Full Feature Home Loan (Principal and Interest) from RAMS

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
5.01%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,463
Number of Repayments
300
Total Interest Paid
$188,900
Total repayments
$438,900
DatePrincipleInterestPaymentBalance
1Sep 2019$419.18$1,043.75$1,462.93$249,580.82
2Oct 2019$420.93$1,042.00$1,462.93$249,159.89
3Nov 2019$422.69$1,040.24$1,462.93$248,737.20
4Dec 2019$424.45$1,038.48$1,462.93$248,312.75
2019 Total$1,687.25$4,164.47$5,851.72
5Jan 2020$426.22$1,036.71$1,462.93$247,886.53
6Feb 2020$428.00$1,034.93$1,462.93$247,458.53
7Mar 2020$429.79$1,033.14$1,462.93$247,028.74
8Apr 2020$431.59$1,031.34$1,462.93$246,597.15
9May 2020$433.39$1,029.54$1,462.93$246,163.76
10Jun 2020$435.20$1,027.73$1,462.93$245,728.56
11Jul 2020$437.01$1,025.92$1,462.93$245,291.55
12Aug 2020$438.84$1,024.09$1,462.93$244,852.71
13Sep 2020$440.67$1,022.26$1,462.93$244,412.04
14Oct 2020$442.51$1,020.42$1,462.93$243,969.53
15Nov 2020$444.36$1,018.57$1,462.93$243,525.17
16Dec 2020$446.21$1,016.72$1,462.93$243,078.96
2020 Total$5,233.79$12,321.37$17,555.16
17Jan 2021$448.08$1,014.85$1,462.93$242,630.88
18Feb 2021$449.95$1,012.98$1,462.93$242,180.93
19Mar 2021$451.82$1,011.11$1,462.93$241,729.11
20Apr 2021$453.71$1,009.22$1,462.93$241,275.40
21May 2021$455.61$1,007.32$1,462.93$240,819.79
22Jun 2021$457.51$1,005.42$1,462.93$240,362.28
23Jul 2021$459.42$1,003.51$1,462.93$239,902.86
24Aug 2021$461.34$1,001.59$1,462.93$239,441.52
25Sep 2021$463.26$999.67$1,462.93$238,978.26
26Oct 2021$465.20$997.73$1,462.93$238,513.06
27Nov 2021$467.14$995.79$1,462.93$238,045.92
28Dec 2021$469.09$993.84$1,462.93$237,576.83
2021 Total$5,502.13$12,053.03$17,555.16
29Jan 2022$471.05$991.88$1,462.93$237,105.78
30Feb 2022$473.01$989.92$1,462.93$236,632.77
31Mar 2022$474.99$987.94$1,462.93$236,157.78
32Apr 2022$476.97$985.96$1,462.93$235,680.81
33May 2022$478.96$983.97$1,462.93$235,201.85
34Jun 2022$480.96$981.97$1,462.93$234,720.89
35Jul 2022$482.97$979.96$1,462.93$234,237.92
36Aug 2022$484.99$977.94$1,462.93$233,752.93
37Sep 2022$487.01$975.92$1,462.93$233,265.92
38Oct 2022$489.04$973.89$1,462.93$232,776.88
39Nov 2022$491.09$971.84$1,462.93$232,285.79
40Dec 2022$493.14$969.79$1,462.93$231,792.65
2022 Total$5,784.18$11,770.98$17,555.16
41Jan 2023$495.20$967.73$1,462.93$231,297.45
42Feb 2023$497.26$965.67$1,462.93$230,800.19
43Mar 2023$499.34$963.59$1,462.93$230,300.85
44Apr 2023$501.42$961.51$1,462.93$229,799.43
45May 2023$503.52$959.41$1,462.93$229,295.91
