Fixed Home Loan (Interest Only) 5 Years (LVR < 80%) from MyState Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
4.59%
Fixed - 5 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$956
Number of Repayments
300
Total Interest Paid
$36,800
Total repayments
$286,800
DatePrincipleInterestPaymentBalance
2019 Total$0$0$0
1Jan 2020$446.13$956.25$1,402.38$249,553.87
2Feb 2020$447.84$954.54$1,402.38$249,106.03
3Mar 2020$449.55$952.83$1,402.38$248,656.48
4Apr 2020$451.27$951.11$1,402.38$248,205.21
5May 2020$453.00$949.38$1,402.38$247,752.21
6Jun 2020$454.73$947.65$1,402.38$247,297.48
7Jul 2020$456.47$945.91$1,402.38$246,841.01
8Aug 2020$458.21$944.17$1,402.38$246,382.80
9Sep 2020$459.97$942.41$1,402.38$245,922.83
10Oct 2020$461.73$940.65$1,402.38$245,461.10
11Nov 2020$463.49$938.89$1,402.38$244,997.61
12Dec 2020$465.26$937.12$1,402.38$244,532.35
2020 Total$5,467.65$11,360.91$16,828.56
13Jan 2021$467.04$935.34$1,402.38$244,065.31
14Feb 2021$468.83$933.55$1,402.38$243,596.48
15Mar 2021$470.62$931.76$1,402.38$243,125.86
16Apr 2021$472.42$929.96$1,402.38$242,653.44
17May 2021$474.23$928.15$1,402.38$242,179.21
18Jun 2021$476.04$926.34$1,402.38$241,703.17
19Jul 2021$477.87$924.51$1,402.38$241,225.30
20Aug 2021$479.69$922.69$1,402.38$240,745.61
21Sep 2021$481.53$920.85$1,402.38$240,264.08
22Oct 2021$483.37$919.01$1,402.38$239,780.71
23Nov 2021$485.22$917.16$1,402.38$239,295.49
24Dec 2021$487.07$915.31$1,402.38$238,808.42
2021 Total$5,723.93$11,104.63$16,828.56
25Jan 2022$488.94$913.44$1,402.38$238,319.48
26Feb 2022$490.81$911.57$1,402.38$237,828.67
27Mar 2022$492.69$909.69$1,402.38$237,335.98
28Apr 2022$494.57$907.81$1,402.38$236,841.41
29May 2022$496.46$905.92$1,402.38$236,344.95
30Jun 2022$498.36$904.02$1,402.38$235,846.59
31Jul 2022$500.27$902.11$1,402.38$235,346.32
32Aug 2022$502.18$900.20$1,402.38$234,844.14
33Sep 2022$504.10$898.28$1,402.38$234,340.04
34Oct 2022$506.03$896.35$1,402.38$233,834.01
35Nov 2022$507.96$894.42$1,402.38$233,326.05
36Dec 2022$509.91$892.47$1,402.38$232,816.14
2022 Total$5,992.28$10,836.28$16,828.56
37Jan 2023$511.86$890.52$1,402.38$232,304.28
38Feb 2023$513.82$888.56$1,402.38$231,790.46
39Mar 2023$515.78$886.60$1,402.38$231,274.68
40Apr 2023$517.75$884.63$1,402.38$230,756.93
41May 2023$519.73$882.65$1,402.38$230,237.20
42Jun 2023$521.72$880.66$1,402.38$229,715.48
43Jul 2023$523.72$878.66$1,402.38$229,191.76
44Aug 2023$525.72$876.66$1,402.38$228,666.04
45Sep 2023$527.73$874.65$1,402.38$228,138.31
46Oct 2023$529.75$872.63$1,402.38$227,608.56
