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
$300,000
Advertised rate
3.87%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,562
Number of Repayments
300
Total Interest Paid
$168,600
Total repayments
$468,600
DatePrincipleInterestPaymentBalance
2019 Total$0$0$0
1Jan 2020$594.56$967.50$1,562.06$299,405.44
2Feb 2020$596.48$965.58$1,562.06$298,808.96
3Mar 2020$598.40$963.66$1,562.06$298,210.56
4Apr 2020$600.33$961.73$1,562.06$297,610.23
5May 2020$602.27$959.79$1,562.06$297,007.96
6Jun 2020$604.21$957.85$1,562.06$296,403.75
7Jul 2020$606.16$955.90$1,562.06$295,797.59
8Aug 2020$608.11$953.95$1,562.06$295,189.48
9Sep 2020$610.07$951.99$1,562.06$294,579.41
10Oct 2020$612.04$950.02$1,562.06$293,967.37
11Nov 2020$614.02$948.04$1,562.06$293,353.35
12Dec 2020$616.00$946.06$1,562.06$292,737.35
2020 Total$7,262.65$11,482.07$18,744.72
13Jan 2021$617.98$944.08$1,562.06$292,119.37
14Feb 2021$619.98$942.08$1,562.06$291,499.39
15Mar 2021$621.97$940.09$1,562.06$290,877.42
16Apr 2021$623.98$938.08$1,562.06$290,253.44
17May 2021$625.99$936.07$1,562.06$289,627.45
18Jun 2021$628.01$934.05$1,562.06$288,999.44
19Jul 2021$630.04$932.02$1,562.06$288,369.40
20Aug 2021$632.07$929.99$1,562.06$287,737.33
21Sep 2021$634.11$927.95$1,562.06$287,103.22
22Oct 2021$636.15$925.91$1,562.06$286,467.07
23Nov 2021$638.20$923.86$1,562.06$285,828.87
24Dec 2021$640.26$921.80$1,562.06$285,188.61
2021 Total$7,548.74$11,195.98$18,744.72
25Jan 2022$642.33$919.73$1,562.06$284,546.28
26Feb 2022$644.40$917.66$1,562.06$283,901.88
27Mar 2022$646.48$915.58$1,562.06$283,255.40
28Apr 2022$648.56$913.50$1,562.06$282,606.84
29May 2022$650.65$911.41$1,562.06$281,956.19
30Jun 2022$652.75$909.31$1,562.06$281,303.44
31Jul 2022$654.86$907.20$1,562.06$280,648.58
32Aug 2022$656.97$905.09$1,562.06$279,991.61
33Sep 2022$659.09$902.97$1,562.06$279,332.52
34Oct 2022$661.21$900.85$1,562.06$278,671.31
35Nov 2022$663.35$898.71$1,562.06$278,007.96
36Dec 2022$665.48$896.58$1,562.06$277,342.48
2022 Total$7,846.13$10,898.59$18,744.72
37Jan 2023$667.63$894.43$1,562.06$276,674.85
38Feb 2023$669.78$892.28$1,562.06$276,005.07
39Mar 2023$671.94$890.12$1,562.06$275,333.13
40Apr 2023$674.11$887.95$1,562.06$274,659.02
41May 2023$676.28$885.78$1,562.06$273,982.74
42Jun 2023$678.47$883.59$1,562.06$273,304.27
43Jul 2023$680.65$881.41$1,562.06$272,623.62
44Aug 2023$682.85$879.21$1,562.06$271,940.77
45Sep 2023$685.05$877.01$1,562.06$271,255.72
46Oct 2023$687.26$874.80$1,562.06$270,568.46
47Nov 2023$689.48$872.58$1,562.06$269,878.98
48Dec 2023$691.70$870.36$1,562.06$269,187.28
