Early Bird Rate Cut Special from Mortgage House

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$350,000
Advertised rate
3.29%
Variable
Loan term
over 12 years
Repayment Frequency
Monthly
Monthly repayment
$2,945
Number of Repayments
144
Total Interest Paid
$74,080
Total repayments
$424,080
DatePrincipleInterestPaymentBalance
1Sep 2019$1,985.54$959.58$2,945.12$348,014.46
2Oct 2019$1,990.98$954.14$2,945.12$346,023.48
3Nov 2019$1,996.44$948.68$2,945.12$344,027.04
4Dec 2019$2,001.91$943.21$2,945.12$342,025.13
2019 Total$7,974.87$3,805.61$11,780.48
5Jan 2020$2,007.40$937.72$2,945.12$340,017.73
6Feb 2020$2,012.90$932.22$2,945.12$338,004.83
7Mar 2020$2,018.42$926.70$2,945.12$335,986.41
8Apr 2020$2,023.96$921.16$2,945.12$333,962.45
9May 2020$2,029.51$915.61$2,945.12$331,932.94
10Jun 2020$2,035.07$910.05$2,945.12$329,897.87
11Jul 2020$2,040.65$904.47$2,945.12$327,857.22
12Aug 2020$2,046.24$898.88$2,945.12$325,810.98
13Sep 2020$2,051.85$893.27$2,945.12$323,759.13
14Oct 2020$2,057.48$887.64$2,945.12$321,701.65
15Nov 2020$2,063.12$882.00$2,945.12$319,638.53
16Dec 2020$2,068.78$876.34$2,945.12$317,569.75
2020 Total$24,455.38$10,886.06$35,341.44
17Jan 2021$2,074.45$870.67$2,945.12$315,495.30
18Feb 2021$2,080.14$864.98$2,945.12$313,415.16
19Mar 2021$2,085.84$859.28$2,945.12$311,329.32
20Apr 2021$2,091.56$853.56$2,945.12$309,237.76
21May 2021$2,097.29$847.83$2,945.12$307,140.47
22Jun 2021$2,103.04$842.08$2,945.12$305,037.43
23Jul 2021$2,108.81$836.31$2,945.12$302,928.62
24Aug 2021$2,114.59$830.53$2,945.12$300,814.03
25Sep 2021$2,120.39$824.73$2,945.12$298,693.64
26Oct 2021$2,126.20$818.92$2,945.12$296,567.44
27Nov 2021$2,132.03$813.09$2,945.12$294,435.41
28Dec 2021$2,137.88$807.24$2,945.12$292,297.53
2021 Total$25,272.22$10,069.22$35,341.44
29Jan 2022$2,143.74$801.38$2,945.12$290,153.79
30Feb 2022$2,149.62$795.50$2,945.12$288,004.17
31Mar 2022$2,155.51$789.61$2,945.12$285,848.66
32Apr 2022$2,161.42$783.70$2,945.12$283,687.24
33May 2022$2,167.34$777.78$2,945.12$281,519.90
34Jun 2022$2,173.29$771.83$2,945.12$279,346.61
35Jul 2022$2,179.24$765.88$2,945.12$277,167.37
36Aug 2022$2,185.22$759.90$2,945.12$274,982.15
37Sep 2022$2,191.21$753.91$2,945.12$272,790.94
38Oct 2022$2,197.22$747.90$2,945.12$270,593.72
39Nov 2022$2,203.24$741.88$2,945.12$268,390.48
40Dec 2022$2,209.28$735.84$2,945.12$266,181.20
2022 Total$26,116.33$9,225.11$35,341.44
41Jan 2023$2,215.34$729.78$2,945.12$263,965.86
42Feb 2023$2,221.41$723.71$2,945.12$261,744.45
43Mar 2023$2,227.50$717.62$2,945.12$259,516.95
44Apr 2023$2,233.61$711.51$2,945.12$257,283.34
