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
1Oct 2019$558.18$631.25$1,189.43$249,441.82
2Nov 2019$559.59$629.84$1,189.43$248,882.23
3Dec 2019$561.00$628.43$1,189.43$248,321.23
2019 Total$1,678.77$1,889.52$3,568.29
4Jan 2020$562.42$627.01$1,189.43$247,758.81
5Feb 2020$563.84$625.59$1,189.43$247,194.97
6Mar 2020$565.26$624.17$1,189.43$246,629.71
7Apr 2020$566.69$622.74$1,189.43$246,063.02
8May 2020$568.12$621.31$1,189.43$245,494.90
9Jun 2020$569.56$619.87$1,189.43$244,925.34
10Jul 2020$570.99$618.44$1,189.43$244,354.35
11Aug 2020$572.44$616.99$1,189.43$243,781.91
12Sep 2020$573.88$615.55$1,189.43$243,208.03
13Oct 2020$575.33$614.10$1,189.43$242,632.70
14Nov 2020$576.78$612.65$1,189.43$242,055.92
15Dec 2020$578.24$611.19$1,189.43$241,477.68
2020 Total$6,843.55$7,429.61$14,273.16
16Jan 2021$579.70$609.73$1,189.43$240,897.98
17Feb 2021$581.16$608.27$1,189.43$240,316.82
18Mar 2021$582.63$606.80$1,189.43$239,734.19
19Apr 2021$584.10$605.33$1,189.43$239,150.09
20May 2021$585.58$603.85$1,189.43$238,564.51
21Jun 2021$587.05$602.38$1,189.43$237,977.46
22Jul 2021$588.54$600.89$1,189.43$237,388.92
23Aug 2021$590.02$599.41$1,189.43$236,798.90
24Sep 2021$591.51$597.92$1,189.43$236,207.39
25Oct 2021$593.01$596.42$1,189.43$235,614.38
26Nov 2021$594.50$594.93$1,189.43$235,019.88
27Dec 2021$596.00$593.43$1,189.43$234,423.88
2021 Total$7,053.8$7,219.36$14,273.16
28Jan 2022$597.51$591.92$1,189.43$233,826.37
29Feb 2022$599.02$590.41$1,189.43$233,227.35
30Mar 2022$600.53$588.90$1,189.43$232,626.82
31Apr 2022$602.05$587.38$1,189.43$232,024.77
32May 2022$603.57$585.86$1,189.43$231,421.20
33Jun 2022$605.09$584.34$1,189.43$230,816.11
34Jul 2022$606.62$582.81$1,189.43$230,209.49
35Aug 2022$608.15$581.28$1,189.43$229,601.34
36Sep 2022$609.69$579.74$1,189.43$228,991.65
37Oct 2022$611.23$578.20$1,189.43$228,380.42
38Nov 2022$612.77$576.66$1,189.43$227,767.65
39Dec 2022$614.32$575.11$1,189.43$227,153.33
2022 Total$7,270.55$7,002.61$14,273.16
40Jan 2023$615.87$573.56$1,189.43$226,537.46
41Feb 2023$617.42$572.01$1,189.43$225,920.04
42Mar 2023$618.98$570.45$1,189.43$225,301.06
43Apr 2023$620.54$568.89$1,189.43$224,680.52
44May 2023$622.11$567.32$1,189.43$224,058.41
45Jun 2023$623.68$565.75$1,189.43$223,434.73
46Jul 2023$625.26$564.17$1,189.43$222,809.47
47Aug 2023$626.84$562.59$1,189.43$222,182.63
48Sep 2023$628.42$561.01$1,189.43$221,554.21
49Oct 2023$630.01$559.42$1,189.43$220,924.20
50Nov 2023$631.60$557.83$1,189.43$220,292.60
51Dec 2023$633.19$556.24$1,189.43$219,659.41
2023 Total$7,493.92$6,779.24$14,273.16
52Jan 2024$634.79$554.64$1,189.43$219,024.62
53Feb 2024$636.39$553.04$1,189.43$218,388.23
54Mar 2024$638.00$551.43$1,189.43$217,750.23
55Apr 2024$639.61$549.82$1,189.43$217,110.62
56May 2024$641.23$548.20$1,189.43$216,469.39
57Jun 2024$642.84$546.59$1,189.43$215,826.55
58Jul 2024$644.47$544.96$1,189.43$215,182.08
59Aug 2024$646.10$543.33$1,189.43$214,535.98
60Sep 2024$647.73$541.70$1,189.43$213,888.25
61Oct 2024$649.36$540.07$1,189.43$213,238.89
