Low Cost Home Loan Package (Principal and Interest) (LVR < 80%) from Qudos Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
3.13%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,203
Number of Repayments
300
Total Interest Paid
$110,900
Total repayments
$360,900
DatePrincipleInterestPaymentBalance
1Nov 2019$550.42$652.08$1,202.50$249,449.58
2Dec 2019$551.85$650.65$1,202.50$248,897.73
2019 Total$1,102.27$1,302.73$2,405
3Jan 2020$553.29$649.21$1,202.50$248,344.44
4Feb 2020$554.73$647.77$1,202.50$247,789.71
5Mar 2020$556.18$646.32$1,202.50$247,233.53
6Apr 2020$557.63$644.87$1,202.50$246,675.90
7May 2020$559.09$643.41$1,202.50$246,116.81
8Jun 2020$560.55$641.95$1,202.50$245,556.26
9Jul 2020$562.01$640.49$1,202.50$244,994.25
10Aug 2020$563.47$639.03$1,202.50$244,430.78
11Sep 2020$564.94$637.56$1,202.50$243,865.84
12Oct 2020$566.42$636.08$1,202.50$243,299.42
13Nov 2020$567.89$634.61$1,202.50$242,731.53
14Dec 2020$569.38$633.12$1,202.50$242,162.15
2020 Total$6,735.58$7,694.42$14,430
15Jan 2021$570.86$631.64$1,202.50$241,591.29
16Feb 2021$572.35$630.15$1,202.50$241,018.94
17Mar 2021$573.84$628.66$1,202.50$240,445.10
18Apr 2021$575.34$627.16$1,202.50$239,869.76
19May 2021$576.84$625.66$1,202.50$239,292.92
20Jun 2021$578.34$624.16$1,202.50$238,714.58
21Jul 2021$579.85$622.65$1,202.50$238,134.73
22Aug 2021$581.37$621.13$1,202.50$237,553.36
23Sep 2021$582.88$619.62$1,202.50$236,970.48
24Oct 2021$584.40$618.10$1,202.50$236,386.08
25Nov 2021$585.93$616.57$1,202.50$235,800.15
26Dec 2021$587.45$615.05$1,202.50$235,212.70
2021 Total$6,949.45$7,480.55$14,430
27Jan 2022$588.99$613.51$1,202.50$234,623.71
28Feb 2022$590.52$611.98$1,202.50$234,033.19
29Mar 2022$592.06$610.44$1,202.50$233,441.13
30Apr 2022$593.61$608.89$1,202.50$232,847.52
31May 2022$595.16$607.34$1,202.50$232,252.36
32Jun 2022$596.71$605.79$1,202.50$231,655.65
33Jul 2022$598.26$604.24$1,202.50$231,057.39
34Aug 2022$599.83$602.67$1,202.50$230,457.56
35Sep 2022$601.39$601.11$1,202.50$229,856.17
36Oct 2022$602.96$599.54$1,202.50$229,253.21
37Nov 2022$604.53$597.97$1,202.50$228,648.68
38Dec 2022$606.11$596.39$1,202.50$228,042.57
2022 Total$7,170.13$7,259.87$14,430
39Jan 2023$607.69$594.81$1,202.50$227,434.88
40Feb 2023$609.27$593.23$1,202.50$226,825.61
41Mar 2023$610.86$591.64$1,202.50$226,214.75
42Apr 2023$612.46$590.04$1,202.50$225,602.29
43May 2023$614.05$588.45$1,202.50$224,988.24
44Jun 2023$615.66$586.84$1,202.50$224,372.58
45Jul 2023$617.26$585.24$1,202.50$223,755.32
46Aug 2023$618.87$583.63$1,202.50$223,136.45
47Sep 2023$620.49$582.01$1,202.50$222,515.96
48Oct 2023$622.10$580.40$1,202.50$221,893.86
49Nov 2023$623.73$578.77$1,202.50$221,270.13
50Dec 2023$625.35$577.15$1,202.50$220,644.78
2023 Total$7,397.79$7,032.21$14,430
51Jan 2024$626.98$575.52$1,202.50$220,017.80
52Feb 2024$628.62$573.88$1,202.50$219,389.18
53Mar 2024$630.26$572.24$1,202.50$218,758.92
54Apr 2024$631.90$570.60$1,202.50$218,127.02
55May 2024$633.55$568.95$1,202.50$217,493.47
56Jun 2024$635.20$567.30$1,202.50$216,858.27