47Nov 2023$531.78$870.60$1,402.38$227,076.78
48Dec 2023$533.81$868.57$1,402.38$226,542.97
2023 Total$6,273.17$10,555.39$16,828.56
49Jan 2024$535.85$866.53$1,402.38$226,007.12
50Feb 2024$537.90$864.48$1,402.38$225,469.22
51Mar 2024$539.96$862.42$1,402.38$224,929.26
52Apr 2024$542.03$860.35$1,402.38$224,387.23
53May 2024$544.10$858.28$1,402.38$223,843.13
54Jun 2024$546.18$856.20$1,402.38$223,296.95
55Jul 2024$548.27$854.11$1,402.38$222,748.68
56Aug 2024$550.37$852.01$1,402.38$222,198.31
57Sep 2024$552.47$849.91$1,402.38$221,645.84
58Oct 2024$554.58$847.80$1,402.38$221,091.26
59Nov 2024$556.71$845.67$1,402.38$220,534.55
60Dec 2024$558.84$843.54$1,402.38$219,975.71
2024 Total$6,567.26$10,261.3$16,828.56
61Jan 2025$560.97$841.41$1,402.38$219,414.74
62Feb 2025$563.12$839.26$1,402.38$218,851.62
63Mar 2025$565.27$837.11$1,402.38$218,286.35
64Apr 2025$567.43$834.95$1,402.38$217,718.92
65May 2025$569.61$832.77$1,402.38$217,149.31
66Jun 2025$571.78$830.60$1,402.38$216,577.53
67Jul 2025$573.97$828.41$1,402.38$216,003.56
68Aug 2025$576.17$826.21$1,402.38$215,427.39
69Sep 2025$578.37$824.01$1,402.38$214,849.02
70Oct 2025$580.58$821.80$1,402.38$214,268.44
71Nov 2025$582.80$819.58$1,402.38$213,685.64
72Dec 2025$585.03$817.35$1,402.38$213,100.61
2025 Total$6,875.1$9,953.46$16,828.56
73Jan 2026$587.27$815.11$1,402.38$212,513.34
74Feb 2026$589.52$812.86$1,402.38$211,923.82
75Mar 2026$591.77$810.61$1,402.38$211,332.05
76Apr 2026$594.03$808.35$1,402.38$210,738.02
77May 2026$596.31$806.07$1,402.38$210,141.71
78Jun 2026$598.59$803.79$1,402.38$209,543.12
79Jul 2026$600.88$801.50$1,402.38$208,942.24
80Aug 2026$603.18$799.20$1,402.38$208,339.06
81Sep 2026$605.48$796.90$1,402.38$207,733.58
82Oct 2026$607.80$794.58$1,402.38$207,125.78
83Nov 2026$610.12$792.26$1,402.38$206,515.66
84Dec 2026$612.46$789.92$1,402.38$205,903.20
2026 Total$7,197.41$9,631.15$16,828.56
85Jan 2027$614.80$787.58$1,402.38$205,288.40
86Feb 2027$617.15$785.23$1,402.38$204,671.25
87Mar 2027$619.51$782.87$1,402.38$204,051.74
88Apr 2027$621.88$780.50$1,402.38$203,429.86
89May 2027$624.26$778.12$1,402.38$202,805.60
90Jun 2027$626.65$775.73$1,402.38$202,178.95
91Jul 2027$629.05$773.33$1,402.38$201,549.90
92Aug 2027$631.45$770.93$1,402.38$200,918.45
93Sep 2027$633.87$768.51$1,402.38$200,284.58
94Oct 2027$636.29$766.09$1,402.38$199,648.29
95Nov 2027$638.73$763.65$1,402.38$199,009.56
96Dec 2027$641.17$761.21$1,402.38$198,368.39
2027 Total$7,534.81$9,293.75$16,828.56
97Jan 2028$643.62$758.76$1,402.38$197,724.77
98Feb 2028$646.08$756.30$1,402.38$197,078.69
