Self Managed Super Fund (Metro) (LVR 70%-75%) from Reduce Home Loans

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
5.79%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,579
Number of Repayments
300
Total Interest Paid
$223,700
Total repayments
$473,700
DatePrincipleInterestPaymentBalance
1Sep 2019$372.56$1,206.25$1,578.81$249,627.44
2Oct 2019$374.36$1,204.45$1,578.81$249,253.08
3Nov 2019$376.16$1,202.65$1,578.81$248,876.92
4Dec 2019$377.98$1,200.83$1,578.81$248,498.94
2019 Total$1,501.06$4,814.18$6,315.24
5Jan 2020$379.80$1,199.01$1,578.81$248,119.14
6Feb 2020$381.64$1,197.17$1,578.81$247,737.50
7Mar 2020$383.48$1,195.33$1,578.81$247,354.02
8Apr 2020$385.33$1,193.48$1,578.81$246,968.69
9May 2020$387.19$1,191.62$1,578.81$246,581.50
10Jun 2020$389.05$1,189.76$1,578.81$246,192.45
11Jul 2020$390.93$1,187.88$1,578.81$245,801.52
12Aug 2020$392.82$1,185.99$1,578.81$245,408.70
13Sep 2020$394.71$1,184.10$1,578.81$245,013.99
14Oct 2020$396.62$1,182.19$1,578.81$244,617.37
15Nov 2020$398.53$1,180.28$1,578.81$244,218.84
16Dec 2020$400.45$1,178.36$1,578.81$243,818.39
2020 Total$4,680.55$14,265.17$18,945.72
17Jan 2021$402.39$1,176.42$1,578.81$243,416.00
18Feb 2021$404.33$1,174.48$1,578.81$243,011.67
19Mar 2021$406.28$1,172.53$1,578.81$242,605.39
20Apr 2021$408.24$1,170.57$1,578.81$242,197.15
21May 2021$410.21$1,168.60$1,578.81$241,786.94
22Jun 2021$412.19$1,166.62$1,578.81$241,374.75
23Jul 2021$414.18$1,164.63$1,578.81$240,960.57
24Aug 2021$416.18$1,162.63$1,578.81$240,544.39
25Sep 2021$418.18$1,160.63$1,578.81$240,126.21
26Oct 2021$420.20$1,158.61$1,578.81$239,706.01
27Nov 2021$422.23$1,156.58$1,578.81$239,283.78
28Dec 2021$424.27$1,154.54$1,578.81$238,859.51
2021 Total$4,958.88$13,986.84$18,945.72
29Jan 2022$426.31$1,152.50$1,578.81$238,433.20
30Feb 2022$428.37$1,150.44$1,578.81$238,004.83
31Mar 2022$430.44$1,148.37$1,578.81$237,574.39
32Apr 2022$432.51$1,146.30$1,578.81$237,141.88
33May 2022$434.60$1,144.21$1,578.81$236,707.28
34Jun 2022$436.70$1,142.11$1,578.81$236,270.58
35Jul 2022$438.80$1,140.01$1,578.81$235,831.78
36Aug 2022$440.92$1,137.89$1,578.81$235,390.86
37Sep 2022$443.05$1,135.76$1,578.81$234,947.81
38Oct 2022$445.19$1,133.62$1,578.81$234,502.62
39Nov 2022$447.33$1,131.48$1,578.81$234,055.29
40Dec 2022$449.49$1,129.32$1,578.81$233,605.80
2022 Total$5,253.71$13,692.01$18,945.72
41Jan 2023$451.66$1,127.15$1,578.81$233,154.14
42Feb 2023$453.84$1,124.97$1,578.81$232,700.30
43Mar 2023$456.03$1,122.78$1,578.81$232,244.27
44Apr 2023$458.23$1,120.58$1,578.81$231,786.04
45May 2023$460.44$1,118.37$1,578.81$231,325.60
