Self Managed Super Fund Housing Fixed Loan 5 Years from Regional Australia Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
6.75%
Fixed - 5 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,727
Number of Repayments
300
Total Interest Paid
$268,100
Total repayments
$518,100
DatePrincipleInterestPaymentBalance
1Dec 2019$321.03$1,406.25$1,727.28$249,678.97
2019 Total$321.03$1,406.25$1,727.28
2Jan 2020$322.84$1,404.44$1,727.28$249,356.13
3Feb 2020$324.65$1,402.63$1,727.28$249,031.48
4Mar 2020$326.48$1,400.80$1,727.28$248,705.00
5Apr 2020$328.31$1,398.97$1,727.28$248,376.69
6May 2020$330.16$1,397.12$1,727.28$248,046.53
7Jun 2020$332.02$1,395.26$1,727.28$247,714.51
8Jul 2020$333.89$1,393.39$1,727.28$247,380.62
9Aug 2020$335.76$1,391.52$1,727.28$247,044.86
10Sep 2020$337.65$1,389.63$1,727.28$246,707.21
11Oct 2020$339.55$1,387.73$1,727.28$246,367.66
12Nov 2020$341.46$1,385.82$1,727.28$246,026.20
13Dec 2020$343.38$1,383.90$1,727.28$245,682.82
2020 Total$3,996.15$16,731.21$20,727.36
14Jan 2021$345.31$1,381.97$1,727.28$245,337.51
15Feb 2021$347.26$1,380.02$1,727.28$244,990.25
16Mar 2021$349.21$1,378.07$1,727.28$244,641.04
17Apr 2021$351.17$1,376.11$1,727.28$244,289.87
18May 2021$353.15$1,374.13$1,727.28$243,936.72
19Jun 2021$355.14$1,372.14$1,727.28$243,581.58
20Jul 2021$357.13$1,370.15$1,727.28$243,224.45
21Aug 2021$359.14$1,368.14$1,727.28$242,865.31
22Sep 2021$361.16$1,366.12$1,727.28$242,504.15
23Oct 2021$363.19$1,364.09$1,727.28$242,140.96
24Nov 2021$365.24$1,362.04$1,727.28$241,775.72
25Dec 2021$367.29$1,359.99$1,727.28$241,408.43
2021 Total$4,274.39$16,452.97$20,727.36
26Jan 2022$369.36$1,357.92$1,727.28$241,039.07
27Feb 2022$371.44$1,355.84$1,727.28$240,667.63
28Mar 2022$373.52$1,353.76$1,727.28$240,294.11
29Apr 2022$375.63$1,351.65$1,727.28$239,918.48
30May 2022$377.74$1,349.54$1,727.28$239,540.74
31Jun 2022$379.86$1,347.42$1,727.28$239,160.88
32Jul 2022$382.00$1,345.28$1,727.28$238,778.88
33Aug 2022$384.15$1,343.13$1,727.28$238,394.73
34Sep 2022$386.31$1,340.97$1,727.28$238,008.42
35Oct 2022$388.48$1,338.80$1,727.28$237,619.94
36Nov 2022$390.67$1,336.61$1,727.28$237,229.27
37Dec 2022$392.87$1,334.41$1,727.28$236,836.40
2022 Total$4,572.03$16,155.33$20,727.36
38Jan 2023$395.08$1,332.20$1,727.28$236,441.32
39Feb 2023$397.30$1,329.98$1,727.28$236,044.02
40Mar 2023$399.53$1,327.75$1,727.28$235,644.49
41Apr 2023$401.78$1,325.50$1,727.28$235,242.71
42May 2023$404.04$1,323.24$1,727.28$234,838.67
43Jun 2023$406.31$1,320.97$1,727.28$234,432.36
44Jul 2023$408.60$1,318.68$1,727.28$234,023.76
45Aug 2023$410.90$1,316.38$1,727.28$233,612.86