99Mar 2028$648.55$753.83$1,402.38$196,430.14
100Apr 2028$651.03$751.35$1,402.38$195,779.11
101May 2028$653.52$748.86$1,402.38$195,125.59
102Jun 2028$656.02$746.36$1,402.38$194,469.57
103Jul 2028$658.53$743.85$1,402.38$193,811.04
104Aug 2028$661.05$741.33$1,402.38$193,149.99
105Sep 2028$663.58$738.80$1,402.38$192,486.41
106Oct 2028$666.12$736.26$1,402.38$191,820.29
107Nov 2028$668.67$733.71$1,402.38$191,151.62
108Dec 2028$671.23$731.15$1,402.38$190,480.39
2028 Total$7,888$8,940.56$16,828.56
109Jan 2029$673.79$728.59$1,402.38$189,806.60
110Feb 2029$676.37$726.01$1,402.38$189,130.23
111Mar 2029$678.96$723.42$1,402.38$188,451.27
112Apr 2029$681.55$720.83$1,402.38$187,769.72
113May 2029$684.16$718.22$1,402.38$187,085.56
114Jun 2029$686.78$715.60$1,402.38$186,398.78
115Jul 2029$689.40$712.98$1,402.38$185,709.38
116Aug 2029$692.04$710.34$1,402.38$185,017.34
117Sep 2029$694.69$707.69$1,402.38$184,322.65
118Oct 2029$697.35$705.03$1,402.38$183,625.30
119Nov 2029$700.01$702.37$1,402.38$182,925.29
120Dec 2029$702.69$699.69$1,402.38$182,222.60
2029 Total$8,257.79$8,570.77$16,828.56
121Jan 2030$705.38$697.00$1,402.38$181,517.22
122Feb 2030$708.08$694.30$1,402.38$180,809.14
123Mar 2030$710.79$691.59$1,402.38$180,098.35
124Apr 2030$713.50$688.88$1,402.38$179,384.85
125May 2030$716.23$686.15$1,402.38$178,668.62
126Jun 2030$718.97$683.41$1,402.38$177,949.65
127Jul 2030$721.72$680.66$1,402.38$177,227.93
128Aug 2030$724.48$677.90$1,402.38$176,503.45
129Sep 2030$727.25$675.13$1,402.38$175,776.20
130Oct 2030$730.04$672.34$1,402.38$175,046.16
131Nov 2030$732.83$669.55$1,402.38$174,313.33
132Dec 2030$735.63$666.75$1,402.38$173,577.70
2030 Total$8,644.9$8,183.66$16,828.56
133Jan 2031$738.45$663.93$1,402.38$172,839.25
134Feb 2031$741.27$661.11$1,402.38$172,097.98
135Mar 2031$744.11$658.27$1,402.38$171,353.87
136Apr 2031$746.95$655.43$1,402.38$170,606.92
137May 2031$749.81$652.57$1,402.38$169,857.11
138Jun 2031$752.68$649.70$1,402.38$169,104.43
139Jul 2031$755.56$646.82$1,402.38$168,348.87
140Aug 2031$758.45$643.93$1,402.38$167,590.42
141Sep 2031$761.35$641.03$1,402.38$166,829.07
142Oct 2031$764.26$638.12$1,402.38$166,064.81
143Nov 2031$767.18$635.20$1,402.38$165,297.63
144Dec 2031$770.12$632.26$1,402.38$164,527.51
2031 Total$9,050.19$7,778.37$16,828.56
145Jan 2032$773.06$629.32$1,402.38$163,754.45
146Feb 2032$776.02$626.36$1,402.38$162,978.43
147Mar 2032$778.99$623.39$1,402.38$162,199.44
148Apr 2032$781.97$620.41$1,402.38$161,417.47
149May 2032$784.96$617.42$1,402.38$160,632.51
150Jun 2032$787.96$614.42$1,402.38$159,844.55