62Nov 2024$651.00$538.43$1,189.43$212,587.89
63Dec 2024$652.65$536.78$1,189.43$211,935.24
2024 Total$7,724.17$6,548.99$14,273.16
64Jan 2025$654.29$535.14$1,189.43$211,280.95
65Feb 2025$655.95$533.48$1,189.43$210,625.00
66Mar 2025$657.60$531.83$1,189.43$209,967.40
67Apr 2025$659.26$530.17$1,189.43$209,308.14
68May 2025$660.93$528.50$1,189.43$208,647.21
69Jun 2025$662.60$526.83$1,189.43$207,984.61
70Jul 2025$664.27$525.16$1,189.43$207,320.34
71Aug 2025$665.95$523.48$1,189.43$206,654.39
72Sep 2025$667.63$521.80$1,189.43$205,986.76
73Oct 2025$669.31$520.12$1,189.43$205,317.45
74Nov 2025$671.00$518.43$1,189.43$204,646.45
75Dec 2025$672.70$516.73$1,189.43$203,973.75
2025 Total$7,961.49$6,311.67$14,273.16
76Jan 2026$674.40$515.03$1,189.43$203,299.35
77Feb 2026$676.10$513.33$1,189.43$202,623.25
78Mar 2026$677.81$511.62$1,189.43$201,945.44
79Apr 2026$679.52$509.91$1,189.43$201,265.92
80May 2026$681.23$508.20$1,189.43$200,584.69
81Jun 2026$682.95$506.48$1,189.43$199,901.74
82Jul 2026$684.68$504.75$1,189.43$199,217.06
83Aug 2026$686.41$503.02$1,189.43$198,530.65
84Sep 2026$688.14$501.29$1,189.43$197,842.51
85Oct 2026$689.88$499.55$1,189.43$197,152.63
86Nov 2026$691.62$497.81$1,189.43$196,461.01
87Dec 2026$693.37$496.06$1,189.43$195,767.64
2026 Total$8,206.11$6,067.05$14,273.16
88Jan 2027$695.12$494.31$1,189.43$195,072.52
89Feb 2027$696.87$492.56$1,189.43$194,375.65
90Mar 2027$698.63$490.80$1,189.43$193,677.02
91Apr 2027$700.40$489.03$1,189.43$192,976.62
92May 2027$702.16$487.27$1,189.43$192,274.46
93Jun 2027$703.94$485.49$1,189.43$191,570.52
94Jul 2027$705.71$483.72$1,189.43$190,864.81
95Aug 2027$707.50$481.93$1,189.43$190,157.31
96Sep 2027$709.28$480.15$1,189.43$189,448.03
97Oct 2027$711.07$478.36$1,189.43$188,736.96
98Nov 2027$712.87$476.56$1,189.43$188,024.09
99Dec 2027$714.67$474.76$1,189.43$187,309.42
2027 Total$8,458.22$5,814.94$14,273.16
100Jan 2028$716.47$472.96$1,189.43$186,592.95
101Feb 2028$718.28$471.15$1,189.43$185,874.67
102Mar 2028$720.10$469.33$1,189.43$185,154.57
103Apr 2028$721.91$467.52$1,189.43$184,432.66
104May 2028$723.74$465.69$1,189.43$183,708.92
105Jun 2028$725.56$463.87$1,189.43$182,983.36
106Jul 2028$727.40$462.03$1,189.43$182,255.96
107Aug 2028$729.23$460.20$1,189.43$181,526.73
108Sep 2028$731.08$458.35$1,189.43$180,795.65
109Oct 2028$732.92$456.51$1,189.43$180,062.73
110Nov 2028$734.77$454.66$1,189.43$179,327.96
111Dec 2028$736.63$452.80$1,189.43$178,591.33
2028 Total$8,718.09$5,555.07$14,273.16
112Jan 2029$738.49$450.94$1,189.43$177,852.84
113Feb 2029$740.35$449.08$1,189.43$177,112.49
114Mar 2029$742.22$447.21$1,189.43$176,370.27
115Apr 2029$744.10$445.33$1,189.43$175,626.17
116May 2029$745.97$443.46$1,189.43$174,880.20
117Jun 2029$747.86$441.57$1,189.43$174,132.34
118Jul 2029$749.75$439.68$1,189.43$173,382.59
119Aug 2029$751.64$437.79$1,189.43$172,630.95
120Sep 2029$753.54$435.89$1,189.43$171,877.41
121Oct 2029$755.44$433.99$1,189.43$171,121.97
122Nov 2029$757.35$432.08$1,189.43$170,364.62