46Jun 2023$462.66$1,116.15$1,578.81$230,862.94
47Jul 2023$464.90$1,113.91$1,578.81$230,398.04
48Aug 2023$467.14$1,111.67$1,578.81$229,930.90
49Sep 2023$469.39$1,109.42$1,578.81$229,461.51
50Oct 2023$471.66$1,107.15$1,578.81$228,989.85
51Nov 2023$473.93$1,104.88$1,578.81$228,515.92
52Dec 2023$476.22$1,102.59$1,578.81$228,039.70
2023 Total$5,566.1$13,379.62$18,945.72
53Jan 2024$478.52$1,100.29$1,578.81$227,561.18
54Feb 2024$480.83$1,097.98$1,578.81$227,080.35
55Mar 2024$483.15$1,095.66$1,578.81$226,597.20
56Apr 2024$485.48$1,093.33$1,578.81$226,111.72
57May 2024$487.82$1,090.99$1,578.81$225,623.90
58Jun 2024$490.17$1,088.64$1,578.81$225,133.73
59Jul 2024$492.54$1,086.27$1,578.81$224,641.19
60Aug 2024$494.92$1,083.89$1,578.81$224,146.27
61Sep 2024$497.30$1,081.51$1,578.81$223,648.97
62Oct 2024$499.70$1,079.11$1,578.81$223,149.27
63Nov 2024$502.11$1,076.70$1,578.81$222,647.16
64Dec 2024$504.54$1,074.27$1,578.81$222,142.62
2024 Total$5,897.08$13,048.64$18,945.72
65Jan 2025$506.97$1,071.84$1,578.81$221,635.65
66Feb 2025$509.42$1,069.39$1,578.81$221,126.23
67Mar 2025$511.88$1,066.93$1,578.81$220,614.35
68Apr 2025$514.35$1,064.46$1,578.81$220,100.00
69May 2025$516.83$1,061.98$1,578.81$219,583.17
70Jun 2025$519.32$1,059.49$1,578.81$219,063.85
71Jul 2025$521.83$1,056.98$1,578.81$218,542.02
72Aug 2025$524.34$1,054.47$1,578.81$218,017.68
73Sep 2025$526.87$1,051.94$1,578.81$217,490.81
74Oct 2025$529.42$1,049.39$1,578.81$216,961.39
75Nov 2025$531.97$1,046.84$1,578.81$216,429.42
76Dec 2025$534.54$1,044.27$1,578.81$215,894.88
2025 Total$6,247.74$12,697.98$18,945.72
77Jan 2026$537.12$1,041.69$1,578.81$215,357.76
78Feb 2026$539.71$1,039.10$1,578.81$214,818.05
79Mar 2026$542.31$1,036.50$1,578.81$214,275.74
80Apr 2026$544.93$1,033.88$1,578.81$213,730.81
81May 2026$547.56$1,031.25$1,578.81$213,183.25
82Jun 2026$550.20$1,028.61$1,578.81$212,633.05
83Jul 2026$552.86$1,025.95$1,578.81$212,080.19
84Aug 2026$555.52$1,023.29$1,578.81$211,524.67
85Sep 2026$558.20$1,020.61$1,578.81$210,966.47
86Oct 2026$560.90$1,017.91$1,578.81$210,405.57
87Nov 2026$563.60$1,015.21$1,578.81$209,841.97
88Dec 2026$566.32$1,012.49$1,578.81$209,275.65
2026 Total$6,619.23$12,326.49$18,945.72
89Jan 2027$569.05$1,009.76$1,578.81$208,706.60
90Feb 2027$571.80$1,007.01$1,578.81$208,134.80
91Mar 2027$574.56$1,004.25$1,578.81$207,560.24
92Apr 2027$577.33$1,001.48$1,578.81$206,982.91
93May 2027$580.12$998.69$1,578.81$206,402.79
94Jun 2027$582.92$995.89$1,578.81$205,819.87
95Jul 2027$585.73$993.08$1,578.81$205,234.14
96Aug 2027$588.56$990.25$1,578.81$204,645.58
