Choice Package Tailored Home Loan (Principal and Interest) ($750k+) from NAB

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
4.02%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,322
Number of Repayments
300
Total Interest Paid
$146,600
Total repayments
$396,600
DatePrincipleInterestPaymentBalance
1Oct 2019$484.85$837.50$1,322.35$249,515.15
2Nov 2019$486.47$835.88$1,322.35$249,028.68
3Dec 2019$488.10$834.25$1,322.35$248,540.58
2019 Total$1,459.42$2,507.63$3,967.05
4Jan 2020$489.74$832.61$1,322.35$248,050.84
5Feb 2020$491.38$830.97$1,322.35$247,559.46
6Mar 2020$493.03$829.32$1,322.35$247,066.43
7Apr 2020$494.68$827.67$1,322.35$246,571.75
8May 2020$496.33$826.02$1,322.35$246,075.42
9Jun 2020$498.00$824.35$1,322.35$245,577.42
10Jul 2020$499.67$822.68$1,322.35$245,077.75
11Aug 2020$501.34$821.01$1,322.35$244,576.41
12Sep 2020$503.02$819.33$1,322.35$244,073.39
13Oct 2020$504.70$817.65$1,322.35$243,568.69
14Nov 2020$506.39$815.96$1,322.35$243,062.30
15Dec 2020$508.09$814.26$1,322.35$242,554.21
2020 Total$5,986.37$9,881.83$15,868.2
16Jan 2021$509.79$812.56$1,322.35$242,044.42
17Feb 2021$511.50$810.85$1,322.35$241,532.92
18Mar 2021$513.21$809.14$1,322.35$241,019.71
19Apr 2021$514.93$807.42$1,322.35$240,504.78
20May 2021$516.66$805.69$1,322.35$239,988.12
21Jun 2021$518.39$803.96$1,322.35$239,469.73
22Jul 2021$520.13$802.22$1,322.35$238,949.60
23Aug 2021$521.87$800.48$1,322.35$238,427.73
24Sep 2021$523.62$798.73$1,322.35$237,904.11
25Oct 2021$525.37$796.98$1,322.35$237,378.74
26Nov 2021$527.13$795.22$1,322.35$236,851.61
27Dec 2021$528.90$793.45$1,322.35$236,322.71
2021 Total$6,231.5$9,636.7$15,868.2
28Jan 2022$530.67$791.68$1,322.35$235,792.04
29Feb 2022$532.45$789.90$1,322.35$235,259.59
30Mar 2022$534.23$788.12$1,322.35$234,725.36
31Apr 2022$536.02$786.33$1,322.35$234,189.34
32May 2022$537.82$784.53$1,322.35$233,651.52
33Jun 2022$539.62$782.73$1,322.35$233,111.90
34Jul 2022$541.43$780.92$1,322.35$232,570.47
35Aug 2022$543.24$779.11$1,322.35$232,027.23
36Sep 2022$545.06$777.29$1,322.35$231,482.17
37Oct 2022$546.88$775.47$1,322.35$230,935.29
38Nov 2022$548.72$773.63$1,322.35$230,386.57
39Dec 2022$550.55$771.80$1,322.35$229,836.02
2022 Total$6,486.69$9,381.51$15,868.2
40Jan 2023$552.40$769.95$1,322.35$229,283.62
41Feb 2023$554.25$768.10$1,322.35$228,729.37
42Mar 2023$556.11$766.24$1,322.35$228,173.26
43Apr 2023$557.97$764.38$1,322.35$227,615.29
44May 2023$559.84$762.51$1,322.35$227,055.45
45Jun 2023$561.71$760.64$1,322.35$226,493.74
46Jul 2023$563.60$758.75$1,322.35$225,930.14