123Dec 2029$759.26$430.17$1,189.43$169,605.36
2029 Total$8,985.97$5,287.19$14,273.16
124Jan 2030$761.18$428.25$1,189.43$168,844.18
125Feb 2030$763.10$426.33$1,189.43$168,081.08
126Mar 2030$765.03$424.40$1,189.43$167,316.05
127Apr 2030$766.96$422.47$1,189.43$166,549.09
128May 2030$768.89$420.54$1,189.43$165,780.20
129Jun 2030$770.83$418.60$1,189.43$165,009.37
130Jul 2030$772.78$416.65$1,189.43$164,236.59
131Aug 2030$774.73$414.70$1,189.43$163,461.86
132Sep 2030$776.69$412.74$1,189.43$162,685.17
133Oct 2030$778.65$410.78$1,189.43$161,906.52
134Nov 2030$780.62$408.81$1,189.43$161,125.90
135Dec 2030$782.59$406.84$1,189.43$160,343.31
2030 Total$9,262.05$5,011.11$14,273.16
136Jan 2031$784.56$404.87$1,189.43$159,558.75
137Feb 2031$786.54$402.89$1,189.43$158,772.21
138Mar 2031$788.53$400.90$1,189.43$157,983.68
139Apr 2031$790.52$398.91$1,189.43$157,193.16
140May 2031$792.52$396.91$1,189.43$156,400.64
141Jun 2031$794.52$394.91$1,189.43$155,606.12
142Jul 2031$796.52$392.91$1,189.43$154,809.60
143Aug 2031$798.54$390.89$1,189.43$154,011.06
144Sep 2031$800.55$388.88$1,189.43$153,210.51
145Oct 2031$802.57$386.86$1,189.43$152,407.94
146Nov 2031$804.60$384.83$1,189.43$151,603.34
147Dec 2031$806.63$382.80$1,189.43$150,796.71
2031 Total$9,546.6$4,726.56$14,273.16
148Jan 2032$808.67$380.76$1,189.43$149,988.04
149Feb 2032$810.71$378.72$1,189.43$149,177.33
150Mar 2032$812.76$376.67$1,189.43$148,364.57
151Apr 2032$814.81$374.62$1,189.43$147,549.76
152May 2032$816.87$372.56$1,189.43$146,732.89
153Jun 2032$818.93$370.50$1,189.43$145,913.96
154Jul 2032$821.00$368.43$1,189.43$145,092.96
155Aug 2032$823.07$366.36$1,189.43$144,269.89
156Sep 2032$825.15$364.28$1,189.43$143,444.74
157Oct 2032$827.23$362.20$1,189.43$142,617.51
158Nov 2032$829.32$360.11$1,189.43$141,788.19
159Dec 2032$831.41$358.02$1,189.43$140,956.78
2032 Total$9,839.93$4,433.23$14,273.16
160Jan 2033$833.51$355.92$1,189.43$140,123.27
161Feb 2033$835.62$353.81$1,189.43$139,287.65
162Mar 2033$837.73$351.70$1,189.43$138,449.92
163Apr 2033$839.84$349.59$1,189.43$137,610.08
164May 2033$841.96$347.47$1,189.43$136,768.12
165Jun 2033$844.09$345.34$1,189.43$135,924.03
166Jul 2033$846.22$343.21$1,189.43$135,077.81
167Aug 2033$848.36$341.07$1,189.43$134,229.45
168Sep 2033$850.50$338.93$1,189.43$133,378.95
169Oct 2033$852.65$336.78$1,189.43$132,526.30
170Nov 2033$854.80$334.63$1,189.43$131,671.50
171Dec 2033$856.96$332.47$1,189.43$130,814.54
2033 Total$10,142.24$4,130.92$14,273.16
172Jan 2034$859.12$330.31$1,189.43$129,955.42
173Feb 2034$861.29$328.14$1,189.43$129,094.13
174Mar 2034$863.47$325.96$1,189.43$128,230.66
175Apr 2034$865.65$323.78$1,189.43$127,365.01
176May 2034$867.83$321.60$1,189.43$126,497.18
177Jun 2034$870.02$319.41$1,189.43$125,627.16
178Jul 2034$872.22$317.21$1,189.43$124,754.94
179Aug 2034$874.42$315.01$1,189.43$123,880.52
180Sep 2034$876.63$312.80$1,189.43$123,003.89
181Oct 2034$878.85$310.58$1,189.43$122,125.04
182Nov 2034$881.06$308.37$1,189.43$121,243.98
