Flexiplus Mortgage from NAB

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
5.86%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,465
Number of Repayments
300
Total Interest Paid
$139,500
Total repayments
$439,500
DatePrincipleInterestPaymentBalance
1Dec 2019$442.31$1,465.00$1,907.31$299,557.69
2019 Total$442.31$1,465$1,907.31
2Jan 2020$444.47$1,462.84$1,907.31$299,113.22
3Feb 2020$446.64$1,460.67$1,907.31$298,666.58
4Mar 2020$448.82$1,458.49$1,907.31$298,217.76
5Apr 2020$451.01$1,456.30$1,907.31$297,766.75
6May 2020$453.22$1,454.09$1,907.31$297,313.53
7Jun 2020$455.43$1,451.88$1,907.31$296,858.10
8Jul 2020$457.65$1,449.66$1,907.31$296,400.45
9Aug 2020$459.89$1,447.42$1,907.31$295,940.56
10Sep 2020$462.13$1,445.18$1,907.31$295,478.43
11Oct 2020$464.39$1,442.92$1,907.31$295,014.04
12Nov 2020$466.66$1,440.65$1,907.31$294,547.38
13Dec 2020$468.94$1,438.37$1,907.31$294,078.44
2020 Total$5,479.25$17,408.47$22,887.72
14Jan 2021$471.23$1,436.08$1,907.31$293,607.21
15Feb 2021$473.53$1,433.78$1,907.31$293,133.68
16Mar 2021$475.84$1,431.47$1,907.31$292,657.84
17Apr 2021$478.16$1,429.15$1,907.31$292,179.68
18May 2021$480.50$1,426.81$1,907.31$291,699.18
19Jun 2021$482.85$1,424.46$1,907.31$291,216.33
20Jul 2021$485.20$1,422.11$1,907.31$290,731.13
21Aug 2021$487.57$1,419.74$1,907.31$290,243.56
22Sep 2021$489.95$1,417.36$1,907.31$289,753.61
23Oct 2021$492.35$1,414.96$1,907.31$289,261.26
24Nov 2021$494.75$1,412.56$1,907.31$288,766.51
25Dec 2021$497.17$1,410.14$1,907.31$288,269.34
2021 Total$5,809.1$17,078.62$22,887.72
26Jan 2022$499.59$1,407.72$1,907.31$287,769.75
27Feb 2022$502.03$1,405.28$1,907.31$287,267.72
28Mar 2022$504.49$1,402.82$1,907.31$286,763.23
29Apr 2022$506.95$1,400.36$1,907.31$286,256.28
30May 2022$509.43$1,397.88$1,907.31$285,746.85
31Jun 2022$511.91$1,395.40$1,907.31$285,234.94
32Jul 2022$514.41$1,392.90$1,907.31$284,720.53
33Aug 2022$516.92$1,390.39$1,907.31$284,203.61
34Sep 2022$519.45$1,387.86$1,907.31$283,684.16
35Oct 2022$521.99$1,385.32$1,907.31$283,162.17
36Nov 2022$524.53$1,382.78$1,907.31$282,637.64
37Dec 2022$527.10$1,380.21$1,907.31$282,110.54
2022 Total$6,158.8$16,728.92$22,887.72
38Jan 2023$529.67$1,377.64$1,907.31$281,580.87
39Feb 2023$532.26$1,375.05$1,907.31$281,048.61
40Mar 2023$534.86$1,372.45$1,907.31$280,513.75
41Apr 2023$537.47$1,369.84$1,907.31$279,976.28
42May 2023$540.09$1,367.22$1,907.31$279,436.19
43Jun 2023$542.73$1,364.58$1,907.31$278,893.46
44Jul 2023$545.38$1,361.93$1,907.31$278,348.08
45Aug 2023$548.04$1,359.27$1,907.31$277,800.04
46Sep 2023$550.72$1,356.59$1,907.31$277,249.32