47Aug 2023$565.48$756.87$1,322.35$225,364.66
48Sep 2023$567.38$754.97$1,322.35$224,797.28
49Oct 2023$569.28$753.07$1,322.35$224,228.00
50Nov 2023$571.19$751.16$1,322.35$223,656.81
51Dec 2023$573.10$749.25$1,322.35$223,083.71
2023 Total$6,752.31$9,115.89$15,868.2
52Jan 2024$575.02$747.33$1,322.35$222,508.69
53Feb 2024$576.95$745.40$1,322.35$221,931.74
54Mar 2024$578.88$743.47$1,322.35$221,352.86
55Apr 2024$580.82$741.53$1,322.35$220,772.04
56May 2024$582.76$739.59$1,322.35$220,189.28
57Jun 2024$584.72$737.63$1,322.35$219,604.56
58Jul 2024$586.67$735.68$1,322.35$219,017.89
59Aug 2024$588.64$733.71$1,322.35$218,429.25
60Sep 2024$590.61$731.74$1,322.35$217,838.64
61Oct 2024$592.59$729.76$1,322.35$217,246.05
62Nov 2024$594.58$727.77$1,322.35$216,651.47
63Dec 2024$596.57$725.78$1,322.35$216,054.90
2024 Total$7,028.81$8,839.39$15,868.2
64Jan 2025$598.57$723.78$1,322.35$215,456.33
65Feb 2025$600.57$721.78$1,322.35$214,855.76
66Mar 2025$602.58$719.77$1,322.35$214,253.18
67Apr 2025$604.60$717.75$1,322.35$213,648.58
68May 2025$606.63$715.72$1,322.35$213,041.95
69Jun 2025$608.66$713.69$1,322.35$212,433.29
70Jul 2025$610.70$711.65$1,322.35$211,822.59
71Aug 2025$612.74$709.61$1,322.35$211,209.85
72Sep 2025$614.80$707.55$1,322.35$210,595.05
73Oct 2025$616.86$705.49$1,322.35$209,978.19
74Nov 2025$618.92$703.43$1,322.35$209,359.27
75Dec 2025$621.00$701.35$1,322.35$208,738.27
2025 Total$7,316.63$8,551.57$15,868.2
76Jan 2026$623.08$699.27$1,322.35$208,115.19
77Feb 2026$625.16$697.19$1,322.35$207,490.03
78Mar 2026$627.26$695.09$1,322.35$206,862.77
79Apr 2026$629.36$692.99$1,322.35$206,233.41
80May 2026$631.47$690.88$1,322.35$205,601.94
81Jun 2026$633.58$688.77$1,322.35$204,968.36
82Jul 2026$635.71$686.64$1,322.35$204,332.65
83Aug 2026$637.84$684.51$1,322.35$203,694.81
84Sep 2026$639.97$682.38$1,322.35$203,054.84
85Oct 2026$642.12$680.23$1,322.35$202,412.72
86Nov 2026$644.27$678.08$1,322.35$201,768.45
87Dec 2026$646.43$675.92$1,322.35$201,122.02
2026 Total$7,616.25$8,251.95$15,868.2
88Jan 2027$648.59$673.76$1,322.35$200,473.43
89Feb 2027$650.76$671.59$1,322.35$199,822.67
90Mar 2027$652.94$669.41$1,322.35$199,169.73
91Apr 2027$655.13$667.22$1,322.35$198,514.60
92May 2027$657.33$665.02$1,322.35$197,857.27
93Jun 2027$659.53$662.82$1,322.35$197,197.74
94Jul 2027$661.74$660.61$1,322.35$196,536.00
95Aug 2027$663.95$658.40$1,322.35$195,872.05
96Sep 2027$666.18$656.17$1,322.35$195,205.87
97Oct 2027$668.41$653.94$1,322.35$194,537.46
98Nov 2027$670.65$651.70$1,322.35$193,866.81
99Dec 2027$672.90$649.45$1,322.35$193,193.91
