Basic Home Loan (Principal and Interest) (Amounts < $750k, LVR 70%-80%) from Macquarie Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
3.34%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,230
Number of Repayments
300
Total Interest Paid
$119,000
Total repayments
$369,000
DatePrincipleInterestPaymentBalance
1Oct 2019$534.38$695.83$1,230.21$249,465.62
2Nov 2019$535.86$694.35$1,230.21$248,929.76
3Dec 2019$537.36$692.85$1,230.21$248,392.40
2019 Total$1,607.6$2,083.03$3,690.63
4Jan 2020$538.85$691.36$1,230.21$247,853.55
5Feb 2020$540.35$689.86$1,230.21$247,313.20
6Mar 2020$541.85$688.36$1,230.21$246,771.35
7Apr 2020$543.36$686.85$1,230.21$246,227.99
8May 2020$544.88$685.33$1,230.21$245,683.11
9Jun 2020$546.39$683.82$1,230.21$245,136.72
10Jul 2020$547.91$682.30$1,230.21$244,588.81
11Aug 2020$549.44$680.77$1,230.21$244,039.37
12Sep 2020$550.97$679.24$1,230.21$243,488.40
13Oct 2020$552.50$677.71$1,230.21$242,935.90
14Nov 2020$554.04$676.17$1,230.21$242,381.86
15Dec 2020$555.58$674.63$1,230.21$241,826.28
2020 Total$6,566.12$8,196.4$14,762.52
16Jan 2021$557.13$673.08$1,230.21$241,269.15
17Feb 2021$558.68$671.53$1,230.21$240,710.47
18Mar 2021$560.23$669.98$1,230.21$240,150.24
19Apr 2021$561.79$668.42$1,230.21$239,588.45
20May 2021$563.36$666.85$1,230.21$239,025.09
21Jun 2021$564.92$665.29$1,230.21$238,460.17
22Jul 2021$566.50$663.71$1,230.21$237,893.67
23Aug 2021$568.07$662.14$1,230.21$237,325.60
24Sep 2021$569.65$660.56$1,230.21$236,755.95
25Oct 2021$571.24$658.97$1,230.21$236,184.71
26Nov 2021$572.83$657.38$1,230.21$235,611.88
27Dec 2021$574.42$655.79$1,230.21$235,037.46
2021 Total$6,788.82$7,973.7$14,762.52
28Jan 2022$576.02$654.19$1,230.21$234,461.44
29Feb 2022$577.63$652.58$1,230.21$233,883.81
30Mar 2022$579.23$650.98$1,230.21$233,304.58
31Apr 2022$580.85$649.36$1,230.21$232,723.73
32May 2022$582.46$647.75$1,230.21$232,141.27
33Jun 2022$584.08$646.13$1,230.21$231,557.19
34Jul 2022$585.71$644.50$1,230.21$230,971.48
35Aug 2022$587.34$642.87$1,230.21$230,384.14
36Sep 2022$588.97$641.24$1,230.21$229,795.17
37Oct 2022$590.61$639.60$1,230.21$229,204.56
38Nov 2022$592.26$637.95$1,230.21$228,612.30
39Dec 2022$593.91$636.30$1,230.21$228,018.39
2022 Total$7,019.07$7,743.45$14,762.52
40Jan 2023$595.56$634.65$1,230.21$227,422.83
41Feb 2023$597.22$632.99$1,230.21$226,825.61
42Mar 2023$598.88$631.33$1,230.21$226,226.73
43Apr 2023$600.55$629.66$1,230.21$225,626.18
44May 2023$602.22$627.99$1,230.21$225,023.96
45Jun 2023$603.89$626.32$1,230.21$224,420.07
46Jul 2023$605.57$624.64$1,230.21$223,814.50
