Self-Managed Super Fund (Extra Metro) (LVR < 70%) from Reduce Home Loans

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
5.99%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,609
Number of Repayments
300
Total Interest Paid
$232,700
Total repayments
$482,700
DatePrincipleInterestPaymentBalance
1Oct 2019$361.31$1,247.92$1,609.23$249,638.69
2Nov 2019$363.12$1,246.11$1,609.23$249,275.57
3Dec 2019$364.93$1,244.30$1,609.23$248,910.64
2019 Total$1,089.36$3,738.33$4,827.69
4Jan 2020$366.75$1,242.48$1,609.23$248,543.89
5Feb 2020$368.58$1,240.65$1,609.23$248,175.31
6Mar 2020$370.42$1,238.81$1,609.23$247,804.89
7Apr 2020$372.27$1,236.96$1,609.23$247,432.62
8May 2020$374.13$1,235.10$1,609.23$247,058.49
9Jun 2020$376.00$1,233.23$1,609.23$246,682.49
10Jul 2020$377.87$1,231.36$1,609.23$246,304.62
11Aug 2020$379.76$1,229.47$1,609.23$245,924.86
12Sep 2020$381.66$1,227.57$1,609.23$245,543.20
13Oct 2020$383.56$1,225.67$1,609.23$245,159.64
14Nov 2020$385.47$1,223.76$1,609.23$244,774.17
15Dec 2020$387.40$1,221.83$1,609.23$244,386.77
2020 Total$4,523.87$14,786.89$19,310.76
16Jan 2021$389.33$1,219.90$1,609.23$243,997.44
17Feb 2021$391.28$1,217.95$1,609.23$243,606.16
18Mar 2021$393.23$1,216.00$1,609.23$243,212.93
19Apr 2021$395.19$1,214.04$1,609.23$242,817.74
20May 2021$397.16$1,212.07$1,609.23$242,420.58
21Jun 2021$399.15$1,210.08$1,609.23$242,021.43
22Jul 2021$401.14$1,208.09$1,609.23$241,620.29
23Aug 2021$403.14$1,206.09$1,609.23$241,217.15
24Sep 2021$405.15$1,204.08$1,609.23$240,812.00
25Oct 2021$407.18$1,202.05$1,609.23$240,404.82
26Nov 2021$409.21$1,200.02$1,609.23$239,995.61
27Dec 2021$411.25$1,197.98$1,609.23$239,584.36
2021 Total$4,802.41$14,508.35$19,310.76
28Jan 2022$413.30$1,195.93$1,609.23$239,171.06
29Feb 2022$415.37$1,193.86$1,609.23$238,755.69
30Mar 2022$417.44$1,191.79$1,609.23$238,338.25
31Apr 2022$419.52$1,189.71$1,609.23$237,918.73
32May 2022$421.62$1,187.61$1,609.23$237,497.11
33Jun 2022$423.72$1,185.51$1,609.23$237,073.39
34Jul 2022$425.84$1,183.39$1,609.23$236,647.55
35Aug 2022$427.96$1,181.27$1,609.23$236,219.59
36Sep 2022$430.10$1,179.13$1,609.23$235,789.49
37Oct 2022$432.25$1,176.98$1,609.23$235,357.24
38Nov 2022$434.41$1,174.82$1,609.23$234,922.83
39Dec 2022$436.57$1,172.66$1,609.23$234,486.26
2022 Total$5,098.1$14,212.66$19,310.76
40Jan 2023$438.75$1,170.48$1,609.23$234,047.51
41Feb 2023$440.94$1,168.29$1,609.23$233,606.57
42Mar 2023$443.14$1,166.09$1,609.23$233,163.43
43Apr 2023$445.36$1,163.87$1,609.23$232,718.07
44May 2023$447.58$1,161.65$1,609.23$232,270.49
45Jun 2023$449.81$1,159.42$1,609.23$231,820.68
