 2034$865.65$323.78$1,189.43$127,365.01
176Mar 2034$867.83$321.60$1,189.43$126,497.18
177Apr 2034$870.02$319.41$1,189.43$125,627.16
178May 2034$872.22$317.21$1,189.43$124,754.94
179Jun 2034$874.42$315.01$1,189.43$123,880.52
180Jul 2034$876.63$312.80$1,189.43$123,003.89
181Aug 2034$878.85$310.58$1,189.43$122,125.04
182Sep 2034$881.06$308.37$1,189.43$121,243.98
183Oct 2034$883.29$306.14$1,189.43$120,360.69
184Nov 2034$885.52$303.91$1,189.43$119,475.17
185Dec 2034$887.76$301.67$1,189.43$118,587.41
2034 Total$10,506.72$3,766.44$14,273.16
186Jan 2035$890.00$299.43$1,189.43$117,697.41
187Feb 2035$892.24$297.19$1,189.43$116,805.17
188Mar 2035$894.50$294.93$1,189.43$115,910.67
189Apr 2035$896.76$292.67$1,189.43$115,013.91
190May 2035$899.02$290.41$1,189.43$114,114.89
191Jun 2035$901.29$288.14$1,189.43$113,213.60
192Jul 2035$903.57$285.86$1,189.43$112,310.03
193Aug 2035$905.85$283.58$1,189.43$111,404.18
194Sep 2035$908.13$281.30$1,189.43$110,496.05
195Oct 2035$910.43$279.00$1,189.43$109,585.62
196Nov 2035$912.73$276.70$1,189.43$108,672.89
197Dec 2035$915.03$274.40$1,189.43$107,757.86
2035 Total$10,829.55$3,443.61$14,273.16
198Jan 2036$917.34$272.09$1,189.43$106,840.52
199Feb 2036$919.66$269.77$1,189.43$105,920.86
200Mar 2036$921.98$267.45$1,189.43$104,998.88
201Apr 2036$924.31$265.12$1,189.43$104,074.57
202May 2036$926.64$262.79$1,189.43$103,147.93
203Jun 2036$928.98$260.45$1,189.43$102,218.95
204Jul 2036$931.33$258.10$1,189.43$101,287.62
205Aug 2036$933.68$255.75$1,189.43$100,353.94
206Sep 2036$936.04$253.39$1,189.43$99,417.90
207Oct 2036$938.40$251.03$1,189.43$98,479.50
208Nov 2036$940.77$248.66$1,189.43$97,538.73
209Dec 2036$943.14$246.29$1,189.43$96,595.59
2036 Total$11,162.27$3,110.89$14,273.16
210Jan 2037$945.53$243.90$1,189.43$95,650.06
211Feb 2037$947.91$241.52$1,189.43$94,702.15
212Mar 2037$950.31$239.12$1,189.43$93,751.84
213Apr 2037$952.71$236.72$1,189.43$92,799.13
214May 2037$955.11$234.32$1,189.43$91,844.02
215Jun 2037$957.52$231.91$1,189.43$90,886.50
216Jul 2037$959.94$229.49$1,189.43$89,926.56
217Aug 2037$962.37$227.06$1,189.43$88,964.19
218Sep 2037$964.80$224.63$1,189.43$87,999.39
219Oct 2037$967.23$222.20$1,189.43$87,032.16
220Nov 2037$969.67$219.76$1,189.43$86,062.49
221Dec 2037$972.12$217.31$1,189.43$85,090.37
2037 Total$11,505.22$2,767.94$14,273.16
222Jan 2038$974.58$214.85$1,189.43$84,115.79
223Feb 2038$977.04$212.39$1,189.43$83,138.75
224Mar 2038$979.50$209.93$1,189.43$82,159.25
225Apr 2038$981.98$207.45$1,189.43$81,177.27
226May 2038$984.46$204.97$1,189.43$80,192.81
227Jun 2038$986.94$202.49$1,189.43$79,205.87
228Jul 2038$989.44$199.99$1,189.43$78,216.43
229Aug 2038$991.93$197.50$1,189.43$77,224.50
230Sep 2038$994.44$194.99$1,189.43$76,230.06
231Oct 2038$996.95$192.48$1,189.43$75,233.11
232Nov 2038$999.47$189.96$1,189.43$74,233.64
233Dec 2038$1,001.99$187.44$1,189.43$73,231.65
2038 Total$11,858.72$2,414.44$14,273.16
234Jan 2039$1,004.52$184.91$1,189.43$72,227.13
235Feb 2039$1,007.06$182.37$1,189.43$71,220.07
236Mar 2039$1,009.60$179.83$1,189.43$70,210.47
237Apr 2039$1,012.15$177.28$1,189.43$69,198.32
238May 2039$1,014.70$174.73$1,189.43$68,183.62
239Jun 2039$1,017.27$172.16$1,189.43$67,166.35