47Oct 2023$553.41$1,353.90$1,907.31$276,695.91
48Nov 2023$556.11$1,351.20$1,907.31$276,139.80
49Dec 2023$558.83$1,348.48$1,907.31$275,580.97
2023 Total$6,529.57$16,358.15$22,887.72
50Jan 2024$561.56$1,345.75$1,907.31$275,019.41
51Feb 2024$564.30$1,343.01$1,907.31$274,455.11
52Mar 2024$567.05$1,340.26$1,907.31$273,888.06
53Apr 2024$569.82$1,337.49$1,907.31$273,318.24
54May 2024$572.61$1,334.70$1,907.31$272,745.63
55Jun 2024$575.40$1,331.91$1,907.31$272,170.23
56Jul 2024$578.21$1,329.10$1,907.31$271,592.02
57Aug 2024$581.04$1,326.27$1,907.31$271,010.98
58Sep 2024$583.87$1,323.44$1,907.31$270,427.11
59Oct 2024$586.72$1,320.59$1,907.31$269,840.39
60Nov 2024$589.59$1,317.72$1,907.31$269,250.80
61Dec 2024$592.47$1,314.84$1,907.31$268,658.33
2024 Total$6,922.64$15,965.08$22,887.72
62Jan 2025$595.36$1,311.95$1,907.31$268,062.97
63Feb 2025$598.27$1,309.04$1,907.31$267,464.70
64Mar 2025$601.19$1,306.12$1,907.31$266,863.51
65Apr 2025$604.13$1,303.18$1,907.31$266,259.38
66May 2025$607.08$1,300.23$1,907.31$265,652.30
67Jun 2025$610.04$1,297.27$1,907.31$265,042.26
68Jul 2025$613.02$1,294.29$1,907.31$264,429.24
69Aug 2025$616.01$1,291.30$1,907.31$263,813.23
70Sep 2025$619.02$1,288.29$1,907.31$263,194.21
71Oct 2025$622.04$1,285.27$1,907.31$262,572.17
72Nov 2025$625.08$1,282.23$1,907.31$261,947.09
73Dec 2025$628.14$1,279.17$1,907.31$261,318.95
2025 Total$7,339.38$15,548.34$22,887.72
74Jan 2026$631.20$1,276.11$1,907.31$260,687.75
75Feb 2026$634.28$1,273.03$1,907.31$260,053.47
76Mar 2026$637.38$1,269.93$1,907.31$259,416.09
77Apr 2026$640.49$1,266.82$1,907.31$258,775.60
78May 2026$643.62$1,263.69$1,907.31$258,131.98
79Jun 2026$646.77$1,260.54$1,907.31$257,485.21
80Jul 2026$649.92$1,257.39$1,907.31$256,835.29
81Aug 2026$653.10$1,254.21$1,907.31$256,182.19
82Sep 2026$656.29$1,251.02$1,907.31$255,525.90
83Oct 2026$659.49$1,247.82$1,907.31$254,866.41
84Nov 2026$662.71$1,244.60$1,907.31$254,203.70
85Dec 2026$665.95$1,241.36$1,907.31$253,537.75
2026 Total$7,781.2$15,106.52$22,887.72
86Jan 2027$669.20$1,238.11$1,907.31$252,868.55
87Feb 2027$672.47$1,234.84$1,907.31$252,196.08
88Mar 2027$675.75$1,231.56$1,907.31$251,520.33
89Apr 2027$679.05$1,228.26$1,907.31$250,841.28
90May 2027$682.37$1,224.94$1,907.31$250,158.91
91Jun 2027$685.70$1,221.61$1,907.31$249,473.21
92Jul 2027$689.05$1,218.26$1,907.31$248,784.16
93Aug 2027$692.41$1,214.90$1,907.31$248,091.75
94Sep 2027$695.80$1,211.51$1,907.31$247,395.95
95Oct 2027$699.19$1,208.12$1,907.31$246,696.76
96Nov 2027$702.61$1,204.70$1,907.31$245,994.15
97Dec 2027$706.04$1,201.27$1,907.31$245,288.11
2027 Total$8,249.64$14,638.08$22,887.72