151Jul 2032$790.97$611.41$1,402.38$159,053.58
152Aug 2032$794.00$608.38$1,402.38$158,259.58
153Sep 2032$797.04$605.34$1,402.38$157,462.54
154Oct 2032$800.09$602.29$1,402.38$156,662.45
155Nov 2032$803.15$599.23$1,402.38$155,859.30
156Dec 2032$806.22$596.16$1,402.38$155,053.08
2032 Total$9,474.43$7,354.13$16,828.56
157Jan 2033$809.30$593.08$1,402.38$154,243.78
158Feb 2033$812.40$589.98$1,402.38$153,431.38
159Mar 2033$815.50$586.88$1,402.38$152,615.88
160Apr 2033$818.62$583.76$1,402.38$151,797.26
161May 2033$821.76$580.62$1,402.38$150,975.50
162Jun 2033$824.90$577.48$1,402.38$150,150.60
163Jul 2033$828.05$574.33$1,402.38$149,322.55
164Aug 2033$831.22$571.16$1,402.38$148,491.33
165Sep 2033$834.40$567.98$1,402.38$147,656.93
166Oct 2033$837.59$564.79$1,402.38$146,819.34
167Nov 2033$840.80$561.58$1,402.38$145,978.54
168Dec 2033$844.01$558.37$1,402.38$145,134.53
2033 Total$9,918.55$6,910.01$16,828.56
169Jan 2034$847.24$555.14$1,402.38$144,287.29
170Feb 2034$850.48$551.90$1,402.38$143,436.81
171Mar 2034$853.73$548.65$1,402.38$142,583.08
172Apr 2034$857.00$545.38$1,402.38$141,726.08
173May 2034$860.28$542.10$1,402.38$140,865.80
174Jun 2034$863.57$538.81$1,402.38$140,002.23
175Jul 2034$866.87$535.51$1,402.38$139,135.36
176Aug 2034$870.19$532.19$1,402.38$138,265.17
177Sep 2034$873.52$528.86$1,402.38$137,391.65
178Oct 2034$876.86$525.52$1,402.38$136,514.79
179Nov 2034$880.21$522.17$1,402.38$135,634.58
180Dec 2034$883.58$518.80$1,402.38$134,751.00
2034 Total$10,383.53$6,445.03$16,828.56
181Jan 2035$886.96$515.42$1,402.38$133,864.04
182Feb 2035$890.35$512.03$1,402.38$132,973.69
183Mar 2035$893.76$508.62$1,402.38$132,079.93
184Apr 2035$897.17$505.21$1,402.38$131,182.76
185May 2035$900.61$501.77$1,402.38$130,282.15
186Jun 2035$904.05$498.33$1,402.38$129,378.10
187Jul 2035$907.51$494.87$1,402.38$128,470.59
188Aug 2035$910.98$491.40$1,402.38$127,559.61
189Sep 2035$914.46$487.92$1,402.38$126,645.15
190Oct 2035$917.96$484.42$1,402.38$125,727.19
191Nov 2035$921.47$480.91$1,402.38$124,805.72
192Dec 2035$925.00$477.38$1,402.38$123,880.72
2035 Total$10,870.28$5,958.28$16,828.56
193Jan 2036$928.54$473.84$1,402.38$122,952.18
194Feb 2036$932.09$470.29$1,402.38$122,020.09
195Mar 2036$935.65$466.73$1,402.38$121,084.44
196Apr 2036$939.23$463.15$1,402.38$120,145.21
197May 2036$942.82$459.56$1,402.38$119,202.39
198Jun 2036$946.43$455.95$1,402.38$118,255.96
199Jul 2036$950.05$452.33$1,402.38$117,305.91
200Aug 2036$953.68$448.70$1,402.38$116,352.23
201Sep 2036$957.33$445.05$1,402.38$115,394.90
