Self-Managed Super Fund (Regional) from Reduce Home Loans

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
6.49%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,686
Number of Repayments
300
Total Interest Paid
$255,800
Total repayments
$505,800
DatePrincipleInterestPaymentBalance
1Oct 2019$334.38$1,352.08$1,686.46$249,665.62
2Nov 2019$336.19$1,350.27$1,686.46$249,329.43
3Dec 2019$338.00$1,348.46$1,686.46$248,991.43
2019 Total$1,008.57$4,050.81$5,059.38
4Jan 2020$339.83$1,346.63$1,686.46$248,651.60
5Feb 2020$341.67$1,344.79$1,686.46$248,309.93
6Mar 2020$343.52$1,342.94$1,686.46$247,966.41
7Apr 2020$345.37$1,341.09$1,686.46$247,621.04
8May 2020$347.24$1,339.22$1,686.46$247,273.80
9Jun 2020$349.12$1,337.34$1,686.46$246,924.68
10Jul 2020$351.01$1,335.45$1,686.46$246,573.67
11Aug 2020$352.91$1,333.55$1,686.46$246,220.76
12Sep 2020$354.82$1,331.64$1,686.46$245,865.94
13Oct 2020$356.74$1,329.72$1,686.46$245,509.20
14Nov 2020$358.66$1,327.80$1,686.46$245,150.54
15Dec 2020$360.60$1,325.86$1,686.46$244,789.94
2020 Total$4,201.49$16,036.03$20,237.52
16Jan 2021$362.55$1,323.91$1,686.46$244,427.39
17Feb 2021$364.52$1,321.94$1,686.46$244,062.87
18Mar 2021$366.49$1,319.97$1,686.46$243,696.38
19Apr 2021$368.47$1,317.99$1,686.46$243,327.91
20May 2021$370.46$1,316.00$1,686.46$242,957.45
21Jun 2021$372.47$1,313.99$1,686.46$242,584.98
22Jul 2021$374.48$1,311.98$1,686.46$242,210.50
23Aug 2021$376.50$1,309.96$1,686.46$241,834.00
24Sep 2021$378.54$1,307.92$1,686.46$241,455.46
25Oct 2021$380.59$1,305.87$1,686.46$241,074.87
26Nov 2021$382.65$1,303.81$1,686.46$240,692.22
27Dec 2021$384.72$1,301.74$1,686.46$240,307.50
2021 Total$4,482.44$15,755.08$20,237.52
28Jan 2022$386.80$1,299.66$1,686.46$239,920.70
29Feb 2022$388.89$1,297.57$1,686.46$239,531.81
30Mar 2022$390.99$1,295.47$1,686.46$239,140.82
31Apr 2022$393.11$1,293.35$1,686.46$238,747.71
32May 2022$395.23$1,291.23$1,686.46$238,352.48
33Jun 2022$397.37$1,289.09$1,686.46$237,955.11
34Jul 2022$399.52$1,286.94$1,686.46$237,555.59
35Aug 2022$401.68$1,284.78$1,686.46$237,153.91
36Sep 2022$403.85$1,282.61$1,686.46$236,750.06
37Oct 2022$406.04$1,280.42$1,686.46$236,344.02
38Nov 2022$408.23$1,278.23$1,686.46$235,935.79
39Dec 2022$410.44$1,276.02$1,686.46$235,525.35
2022 Total$4,782.15$15,455.37$20,237.52
40Jan 2023$412.66$1,273.80$1,686.46$235,112.69
41Feb 2023$414.89$1,271.57$1,686.46$234,697.80
42Mar 2023$417.14$1,269.32$1,686.46$234,280.66
43Apr 2023$419.39$1,267.07$1,686.46$233,861.27
44May 2023$421.66$1,264.80$1,686.46$233,439.61
45Jun 2023$423.94$1,262.52$1,686.46$233,015.67