46Jun 2023$505.62$957.31$1,462.93$228,790.29
47Jul 2023$507.73$955.20$1,462.93$228,282.56
48Aug 2023$509.85$953.08$1,462.93$227,772.71
49Sep 2023$511.98$950.95$1,462.93$227,260.73
50Oct 2023$514.12$948.81$1,462.93$226,746.61
51Nov 2023$516.26$946.67$1,462.93$226,230.35
52Dec 2023$518.42$944.51$1,462.93$225,711.93
2023 Total$6,080.72$11,474.44$17,555.16
53Jan 2024$520.58$942.35$1,462.93$225,191.35
54Feb 2024$522.76$940.17$1,462.93$224,668.59
55Mar 2024$524.94$937.99$1,462.93$224,143.65
56Apr 2024$527.13$935.80$1,462.93$223,616.52
57May 2024$529.33$933.60$1,462.93$223,087.19
58Jun 2024$531.54$931.39$1,462.93$222,555.65
59Jul 2024$533.76$929.17$1,462.93$222,021.89
60Aug 2024$535.99$926.94$1,462.93$221,485.90
61Sep 2024$538.23$924.70$1,462.93$220,947.67
62Oct 2024$540.47$922.46$1,462.93$220,407.20
63Nov 2024$542.73$920.20$1,462.93$219,864.47
64Dec 2024$545.00$917.93$1,462.93$219,319.47
2024 Total$6,392.46$11,162.7$17,555.16
65Jan 2025$547.27$915.66$1,462.93$218,772.20
66Feb 2025$549.56$913.37$1,462.93$218,222.64
67Mar 2025$551.85$911.08$1,462.93$217,670.79
68Apr 2025$554.15$908.78$1,462.93$217,116.64
69May 2025$556.47$906.46$1,462.93$216,560.17
70Jun 2025$558.79$904.14$1,462.93$216,001.38
71Jul 2025$561.12$901.81$1,462.93$215,440.26
72Aug 2025$563.47$899.46$1,462.93$214,876.79
73Sep 2025$565.82$897.11$1,462.93$214,310.97
74Oct 2025$568.18$894.75$1,462.93$213,742.79
75Nov 2025$570.55$892.38$1,462.93$213,172.24
76Dec 2025$572.94$889.99$1,462.93$212,599.30
2025 Total$6,720.17$10,834.99$17,555.16
77Jan 2026$575.33$887.60$1,462.93$212,023.97
78Feb 2026$577.73$885.20$1,462.93$211,446.24
79Mar 2026$580.14$882.79$1,462.93$210,866.10
80Apr 2026$582.56$880.37$1,462.93$210,283.54
81May 2026$585.00$877.93$1,462.93$209,698.54
82Jun 2026$587.44$875.49$1,462.93$209,111.10
83Jul 2026$589.89$873.04$1,462.93$208,521.21
84Aug 2026$592.35$870.58$1,462.93$207,928.86
85Sep 2026$594.83$868.10$1,462.93$207,334.03
86Oct 2026$597.31$865.62$1,462.93$206,736.72
87Nov 2026$599.80$863.13$1,462.93$206,136.92
88Dec 2026$602.31$860.62$1,462.93$205,534.61
2026 Total$7,064.69$10,490.47$17,555.16
89Jan 2027$604.82$858.11$1,462.93$204,929.79
90Feb 2027$607.35$855.58$1,462.93$204,322.44
91Mar 2027$609.88$853.05$1,462.93$203,712.56
92Apr 2027$612.43$850.50$1,462.93$203,100.13
93May 2027$614.99$847.94$1,462.93$202,485.14
94Jun 2027$617.55$845.38$1,462.93$201,867.59
95Jul 2027$620.13$842.80$1,462.93$201,247.46
96Aug 2027$622.72$840.21$1,462.93$200,624.74
97Sep 2027$625.32$837.61$1,462.93$199,999.42
98Oct 2027$627.93$835.00$1,462.93$199,371.49
