myHome Package ($500k-$750k) from MOVE Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
3.45%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,245
Number of Repayments
300
Total Interest Paid
$123,500
Total repayments
$373,500
DatePrincipleInterestPaymentBalance
1Oct 2019$526.12$718.75$1,244.87$249,473.88
2Nov 2019$527.63$717.24$1,244.87$248,946.25
3Dec 2019$529.15$715.72$1,244.87$248,417.10
2019 Total$1,582.9$2,151.71$3,734.61
4Jan 2020$530.67$714.20$1,244.87$247,886.43
5Feb 2020$532.20$712.67$1,244.87$247,354.23
6Mar 2020$533.73$711.14$1,244.87$246,820.50
7Apr 2020$535.26$709.61$1,244.87$246,285.24
8May 2020$536.80$708.07$1,244.87$245,748.44
9Jun 2020$538.34$706.53$1,244.87$245,210.10
10Jul 2020$539.89$704.98$1,244.87$244,670.21
11Aug 2020$541.44$703.43$1,244.87$244,128.77
12Sep 2020$543.00$701.87$1,244.87$243,585.77
13Oct 2020$544.56$700.31$1,244.87$243,041.21
14Nov 2020$546.13$698.74$1,244.87$242,495.08
15Dec 2020$547.70$697.17$1,244.87$241,947.38
2020 Total$6,469.72$8,468.72$14,938.44
16Jan 2021$549.27$695.60$1,244.87$241,398.11
17Feb 2021$550.85$694.02$1,244.87$240,847.26
18Mar 2021$552.43$692.44$1,244.87$240,294.83
19Apr 2021$554.02$690.85$1,244.87$239,740.81
20May 2021$555.62$689.25$1,244.87$239,185.19
21Jun 2021$557.21$687.66$1,244.87$238,627.98
22Jul 2021$558.81$686.06$1,244.87$238,069.17
23Aug 2021$560.42$684.45$1,244.87$237,508.75
24Sep 2021$562.03$682.84$1,244.87$236,946.72
25Oct 2021$563.65$681.22$1,244.87$236,383.07
26Nov 2021$565.27$679.60$1,244.87$235,817.80
27Dec 2021$566.89$677.98$1,244.87$235,250.91
2021 Total$6,696.47$8,241.97$14,938.44
28Jan 2022$568.52$676.35$1,244.87$234,682.39
29Feb 2022$570.16$674.71$1,244.87$234,112.23
30Mar 2022$571.80$673.07$1,244.87$233,540.43
31Apr 2022$573.44$671.43$1,244.87$232,966.99
32May 2022$575.09$669.78$1,244.87$232,391.90
33Jun 2022$576.74$668.13$1,244.87$231,815.16
34Jul 2022$578.40$666.47$1,244.87$231,236.76
35Aug 2022$580.06$664.81$1,244.87$230,656.70
36Sep 2022$581.73$663.14$1,244.87$230,074.97
37Oct 2022$583.40$661.47$1,244.87$229,491.57
38Nov 2022$585.08$659.79$1,244.87$228,906.49
39Dec 2022$586.76$658.11$1,244.87$228,319.73
2022 Total$6,931.18$8,007.26$14,938.44
40Jan 2023$588.45$656.42$1,244.87$227,731.28
41Feb 2023$590.14$654.73$1,244.87$227,141.14
42Mar 2023$591.84$653.03$1,244.87$226,549.30
43Apr 2023$593.54$651.33$1,244.87$225,955.76
44May 2023$595.25$649.62$1,244.87$225,360.51
45Jun 2023$596.96$647.91$1,244.87$224,763.55
46Jul 2023$598.67$646.20$1,244.87$224,164.88
47Aug 2023$600.40$644.47$1,244.87$223,564.48