46Sep 2023$413.21$1,314.07$1,727.28$233,199.65
47Oct 2023$415.53$1,311.75$1,727.28$232,784.12
48Nov 2023$417.87$1,309.41$1,727.28$232,366.25
49Dec 2023$420.22$1,307.06$1,727.28$231,946.03
2023 Total$4,890.37$15,836.99$20,727.36
50Jan 2024$422.58$1,304.70$1,727.28$231,523.45
51Feb 2024$424.96$1,302.32$1,727.28$231,098.49
52Mar 2024$427.35$1,299.93$1,727.28$230,671.14
53Apr 2024$429.75$1,297.53$1,727.28$230,241.39
54May 2024$432.17$1,295.11$1,727.28$229,809.22
55Jun 2024$434.60$1,292.68$1,727.28$229,374.62
56Jul 2024$437.05$1,290.23$1,727.28$228,937.57
57Aug 2024$439.51$1,287.77$1,727.28$228,498.06
58Sep 2024$441.98$1,285.30$1,727.28$228,056.08
59Oct 2024$444.46$1,282.82$1,727.28$227,611.62
60Nov 2024$446.96$1,280.32$1,727.28$227,164.66
61Dec 2024$449.48$1,277.80$1,727.28$226,715.18
2024 Total$5,230.85$15,496.51$20,727.36
62Jan 2025$452.01$1,275.27$1,727.28$226,263.17
63Feb 2025$454.55$1,272.73$1,727.28$225,808.62
64Mar 2025$457.11$1,270.17$1,727.28$225,351.51
65Apr 2025$459.68$1,267.60$1,727.28$224,891.83
66May 2025$462.26$1,265.02$1,727.28$224,429.57
67Jun 2025$464.86$1,262.42$1,727.28$223,964.71
68Jul 2025$467.48$1,259.80$1,727.28$223,497.23
69Aug 2025$470.11$1,257.17$1,727.28$223,027.12
70Sep 2025$472.75$1,254.53$1,727.28$222,554.37
71Oct 2025$475.41$1,251.87$1,727.28$222,078.96
72Nov 2025$478.09$1,249.19$1,727.28$221,600.87
73Dec 2025$480.78$1,246.50$1,727.28$221,120.09
2025 Total$5,595.09$15,132.27$20,727.36
74Jan 2026$483.48$1,243.80$1,727.28$220,636.61
75Feb 2026$486.20$1,241.08$1,727.28$220,150.41
76Mar 2026$488.93$1,238.35$1,727.28$219,661.48
77Apr 2026$491.68$1,235.60$1,727.28$219,169.80
78May 2026$494.45$1,232.83$1,727.28$218,675.35
79Jun 2026$497.23$1,230.05$1,727.28$218,178.12
80Jul 2026$500.03$1,227.25$1,727.28$217,678.09
81Aug 2026$502.84$1,224.44$1,727.28$217,175.25
82Sep 2026$505.67$1,221.61$1,727.28$216,669.58
83Oct 2026$508.51$1,218.77$1,727.28$216,161.07
84Nov 2026$511.37$1,215.91$1,727.28$215,649.70
85Dec 2026$514.25$1,213.03$1,727.28$215,135.45
2026 Total$5,984.64$14,742.72$20,727.36
86Jan 2027$517.14$1,210.14$1,727.28$214,618.31
87Feb 2027$520.05$1,207.23$1,727.28$214,098.26
88Mar 2027$522.98$1,204.30$1,727.28$213,575.28
89Apr 2027$525.92$1,201.36$1,727.28$213,049.36
90May 2027$528.88$1,198.40$1,727.28$212,520.48
91Jun 2027$531.85$1,195.43$1,727.28$211,988.63
92Jul 2027$534.84$1,192.44$1,727.28$211,453.79
93Aug 2027$537.85$1,189.43$1,727.28$210,915.94
94Sep 2027$540.88$1,186.40$1,727.28$210,375.06
95Oct 2027$543.92$1,183.36$1,727.28$209,831.14
96Nov 2027$546.98$1,180.30$1,727.28$209,284.16
97Dec 2027$550.06$1,177.22$1,727.28$208,734.10