97Sep 2027$591.40$987.41$1,578.81$204,054.18
98Oct 2027$594.25$984.56$1,578.81$203,459.93
99Nov 2027$597.12$981.69$1,578.81$202,862.81
100Dec 2027$600.00$978.81$1,578.81$202,262.81
2027 Total$7,012.84$11,932.88$18,945.72
101Jan 2028$602.89$975.92$1,578.81$201,659.92
102Feb 2028$605.80$973.01$1,578.81$201,054.12
103Mar 2028$608.72$970.09$1,578.81$200,445.40
104Apr 2028$611.66$967.15$1,578.81$199,833.74
105May 2028$614.61$964.20$1,578.81$199,219.13
106Jun 2028$617.58$961.23$1,578.81$198,601.55
107Jul 2028$620.56$958.25$1,578.81$197,980.99
108Aug 2028$623.55$955.26$1,578.81$197,357.44
109Sep 2028$626.56$952.25$1,578.81$196,730.88
110Oct 2028$629.58$949.23$1,578.81$196,101.30
111Nov 2028$632.62$946.19$1,578.81$195,468.68
112Dec 2028$635.67$943.14$1,578.81$194,833.01
2028 Total$7,429.8$11,515.92$18,945.72
113Jan 2029$638.74$940.07$1,578.81$194,194.27
114Feb 2029$641.82$936.99$1,578.81$193,552.45
115Mar 2029$644.92$933.89$1,578.81$192,907.53
116Apr 2029$648.03$930.78$1,578.81$192,259.50
117May 2029$651.16$927.65$1,578.81$191,608.34
118Jun 2029$654.30$924.51$1,578.81$190,954.04
119Jul 2029$657.46$921.35$1,578.81$190,296.58
120Aug 2029$660.63$918.18$1,578.81$189,635.95
121Sep 2029$663.82$914.99$1,578.81$188,972.13
122Oct 2029$667.02$911.79$1,578.81$188,305.11
123Nov 2029$670.24$908.57$1,578.81$187,634.87
124Dec 2029$673.47$905.34$1,578.81$186,961.40
2029 Total$7,871.61$11,074.11$18,945.72
125Jan 2030$676.72$902.09$1,578.81$186,284.68
126Feb 2030$679.99$898.82$1,578.81$185,604.69
127Mar 2030$683.27$895.54$1,578.81$184,921.42
128Apr 2030$686.56$892.25$1,578.81$184,234.86
129May 2030$689.88$888.93$1,578.81$183,544.98
130Jun 2030$693.21$885.60$1,578.81$182,851.77
131Jul 2030$696.55$882.26$1,578.81$182,155.22
132Aug 2030$699.91$878.90$1,578.81$181,455.31
133Sep 2030$703.29$875.52$1,578.81$180,752.02
134Oct 2030$706.68$872.13$1,578.81$180,045.34
135Nov 2030$710.09$868.72$1,578.81$179,335.25
136Dec 2030$713.52$865.29$1,578.81$178,621.73
2030 Total$8,339.67$10,606.05$18,945.72
137Jan 2031$716.96$861.85$1,578.81$177,904.77
138Feb 2031$720.42$858.39$1,578.81$177,184.35
139Mar 2031$723.90$854.91$1,578.81$176,460.45
140Apr 2031$727.39$851.42$1,578.81$175,733.06
141May 2031$730.90$847.91$1,578.81$175,002.16
142Jun 2031$734.42$844.39$1,578.81$174,267.74
143Jul 2031$737.97$840.84$1,578.81$173,529.77
144Aug 2031$741.53$837.28$1,578.81$172,788.24
145Sep 2031$745.11$833.70$1,578.81$172,043.13
146Oct 2031$748.70$830.11$1,578.81$171,294.43
147Nov 2031$752.31$826.50$1,578.81$170,542.12
148Dec 2031$755.94$822.87$1,578.81$169,786.18
2031 Total$8,835.55$10,110.17$18,945.72