57Jul 2024$636.86$565.64$1,202.50$216,221.41
58Aug 2024$638.52$563.98$1,202.50$215,582.89
59Sep 2024$640.19$562.31$1,202.50$214,942.70
60Oct 2024$641.86$560.64$1,202.50$214,300.84
61Nov 2024$643.53$558.97$1,202.50$213,657.31
62Dec 2024$645.21$557.29$1,202.50$213,012.10
2024 Total$7,632.68$6,797.32$14,430
63Jan 2025$646.89$555.61$1,202.50$212,365.21
64Feb 2025$648.58$553.92$1,202.50$211,716.63
65Mar 2025$650.27$552.23$1,202.50$211,066.36
66Apr 2025$651.97$550.53$1,202.50$210,414.39
67May 2025$653.67$548.83$1,202.50$209,760.72
68Jun 2025$655.37$547.13$1,202.50$209,105.35
69Jul 2025$657.08$545.42$1,202.50$208,448.27
70Aug 2025$658.80$543.70$1,202.50$207,789.47
71Sep 2025$660.52$541.98$1,202.50$207,128.95
72Oct 2025$662.24$540.26$1,202.50$206,466.71
73Nov 2025$663.97$538.53$1,202.50$205,802.74
74Dec 2025$665.70$536.80$1,202.50$205,137.04
2025 Total$7,875.06$6,554.94$14,430
75Jan 2026$667.43$535.07$1,202.50$204,469.61
76Feb 2026$669.18$533.32$1,202.50$203,800.43
77Mar 2026$670.92$531.58$1,202.50$203,129.51
78Apr 2026$672.67$529.83$1,202.50$202,456.84
79May 2026$674.43$528.07$1,202.50$201,782.41
80Jun 2026$676.18$526.32$1,202.50$201,106.23
81Jul 2026$677.95$524.55$1,202.50$200,428.28
82Aug 2026$679.72$522.78$1,202.50$199,748.56
83Sep 2026$681.49$521.01$1,202.50$199,067.07
84Oct 2026$683.27$519.23$1,202.50$198,383.80
85Nov 2026$685.05$517.45$1,202.50$197,698.75
86Dec 2026$686.84$515.66$1,202.50$197,011.91
2026 Total$8,125.13$6,304.87$14,430
87Jan 2027$688.63$513.87$1,202.50$196,323.28
88Feb 2027$690.42$512.08$1,202.50$195,632.86
89Mar 2027$692.22$510.28$1,202.50$194,940.64
90Apr 2027$694.03$508.47$1,202.50$194,246.61
91May 2027$695.84$506.66$1,202.50$193,550.77
92Jun 2027$697.66$504.84$1,202.50$192,853.11
93Jul 2027$699.47$503.03$1,202.50$192,153.64
94Aug 2027$701.30$501.20$1,202.50$191,452.34
95Sep 2027$703.13$499.37$1,202.50$190,749.21
96Oct 2027$704.96$497.54$1,202.50$190,044.25
97Nov 2027$706.80$495.70$1,202.50$189,337.45
98Dec 2027$708.64$493.86$1,202.50$188,628.81
2027 Total$8,383.1$6,046.9$14,430
99Jan 2028$710.49$492.01$1,202.50$187,918.32
100Feb 2028$712.35$490.15$1,202.50$187,205.97
101Mar 2028$714.20$488.30$1,202.50$186,491.77
102Apr 2028$716.07$486.43$1,202.50$185,775.70
103May 2028$717.94$484.56$1,202.50$185,057.76
104Jun 2028$719.81$482.69$1,202.50$184,337.95
105Jul 2028$721.69$480.81$1,202.50$183,616.26
106Aug 2028$723.57$478.93$1,202.50$182,892.69
107Sep 2028$725.45$477.05$1,202.50$182,167.24
108Oct 2028$727.35$475.15$1,202.50$181,439.89
109Nov 2028$729.24$473.26$1,202.50$180,710.65
110Dec 2028$731.15$471.35$1,202.50$179,979.50
2028 Total$8,649.31$5,780.69$14,430
111Jan 2029$733.05$469.45$1,202.50$179,246.45
112Feb 2029$734.97$467.53$1,202.50$178,511.48
113Mar 2029$736.88$465.62$1,202.50$177,774.60
114Apr 2029$738.80$463.70$1,202.50$177,035.80
115May 2029$740.73$461.77$1,202.50$176,295.07
116Jun 2029$742.66$459.84$1,202.50$175,552.41
117Jul 2029$744.60$457.90$1,202.50$174,807.81
118Aug 2029$746.54$455.96$1,202.50$174,061.27