98Jan 2028$709.49$1,197.82$1,907.31$244,578.62
99Feb 2028$712.95$1,194.36$1,907.31$243,865.67
100Mar 2028$716.43$1,190.88$1,907.31$243,149.24
101Apr 2028$719.93$1,187.38$1,907.31$242,429.31
102May 2028$723.45$1,183.86$1,907.31$241,705.86
103Jun 2028$726.98$1,180.33$1,907.31$240,978.88
104Jul 2028$730.53$1,176.78$1,907.31$240,248.35
105Aug 2028$734.10$1,173.21$1,907.31$239,514.25
106Sep 2028$737.68$1,169.63$1,907.31$238,776.57
107Oct 2028$741.28$1,166.03$1,907.31$238,035.29
108Nov 2028$744.90$1,162.41$1,907.31$237,290.39
109Dec 2028$748.54$1,158.77$1,907.31$236,541.85
2028 Total$8,746.26$14,141.46$22,887.72
110Jan 2029$752.20$1,155.11$1,907.31$235,789.65
111Feb 2029$755.87$1,151.44$1,907.31$235,033.78
112Mar 2029$759.56$1,147.75$1,907.31$234,274.22
113Apr 2029$763.27$1,144.04$1,907.31$233,510.95
114May 2029$767.00$1,140.31$1,907.31$232,743.95
115Jun 2029$770.74$1,136.57$1,907.31$231,973.21
116Jul 2029$774.51$1,132.80$1,907.31$231,198.70
117Aug 2029$778.29$1,129.02$1,907.31$230,420.41
118Sep 2029$782.09$1,125.22$1,907.31$229,638.32
119Oct 2029$785.91$1,121.40$1,907.31$228,852.41
120Nov 2029$789.75$1,117.56$1,907.31$228,062.66
121Dec 2029$793.60$1,113.71$1,907.31$227,269.06
2029 Total$9,272.79$13,614.93$22,887.72
122Jan 2030$797.48$1,109.83$1,907.31$226,471.58
123Feb 2030$801.37$1,105.94$1,907.31$225,670.21
124Mar 2030$805.29$1,102.02$1,907.31$224,864.92
125Apr 2030$809.22$1,098.09$1,907.31$224,055.70
126May 2030$813.17$1,094.14$1,907.31$223,242.53
127Jun 2030$817.14$1,090.17$1,907.31$222,425.39
128Jul 2030$821.13$1,086.18$1,907.31$221,604.26
129Aug 2030$825.14$1,082.17$1,907.31$220,779.12
130Sep 2030$829.17$1,078.14$1,907.31$219,949.95
131Oct 2030$833.22$1,074.09$1,907.31$219,116.73
132Nov 2030$837.29$1,070.02$1,907.31$218,279.44
133Dec 2030$841.38$1,065.93$1,907.31$217,438.06
2030 Total$9,831$13,056.72$22,887.72
134Jan 2031$845.49$1,061.82$1,907.31$216,592.57
135Feb 2031$849.62$1,057.69$1,907.31$215,742.95
136Mar 2031$853.77$1,053.54$1,907.31$214,889.18
137Apr 2031$857.93$1,049.38$1,907.31$214,031.25
138May 2031$862.12$1,045.19$1,907.31$213,169.13
139Jun 2031$866.33$1,040.98$1,907.31$212,302.80
140Jul 2031$870.56$1,036.75$1,907.31$211,432.24
141Aug 2031$874.82$1,032.49$1,907.31$210,557.42
142Sep 2031$879.09$1,028.22$1,907.31$209,678.33
143Oct 2031$883.38$1,023.93$1,907.31$208,794.95
144Nov 2031$887.69$1,019.62$1,907.31$207,907.26
145Dec 2031$892.03$1,015.28$1,907.31$207,015.23
2031 Total$10,422.83$12,464.89$22,887.72
146Jan 2032$896.39$1,010.92$1,907.31$206,118.84
147Feb 2032$900.76$1,006.55$1,907.31$205,218.08
148Mar 2032$905.16$1,002.15$1,907.31$204,312.92