47Aug 2023$607.26$622.95$1,230.21$223,207.24
48Sep 2023$608.95$621.26$1,230.21$222,598.29
49Oct 2023$610.64$619.57$1,230.21$221,987.65
50Nov 2023$612.34$617.87$1,230.21$221,375.31
51Dec 2023$614.05$616.16$1,230.21$220,761.26
2023 Total$7,257.13$7,505.39$14,762.52
52Jan 2024$615.76$614.45$1,230.21$220,145.50
53Feb 2024$617.47$612.74$1,230.21$219,528.03
54Mar 2024$619.19$611.02$1,230.21$218,908.84
55Apr 2024$620.91$609.30$1,230.21$218,287.93
56May 2024$622.64$607.57$1,230.21$217,665.29
57Jun 2024$624.37$605.84$1,230.21$217,040.92
58Jul 2024$626.11$604.10$1,230.21$216,414.81
59Aug 2024$627.86$602.35$1,230.21$215,786.95
60Sep 2024$629.60$600.61$1,230.21$215,157.35
61Oct 2024$631.36$598.85$1,230.21$214,525.99
62Nov 2024$633.11$597.10$1,230.21$213,892.88
63Dec 2024$634.87$595.34$1,230.21$213,258.01
2024 Total$7,503.25$7,259.27$14,762.52
64Jan 2025$636.64$593.57$1,230.21$212,621.37
65Feb 2025$638.41$591.80$1,230.21$211,982.96
66Mar 2025$640.19$590.02$1,230.21$211,342.77
67Apr 2025$641.97$588.24$1,230.21$210,700.80
68May 2025$643.76$586.45$1,230.21$210,057.04
69Jun 2025$645.55$584.66$1,230.21$209,411.49
70Jul 2025$647.35$582.86$1,230.21$208,764.14
71Aug 2025$649.15$581.06$1,230.21$208,114.99
72Sep 2025$650.96$579.25$1,230.21$207,464.03
73Oct 2025$652.77$577.44$1,230.21$206,811.26
74Nov 2025$654.59$575.62$1,230.21$206,156.67
75Dec 2025$656.41$573.80$1,230.21$205,500.26
2025 Total$7,757.75$7,004.77$14,762.52
76Jan 2026$658.23$571.98$1,230.21$204,842.03
77Feb 2026$660.07$570.14$1,230.21$204,181.96
78Mar 2026$661.90$568.31$1,230.21$203,520.06
79Apr 2026$663.75$566.46$1,230.21$202,856.31
80May 2026$665.59$564.62$1,230.21$202,190.72
81Jun 2026$667.45$562.76$1,230.21$201,523.27
82Jul 2026$669.30$560.91$1,230.21$200,853.97
83Aug 2026$671.17$559.04$1,230.21$200,182.80
84Sep 2026$673.03$557.18$1,230.21$199,509.77
85Oct 2026$674.91$555.30$1,230.21$198,834.86
86Nov 2026$676.79$553.42$1,230.21$198,158.07
87Dec 2026$678.67$551.54$1,230.21$197,479.40
2026 Total$8,020.86$6,741.66$14,762.52
88Jan 2027$680.56$549.65$1,230.21$196,798.84
89Feb 2027$682.45$547.76$1,230.21$196,116.39
90Mar 2027$684.35$545.86$1,230.21$195,432.04
91Apr 2027$686.26$543.95$1,230.21$194,745.78
92May 2027$688.17$542.04$1,230.21$194,057.61
93Jun 2027$690.08$540.13$1,230.21$193,367.53
94Jul 2027$692.00$538.21$1,230.21$192,675.53
95Aug 2027$693.93$536.28$1,230.21$191,981.60
96Sep 2027$695.86$534.35$1,230.21$191,285.74
97Oct 2027$697.80$532.41$1,230.21$190,587.94
98Nov 2027$699.74$530.47$1,230.21$189,888.20