149Jan 2032$759.59$819.22$1,578.81$169,026.59
150Feb 2032$763.26$815.55$1,578.81$168,263.33
151Mar 2032$766.94$811.87$1,578.81$167,496.39
152Apr 2032$770.64$808.17$1,578.81$166,725.75
153May 2032$774.36$804.45$1,578.81$165,951.39
154Jun 2032$778.09$800.72$1,578.81$165,173.30
155Jul 2032$781.85$796.96$1,578.81$164,391.45
156Aug 2032$785.62$793.19$1,578.81$163,605.83
157Sep 2032$789.41$789.40$1,578.81$162,816.42
158Oct 2032$793.22$785.59$1,578.81$162,023.20
159Nov 2032$797.05$781.76$1,578.81$161,226.15
160Dec 2032$800.89$777.92$1,578.81$160,425.26
2032 Total$9,360.92$9,584.8$18,945.72
161Jan 2033$804.76$774.05$1,578.81$159,620.50
162Feb 2033$808.64$770.17$1,578.81$158,811.86
163Mar 2033$812.54$766.27$1,578.81$157,999.32
164Apr 2033$816.46$762.35$1,578.81$157,182.86
165May 2033$820.40$758.41$1,578.81$156,362.46
166Jun 2033$824.36$754.45$1,578.81$155,538.10
167Jul 2033$828.34$750.47$1,578.81$154,709.76
168Aug 2033$832.34$746.47$1,578.81$153,877.42
169Sep 2033$836.35$742.46$1,578.81$153,041.07
170Oct 2033$840.39$738.42$1,578.81$152,200.68
171Nov 2033$844.44$734.37$1,578.81$151,356.24
172Dec 2033$848.52$730.29$1,578.81$150,507.72
2033 Total$9,917.54$9,028.18$18,945.72
173Jan 2034$852.61$726.20$1,578.81$149,655.11
174Feb 2034$856.72$722.09$1,578.81$148,798.39
175Mar 2034$860.86$717.95$1,578.81$147,937.53
176Apr 2034$865.01$713.80$1,578.81$147,072.52
177May 2034$869.19$709.62$1,578.81$146,203.33
178Jun 2034$873.38$705.43$1,578.81$145,329.95
179Jul 2034$877.59$701.22$1,578.81$144,452.36
180Aug 2034$881.83$696.98$1,578.81$143,570.53
181Sep 2034$886.08$692.73$1,578.81$142,684.45
182Oct 2034$890.36$688.45$1,578.81$141,794.09
183Nov 2034$894.65$684.16$1,578.81$140,899.44
184Dec 2034$898.97$679.84$1,578.81$140,000.47
2034 Total$10,507.25$8,438.47$18,945.72
185Jan 2035$903.31$675.50$1,578.81$139,097.16
186Feb 2035$907.67$671.14$1,578.81$138,189.49
187Mar 2035$912.05$666.76$1,578.81$137,277.44
188Apr 2035$916.45$662.36$1,578.81$136,360.99
189May 2035$920.87$657.94$1,578.81$135,440.12
190Jun 2035$925.31$653.50$1,578.81$134,514.81
191Jul 2035$929.78$649.03$1,578.81$133,585.03
192Aug 2035$934.26$644.55$1,578.81$132,650.77
193Sep 2035$938.77$640.04$1,578.81$131,712.00
194Oct 2035$943.30$635.51$1,578.81$130,768.70
195Nov 2035$947.85$630.96$1,578.81$129,820.85
196Dec 2035$952.42$626.39$1,578.81$128,868.43
2035 Total$11,132.04$7,813.68$18,945.72
197Jan 2036$957.02$621.79$1,578.81$127,911.41
198Feb 2036$961.64$617.17$1,578.81$126,949.77
199Mar 2036$966.28$612.53$1,578.81$125,983.49
200Apr 2036$970.94$607.87$1,578.81$125,012.55