202Oct 2036$960.99$441.39$1,402.38$114,433.91
203Nov 2036$964.67$437.71$1,402.38$113,469.24
204Dec 2036$968.36$434.02$1,402.38$112,500.88
2036 Total$11,379.84$5,448.72$16,828.56
205Jan 2037$972.06$430.32$1,402.38$111,528.82
206Feb 2037$975.78$426.60$1,402.38$110,553.04
207Mar 2037$979.51$422.87$1,402.38$109,573.53
208Apr 2037$983.26$419.12$1,402.38$108,590.27
209May 2037$987.02$415.36$1,402.38$107,603.25
210Jun 2037$990.80$411.58$1,402.38$106,612.45
211Jul 2037$994.59$407.79$1,402.38$105,617.86
212Aug 2037$998.39$403.99$1,402.38$104,619.47
213Sep 2037$1,002.21$400.17$1,402.38$103,617.26
214Oct 2037$1,006.04$396.34$1,402.38$102,611.22
215Nov 2037$1,009.89$392.49$1,402.38$101,601.33
216Dec 2037$1,013.75$388.63$1,402.38$100,587.58
2037 Total$11,913.3$4,915.26$16,828.56
217Jan 2038$1,017.63$384.75$1,402.38$99,569.95
218Feb 2038$1,021.52$380.86$1,402.38$98,548.43
219Mar 2038$1,025.43$376.95$1,402.38$97,523.00
220Apr 2038$1,029.35$373.03$1,402.38$96,493.65
221May 2038$1,033.29$369.09$1,402.38$95,460.36
222Jun 2038$1,037.24$365.14$1,402.38$94,423.12
223Jul 2038$1,041.21$361.17$1,402.38$93,381.91
224Aug 2038$1,045.19$357.19$1,402.38$92,336.72
225Sep 2038$1,049.19$353.19$1,402.38$91,287.53
226Oct 2038$1,053.21$349.17$1,402.38$90,234.32
227Nov 2038$1,057.23$345.15$1,402.38$89,177.09
228Dec 2038$1,061.28$341.10$1,402.38$88,115.81
2038 Total$12,471.77$4,356.79$16,828.56
229Jan 2039$1,065.34$337.04$1,402.38$87,050.47
230Feb 2039$1,069.41$332.97$1,402.38$85,981.06
231Mar 2039$1,073.50$328.88$1,402.38$84,907.56
232Apr 2039$1,077.61$324.77$1,402.38$83,829.95
233May 2039$1,081.73$320.65$1,402.38$82,748.22
234Jun 2039$1,085.87$316.51$1,402.38$81,662.35
235Jul 2039$1,090.02$312.36$1,402.38$80,572.33
236Aug 2039$1,094.19$308.19$1,402.38$79,478.14
237Sep 2039$1,098.38$304.00$1,402.38$78,379.76
238Oct 2039$1,102.58$299.80$1,402.38$77,277.18
239Nov 2039$1,106.79$295.59$1,402.38$76,170.39
240Dec 2039$1,111.03$291.35$1,402.38$75,059.36
2039 Total$13,056.45$3,772.11$16,828.56
241Jan 2040$1,115.28$287.10$1,402.38$73,944.08
242Feb 2040$1,119.54$282.84$1,402.38$72,824.54
243Mar 2040$1,123.83$278.55$1,402.38$71,700.71
244Apr 2040$1,128.12$274.26$1,402.38$70,572.59
245May 2040$1,132.44$269.94$1,402.38$69,440.15
246Jun 2040$1,136.77$265.61$1,402.38$68,303.38
247Jul 2040$1,141.12$261.26$1,402.38$67,162.26
248Aug 2040$1,145.48$256.90$1,402.38$66,016.78
249Sep 2040$1,149.87$252.51$1,402.38$64,866.91
250Oct 2040$1,154.26$248.12$1,402.38$63,712.65
251Nov 2040$1,158.68$243.70$1,402.38$62,553.97
252Dec 2040$1,163.11$239.27$1,402.38$61,390.86