99Dec 2027$701.69$528.52$1,230.21$189,186.51
2027 Total$8,292.89$6,469.63$14,762.52
100Jan 2028$703.64$526.57$1,230.21$188,482.87
101Feb 2028$705.60$524.61$1,230.21$187,777.27
102Mar 2028$707.56$522.65$1,230.21$187,069.71
103Apr 2028$709.53$520.68$1,230.21$186,360.18
104May 2028$711.51$518.70$1,230.21$185,648.67
105Jun 2028$713.49$516.72$1,230.21$184,935.18
106Jul 2028$715.47$514.74$1,230.21$184,219.71
107Aug 2028$717.47$512.74$1,230.21$183,502.24
108Sep 2028$719.46$510.75$1,230.21$182,782.78
109Oct 2028$721.46$508.75$1,230.21$182,061.32
110Nov 2028$723.47$506.74$1,230.21$181,337.85
111Dec 2028$725.49$504.72$1,230.21$180,612.36
2028 Total$8,574.15$6,188.37$14,762.52
112Jan 2029$727.51$502.70$1,230.21$179,884.85
113Feb 2029$729.53$500.68$1,230.21$179,155.32
114Mar 2029$731.56$498.65$1,230.21$178,423.76
115Apr 2029$733.60$496.61$1,230.21$177,690.16
116May 2029$735.64$494.57$1,230.21$176,954.52
117Jun 2029$737.69$492.52$1,230.21$176,216.83
118Jul 2029$739.74$490.47$1,230.21$175,477.09
119Aug 2029$741.80$488.41$1,230.21$174,735.29
120Sep 2029$743.86$486.35$1,230.21$173,991.43
121Oct 2029$745.93$484.28$1,230.21$173,245.50
122Nov 2029$748.01$482.20$1,230.21$172,497.49
123Dec 2029$750.09$480.12$1,230.21$171,747.40
2029 Total$8,864.96$5,897.56$14,762.52
124Jan 2030$752.18$478.03$1,230.21$170,995.22
125Feb 2030$754.27$475.94$1,230.21$170,240.95
126Mar 2030$756.37$473.84$1,230.21$169,484.58
127Apr 2030$758.48$471.73$1,230.21$168,726.10
128May 2030$760.59$469.62$1,230.21$167,965.51
129Jun 2030$762.71$467.50$1,230.21$167,202.80
130Jul 2030$764.83$465.38$1,230.21$166,437.97
131Aug 2030$766.96$463.25$1,230.21$165,671.01
132Sep 2030$769.09$461.12$1,230.21$164,901.92
133Oct 2030$771.23$458.98$1,230.21$164,130.69
134Nov 2030$773.38$456.83$1,230.21$163,357.31
135Dec 2030$775.53$454.68$1,230.21$162,581.78
2030 Total$9,165.62$5,596.9$14,762.52
136Jan 2031$777.69$452.52$1,230.21$161,804.09
137Feb 2031$779.86$450.35$1,230.21$161,024.23
138Mar 2031$782.03$448.18$1,230.21$160,242.20
139Apr 2031$784.20$446.01$1,230.21$159,458.00
140May 2031$786.39$443.82$1,230.21$158,671.61
141Jun 2031$788.57$441.64$1,230.21$157,883.04
142Jul 2031$790.77$439.44$1,230.21$157,092.27
143Aug 2031$792.97$437.24$1,230.21$156,299.30
144Sep 2031$795.18$435.03$1,230.21$155,504.12
145Oct 2031$797.39$432.82$1,230.21$154,706.73
146Nov 2031$799.61$430.60$1,230.21$153,907.12
147Dec 2031$801.84$428.37$1,230.21$153,105.28
2031 Total$9,476.5$5,286.02$14,762.52
148Jan 2032$804.07$426.14$1,230.21$152,301.21
149Feb 2032$806.30$423.91$1,230.21$151,494.91
