Self Managed Super Fund Housing Loan from Regional Australia Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
6.00%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,611
Number of Repayments
300
Total Interest Paid
$233,300
Total repayments
$483,300
DatePrincipleInterestPaymentBalance
1Oct 2019$360.75$1,250.00$1,610.75$249,639.25
2Nov 2019$362.55$1,248.20$1,610.75$249,276.70
3Dec 2019$364.37$1,246.38$1,610.75$248,912.33
2019 Total$1,087.67$3,744.58$4,832.25
4Jan 2020$366.19$1,244.56$1,610.75$248,546.14
5Feb 2020$368.02$1,242.73$1,610.75$248,178.12
6Mar 2020$369.86$1,240.89$1,610.75$247,808.26
7Apr 2020$371.71$1,239.04$1,610.75$247,436.55
8May 2020$373.57$1,237.18$1,610.75$247,062.98
9Jun 2020$375.44$1,235.31$1,610.75$246,687.54
10Jul 2020$377.31$1,233.44$1,610.75$246,310.23
11Aug 2020$379.20$1,231.55$1,610.75$245,931.03
12Sep 2020$381.09$1,229.66$1,610.75$245,549.94
13Oct 2020$383.00$1,227.75$1,610.75$245,166.94
14Nov 2020$384.92$1,225.83$1,610.75$244,782.02
15Dec 2020$386.84$1,223.91$1,610.75$244,395.18
2020 Total$4,517.15$14,811.85$19,329
16Jan 2021$388.77$1,221.98$1,610.75$244,006.41
17Feb 2021$390.72$1,220.03$1,610.75$243,615.69
18Mar 2021$392.67$1,218.08$1,610.75$243,223.02
19Apr 2021$394.63$1,216.12$1,610.75$242,828.39
20May 2021$396.61$1,214.14$1,610.75$242,431.78
21Jun 2021$398.59$1,212.16$1,610.75$242,033.19
22Jul 2021$400.58$1,210.17$1,610.75$241,632.61
23Aug 2021$402.59$1,208.16$1,610.75$241,230.02
24Sep 2021$404.60$1,206.15$1,610.75$240,825.42
25Oct 2021$406.62$1,204.13$1,610.75$240,418.80
26Nov 2021$408.66$1,202.09$1,610.75$240,010.14
27Dec 2021$410.70$1,200.05$1,610.75$239,599.44
2021 Total$4,795.74$14,533.26$19,329
28Jan 2022$412.75$1,198.00$1,610.75$239,186.69
29Feb 2022$414.82$1,195.93$1,610.75$238,771.87
30Mar 2022$416.89$1,193.86$1,610.75$238,354.98
31Apr 2022$418.98$1,191.77$1,610.75$237,936.00
32May 2022$421.07$1,189.68$1,610.75$237,514.93
33Jun 2022$423.18$1,187.57$1,610.75$237,091.75
34Jul 2022$425.29$1,185.46$1,610.75$236,666.46
35Aug 2022$427.42$1,183.33$1,610.75$236,239.04
36Sep 2022$429.55$1,181.20$1,610.75$235,809.49
37Oct 2022$431.70$1,179.05$1,610.75$235,377.79
38Nov 2022$433.86$1,176.89$1,610.75$234,943.93
39Dec 2022$436.03$1,174.72$1,610.75$234,507.90
2022 Total$5,091.54$14,237.46$19,329
40Jan 2023$438.21$1,172.54$1,610.75$234,069.69
41Feb 2023$440.40$1,170.35$1,610.75$233,629.29
42Mar 2023$442.60$1,168.15$1,610.75$233,186.69
43Apr 2023$444.82$1,165.93$1,610.75$232,741.87
44May 2023$447.04$1,163.71$1,610.75$232,294.83
45Jun 2023$449.28$1,161.47$1,610.75$231,845.55