46Jul 2023$452.06$1,157.17$1,609.23$231,368.62
47Aug 2023$454.31$1,154.92$1,609.23$230,914.31
48Sep 2023$456.58$1,152.65$1,609.23$230,457.73
49Oct 2023$458.86$1,150.37$1,609.23$229,998.87
50Nov 2023$461.15$1,148.08$1,609.23$229,537.72
51Dec 2023$463.45$1,145.78$1,609.23$229,074.27
2023 Total$5,411.99$13,898.77$19,310.76
52Jan 2024$465.77$1,143.46$1,609.23$228,608.50
53Feb 2024$468.09$1,141.14$1,609.23$228,140.41
54Mar 2024$470.43$1,138.80$1,609.23$227,669.98
55Apr 2024$472.78$1,136.45$1,609.23$227,197.20
56May 2024$475.14$1,134.09$1,609.23$226,722.06
57Jun 2024$477.51$1,131.72$1,609.23$226,244.55
58Jul 2024$479.89$1,129.34$1,609.23$225,764.66
59Aug 2024$482.29$1,126.94$1,609.23$225,282.37
60Sep 2024$484.70$1,124.53$1,609.23$224,797.67
61Oct 2024$487.11$1,122.12$1,609.23$224,310.56
62Nov 2024$489.55$1,119.68$1,609.23$223,821.01
63Dec 2024$491.99$1,117.24$1,609.23$223,329.02
2024 Total$5,745.25$13,565.51$19,310.76
64Jan 2025$494.45$1,114.78$1,609.23$222,834.57
65Feb 2025$496.91$1,112.32$1,609.23$222,337.66
66Mar 2025$499.39$1,109.84$1,609.23$221,838.27
67Apr 2025$501.89$1,107.34$1,609.23$221,336.38
68May 2025$504.39$1,104.84$1,609.23$220,831.99
69Jun 2025$506.91$1,102.32$1,609.23$220,325.08
70Jul 2025$509.44$1,099.79$1,609.23$219,815.64
71Aug 2025$511.98$1,097.25$1,609.23$219,303.66
72Sep 2025$514.54$1,094.69$1,609.23$218,789.12
73Oct 2025$517.11$1,092.12$1,609.23$218,272.01
74Nov 2025$519.69$1,089.54$1,609.23$217,752.32
75Dec 2025$522.28$1,086.95$1,609.23$217,230.04
2025 Total$6,098.98$13,211.78$19,310.76
76Jan 2026$524.89$1,084.34$1,609.23$216,705.15
77Feb 2026$527.51$1,081.72$1,609.23$216,177.64
78Mar 2026$530.14$1,079.09$1,609.23$215,647.50
79Apr 2026$532.79$1,076.44$1,609.23$215,114.71
80May 2026$535.45$1,073.78$1,609.23$214,579.26
81Jun 2026$538.12$1,071.11$1,609.23$214,041.14
82Jul 2026$540.81$1,068.42$1,609.23$213,500.33
83Aug 2026$543.51$1,065.72$1,609.23$212,956.82
84Sep 2026$546.22$1,063.01$1,609.23$212,410.60
85Oct 2026$548.95$1,060.28$1,609.23$211,861.65
86Nov 2026$551.69$1,057.54$1,609.23$211,309.96
87Dec 2026$554.44$1,054.79$1,609.23$210,755.52
2026 Total$6,474.52$12,836.24$19,310.76
88Jan 2027$557.21$1,052.02$1,609.23$210,198.31
89Feb 2027$559.99$1,049.24$1,609.23$209,638.32
90Mar 2027$562.79$1,046.44$1,609.23$209,075.53
91Apr 2027$565.59$1,043.64$1,609.23$208,509.94
92May 2027$568.42$1,040.81$1,609.23$207,941.52
93Jun 2027$571.26$1,037.97$1,609.23$207,370.26
94Jul 2027$574.11$1,035.12$1,609.23$206,796.15
95Aug 2027$576.97$1,032.26$1,609.23$206,219.18
96Sep 2027$579.85$1,029.38$1,609.23$205,639.33