48Sep 2023$602.12$642.75$1,244.87$222,962.36
49Oct 2023$603.85$641.02$1,244.87$222,358.51
50Nov 2023$605.59$639.28$1,244.87$221,752.92
51Dec 2023$607.33$637.54$1,244.87$221,145.59
2023 Total$7,174.14$7,764.3$14,938.44
52Jan 2024$609.08$635.79$1,244.87$220,536.51
53Feb 2024$610.83$634.04$1,244.87$219,925.68
54Mar 2024$612.58$632.29$1,244.87$219,313.10
55Apr 2024$614.34$630.53$1,244.87$218,698.76
56May 2024$616.11$628.76$1,244.87$218,082.65
57Jun 2024$617.88$626.99$1,244.87$217,464.77
58Jul 2024$619.66$625.21$1,244.87$216,845.11
59Aug 2024$621.44$623.43$1,244.87$216,223.67
60Sep 2024$623.23$621.64$1,244.87$215,600.44
61Oct 2024$625.02$619.85$1,244.87$214,975.42
62Nov 2024$626.82$618.05$1,244.87$214,348.60
63Dec 2024$628.62$616.25$1,244.87$213,719.98
2024 Total$7,425.61$7,512.83$14,938.44
64Jan 2025$630.43$614.44$1,244.87$213,089.55
65Feb 2025$632.24$612.63$1,244.87$212,457.31
66Mar 2025$634.06$610.81$1,244.87$211,823.25
67Apr 2025$635.88$608.99$1,244.87$211,187.37
68May 2025$637.71$607.16$1,244.87$210,549.66
69Jun 2025$639.54$605.33$1,244.87$209,910.12
70Jul 2025$641.38$603.49$1,244.87$209,268.74
71Aug 2025$643.22$601.65$1,244.87$208,625.52
72Sep 2025$645.07$599.80$1,244.87$207,980.45
73Oct 2025$646.93$597.94$1,244.87$207,333.52
74Nov 2025$648.79$596.08$1,244.87$206,684.73
75Dec 2025$650.65$594.22$1,244.87$206,034.08
2025 Total$7,685.9$7,252.54$14,938.44
76Jan 2026$652.52$592.35$1,244.87$205,381.56
77Feb 2026$654.40$590.47$1,244.87$204,727.16
78Mar 2026$656.28$588.59$1,244.87$204,070.88
79Apr 2026$658.17$586.70$1,244.87$203,412.71
80May 2026$660.06$584.81$1,244.87$202,752.65
81Jun 2026$661.96$582.91$1,244.87$202,090.69
82Jul 2026$663.86$581.01$1,244.87$201,426.83
83Aug 2026$665.77$579.10$1,244.87$200,761.06
84Sep 2026$667.68$577.19$1,244.87$200,093.38
85Oct 2026$669.60$575.27$1,244.87$199,423.78
86Nov 2026$671.53$573.34$1,244.87$198,752.25
87Dec 2026$673.46$571.41$1,244.87$198,078.79
2026 Total$7,955.29$6,983.15$14,938.44
88Jan 2027$675.39$569.48$1,244.87$197,403.40
89Feb 2027$677.34$567.53$1,244.87$196,726.06
90Mar 2027$679.28$565.59$1,244.87$196,046.78
91Apr 2027$681.24$563.63$1,244.87$195,365.54
92May 2027$683.19$561.68$1,244.87$194,682.35
93Jun 2027$685.16$559.71$1,244.87$193,997.19
94Jul 2027$687.13$557.74$1,244.87$193,310.06
95Aug 2027$689.10$555.77$1,244.87$192,620.96
96Sep 2027$691.08$553.79$1,244.87$191,929.88
97Oct 2027$693.07$551.80$1,244.87$191,236.81
98Nov 2027$695.06$549.81$1,244.87$190,541.75
99Dec 2027$697.06$547.81$1,244.87$189,844.69