46Jul 2023$426.23$1,260.23$1,686.46$232,589.44
47Aug 2023$428.54$1,257.92$1,686.46$232,160.90
48Sep 2023$430.86$1,255.60$1,686.46$231,730.04
49Oct 2023$433.19$1,253.27$1,686.46$231,296.85
50Nov 2023$435.53$1,250.93$1,686.46$230,861.32
51Dec 2023$437.89$1,248.57$1,686.46$230,423.43
2023 Total$5,101.92$15,135.6$20,237.52
52Jan 2024$440.25$1,246.21$1,686.46$229,983.18
53Feb 2024$442.63$1,243.83$1,686.46$229,540.55
54Mar 2024$445.03$1,241.43$1,686.46$229,095.52
55Apr 2024$447.44$1,239.02$1,686.46$228,648.08
56May 2024$449.85$1,236.61$1,686.46$228,198.23
57Jun 2024$452.29$1,234.17$1,686.46$227,745.94
58Jul 2024$454.73$1,231.73$1,686.46$227,291.21
59Aug 2024$457.19$1,229.27$1,686.46$226,834.02
60Sep 2024$459.67$1,226.79$1,686.46$226,374.35
61Oct 2024$462.15$1,224.31$1,686.46$225,912.20
62Nov 2024$464.65$1,221.81$1,686.46$225,447.55
63Dec 2024$467.16$1,219.30$1,686.46$224,980.39
2024 Total$5,443.04$14,794.48$20,237.52
64Jan 2025$469.69$1,216.77$1,686.46$224,510.70
65Feb 2025$472.23$1,214.23$1,686.46$224,038.47
66Mar 2025$474.79$1,211.67$1,686.46$223,563.68
67Apr 2025$477.35$1,209.11$1,686.46$223,086.33
68May 2025$479.93$1,206.53$1,686.46$222,606.40
69Jun 2025$482.53$1,203.93$1,686.46$222,123.87
70Jul 2025$485.14$1,201.32$1,686.46$221,638.73
71Aug 2025$487.76$1,198.70$1,686.46$221,150.97
72Sep 2025$490.40$1,196.06$1,686.46$220,660.57
73Oct 2025$493.05$1,193.41$1,686.46$220,167.52
74Nov 2025$495.72$1,190.74$1,686.46$219,671.80
75Dec 2025$498.40$1,188.06$1,686.46$219,173.40
2025 Total$5,806.99$14,430.53$20,237.52
76Jan 2026$501.10$1,185.36$1,686.46$218,672.30
77Feb 2026$503.81$1,182.65$1,686.46$218,168.49
78Mar 2026$506.53$1,179.93$1,686.46$217,661.96
79Apr 2026$509.27$1,177.19$1,686.46$217,152.69
80May 2026$512.03$1,174.43$1,686.46$216,640.66
81Jun 2026$514.80$1,171.66$1,686.46$216,125.86
82Jul 2026$517.58$1,168.88$1,686.46$215,608.28
83Aug 2026$520.38$1,166.08$1,686.46$215,087.90
84Sep 2026$523.19$1,163.27$1,686.46$214,564.71
85Oct 2026$526.02$1,160.44$1,686.46$214,038.69
86Nov 2026$528.87$1,157.59$1,686.46$213,509.82
87Dec 2026$531.73$1,154.73$1,686.46$212,978.09
2026 Total$6,195.31$14,042.21$20,237.52
88Jan 2027$534.60$1,151.86$1,686.46$212,443.49
89Feb 2027$537.49$1,148.97$1,686.46$211,906.00
90Mar 2027$540.40$1,146.06$1,686.46$211,365.60
91Apr 2027$543.32$1,143.14$1,686.46$210,822.28
92May 2027$546.26$1,140.20$1,686.46$210,276.02
93Jun 2027$549.22$1,137.24$1,686.46$209,726.80
94Jul 2027$552.19$1,134.27$1,686.46$209,174.61
95Aug 2027$555.17$1,131.29$1,686.46$208,619.44
96Sep 2027$558.18$1,128.28$1,686.46$208,061.26
97Oct 2027$561.20$1,125.26$1,686.46$207,500.06