99Nov 2027$630.55$832.38$1,462.93$198,740.94
100Dec 2027$633.19$829.74$1,462.93$198,107.75
2027 Total$7,426.86$10,128.3$17,555.16
101Jan 2028$635.83$827.10$1,462.93$197,471.92
102Feb 2028$638.48$824.45$1,462.93$196,833.44
103Mar 2028$641.15$821.78$1,462.93$196,192.29
104Apr 2028$643.83$819.10$1,462.93$195,548.46
105May 2028$646.52$816.41$1,462.93$194,901.94
106Jun 2028$649.21$813.72$1,462.93$194,252.73
107Jul 2028$651.92$811.01$1,462.93$193,600.81
108Aug 2028$654.65$808.28$1,462.93$192,946.16
109Sep 2028$657.38$805.55$1,462.93$192,288.78
110Oct 2028$660.12$802.81$1,462.93$191,628.66
111Nov 2028$662.88$800.05$1,462.93$190,965.78
112Dec 2028$665.65$797.28$1,462.93$190,300.13
2028 Total$7,807.62$9,747.54$17,555.16
113Jan 2029$668.43$794.50$1,462.93$189,631.70
114Feb 2029$671.22$791.71$1,462.93$188,960.48
115Mar 2029$674.02$788.91$1,462.93$188,286.46
116Apr 2029$676.83$786.10$1,462.93$187,609.63
117May 2029$679.66$783.27$1,462.93$186,929.97
118Jun 2029$682.50$780.43$1,462.93$186,247.47
119Jul 2029$685.35$777.58$1,462.93$185,562.12
120Aug 2029$688.21$774.72$1,462.93$184,873.91
121Sep 2029$691.08$771.85$1,462.93$184,182.83
122Oct 2029$693.97$768.96$1,462.93$183,488.86
123Nov 2029$696.86$766.07$1,462.93$182,792.00
124Dec 2029$699.77$763.16$1,462.93$182,092.23
2029 Total$8,207.9$9,347.26$17,555.16
125Jan 2030$702.69$760.24$1,462.93$181,389.54
126Feb 2030$705.63$757.30$1,462.93$180,683.91
127Mar 2030$708.57$754.36$1,462.93$179,975.34
128Apr 2030$711.53$751.40$1,462.93$179,263.81
129May 2030$714.50$748.43$1,462.93$178,549.31
130Jun 2030$717.49$745.44$1,462.93$177,831.82
131Jul 2030$720.48$742.45$1,462.93$177,111.34
132Aug 2030$723.49$739.44$1,462.93$176,387.85
133Sep 2030$726.51$736.42$1,462.93$175,661.34
134Oct 2030$729.54$733.39$1,462.93$174,931.80
135Nov 2030$732.59$730.34$1,462.93$174,199.21
136Dec 2030$735.65$727.28$1,462.93$173,463.56
2030 Total$8,628.67$8,926.49$17,555.16
137Jan 2031$738.72$724.21$1,462.93$172,724.84
138Feb 2031$741.80$721.13$1,462.93$171,983.04
139Mar 2031$744.90$718.03$1,462.93$171,238.14
140Apr 2031$748.01$714.92$1,462.93$170,490.13
141May 2031$751.13$711.80$1,462.93$169,739.00
142Jun 2031$754.27$708.66$1,462.93$168,984.73
143Jul 2031$757.42$705.51$1,462.93$168,227.31
144Aug 2031$760.58$702.35$1,462.93$167,466.73
145Sep 2031$763.76$699.17$1,462.93$166,702.97
146Oct 2031$766.95$695.98$1,462.93$165,936.02
147Nov 2031$770.15$692.78$1,462.93$165,165.87
148Dec 2031$773.36$689.57$1,462.93$164,392.51
2031 Total$9,071.05$8,484.11$17,555.16
149Jan 2032$776.59$686.34$1,462.93$163,615.92