2027 Total$8,234.1$6,704.34$14,938.44
100Jan 2028$699.07$545.80$1,244.87$189,145.62
101Feb 2028$701.08$543.79$1,244.87$188,444.54
102Mar 2028$703.09$541.78$1,244.87$187,741.45
103Apr 2028$705.11$539.76$1,244.87$187,036.34
104May 2028$707.14$537.73$1,244.87$186,329.20
105Jun 2028$709.17$535.70$1,244.87$185,620.03
106Jul 2028$711.21$533.66$1,244.87$184,908.82
107Aug 2028$713.26$531.61$1,244.87$184,195.56
108Sep 2028$715.31$529.56$1,244.87$183,480.25
109Oct 2028$717.36$527.51$1,244.87$182,762.89
110Nov 2028$719.43$525.44$1,244.87$182,043.46
111Dec 2028$721.50$523.37$1,244.87$181,321.96
2028 Total$8,522.73$6,415.71$14,938.44
112Jan 2029$723.57$521.30$1,244.87$180,598.39
113Feb 2029$725.65$519.22$1,244.87$179,872.74
114Mar 2029$727.74$517.13$1,244.87$179,145.00
115Apr 2029$729.83$515.04$1,244.87$178,415.17
116May 2029$731.93$512.94$1,244.87$177,683.24
117Jun 2029$734.03$510.84$1,244.87$176,949.21
118Jul 2029$736.14$508.73$1,244.87$176,213.07
119Aug 2029$738.26$506.61$1,244.87$175,474.81
120Sep 2029$740.38$504.49$1,244.87$174,734.43
121Oct 2029$742.51$502.36$1,244.87$173,991.92
122Nov 2029$744.64$500.23$1,244.87$173,247.28
123Dec 2029$746.78$498.09$1,244.87$172,500.50
2029 Total$8,821.46$6,116.98$14,938.44
124Jan 2030$748.93$495.94$1,244.87$171,751.57
125Feb 2030$751.08$493.79$1,244.87$171,000.49
126Mar 2030$753.24$491.63$1,244.87$170,247.25
127Apr 2030$755.41$489.46$1,244.87$169,491.84
128May 2030$757.58$487.29$1,244.87$168,734.26
129Jun 2030$759.76$485.11$1,244.87$167,974.50
130Jul 2030$761.94$482.93$1,244.87$167,212.56
131Aug 2030$764.13$480.74$1,244.87$166,448.43
132Sep 2030$766.33$478.54$1,244.87$165,682.10
133Oct 2030$768.53$476.34$1,244.87$164,913.57
134Nov 2030$770.74$474.13$1,244.87$164,142.83
135Dec 2030$772.96$471.91$1,244.87$163,369.87
2030 Total$9,130.63$5,807.81$14,938.44
136Jan 2031$775.18$469.69$1,244.87$162,594.69
137Feb 2031$777.41$467.46$1,244.87$161,817.28
138Mar 2031$779.65$465.22$1,244.87$161,037.63
139Apr 2031$781.89$462.98$1,244.87$160,255.74
140May 2031$784.13$460.74$1,244.87$159,471.61
141Jun 2031$786.39$458.48$1,244.87$158,685.22
142Jul 2031$788.65$456.22$1,244.87$157,896.57
143Aug 2031$790.92$453.95$1,244.87$157,105.65
144Sep 2031$793.19$451.68$1,244.87$156,312.46
145Oct 2031$795.47$449.40$1,244.87$155,516.99
146Nov 2031$797.76$447.11$1,244.87$154,719.23
147Dec 2031$800.05$444.82$1,244.87$153,919.18
2031 Total$9,450.69$5,487.75$14,938.44
148Jan 2032$802.35$442.52$1,244.87$153,116.83
149Feb 2032$804.66$440.21$1,244.87$152,312.17