150Mar 2032$808.55$421.66$1,230.21$150,686.36
151Apr 2032$810.80$419.41$1,230.21$149,875.56
152May 2032$813.06$417.15$1,230.21$149,062.50
153Jun 2032$815.32$414.89$1,230.21$148,247.18
154Jul 2032$817.59$412.62$1,230.21$147,429.59
155Aug 2032$819.86$410.35$1,230.21$146,609.73
156Sep 2032$822.15$408.06$1,230.21$145,787.58
157Oct 2032$824.43$405.78$1,230.21$144,963.15
158Nov 2032$826.73$403.48$1,230.21$144,136.42
159Dec 2032$829.03$401.18$1,230.21$143,307.39
2032 Total$9,797.89$4,964.63$14,762.52
160Jan 2033$831.34$398.87$1,230.21$142,476.05
161Feb 2033$833.65$396.56$1,230.21$141,642.40
162Mar 2033$835.97$394.24$1,230.21$140,806.43
163Apr 2033$838.30$391.91$1,230.21$139,968.13
164May 2033$840.63$389.58$1,230.21$139,127.50
165Jun 2033$842.97$387.24$1,230.21$138,284.53
166Jul 2033$845.32$384.89$1,230.21$137,439.21
167Aug 2033$847.67$382.54$1,230.21$136,591.54
168Sep 2033$850.03$380.18$1,230.21$135,741.51
169Oct 2033$852.40$377.81$1,230.21$134,889.11
170Nov 2033$854.77$375.44$1,230.21$134,034.34
171Dec 2033$857.15$373.06$1,230.21$133,177.19
2033 Total$10,130.2$4,632.32$14,762.52
172Jan 2034$859.53$370.68$1,230.21$132,317.66
173Feb 2034$861.93$368.28$1,230.21$131,455.73
174Mar 2034$864.32$365.89$1,230.21$130,591.41
175Apr 2034$866.73$363.48$1,230.21$129,724.68
176May 2034$869.14$361.07$1,230.21$128,855.54
177Jun 2034$871.56$358.65$1,230.21$127,983.98
178Jul 2034$873.99$356.22$1,230.21$127,109.99
179Aug 2034$876.42$353.79$1,230.21$126,233.57
180Sep 2034$878.86$351.35$1,230.21$125,354.71
181Oct 2034$881.31$348.90$1,230.21$124,473.40
182Nov 2034$883.76$346.45$1,230.21$123,589.64
183Dec 2034$886.22$343.99$1,230.21$122,703.42
2034 Total$10,473.77$4,288.75$14,762.52
184Jan 2035$888.69$341.52$1,230.21$121,814.73
185Feb 2035$891.16$339.05$1,230.21$120,923.57
186Mar 2035$893.64$336.57$1,230.21$120,029.93
187Apr 2035$896.13$334.08$1,230.21$119,133.80
188May 2035$898.62$331.59$1,230.21$118,235.18
189Jun 2035$901.12$329.09$1,230.21$117,334.06
190Jul 2035$903.63$326.58$1,230.21$116,430.43
191Aug 2035$906.15$324.06$1,230.21$115,524.28
192Sep 2035$908.67$321.54$1,230.21$114,615.61
193Oct 2035$911.20$319.01$1,230.21$113,704.41
194Nov 2035$913.73$316.48$1,230.21$112,790.68
195Dec 2035$916.28$313.93$1,230.21$111,874.40
2035 Total$10,829.02$3,933.5$14,762.52
196Jan 2036$918.83$311.38$1,230.21$110,955.57
197Feb 2036$921.38$308.83$1,230.21$110,034.19
198Mar 2036$923.95$306.26$1,230.21$109,110.24
199Apr 2036$926.52$303.69$1,230.21$108,183.72
200May 2036$929.10$301.11$1,230.21$107,254.62