183Dec 2034$883.29$306.14$1,189.43$120,360.69
2034 Total$10,453.85$3,819.31$14,273.16
184Jan 2035$885.52$303.91$1,189.43$119,475.17
185Feb 2035$887.76$301.67$1,189.43$118,587.41
186Mar 2035$890.00$299.43$1,189.43$117,697.41
187Apr 2035$892.24$297.19$1,189.43$116,805.17
188May 2035$894.50$294.93$1,189.43$115,910.67
189Jun 2035$896.76$292.67$1,189.43$115,013.91
190Jul 2035$899.02$290.41$1,189.43$114,114.89
191Aug 2035$901.29$288.14$1,189.43$113,213.60
192Sep 2035$903.57$285.86$1,189.43$112,310.03
193Oct 2035$905.85$283.58$1,189.43$111,404.18
194Nov 2035$908.13$281.30$1,189.43$110,496.05
195Dec 2035$910.43$279.00$1,189.43$109,585.62
2035 Total$10,775.07$3,498.09$14,273.16
196Jan 2036$912.73$276.70$1,189.43$108,672.89
197Feb 2036$915.03$274.40$1,189.43$107,757.86
198Mar 2036$917.34$272.09$1,189.43$106,840.52
199Apr 2036$919.66$269.77$1,189.43$105,920.86
200May 2036$921.98$267.45$1,189.43$104,998.88
201Jun 2036$924.31$265.12$1,189.43$104,074.57
202Jul 2036$926.64$262.79$1,189.43$103,147.93
203Aug 2036$928.98$260.45$1,189.43$102,218.95
204Sep 2036$931.33$258.10$1,189.43$101,287.62
205Oct 2036$933.68$255.75$1,189.43$100,353.94
206Nov 2036$936.04$253.39$1,189.43$99,417.90
207Dec 2036$938.40$251.03$1,189.43$98,479.50
2036 Total$11,106.12$3,167.04$14,273.16
208Jan 2037$940.77$248.66$1,189.43$97,538.73
209Feb 2037$943.14$246.29$1,189.43$96,595.59
210Mar 2037$945.53$243.90$1,189.43$95,650.06
211Apr 2037$947.91$241.52$1,189.43$94,702.15
212May 2037$950.31$239.12$1,189.43$93,751.84
213Jun 2037$952.71$236.72$1,189.43$92,799.13
214Jul 2037$955.11$234.32$1,189.43$91,844.02
215Aug 2037$957.52$231.91$1,189.43$90,886.50
216Sep 2037$959.94$229.49$1,189.43$89,926.56
217Oct 2037$962.37$227.06$1,189.43$88,964.19
218Nov 2037$964.80$224.63$1,189.43$87,999.39
219Dec 2037$967.23$222.20$1,189.43$87,032.16
2037 Total$11,447.34$2,825.82$14,273.16
220Jan 2038$969.67$219.76$1,189.43$86,062.49
221Feb 2038$972.12$217.31$1,189.43$85,090.37
222Mar 2038$974.58$214.85$1,189.43$84,115.79
223Apr 2038$977.04$212.39$1,189.43$83,138.75
224May 2038$979.50$209.93$1,189.43$82,159.25
225Jun 2038$981.98$207.45$1,189.43$81,177.27
226Jul 2038$984.46$204.97$1,189.43$80,192.81
227Aug 2038$986.94$202.49$1,189.43$79,205.87
228Sep 2038$989.44$199.99$1,189.43$78,216.43
229Oct 2038$991.93$197.50$1,189.43$77,224.50
230Nov 2038$994.44$194.99$1,189.43$76,230.06
231Dec 2038$996.95$192.48$1,189.43$75,233.11
2038 Total$11,799.05$2,474.11$14,273.16
232Jan 2039$999.47$189.96$1,189.43$74,233.64
233Feb 2039$1,001.99$187.44$1,189.43$73,231.65
234Mar 2039$1,004.52$184.91$1,189.43$72,227.13
235Apr 2039$1,007.06$182.37$1,189.43$71,220.07
236May 2039$1,009.60$179.83$1,189.43$70,210.47
237Jun 2039$1,012.15$177.28$1,189.43$69,198.32
238Jul 2039$1,014.70$174.73$1,189.43$68,183.62
239Aug 2039$1,017.27$172.16$1,189.43$67,166.35
240Sep 2039$1,019.83$169.60$1,189.43$66,146.52
241Oct 2039$1,022.41$167.02$1,189.43$65,124.11
242Nov 2039$1,024.99$164.44$1,189.43$64,099.12
243Dec 2039$1,027.58$161.85$1,189.43$63,071.54