2027 Total$6,401.35$14,326.01$20,727.36
98Jan 2028$553.15$1,174.13$1,727.28$208,180.95
99Feb 2028$556.26$1,171.02$1,727.28$207,624.69
100Mar 2028$559.39$1,167.89$1,727.28$207,065.30
101Apr 2028$562.54$1,164.74$1,727.28$206,502.76
102May 2028$565.70$1,161.58$1,727.28$205,937.06
103Jun 2028$568.88$1,158.40$1,727.28$205,368.18
104Jul 2028$572.08$1,155.20$1,727.28$204,796.10
105Aug 2028$575.30$1,151.98$1,727.28$204,220.80
106Sep 2028$578.54$1,148.74$1,727.28$203,642.26
107Oct 2028$581.79$1,145.49$1,727.28$203,060.47
108Nov 2028$585.06$1,142.22$1,727.28$202,475.41
109Dec 2028$588.36$1,138.92$1,727.28$201,887.05
2028 Total$6,847.05$13,880.31$20,727.36
110Jan 2029$591.67$1,135.61$1,727.28$201,295.38
111Feb 2029$594.99$1,132.29$1,727.28$200,700.39
112Mar 2029$598.34$1,128.94$1,727.28$200,102.05
113Apr 2029$601.71$1,125.57$1,727.28$199,500.34
114May 2029$605.09$1,122.19$1,727.28$198,895.25
115Jun 2029$608.49$1,118.79$1,727.28$198,286.76
116Jul 2029$611.92$1,115.36$1,727.28$197,674.84
117Aug 2029$615.36$1,111.92$1,727.28$197,059.48
118Sep 2029$618.82$1,108.46$1,727.28$196,440.66
119Oct 2029$622.30$1,104.98$1,727.28$195,818.36
120Nov 2029$625.80$1,101.48$1,727.28$195,192.56
121Dec 2029$629.32$1,097.96$1,727.28$194,563.24
2029 Total$7,323.81$13,403.55$20,727.36
122Jan 2030$632.86$1,094.42$1,727.28$193,930.38
123Feb 2030$636.42$1,090.86$1,727.28$193,293.96
124Mar 2030$640.00$1,087.28$1,727.28$192,653.96
125Apr 2030$643.60$1,083.68$1,727.28$192,010.36
126May 2030$647.22$1,080.06$1,727.28$191,363.14
127Jun 2030$650.86$1,076.42$1,727.28$190,712.28
128Jul 2030$654.52$1,072.76$1,727.28$190,057.76
129Aug 2030$658.21$1,069.07$1,727.28$189,399.55
130Sep 2030$661.91$1,065.37$1,727.28$188,737.64
131Oct 2030$665.63$1,061.65$1,727.28$188,072.01
132Nov 2030$669.37$1,057.91$1,727.28$187,402.64
133Dec 2030$673.14$1,054.14$1,727.28$186,729.50
2030 Total$7,833.74$12,893.62$20,727.36
134Jan 2031$676.93$1,050.35$1,727.28$186,052.57
135Feb 2031$680.73$1,046.55$1,727.28$185,371.84
136Mar 2031$684.56$1,042.72$1,727.28$184,687.28
137Apr 2031$688.41$1,038.87$1,727.28$183,998.87
138May 2031$692.29$1,034.99$1,727.28$183,306.58
139Jun 2031$696.18$1,031.10$1,727.28$182,610.40
140Jul 2031$700.10$1,027.18$1,727.28$181,910.30
141Aug 2031$704.03$1,023.25$1,727.28$181,206.27
142Sep 2031$707.99$1,019.29$1,727.28$180,498.28
143Oct 2031$711.98$1,015.30$1,727.28$179,786.30
144Nov 2031$715.98$1,011.30$1,727.28$179,070.32
145Dec 2031$720.01$1,007.27$1,727.28$178,350.31
2031 Total$8,379.19$12,348.17$20,727.36
146Jan 2032$724.06$1,003.22$1,727.28$177,626.25
147Feb 2032$728.13$999.15$1,727.28$176,898.12