201May 2036$975.62$603.19$1,578.81$124,036.93
202Jun 2036$980.33$598.48$1,578.81$123,056.60
203Jul 2036$985.06$593.75$1,578.81$122,071.54
204Aug 2036$989.81$589.00$1,578.81$121,081.73
205Sep 2036$994.59$584.22$1,578.81$120,087.14
206Oct 2036$999.39$579.42$1,578.81$119,087.75
207Nov 2036$1,004.21$574.60$1,578.81$118,083.54
208Dec 2036$1,009.06$569.75$1,578.81$117,074.48
2036 Total$11,793.95$7,151.77$18,945.72
209Jan 2037$1,013.93$564.88$1,578.81$116,060.55
210Feb 2037$1,018.82$559.99$1,578.81$115,041.73
211Mar 2037$1,023.73$555.08$1,578.81$114,018.00
212Apr 2037$1,028.67$550.14$1,578.81$112,989.33
213May 2037$1,033.64$545.17$1,578.81$111,955.69
214Jun 2037$1,038.62$540.19$1,578.81$110,917.07
215Jul 2037$1,043.64$535.17$1,578.81$109,873.43
216Aug 2037$1,048.67$530.14$1,578.81$108,824.76
217Sep 2037$1,053.73$525.08$1,578.81$107,771.03
218Oct 2037$1,058.81$520.00$1,578.81$106,712.22
219Nov 2037$1,063.92$514.89$1,578.81$105,648.30
220Dec 2037$1,069.06$509.75$1,578.81$104,579.24
2037 Total$12,495.24$6,450.48$18,945.72
221Jan 2038$1,074.22$504.59$1,578.81$103,505.02
222Feb 2038$1,079.40$499.41$1,578.81$102,425.62
223Mar 2038$1,084.61$494.20$1,578.81$101,341.01
224Apr 2038$1,089.84$488.97$1,578.81$100,251.17
225May 2038$1,095.10$483.71$1,578.81$99,156.07
226Jun 2038$1,100.38$478.43$1,578.81$98,055.69
227Jul 2038$1,105.69$473.12$1,578.81$96,950.00
228Aug 2038$1,111.03$467.78$1,578.81$95,838.97
229Sep 2038$1,116.39$462.42$1,578.81$94,722.58
230Oct 2038$1,121.77$457.04$1,578.81$93,600.81
231Nov 2038$1,127.19$451.62$1,578.81$92,473.62
232Dec 2038$1,132.62$446.19$1,578.81$91,341.00
2038 Total$13,238.24$5,707.48$18,945.72
233Jan 2039$1,138.09$440.72$1,578.81$90,202.91
234Feb 2039$1,143.58$435.23$1,578.81$89,059.33
235Mar 2039$1,149.10$429.71$1,578.81$87,910.23
236Apr 2039$1,154.64$424.17$1,578.81$86,755.59
237May 2039$1,160.21$418.60$1,578.81$85,595.38
238Jun 2039$1,165.81$413.00$1,578.81$84,429.57
239Jul 2039$1,171.44$407.37$1,578.81$83,258.13
240Aug 2039$1,177.09$401.72$1,578.81$82,081.04
241Sep 2039$1,182.77$396.04$1,578.81$80,898.27
242Oct 2039$1,188.48$390.33$1,578.81$79,709.79
243Nov 2039$1,194.21$384.60$1,578.81$78,515.58
244Dec 2039$1,199.97$378.84$1,578.81$77,315.61
2039 Total$14,025.39$4,920.33$18,945.72
245Jan 2040$1,205.76$373.05$1,578.81$76,109.85
246Feb 2040$1,211.58$367.23$1,578.81$74,898.27
247Mar 2040$1,217.43$361.38$1,578.81$73,680.84
248Apr 2040$1,223.30$355.51$1,578.81$72,457.54
249May 2040$1,229.20$349.61$1,578.81$71,228.34
250Jun 2040$1,235.13$343.68$1,578.81$69,993.21
251Jul 2040$1,241.09$337.72$1,578.81$68,752.12