2023 Total$8,155.2$10,589.52$18,744.72
49Jan 2024$693.93$868.13$1,562.06$268,493.35
50Feb 2024$696.17$865.89$1,562.06$267,797.18
51Mar 2024$698.41$863.65$1,562.06$267,098.77
52Apr 2024$700.67$861.39$1,562.06$266,398.10
53May 2024$702.93$859.13$1,562.06$265,695.17
54Jun 2024$705.19$856.87$1,562.06$264,989.98
55Jul 2024$707.47$854.59$1,562.06$264,282.51
56Aug 2024$709.75$852.31$1,562.06$263,572.76
57Sep 2024$712.04$850.02$1,562.06$262,860.72
58Oct 2024$714.33$847.73$1,562.06$262,146.39
59Nov 2024$716.64$845.42$1,562.06$261,429.75
60Dec 2024$718.95$843.11$1,562.06$260,710.80
2024 Total$8,476.48$10,268.24$18,744.72
61Jan 2025$721.27$840.79$1,562.06$259,989.53
62Feb 2025$723.59$838.47$1,562.06$259,265.94
63Mar 2025$725.93$836.13$1,562.06$258,540.01
64Apr 2025$728.27$833.79$1,562.06$257,811.74
65May 2025$730.62$831.44$1,562.06$257,081.12
66Jun 2025$732.97$829.09$1,562.06$256,348.15
67Jul 2025$735.34$826.72$1,562.06$255,612.81
68Aug 2025$737.71$824.35$1,562.06$254,875.10
69Sep 2025$740.09$821.97$1,562.06$254,135.01
70Oct 2025$742.47$819.59$1,562.06$253,392.54
71Nov 2025$744.87$817.19$1,562.06$252,647.67
72Dec 2025$747.27$814.79$1,562.06$251,900.40
2025 Total$8,810.4$9,934.32$18,744.72
73Jan 2026$749.68$812.38$1,562.06$251,150.72
74Feb 2026$752.10$809.96$1,562.06$250,398.62
75Mar 2026$754.52$807.54$1,562.06$249,644.10
76Apr 2026$756.96$805.10$1,562.06$248,887.14
77May 2026$759.40$802.66$1,562.06$248,127.74
78Jun 2026$761.85$800.21$1,562.06$247,365.89
79Jul 2026$764.31$797.75$1,562.06$246,601.58
80Aug 2026$766.77$795.29$1,562.06$245,834.81
81Sep 2026$769.24$792.82$1,562.06$245,065.57
82Oct 2026$771.72$790.34$1,562.06$244,293.85
83Nov 2026$774.21$787.85$1,562.06$243,519.64
84Dec 2026$776.71$785.35$1,562.06$242,742.93
2026 Total$9,157.47$9,587.25$18,744.72
85Jan 2027$779.21$782.85$1,562.06$241,963.72
86Feb 2027$781.73$780.33$1,562.06$241,181.99
87Mar 2027$784.25$777.81$1,562.06$240,397.74
88Apr 2027$786.78$775.28$1,562.06$239,610.96
89May 2027$789.31$772.75$1,562.06$238,821.65
90Jun 2027$791.86$770.20$1,562.06$238,029.79
91Jul 2027$794.41$767.65$1,562.06$237,235.38
92Aug 2027$796.98$765.08$1,562.06$236,438.40
93Sep 2027$799.55$762.51$1,562.06$235,638.85
94Oct 2027$802.12$759.94$1,562.06$234,836.73
95Nov 2027$804.71$757.35$1,562.06$234,032.02
96Dec 2027$807.31$754.75$1,562.06$233,224.71
2027 Total$9,518.22$9,226.5$18,744.72
97Jan 2028$809.91$752.15$1,562.06$232,414.80
98Feb 2028$812.52$749.54$1,562.06$231,602.28
99Mar 2028$815.14$746.92$1,562.06$230,787.14
100Apr 2028$817.77$744.29$1,562.06$229,969.37