97Oct 2027$582.75$1,026.48$1,609.23$205,056.58
98Nov 2027$585.66$1,023.57$1,609.23$204,470.92
99Dec 2027$588.58$1,020.65$1,609.23$203,882.34
2027 Total$6,873.18$12,437.58$19,310.76
100Jan 2028$591.52$1,017.71$1,609.23$203,290.82
101Feb 2028$594.47$1,014.76$1,609.23$202,696.35
102Mar 2028$597.44$1,011.79$1,609.23$202,098.91
103Apr 2028$600.42$1,008.81$1,609.23$201,498.49
104May 2028$603.42$1,005.81$1,609.23$200,895.07
105Jun 2028$606.43$1,002.80$1,609.23$200,288.64
106Jul 2028$609.46$999.77$1,609.23$199,679.18
107Aug 2028$612.50$996.73$1,609.23$199,066.68
108Sep 2028$615.56$993.67$1,609.23$198,451.12
109Oct 2028$618.63$990.60$1,609.23$197,832.49
110Nov 2028$621.72$987.51$1,609.23$197,210.77
111Dec 2028$624.82$984.41$1,609.23$196,585.95
2028 Total$7,296.39$12,014.37$19,310.76
112Jan 2029$627.94$981.29$1,609.23$195,958.01
113Feb 2029$631.07$978.16$1,609.23$195,326.94
114Mar 2029$634.22$975.01$1,609.23$194,692.72
115Apr 2029$637.39$971.84$1,609.23$194,055.33
116May 2029$640.57$968.66$1,609.23$193,414.76
117Jun 2029$643.77$965.46$1,609.23$192,770.99
118Jul 2029$646.98$962.25$1,609.23$192,124.01
119Aug 2029$650.21$959.02$1,609.23$191,473.80
120Sep 2029$653.46$955.77$1,609.23$190,820.34
121Oct 2029$656.72$952.51$1,609.23$190,163.62
122Nov 2029$660.00$949.23$1,609.23$189,503.62
123Dec 2029$663.29$945.94$1,609.23$188,840.33
2029 Total$7,745.62$11,565.14$19,310.76
124Jan 2030$666.60$942.63$1,609.23$188,173.73
125Feb 2030$669.93$939.30$1,609.23$187,503.80
126Mar 2030$673.27$935.96$1,609.23$186,830.53
127Apr 2030$676.63$932.60$1,609.23$186,153.90
128May 2030$680.01$929.22$1,609.23$185,473.89
129Jun 2030$683.41$925.82$1,609.23$184,790.48
130Jul 2030$686.82$922.41$1,609.23$184,103.66
131Aug 2030$690.25$918.98$1,609.23$183,413.41
132Sep 2030$693.69$915.54$1,609.23$182,719.72
133Oct 2030$697.15$912.08$1,609.23$182,022.57
134Nov 2030$700.63$908.60$1,609.23$181,321.94
135Dec 2030$704.13$905.10$1,609.23$180,617.81
2030 Total$8,222.52$11,088.24$19,310.76
136Jan 2031$707.65$901.58$1,609.23$179,910.16
137Feb 2031$711.18$898.05$1,609.23$179,198.98
138Mar 2031$714.73$894.50$1,609.23$178,484.25
139Apr 2031$718.30$890.93$1,609.23$177,765.95
140May 2031$721.88$887.35$1,609.23$177,044.07
141Jun 2031$725.49$883.74$1,609.23$176,318.58
142Jul 2031$729.11$880.12$1,609.23$175,589.47
143Aug 2031$732.75$876.48$1,609.23$174,856.72
144Sep 2031$736.40$872.83$1,609.23$174,120.32
145Oct 2031$740.08$869.15$1,609.23$173,380.24
146Nov 2031$743.77$865.46$1,609.23$172,636.47
147Dec 2031$747.49$861.74$1,609.23$171,888.98
2031 Total$8,728.83$10,581.93$19,310.76