148Mar 2032$732.23$995.05$1,727.28$176,165.89
149Apr 2032$736.35$990.93$1,727.28$175,429.54
150May 2032$740.49$986.79$1,727.28$174,689.05
151Jun 2032$744.65$982.63$1,727.28$173,944.40
152Jul 2032$748.84$978.44$1,727.28$173,195.56
153Aug 2032$753.05$974.23$1,727.28$172,442.51
154Sep 2032$757.29$969.99$1,727.28$171,685.22
155Oct 2032$761.55$965.73$1,727.28$170,923.67
156Nov 2032$765.83$961.45$1,727.28$170,157.84
157Dec 2032$770.14$957.14$1,727.28$169,387.70
2032 Total$8,962.61$11,764.75$20,727.36
158Jan 2033$774.47$952.81$1,727.28$168,613.23
159Feb 2033$778.83$948.45$1,727.28$167,834.40
160Mar 2033$783.21$944.07$1,727.28$167,051.19
161Apr 2033$787.62$939.66$1,727.28$166,263.57
162May 2033$792.05$935.23$1,727.28$165,471.52
163Jun 2033$796.50$930.78$1,727.28$164,675.02
164Jul 2033$800.98$926.30$1,727.28$163,874.04
165Aug 2033$805.49$921.79$1,727.28$163,068.55
166Sep 2033$810.02$917.26$1,727.28$162,258.53
167Oct 2033$814.58$912.70$1,727.28$161,443.95
168Nov 2033$819.16$908.12$1,727.28$160,624.79
169Dec 2033$823.77$903.51$1,727.28$159,801.02
2033 Total$9,586.68$11,140.68$20,727.36
170Jan 2034$828.40$898.88$1,727.28$158,972.62
171Feb 2034$833.06$894.22$1,727.28$158,139.56
172Mar 2034$837.74$889.54$1,727.28$157,301.82
173Apr 2034$842.46$884.82$1,727.28$156,459.36
174May 2034$847.20$880.08$1,727.28$155,612.16
175Jun 2034$851.96$875.32$1,727.28$154,760.20
176Jul 2034$856.75$870.53$1,727.28$153,903.45
177Aug 2034$861.57$865.71$1,727.28$153,041.88
178Sep 2034$866.42$860.86$1,727.28$152,175.46
179Oct 2034$871.29$855.99$1,727.28$151,304.17
180Nov 2034$876.19$851.09$1,727.28$150,427.98
181Dec 2034$881.12$846.16$1,727.28$149,546.86
2034 Total$10,254.16$10,473.2$20,727.36
182Jan 2035$886.08$841.20$1,727.28$148,660.78
183Feb 2035$891.06$836.22$1,727.28$147,769.72
184Mar 2035$896.08$831.20$1,727.28$146,873.64
185Apr 2035$901.12$826.16$1,727.28$145,972.52
186May 2035$906.18$821.10$1,727.28$145,066.34
187Jun 2035$911.28$816.00$1,727.28$144,155.06
188Jul 2035$916.41$810.87$1,727.28$143,238.65
189Aug 2035$921.56$805.72$1,727.28$142,317.09
190Sep 2035$926.75$800.53$1,727.28$141,390.34
191Oct 2035$931.96$795.32$1,727.28$140,458.38
192Nov 2035$937.20$790.08$1,727.28$139,521.18
193Dec 2035$942.47$784.81$1,727.28$138,578.71
2035 Total$10,968.15$9,759.21$20,727.36
194Jan 2036$947.77$779.51$1,727.28$137,630.94
195Feb 2036$953.11$774.17$1,727.28$136,677.83
196Mar 2036$958.47$768.81$1,727.28$135,719.36
197Apr 2036$963.86$763.42$1,727.28$134,755.50
198May 2036$969.28$758.00$1,727.28$133,786.22
199Jun 2036$974.73$752.55$1,727.28$132,811.49