101May 2028$820.41$741.65$1,562.06$229,148.96
102Jun 2028$823.05$739.01$1,562.06$228,325.91
103Jul 2028$825.71$736.35$1,562.06$227,500.20
104Aug 2028$828.37$733.69$1,562.06$226,671.83
105Sep 2028$831.04$731.02$1,562.06$225,840.79
106Oct 2028$833.72$728.34$1,562.06$225,007.07
107Nov 2028$836.41$725.65$1,562.06$224,170.66
108Dec 2028$839.11$722.95$1,562.06$223,331.55
2028 Total$9,893.16$8,851.56$18,744.72
109Jan 2029$841.82$720.24$1,562.06$222,489.73
110Feb 2029$844.53$717.53$1,562.06$221,645.20
111Mar 2029$847.25$714.81$1,562.06$220,797.95
112Apr 2029$849.99$712.07$1,562.06$219,947.96
113May 2029$852.73$709.33$1,562.06$219,095.23
114Jun 2029$855.48$706.58$1,562.06$218,239.75
115Jul 2029$858.24$703.82$1,562.06$217,381.51
116Aug 2029$861.00$701.06$1,562.06$216,520.51
117Sep 2029$863.78$698.28$1,562.06$215,656.73
118Oct 2029$866.57$695.49$1,562.06$214,790.16
119Nov 2029$869.36$692.70$1,562.06$213,920.80
120Dec 2029$872.17$689.89$1,562.06$213,048.63
2029 Total$10,282.92$8,461.8$18,744.72
121Jan 2030$874.98$687.08$1,562.06$212,173.65
122Feb 2030$877.80$684.26$1,562.06$211,295.85
123Mar 2030$880.63$681.43$1,562.06$210,415.22
124Apr 2030$883.47$678.59$1,562.06$209,531.75
125May 2030$886.32$675.74$1,562.06$208,645.43
126Jun 2030$889.18$672.88$1,562.06$207,756.25
127Jul 2030$892.05$670.01$1,562.06$206,864.20
128Aug 2030$894.92$667.14$1,562.06$205,969.28
129Sep 2030$897.81$664.25$1,562.06$205,071.47
130Oct 2030$900.70$661.36$1,562.06$204,170.77
131Nov 2030$903.61$658.45$1,562.06$203,267.16
132Dec 2030$906.52$655.54$1,562.06$202,360.64
2030 Total$10,687.99$8,056.73$18,744.72
133Jan 2031$909.45$652.61$1,562.06$201,451.19
134Feb 2031$912.38$649.68$1,562.06$200,538.81
135Mar 2031$915.32$646.74$1,562.06$199,623.49
136Apr 2031$918.27$643.79$1,562.06$198,705.22
137May 2031$921.24$640.82$1,562.06$197,783.98
138Jun 2031$924.21$637.85$1,562.06$196,859.77
139Jul 2031$927.19$634.87$1,562.06$195,932.58
140Aug 2031$930.18$631.88$1,562.06$195,002.40
141Sep 2031$933.18$628.88$1,562.06$194,069.22
142Oct 2031$936.19$625.87$1,562.06$193,133.03
143Nov 2031$939.21$622.85$1,562.06$192,193.82
144Dec 2031$942.23$619.83$1,562.06$191,251.59
2031 Total$11,109.05$7,635.67$18,744.72
145Jan 2032$945.27$616.79$1,562.06$190,306.32
146Feb 2032$948.32$613.74$1,562.06$189,358.00
147Mar 2032$951.38$610.68$1,562.06$188,406.62
148Apr 2032$954.45$607.61$1,562.06$187,452.17
149May 2032$957.53$604.53$1,562.06$186,494.64
150Jun 2032$960.61$601.45$1,562.06$185,534.03
151Jul 2032$963.71$598.35$1,562.06$184,570.32