46Jul 2023$451.52$1,159.23$1,610.75$231,394.03
47Aug 2023$453.78$1,156.97$1,610.75$230,940.25
48Sep 2023$456.05$1,154.70$1,610.75$230,484.20
49Oct 2023$458.33$1,152.42$1,610.75$230,025.87
50Nov 2023$460.62$1,150.13$1,610.75$229,565.25
51Dec 2023$462.92$1,147.83$1,610.75$229,102.33
2023 Total$5,405.57$13,923.43$19,329
52Jan 2024$465.24$1,145.51$1,610.75$228,637.09
53Feb 2024$467.56$1,143.19$1,610.75$228,169.53
54Mar 2024$469.90$1,140.85$1,610.75$227,699.63
55Apr 2024$472.25$1,138.50$1,610.75$227,227.38
56May 2024$474.61$1,136.14$1,610.75$226,752.77
57Jun 2024$476.99$1,133.76$1,610.75$226,275.78
58Jul 2024$479.37$1,131.38$1,610.75$225,796.41
59Aug 2024$481.77$1,128.98$1,610.75$225,314.64
60Sep 2024$484.18$1,126.57$1,610.75$224,830.46
61Oct 2024$486.60$1,124.15$1,610.75$224,343.86
62Nov 2024$489.03$1,121.72$1,610.75$223,854.83
63Dec 2024$491.48$1,119.27$1,610.75$223,363.35
2024 Total$5,738.98$13,590.02$19,329
64Jan 2025$493.93$1,116.82$1,610.75$222,869.42
65Feb 2025$496.40$1,114.35$1,610.75$222,373.02
66Mar 2025$498.88$1,111.87$1,610.75$221,874.14
67Apr 2025$501.38$1,109.37$1,610.75$221,372.76
68May 2025$503.89$1,106.86$1,610.75$220,868.87
69Jun 2025$506.41$1,104.34$1,610.75$220,362.46
70Jul 2025$508.94$1,101.81$1,610.75$219,853.52
71Aug 2025$511.48$1,099.27$1,610.75$219,342.04
72Sep 2025$514.04$1,096.71$1,610.75$218,828.00
73Oct 2025$516.61$1,094.14$1,610.75$218,311.39
74Nov 2025$519.19$1,091.56$1,610.75$217,792.20
75Dec 2025$521.79$1,088.96$1,610.75$217,270.41
2025 Total$6,092.94$13,236.06$19,329
76Jan 2026$524.40$1,086.35$1,610.75$216,746.01
77Feb 2026$527.02$1,083.73$1,610.75$216,218.99
78Mar 2026$529.66$1,081.09$1,610.75$215,689.33
79Apr 2026$532.30$1,078.45$1,610.75$215,157.03
80May 2026$534.96$1,075.79$1,610.75$214,622.07
81Jun 2026$537.64$1,073.11$1,610.75$214,084.43
82Jul 2026$540.33$1,070.42$1,610.75$213,544.10
83Aug 2026$543.03$1,067.72$1,610.75$213,001.07
84Sep 2026$545.74$1,065.01$1,610.75$212,455.33
85Oct 2026$548.47$1,062.28$1,610.75$211,906.86
86Nov 2026$551.22$1,059.53$1,610.75$211,355.64
87Dec 2026$553.97$1,056.78$1,610.75$210,801.67
2026 Total$6,468.74$12,860.26$19,329
88Jan 2027$556.74$1,054.01$1,610.75$210,244.93
89Feb 2027$559.53$1,051.22$1,610.75$209,685.40
90Mar 2027$562.32$1,048.43$1,610.75$209,123.08
91Apr 2027$565.13$1,045.62$1,610.75$208,557.95
92May 2027$567.96$1,042.79$1,610.75$207,989.99
93Jun 2027$570.80$1,039.95$1,610.75$207,419.19
94Jul 2027$573.65$1,037.10$1,610.75$206,845.54
95Aug 2027$576.52$1,034.23$1,610.75$206,269.02
96Sep 2027$579.40$1,031.35$1,610.75$205,689.62
