Low Cost Investment Loan Package (Principal and Interest) (LVR 80%-90%) from Qudos Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
3.78%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,289
Number of Repayments
300
Total Interest Paid
$136,700
Total repayments
$386,700
DatePrincipleInterestPaymentBalance
1Oct 2019$501.91$787.50$1,289.41$249,498.09
2Nov 2019$503.49$785.92$1,289.41$248,994.60
3Dec 2019$505.08$784.33$1,289.41$248,489.52
2019 Total$1,510.48$2,357.75$3,868.23
4Jan 2020$506.67$782.74$1,289.41$247,982.85
5Feb 2020$508.26$781.15$1,289.41$247,474.59
6Mar 2020$509.87$779.54$1,289.41$246,964.72
7Apr 2020$511.47$777.94$1,289.41$246,453.25
8May 2020$513.08$776.33$1,289.41$245,940.17
9Jun 2020$514.70$774.71$1,289.41$245,425.47
10Jul 2020$516.32$773.09$1,289.41$244,909.15
11Aug 2020$517.95$771.46$1,289.41$244,391.20
12Sep 2020$519.58$769.83$1,289.41$243,871.62
13Oct 2020$521.21$768.20$1,289.41$243,350.41
14Nov 2020$522.86$766.55$1,289.41$242,827.55
15Dec 2020$524.50$764.91$1,289.41$242,303.05
2020 Total$6,186.47$9,286.45$15,472.92
16Jan 2021$526.16$763.25$1,289.41$241,776.89
17Feb 2021$527.81$761.60$1,289.41$241,249.08
18Mar 2021$529.48$759.93$1,289.41$240,719.60
19Apr 2021$531.14$758.27$1,289.41$240,188.46
20May 2021$532.82$756.59$1,289.41$239,655.64
21Jun 2021$534.49$754.92$1,289.41$239,121.15
22Jul 2021$536.18$753.23$1,289.41$238,584.97
23Aug 2021$537.87$751.54$1,289.41$238,047.10
24Sep 2021$539.56$749.85$1,289.41$237,507.54
25Oct 2021$541.26$748.15$1,289.41$236,966.28
26Nov 2021$542.97$746.44$1,289.41$236,423.31
27Dec 2021$544.68$744.73$1,289.41$235,878.63
2021 Total$6,424.42$9,048.5$15,472.92
28Jan 2022$546.39$743.02$1,289.41$235,332.24
29Feb 2022$548.11$741.30$1,289.41$234,784.13
30Mar 2022$549.84$739.57$1,289.41$234,234.29
31Apr 2022$551.57$737.84$1,289.41$233,682.72
32May 2022$553.31$736.10$1,289.41$233,129.41
33Jun 2022$555.05$734.36$1,289.41$232,574.36
34Jul 2022$556.80$732.61$1,289.41$232,017.56
35Aug 2022$558.55$730.86$1,289.41$231,459.01
36Sep 2022$560.31$729.10$1,289.41$230,898.70
37Oct 2022$562.08$727.33$1,289.41$230,336.62
38Nov 2022$563.85$725.56$1,289.41$229,772.77
39Dec 2022$565.63$723.78$1,289.41$229,207.14
2022 Total$6,671.49$8,801.43$15,472.92
40Jan 2023$567.41$722.00$1,289.41$228,639.73
41Feb 2023$569.19$720.22$1,289.41$228,070.54
42Mar 2023$570.99$718.42$1,289.41$227,499.55
43Apr 2023$572.79$716.62$1,289.41$226,926.76
44May 2023$574.59$714.82$1,289.41$226,352.17
45Jun 2023$576.40$713.01$1,289.41$225,775.77
46Jul 2023$578.22$711.19$1,289.41$225,197.55