150Feb 2032$779.83$683.10$1,462.93$162,836.09
151Mar 2032$783.09$679.84$1,462.93$162,053.00
152Apr 2032$786.36$676.57$1,462.93$161,266.64
153May 2032$789.64$673.29$1,462.93$160,477.00
154Jun 2032$792.94$669.99$1,462.93$159,684.06
155Jul 2032$796.25$666.68$1,462.93$158,887.81
156Aug 2032$799.57$663.36$1,462.93$158,088.24
157Sep 2032$802.91$660.02$1,462.93$157,285.33
158Oct 2032$806.26$656.67$1,462.93$156,479.07
159Nov 2032$809.63$653.30$1,462.93$155,669.44
160Dec 2032$813.01$649.92$1,462.93$154,856.43
2032 Total$9,536.08$8,019.08$17,555.16
161Jan 2033$816.40$646.53$1,462.93$154,040.03
162Feb 2033$819.81$643.12$1,462.93$153,220.22
163Mar 2033$823.24$639.69$1,462.93$152,396.98
164Apr 2033$826.67$636.26$1,462.93$151,570.31
165May 2033$830.12$632.81$1,462.93$150,740.19
166Jun 2033$833.59$629.34$1,462.93$149,906.60
167Jul 2033$837.07$625.86$1,462.93$149,069.53
168Aug 2033$840.56$622.37$1,462.93$148,228.97
169Sep 2033$844.07$618.86$1,462.93$147,384.90
170Oct 2033$847.60$615.33$1,462.93$146,537.30
171Nov 2033$851.14$611.79$1,462.93$145,686.16
172Dec 2033$854.69$608.24$1,462.93$144,831.47
2033 Total$10,024.96$7,530.2$17,555.16
173Jan 2034$858.26$604.67$1,462.93$143,973.21
174Feb 2034$861.84$601.09$1,462.93$143,111.37
175Mar 2034$865.44$597.49$1,462.93$142,245.93
176Apr 2034$869.05$593.88$1,462.93$141,376.88
177May 2034$872.68$590.25$1,462.93$140,504.20
178Jun 2034$876.32$586.61$1,462.93$139,627.88
179Jul 2034$879.98$582.95$1,462.93$138,747.90
180Aug 2034$883.66$579.27$1,462.93$137,864.24
181Sep 2034$887.35$575.58$1,462.93$136,976.89
182Oct 2034$891.05$571.88$1,462.93$136,085.84
183Nov 2034$894.77$568.16$1,462.93$135,191.07
184Dec 2034$898.51$564.42$1,462.93$134,292.56
2034 Total$10,538.91$7,016.25$17,555.16
185Jan 2035$902.26$560.67$1,462.93$133,390.30
186Feb 2035$906.03$556.90$1,462.93$132,484.27
187Mar 2035$909.81$553.12$1,462.93$131,574.46
188Apr 2035$913.61$549.32$1,462.93$130,660.85
189May 2035$917.42$545.51$1,462.93$129,743.43
190Jun 2035$921.25$541.68$1,462.93$128,822.18
191Jul 2035$925.10$537.83$1,462.93$127,897.08
192Aug 2035$928.96$533.97$1,462.93$126,968.12
193Sep 2035$932.84$530.09$1,462.93$126,035.28
194Oct 2035$936.73$526.20$1,462.93$125,098.55
195Nov 2035$940.64$522.29$1,462.93$124,157.91
196Dec 2035$944.57$518.36$1,462.93$123,213.34
2035 Total$11,079.22$6,475.94$17,555.16
197Jan 2036$948.51$514.42$1,462.93$122,264.83
198Feb 2036$952.47$510.46$1,462.93$121,312.36
199Mar 2036$956.45$506.48$1,462.93$120,355.91
200Apr 2036$960.44$502.49$1,462.93$119,395.47
201May 2036$964.45$498.48$1,462.93$118,431.02