97Oct 2027$582.30$1,028.45$1,610.75$205,107.32
98Nov 2027$585.21$1,025.54$1,610.75$204,522.11
99Dec 2027$588.14$1,022.61$1,610.75$203,933.97
2027 Total$6,867.7$12,461.3$19,329
100Jan 2028$591.08$1,019.67$1,610.75$203,342.89
101Feb 2028$594.04$1,016.71$1,610.75$202,748.85
102Mar 2028$597.01$1,013.74$1,610.75$202,151.84
103Apr 2028$599.99$1,010.76$1,610.75$201,551.85
104May 2028$602.99$1,007.76$1,610.75$200,948.86
105Jun 2028$606.01$1,004.74$1,610.75$200,342.85
106Jul 2028$609.04$1,001.71$1,610.75$199,733.81
107Aug 2028$612.08$998.67$1,610.75$199,121.73
108Sep 2028$615.14$995.61$1,610.75$198,506.59
109Oct 2028$618.22$992.53$1,610.75$197,888.37
110Nov 2028$621.31$989.44$1,610.75$197,267.06
111Dec 2028$624.41$986.34$1,610.75$196,642.65
2028 Total$7,291.32$12,037.68$19,329
112Jan 2029$627.54$983.21$1,610.75$196,015.11
113Feb 2029$630.67$980.08$1,610.75$195,384.44
114Mar 2029$633.83$976.92$1,610.75$194,750.61
115Apr 2029$637.00$973.75$1,610.75$194,113.61
116May 2029$640.18$970.57$1,610.75$193,473.43
117Jun 2029$643.38$967.37$1,610.75$192,830.05
118Jul 2029$646.60$964.15$1,610.75$192,183.45
119Aug 2029$649.83$960.92$1,610.75$191,533.62
120Sep 2029$653.08$957.67$1,610.75$190,880.54
121Oct 2029$656.35$954.40$1,610.75$190,224.19
122Nov 2029$659.63$951.12$1,610.75$189,564.56
123Dec 2029$662.93$947.82$1,610.75$188,901.63
2029 Total$7,741.02$11,587.98$19,329
124Jan 2030$666.24$944.51$1,610.75$188,235.39
125Feb 2030$669.57$941.18$1,610.75$187,565.82
126Mar 2030$672.92$937.83$1,610.75$186,892.90
127Apr 2030$676.29$934.46$1,610.75$186,216.61
128May 2030$679.67$931.08$1,610.75$185,536.94
129Jun 2030$683.07$927.68$1,610.75$184,853.87
130Jul 2030$686.48$924.27$1,610.75$184,167.39
131Aug 2030$689.91$920.84$1,610.75$183,477.48
132Sep 2030$693.36$917.39$1,610.75$182,784.12
133Oct 2030$696.83$913.92$1,610.75$182,087.29
134Nov 2030$700.31$910.44$1,610.75$181,386.98
135Dec 2030$703.82$906.93$1,610.75$180,683.16
2030 Total$8,218.47$11,110.53$19,329
136Jan 2031$707.33$903.42$1,610.75$179,975.83
137Feb 2031$710.87$899.88$1,610.75$179,264.96
138Mar 2031$714.43$896.32$1,610.75$178,550.53
139Apr 2031$718.00$892.75$1,610.75$177,832.53
140May 2031$721.59$889.16$1,610.75$177,110.94
141Jun 2031$725.20$885.55$1,610.75$176,385.74
142Jul 2031$728.82$881.93$1,610.75$175,656.92
143Aug 2031$732.47$878.28$1,610.75$174,924.45
144Sep 2031$736.13$874.62$1,610.75$174,188.32
145Oct 2031$739.81$870.94$1,610.75$173,448.51
146Nov 2031$743.51$867.24$1,610.75$172,705.00
147Dec 2031$747.23$863.53$1,610.76$171,957.77
2031 Total$8,725.39$10,603.62$19,329.01
148Jan 2032$750.96$859.79$1,610.75$171,206.81