47Aug 2023$580.04$709.37$1,289.41$224,617.51
48Sep 2023$581.86$707.55$1,289.41$224,035.65
49Oct 2023$583.70$705.71$1,289.41$223,451.95
50Nov 2023$585.54$703.87$1,289.41$222,866.41
51Dec 2023$587.38$702.03$1,289.41$222,279.03
2023 Total$6,928.11$8,544.81$15,472.92
52Jan 2024$589.23$700.18$1,289.41$221,689.80
53Feb 2024$591.09$698.32$1,289.41$221,098.71
54Mar 2024$592.95$696.46$1,289.41$220,505.76
55Apr 2024$594.82$694.59$1,289.41$219,910.94
56May 2024$596.69$692.72$1,289.41$219,314.25
57Jun 2024$598.57$690.84$1,289.41$218,715.68
58Jul 2024$600.46$688.95$1,289.41$218,115.22
59Aug 2024$602.35$687.06$1,289.41$217,512.87
60Sep 2024$604.24$685.17$1,289.41$216,908.63
61Oct 2024$606.15$683.26$1,289.41$216,302.48
62Nov 2024$608.06$681.35$1,289.41$215,694.42
63Dec 2024$609.97$679.44$1,289.41$215,084.45
2024 Total$7,194.58$8,278.34$15,472.92
64Jan 2025$611.89$677.52$1,289.41$214,472.56
65Feb 2025$613.82$675.59$1,289.41$213,858.74
66Mar 2025$615.75$673.66$1,289.41$213,242.99
67Apr 2025$617.69$671.72$1,289.41$212,625.30
68May 2025$619.64$669.77$1,289.41$212,005.66
69Jun 2025$621.59$667.82$1,289.41$211,384.07
70Jul 2025$623.55$665.86$1,289.41$210,760.52
71Aug 2025$625.51$663.90$1,289.41$210,135.01
72Sep 2025$627.48$661.93$1,289.41$209,507.53
73Oct 2025$629.46$659.95$1,289.41$208,878.07
74Nov 2025$631.44$657.97$1,289.41$208,246.63
75Dec 2025$633.43$655.98$1,289.41$207,613.20
2025 Total$7,471.25$8,001.67$15,472.92
76Jan 2026$635.43$653.98$1,289.41$206,977.77
77Feb 2026$637.43$651.98$1,289.41$206,340.34
78Mar 2026$639.44$649.97$1,289.41$205,700.90
79Apr 2026$641.45$647.96$1,289.41$205,059.45
80May 2026$643.47$645.94$1,289.41$204,415.98
81Jun 2026$645.50$643.91$1,289.41$203,770.48
82Jul 2026$647.53$641.88$1,289.41$203,122.95
83Aug 2026$649.57$639.84$1,289.41$202,473.38
84Sep 2026$651.62$637.79$1,289.41$201,821.76
85Oct 2026$653.67$635.74$1,289.41$201,168.09
86Nov 2026$655.73$633.68$1,289.41$200,512.36
87Dec 2026$657.80$631.61$1,289.41$199,854.56
2026 Total$7,758.64$7,714.28$15,472.92
88Jan 2027$659.87$629.54$1,289.41$199,194.69
89Feb 2027$661.95$627.46$1,289.41$198,532.74
90Mar 2027$664.03$625.38$1,289.41$197,868.71
91Apr 2027$666.12$623.29$1,289.41$197,202.59
92May 2027$668.22$621.19$1,289.41$196,534.37
93Jun 2027$670.33$619.08$1,289.41$195,864.04
94Jul 2027$672.44$616.97$1,289.41$195,191.60
95Aug 2027$674.56$614.85$1,289.41$194,517.04
96Sep 2027$676.68$612.73$1,289.41$193,840.36
97Oct 2027$678.81$610.60$1,289.41$193,161.55
98Nov 2027$680.95$608.46$1,289.41$192,480.60