201Jun 2036$931.68$298.53$1,230.21$106,322.94
202Jul 2036$934.28$295.93$1,230.21$105,388.66
203Aug 2036$936.88$293.33$1,230.21$104,451.78
204Sep 2036$939.49$290.72$1,230.21$103,512.29
205Oct 2036$942.10$288.11$1,230.21$102,570.19
206Nov 2036$944.72$285.49$1,230.21$101,625.47
207Dec 2036$947.35$282.86$1,230.21$100,678.12
2036 Total$11,196.28$3,566.24$14,762.52
208Jan 2037$949.99$280.22$1,230.21$99,728.13
209Feb 2037$952.63$277.58$1,230.21$98,775.50
210Mar 2037$955.28$274.93$1,230.21$97,820.22
211Apr 2037$957.94$272.27$1,230.21$96,862.28
212May 2037$960.61$269.60$1,230.21$95,901.67
213Jun 2037$963.28$266.93$1,230.21$94,938.39
214Jul 2037$965.96$264.25$1,230.21$93,972.43
215Aug 2037$968.65$261.56$1,230.21$93,003.78
216Sep 2037$971.35$258.86$1,230.21$92,032.43
217Oct 2037$974.05$256.16$1,230.21$91,058.38
218Nov 2037$976.76$253.45$1,230.21$90,081.62
219Dec 2037$979.48$250.73$1,230.21$89,102.14
2037 Total$11,575.98$3,186.54$14,762.52
220Jan 2038$982.21$248.00$1,230.21$88,119.93
221Feb 2038$984.94$245.27$1,230.21$87,134.99
222Mar 2038$987.68$242.53$1,230.21$86,147.31
223Apr 2038$990.43$239.78$1,230.21$85,156.88
224May 2038$993.19$237.02$1,230.21$84,163.69
225Jun 2038$995.95$234.26$1,230.21$83,167.74
226Jul 2038$998.73$231.48$1,230.21$82,169.01
227Aug 2038$1,001.51$228.70$1,230.21$81,167.50
228Sep 2038$1,004.29$225.92$1,230.21$80,163.21
229Oct 2038$1,007.09$223.12$1,230.21$79,156.12
230Nov 2038$1,009.89$220.32$1,230.21$78,146.23
231Dec 2038$1,012.70$217.51$1,230.21$77,133.53
2038 Total$11,968.61$2,793.91$14,762.52
232Jan 2039$1,015.52$214.69$1,230.21$76,118.01
233Feb 2039$1,018.35$211.86$1,230.21$75,099.66
234Mar 2039$1,021.18$209.03$1,230.21$74,078.48
235Apr 2039$1,024.02$206.19$1,230.21$73,054.46
236May 2039$1,026.88$203.33$1,230.21$72,027.58
237Jun 2039$1,029.73$200.48$1,230.21$70,997.85
238Jul 2039$1,032.60$197.61$1,230.21$69,965.25
239Aug 2039$1,035.47$194.74$1,230.21$68,929.78
240Sep 2039$1,038.36$191.85$1,230.21$67,891.42
241Oct 2039$1,041.25$188.96$1,230.21$66,850.17
242Nov 2039$1,044.14$186.07$1,230.21$65,806.03
243Dec 2039$1,047.05$183.16$1,230.21$64,758.98
2039 Total$12,374.55$2,387.97$14,762.52
244Jan 2040$1,049.96$180.25$1,230.21$63,709.02
245Feb 2040$1,052.89$177.32$1,230.21$62,656.13
246Mar 2040$1,055.82$174.39$1,230.21$61,600.31
247Apr 2040$1,058.76$171.45$1,230.21$60,541.55
248May 2040$1,061.70$168.51$1,230.21$59,479.85
249Jun 2040$1,064.66$165.55$1,230.21$58,415.19
250Jul 2040$1,067.62$162.59$1,230.21$57,347.57
251Aug 2040$1,070.59$159.62$1,230.21$56,276.98