150Mar 2032$806.97$437.90$1,244.87$151,505.20
151Apr 2032$809.29$435.58$1,244.87$150,695.91
152May 2032$811.62$433.25$1,244.87$149,884.29
153Jun 2032$813.95$430.92$1,244.87$149,070.34
154Jul 2032$816.29$428.58$1,244.87$148,254.05
155Aug 2032$818.64$426.23$1,244.87$147,435.41
156Sep 2032$820.99$423.88$1,244.87$146,614.42
157Oct 2032$823.35$421.52$1,244.87$145,791.07
158Nov 2032$825.72$419.15$1,244.87$144,965.35
159Dec 2032$828.09$416.78$1,244.87$144,137.26
2032 Total$9,781.92$5,156.52$14,938.44
160Jan 2033$830.48$414.39$1,244.87$143,306.78
161Feb 2033$832.86$412.01$1,244.87$142,473.92
162Mar 2033$835.26$409.61$1,244.87$141,638.66
163Apr 2033$837.66$407.21$1,244.87$140,801.00
164May 2033$840.07$404.80$1,244.87$139,960.93
165Jun 2033$842.48$402.39$1,244.87$139,118.45
166Jul 2033$844.90$399.97$1,244.87$138,273.55
167Aug 2033$847.33$397.54$1,244.87$137,426.22
168Sep 2033$849.77$395.10$1,244.87$136,576.45
169Oct 2033$852.21$392.66$1,244.87$135,724.24
170Nov 2033$854.66$390.21$1,244.87$134,869.58
171Dec 2033$857.12$387.75$1,244.87$134,012.46
2033 Total$10,124.8$4,813.64$14,938.44
172Jan 2034$859.58$385.29$1,244.87$133,152.88
173Feb 2034$862.06$382.81$1,244.87$132,290.82
174Mar 2034$864.53$380.34$1,244.87$131,426.29
175Apr 2034$867.02$377.85$1,244.87$130,559.27
176May 2034$869.51$375.36$1,244.87$129,689.76
177Jun 2034$872.01$372.86$1,244.87$128,817.75
178Jul 2034$874.52$370.35$1,244.87$127,943.23
179Aug 2034$877.03$367.84$1,244.87$127,066.20
180Sep 2034$879.55$365.32$1,244.87$126,186.65
181Oct 2034$882.08$362.79$1,244.87$125,304.57
182Nov 2034$884.62$360.25$1,244.87$124,419.95
183Dec 2034$887.16$357.71$1,244.87$123,532.79
2034 Total$10,479.67$4,458.77$14,938.44
184Jan 2035$889.71$355.16$1,244.87$122,643.08
185Feb 2035$892.27$352.60$1,244.87$121,750.81
186Mar 2035$894.84$350.03$1,244.87$120,855.97
187Apr 2035$897.41$347.46$1,244.87$119,958.56
188May 2035$899.99$344.88$1,244.87$119,058.57
189Jun 2035$902.58$342.29$1,244.87$118,155.99
190Jul 2035$905.17$339.70$1,244.87$117,250.82
191Aug 2035$907.77$337.10$1,244.87$116,343.05
192Sep 2035$910.38$334.49$1,244.87$115,432.67
193Oct 2035$913.00$331.87$1,244.87$114,519.67
194Nov 2035$915.63$329.24$1,244.87$113,604.04
195Dec 2035$918.26$326.61$1,244.87$112,685.78
2035 Total$10,847.01$4,091.43$14,938.44
196Jan 2036$920.90$323.97$1,244.87$111,764.88
197Feb 2036$923.55$321.32$1,244.87$110,841.33
198Mar 2036$926.20$318.67$1,244.87$109,915.13
199Apr 2036$928.86$316.01$1,244.87$108,986.27
200May 2036$931.53$313.34$1,244.87$108,054.74
201Jun 2036$934.21$310.66$1,244.87$107,120.53