119Sep 2029$748.49$454.01$1,202.50$173,312.78
120Oct 2029$750.44$452.06$1,202.50$172,562.34
121Nov 2029$752.40$450.10$1,202.50$171,809.94
122Dec 2029$754.36$448.14$1,202.50$171,055.58
2029 Total$8,923.92$5,506.08$14,430
123Jan 2030$756.33$446.17$1,202.50$170,299.25
124Feb 2030$758.30$444.20$1,202.50$169,540.95
125Mar 2030$760.28$442.22$1,202.50$168,780.67
126Apr 2030$762.26$440.24$1,202.50$168,018.41
127May 2030$764.25$438.25$1,202.50$167,254.16
128Jun 2030$766.25$436.25$1,202.50$166,487.91
129Jul 2030$768.24$434.26$1,202.50$165,719.67
130Aug 2030$770.25$432.25$1,202.50$164,949.42
131Sep 2030$772.26$430.24$1,202.50$164,177.16
132Oct 2030$774.27$428.23$1,202.50$163,402.89
133Nov 2030$776.29$426.21$1,202.50$162,626.60
134Dec 2030$778.32$424.18$1,202.50$161,848.28
2030 Total$9,207.3$5,222.7$14,430
135Jan 2031$780.35$422.15$1,202.50$161,067.93
136Feb 2031$782.38$420.12$1,202.50$160,285.55
137Mar 2031$784.42$418.08$1,202.50$159,501.13
138Apr 2031$786.47$416.03$1,202.50$158,714.66
139May 2031$788.52$413.98$1,202.50$157,926.14
140Jun 2031$790.58$411.92$1,202.50$157,135.56
141Jul 2031$792.64$409.86$1,202.50$156,342.92
142Aug 2031$794.71$407.79$1,202.50$155,548.21
143Sep 2031$796.78$405.72$1,202.50$154,751.43
144Oct 2031$798.86$403.64$1,202.50$153,952.57
145Nov 2031$800.94$401.56$1,202.50$153,151.63
146Dec 2031$803.03$399.47$1,202.50$152,348.60
2031 Total$9,499.68$4,930.32$14,430
147Jan 2032$805.12$397.38$1,202.50$151,543.48
148Feb 2032$807.22$395.28$1,202.50$150,736.26
149Mar 2032$809.33$393.17$1,202.50$149,926.93
150Apr 2032$811.44$391.06$1,202.50$149,115.49
151May 2032$813.56$388.94$1,202.50$148,301.93
152Jun 2032$815.68$386.82$1,202.50$147,486.25
153Jul 2032$817.81$384.69$1,202.50$146,668.44
154Aug 2032$819.94$382.56$1,202.50$145,848.50
155Sep 2032$822.08$380.42$1,202.50$145,026.42
156Oct 2032$824.22$378.28$1,202.50$144,202.20
157Nov 2032$826.37$376.13$1,202.50$143,375.83
158Dec 2032$828.53$373.97$1,202.50$142,547.30
2032 Total$9,801.3$4,628.7$14,430
159Jan 2033$830.69$371.81$1,202.50$141,716.61
160Feb 2033$832.86$369.64$1,202.50$140,883.75
161Mar 2033$835.03$367.47$1,202.50$140,048.72
162Apr 2033$837.21$365.29$1,202.50$139,211.51
163May 2033$839.39$363.11$1,202.50$138,372.12
164Jun 2033$841.58$360.92$1,202.50$137,530.54
165Jul 2033$843.77$358.73$1,202.50$136,686.77
166Aug 2033$845.98$356.52$1,202.50$135,840.79
167Sep 2033$848.18$354.32$1,202.50$134,992.61
168Oct 2033$850.39$352.11$1,202.50$134,142.22
169Nov 2033$852.61$349.89$1,202.50$133,289.61
170Dec 2033$854.84$347.66$1,202.50$132,434.77
2033 Total$10,112.53$4,317.47$14,430
171Jan 2034$857.07$345.43$1,202.50$131,577.70
172Feb 2034$859.30$343.20$1,202.50$130,718.40
173Mar 2034$861.54$340.96$1,202.50$129,856.86
174Apr 2034$863.79$338.71$1,202.50$128,993.07
175May 2034$866.04$336.46$1,202.50$128,127.03
176Jun 2034$868.30$334.20$1,202.50$127,258.73
177Jul 2034$870.57$331.93$1,202.50$126,388.16
178Aug 2034$872.84$329.66$1,202.50$125,515.32
179Sep 2034$875.11$327.39$1,202.50$124,640.21
180Oct 2034$877.40$325.10$1,202.50$123,762.81
