Partnership Advantage Home Loan (Principal and Interest) (Amounts < $250k) from Regional Australia Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
3.84%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,298
Number of Repayments
300
Total Interest Paid
$139,400
Total repayments
$389,400
DatePrincipleInterestPaymentBalance
1Oct 2019$497.61$800.00$1,297.61$249,502.39
2Nov 2019$499.20$798.41$1,297.61$249,003.19
3Dec 2019$500.80$796.81$1,297.61$248,502.39
2019 Total$1,497.61$2,395.22$3,892.83
4Jan 2020$502.40$795.21$1,297.61$247,999.99
5Feb 2020$504.01$793.60$1,297.61$247,495.98
6Mar 2020$505.62$791.99$1,297.61$246,990.36
7Apr 2020$507.24$790.37$1,297.61$246,483.12
8May 2020$508.86$788.75$1,297.61$245,974.26
9Jun 2020$510.49$787.12$1,297.61$245,463.77
10Jul 2020$512.13$785.48$1,297.61$244,951.64
11Aug 2020$513.76$783.85$1,297.61$244,437.88
12Sep 2020$515.41$782.20$1,297.61$243,922.47
13Oct 2020$517.06$780.55$1,297.61$243,405.41
14Nov 2020$518.71$778.90$1,297.61$242,886.70
15Dec 2020$520.37$777.24$1,297.61$242,366.33
2020 Total$6,136.06$9,435.26$15,571.32
16Jan 2021$522.04$775.57$1,297.61$241,844.29
17Feb 2021$523.71$773.90$1,297.61$241,320.58
18Mar 2021$525.38$772.23$1,297.61$240,795.20
19Apr 2021$527.07$770.54$1,297.61$240,268.13
20May 2021$528.75$768.86$1,297.61$239,739.38
21Jun 2021$530.44$767.17$1,297.61$239,208.94
22Jul 2021$532.14$765.47$1,297.61$238,676.80
23Aug 2021$533.84$763.77$1,297.61$238,142.96
24Sep 2021$535.55$762.06$1,297.61$237,607.41
25Oct 2021$537.27$760.34$1,297.61$237,070.14
26Nov 2021$538.99$758.62$1,297.61$236,531.15
27Dec 2021$540.71$756.90$1,297.61$235,990.44
2021 Total$6,375.89$9,195.43$15,571.32
28Jan 2022$542.44$755.17$1,297.61$235,448.00
29Feb 2022$544.18$753.43$1,297.61$234,903.82
30Mar 2022$545.92$751.69$1,297.61$234,357.90
31Apr 2022$547.66$749.95$1,297.61$233,810.24
32May 2022$549.42$748.19$1,297.61$233,260.82
33Jun 2022$551.18$746.43$1,297.61$232,709.64
34Jul 2022$552.94$744.67$1,297.61$232,156.70
35Aug 2022$554.71$742.90$1,297.61$231,601.99
36Sep 2022$556.48$741.13$1,297.61$231,045.51
37Oct 2022$558.26$739.35$1,297.61$230,487.25
38Nov 2022$560.05$737.56$1,297.61$229,927.20
39Dec 2022$561.84$735.77$1,297.61$229,365.36
2022 Total$6,625.08$8,946.24$15,571.32
40Jan 2023$563.64$733.97$1,297.61$228,801.72
41Feb 2023$565.44$732.17$1,297.61$228,236.28
42Mar 2023$567.25$730.36$1,297.61$227,669.03
43Apr 2023$569.07$728.54$1,297.61$227,099.96
44May 2023$570.89$726.72$1,297.61$226,529.07
45Jun 2023$572.72$724.89$1,297.61$225,956.35
46Jul 2023$574.55$723.06$1,297.61$225,381.80