148Jan 2032$751.22$858.01$1,609.23$171,137.76
149Feb 2032$754.97$854.26$1,609.23$170,382.79
150Mar 2032$758.74$850.49$1,609.23$169,624.05
151Apr 2032$762.52$846.71$1,609.23$168,861.53
152May 2032$766.33$842.90$1,609.23$168,095.20
153Jun 2032$770.15$839.08$1,609.23$167,325.05
154Jul 2032$774.00$835.23$1,609.23$166,551.05
155Aug 2032$777.86$831.37$1,609.23$165,773.19
156Sep 2032$781.75$827.48$1,609.23$164,991.44
157Oct 2032$785.65$823.58$1,609.23$164,205.79
158Nov 2032$789.57$819.66$1,609.23$163,416.22
159Dec 2032$793.51$815.72$1,609.23$162,622.71
2032 Total$9,266.27$10,044.49$19,310.76
160Jan 2033$797.47$811.76$1,609.23$161,825.24
161Feb 2033$801.45$807.78$1,609.23$161,023.79
162Mar 2033$805.45$803.78$1,609.23$160,218.34
163Apr 2033$809.47$799.76$1,609.23$159,408.87
164May 2033$813.51$795.72$1,609.23$158,595.36
165Jun 2033$817.57$791.66$1,609.23$157,777.79
166Jul 2033$821.66$787.57$1,609.23$156,956.13
167Aug 2033$825.76$783.47$1,609.23$156,130.37
168Sep 2033$829.88$779.35$1,609.23$155,300.49
169Oct 2033$834.02$775.21$1,609.23$154,466.47
170Nov 2033$838.18$771.05$1,609.23$153,628.29
171Dec 2033$842.37$766.86$1,609.23$152,785.92
2033 Total$9,836.79$9,473.97$19,310.76
172Jan 2034$846.57$762.66$1,609.23$151,939.35
173Feb 2034$850.80$758.43$1,609.23$151,088.55
174Mar 2034$855.05$754.18$1,609.23$150,233.50
175Apr 2034$859.31$749.92$1,609.23$149,374.19
176May 2034$863.60$745.63$1,609.23$148,510.59
177Jun 2034$867.91$741.32$1,609.23$147,642.68
178Jul 2034$872.25$736.98$1,609.23$146,770.43
179Aug 2034$876.60$732.63$1,609.23$145,893.83
180Sep 2034$880.98$728.25$1,609.23$145,012.85
181Oct 2034$885.37$723.86$1,609.23$144,127.48
182Nov 2034$889.79$719.44$1,609.23$143,237.69
183Dec 2034$894.24$714.99$1,609.23$142,343.45
2034 Total$10,442.47$8,868.29$19,310.76
184Jan 2035$898.70$710.53$1,609.23$141,444.75
185Feb 2035$903.18$706.05$1,609.23$140,541.57
186Mar 2035$907.69$701.54$1,609.23$139,633.88
187Apr 2035$912.22$697.01$1,609.23$138,721.66
188May 2035$916.78$692.45$1,609.23$137,804.88
189Jun 2035$921.35$687.88$1,609.23$136,883.53
190Jul 2035$925.95$683.28$1,609.23$135,957.58
191Aug 2035$930.58$678.65$1,609.23$135,027.00
192Sep 2035$935.22$674.01$1,609.23$134,091.78
193Oct 2035$939.89$669.34$1,609.23$133,151.89
194Nov 2035$944.58$664.65$1,609.23$132,207.31
195Dec 2035$949.30$659.93$1,609.23$131,258.01
2035 Total$11,085.44$8,225.32$19,310.76
196Jan 2036$954.03$655.20$1,609.23$130,303.98
197Feb 2036$958.80$650.43$1,609.23$129,345.18
198Mar 2036$963.58$645.65$1,609.23$128,381.60
199Apr 2036$968.39$640.84$1,609.23$127,413.21
200May 2036$973.23$636.00$1,609.23$126,439.98