149Apr 2032$909.58$997.73$1,907.31$203,403.34
150May 2032$914.02$993.29$1,907.31$202,489.32
151Jun 2032$918.49$988.82$1,907.31$201,570.83
152Jul 2032$922.97$984.34$1,907.31$200,647.86
153Aug 2032$927.48$979.83$1,907.31$199,720.38
154Sep 2032$932.01$975.30$1,907.31$198,788.37
155Oct 2032$936.56$970.75$1,907.31$197,851.81
156Nov 2032$941.13$966.18$1,907.31$196,910.68
157Dec 2032$945.73$961.58$1,907.31$195,964.95
2032 Total$11,050.28$11,837.44$22,887.72
158Jan 2033$950.35$956.96$1,907.31$195,014.60
159Feb 2033$954.99$952.32$1,907.31$194,059.61
160Mar 2033$959.65$947.66$1,907.31$193,099.96
161Apr 2033$964.34$942.97$1,907.31$192,135.62
162May 2033$969.05$938.26$1,907.31$191,166.57
163Jun 2033$973.78$933.53$1,907.31$190,192.79
164Jul 2033$978.54$928.77$1,907.31$189,214.25
165Aug 2033$983.31$924.00$1,907.31$188,230.94
166Sep 2033$988.12$919.19$1,907.31$187,242.82
167Oct 2033$992.94$914.37$1,907.31$186,249.88
168Nov 2033$997.79$909.52$1,907.31$185,252.09
169Dec 2033$1,002.66$904.65$1,907.31$184,249.43
2033 Total$11,715.52$11,172.2$22,887.72
170Jan 2034$1,007.56$899.75$1,907.31$183,241.87
171Feb 2034$1,012.48$894.83$1,907.31$182,229.39
172Mar 2034$1,017.42$889.89$1,907.31$181,211.97
173Apr 2034$1,022.39$884.92$1,907.31$180,189.58
174May 2034$1,027.38$879.93$1,907.31$179,162.20
175Jun 2034$1,032.40$874.91$1,907.31$178,129.80
176Jul 2034$1,037.44$869.87$1,907.31$177,092.36
177Aug 2034$1,042.51$864.80$1,907.31$176,049.85
178Sep 2034$1,047.60$859.71$1,907.31$175,002.25
179Oct 2034$1,052.72$854.59$1,907.31$173,949.53
180Nov 2034$1,057.86$849.45$1,907.31$172,891.67
181Dec 2034$1,063.02$844.29$1,907.31$171,828.65
2034 Total$12,420.78$10,466.94$22,887.72
182Jan 2035$1,068.21$839.10$1,907.31$170,760.44
183Feb 2035$1,073.43$833.88$1,907.31$169,687.01
184Mar 2035$1,078.67$828.64$1,907.31$168,608.34
185Apr 2035$1,083.94$823.37$1,907.31$167,524.40
186May 2035$1,089.23$818.08$1,907.31$166,435.17
187Jun 2035$1,094.55$812.76$1,907.31$165,340.62
188Jul 2035$1,099.90$807.41$1,907.31$164,240.72
189Aug 2035$1,105.27$802.04$1,907.31$163,135.45
190Sep 2035$1,110.67$796.64$1,907.31$162,024.78
191Oct 2035$1,116.09$791.22$1,907.31$160,908.69
192Nov 2035$1,121.54$785.77$1,907.31$159,787.15
193Dec 2035$1,127.02$780.29$1,907.31$158,660.13
2035 Total$13,168.52$9,719.2$22,887.72
194Jan 2036$1,132.52$774.79$1,907.31$157,527.61
195Feb 2036$1,138.05$769.26$1,907.31$156,389.56
196Mar 2036$1,143.61$763.70$1,907.31$155,245.95
197Apr 2036$1,149.19$758.12$1,907.31$154,096.76
198May 2036$1,154.80$752.51$1,907.31$152,941.96
199Jun 2036$1,160.44$746.87$1,907.31$151,781.52