252Sep 2040$1,073.57$156.64$1,230.21$55,203.41
253Oct 2040$1,076.56$153.65$1,230.21$54,126.85
254Nov 2040$1,079.56$150.65$1,230.21$53,047.29
255Dec 2040$1,082.56$147.65$1,230.21$51,964.73
2040 Total$12,794.25$1,968.27$14,762.52
256Jan 2041$1,085.57$144.64$1,230.21$50,879.16
257Feb 2041$1,088.60$141.61$1,230.21$49,790.56
258Mar 2041$1,091.63$138.58$1,230.21$48,698.93
259Apr 2041$1,094.66$135.55$1,230.21$47,604.27
260May 2041$1,097.71$132.50$1,230.21$46,506.56
261Jun 2041$1,100.77$129.44$1,230.21$45,405.79
262Jul 2041$1,103.83$126.38$1,230.21$44,301.96
263Aug 2041$1,106.90$123.31$1,230.21$43,195.06
264Sep 2041$1,109.98$120.23$1,230.21$42,085.08
265Oct 2041$1,113.07$117.14$1,230.21$40,972.01
266Nov 2041$1,116.17$114.04$1,230.21$39,855.84
267Dec 2041$1,119.28$110.93$1,230.21$38,736.56
2041 Total$13,228.17$1,534.35$14,762.52
268Jan 2042$1,122.39$107.82$1,230.21$37,614.17
269Feb 2042$1,125.52$104.69$1,230.21$36,488.65
270Mar 2042$1,128.65$101.56$1,230.21$35,360.00
271Apr 2042$1,131.79$98.42$1,230.21$34,228.21
272May 2042$1,134.94$95.27$1,230.21$33,093.27
273Jun 2042$1,138.10$92.11$1,230.21$31,955.17
274Jul 2042$1,141.27$88.94$1,230.21$30,813.90
275Aug 2042$1,144.44$85.77$1,230.21$29,669.46
276Sep 2042$1,147.63$82.58$1,230.21$28,521.83
277Oct 2042$1,150.82$79.39$1,230.21$27,371.01
278Nov 2042$1,154.03$76.18$1,230.21$26,216.98
279Dec 2042$1,157.24$72.97$1,230.21$25,059.74
2042 Total$13,676.82$1,085.7$14,762.52
280Jan 2043$1,160.46$69.75$1,230.21$23,899.28
281Feb 2043$1,163.69$66.52$1,230.21$22,735.59
282Mar 2043$1,166.93$63.28$1,230.21$21,568.66
283Apr 2043$1,170.18$60.03$1,230.21$20,398.48
284May 2043$1,173.43$56.78$1,230.21$19,225.05
285Jun 2043$1,176.70$53.51$1,230.21$18,048.35
286Jul 2043$1,179.98$50.23$1,230.21$16,868.37
287Aug 2043$1,183.26$46.95$1,230.21$15,685.11
288Sep 2043$1,186.55$43.66$1,230.21$14,498.56
289Oct 2043$1,189.86$40.35$1,230.21$13,308.70
290Nov 2043$1,193.17$37.04$1,230.21$12,115.53
291Dec 2043$1,196.49$33.72$1,230.21$10,919.04
2043 Total$14,140.7$621.82$14,762.52
292Jan 2044$1,199.82$30.39$1,230.21$9,719.22
293Feb 2044$1,203.16$27.05$1,230.21$8,516.06
294Mar 2044$1,206.51$23.70$1,230.21$7,309.55
295Apr 2044$1,209.87$20.34$1,230.21$6,099.68
296May 2044$1,213.23$16.98$1,230.21$4,886.45
297Jun 2044$1,216.61$13.60$1,230.21$3,669.84
298Jul 2044$1,220.00$10.21$1,230.21$2,449.84
299Aug 2044$1,223.39$6.82$1,230.21$1,226.45
300Sep 2044$1,226.45$3.41$1,229.86$0.00
2044 Total$10,919.04$152.5$11,071.54
Compare your product with the big 4 banks, or add more products to compare
As seen on