2039 Total$12,161.57$2,111.59$14,273.16
244Jan 2040$1,030.17$159.26$1,189.43$62,041.37
245Feb 2040$1,032.78$156.65$1,189.43$61,008.59
246Mar 2040$1,035.38$154.05$1,189.43$59,973.21
247Apr 2040$1,038.00$151.43$1,189.43$58,935.21
248May 2040$1,040.62$148.81$1,189.43$57,894.59
249Jun 2040$1,043.25$146.18$1,189.43$56,851.34
250Jul 2040$1,045.88$143.55$1,189.43$55,805.46
251Aug 2040$1,048.52$140.91$1,189.43$54,756.94
252Sep 2040$1,051.17$138.26$1,189.43$53,705.77
253Oct 2040$1,053.82$135.61$1,189.43$52,651.95
254Nov 2040$1,056.48$132.95$1,189.43$51,595.47
255Dec 2040$1,059.15$130.28$1,189.43$50,536.32
2040 Total$12,535.22$1,737.94$14,273.16
256Jan 2041$1,061.83$127.60$1,189.43$49,474.49
257Feb 2041$1,064.51$124.92$1,189.43$48,409.98
258Mar 2041$1,067.19$122.24$1,189.43$47,342.79
259Apr 2041$1,069.89$119.54$1,189.43$46,272.90
260May 2041$1,072.59$116.84$1,189.43$45,200.31
261Jun 2041$1,075.30$114.13$1,189.43$44,125.01
262Jul 2041$1,078.01$111.42$1,189.43$43,047.00
263Aug 2041$1,080.74$108.69$1,189.43$41,966.26
264Sep 2041$1,083.47$105.96$1,189.43$40,882.79
265Oct 2041$1,086.20$103.23$1,189.43$39,796.59
266Nov 2041$1,088.94$100.49$1,189.43$38,707.65
267Dec 2041$1,091.69$97.74$1,189.43$37,615.96
2041 Total$12,920.36$1,352.8$14,273.16
268Jan 2042$1,094.45$94.98$1,189.43$36,521.51
269Feb 2042$1,097.21$92.22$1,189.43$35,424.30
270Mar 2042$1,099.98$89.45$1,189.43$34,324.32
271Apr 2042$1,102.76$86.67$1,189.43$33,221.56
272May 2042$1,105.55$83.88$1,189.43$32,116.01
273Jun 2042$1,108.34$81.09$1,189.43$31,007.67
274Jul 2042$1,111.14$78.29$1,189.43$29,896.53
275Aug 2042$1,113.94$75.49$1,189.43$28,782.59
276Sep 2042$1,116.75$72.68$1,189.43$27,665.84
277Oct 2042$1,119.57$69.86$1,189.43$26,546.27
278Nov 2042$1,122.40$67.03$1,189.43$25,423.87
279Dec 2042$1,125.23$64.20$1,189.43$24,298.64
2042 Total$13,317.32$955.84$14,273.16
280Jan 2043$1,128.08$61.35$1,189.43$23,170.56
281Feb 2043$1,130.92$58.51$1,189.43$22,039.64
282Mar 2043$1,133.78$55.65$1,189.43$20,905.86
283Apr 2043$1,136.64$52.79$1,189.43$19,769.22
284May 2043$1,139.51$49.92$1,189.43$18,629.71
285Jun 2043$1,142.39$47.04$1,189.43$17,487.32
286Jul 2043$1,145.27$44.16$1,189.43$16,342.05
287Aug 2043$1,148.17$41.26$1,189.43$15,193.88
288Sep 2043$1,151.07$38.36$1,189.43$14,042.81
289Oct 2043$1,153.97$35.46$1,189.43$12,888.84
290Nov 2043$1,156.89$32.54$1,189.43$11,731.95
291Dec 2043$1,159.81$29.62$1,189.43$10,572.14
2043 Total$13,726.5$546.66$14,273.16
292Jan 2044$1,162.74$26.69$1,189.43$9,409.40
293Feb 2044$1,165.67$23.76$1,189.43$8,243.73
294Mar 2044$1,168.61$20.82$1,189.43$7,075.12
295Apr 2044$1,171.57$17.86$1,189.43$5,903.55
296May 2044$1,174.52$14.91$1,189.43$4,729.03
297Jun 2044$1,177.49$11.94$1,189.43$3,551.54
298Jul 2044$1,180.46$8.97$1,189.43$2,371.08
299Aug 2044$1,183.44$5.99$1,189.43$1,187.64
300Sep 2044$1,186.43$3.00$1,189.43$1.21
2044 Total$10,570.93$133.94$10,704.87
Compare your product with the big 4 banks, or add more products to compare
As seen on