200Jul 2036$980.22$747.06$1,727.28$131,831.27
201Aug 2036$985.73$741.55$1,727.28$130,845.54
202Sep 2036$991.27$736.01$1,727.28$129,854.27
203Oct 2036$996.85$730.43$1,727.28$128,857.42
204Nov 2036$1,002.46$724.82$1,727.28$127,854.96
205Dec 2036$1,008.10$719.18$1,727.28$126,846.86
2036 Total$11,731.85$8,995.51$20,727.36
206Jan 2037$1,013.77$713.51$1,727.28$125,833.09
207Feb 2037$1,019.47$707.81$1,727.28$124,813.62
208Mar 2037$1,025.20$702.08$1,727.28$123,788.42
209Apr 2037$1,030.97$696.31$1,727.28$122,757.45
210May 2037$1,036.77$690.51$1,727.28$121,720.68
211Jun 2037$1,042.60$684.68$1,727.28$120,678.08
212Jul 2037$1,048.47$678.81$1,727.28$119,629.61
213Aug 2037$1,054.36$672.92$1,727.28$118,575.25
214Sep 2037$1,060.29$666.99$1,727.28$117,514.96
215Oct 2037$1,066.26$661.02$1,727.28$116,448.70
216Nov 2037$1,072.26$655.02$1,727.28$115,376.44
217Dec 2037$1,078.29$648.99$1,727.28$114,298.15
2037 Total$12,548.71$8,178.65$20,727.36
218Jan 2038$1,084.35$642.93$1,727.28$113,213.80
219Feb 2038$1,090.45$636.83$1,727.28$112,123.35
220Mar 2038$1,096.59$630.69$1,727.28$111,026.76
221Apr 2038$1,102.75$624.53$1,727.28$109,924.01
222May 2038$1,108.96$618.32$1,727.28$108,815.05
223Jun 2038$1,115.20$612.08$1,727.28$107,699.85
224Jul 2038$1,121.47$605.81$1,727.28$106,578.38
225Aug 2038$1,127.78$599.50$1,727.28$105,450.60
226Sep 2038$1,134.12$593.16$1,727.28$104,316.48
227Oct 2038$1,140.50$586.78$1,727.28$103,175.98
228Nov 2038$1,146.92$580.36$1,727.28$102,029.06
229Dec 2038$1,153.37$573.91$1,727.28$100,875.69
2038 Total$13,422.46$7,304.9$20,727.36
230Jan 2039$1,159.85$567.43$1,727.28$99,715.84
231Feb 2039$1,166.38$560.90$1,727.28$98,549.46
232Mar 2039$1,172.94$554.34$1,727.28$97,376.52
233Apr 2039$1,179.54$547.74$1,727.28$96,196.98
234May 2039$1,186.17$541.11$1,727.28$95,010.81
235Jun 2039$1,192.84$534.44$1,727.28$93,817.97
236Jul 2039$1,199.55$527.73$1,727.28$92,618.42
237Aug 2039$1,206.30$520.98$1,727.28$91,412.12
238Sep 2039$1,213.09$514.19$1,727.28$90,199.03
239Oct 2039$1,219.91$507.37$1,727.28$88,979.12
240Nov 2039$1,226.77$500.51$1,727.28$87,752.35
241Dec 2039$1,233.67$493.61$1,727.28$86,518.68
2039 Total$14,357.01$6,370.35$20,727.36
242Jan 2040$1,240.61$486.67$1,727.28$85,278.07
243Feb 2040$1,247.59$479.69$1,727.28$84,030.48
244Mar 2040$1,254.61$472.67$1,727.28$82,775.87
245Apr 2040$1,261.67$465.61$1,727.28$81,514.20
246May 2040$1,268.76$458.52$1,727.28$80,245.44
247Jun 2040$1,275.90$451.38$1,727.28$78,969.54
248Jul 2040$1,283.08$444.20$1,727.28$77,686.46
249Aug 2040$1,290.29$436.99$1,727.28$76,396.17
250Sep 2040$1,297.55$429.73$1,727.28$75,098.62
251Oct 2040$1,304.85$422.43$1,727.28$73,793.77