98Nov 2027$564.23$1,122.23$1,686.46$206,935.83
99Dec 2027$567.28$1,119.18$1,686.46$206,368.55
2027 Total$6,609.54$13,627.98$20,237.52
100Jan 2028$570.35$1,116.11$1,686.46$205,798.20
101Feb 2028$573.43$1,113.03$1,686.46$205,224.77
102Mar 2028$576.54$1,109.92$1,686.46$204,648.23
103Apr 2028$579.65$1,106.81$1,686.46$204,068.58
104May 2028$582.79$1,103.67$1,686.46$203,485.79
105Jun 2028$585.94$1,100.52$1,686.46$202,899.85
106Jul 2028$589.11$1,097.35$1,686.46$202,310.74
107Aug 2028$592.30$1,094.16$1,686.46$201,718.44
108Sep 2028$595.50$1,090.96$1,686.46$201,122.94
109Oct 2028$598.72$1,087.74$1,686.46$200,524.22
110Nov 2028$601.96$1,084.50$1,686.46$199,922.26
111Dec 2028$605.21$1,081.25$1,686.46$199,317.05
2028 Total$7,051.5$13,186.02$20,237.52
112Jan 2029$608.49$1,077.97$1,686.46$198,708.56
113Feb 2029$611.78$1,074.68$1,686.46$198,096.78
114Mar 2029$615.09$1,071.37$1,686.46$197,481.69
115Apr 2029$618.41$1,068.05$1,686.46$196,863.28
116May 2029$621.76$1,064.70$1,686.46$196,241.52
117Jun 2029$625.12$1,061.34$1,686.46$195,616.40
118Jul 2029$628.50$1,057.96$1,686.46$194,987.90
119Aug 2029$631.90$1,054.56$1,686.46$194,356.00
120Sep 2029$635.32$1,051.14$1,686.46$193,720.68
121Oct 2029$638.75$1,047.71$1,686.46$193,081.93
122Nov 2029$642.21$1,044.25$1,686.46$192,439.72
123Dec 2029$645.68$1,040.78$1,686.46$191,794.04
2029 Total$7,523.01$12,714.51$20,237.52
124Jan 2030$649.17$1,037.29$1,686.46$191,144.87
125Feb 2030$652.68$1,033.78$1,686.46$190,492.19
126Mar 2030$656.21$1,030.25$1,686.46$189,835.98
127Apr 2030$659.76$1,026.70$1,686.46$189,176.22
128May 2030$663.33$1,023.13$1,686.46$188,512.89
129Jun 2030$666.92$1,019.54$1,686.46$187,845.97
130Jul 2030$670.53$1,015.93$1,686.46$187,175.44
131Aug 2030$674.15$1,012.31$1,686.46$186,501.29
132Sep 2030$677.80$1,008.66$1,686.46$185,823.49
133Oct 2030$681.46$1,005.00$1,686.46$185,142.03
134Nov 2030$685.15$1,001.31$1,686.46$184,456.88
135Dec 2030$688.86$997.60$1,686.46$183,768.02
2030 Total$8,026.02$12,211.5$20,237.52
136Jan 2031$692.58$993.88$1,686.46$183,075.44
137Feb 2031$696.33$990.13$1,686.46$182,379.11
138Mar 2031$700.09$986.37$1,686.46$181,679.02
139Apr 2031$703.88$982.58$1,686.46$180,975.14
140May 2031$707.69$978.77$1,686.46$180,267.45
141Jun 2031$711.51$974.95$1,686.46$179,555.94
142Jul 2031$715.36$971.10$1,686.46$178,840.58
143Aug 2031$719.23$967.23$1,686.46$178,121.35
144Sep 2031$723.12$963.34$1,686.46$177,398.23
145Oct 2031$727.03$959.43$1,686.46$176,671.20
146Nov 2031$730.96$955.50$1,686.46$175,940.24
147Dec 2031$734.92$951.54$1,686.46$175,205.32
2031 Total$8,562.7$11,674.82$20,237.52