240Jul 2039$1,019.83$169.60$1,189.43$66,146.52
241Aug 2039$1,022.41$167.02$1,189.43$65,124.11
242Sep 2039$1,024.99$164.44$1,189.43$64,099.12
243Oct 2039$1,027.58$161.85$1,189.43$63,071.54
244Nov 2039$1,030.17$159.26$1,189.43$62,041.37
245Dec 2039$1,032.78$156.65$1,189.43$61,008.59
2039 Total$12,223.06$2,050.1$14,273.16
246Jan 2040$1,035.38$154.05$1,189.43$59,973.21
247Feb 2040$1,038.00$151.43$1,189.43$58,935.21
248Mar 2040$1,040.62$148.81$1,189.43$57,894.59
249Apr 2040$1,043.25$146.18$1,189.43$56,851.34
250May 2040$1,045.88$143.55$1,189.43$55,805.46
251Jun 2040$1,048.52$140.91$1,189.43$54,756.94
252Jul 2040$1,051.17$138.26$1,189.43$53,705.77
253Aug 2040$1,053.82$135.61$1,189.43$52,651.95
254Sep 2040$1,056.48$132.95$1,189.43$51,595.47
255Oct 2040$1,059.15$130.28$1,189.43$50,536.32
256Nov 2040$1,061.83$127.60$1,189.43$49,474.49
257Dec 2040$1,064.51$124.92$1,189.43$48,409.98
2040 Total$12,598.61$1,674.55$14,273.16
258Jan 2041$1,067.19$122.24$1,189.43$47,342.79
259Feb 2041$1,069.89$119.54$1,189.43$46,272.90
260Mar 2041$1,072.59$116.84$1,189.43$45,200.31
261Apr 2041$1,075.30$114.13$1,189.43$44,125.01
262May 2041$1,078.01$111.42$1,189.43$43,047.00
263Jun 2041$1,080.74$108.69$1,189.43$41,966.26
264Jul 2041$1,083.47$105.96$1,189.43$40,882.79
265Aug 2041$1,086.20$103.23$1,189.43$39,796.59
266Sep 2041$1,088.94$100.49$1,189.43$38,707.65
267Oct 2041$1,091.69$97.74$1,189.43$37,615.96
268Nov 2041$1,094.45$94.98$1,189.43$36,521.51
269Dec 2041$1,097.21$92.22$1,189.43$35,424.30
2041 Total$12,985.68$1,287.48$14,273.16
270Jan 2042$1,099.98$89.45$1,189.43$34,324.32
271Feb 2042$1,102.76$86.67$1,189.43$33,221.56
272Mar 2042$1,105.55$83.88$1,189.43$32,116.01
273Apr 2042$1,108.34$81.09$1,189.43$31,007.67
274May 2042$1,111.14$78.29$1,189.43$29,896.53
275Jun 2042$1,113.94$75.49$1,189.43$28,782.59
276Jul 2042$1,116.75$72.68$1,189.43$27,665.84
277Aug 2042$1,119.57$69.86$1,189.43$26,546.27
278Sep 2042$1,122.40$67.03$1,189.43$25,423.87
279Oct 2042$1,125.23$64.20$1,189.43$24,298.64
280Nov 2042$1,128.08$61.35$1,189.43$23,170.56
281Dec 2042$1,130.92$58.51$1,189.43$22,039.64
2042 Total$13,384.66$888.5$14,273.16
282Jan 2043$1,133.78$55.65$1,189.43$20,905.86
283Feb 2043$1,136.64$52.79$1,189.43$19,769.22
284Mar 2043$1,139.51$49.92$1,189.43$18,629.71
285Apr 2043$1,142.39$47.04$1,189.43$17,487.32
286May 2043$1,145.27$44.16$1,189.43$16,342.05
287Jun 2043$1,148.17$41.26$1,189.43$15,193.88
288Jul 2043$1,151.07$38.36$1,189.43$14,042.81
289Aug 2043$1,153.97$35.46$1,189.43$12,888.84
290Sep 2043$1,156.89$32.54$1,189.43$11,731.95
291Oct 2043$1,159.81$29.62$1,189.43$10,572.14
292Nov 2043$1,162.74$26.69$1,189.43$9,409.40
293Dec 2043$1,165.67$23.76$1,189.43$8,243.73
2043 Total$13,795.91$477.25$14,273.16
294Jan 2044$1,168.61$20.82$1,189.43$7,075.12
295Feb 2044$1,171.57$17.86$1,189.43$5,903.55
296Mar 2044$1,174.52$14.91$1,189.43$4,729.03
297Apr 2044$1,177.49$11.94$1,189.43$3,551.54
298May 2044$1,180.46$8.97$1,189.43$2,371.08
299Jun 2044$1,183.44$5.99$1,189.43$1,187.64
300Jul 2044$1,186.43$3.00$1,189.43$1.21
2044 Total$8,242.52$83.49$8,326.01
Compare your product with the big 4 banks, or add more products to compare
As seen on