45May 2023$2,239.73$705.39$2,945.12$255,043.61
46Jun 2023$2,245.88$699.24$2,945.12$252,797.73
47Jul 2023$2,252.03$693.09$2,945.12$250,545.70
48Aug 2023$2,258.21$686.91$2,945.12$248,287.49
49Sep 2023$2,264.40$680.72$2,945.12$246,023.09
50Oct 2023$2,270.61$674.51$2,945.12$243,752.48
51Nov 2023$2,276.83$668.29$2,945.12$241,475.65
52Dec 2023$2,283.07$662.05$2,945.12$239,192.58
2023 Total$26,988.62$8,352.82$35,341.44
53Jan 2024$2,289.33$655.79$2,945.12$236,903.25
54Feb 2024$2,295.61$649.51$2,945.12$234,607.64
55Mar 2024$2,301.90$643.22$2,945.12$232,305.74
56Apr 2024$2,308.22$636.90$2,945.12$229,997.52
57May 2024$2,314.54$630.58$2,945.12$227,682.98
58Jun 2024$2,320.89$624.23$2,945.12$225,362.09
59Jul 2024$2,327.25$617.87$2,945.12$223,034.84
60Aug 2024$2,333.63$611.49$2,945.12$220,701.21
61Sep 2024$2,340.03$605.09$2,945.12$218,361.18
62Oct 2024$2,346.45$598.67$2,945.12$216,014.73
63Nov 2024$2,352.88$592.24$2,945.12$213,661.85
64Dec 2024$2,359.33$585.79$2,945.12$211,302.52
2024 Total$27,890.06$7,451.38$35,341.44
65Jan 2025$2,365.80$579.32$2,945.12$208,936.72
66Feb 2025$2,372.29$572.83$2,945.12$206,564.43
67Mar 2025$2,378.79$566.33$2,945.12$204,185.64
68Apr 2025$2,385.31$559.81$2,945.12$201,800.33
69May 2025$2,391.85$553.27$2,945.12$199,408.48
70Jun 2025$2,398.41$546.71$2,945.12$197,010.07
71Jul 2025$2,404.98$540.14$2,945.12$194,605.09
72Aug 2025$2,411.58$533.54$2,945.12$192,193.51
73Sep 2025$2,418.19$526.93$2,945.12$189,775.32
74Oct 2025$2,424.82$520.30$2,945.12$187,350.50
75Nov 2025$2,431.47$513.65$2,945.12$184,919.03
76Dec 2025$2,438.13$506.99$2,945.12$182,480.90
2025 Total$28,821.62$6,519.82$35,341.44
77Jan 2026$2,444.82$500.30$2,945.12$180,036.08
78Feb 2026$2,451.52$493.60$2,945.12$177,584.56
79Mar 2026$2,458.24$486.88$2,945.12$175,126.32
80Apr 2026$2,464.98$480.14$2,945.12$172,661.34
81May 2026$2,471.74$473.38$2,945.12$170,189.60
82Jun 2026$2,478.52$466.60$2,945.12$167,711.08
83Jul 2026$2,485.31$459.81$2,945.12$165,225.77
84Aug 2026$2,492.13$452.99$2,945.12$162,733.64
85Sep 2026$2,498.96$446.16$2,945.12$160,234.68
86Oct 2026$2,505.81$439.31$2,945.12$157,728.87
87Nov 2026$2,512.68$432.44$2,945.12$155,216.19
88Dec 2026$2,519.57$425.55$2,945.12$152,696.62
2026 Total$29,784.28$5,557.16$35,341.44
89Jan 2027$2,526.48$418.64$2,945.12$150,170.14
90Feb 2027$2,533.40$411.72$2,945.12$147,636.74
91Mar 2027$2,540.35$404.77$2,945.12$145,096.39
92Apr 2027$2,547.31$397.81$2,945.12$142,549.08
93May 2027$2,554.30$390.82$2,945.12$139,994.78
94Jun 2027$2,561.30$383.82$2,945.12$137,433.48
95Jul 2027$2,568.32$376.80$2,945.12$134,865.16