2027 Total$7,928.11$7,940.09$15,868.2
100Jan 2028$675.15$647.20$1,322.35$192,518.76
101Feb 2028$677.41$644.94$1,322.35$191,841.35
102Mar 2028$679.68$642.67$1,322.35$191,161.67
103Apr 2028$681.96$640.39$1,322.35$190,479.71
104May 2028$684.24$638.11$1,322.35$189,795.47
105Jun 2028$686.54$635.81$1,322.35$189,108.93
106Jul 2028$688.84$633.51$1,322.35$188,420.09
107Aug 2028$691.14$631.21$1,322.35$187,728.95
108Sep 2028$693.46$628.89$1,322.35$187,035.49
109Oct 2028$695.78$626.57$1,322.35$186,339.71
110Nov 2028$698.11$624.24$1,322.35$185,641.60
111Dec 2028$700.45$621.90$1,322.35$184,941.15
2028 Total$8,252.76$7,615.44$15,868.2
112Jan 2029$702.80$619.55$1,322.35$184,238.35
113Feb 2029$705.15$617.20$1,322.35$183,533.20
114Mar 2029$707.51$614.84$1,322.35$182,825.69
115Apr 2029$709.88$612.47$1,322.35$182,115.81
116May 2029$712.26$610.09$1,322.35$181,403.55
117Jun 2029$714.65$607.70$1,322.35$180,688.90
118Jul 2029$717.04$605.31$1,322.35$179,971.86
119Aug 2029$719.44$602.91$1,322.35$179,252.42
120Sep 2029$721.85$600.50$1,322.35$178,530.57
121Oct 2029$724.27$598.08$1,322.35$177,806.30
122Nov 2029$726.70$595.65$1,322.35$177,079.60
123Dec 2029$729.13$593.22$1,322.35$176,350.47
2029 Total$8,590.68$7,277.52$15,868.2
124Jan 2030$731.58$590.77$1,322.35$175,618.89
125Feb 2030$734.03$588.32$1,322.35$174,884.86
126Mar 2030$736.49$585.86$1,322.35$174,148.37
127Apr 2030$738.95$583.40$1,322.35$173,409.42
128May 2030$741.43$580.92$1,322.35$172,667.99
129Jun 2030$743.91$578.44$1,322.35$171,924.08
130Jul 2030$746.40$575.95$1,322.35$171,177.68
131Aug 2030$748.90$573.45$1,322.35$170,428.78
132Sep 2030$751.41$570.94$1,322.35$169,677.37
133Oct 2030$753.93$568.42$1,322.35$168,923.44
134Nov 2030$756.46$565.89$1,322.35$168,166.98
135Dec 2030$758.99$563.36$1,322.35$167,407.99
2030 Total$8,942.48$6,925.72$15,868.2
136Jan 2031$761.53$560.82$1,322.35$166,646.46
137Feb 2031$764.08$558.27$1,322.35$165,882.38
138Mar 2031$766.64$555.71$1,322.35$165,115.74
139Apr 2031$769.21$553.14$1,322.35$164,346.53
140May 2031$771.79$550.56$1,322.35$163,574.74
141Jun 2031$774.37$547.98$1,322.35$162,800.37
142Jul 2031$776.97$545.38$1,322.35$162,023.40
143Aug 2031$779.57$542.78$1,322.35$161,243.83
144Sep 2031$782.18$540.17$1,322.35$160,461.65
145Oct 2031$784.80$537.55$1,322.35$159,676.85
146Nov 2031$787.43$534.92$1,322.35$158,889.42
147Dec 2031$790.07$532.28$1,322.35$158,099.35
2031 Total$9,308.64$6,559.56$15,868.2
148Jan 2032$792.72$529.63$1,322.35$157,306.63
149Feb 2032$795.37$526.98$1,322.35$156,511.26