201Jun 2036$978.08$631.15$1,609.23$125,461.90
202Jul 2036$982.97$626.26$1,609.23$124,478.93
203Aug 2036$987.87$621.36$1,609.23$123,491.06
204Sep 2036$992.80$616.43$1,609.23$122,498.26
205Oct 2036$997.76$611.47$1,609.23$121,500.50
206Nov 2036$1,002.74$606.49$1,609.23$120,497.76
207Dec 2036$1,007.75$601.48$1,609.23$119,490.01
2036 Total$11,768$7,542.76$19,310.76
208Jan 2037$1,012.78$596.45$1,609.23$118,477.23
209Feb 2037$1,017.83$591.40$1,609.23$117,459.40
210Mar 2037$1,022.91$586.32$1,609.23$116,436.49
211Apr 2037$1,028.02$581.21$1,609.23$115,408.47
212May 2037$1,033.15$576.08$1,609.23$114,375.32
213Jun 2037$1,038.31$570.92$1,609.23$113,337.01
214Jul 2037$1,043.49$565.74$1,609.23$112,293.52
215Aug 2037$1,048.70$560.53$1,609.23$111,244.82
216Sep 2037$1,053.93$555.30$1,609.23$110,190.89
217Oct 2037$1,059.19$550.04$1,609.23$109,131.70
218Nov 2037$1,064.48$544.75$1,609.23$108,067.22
219Dec 2037$1,069.79$539.44$1,609.23$106,997.43
2037 Total$12,492.58$6,818.18$19,310.76
220Jan 2038$1,075.13$534.10$1,609.23$105,922.30
221Feb 2038$1,080.50$528.73$1,609.23$104,841.80
222Mar 2038$1,085.89$523.34$1,609.23$103,755.91
223Apr 2038$1,091.32$517.91$1,609.23$102,664.59
224May 2038$1,096.76$512.47$1,609.23$101,567.83
225Jun 2038$1,102.24$506.99$1,609.23$100,465.59
226Jul 2038$1,107.74$501.49$1,609.23$99,357.85
227Aug 2038$1,113.27$495.96$1,609.23$98,244.58
228Sep 2038$1,118.83$490.40$1,609.23$97,125.75
229Oct 2038$1,124.41$484.82$1,609.23$96,001.34
230Nov 2038$1,130.02$479.21$1,609.23$94,871.32
231Dec 2038$1,135.66$473.57$1,609.23$93,735.66
2038 Total$13,261.77$6,048.99$19,310.76
232Jan 2039$1,141.33$467.90$1,609.23$92,594.33
233Feb 2039$1,147.03$462.20$1,609.23$91,447.30
234Mar 2039$1,152.76$456.47$1,609.23$90,294.54
235Apr 2039$1,158.51$450.72$1,609.23$89,136.03
236May 2039$1,164.29$444.94$1,609.23$87,971.74
237Jun 2039$1,170.10$439.13$1,609.23$86,801.64
238Jul 2039$1,175.95$433.28$1,609.23$85,625.69
239Aug 2039$1,181.82$427.41$1,609.23$84,443.87
240Sep 2039$1,187.71$421.52$1,609.23$83,256.16
241Oct 2039$1,193.64$415.59$1,609.23$82,062.52
242Nov 2039$1,199.60$409.63$1,609.23$80,862.92
243Dec 2039$1,205.59$403.64$1,609.23$79,657.33
2039 Total$14,078.33$5,232.43$19,310.76
244Jan 2040$1,211.61$397.62$1,609.23$78,445.72
245Feb 2040$1,217.66$391.57$1,609.23$77,228.06
246Mar 2040$1,223.73$385.50$1,609.23$76,004.33
247Apr 2040$1,229.84$379.39$1,609.23$74,774.49
248May 2040$1,235.98$373.25$1,609.23$73,538.51
249Jun 2040$1,242.15$367.08$1,609.23$72,296.36
250Jul 2040$1,248.35$360.88$1,609.23$71,048.01
251Aug 2040$1,254.58$354.65$1,609.23$69,793.43