99Dec 2027$683.10$606.31$1,289.41$191,797.50
2027 Total$8,057.06$7,415.86$15,472.92
100Jan 2028$685.25$604.16$1,289.41$191,112.25
101Feb 2028$687.41$602.00$1,289.41$190,424.84
102Mar 2028$689.57$599.84$1,289.41$189,735.27
103Apr 2028$691.74$597.67$1,289.41$189,043.53
104May 2028$693.92$595.49$1,289.41$188,349.61
105Jun 2028$696.11$593.30$1,289.41$187,653.50
106Jul 2028$698.30$591.11$1,289.41$186,955.20
107Aug 2028$700.50$588.91$1,289.41$186,254.70
108Sep 2028$702.71$586.70$1,289.41$185,551.99
109Oct 2028$704.92$584.49$1,289.41$184,847.07
110Nov 2028$707.14$582.27$1,289.41$184,139.93
111Dec 2028$709.37$580.04$1,289.41$183,430.56
2028 Total$8,366.94$7,105.98$15,472.92
112Jan 2029$711.60$577.81$1,289.41$182,718.96
113Feb 2029$713.85$575.56$1,289.41$182,005.11
114Mar 2029$716.09$573.32$1,289.41$181,289.02
115Apr 2029$718.35$571.06$1,289.41$180,570.67
116May 2029$720.61$568.80$1,289.41$179,850.06
117Jun 2029$722.88$566.53$1,289.41$179,127.18
118Jul 2029$725.16$564.25$1,289.41$178,402.02
119Aug 2029$727.44$561.97$1,289.41$177,674.58
120Sep 2029$729.74$559.67$1,289.41$176,944.84
121Oct 2029$732.03$557.38$1,289.41$176,212.81
122Nov 2029$734.34$555.07$1,289.41$175,478.47
123Dec 2029$736.65$552.76$1,289.41$174,741.82
2029 Total$8,688.74$6,784.18$15,472.92
124Jan 2030$738.97$550.44$1,289.41$174,002.85
125Feb 2030$741.30$548.11$1,289.41$173,261.55
126Mar 2030$743.64$545.77$1,289.41$172,517.91
127Apr 2030$745.98$543.43$1,289.41$171,771.93
128May 2030$748.33$541.08$1,289.41$171,023.60
129Jun 2030$750.69$538.72$1,289.41$170,272.91
130Jul 2030$753.05$536.36$1,289.41$169,519.86
131Aug 2030$755.42$533.99$1,289.41$168,764.44
132Sep 2030$757.80$531.61$1,289.41$168,006.64
133Oct 2030$760.19$529.22$1,289.41$167,246.45
134Nov 2030$762.58$526.83$1,289.41$166,483.87
135Dec 2030$764.99$524.42$1,289.41$165,718.88
2030 Total$9,022.94$6,449.98$15,472.92
136Jan 2031$767.40$522.01$1,289.41$164,951.48
137Feb 2031$769.81$519.60$1,289.41$164,181.67
138Mar 2031$772.24$517.17$1,289.41$163,409.43
139Apr 2031$774.67$514.74$1,289.41$162,634.76
140May 2031$777.11$512.30$1,289.41$161,857.65
141Jun 2031$779.56$509.85$1,289.41$161,078.09
142Jul 2031$782.01$507.40$1,289.41$160,296.08
143Aug 2031$784.48$504.93$1,289.41$159,511.60
144Sep 2031$786.95$502.46$1,289.41$158,724.65
145Oct 2031$789.43$499.98$1,289.41$157,935.22
146Nov 2031$791.91$497.50$1,289.41$157,143.31
147Dec 2031$794.41$495.00$1,289.41$156,348.90
2031 Total$9,369.98$6,102.94$15,472.92
148Jan 2032$796.91$492.50$1,289.41$155,551.99
149Feb 2032$799.42$489.99$1,289.41$154,752.57