148Jan 2032$738.89$947.57$1,686.46$174,466.43
149Feb 2032$742.89$943.57$1,686.46$173,723.54
150Mar 2032$746.91$939.55$1,686.46$172,976.63
151Apr 2032$750.94$935.52$1,686.46$172,225.69
152May 2032$755.01$931.45$1,686.46$171,470.68
153Jun 2032$759.09$927.37$1,686.46$170,711.59
154Jul 2032$763.19$923.27$1,686.46$169,948.40
155Aug 2032$767.32$919.14$1,686.46$169,181.08
156Sep 2032$771.47$914.99$1,686.46$168,409.61
157Oct 2032$775.64$910.82$1,686.46$167,633.97
158Nov 2032$779.84$906.62$1,686.46$166,854.13
159Dec 2032$784.06$902.40$1,686.46$166,070.07
2032 Total$9,135.25$11,102.27$20,237.52
160Jan 2033$788.30$898.16$1,686.46$165,281.77
161Feb 2033$792.56$893.90$1,686.46$164,489.21
162Mar 2033$796.85$889.61$1,686.46$163,692.36
163Apr 2033$801.16$885.30$1,686.46$162,891.20
164May 2033$805.49$880.97$1,686.46$162,085.71
165Jun 2033$809.85$876.61$1,686.46$161,275.86
166Jul 2033$814.23$872.23$1,686.46$160,461.63
167Aug 2033$818.63$867.83$1,686.46$159,643.00
168Sep 2033$823.06$863.40$1,686.46$158,819.94
169Oct 2033$827.51$858.95$1,686.46$157,992.43
170Nov 2033$831.98$854.48$1,686.46$157,160.45
171Dec 2033$836.48$849.98$1,686.46$156,323.97
2033 Total$9,746.1$10,491.42$20,237.52
172Jan 2034$841.01$845.45$1,686.46$155,482.96
173Feb 2034$845.56$840.90$1,686.46$154,637.40
174Mar 2034$850.13$836.33$1,686.46$153,787.27
175Apr 2034$854.73$831.73$1,686.46$152,932.54
176May 2034$859.35$827.11$1,686.46$152,073.19
177Jun 2034$864.00$822.46$1,686.46$151,209.19
178Jul 2034$868.67$817.79$1,686.46$150,340.52
179Aug 2034$873.37$813.09$1,686.46$149,467.15
180Sep 2034$878.09$808.37$1,686.46$148,589.06
181Oct 2034$882.84$803.62$1,686.46$147,706.22
182Nov 2034$887.62$798.84$1,686.46$146,818.60
183Dec 2034$892.42$794.04$1,686.46$145,926.18
2034 Total$10,397.79$9,839.73$20,237.52
184Jan 2035$897.24$789.22$1,686.46$145,028.94
185Feb 2035$902.10$784.36$1,686.46$144,126.84
186Mar 2035$906.97$779.49$1,686.46$143,219.87
187Apr 2035$911.88$774.58$1,686.46$142,307.99
188May 2035$916.81$769.65$1,686.46$141,391.18
189Jun 2035$921.77$764.69$1,686.46$140,469.41
190Jul 2035$926.75$759.71$1,686.46$139,542.66
191Aug 2035$931.77$754.69$1,686.46$138,610.89
192Sep 2035$936.81$749.65$1,686.46$137,674.08
193Oct 2035$941.87$744.59$1,686.46$136,732.21
194Nov 2035$946.97$739.49$1,686.46$135,785.24
195Dec 2035$952.09$734.37$1,686.46$134,833.15
2035 Total$11,093.03$9,144.49$20,237.52
196Jan 2036$957.24$729.22$1,686.46$133,875.91
197Feb 2036$962.41$724.05$1,686.46$132,913.50
198Mar 2036$967.62$718.84$1,686.46$131,945.88
199Apr 2036$972.85$713.61$1,686.46$130,973.03
200May 2036$978.11$708.35$1,686.46$129,994.92