149Feb 2032$754.72$856.03$1,610.75$170,452.09
150Mar 2032$758.49$852.26$1,610.75$169,693.60
151Apr 2032$762.28$848.47$1,610.75$168,931.32
152May 2032$766.09$844.66$1,610.75$168,165.23
153Jun 2032$769.92$840.83$1,610.75$167,395.31
154Jul 2032$773.77$836.98$1,610.75$166,621.54
155Aug 2032$777.64$833.11$1,610.75$165,843.90
156Sep 2032$781.53$829.22$1,610.75$165,062.37
157Oct 2032$785.44$825.31$1,610.75$164,276.93
158Nov 2032$789.37$821.38$1,610.75$163,487.56
159Dec 2032$793.31$817.44$1,610.75$162,694.25
2032 Total$9,263.52$10,065.48$19,329
160Jan 2033$797.28$813.47$1,610.75$161,896.97
161Feb 2033$801.27$809.48$1,610.75$161,095.70
162Mar 2033$805.27$805.48$1,610.75$160,290.43
163Apr 2033$809.30$801.45$1,610.75$159,481.13
164May 2033$813.34$797.41$1,610.75$158,667.79
165Jun 2033$817.41$793.34$1,610.75$157,850.38
166Jul 2033$821.50$789.25$1,610.75$157,028.88
167Aug 2033$825.61$785.14$1,610.75$156,203.27
168Sep 2033$829.73$781.02$1,610.75$155,373.54
169Oct 2033$833.88$776.87$1,610.75$154,539.66
170Nov 2033$838.05$772.70$1,610.75$153,701.61
171Dec 2033$842.24$768.51$1,610.75$152,859.37
2033 Total$9,834.88$9,494.12$19,329
172Jan 2034$846.45$764.30$1,610.75$152,012.92
173Feb 2034$850.69$760.06$1,610.75$151,162.23
174Mar 2034$854.94$755.81$1,610.75$150,307.29
175Apr 2034$859.21$751.54$1,610.75$149,448.08
176May 2034$863.51$747.24$1,610.75$148,584.57
177Jun 2034$867.83$742.92$1,610.75$147,716.74
178Jul 2034$872.17$738.58$1,610.75$146,844.57
179Aug 2034$876.53$734.22$1,610.75$145,968.04
180Sep 2034$880.91$729.84$1,610.75$145,087.13
181Oct 2034$885.31$725.44$1,610.75$144,201.82
182Nov 2034$889.74$721.01$1,610.75$143,312.08
183Dec 2034$894.19$716.56$1,610.75$142,417.89
2034 Total$10,441.48$8,887.52$19,329
184Jan 2035$898.66$712.09$1,610.75$141,519.23
185Feb 2035$903.15$707.60$1,610.75$140,616.08
186Mar 2035$907.67$703.08$1,610.75$139,708.41
187Apr 2035$912.21$698.54$1,610.75$138,796.20
188May 2035$916.77$693.98$1,610.75$137,879.43
189Jun 2035$921.35$689.40$1,610.75$136,958.08
190Jul 2035$925.96$684.79$1,610.75$136,032.12
191Aug 2035$930.59$680.16$1,610.75$135,101.53
192Sep 2035$935.24$675.51$1,610.75$134,166.29
193Oct 2035$939.92$670.83$1,610.75$133,226.37
194Nov 2035$944.62$666.13$1,610.75$132,281.75
195Dec 2035$949.34$661.41$1,610.75$131,332.41
2035 Total$11,085.48$8,243.52$19,329
196Jan 2036$954.09$656.66$1,610.75$130,378.32
197Feb 2036$958.86$651.89$1,610.75$129,419.46
198Mar 2036$963.65$647.10$1,610.75$128,455.81
199Apr 2036$968.47$642.28$1,610.75$127,487.34
200May 2036$973.31$637.44$1,610.75$126,514.03