152Aug 2032$966.82$595.24$1,562.06$183,603.50
153Sep 2032$969.94$592.12$1,562.06$182,633.56
154Oct 2032$973.07$588.99$1,562.06$181,660.49
155Nov 2032$976.20$585.86$1,562.06$180,684.29
156Dec 2032$979.35$582.71$1,562.06$179,704.94
2032 Total$11,546.65$7,198.07$18,744.72
157Jan 2033$982.51$579.55$1,562.06$178,722.43
158Feb 2033$985.68$576.38$1,562.06$177,736.75
159Mar 2033$988.86$573.20$1,562.06$176,747.89
160Apr 2033$992.05$570.01$1,562.06$175,755.84
161May 2033$995.25$566.81$1,562.06$174,760.59
162Jun 2033$998.46$563.60$1,562.06$173,762.13
163Jul 2033$1,001.68$560.38$1,562.06$172,760.45
164Aug 2033$1,004.91$557.15$1,562.06$171,755.54
165Sep 2033$1,008.15$553.91$1,562.06$170,747.39
166Oct 2033$1,011.40$550.66$1,562.06$169,735.99
167Nov 2033$1,014.66$547.40$1,562.06$168,721.33
168Dec 2033$1,017.93$544.13$1,562.06$167,703.40
2033 Total$12,001.54$6,743.18$18,744.72
169Jan 2034$1,021.22$540.84$1,562.06$166,682.18
170Feb 2034$1,024.51$537.55$1,562.06$165,657.67
171Mar 2034$1,027.81$534.25$1,562.06$164,629.86
172Apr 2034$1,031.13$530.93$1,562.06$163,598.73
173May 2034$1,034.45$527.61$1,562.06$162,564.28
174Jun 2034$1,037.79$524.27$1,562.06$161,526.49
175Jul 2034$1,041.14$520.92$1,562.06$160,485.35
176Aug 2034$1,044.49$517.57$1,562.06$159,440.86
177Sep 2034$1,047.86$514.20$1,562.06$158,393.00
178Oct 2034$1,051.24$510.82$1,562.06$157,341.76
179Nov 2034$1,054.63$507.43$1,562.06$156,287.13
180Dec 2034$1,058.03$504.03$1,562.06$155,229.10
2034 Total$12,474.3$6,270.42$18,744.72
181Jan 2035$1,061.45$500.61$1,562.06$154,167.65
182Feb 2035$1,064.87$497.19$1,562.06$153,102.78
183Mar 2035$1,068.30$493.76$1,562.06$152,034.48
184Apr 2035$1,071.75$490.31$1,562.06$150,962.73
185May 2035$1,075.21$486.85$1,562.06$149,887.52
186Jun 2035$1,078.67$483.39$1,562.06$148,808.85
187Jul 2035$1,082.15$479.91$1,562.06$147,726.70
188Aug 2035$1,085.64$476.42$1,562.06$146,641.06
189Sep 2035$1,089.14$472.92$1,562.06$145,551.92
190Oct 2035$1,092.66$469.40$1,562.06$144,459.26
191Nov 2035$1,096.18$465.88$1,562.06$143,363.08
192Dec 2035$1,099.71$462.35$1,562.06$142,263.37
2035 Total$12,965.73$5,778.99$18,744.72
193Jan 2036$1,103.26$458.80$1,562.06$141,160.11
194Feb 2036$1,106.82$455.24$1,562.06$140,053.29
195Mar 2036$1,110.39$451.67$1,562.06$138,942.90
196Apr 2036$1,113.97$448.09$1,562.06$137,828.93
197May 2036$1,117.56$444.50$1,562.06$136,711.37
198Jun 2036$1,121.17$440.89$1,562.06$135,590.20
199Jul 2036$1,124.78$437.28$1,562.06$134,465.42
200Aug 2036$1,128.41$433.65$1,562.06$133,337.01
201Sep 2036$1,132.05$430.01$1,562.06$132,204.96