252Sep 2040$1,260.84$348.39$1,609.23$68,532.59
253Oct 2040$1,267.14$342.09$1,609.23$67,265.45
254Nov 2040$1,273.46$335.77$1,609.23$65,991.99
255Dec 2040$1,279.82$329.41$1,609.23$64,712.17
2040 Total$14,945.16$4,365.6$19,310.76
256Jan 2041$1,286.21$323.02$1,609.23$63,425.96
257Feb 2041$1,292.63$316.60$1,609.23$62,133.33
258Mar 2041$1,299.08$310.15$1,609.23$60,834.25
259Apr 2041$1,305.57$303.66$1,609.23$59,528.68
260May 2041$1,312.08$297.15$1,609.23$58,216.60
261Jun 2041$1,318.63$290.60$1,609.23$56,897.97
262Jul 2041$1,325.21$284.02$1,609.23$55,572.76
263Aug 2041$1,331.83$277.40$1,609.23$54,240.93
264Sep 2041$1,338.48$270.75$1,609.23$52,902.45
265Oct 2041$1,345.16$264.07$1,609.23$51,557.29
266Nov 2041$1,351.87$257.36$1,609.23$50,205.42
267Dec 2041$1,358.62$250.61$1,609.23$48,846.80
2041 Total$15,865.37$3,445.39$19,310.76
268Jan 2042$1,365.40$243.83$1,609.23$47,481.40
269Feb 2042$1,372.22$237.01$1,609.23$46,109.18
270Mar 2042$1,379.07$230.16$1,609.23$44,730.11
271Apr 2042$1,385.95$223.28$1,609.23$43,344.16
272May 2042$1,392.87$216.36$1,609.23$41,951.29
273Jun 2042$1,399.82$209.41$1,609.23$40,551.47
274Jul 2042$1,406.81$202.42$1,609.23$39,144.66
275Aug 2042$1,413.83$195.40$1,609.23$37,730.83
276Sep 2042$1,420.89$188.34$1,609.23$36,309.94
277Oct 2042$1,427.98$181.25$1,609.23$34,881.96
278Nov 2042$1,435.11$174.12$1,609.23$33,446.85
279Dec 2042$1,442.27$166.96$1,609.23$32,004.58
2042 Total$16,842.22$2,468.54$19,310.76
280Jan 2043$1,449.47$159.76$1,609.23$30,555.11
281Feb 2043$1,456.71$152.52$1,609.23$29,098.40
282Mar 2043$1,463.98$145.25$1,609.23$27,634.42
283Apr 2043$1,471.29$137.94$1,609.23$26,163.13
284May 2043$1,478.63$130.60$1,609.23$24,684.50
285Jun 2043$1,486.01$123.22$1,609.23$23,198.49
286Jul 2043$1,493.43$115.80$1,609.23$21,705.06
287Aug 2043$1,500.89$108.34$1,609.23$20,204.17
288Sep 2043$1,508.38$100.85$1,609.23$18,695.79
289Oct 2043$1,515.91$93.32$1,609.23$17,179.88
290Nov 2043$1,523.47$85.76$1,609.23$15,656.41
291Dec 2043$1,531.08$78.15$1,609.23$14,125.33
2043 Total$17,879.25$1,431.51$19,310.76
292Jan 2044$1,538.72$70.51$1,609.23$12,586.61
293Feb 2044$1,546.40$62.83$1,609.23$11,040.21
294Mar 2044$1,554.12$55.11$1,609.23$9,486.09
295Apr 2044$1,561.88$47.35$1,609.23$7,924.21
296May 2044$1,569.67$39.56$1,609.23$6,354.54
297Jun 2044$1,577.51$31.72$1,609.23$4,777.03
298Jul 2044$1,585.38$23.85$1,609.23$3,191.65
299Aug 2044$1,593.30$15.93$1,609.23$1,598.35
300Sep 2044$1,598.35$7.98$1,606.33$0.00
2044 Total$14,125.33$354.84$14,480.17
Compare your product with the big 4 banks, or add more products to compare
As seen on