150Mar 2032$801.94$487.47$1,289.41$153,950.63
151Apr 2032$804.47$484.94$1,289.41$153,146.16
152May 2032$807.00$482.41$1,289.41$152,339.16
153Jun 2032$809.54$479.87$1,289.41$151,529.62
154Jul 2032$812.09$477.32$1,289.41$150,717.53
155Aug 2032$814.65$474.76$1,289.41$149,902.88
156Sep 2032$817.22$472.19$1,289.41$149,085.66
157Oct 2032$819.79$469.62$1,289.41$148,265.87
158Nov 2032$822.37$467.04$1,289.41$147,443.50
159Dec 2032$824.96$464.45$1,289.41$146,618.54
2032 Total$9,730.36$5,742.56$15,472.92
160Jan 2033$827.56$461.85$1,289.41$145,790.98
161Feb 2033$830.17$459.24$1,289.41$144,960.81
162Mar 2033$832.78$456.63$1,289.41$144,128.03
163Apr 2033$835.41$454.00$1,289.41$143,292.62
164May 2033$838.04$451.37$1,289.41$142,454.58
165Jun 2033$840.68$448.73$1,289.41$141,613.90
166Jul 2033$843.33$446.08$1,289.41$140,770.57
167Aug 2033$845.98$443.43$1,289.41$139,924.59
168Sep 2033$848.65$440.76$1,289.41$139,075.94
169Oct 2033$851.32$438.09$1,289.41$138,224.62
170Nov 2033$854.00$435.41$1,289.41$137,370.62
171Dec 2033$856.69$432.72$1,289.41$136,513.93
2033 Total$10,104.61$5,368.31$15,472.92
172Jan 2034$859.39$430.02$1,289.41$135,654.54
173Feb 2034$862.10$427.31$1,289.41$134,792.44
174Mar 2034$864.81$424.60$1,289.41$133,927.63
175Apr 2034$867.54$421.87$1,289.41$133,060.09
176May 2034$870.27$419.14$1,289.41$132,189.82
177Jun 2034$873.01$416.40$1,289.41$131,316.81
178Jul 2034$875.76$413.65$1,289.41$130,441.05
179Aug 2034$878.52$410.89$1,289.41$129,562.53
180Sep 2034$881.29$408.12$1,289.41$128,681.24
181Oct 2034$884.06$405.35$1,289.41$127,797.18
182Nov 2034$886.85$402.56$1,289.41$126,910.33
183Dec 2034$889.64$399.77$1,289.41$126,020.69
2034 Total$10,493.24$4,979.68$15,472.92
184Jan 2035$892.44$396.97$1,289.41$125,128.25
185Feb 2035$895.26$394.15$1,289.41$124,232.99
186Mar 2035$898.08$391.33$1,289.41$123,334.91
187Apr 2035$900.91$388.50$1,289.41$122,434.00
188May 2035$903.74$385.67$1,289.41$121,530.26
189Jun 2035$906.59$382.82$1,289.41$120,623.67
190Jul 2035$909.45$379.96$1,289.41$119,714.22
191Aug 2035$912.31$377.10$1,289.41$118,801.91
192Sep 2035$915.18$374.23$1,289.41$117,886.73
193Oct 2035$918.07$371.34$1,289.41$116,968.66
194Nov 2035$920.96$368.45$1,289.41$116,047.70
195Dec 2035$923.86$365.55$1,289.41$115,123.84
2035 Total$10,896.85$4,576.07$15,472.92
196Jan 2036$926.77$362.64$1,289.41$114,197.07
197Feb 2036$929.69$359.72$1,289.41$113,267.38
198Mar 2036$932.62$356.79$1,289.41$112,334.76
199Apr 2036$935.56$353.85$1,289.41$111,399.20
200May 2036$938.50$350.91$1,289.41$110,460.70