202Jul 2036$936.90$307.97$1,244.87$106,183.63
203Aug 2036$939.59$305.28$1,244.87$105,244.04
204Sep 2036$942.29$302.58$1,244.87$104,301.75
205Oct 2036$945.00$299.87$1,244.87$103,356.75
206Nov 2036$947.72$297.15$1,244.87$102,409.03
207Dec 2036$950.44$294.43$1,244.87$101,458.59
2036 Total$11,227.19$3,711.25$14,938.44
208Jan 2037$953.18$291.69$1,244.87$100,505.41
209Feb 2037$955.92$288.95$1,244.87$99,549.49
210Mar 2037$958.67$286.20$1,244.87$98,590.82
211Apr 2037$961.42$283.45$1,244.87$97,629.40
212May 2037$964.19$280.68$1,244.87$96,665.21
213Jun 2037$966.96$277.91$1,244.87$95,698.25
214Jul 2037$969.74$275.13$1,244.87$94,728.51
215Aug 2037$972.53$272.34$1,244.87$93,755.98
216Sep 2037$975.32$269.55$1,244.87$92,780.66
217Oct 2037$978.13$266.74$1,244.87$91,802.53
218Nov 2037$980.94$263.93$1,244.87$90,821.59
219Dec 2037$983.76$261.11$1,244.87$89,837.83
2037 Total$11,620.76$3,317.68$14,938.44
220Jan 2038$986.59$258.28$1,244.87$88,851.24
221Feb 2038$989.42$255.45$1,244.87$87,861.82
222Mar 2038$992.27$252.60$1,244.87$86,869.55
223Apr 2038$995.12$249.75$1,244.87$85,874.43
224May 2038$997.98$246.89$1,244.87$84,876.45
225Jun 2038$1,000.85$244.02$1,244.87$83,875.60
226Jul 2038$1,003.73$241.14$1,244.87$82,871.87
227Aug 2038$1,006.61$238.26$1,244.87$81,865.26
228Sep 2038$1,009.51$235.36$1,244.87$80,855.75
229Oct 2038$1,012.41$232.46$1,244.87$79,843.34
230Nov 2038$1,015.32$229.55$1,244.87$78,828.02
231Dec 2038$1,018.24$226.63$1,244.87$77,809.78
2038 Total$12,028.05$2,910.39$14,938.44
232Jan 2039$1,021.17$223.70$1,244.87$76,788.61
233Feb 2039$1,024.10$220.77$1,244.87$75,764.51
234Mar 2039$1,027.05$217.82$1,244.87$74,737.46
235Apr 2039$1,030.00$214.87$1,244.87$73,707.46
236May 2039$1,032.96$211.91$1,244.87$72,674.50
237Jun 2039$1,035.93$208.94$1,244.87$71,638.57
238Jul 2039$1,038.91$205.96$1,244.87$70,599.66
239Aug 2039$1,041.90$202.97$1,244.87$69,557.76
240Sep 2039$1,044.89$199.98$1,244.87$68,512.87
241Oct 2039$1,047.90$196.97$1,244.87$67,464.97
242Nov 2039$1,050.91$193.96$1,244.87$66,414.06
243Dec 2039$1,053.93$190.94$1,244.87$65,360.13
2039 Total$12,449.65$2,488.79$14,938.44
244Jan 2040$1,056.96$187.91$1,244.87$64,303.17
245Feb 2040$1,060.00$184.87$1,244.87$63,243.17
246Mar 2040$1,063.05$181.82$1,244.87$62,180.12
247Apr 2040$1,066.10$178.77$1,244.87$61,114.02
248May 2040$1,069.17$175.70$1,244.87$60,044.85
249Jun 2040$1,072.24$172.63$1,244.87$58,972.61
250Jul 2040$1,075.32$169.55$1,244.87$57,897.29
251Aug 2040$1,078.42$166.45$1,244.87$56,818.87
252Sep 2040$1,081.52$163.35$1,244.87$55,737.35