252Aug 2040$1,247.08$331.73$1,578.81$67,505.04
253Sep 2040$1,253.10$325.71$1,578.81$66,251.94
254Oct 2040$1,259.14$319.67$1,578.81$64,992.80
255Nov 2040$1,265.22$313.59$1,578.81$63,727.58
256Dec 2040$1,271.32$307.49$1,578.81$62,456.26
2040 Total$14,859.35$4,086.37$18,945.72
257Jan 2041$1,277.46$301.35$1,578.81$61,178.80
258Feb 2041$1,283.62$295.19$1,578.81$59,895.18
259Mar 2041$1,289.82$288.99$1,578.81$58,605.36
260Apr 2041$1,296.04$282.77$1,578.81$57,309.32
261May 2041$1,302.29$276.52$1,578.81$56,007.03
262Jun 2041$1,308.58$270.23$1,578.81$54,698.45
263Jul 2041$1,314.89$263.92$1,578.81$53,383.56
264Aug 2041$1,321.23$257.58$1,578.81$52,062.33
265Sep 2041$1,327.61$251.20$1,578.81$50,734.72
266Oct 2041$1,334.01$244.80$1,578.81$49,400.71
267Nov 2041$1,340.45$238.36$1,578.81$48,060.26
268Dec 2041$1,346.92$231.89$1,578.81$46,713.34
2041 Total$15,742.92$3,202.8$18,945.72
269Jan 2042$1,353.42$225.39$1,578.81$45,359.92
270Feb 2042$1,359.95$218.86$1,578.81$43,999.97
271Mar 2042$1,366.51$212.30$1,578.81$42,633.46
272Apr 2042$1,373.10$205.71$1,578.81$41,260.36
273May 2042$1,379.73$199.08$1,578.81$39,880.63
274Jun 2042$1,386.39$192.42$1,578.81$38,494.24
275Jul 2042$1,393.08$185.73$1,578.81$37,101.16
276Aug 2042$1,399.80$179.01$1,578.81$35,701.36
277Sep 2042$1,406.55$172.26$1,578.81$34,294.81
278Oct 2042$1,413.34$165.47$1,578.81$32,881.47
279Nov 2042$1,420.16$158.65$1,578.81$31,461.31
280Dec 2042$1,427.01$151.80$1,578.81$30,034.30
2042 Total$16,679.04$2,266.68$18,945.72
281Jan 2043$1,433.89$144.92$1,578.81$28,600.41
282Feb 2043$1,440.81$138.00$1,578.81$27,159.60
283Mar 2043$1,447.76$131.05$1,578.81$25,711.84
284Apr 2043$1,454.75$124.06$1,578.81$24,257.09
285May 2043$1,461.77$117.04$1,578.81$22,795.32
286Jun 2043$1,468.82$109.99$1,578.81$21,326.50
287Jul 2043$1,475.91$102.90$1,578.81$19,850.59
288Aug 2043$1,483.03$95.78$1,578.81$18,367.56
289Sep 2043$1,490.19$88.62$1,578.81$16,877.37
290Oct 2043$1,497.38$81.43$1,578.81$15,379.99
291Nov 2043$1,504.60$74.21$1,578.81$13,875.39
292Dec 2043$1,511.86$66.95$1,578.81$12,363.53
2043 Total$17,670.77$1,274.95$18,945.72
293Jan 2044$1,519.16$59.65$1,578.81$10,844.37
294Feb 2044$1,526.49$52.32$1,578.81$9,317.88
295Mar 2044$1,533.85$44.96$1,578.81$7,784.03
296Apr 2044$1,541.25$37.56$1,578.81$6,242.78
297May 2044$1,548.69$30.12$1,578.81$4,694.09
298Jun 2044$1,556.16$22.65$1,578.81$3,137.93
299Jul 2044$1,563.67$15.14$1,578.81$1,574.26
300Aug 2044$1,571.21$7.60$1,578.81$3.05
2044 Total$12,360.48$270$12,630.48
Compare your product with the big 4 banks, or add more products to compare
As seen on