47Aug 2023$576.39$721.22$1,297.61$224,805.41
48Sep 2023$578.23$719.38$1,297.61$224,227.18
49Oct 2023$580.08$717.53$1,297.61$223,647.10
50Nov 2023$581.94$715.67$1,297.61$223,065.16
51Dec 2023$583.80$713.81$1,297.61$222,481.36
2023 Total$6,884$8,687.32$15,571.32
52Jan 2024$585.67$711.94$1,297.61$221,895.69
53Feb 2024$587.54$710.07$1,297.61$221,308.15
54Mar 2024$589.42$708.19$1,297.61$220,718.73
55Apr 2024$591.31$706.30$1,297.61$220,127.42
56May 2024$593.20$704.41$1,297.61$219,534.22
57Jun 2024$595.10$702.51$1,297.61$218,939.12
58Jul 2024$597.00$700.61$1,297.61$218,342.12
59Aug 2024$598.92$698.69$1,297.61$217,743.20
60Sep 2024$600.83$696.78$1,297.61$217,142.37
61Oct 2024$602.75$694.86$1,297.61$216,539.62
62Nov 2024$604.68$692.93$1,297.61$215,934.94
63Dec 2024$606.62$690.99$1,297.61$215,328.32
2024 Total$7,153.04$8,418.28$15,571.32
64Jan 2025$608.56$689.05$1,297.61$214,719.76
65Feb 2025$610.51$687.10$1,297.61$214,109.25
66Mar 2025$612.46$685.15$1,297.61$213,496.79
67Apr 2025$614.42$683.19$1,297.61$212,882.37
68May 2025$616.39$681.22$1,297.61$212,265.98
69Jun 2025$618.36$679.25$1,297.61$211,647.62
70Jul 2025$620.34$677.27$1,297.61$211,027.28
71Aug 2025$622.32$675.29$1,297.61$210,404.96
72Sep 2025$624.31$673.30$1,297.61$209,780.65
73Oct 2025$626.31$671.30$1,297.61$209,154.34
74Nov 2025$628.32$669.29$1,297.61$208,526.02
75Dec 2025$630.33$667.28$1,297.61$207,895.69
2025 Total$7,432.63$8,138.69$15,571.32
76Jan 2026$632.34$665.27$1,297.61$207,263.35
77Feb 2026$634.37$663.24$1,297.61$206,628.98
78Mar 2026$636.40$661.21$1,297.61$205,992.58
79Apr 2026$638.43$659.18$1,297.61$205,354.15
80May 2026$640.48$657.13$1,297.61$204,713.67
81Jun 2026$642.53$655.08$1,297.61$204,071.14
82Jul 2026$644.58$653.03$1,297.61$203,426.56
83Aug 2026$646.65$650.96$1,297.61$202,779.91
84Sep 2026$648.71$648.90$1,297.61$202,131.20
85Oct 2026$650.79$646.82$1,297.61$201,480.41
86Nov 2026$652.87$644.74$1,297.61$200,827.54
87Dec 2026$654.96$642.65$1,297.61$200,172.58
2026 Total$7,723.11$7,848.21$15,571.32
88Jan 2027$657.06$640.55$1,297.61$199,515.52
89Feb 2027$659.16$638.45$1,297.61$198,856.36
90Mar 2027$661.27$636.34$1,297.61$198,195.09
91Apr 2027$663.39$634.22$1,297.61$197,531.70
92May 2027$665.51$632.10$1,297.61$196,866.19
93Jun 2027$667.64$629.97$1,297.61$196,198.55
94Jul 2027$669.77$627.84$1,297.61$195,528.78
95Aug 2027$671.92$625.69$1,297.61$194,856.86
96Sep 2027$674.07$623.54$1,297.61$194,182.79
97Oct 2027$676.23$621.38$1,297.61$193,506.56
98Nov 2027$678.39$619.22$1,297.61$192,828.17