201Jun 2036$978.18$632.57$1,610.75$125,535.85
202Jul 2036$983.07$627.68$1,610.75$124,552.78
203Aug 2036$987.99$622.76$1,610.75$123,564.79
204Sep 2036$992.93$617.82$1,610.75$122,571.86
205Oct 2036$997.89$612.86$1,610.75$121,573.97
206Nov 2036$1,002.88$607.87$1,610.75$120,571.09
207Dec 2036$1,007.89$602.86$1,610.75$119,563.20
2036 Total$11,769.21$7,559.79$19,329
208Jan 2037$1,012.93$597.82$1,610.75$118,550.27
209Feb 2037$1,018.00$592.75$1,610.75$117,532.27
210Mar 2037$1,023.09$587.66$1,610.75$116,509.18
211Apr 2037$1,028.20$582.55$1,610.75$115,480.98
212May 2037$1,033.35$577.40$1,610.75$114,447.63
213Jun 2037$1,038.51$572.24$1,610.75$113,409.12
214Jul 2037$1,043.70$567.05$1,610.75$112,365.42
215Aug 2037$1,048.92$561.83$1,610.75$111,316.50
216Sep 2037$1,054.17$556.58$1,610.75$110,262.33
217Oct 2037$1,059.44$551.31$1,610.75$109,202.89
218Nov 2037$1,064.74$546.01$1,610.75$108,138.15
219Dec 2037$1,070.06$540.69$1,610.75$107,068.09
2037 Total$12,495.11$6,833.89$19,329
220Jan 2038$1,075.41$535.34$1,610.75$105,992.68
221Feb 2038$1,080.79$529.96$1,610.75$104,911.89
222Mar 2038$1,086.19$524.56$1,610.75$103,825.70
223Apr 2038$1,091.62$519.13$1,610.75$102,734.08
224May 2038$1,097.08$513.67$1,610.75$101,637.00
225Jun 2038$1,102.57$508.19$1,610.76$100,534.43
226Jul 2038$1,108.08$502.67$1,610.75$99,426.35
227Aug 2038$1,113.62$497.13$1,610.75$98,312.73
228Sep 2038$1,119.19$491.56$1,610.75$97,193.54
229Oct 2038$1,124.78$485.97$1,610.75$96,068.76
230Nov 2038$1,130.41$480.34$1,610.75$94,938.35
231Dec 2038$1,136.06$474.69$1,610.75$93,802.29
2038 Total$13,265.8$6,063.21$19,329.01
232Jan 2039$1,141.74$469.01$1,610.75$92,660.55
233Feb 2039$1,147.45$463.30$1,610.75$91,513.10
234Mar 2039$1,153.18$457.57$1,610.75$90,359.92
235Apr 2039$1,158.95$451.80$1,610.75$89,200.97
236May 2039$1,164.75$446.00$1,610.75$88,036.22
237Jun 2039$1,170.57$440.18$1,610.75$86,865.65
238Jul 2039$1,176.42$434.33$1,610.75$85,689.23
239Aug 2039$1,182.30$428.45$1,610.75$84,506.93
240Sep 2039$1,188.22$422.53$1,610.75$83,318.71
241Oct 2039$1,194.16$416.59$1,610.75$82,124.55
242Nov 2039$1,200.13$410.62$1,610.75$80,924.42
243Dec 2039$1,206.13$404.62$1,610.75$79,718.29
2039 Total$14,084$5,245$19,329
244Jan 2040$1,212.16$398.59$1,610.75$78,506.13
245Feb 2040$1,218.22$392.53$1,610.75$77,287.91
246Mar 2040$1,224.31$386.44$1,610.75$76,063.60
247Apr 2040$1,230.43$380.32$1,610.75$74,833.17
248May 2040$1,236.58$374.17$1,610.75$73,596.59
249Jun 2040$1,242.77$367.98$1,610.75$72,353.82
250Jul 2040$1,248.98$361.77$1,610.75$71,104.84
251Aug 2040$1,255.23$355.52$1,610.75$69,849.61