202Jun 2036$968.48$494.45$1,462.93$117,462.54
203Jul 2036$972.52$490.41$1,462.93$116,490.02
204Aug 2036$976.58$486.35$1,462.93$115,513.44
205Sep 2036$980.66$482.27$1,462.93$114,532.78
206Oct 2036$984.76$478.17$1,462.93$113,548.02
207Nov 2036$988.87$474.06$1,462.93$112,559.15
208Dec 2036$993.00$469.93$1,462.93$111,566.15
2036 Total$11,647.19$5,907.97$17,555.16
209Jan 2037$997.14$465.79$1,462.93$110,569.01
210Feb 2037$1,001.30$461.63$1,462.93$109,567.71
211Mar 2037$1,005.48$457.45$1,462.93$108,562.23
212Apr 2037$1,009.68$453.25$1,462.93$107,552.55
213May 2037$1,013.90$449.03$1,462.93$106,538.65
214Jun 2037$1,018.13$444.80$1,462.93$105,520.52
215Jul 2037$1,022.38$440.55$1,462.93$104,498.14
216Aug 2037$1,026.65$436.28$1,462.93$103,471.49
217Sep 2037$1,030.94$431.99$1,462.93$102,440.55
218Oct 2037$1,035.24$427.69$1,462.93$101,405.31
219Nov 2037$1,039.56$423.37$1,462.93$100,365.75
220Dec 2037$1,043.90$419.03$1,462.93$99,321.85
2037 Total$12,244.3$5,310.86$17,555.16
221Jan 2038$1,048.26$414.67$1,462.93$98,273.59
222Feb 2038$1,052.64$410.29$1,462.93$97,220.95
223Mar 2038$1,057.03$405.90$1,462.93$96,163.92
224Apr 2038$1,061.45$401.48$1,462.93$95,102.47
225May 2038$1,065.88$397.05$1,462.93$94,036.59
226Jun 2038$1,070.33$392.60$1,462.93$92,966.26
227Jul 2038$1,074.80$388.13$1,462.93$91,891.46
228Aug 2038$1,079.28$383.65$1,462.93$90,812.18
229Sep 2038$1,083.79$379.14$1,462.93$89,728.39
230Oct 2038$1,088.31$374.62$1,462.93$88,640.08
231Nov 2038$1,092.86$370.07$1,462.93$87,547.22
232Dec 2038$1,097.42$365.51$1,462.93$86,449.80
2038 Total$12,872.05$4,683.11$17,555.16
233Jan 2039$1,102.00$360.93$1,462.93$85,347.80
234Feb 2039$1,106.60$356.33$1,462.93$84,241.20
235Mar 2039$1,111.22$351.71$1,462.93$83,129.98
236Apr 2039$1,115.86$347.07$1,462.93$82,014.12
237May 2039$1,120.52$342.41$1,462.93$80,893.60
238Jun 2039$1,125.20$337.73$1,462.93$79,768.40
239Jul 2039$1,129.90$333.03$1,462.93$78,638.50
240Aug 2039$1,134.61$328.32$1,462.93$77,503.89
241Sep 2039$1,139.35$323.58$1,462.93$76,364.54
242Oct 2039$1,144.11$318.82$1,462.93$75,220.43
243Nov 2039$1,148.88$314.05$1,462.93$74,071.55
244Dec 2039$1,153.68$309.25$1,462.93$72,917.87
2039 Total$13,531.93$4,023.23$17,555.16
245Jan 2040$1,158.50$304.43$1,462.93$71,759.37
246Feb 2040$1,163.33$299.60$1,462.93$70,596.04
247Mar 2040$1,168.19$294.74$1,462.93$69,427.85
248Apr 2040$1,173.07$289.86$1,462.93$68,254.78
249May 2040$1,177.97$284.96$1,462.93$67,076.81
250Jun 2040$1,182.88$280.05$1,462.93$65,893.93
251Jul 2040$1,187.82$275.11$1,462.93$64,706.11