99Dec 2027$680.56$617.05$1,297.61$192,147.61
2027 Total$8,024.97$7,546.35$15,571.32
100Jan 2028$682.74$614.87$1,297.61$191,464.87
101Feb 2028$684.92$612.69$1,297.61$190,779.95
102Mar 2028$687.11$610.50$1,297.61$190,092.84
103Apr 2028$689.31$608.30$1,297.61$189,403.53
104May 2028$691.52$606.09$1,297.61$188,712.01
105Jun 2028$693.73$603.88$1,297.61$188,018.28
106Jul 2028$695.95$601.66$1,297.61$187,322.33
107Aug 2028$698.18$599.43$1,297.61$186,624.15
108Sep 2028$700.41$597.20$1,297.61$185,923.74
109Oct 2028$702.65$594.96$1,297.61$185,221.09
110Nov 2028$704.90$592.71$1,297.61$184,516.19
111Dec 2028$707.16$590.45$1,297.61$183,809.03
2028 Total$8,338.58$7,232.74$15,571.32
112Jan 2029$709.42$588.19$1,297.61$183,099.61
113Feb 2029$711.69$585.92$1,297.61$182,387.92
114Mar 2029$713.97$583.64$1,297.61$181,673.95
115Apr 2029$716.25$581.36$1,297.61$180,957.70
116May 2029$718.55$579.06$1,297.61$180,239.15
117Jun 2029$720.84$576.77$1,297.61$179,518.31
118Jul 2029$723.15$574.46$1,297.61$178,795.16
119Aug 2029$725.47$572.14$1,297.61$178,069.69
120Sep 2029$727.79$569.82$1,297.61$177,341.90
121Oct 2029$730.12$567.49$1,297.61$176,611.78
122Nov 2029$732.45$565.16$1,297.61$175,879.33
123Dec 2029$734.80$562.81$1,297.61$175,144.53
2029 Total$8,664.5$6,906.82$15,571.32
124Jan 2030$737.15$560.46$1,297.61$174,407.38
125Feb 2030$739.51$558.10$1,297.61$173,667.87
126Mar 2030$741.87$555.74$1,297.61$172,926.00
127Apr 2030$744.25$553.36$1,297.61$172,181.75
128May 2030$746.63$550.98$1,297.61$171,435.12
129Jun 2030$749.02$548.59$1,297.61$170,686.10
130Jul 2030$751.41$546.20$1,297.61$169,934.69
131Aug 2030$753.82$543.79$1,297.61$169,180.87
132Sep 2030$756.23$541.38$1,297.61$168,424.64
133Oct 2030$758.65$538.96$1,297.61$167,665.99
134Nov 2030$761.08$536.53$1,297.61$166,904.91
135Dec 2030$763.51$534.10$1,297.61$166,141.40
2030 Total$9,003.13$6,568.19$15,571.32
136Jan 2031$765.96$531.65$1,297.61$165,375.44
137Feb 2031$768.41$529.20$1,297.61$164,607.03
138Mar 2031$770.87$526.74$1,297.61$163,836.16
139Apr 2031$773.33$524.28$1,297.61$163,062.83
140May 2031$775.81$521.80$1,297.61$162,287.02
141Jun 2031$778.29$519.32$1,297.61$161,508.73
142Jul 2031$780.78$516.83$1,297.61$160,727.95
143Aug 2031$783.28$514.33$1,297.61$159,944.67
144Sep 2031$785.79$511.82$1,297.61$159,158.88
145Oct 2031$788.30$509.31$1,297.61$158,370.58
146Nov 2031$790.82$506.79$1,297.61$157,579.76
147Dec 2031$793.35$504.26$1,297.61$156,786.41
2031 Total$9,354.99$6,216.33$15,571.32
148Jan 2032$795.89$501.72$1,297.61$155,990.52
149Feb 2032$798.44$499.17$1,297.61$155,192.08