201Jun 2036$941.46$347.95$1,289.41$109,519.24
202Jul 2036$944.42$344.99$1,289.41$108,574.82
203Aug 2036$947.40$342.01$1,289.41$107,627.42
204Sep 2036$950.38$339.03$1,289.41$106,677.04
205Oct 2036$953.38$336.03$1,289.41$105,723.66
206Nov 2036$956.38$333.03$1,289.41$104,767.28
207Dec 2036$959.39$330.02$1,289.41$103,807.89
2036 Total$11,315.95$4,156.97$15,472.92
208Jan 2037$962.42$326.99$1,289.41$102,845.47
209Feb 2037$965.45$323.96$1,289.41$101,880.02
210Mar 2037$968.49$320.92$1,289.41$100,911.53
211Apr 2037$971.54$317.87$1,289.41$99,939.99
212May 2037$974.60$314.81$1,289.41$98,965.39
213Jun 2037$977.67$311.74$1,289.41$97,987.72
214Jul 2037$980.75$308.66$1,289.41$97,006.97
215Aug 2037$983.84$305.57$1,289.41$96,023.13
216Sep 2037$986.94$302.47$1,289.41$95,036.19
217Oct 2037$990.05$299.36$1,289.41$94,046.14
218Nov 2037$993.16$296.25$1,289.41$93,052.98
219Dec 2037$996.29$293.12$1,289.41$92,056.69
2037 Total$11,751.2$3,721.72$15,472.92
220Jan 2038$999.43$289.98$1,289.41$91,057.26
221Feb 2038$1,002.58$286.83$1,289.41$90,054.68
222Mar 2038$1,005.74$283.67$1,289.41$89,048.94
223Apr 2038$1,008.91$280.50$1,289.41$88,040.03
224May 2038$1,012.08$277.33$1,289.41$87,027.95
225Jun 2038$1,015.27$274.14$1,289.41$86,012.68
226Jul 2038$1,018.47$270.94$1,289.41$84,994.21
227Aug 2038$1,021.68$267.73$1,289.41$83,972.53
228Sep 2038$1,024.90$264.51$1,289.41$82,947.63
229Oct 2038$1,028.12$261.29$1,289.41$81,919.51
230Nov 2038$1,031.36$258.05$1,289.41$80,888.15
231Dec 2038$1,034.61$254.80$1,289.41$79,853.54
2038 Total$12,203.15$3,269.77$15,472.92
232Jan 2039$1,037.87$251.54$1,289.41$78,815.67
233Feb 2039$1,041.14$248.27$1,289.41$77,774.53
234Mar 2039$1,044.42$244.99$1,289.41$76,730.11
235Apr 2039$1,047.71$241.70$1,289.41$75,682.40
236May 2039$1,051.01$238.40$1,289.41$74,631.39
237Jun 2039$1,054.32$235.09$1,289.41$73,577.07
238Jul 2039$1,057.64$231.77$1,289.41$72,519.43
239Aug 2039$1,060.97$228.44$1,289.41$71,458.46
240Sep 2039$1,064.32$225.09$1,289.41$70,394.14
241Oct 2039$1,067.67$221.74$1,289.41$69,326.47
242Nov 2039$1,071.03$218.38$1,289.41$68,255.44
243Dec 2039$1,074.41$215.00$1,289.41$67,181.03
2039 Total$12,672.51$2,800.41$15,472.92
244Jan 2040$1,077.79$211.62$1,289.41$66,103.24
245Feb 2040$1,081.18$208.23$1,289.41$65,022.06
246Mar 2040$1,084.59$204.82$1,289.41$63,937.47
247Apr 2040$1,088.01$201.40$1,289.41$62,849.46
248May 2040$1,091.43$197.98$1,289.41$61,758.03
249Jun 2040$1,094.87$194.54$1,289.41$60,663.16
250Jul 2040$1,098.32$191.09$1,289.41$59,564.84
251Aug 2040$1,101.78$187.63$1,289.41$58,463.06