2040 Total$13,668.5$3,160.06$16,828.56
253Jan 2041$1,167.56$234.82$1,402.38$60,223.30
254Feb 2041$1,172.03$230.35$1,402.38$59,051.27
255Mar 2041$1,176.51$225.87$1,402.38$57,874.76
256Apr 2041$1,181.01$221.37$1,402.38$56,693.75
257May 2041$1,185.53$216.85$1,402.38$55,508.22
258Jun 2041$1,190.06$212.32$1,402.38$54,318.16
259Jul 2041$1,194.61$207.77$1,402.38$53,123.55
260Aug 2041$1,199.18$203.20$1,402.38$51,924.37
261Sep 2041$1,203.77$198.61$1,402.38$50,720.60
262Oct 2041$1,208.37$194.01$1,402.38$49,512.23
263Nov 2041$1,213.00$189.38$1,402.38$48,299.23
264Dec 2041$1,217.64$184.74$1,402.38$47,081.59
2041 Total$14,309.27$2,519.29$16,828.56
265Jan 2042$1,222.29$180.09$1,402.38$45,859.30
266Feb 2042$1,226.97$175.41$1,402.38$44,632.33
267Mar 2042$1,231.66$170.72$1,402.38$43,400.67
268Apr 2042$1,236.37$166.01$1,402.38$42,164.30
269May 2042$1,241.10$161.28$1,402.38$40,923.20
270Jun 2042$1,245.85$156.53$1,402.38$39,677.35
271Jul 2042$1,250.61$151.77$1,402.38$38,426.74
272Aug 2042$1,255.40$146.98$1,402.38$37,171.34
273Sep 2042$1,260.20$142.18$1,402.38$35,911.14
274Oct 2042$1,265.02$137.36$1,402.38$34,646.12
275Nov 2042$1,269.86$132.52$1,402.38$33,376.26
276Dec 2042$1,274.72$127.66$1,402.38$32,101.54
2042 Total$14,980.05$1,848.51$16,828.56
277Jan 2043$1,279.59$122.79$1,402.38$30,821.95
278Feb 2043$1,284.49$117.89$1,402.38$29,537.46
279Mar 2043$1,289.40$112.98$1,402.38$28,248.06
280Apr 2043$1,294.33$108.05$1,402.38$26,953.73
281May 2043$1,299.28$103.10$1,402.38$25,654.45
282Jun 2043$1,304.25$98.13$1,402.38$24,350.20
283Jul 2043$1,309.24$93.14$1,402.38$23,040.96
284Aug 2043$1,314.25$88.13$1,402.38$21,726.71
285Sep 2043$1,319.28$83.10$1,402.38$20,407.43
286Oct 2043$1,324.32$78.06$1,402.38$19,083.11
287Nov 2043$1,329.39$72.99$1,402.38$17,753.72
288Dec 2043$1,334.47$67.91$1,402.38$16,419.25
2043 Total$15,682.29$1,146.27$16,828.56
289Jan 2044$1,339.58$62.80$1,402.38$15,079.67
290Feb 2044$1,344.70$57.68$1,402.38$13,734.97
291Mar 2044$1,349.84$52.54$1,402.38$12,385.13
292Apr 2044$1,355.01$47.37$1,402.38$11,030.12
293May 2044$1,360.19$42.19$1,402.38$9,669.93
294Jun 2044$1,365.39$36.99$1,402.38$8,304.54
295Jul 2044$1,370.62$31.76$1,402.38$6,933.92
296Aug 2044$1,375.86$26.52$1,402.38$5,558.06
297Sep 2044$1,381.12$21.26$1,402.38$4,176.94
298Oct 2044$1,386.40$15.98$1,402.38$2,790.54
299Nov 2044$1,391.71$10.67$1,402.38$1,398.83
300Dec 2044$1,397.03$5.35$1,402.38$1.80
2044 Total$16,417.45$411.11$16,828.56
Compare your product with the big 4 banks, or add more products to compare
As seen on