252Nov 2040$1,312.19$415.09$1,727.28$72,481.58
253Dec 2040$1,319.57$407.71$1,727.28$71,162.01
2040 Total$15,356.67$5,370.69$20,727.36
254Jan 2041$1,326.99$400.29$1,727.28$69,835.02
255Feb 2041$1,334.46$392.82$1,727.28$68,500.56
256Mar 2041$1,341.96$385.32$1,727.28$67,158.60
257Apr 2041$1,349.51$377.77$1,727.28$65,809.09
258May 2041$1,357.10$370.18$1,727.28$64,451.99
259Jun 2041$1,364.74$362.54$1,727.28$63,087.25
260Jul 2041$1,372.41$354.87$1,727.28$61,714.84
261Aug 2041$1,380.13$347.15$1,727.28$60,334.71
262Sep 2041$1,387.90$339.38$1,727.28$58,946.81
263Oct 2041$1,395.70$331.58$1,727.28$57,551.11
264Nov 2041$1,403.56$323.72$1,727.28$56,147.55
265Dec 2041$1,411.45$315.83$1,727.28$54,736.10
2041 Total$16,425.91$4,301.45$20,727.36
266Jan 2042$1,419.39$307.89$1,727.28$53,316.71
267Feb 2042$1,427.37$299.91$1,727.28$51,889.34
268Mar 2042$1,435.40$291.88$1,727.28$50,453.94
269Apr 2042$1,443.48$283.80$1,727.28$49,010.46
270May 2042$1,451.60$275.68$1,727.28$47,558.86
271Jun 2042$1,459.76$267.52$1,727.28$46,099.10
272Jul 2042$1,467.97$259.31$1,727.28$44,631.13
273Aug 2042$1,476.23$251.05$1,727.28$43,154.90
274Sep 2042$1,484.53$242.75$1,727.28$41,670.37
275Oct 2042$1,492.88$234.40$1,727.28$40,177.49
276Nov 2042$1,501.28$226.00$1,727.28$38,676.21
277Dec 2042$1,509.73$217.55$1,727.28$37,166.48
2042 Total$17,569.62$3,157.74$20,727.36
278Jan 2043$1,518.22$209.06$1,727.28$35,648.26
279Feb 2043$1,526.76$200.52$1,727.28$34,121.50
280Mar 2043$1,535.35$191.93$1,727.28$32,586.15
281Apr 2043$1,543.98$183.30$1,727.28$31,042.17
282May 2043$1,552.67$174.61$1,727.28$29,489.50
283Jun 2043$1,561.40$165.88$1,727.28$27,928.10
284Jul 2043$1,570.18$157.10$1,727.28$26,357.92
285Aug 2043$1,579.02$148.26$1,727.28$24,778.90
286Sep 2043$1,587.90$139.38$1,727.28$23,191.00
287Oct 2043$1,596.83$130.45$1,727.28$21,594.17
288Nov 2043$1,605.81$121.47$1,727.28$19,988.36
289Dec 2043$1,614.85$112.43$1,727.28$18,373.51
2043 Total$18,792.97$1,934.39$20,727.36
290Jan 2044$1,623.93$103.35$1,727.28$16,749.58
291Feb 2044$1,633.06$94.22$1,727.28$15,116.52
292Mar 2044$1,642.25$85.03$1,727.28$13,474.27
293Apr 2044$1,651.49$75.79$1,727.28$11,822.78
294May 2044$1,660.78$66.50$1,727.28$10,162.00
295Jun 2044$1,670.12$57.16$1,727.28$8,491.88
296Jul 2044$1,679.51$47.77$1,727.28$6,812.37
297Aug 2044$1,688.96$38.32$1,727.28$5,123.41
298Sep 2044$1,698.46$28.82$1,727.28$3,424.95
299Oct 2044$1,708.01$19.27$1,727.28$1,716.94
300Nov 2044$1,716.94$9.66$1,726.60$0.00
2044 Total$18,373.51$625.89$18,999.4
Compare your product with the big 4 banks, or add more products to compare
As seen on