96Aug 2027$2,575.36$369.76$2,945.12$132,289.80
97Sep 2027$2,582.43$362.69$2,945.12$129,707.37
98Oct 2027$2,589.51$355.61$2,945.12$127,117.86
99Nov 2027$2,596.61$348.51$2,945.12$124,521.25
100Dec 2027$2,603.72$341.40$2,945.12$121,917.53
2027 Total$30,779.09$4,562.35$35,341.44
101Jan 2028$2,610.86$334.26$2,945.12$119,306.67
102Feb 2028$2,618.02$327.10$2,945.12$116,688.65
103Mar 2028$2,625.20$319.92$2,945.12$114,063.45
104Apr 2028$2,632.40$312.72$2,945.12$111,431.05
105May 2028$2,639.61$305.51$2,945.12$108,791.44
106Jun 2028$2,646.85$298.27$2,945.12$106,144.59
107Jul 2028$2,654.11$291.01$2,945.12$103,490.48
108Aug 2028$2,661.38$283.74$2,945.12$100,829.10
109Sep 2028$2,668.68$276.44$2,945.12$98,160.42
110Oct 2028$2,676.00$269.12$2,945.12$95,484.42
111Nov 2028$2,683.33$261.79$2,945.12$92,801.09
112Dec 2028$2,690.69$254.43$2,945.12$90,110.40
2028 Total$31,807.13$3,534.31$35,341.44
113Jan 2029$2,698.07$247.05$2,945.12$87,412.33
114Feb 2029$2,705.46$239.66$2,945.12$84,706.87
115Mar 2029$2,712.88$232.24$2,945.12$81,993.99
116Apr 2029$2,720.32$224.80$2,945.12$79,273.67
117May 2029$2,727.78$217.34$2,945.12$76,545.89
118Jun 2029$2,735.26$209.86$2,945.12$73,810.63
119Jul 2029$2,742.76$202.36$2,945.12$71,067.87
120Aug 2029$2,750.28$194.84$2,945.12$68,317.59
121Sep 2029$2,757.82$187.30$2,945.12$65,559.77
122Oct 2029$2,765.38$179.74$2,945.12$62,794.39
123Nov 2029$2,772.96$172.16$2,945.12$60,021.43
124Dec 2029$2,780.56$164.56$2,945.12$57,240.87
2029 Total$32,869.53$2,471.91$35,341.44
125Jan 2030$2,788.18$156.94$2,945.12$54,452.69
126Feb 2030$2,795.83$149.29$2,945.12$51,656.86
127Mar 2030$2,803.49$141.63$2,945.12$48,853.37
128Apr 2030$2,811.18$133.94$2,945.12$46,042.19
129May 2030$2,818.89$126.23$2,945.12$43,223.30
130Jun 2030$2,826.62$118.50$2,945.12$40,396.68
131Jul 2030$2,834.37$110.75$2,945.12$37,562.31
132Aug 2030$2,842.14$102.98$2,945.12$34,720.17
133Sep 2030$2,849.93$95.19$2,945.12$31,870.24
134Oct 2030$2,857.74$87.38$2,945.12$29,012.50
135Nov 2030$2,865.58$79.54$2,945.12$26,146.92
136Dec 2030$2,873.43$71.69$2,945.12$23,273.49
2030 Total$33,967.38$1,374.06$35,341.44
137Jan 2031$2,881.31$63.81$2,945.12$20,392.18
138Feb 2031$2,889.21$55.91$2,945.12$17,502.97
139Mar 2031$2,897.13$47.99$2,945.12$14,605.84
140Apr 2031$2,905.08$40.04$2,945.12$11,700.76
141May 2031$2,913.04$32.08$2,945.12$8,787.72
142Jun 2031$2,921.03$24.09$2,945.12$5,866.69
143Jul 2031$2,929.04$16.08$2,945.12$2,937.65
144Aug 2031$2,937.07$8.05$2,945.12$0.58
2031 Total$23,272.91$288.05$23,560.96
Compare your product with the big 4 banks, or add more products to compare
As seen on