150Mar 2032$798.04$524.31$1,322.35$155,713.22
151Apr 2032$800.71$521.64$1,322.35$154,912.51
152May 2032$803.39$518.96$1,322.35$154,109.12
153Jun 2032$806.08$516.27$1,322.35$153,303.04
154Jul 2032$808.78$513.57$1,322.35$152,494.26
155Aug 2032$811.49$510.86$1,322.35$151,682.77
156Sep 2032$814.21$508.14$1,322.35$150,868.56
157Oct 2032$816.94$505.41$1,322.35$150,051.62
158Nov 2032$819.68$502.67$1,322.35$149,231.94
159Dec 2032$822.42$499.93$1,322.35$148,409.52
2032 Total$9,689.83$6,178.37$15,868.2
160Jan 2033$825.18$497.17$1,322.35$147,584.34
161Feb 2033$827.94$494.41$1,322.35$146,756.40
162Mar 2033$830.72$491.63$1,322.35$145,925.68
163Apr 2033$833.50$488.85$1,322.35$145,092.18
164May 2033$836.29$486.06$1,322.35$144,255.89
165Jun 2033$839.09$483.26$1,322.35$143,416.80
166Jul 2033$841.90$480.45$1,322.35$142,574.90
167Aug 2033$844.72$477.63$1,322.35$141,730.18
168Sep 2033$847.55$474.80$1,322.35$140,882.63
169Oct 2033$850.39$471.96$1,322.35$140,032.24
170Nov 2033$853.24$469.11$1,322.35$139,179.00
171Dec 2033$856.10$466.25$1,322.35$138,322.90
2033 Total$10,086.62$5,781.58$15,868.2
172Jan 2034$858.97$463.38$1,322.35$137,463.93
173Feb 2034$861.85$460.50$1,322.35$136,602.08
174Mar 2034$864.73$457.62$1,322.35$135,737.35
175Apr 2034$867.63$454.72$1,322.35$134,869.72
176May 2034$870.54$451.81$1,322.35$133,999.18
177Jun 2034$873.45$448.90$1,322.35$133,125.73
178Jul 2034$876.38$445.97$1,322.35$132,249.35
179Aug 2034$879.31$443.04$1,322.35$131,370.04
180Sep 2034$882.26$440.09$1,322.35$130,487.78
181Oct 2034$885.22$437.13$1,322.35$129,602.56
182Nov 2034$888.18$434.17$1,322.35$128,714.38
183Dec 2034$891.16$431.19$1,322.35$127,823.22
2034 Total$10,499.68$5,368.52$15,868.2
184Jan 2035$894.14$428.21$1,322.35$126,929.08
185Feb 2035$897.14$425.21$1,322.35$126,031.94
186Mar 2035$900.14$422.21$1,322.35$125,131.80
187Apr 2035$903.16$419.19$1,322.35$124,228.64
188May 2035$906.18$416.17$1,322.35$123,322.46
189Jun 2035$909.22$413.13$1,322.35$122,413.24
190Jul 2035$912.27$410.08$1,322.35$121,500.97
191Aug 2035$915.32$407.03$1,322.35$120,585.65
192Sep 2035$918.39$403.96$1,322.35$119,667.26
193Oct 2035$921.46$400.89$1,322.35$118,745.80
194Nov 2035$924.55$397.80$1,322.35$117,821.25
195Dec 2035$927.65$394.70$1,322.35$116,893.60
2035 Total$10,929.62$4,938.58$15,868.2
196Jan 2036$930.76$391.59$1,322.35$115,962.84
197Feb 2036$933.87$388.48$1,322.35$115,028.97
198Mar 2036$937.00$385.35$1,322.35$114,091.97
199Apr 2036$940.14$382.21$1,322.35$113,151.83
200May 2036$943.29$379.06$1,322.35$112,208.54
201Jun 2036$946.45$375.90$1,322.35$111,262.09