181Nov 2034$879.69$322.81$1,202.50$122,883.12
182Dec 2034$881.98$320.52$1,202.50$122,001.14
2034 Total$10,433.63$3,996.37$14,430
183Jan 2035$884.28$318.22$1,202.50$121,116.86
184Feb 2035$886.59$315.91$1,202.50$120,230.27
185Mar 2035$888.90$313.60$1,202.50$119,341.37
186Apr 2035$891.22$311.28$1,202.50$118,450.15
187May 2035$893.54$308.96$1,202.50$117,556.61
188Jun 2035$895.87$306.63$1,202.50$116,660.74
189Jul 2035$898.21$304.29$1,202.50$115,762.53
190Aug 2035$900.55$301.95$1,202.50$114,861.98
191Sep 2035$902.90$299.60$1,202.50$113,959.08
192Oct 2035$905.26$297.24$1,202.50$113,053.82
193Nov 2035$907.62$294.88$1,202.50$112,146.20
194Dec 2035$909.99$292.51$1,202.50$111,236.21
2035 Total$10,764.93$3,665.07$14,430
195Jan 2036$912.36$290.14$1,202.50$110,323.85
196Feb 2036$914.74$287.76$1,202.50$109,409.11
197Mar 2036$917.12$285.38$1,202.50$108,491.99
198Apr 2036$919.52$282.98$1,202.50$107,572.47
199May 2036$921.92$280.58$1,202.50$106,650.55
200Jun 2036$924.32$278.18$1,202.50$105,726.23
201Jul 2036$926.73$275.77$1,202.50$104,799.50
202Aug 2036$929.15$273.35$1,202.50$103,870.35
203Sep 2036$931.57$270.93$1,202.50$102,938.78
204Oct 2036$934.00$268.50$1,202.50$102,004.78
205Nov 2036$936.44$266.06$1,202.50$101,068.34
206Dec 2036$938.88$263.62$1,202.50$100,129.46
2036 Total$11,106.75$3,323.25$14,430
207Jan 2037$941.33$261.17$1,202.50$99,188.13
208Feb 2037$943.78$258.72$1,202.50$98,244.35
209Mar 2037$946.25$256.25$1,202.50$97,298.10
210Apr 2037$948.71$253.79$1,202.50$96,349.39
211May 2037$951.19$251.31$1,202.50$95,398.20
212Jun 2037$953.67$248.83$1,202.50$94,444.53
213Jul 2037$956.16$246.34$1,202.50$93,488.37
214Aug 2037$958.65$243.85$1,202.50$92,529.72
215Sep 2037$961.15$241.35$1,202.50$91,568.57
216Oct 2037$963.66$238.84$1,202.50$90,604.91
217Nov 2037$966.17$236.33$1,202.50$89,638.74
218Dec 2037$968.69$233.81$1,202.50$88,670.05
2037 Total$11,459.41$2,970.59$14,430
219Jan 2038$971.22$231.28$1,202.50$87,698.83
220Feb 2038$973.75$228.75$1,202.50$86,725.08
221Mar 2038$976.29$226.21$1,202.50$85,748.79
222Apr 2038$978.84$223.66$1,202.50$84,769.95
223May 2038$981.39$221.11$1,202.50$83,788.56
224Jun 2038$983.95$218.55$1,202.50$82,804.61
225Jul 2038$986.52$215.98$1,202.50$81,818.09
226Aug 2038$989.09$213.41$1,202.50$80,829.00
227Sep 2038$991.67$210.83$1,202.50$79,837.33
228Oct 2038$994.26$208.24$1,202.50$78,843.07
229Nov 2038$996.85$205.65$1,202.50$77,846.22
230Dec 2038$999.45$203.05$1,202.50$76,846.77
2038 Total$11,823.28$2,606.72$14,430
231Jan 2039$1,002.06$200.44$1,202.50$75,844.71
232Feb 2039$1,004.67$197.83$1,202.50$74,840.04
233Mar 2039$1,007.29$195.21$1,202.50$73,832.75
234Apr 2039$1,009.92$192.58$1,202.50$72,822.83
235May 2039$1,012.55$189.95$1,202.50$71,810.28
236Jun 2039$1,015.19$187.31$1,202.50$70,795.09
237Jul 2039$1,017.84$184.66$1,202.50$69,777.25
238Aug 2039$1,020.50$182.00$1,202.50$68,756.75
239Sep 2039$1,023.16$179.34$1,202.50$67,733.59
240Oct 2039$1,025.83$176.67$1,202.50$66,707.76
241Nov 2039$1,028.50$174.00$1,202.50$65,679.26