201Jun 2036$983.40$703.06$1,686.46$129,011.52
202Jul 2036$988.72$697.74$1,686.46$128,022.80
203Aug 2036$994.07$692.39$1,686.46$127,028.73
204Sep 2036$999.45$687.01$1,686.46$126,029.28
205Oct 2036$1,004.85$681.61$1,686.46$125,024.43
206Nov 2036$1,010.29$676.17$1,686.46$124,014.14
207Dec 2036$1,015.75$670.71$1,686.46$122,998.39
2036 Total$11,834.76$8,402.76$20,237.52
208Jan 2037$1,021.24$665.22$1,686.46$121,977.15
209Feb 2037$1,026.77$659.69$1,686.46$120,950.38
210Mar 2037$1,032.32$654.14$1,686.46$119,918.06
211Apr 2037$1,037.90$648.56$1,686.46$118,880.16
212May 2037$1,043.52$642.94$1,686.46$117,836.64
213Jun 2037$1,049.16$637.30$1,686.46$116,787.48
214Jul 2037$1,054.83$631.63$1,686.46$115,732.65
215Aug 2037$1,060.54$625.92$1,686.46$114,672.11
216Sep 2037$1,066.28$620.18$1,686.46$113,605.83
217Oct 2037$1,072.04$614.42$1,686.46$112,533.79
218Nov 2037$1,077.84$608.62$1,686.46$111,455.95
219Dec 2037$1,083.67$602.79$1,686.46$110,372.28
2037 Total$12,626.11$7,611.41$20,237.52
220Jan 2038$1,089.53$596.93$1,686.46$109,282.75
221Feb 2038$1,095.42$591.04$1,686.46$108,187.33
222Mar 2038$1,101.35$585.11$1,686.46$107,085.98
223Apr 2038$1,107.30$579.16$1,686.46$105,978.68
224May 2038$1,113.29$573.17$1,686.46$104,865.39
225Jun 2038$1,119.31$567.15$1,686.46$103,746.08
226Jul 2038$1,125.37$561.09$1,686.46$102,620.71
227Aug 2038$1,131.45$555.01$1,686.46$101,489.26
228Sep 2038$1,137.57$548.89$1,686.46$100,351.69
229Oct 2038$1,143.72$542.74$1,686.46$99,207.97
230Nov 2038$1,149.91$536.55$1,686.46$98,058.06
231Dec 2038$1,156.13$530.33$1,686.46$96,901.93
2038 Total$13,470.35$6,767.17$20,237.52
232Jan 2039$1,162.38$524.08$1,686.46$95,739.55
233Feb 2039$1,168.67$517.79$1,686.46$94,570.88
234Mar 2039$1,174.99$511.47$1,686.46$93,395.89
235Apr 2039$1,181.34$505.12$1,686.46$92,214.55
236May 2039$1,187.73$498.73$1,686.46$91,026.82
237Jun 2039$1,194.16$492.30$1,686.46$89,832.66
238Jul 2039$1,200.62$485.84$1,686.46$88,632.04
239Aug 2039$1,207.11$479.35$1,686.46$87,424.93
240Sep 2039$1,213.64$472.82$1,686.46$86,211.29
241Oct 2039$1,220.20$466.26$1,686.46$84,991.09
242Nov 2039$1,226.80$459.66$1,686.46$83,764.29
243Dec 2039$1,233.43$453.03$1,686.46$82,530.86
2039 Total$14,371.07$5,866.45$20,237.52
244Jan 2040$1,240.11$446.35$1,686.46$81,290.75
245Feb 2040$1,246.81$439.65$1,686.46$80,043.94
246Mar 2040$1,253.56$432.90$1,686.46$78,790.38
247Apr 2040$1,260.34$426.12$1,686.46$77,530.04
248May 2040$1,267.15$419.31$1,686.46$76,262.89
249Jun 2040$1,274.00$412.46$1,686.46$74,988.89
250Jul 2040$1,280.90$405.56$1,686.46$73,707.99
251Aug 2040$1,287.82$398.64$1,686.46$72,420.17