200Jul 2036$1,166.11$741.20$1,907.31$150,615.41
201Aug 2036$1,171.80$735.51$1,907.31$149,443.61
202Sep 2036$1,177.53$729.78$1,907.31$148,266.08
203Oct 2036$1,183.28$724.03$1,907.31$147,082.80
204Nov 2036$1,189.06$718.25$1,907.31$145,893.74
205Dec 2036$1,194.86$712.45$1,907.31$144,698.88
2036 Total$13,961.25$8,926.47$22,887.72
206Jan 2037$1,200.70$706.61$1,907.31$143,498.18
207Feb 2037$1,206.56$700.75$1,907.31$142,291.62
208Mar 2037$1,212.45$694.86$1,907.31$141,079.17
209Apr 2037$1,218.37$688.94$1,907.31$139,860.80
210May 2037$1,224.32$682.99$1,907.31$138,636.48
211Jun 2037$1,230.30$677.01$1,907.31$137,406.18
212Jul 2037$1,236.31$671.00$1,907.31$136,169.87
213Aug 2037$1,242.35$664.96$1,907.31$134,927.52
214Sep 2037$1,248.41$658.90$1,907.31$133,679.11
215Oct 2037$1,254.51$652.80$1,907.31$132,424.60
216Nov 2037$1,260.64$646.67$1,907.31$131,163.96
217Dec 2037$1,266.79$640.52$1,907.31$129,897.17
2037 Total$14,801.71$8,086.01$22,887.72
218Jan 2038$1,272.98$634.33$1,907.31$128,624.19
219Feb 2038$1,279.20$628.11$1,907.31$127,344.99
220Mar 2038$1,285.44$621.87$1,907.31$126,059.55
221Apr 2038$1,291.72$615.59$1,907.31$124,767.83
222May 2038$1,298.03$609.28$1,907.31$123,469.80
223Jun 2038$1,304.37$602.94$1,907.31$122,165.43
224Jul 2038$1,310.74$596.57$1,907.31$120,854.69
225Aug 2038$1,317.14$590.17$1,907.31$119,537.55
226Sep 2038$1,323.57$583.74$1,907.31$118,213.98
227Oct 2038$1,330.03$577.28$1,907.31$116,883.95
228Nov 2038$1,336.53$570.78$1,907.31$115,547.42
229Dec 2038$1,343.05$564.26$1,907.31$114,204.37
2038 Total$15,692.8$7,194.92$22,887.72
230Jan 2039$1,349.61$557.70$1,907.31$112,854.76
231Feb 2039$1,356.20$551.11$1,907.31$111,498.56
232Mar 2039$1,362.83$544.48$1,907.31$110,135.73
233Apr 2039$1,369.48$537.83$1,907.31$108,766.25
234May 2039$1,376.17$531.14$1,907.31$107,390.08
235Jun 2039$1,382.89$524.42$1,907.31$106,007.19
236Jul 2039$1,389.64$517.67$1,907.31$104,617.55
237Aug 2039$1,396.43$510.88$1,907.31$103,221.12
238Sep 2039$1,403.25$504.06$1,907.31$101,817.87
239Oct 2039$1,410.10$497.21$1,907.31$100,407.77
240Nov 2039$1,416.99$490.32$1,907.31$98,990.78
241Dec 2039$1,423.91$483.40$1,907.31$97,566.87
2039 Total$16,637.5$6,250.22$22,887.72
242Jan 2040$1,430.86$476.45$1,907.31$96,136.01
243Feb 2040$1,437.85$469.46$1,907.31$94,698.16
244Mar 2040$1,444.87$462.44$1,907.31$93,253.29
245Apr 2040$1,451.92$455.39$1,907.31$91,801.37
246May 2040$1,459.01$448.30$1,907.31$90,342.36
247Jun 2040$1,466.14$441.17$1,907.31$88,876.22
248Jul 2040$1,473.30$434.01$1,907.31$87,402.92
249Aug 2040$1,480.49$426.82$1,907.31$85,922.43
250Sep 2040$1,487.72$419.59$1,907.31$84,434.71