202Jul 2036$949.62$372.73$1,322.35$110,312.47
203Aug 2036$952.80$369.55$1,322.35$109,359.67
204Sep 2036$956.00$366.35$1,322.35$108,403.67
205Oct 2036$959.20$363.15$1,322.35$107,444.47
206Nov 2036$962.41$359.94$1,322.35$106,482.06
207Dec 2036$965.64$356.71$1,322.35$105,516.42
2036 Total$11,377.18$4,491.02$15,868.2
208Jan 2037$968.87$353.48$1,322.35$104,547.55
209Feb 2037$972.12$350.23$1,322.35$103,575.43
210Mar 2037$975.37$346.98$1,322.35$102,600.06
211Apr 2037$978.64$343.71$1,322.35$101,621.42
212May 2037$981.92$340.43$1,322.35$100,639.50
213Jun 2037$985.21$337.14$1,322.35$99,654.29
214Jul 2037$988.51$333.84$1,322.35$98,665.78
215Aug 2037$991.82$330.53$1,322.35$97,673.96
216Sep 2037$995.14$327.21$1,322.35$96,678.82
217Oct 2037$998.48$323.87$1,322.35$95,680.34
218Nov 2037$1,001.82$320.53$1,322.35$94,678.52
219Dec 2037$1,005.18$317.17$1,322.35$93,673.34
2037 Total$11,843.08$4,025.12$15,868.2
220Jan 2038$1,008.54$313.81$1,322.35$92,664.80
221Feb 2038$1,011.92$310.43$1,322.35$91,652.88
222Mar 2038$1,015.31$307.04$1,322.35$90,637.57
223Apr 2038$1,018.71$303.64$1,322.35$89,618.86
224May 2038$1,022.13$300.22$1,322.35$88,596.73
225Jun 2038$1,025.55$296.80$1,322.35$87,571.18
226Jul 2038$1,028.99$293.36$1,322.35$86,542.19
227Aug 2038$1,032.43$289.92$1,322.35$85,509.76
228Sep 2038$1,035.89$286.46$1,322.35$84,473.87
229Oct 2038$1,039.36$282.99$1,322.35$83,434.51
230Nov 2038$1,042.84$279.51$1,322.35$82,391.67
231Dec 2038$1,046.34$276.01$1,322.35$81,345.33
2038 Total$12,328.01$3,540.19$15,868.2
232Jan 2039$1,049.84$272.51$1,322.35$80,295.49
233Feb 2039$1,053.36$268.99$1,322.35$79,242.13
234Mar 2039$1,056.89$265.46$1,322.35$78,185.24
235Apr 2039$1,060.43$261.92$1,322.35$77,124.81
236May 2039$1,063.98$258.37$1,322.35$76,060.83
237Jun 2039$1,067.55$254.80$1,322.35$74,993.28
238Jul 2039$1,071.12$251.23$1,322.35$73,922.16
239Aug 2039$1,074.71$247.64$1,322.35$72,847.45
240Sep 2039$1,078.31$244.04$1,322.35$71,769.14
241Oct 2039$1,081.92$240.43$1,322.35$70,687.22
242Nov 2039$1,085.55$236.80$1,322.35$69,601.67
243Dec 2039$1,089.18$233.17$1,322.35$68,512.49
2039 Total$12,832.84$3,035.36$15,868.2
244Jan 2040$1,092.83$229.52$1,322.35$67,419.66
245Feb 2040$1,096.49$225.86$1,322.35$66,323.17
246Mar 2040$1,100.17$222.18$1,322.35$65,223.00
247Apr 2040$1,103.85$218.50$1,322.35$64,119.15
248May 2040$1,107.55$214.80$1,322.35$63,011.60
249Jun 2040$1,111.26$211.09$1,322.35$61,900.34
250Jul 2040$1,114.98$207.37$1,322.35$60,785.36
251Aug 2040$1,118.72$203.63$1,322.35$59,666.64