252Sep 2040$1,294.79$391.67$1,686.46$71,125.38
253Oct 2040$1,301.79$384.67$1,686.46$69,823.59
254Nov 2040$1,308.83$377.63$1,686.46$68,514.76
255Dec 2040$1,315.91$370.55$1,686.46$67,198.85
2040 Total$15,332.01$4,905.51$20,237.52
256Jan 2041$1,323.03$363.43$1,686.46$65,875.82
257Feb 2041$1,330.18$356.28$1,686.46$64,545.64
258Mar 2041$1,337.38$349.08$1,686.46$63,208.26
259Apr 2041$1,344.61$341.85$1,686.46$61,863.65
260May 2041$1,351.88$334.58$1,686.46$60,511.77
261Jun 2041$1,359.19$327.27$1,686.46$59,152.58
262Jul 2041$1,366.54$319.92$1,686.46$57,786.04
263Aug 2041$1,373.93$312.53$1,686.46$56,412.11
264Sep 2041$1,381.36$305.10$1,686.46$55,030.75
265Oct 2041$1,388.84$297.62$1,686.46$53,641.91
266Nov 2041$1,396.35$290.11$1,686.46$52,245.56
267Dec 2041$1,403.90$282.56$1,686.46$50,841.66
2041 Total$16,357.19$3,880.33$20,237.52
268Jan 2042$1,411.49$274.97$1,686.46$49,430.17
269Feb 2042$1,419.13$267.33$1,686.46$48,011.04
270Mar 2042$1,426.80$259.66$1,686.46$46,584.24
271Apr 2042$1,434.52$251.94$1,686.46$45,149.72
272May 2042$1,442.28$244.18$1,686.46$43,707.44
273Jun 2042$1,450.08$236.38$1,686.46$42,257.36
274Jul 2042$1,457.92$228.54$1,686.46$40,799.44
275Aug 2042$1,465.80$220.66$1,686.46$39,333.64
276Sep 2042$1,473.73$212.73$1,686.46$37,859.91
277Oct 2042$1,481.70$204.76$1,686.46$36,378.21
278Nov 2042$1,489.71$196.75$1,686.46$34,888.50
279Dec 2042$1,497.77$188.69$1,686.46$33,390.73
2042 Total$17,450.93$2,786.59$20,237.52
280Jan 2043$1,505.87$180.59$1,686.46$31,884.86
281Feb 2043$1,514.02$172.44$1,686.46$30,370.84
282Mar 2043$1,522.20$164.26$1,686.46$28,848.64
283Apr 2043$1,530.44$156.02$1,686.46$27,318.20
284May 2043$1,538.71$147.75$1,686.46$25,779.49
285Jun 2043$1,547.04$139.42$1,686.46$24,232.45
286Jul 2043$1,555.40$131.06$1,686.46$22,677.05
287Aug 2043$1,563.81$122.65$1,686.46$21,113.24
288Sep 2043$1,572.27$114.19$1,686.46$19,540.97
289Oct 2043$1,580.78$105.68$1,686.46$17,960.19
290Nov 2043$1,589.33$97.13$1,686.46$16,370.86
291Dec 2043$1,597.92$88.54$1,686.46$14,772.94
2043 Total$18,617.79$1,619.73$20,237.52
292Jan 2044$1,606.56$79.90$1,686.46$13,166.38
293Feb 2044$1,615.25$71.21$1,686.46$11,551.13
294Mar 2044$1,623.99$62.47$1,686.46$9,927.14
295Apr 2044$1,632.77$53.69$1,686.46$8,294.37
296May 2044$1,641.60$44.86$1,686.46$6,652.77
297Jun 2044$1,650.48$35.98$1,686.46$5,002.29
298Jul 2044$1,659.41$27.05$1,686.46$3,342.88
299Aug 2044$1,668.38$18.08$1,686.46$1,674.50
300Sep 2044$1,674.50$9.06$1,683.56$0.00
2044 Total$14,772.94$402.3$15,175.24
Compare your product with the big 4 banks, or add more products to compare
As seen on