251Oct 2040$1,494.99$412.32$1,907.31$82,939.72
252Nov 2040$1,502.29$405.02$1,907.31$81,437.43
253Dec 2040$1,509.62$397.69$1,907.31$79,927.81
2040 Total$17,639.06$5,248.66$22,887.72
254Jan 2041$1,517.00$390.31$1,907.31$78,410.81
255Feb 2041$1,524.40$382.91$1,907.31$76,886.41
256Mar 2041$1,531.85$375.46$1,907.31$75,354.56
257Apr 2041$1,539.33$367.98$1,907.31$73,815.23
258May 2041$1,546.85$360.46$1,907.31$72,268.38
259Jun 2041$1,554.40$352.91$1,907.31$70,713.98
260Jul 2041$1,561.99$345.32$1,907.31$69,151.99
261Aug 2041$1,569.62$337.69$1,907.31$67,582.37
262Sep 2041$1,577.28$330.03$1,907.31$66,005.09
263Oct 2041$1,584.99$322.32$1,907.31$64,420.10
264Nov 2041$1,592.73$314.58$1,907.31$62,827.37
265Dec 2041$1,600.50$306.81$1,907.31$61,226.87
2041 Total$18,700.94$4,186.78$22,887.72
266Jan 2042$1,608.32$298.99$1,907.31$59,618.55
267Feb 2042$1,616.17$291.14$1,907.31$58,002.38
268Mar 2042$1,624.07$283.24$1,907.31$56,378.31
269Apr 2042$1,632.00$275.31$1,907.31$54,746.31
270May 2042$1,639.97$267.34$1,907.31$53,106.34
271Jun 2042$1,647.97$259.34$1,907.31$51,458.37
272Jul 2042$1,656.02$251.29$1,907.31$49,802.35
273Aug 2042$1,664.11$243.20$1,907.31$48,138.24
274Sep 2042$1,672.23$235.08$1,907.31$46,466.01
275Oct 2042$1,680.40$226.91$1,907.31$44,785.61
276Nov 2042$1,688.61$218.70$1,907.31$43,097.00
277Dec 2042$1,696.85$210.46$1,907.31$41,400.15
2042 Total$19,826.72$3,061$22,887.72
278Jan 2043$1,705.14$202.17$1,907.31$39,695.01
279Feb 2043$1,713.47$193.84$1,907.31$37,981.54
280Mar 2043$1,721.83$185.48$1,907.31$36,259.71
281Apr 2043$1,730.24$177.07$1,907.31$34,529.47
282May 2043$1,738.69$168.62$1,907.31$32,790.78
283Jun 2043$1,747.18$160.13$1,907.31$31,043.60
284Jul 2043$1,755.71$151.60$1,907.31$29,287.89
285Aug 2043$1,764.29$143.02$1,907.31$27,523.60
286Sep 2043$1,772.90$134.41$1,907.31$25,750.70
287Oct 2043$1,781.56$125.75$1,907.31$23,969.14
288Nov 2043$1,790.26$117.05$1,907.31$22,178.88
289Dec 2043$1,799.00$108.31$1,907.31$20,379.88
2043 Total$21,020.27$1,867.45$22,887.72
290Jan 2044$1,807.79$99.52$1,907.31$18,572.09
291Feb 2044$1,816.62$90.69$1,907.31$16,755.47
292Mar 2044$1,825.49$81.82$1,907.31$14,929.98
293Apr 2044$1,834.40$72.91$1,907.31$13,095.58
294May 2044$1,843.36$63.95$1,907.31$11,252.22
295Jun 2044$1,852.36$54.95$1,907.31$9,399.86
296Jul 2044$1,861.41$45.90$1,907.31$7,538.45
297Aug 2044$1,870.50$36.81$1,907.31$5,667.95
298Sep 2044$1,879.63$27.68$1,907.31$3,788.32
299Oct 2044$1,888.81$18.50$1,907.31$1,899.51
300Nov 2044$1,898.03$9.28$1,907.31$1.48
2044 Total$20,378.4$602.01$20,980.41
Compare your product with the big 4 banks, or add more products to compare
As seen on