252Sep 2040$1,261.50$349.25$1,610.75$68,588.11
253Oct 2040$1,267.81$342.94$1,610.75$67,320.30
254Nov 2040$1,274.15$336.60$1,610.75$66,046.15
255Dec 2040$1,280.52$330.23$1,610.75$64,765.63
2040 Total$14,952.66$4,376.34$19,329
256Jan 2041$1,286.92$323.83$1,610.75$63,478.71
257Feb 2041$1,293.36$317.39$1,610.75$62,185.35
258Mar 2041$1,299.82$310.93$1,610.75$60,885.53
259Apr 2041$1,306.32$304.43$1,610.75$59,579.21
260May 2041$1,312.85$297.90$1,610.75$58,266.36
261Jun 2041$1,319.42$291.33$1,610.75$56,946.94
262Jul 2041$1,326.02$284.73$1,610.75$55,620.92
263Aug 2041$1,332.65$278.10$1,610.75$54,288.27
264Sep 2041$1,339.31$271.44$1,610.75$52,948.96
265Oct 2041$1,346.01$264.74$1,610.75$51,602.95
266Nov 2041$1,352.74$258.01$1,610.75$50,250.21
267Dec 2041$1,359.50$251.25$1,610.75$48,890.71
2041 Total$15,874.92$3,454.08$19,329
268Jan 2042$1,366.30$244.45$1,610.75$47,524.41
269Feb 2042$1,373.13$237.62$1,610.75$46,151.28
270Mar 2042$1,379.99$230.76$1,610.75$44,771.29
271Apr 2042$1,386.89$223.86$1,610.75$43,384.40
272May 2042$1,393.83$216.92$1,610.75$41,990.57
273Jun 2042$1,400.80$209.95$1,610.75$40,589.77
274Jul 2042$1,407.80$202.95$1,610.75$39,181.97
275Aug 2042$1,414.84$195.91$1,610.75$37,767.13
276Sep 2042$1,421.91$188.84$1,610.75$36,345.22
277Oct 2042$1,429.02$181.73$1,610.75$34,916.20
278Nov 2042$1,436.17$174.58$1,610.75$33,480.03
279Dec 2042$1,443.35$167.40$1,610.75$32,036.68
2042 Total$16,854.03$2,474.97$19,329
280Jan 2043$1,450.57$160.18$1,610.75$30,586.11
281Feb 2043$1,457.82$152.93$1,610.75$29,128.29
282Mar 2043$1,465.11$145.64$1,610.75$27,663.18
283Apr 2043$1,472.43$138.32$1,610.75$26,190.75
284May 2043$1,479.80$130.95$1,610.75$24,710.95
285Jun 2043$1,487.20$123.55$1,610.75$23,223.75
286Jul 2043$1,494.63$116.12$1,610.75$21,729.12
287Aug 2043$1,502.10$108.65$1,610.75$20,227.02
288Sep 2043$1,509.61$101.14$1,610.75$18,717.41
289Oct 2043$1,517.16$93.59$1,610.75$17,200.25
290Nov 2043$1,524.75$86.00$1,610.75$15,675.50
291Dec 2043$1,532.37$78.38$1,610.75$14,143.13
2043 Total$17,893.55$1,435.45$19,329
292Jan 2044$1,540.03$70.72$1,610.75$12,603.10
293Feb 2044$1,547.73$63.02$1,610.75$11,055.37
294Mar 2044$1,555.47$55.28$1,610.75$9,499.90
295Apr 2044$1,563.25$47.50$1,610.75$7,936.65
296May 2044$1,571.07$39.68$1,610.75$6,365.58
297Jun 2044$1,578.92$31.83$1,610.75$4,786.66
298Jul 2044$1,586.82$23.93$1,610.75$3,199.84
299Aug 2044$1,594.75$16.00$1,610.75$1,605.09
300Sep 2044$1,602.72$8.03$1,610.75$2.37
2044 Total$14,140.76$355.99$14,496.75
Compare your product with the big 4 banks, or add more products to compare
As seen on