252Sep 2040$1,122.47$199.88$1,322.35$58,544.17
253Oct 2040$1,126.23$196.12$1,322.35$57,417.94
254Nov 2040$1,130.00$192.35$1,322.35$56,287.94
255Dec 2040$1,133.79$188.56$1,322.35$55,154.15
2040 Total$13,358.34$2,509.86$15,868.2
256Jan 2041$1,137.58$184.77$1,322.35$54,016.57
257Feb 2041$1,141.39$180.96$1,322.35$52,875.18
258Mar 2041$1,145.22$177.13$1,322.35$51,729.96
259Apr 2041$1,149.05$173.30$1,322.35$50,580.91
260May 2041$1,152.90$169.45$1,322.35$49,428.01
261Jun 2041$1,156.77$165.58$1,322.35$48,271.24
262Jul 2041$1,160.64$161.71$1,322.35$47,110.60
263Aug 2041$1,164.53$157.82$1,322.35$45,946.07
264Sep 2041$1,168.43$153.92$1,322.35$44,777.64
265Oct 2041$1,172.34$150.01$1,322.35$43,605.30
266Nov 2041$1,176.27$146.08$1,322.35$42,429.03
267Dec 2041$1,180.21$142.14$1,322.35$41,248.82
2041 Total$13,905.33$1,962.87$15,868.2
268Jan 2042$1,184.17$138.18$1,322.35$40,064.65
269Feb 2042$1,188.13$134.22$1,322.35$38,876.52
270Mar 2042$1,192.11$130.24$1,322.35$37,684.41
271Apr 2042$1,196.11$126.24$1,322.35$36,488.30
272May 2042$1,200.11$122.24$1,322.35$35,288.19
273Jun 2042$1,204.13$118.22$1,322.35$34,084.06
274Jul 2042$1,208.17$114.18$1,322.35$32,875.89
275Aug 2042$1,212.22$110.13$1,322.35$31,663.67
276Sep 2042$1,216.28$106.07$1,322.35$30,447.39
277Oct 2042$1,220.35$102.00$1,322.35$29,227.04
278Nov 2042$1,224.44$97.91$1,322.35$28,002.60
279Dec 2042$1,228.54$93.81$1,322.35$26,774.06
2042 Total$14,474.76$1,393.44$15,868.2
280Jan 2043$1,232.66$89.69$1,322.35$25,541.40
281Feb 2043$1,236.79$85.56$1,322.35$24,304.61
282Mar 2043$1,240.93$81.42$1,322.35$23,063.68
283Apr 2043$1,245.09$77.26$1,322.35$21,818.59
284May 2043$1,249.26$73.09$1,322.35$20,569.33
285Jun 2043$1,253.44$68.91$1,322.35$19,315.89
286Jul 2043$1,257.64$64.71$1,322.35$18,058.25
287Aug 2043$1,261.85$60.50$1,322.35$16,796.40
288Sep 2043$1,266.08$56.27$1,322.35$15,530.32
289Oct 2043$1,270.32$52.03$1,322.35$14,260.00
290Nov 2043$1,274.58$47.77$1,322.35$12,985.42
291Dec 2043$1,278.85$43.50$1,322.35$11,706.57
2043 Total$15,067.49$800.71$15,868.2
292Jan 2044$1,283.13$39.22$1,322.35$10,423.44
293Feb 2044$1,287.43$34.92$1,322.35$9,136.01
294Mar 2044$1,291.74$30.61$1,322.35$7,844.27
295Apr 2044$1,296.07$26.28$1,322.35$6,548.20
296May 2044$1,300.41$21.94$1,322.35$5,247.79
297Jun 2044$1,304.77$17.58$1,322.35$3,943.02
298Jul 2044$1,309.14$13.21$1,322.35$2,633.88
299Aug 2044$1,313.53$8.82$1,322.35$1,320.35
300Sep 2044$1,317.93$4.42$1,322.35$2.42
2044 Total$11,704.15$197$11,901.15
Compare your product with the big 4 banks, or add more products to compare
As seen on