150Mar 2032$801.00$496.61$1,297.61$154,391.08
151Apr 2032$803.56$494.05$1,297.61$153,587.52
152May 2032$806.13$491.48$1,297.61$152,781.39
153Jun 2032$808.71$488.90$1,297.61$151,972.68
154Jul 2032$811.30$486.31$1,297.61$151,161.38
155Aug 2032$813.89$483.72$1,297.61$150,347.49
156Sep 2032$816.50$481.11$1,297.61$149,530.99
157Oct 2032$819.11$478.50$1,297.61$148,711.88
158Nov 2032$821.73$475.88$1,297.61$147,890.15
159Dec 2032$824.36$473.25$1,297.61$147,065.79
2032 Total$9,720.62$5,850.7$15,571.32
160Jan 2033$827.00$470.61$1,297.61$146,238.79
161Feb 2033$829.65$467.96$1,297.61$145,409.14
162Mar 2033$832.30$465.31$1,297.61$144,576.84
163Apr 2033$834.96$462.65$1,297.61$143,741.88
164May 2033$837.64$459.97$1,297.61$142,904.24
165Jun 2033$840.32$457.29$1,297.61$142,063.92
166Jul 2033$843.01$454.60$1,297.61$141,220.91
167Aug 2033$845.70$451.91$1,297.61$140,375.21
168Sep 2033$848.41$449.20$1,297.61$139,526.80
169Oct 2033$851.12$446.49$1,297.61$138,675.68
170Nov 2033$853.85$443.76$1,297.61$137,821.83
171Dec 2033$856.58$441.03$1,297.61$136,965.25
2033 Total$10,100.54$5,470.78$15,571.32
172Jan 2034$859.32$438.29$1,297.61$136,105.93
173Feb 2034$862.07$435.54$1,297.61$135,243.86
174Mar 2034$864.83$432.78$1,297.61$134,379.03
175Apr 2034$867.60$430.01$1,297.61$133,511.43
176May 2034$870.37$427.24$1,297.61$132,641.06
177Jun 2034$873.16$424.45$1,297.61$131,767.90
178Jul 2034$875.95$421.66$1,297.61$130,891.95
179Aug 2034$878.76$418.85$1,297.61$130,013.19
180Sep 2034$881.57$416.04$1,297.61$129,131.62
181Oct 2034$884.39$413.22$1,297.61$128,247.23
182Nov 2034$887.22$410.39$1,297.61$127,360.01
183Dec 2034$890.06$407.55$1,297.61$126,469.95
2034 Total$10,495.3$5,076.02$15,571.32
184Jan 2035$892.91$404.70$1,297.61$125,577.04
185Feb 2035$895.76$401.85$1,297.61$124,681.28
186Mar 2035$898.63$398.98$1,297.61$123,782.65
187Apr 2035$901.51$396.10$1,297.61$122,881.14
188May 2035$904.39$393.22$1,297.61$121,976.75
189Jun 2035$907.28$390.33$1,297.61$121,069.47
190Jul 2035$910.19$387.42$1,297.61$120,159.28
191Aug 2035$913.10$384.51$1,297.61$119,246.18
192Sep 2035$916.02$381.59$1,297.61$118,330.16
193Oct 2035$918.95$378.66$1,297.61$117,411.21
194Nov 2035$921.89$375.72$1,297.61$116,489.32
195Dec 2035$924.84$372.77$1,297.61$115,564.48
2035 Total$10,905.47$4,665.85$15,571.32
196Jan 2036$927.80$369.81$1,297.61$114,636.68
197Feb 2036$930.77$366.84$1,297.61$113,705.91
198Mar 2036$933.75$363.86$1,297.61$112,772.16
199Apr 2036$936.74$360.87$1,297.61$111,835.42
200May 2036$939.74$357.87$1,297.61$110,895.68