252Aug 2040$1,192.78$270.15$1,462.93$63,513.33
253Sep 2040$1,197.76$265.17$1,462.93$62,315.57
254Oct 2040$1,202.76$260.17$1,462.93$61,112.81
255Nov 2040$1,207.78$255.15$1,462.93$59,905.03
256Dec 2040$1,212.83$250.10$1,462.93$58,692.20
2040 Total$14,225.67$3,329.49$17,555.16
257Jan 2041$1,217.89$245.04$1,462.93$57,474.31
258Feb 2041$1,222.97$239.96$1,462.93$56,251.34
259Mar 2041$1,228.08$234.85$1,462.93$55,023.26
260Apr 2041$1,233.21$229.72$1,462.93$53,790.05
261May 2041$1,238.36$224.57$1,462.93$52,551.69
262Jun 2041$1,243.53$219.40$1,462.93$51,308.16
263Jul 2041$1,248.72$214.21$1,462.93$50,059.44
264Aug 2041$1,253.93$209.00$1,462.93$48,805.51
265Sep 2041$1,259.17$203.76$1,462.93$47,546.34
266Oct 2041$1,264.42$198.51$1,462.93$46,281.92
267Nov 2041$1,269.70$193.23$1,462.93$45,012.22
268Dec 2041$1,275.00$187.93$1,462.93$43,737.22
2041 Total$14,954.98$2,600.18$17,555.16
269Jan 2042$1,280.33$182.60$1,462.93$42,456.89
270Feb 2042$1,285.67$177.26$1,462.93$41,171.22
271Mar 2042$1,291.04$171.89$1,462.93$39,880.18
272Apr 2042$1,296.43$166.50$1,462.93$38,583.75
273May 2042$1,301.84$161.09$1,462.93$37,281.91
274Jun 2042$1,307.28$155.65$1,462.93$35,974.63
275Jul 2042$1,312.74$150.19$1,462.93$34,661.89
276Aug 2042$1,318.22$144.71$1,462.93$33,343.67
277Sep 2042$1,323.72$139.21$1,462.93$32,019.95
278Oct 2042$1,329.25$133.68$1,462.93$30,690.70
279Nov 2042$1,334.80$128.13$1,462.93$29,355.90
280Dec 2042$1,340.37$122.56$1,462.93$28,015.53
2042 Total$15,721.69$1,833.47$17,555.16
281Jan 2043$1,345.97$116.96$1,462.93$26,669.56
282Feb 2043$1,351.58$111.35$1,462.93$25,317.98
283Mar 2043$1,357.23$105.70$1,462.93$23,960.75
284Apr 2043$1,362.89$100.04$1,462.93$22,597.86
285May 2043$1,368.58$94.35$1,462.93$21,229.28
286Jun 2043$1,374.30$88.63$1,462.93$19,854.98
287Jul 2043$1,380.04$82.89$1,462.93$18,474.94
288Aug 2043$1,385.80$77.13$1,462.93$17,089.14
289Sep 2043$1,391.58$71.35$1,462.93$15,697.56
290Oct 2043$1,397.39$65.54$1,462.93$14,300.17
291Nov 2043$1,403.23$59.70$1,462.93$12,896.94
292Dec 2043$1,409.09$53.84$1,462.93$11,487.85
2043 Total$16,527.68$1,027.48$17,555.16
293Jan 2044$1,414.97$47.96$1,462.93$10,072.88
294Feb 2044$1,420.88$42.05$1,462.93$8,652.00
295Mar 2044$1,426.81$36.12$1,462.93$7,225.19
296Apr 2044$1,432.76$30.17$1,462.93$5,792.43
297May 2044$1,438.75$24.18$1,462.93$4,353.68
298Jun 2044$1,444.75$18.18$1,462.93$2,908.93
299Jul 2044$1,450.79$12.14$1,462.93$1,458.14
300Aug 2044$1,456.84$6.09$1,462.93$1.30
2044 Total$11,486.55$216.89$11,703.44
Compare your product with the big 4 banks, or add more products to compare
As seen on