252Sep 2040$1,105.25$184.16$1,289.41$57,357.81
253Oct 2040$1,108.73$180.68$1,289.41$56,249.08
254Nov 2040$1,112.23$177.18$1,289.41$55,136.85
255Dec 2040$1,115.73$173.68$1,289.41$54,021.12
2040 Total$13,159.91$2,313.01$15,472.92
256Jan 2041$1,119.24$170.17$1,289.41$52,901.88
257Feb 2041$1,122.77$166.64$1,289.41$51,779.11
258Mar 2041$1,126.31$163.10$1,289.41$50,652.80
259Apr 2041$1,129.85$159.56$1,289.41$49,522.95
260May 2041$1,133.41$156.00$1,289.41$48,389.54
261Jun 2041$1,136.98$152.43$1,289.41$47,252.56
262Jul 2041$1,140.56$148.85$1,289.41$46,112.00
263Aug 2041$1,144.16$145.25$1,289.41$44,967.84
264Sep 2041$1,147.76$141.65$1,289.41$43,820.08
265Oct 2041$1,151.38$138.03$1,289.41$42,668.70
266Nov 2041$1,155.00$134.41$1,289.41$41,513.70
267Dec 2041$1,158.64$130.77$1,289.41$40,355.06
2041 Total$13,666.06$1,806.86$15,472.92
268Jan 2042$1,162.29$127.12$1,289.41$39,192.77
269Feb 2042$1,165.95$123.46$1,289.41$38,026.82
270Mar 2042$1,169.63$119.78$1,289.41$36,857.19
271Apr 2042$1,173.31$116.10$1,289.41$35,683.88
272May 2042$1,177.01$112.40$1,289.41$34,506.87
273Jun 2042$1,180.71$108.70$1,289.41$33,326.16
274Jul 2042$1,184.43$104.98$1,289.41$32,141.73
275Aug 2042$1,188.16$101.25$1,289.41$30,953.57
276Sep 2042$1,191.91$97.50$1,289.41$29,761.66
277Oct 2042$1,195.66$93.75$1,289.41$28,566.00
278Nov 2042$1,199.43$89.98$1,289.41$27,366.57
279Dec 2042$1,203.21$86.20$1,289.41$26,163.36
2042 Total$14,191.7$1,281.22$15,472.92
280Jan 2043$1,207.00$82.41$1,289.41$24,956.36
281Feb 2043$1,210.80$78.61$1,289.41$23,745.56
282Mar 2043$1,214.61$74.80$1,289.41$22,530.95
283Apr 2043$1,218.44$70.97$1,289.41$21,312.51
284May 2043$1,222.28$67.13$1,289.41$20,090.23
285Jun 2043$1,226.13$63.28$1,289.41$18,864.10
286Jul 2043$1,229.99$59.42$1,289.41$17,634.11
287Aug 2043$1,233.86$55.55$1,289.41$16,400.25
288Sep 2043$1,237.75$51.66$1,289.41$15,162.50
289Oct 2043$1,241.65$47.76$1,289.41$13,920.85
290Nov 2043$1,245.56$43.85$1,289.41$12,675.29
291Dec 2043$1,249.48$39.93$1,289.41$11,425.81
2043 Total$14,737.55$735.37$15,472.92
292Jan 2044$1,253.42$35.99$1,289.41$10,172.39
293Feb 2044$1,257.37$32.04$1,289.41$8,915.02
294Mar 2044$1,261.33$28.08$1,289.41$7,653.69
295Apr 2044$1,265.30$24.11$1,289.41$6,388.39
296May 2044$1,269.29$20.12$1,289.41$5,119.10
297Jun 2044$1,273.28$16.13$1,289.41$3,845.82
298Jul 2044$1,277.30$12.11$1,289.41$2,568.52
299Aug 2044$1,281.32$8.09$1,289.41$1,287.20
300Sep 2044$1,285.36$4.05$1,289.41$1.84
2044 Total$11,423.97$180.72$11,604.69
Compare your product with the big 4 banks, or add more products to compare
As seen on