201Jun 2036$942.74$354.87$1,297.61$109,952.94
202Jul 2036$945.76$351.85$1,297.61$109,007.18
203Aug 2036$948.79$348.82$1,297.61$108,058.39
204Sep 2036$951.82$345.79$1,297.61$107,106.57
205Oct 2036$954.87$342.74$1,297.61$106,151.70
206Nov 2036$957.92$339.69$1,297.61$105,193.78
207Dec 2036$960.99$336.62$1,297.61$104,232.79
2036 Total$11,331.69$4,239.63$15,571.32
208Jan 2037$964.07$333.54$1,297.61$103,268.72
209Feb 2037$967.15$330.46$1,297.61$102,301.57
210Mar 2037$970.24$327.37$1,297.61$101,331.33
211Apr 2037$973.35$324.26$1,297.61$100,357.98
212May 2037$976.46$321.15$1,297.61$99,381.52
213Jun 2037$979.59$318.02$1,297.61$98,401.93
214Jul 2037$982.72$314.89$1,297.61$97,419.21
215Aug 2037$985.87$311.74$1,297.61$96,433.34
216Sep 2037$989.02$308.59$1,297.61$95,444.32
217Oct 2037$992.19$305.42$1,297.61$94,452.13
218Nov 2037$995.36$302.25$1,297.61$93,456.77
219Dec 2037$998.55$299.06$1,297.61$92,458.22
2037 Total$11,774.57$3,796.75$15,571.32
220Jan 2038$1,001.74$295.87$1,297.61$91,456.48
221Feb 2038$1,004.95$292.66$1,297.61$90,451.53
222Mar 2038$1,008.17$289.44$1,297.61$89,443.36
223Apr 2038$1,011.39$286.22$1,297.61$88,431.97
224May 2038$1,014.63$282.98$1,297.61$87,417.34
225Jun 2038$1,017.87$279.74$1,297.61$86,399.47
226Jul 2038$1,021.13$276.48$1,297.61$85,378.34
227Aug 2038$1,024.40$273.21$1,297.61$84,353.94
228Sep 2038$1,027.68$269.93$1,297.61$83,326.26
229Oct 2038$1,030.97$266.64$1,297.61$82,295.29
230Nov 2038$1,034.27$263.34$1,297.61$81,261.02
231Dec 2038$1,037.57$260.04$1,297.61$80,223.45
2038 Total$12,234.77$3,336.55$15,571.32
232Jan 2039$1,040.89$256.72$1,297.61$79,182.56
233Feb 2039$1,044.23$253.38$1,297.61$78,138.33
234Mar 2039$1,047.57$250.04$1,297.61$77,090.76
235Apr 2039$1,050.92$246.69$1,297.61$76,039.84
236May 2039$1,054.28$243.33$1,297.61$74,985.56
237Jun 2039$1,057.66$239.95$1,297.61$73,927.90
238Jul 2039$1,061.04$236.57$1,297.61$72,866.86
239Aug 2039$1,064.44$233.17$1,297.61$71,802.42
240Sep 2039$1,067.84$229.77$1,297.61$70,734.58
241Oct 2039$1,071.26$226.35$1,297.61$69,663.32
242Nov 2039$1,074.69$222.92$1,297.61$68,588.63
243Dec 2039$1,078.13$219.48$1,297.61$67,510.50
2039 Total$12,712.95$2,858.37$15,571.32
244Jan 2040$1,081.58$216.03$1,297.61$66,428.92
245Feb 2040$1,085.04$212.57$1,297.61$65,343.88
246Mar 2040$1,088.51$209.10$1,297.61$64,255.37
247Apr 2040$1,091.99$205.62$1,297.61$63,163.38
248May 2040$1,095.49$202.12$1,297.61$62,067.89
249Jun 2040$1,098.99$198.62$1,297.61$60,968.90
250Jul 2040$1,102.51$195.10$1,297.61$59,866.39
251Aug 2040$1,106.04$191.57$1,297.61$58,760.35