253Oct 2040$1,084.63$160.24$1,244.87$54,652.72
254Nov 2040$1,087.74$157.13$1,244.87$53,564.98
255Dec 2040$1,090.87$154.00$1,244.87$52,474.11
2040 Total$12,886.02$2,052.42$14,938.44
256Jan 2041$1,094.01$150.86$1,244.87$51,380.10
257Feb 2041$1,097.15$147.72$1,244.87$50,282.95
258Mar 2041$1,100.31$144.56$1,244.87$49,182.64
259Apr 2041$1,103.47$141.40$1,244.87$48,079.17
260May 2041$1,106.64$138.23$1,244.87$46,972.53
261Jun 2041$1,109.82$135.05$1,244.87$45,862.71
262Jul 2041$1,113.01$131.86$1,244.87$44,749.70
263Aug 2041$1,116.21$128.66$1,244.87$43,633.49
264Sep 2041$1,119.42$125.45$1,244.87$42,514.07
265Oct 2041$1,122.64$122.23$1,244.87$41,391.43
266Nov 2041$1,125.87$119.00$1,244.87$40,265.56
267Dec 2041$1,129.11$115.76$1,244.87$39,136.45
2041 Total$13,337.66$1,600.78$14,938.44
268Jan 2042$1,132.35$112.52$1,244.87$38,004.10
269Feb 2042$1,135.61$109.26$1,244.87$36,868.49
270Mar 2042$1,138.87$106.00$1,244.87$35,729.62
271Apr 2042$1,142.15$102.72$1,244.87$34,587.47
272May 2042$1,145.43$99.44$1,244.87$33,442.04
273Jun 2042$1,148.72$96.15$1,244.87$32,293.32
274Jul 2042$1,152.03$92.84$1,244.87$31,141.29
275Aug 2042$1,155.34$89.53$1,244.87$29,985.95
276Sep 2042$1,158.66$86.21$1,244.87$28,827.29
277Oct 2042$1,161.99$82.88$1,244.87$27,665.30
278Nov 2042$1,165.33$79.54$1,244.87$26,499.97
279Dec 2042$1,168.68$76.19$1,244.87$25,331.29
2042 Total$13,805.16$1,133.28$14,938.44
280Jan 2043$1,172.04$72.83$1,244.87$24,159.25
281Feb 2043$1,175.41$69.46$1,244.87$22,983.84
282Mar 2043$1,178.79$66.08$1,244.87$21,805.05
283Apr 2043$1,182.18$62.69$1,244.87$20,622.87
284May 2043$1,185.58$59.29$1,244.87$19,437.29
285Jun 2043$1,188.99$55.88$1,244.87$18,248.30
286Jul 2043$1,192.41$52.46$1,244.87$17,055.89
287Aug 2043$1,195.83$49.04$1,244.87$15,860.06
288Sep 2043$1,199.27$45.60$1,244.87$14,660.79
289Oct 2043$1,202.72$42.15$1,244.87$13,458.07
290Nov 2043$1,206.18$38.69$1,244.87$12,251.89
291Dec 2043$1,209.65$35.22$1,244.87$11,042.24
2043 Total$14,289.05$649.39$14,938.44
292Jan 2044$1,213.12$31.75$1,244.87$9,829.12
293Feb 2044$1,216.61$28.26$1,244.87$8,612.51
294Mar 2044$1,220.11$24.76$1,244.87$7,392.40
295Apr 2044$1,223.62$21.25$1,244.87$6,168.78
296May 2044$1,227.13$17.74$1,244.87$4,941.65
297Jun 2044$1,230.66$14.21$1,244.87$3,710.99
298Jul 2044$1,234.20$10.67$1,244.87$2,476.79
299Aug 2044$1,237.75$7.12$1,244.87$1,239.04
300Sep 2044$1,239.04$3.56$1,242.60$0.00
2044 Total$11,042.24$159.32$11,201.56
Compare your product with the big 4 banks, or add more products to compare
As seen on