242Dec 2039$1,031.19$171.31$1,202.50$64,648.07
2039 Total$12,198.7$2,231.3$14,430
243Jan 2040$1,033.88$168.62$1,202.50$63,614.19
244Feb 2040$1,036.57$165.93$1,202.50$62,577.62
245Mar 2040$1,039.28$163.22$1,202.50$61,538.34
246Apr 2040$1,041.99$160.51$1,202.50$60,496.35
247May 2040$1,044.71$157.79$1,202.50$59,451.64
248Jun 2040$1,047.43$155.07$1,202.50$58,404.21
249Jul 2040$1,050.16$152.34$1,202.50$57,354.05
250Aug 2040$1,052.90$149.60$1,202.50$56,301.15
251Sep 2040$1,055.65$146.85$1,202.50$55,245.50
252Oct 2040$1,058.40$144.10$1,202.50$54,187.10
253Nov 2040$1,061.16$141.34$1,202.50$53,125.94
254Dec 2040$1,063.93$138.57$1,202.50$52,062.01
2040 Total$12,586.06$1,843.94$14,430
255Jan 2041$1,066.70$135.80$1,202.50$50,995.31
256Feb 2041$1,069.49$133.01$1,202.50$49,925.82
257Mar 2041$1,072.28$130.22$1,202.50$48,853.54
258Apr 2041$1,075.07$127.43$1,202.50$47,778.47
259May 2041$1,077.88$124.62$1,202.50$46,700.59
260Jun 2041$1,080.69$121.81$1,202.50$45,619.90
261Jul 2041$1,083.51$118.99$1,202.50$44,536.39
262Aug 2041$1,086.33$116.17$1,202.50$43,450.06
263Sep 2041$1,089.17$113.33$1,202.50$42,360.89
264Oct 2041$1,092.01$110.49$1,202.50$41,268.88
265Nov 2041$1,094.86$107.64$1,202.50$40,174.02
266Dec 2041$1,097.71$104.79$1,202.50$39,076.31
2041 Total$12,985.7$1,444.3$14,430
267Jan 2042$1,100.58$101.92$1,202.50$37,975.73
268Feb 2042$1,103.45$99.05$1,202.50$36,872.28
269Mar 2042$1,106.32$96.18$1,202.50$35,765.96
270Apr 2042$1,109.21$93.29$1,202.50$34,656.75
271May 2042$1,112.10$90.40$1,202.50$33,544.65
272Jun 2042$1,115.00$87.50$1,202.50$32,429.65
273Jul 2042$1,117.91$84.59$1,202.50$31,311.74
274Aug 2042$1,120.83$81.67$1,202.50$30,190.91
275Sep 2042$1,123.75$78.75$1,202.50$29,067.16
276Oct 2042$1,126.68$75.82$1,202.50$27,940.48
277Nov 2042$1,129.62$72.88$1,202.50$26,810.86
278Dec 2042$1,132.57$69.93$1,202.50$25,678.29
2042 Total$13,398.02$1,031.98$14,430
279Jan 2043$1,135.52$66.98$1,202.50$24,542.77
280Feb 2043$1,138.48$64.02$1,202.50$23,404.29
281Mar 2043$1,141.45$61.05$1,202.50$22,262.84
282Apr 2043$1,144.43$58.07$1,202.50$21,118.41
283May 2043$1,147.42$55.08$1,202.50$19,970.99
284Jun 2043$1,150.41$52.09$1,202.50$18,820.58
285Jul 2043$1,153.41$49.09$1,202.50$17,667.17
286Aug 2043$1,156.42$46.08$1,202.50$16,510.75
287Sep 2043$1,159.43$43.07$1,202.50$15,351.32
288Oct 2043$1,162.46$40.04$1,202.50$14,188.86
289Nov 2043$1,165.49$37.01$1,202.50$13,023.37
290Dec 2043$1,168.53$33.97$1,202.50$11,854.84
2043 Total$13,823.45$606.55$14,430
291Jan 2044$1,171.58$30.92$1,202.50$10,683.26
292Feb 2044$1,174.63$27.87$1,202.50$9,508.63
293Mar 2044$1,177.70$24.80$1,202.50$8,330.93
294Apr 2044$1,180.77$21.73$1,202.50$7,150.16
295May 2044$1,183.85$18.65$1,202.50$5,966.31
296Jun 2044$1,186.94$15.56$1,202.50$4,779.37
297Jul 2044$1,190.03$12.47$1,202.50$3,589.34
298Aug 2044$1,193.14$9.36$1,202.50$2,396.20
299Sep 2044$1,196.25$6.25$1,202.50$1,199.95
300Oct 2044$1,199.37$3.13$1,202.50$0.58
2044 Total$11,854.26$170.74$12,025
Compare your product with the big 4 banks, or add more products to compare
As seen on