252Sep 2040$1,109.58$188.03$1,297.61$57,650.77
253Oct 2040$1,113.13$184.48$1,297.61$56,537.64
254Nov 2040$1,116.69$180.92$1,297.61$55,420.95
255Dec 2040$1,120.26$177.35$1,297.61$54,300.69
2040 Total$13,209.81$2,361.51$15,571.32
256Jan 2041$1,123.85$173.76$1,297.61$53,176.84
257Feb 2041$1,127.44$170.17$1,297.61$52,049.40
258Mar 2041$1,131.05$166.56$1,297.61$50,918.35
259Apr 2041$1,134.67$162.94$1,297.61$49,783.68
260May 2041$1,138.30$159.31$1,297.61$48,645.38
261Jun 2041$1,141.94$155.67$1,297.61$47,503.44
262Jul 2041$1,145.60$152.01$1,297.61$46,357.84
263Aug 2041$1,149.26$148.35$1,297.61$45,208.58
264Sep 2041$1,152.94$144.67$1,297.61$44,055.64
265Oct 2041$1,156.63$140.98$1,297.61$42,899.01
266Nov 2041$1,160.33$137.28$1,297.61$41,738.68
267Dec 2041$1,164.05$133.56$1,297.61$40,574.63
2041 Total$13,726.06$1,845.26$15,571.32
268Jan 2042$1,167.77$129.84$1,297.61$39,406.86
269Feb 2042$1,171.51$126.10$1,297.61$38,235.35
270Mar 2042$1,175.26$122.35$1,297.61$37,060.09
271Apr 2042$1,179.02$118.59$1,297.61$35,881.07
272May 2042$1,182.79$114.82$1,297.61$34,698.28
273Jun 2042$1,186.58$111.03$1,297.61$33,511.70
274Jul 2042$1,190.37$107.24$1,297.61$32,321.33
275Aug 2042$1,194.18$103.43$1,297.61$31,127.15
276Sep 2042$1,198.00$99.61$1,297.61$29,929.15
277Oct 2042$1,201.84$95.77$1,297.61$28,727.31
278Nov 2042$1,205.68$91.93$1,297.61$27,521.63
279Dec 2042$1,209.54$88.07$1,297.61$26,312.09
2042 Total$14,262.54$1,308.78$15,571.32
280Jan 2043$1,213.41$84.20$1,297.61$25,098.68
281Feb 2043$1,217.29$80.32$1,297.61$23,881.39
282Mar 2043$1,221.19$76.42$1,297.61$22,660.20
283Apr 2043$1,225.10$72.51$1,297.61$21,435.10
284May 2043$1,229.02$68.59$1,297.61$20,206.08
285Jun 2043$1,232.95$64.66$1,297.61$18,973.13
286Jul 2043$1,236.90$60.71$1,297.61$17,736.23
287Aug 2043$1,240.85$56.76$1,297.61$16,495.38
288Sep 2043$1,244.82$52.79$1,297.61$15,250.56
289Oct 2043$1,248.81$48.80$1,297.61$14,001.75
290Nov 2043$1,252.80$44.81$1,297.61$12,748.95
291Dec 2043$1,256.81$40.80$1,297.61$11,492.14
2043 Total$14,819.95$751.37$15,571.32
292Jan 2044$1,260.84$36.77$1,297.61$10,231.30
293Feb 2044$1,264.87$32.74$1,297.61$8,966.43
294Mar 2044$1,268.92$28.69$1,297.61$7,697.51
295Apr 2044$1,272.98$24.63$1,297.61$6,424.53
296May 2044$1,277.05$20.56$1,297.61$5,147.48
297Jun 2044$1,281.14$16.47$1,297.61$3,866.34
298Jul 2044$1,285.24$12.37$1,297.61$2,581.10
299Aug 2044$1,289.35$8.26$1,297.61$1,291.75
300Sep 2044$1,291.75$4.13$1,295.88$0.00
2044 Total$11,492.14$184.62$11,676.76
Compare your product with the big 4 banks, or add more products to compare
As seen on