202Oct 2036$1,135.70$426.36$1,562.06$131,069.26
203Nov 2036$1,139.36$422.70$1,562.06$129,929.90
204Dec 2036$1,143.04$419.02$1,562.06$128,786.86
2036 Total$13,476.51$5,268.21$18,744.72
205Jan 2037$1,146.72$415.34$1,562.06$127,640.14
206Feb 2037$1,150.42$411.64$1,562.06$126,489.72
207Mar 2037$1,154.13$407.93$1,562.06$125,335.59
208Apr 2037$1,157.85$404.21$1,562.06$124,177.74
209May 2037$1,161.59$400.47$1,562.06$123,016.15
210Jun 2037$1,165.33$396.73$1,562.06$121,850.82
211Jul 2037$1,169.09$392.97$1,562.06$120,681.73
212Aug 2037$1,172.86$389.20$1,562.06$119,508.87
213Sep 2037$1,176.64$385.42$1,562.06$118,332.23
214Oct 2037$1,180.44$381.62$1,562.06$117,151.79
215Nov 2037$1,184.25$377.81$1,562.06$115,967.54
216Dec 2037$1,188.06$374.00$1,562.06$114,779.48
2037 Total$14,007.38$4,737.34$18,744.72
217Jan 2038$1,191.90$370.16$1,562.06$113,587.58
218Feb 2038$1,195.74$366.32$1,562.06$112,391.84
219Mar 2038$1,199.60$362.46$1,562.06$111,192.24
220Apr 2038$1,203.47$358.59$1,562.06$109,988.77
221May 2038$1,207.35$354.71$1,562.06$108,781.42
222Jun 2038$1,211.24$350.82$1,562.06$107,570.18
223Jul 2038$1,215.15$346.91$1,562.06$106,355.03
224Aug 2038$1,219.07$342.99$1,562.06$105,135.96
225Sep 2038$1,223.00$339.06$1,562.06$103,912.96
226Oct 2038$1,226.94$335.12$1,562.06$102,686.02
227Nov 2038$1,230.90$331.16$1,562.06$101,455.12
228Dec 2038$1,234.87$327.19$1,562.06$100,220.25
2038 Total$14,559.23$4,185.49$18,744.72
229Jan 2039$1,238.85$323.21$1,562.06$98,981.40
230Feb 2039$1,242.84$319.22$1,562.06$97,738.56
231Mar 2039$1,246.85$315.21$1,562.06$96,491.71
232Apr 2039$1,250.87$311.19$1,562.06$95,240.84
233May 2039$1,254.91$307.15$1,562.06$93,985.93
234Jun 2039$1,258.96$303.10$1,562.06$92,726.97
235Jul 2039$1,263.02$299.04$1,562.06$91,463.95
236Aug 2039$1,267.09$294.97$1,562.06$90,196.86
237Sep 2039$1,271.18$290.88$1,562.06$88,925.68
238Oct 2039$1,275.27$286.79$1,562.06$87,650.41
239Nov 2039$1,279.39$282.67$1,562.06$86,371.02
240Dec 2039$1,283.51$278.55$1,562.06$85,087.51
2039 Total$15,132.74$3,611.98$18,744.72
241Jan 2040$1,287.65$274.41$1,562.06$83,799.86
242Feb 2040$1,291.81$270.25$1,562.06$82,508.05
243Mar 2040$1,295.97$266.09$1,562.06$81,212.08
244Apr 2040$1,300.15$261.91$1,562.06$79,911.93
245May 2040$1,304.34$257.72$1,562.06$78,607.59
246Jun 2040$1,308.55$253.51$1,562.06$77,299.04
247Jul 2040$1,312.77$249.29$1,562.06$75,986.27
248Aug 2040$1,317.00$245.06$1,562.06$74,669.27
249Sep 2040$1,321.25$240.81$1,562.06$73,348.02
250Oct 2040$1,325.51$236.55$1,562.06$72,022.51
251Nov 2040$1,329.79$232.27$1,562.06$70,692.72
252Dec 2040$1,334.08$227.98$1,562.06$69,358.64
2040 Total$15,728.87$3,015.85$18,744.72
253Jan 2041$1,338.38$223.68$1,562.06$68,020.26
254Feb 2041$1,342.69$219.37$1,562.06$66,677.57
255Mar 2041$1,347.02$215.04$1,562.06$65,330.55
256Apr 2041$1,351.37$210.69$1,562.06$63,979.18
257May 2041$1,355.73$206.33$1,562.06$62,623.45
258Jun 2041$1,360.10$201.96$1,562.06$61,263.35
259Jul 2041$1,364.49$197.57$1,562.06$59,898.86
260Aug 2041$1,368.89$193.17$1,562.06$58,529.97
261Sep 2041$1,373.30$188.76$1,562.06$57,156.67
262Oct 2041$1,377.73$184.33$1,562.06$55,778.94
263Nov 2041$1,382.17$179.89$1,562.06$54,396.77
264Dec 2041$1,386.63$175.43$1,562.06$53,010.14
2041 Total$16,348.5$2,396.22$18,744.72
265Jan 2042$1,391.10$170.96$1,562.06$51,619.04
266Feb 2042$1,395.59$166.47$1,562.06$50,223.45
267Mar 2042$1,400.09$161.97$1,562.06$48,823.36
268Apr 2042$1,404.60$157.46$1,562.06$47,418.76
269May 2042$1,409.13$152.93$1,562.06$46,009.63
270Jun 2042$1,413.68$148.38$1,562.06$44,595.95
271Jul 2042$1,418.24$143.82$1,562.06$43,177.71
272Aug 2042$1,422.81$139.25$1,562.06$41,754.90
273Sep 2042$1,427.40$134.66$1,562.06$40,327.50
274Oct 2042$1,432.00$130.06$1,562.06$38,895.50
275Nov 2042$1,436.62$125.44$1,562.06$37,458.88
276Dec 2042$1,441.26$120.80$1,562.06$36,017.62
2042 Total$16,992.52$1,752.2$18,744.72
277Jan 2043$1,445.90$116.16$1,562.06$34,571.72
278Feb 2043$1,450.57$111.49$1,562.06$33,121.15
279Mar 2043$1,455.24$106.82$1,562.06$31,665.91
280Apr 2043$1,459.94$102.12$1,562.06$30,205.97
281May 2043$1,464.65$97.41$1,562.06$28,741.32
282Jun 2043$1,469.37$92.69$1,562.06$27,271.95
283Jul 2043$1,474.11$87.95$1,562.06$25,797.84
284Aug 2043$1,478.86$83.20$1,562.06$24,318.98
285Sep 2043$1,483.63$78.43$1,562.06$22,835.35
286Oct 2043$1,488.42$73.64$1,562.06$21,346.93
287Nov 2043$1,493.22$68.84$1,562.06$19,853.71
288Dec 2043$1,498.03$64.03$1,562.06$18,355.68
2043 Total$17,661.94$1,082.78$18,744.72
289Jan 2044$1,502.86$59.20$1,562.06$16,852.82
290Feb 2044$1,507.71$54.35$1,562.06$15,345.11
291Mar 2044$1,512.57$49.49$1,562.06$13,832.54
292Apr 2044$1,517.45$44.61$1,562.06$12,315.09
293May 2044$1,522.34$39.72$1,562.06$10,792.75
294Jun 2044$1,527.25$34.81$1,562.06$9,265.50
295Jul 2044$1,532.18$29.88$1,562.06$7,733.32
296Aug 2044$1,537.12$24.94$1,562.06$6,196.20
297Sep 2044$1,542.08$19.98$1,562.06$4,654.12
298Oct 2044$1,547.05$15.01$1,562.06$3,107.07
299Nov 2044$1,552.04$10.02$1,562.06$1,555.03
300Dec 2044$1,555.03$5.01$1,560.04$0.00
2044 Total$18,355.68$387.02$18,742.7
Compare your product with the big 4 banks, or add more products to compare
As seen on