Fixed Home Loan (Principal and Interest) 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
4.09%
Fixed - 5 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,332
Number of Repayments
300
Total Interest Paid
$149,600
Total repayments
$399,600
DatePrincipleInterestPaymentBalance
1Oct 2019$479.97$852.08$1,332.05$249,520.03
2Nov 2019$481.60$850.45$1,332.05$249,038.43
3Dec 2019$483.24$848.81$1,332.05$248,555.19
2019 Total$1,444.81$2,551.34$3,996.15
4Jan 2020$484.89$847.16$1,332.05$248,070.30
5Feb 2020$486.54$845.51$1,332.05$247,583.76
6Mar 2020$488.20$843.85$1,332.05$247,095.56
7Apr 2020$489.87$842.18$1,332.05$246,605.69
8May 2020$491.54$840.51$1,332.05$246,114.15
9Jun 2020$493.21$838.84$1,332.05$245,620.94
10Jul 2020$494.89$837.16$1,332.05$245,126.05
11Aug 2020$496.58$835.47$1,332.05$244,629.47
12Sep 2020$498.27$833.78$1,332.05$244,131.20
13Oct 2020$499.97$832.08$1,332.05$243,631.23
14Nov 2020$501.67$830.38$1,332.05$243,129.56
15Dec 2020$503.38$828.67$1,332.05$242,626.18
2020 Total$5,929.01$10,055.59$15,984.6
16Jan 2021$505.10$826.95$1,332.05$242,121.08
17Feb 2021$506.82$825.23$1,332.05$241,614.26
18Mar 2021$508.55$823.50$1,332.05$241,105.71
19Apr 2021$510.28$821.77$1,332.05$240,595.43
20May 2021$512.02$820.03$1,332.05$240,083.41
21Jun 2021$513.77$818.28$1,332.05$239,569.64
22Jul 2021$515.52$816.53$1,332.05$239,054.12
23Aug 2021$517.27$814.78$1,332.05$238,536.85
24Sep 2021$519.04$813.01$1,332.05$238,017.81
25Oct 2021$520.81$811.24$1,332.05$237,497.00
26Nov 2021$522.58$809.47$1,332.05$236,974.42
27Dec 2021$524.36$807.69$1,332.05$236,450.06
2021 Total$6,176.12$9,808.48$15,984.6
28Jan 2022$526.15$805.90$1,332.05$235,923.91
29Feb 2022$527.94$804.11$1,332.05$235,395.97
30Mar 2022$529.74$802.31$1,332.05$234,866.23
31Apr 2022$531.55$800.50$1,332.05$234,334.68
32May 2022$533.36$798.69$1,332.05$233,801.32
33Jun 2022$535.18$796.87$1,332.05$233,266.14
34Jul 2022$537.00$795.05$1,332.05$232,729.14
35Aug 2022$538.83$793.22$1,332.05$232,190.31
36Sep 2022$540.67$791.38$1,332.05$231,649.64
37Oct 2022$542.51$789.54$1,332.05$231,107.13
38Nov 2022$544.36$787.69$1,332.05$230,562.77
39Dec 2022$546.22$785.83$1,332.05$230,016.55
2022 Total$6,433.51$9,551.09$15,984.6
40Jan 2023$548.08$783.97$1,332.05$229,468.47
41Feb 2023$549.94$782.11$1,332.05$228,918.53
42Mar 2023$551.82$780.23$1,332.05$228,366.71
43Apr 2023$553.70$778.35$1,332.05$227,813.01
44May 2023$555.59$776.46$1,332.05$227,257.42
45Jun 2023$557.48$774.57$1,332.05$226,699.94
46Jul 2023$559.38$772.67$1,332.05$226,140.56
47Aug 2023$561.29$770.76$1,332.05$225,579.27
48Sep 2023$563.20$768.85$1,332.05$225,016.07
49Oct 2023$565.12$766.93$1,332.05$224,450.95
50Nov 2023$567.05$765.00$1,332.05$223,883.90
51Dec 2023$568.98$763.07$1,332.05$223,314.92
2023 Total$6,701.63$9,282.97$15,984.6
52Jan 2024$570.92$761.13$1,332.05$222,744.00
53Feb 2024$572.86$759.19$1,332.05$222,171.14
54Mar 2024$574.82$757.23$1,332.05$221,596.32
55Apr 2024$576.78$755.27$1,332.05$221,019.54
56May 2024$578.74$753.31$1,332.05$220,440.80
57Jun 2024$580.71$751.34$1,332.05$219,860.09
58Jul 2024$582.69$749.36$1,332.05$219,277.40
59Aug 2024$584.68$747.37$1,332.05$218,692.72
60Sep 2024$586.67$745.38$1,332.05$218,106.05
61Oct 2024$588.67$743.38$1,332.05$217,517.38
62Nov 2024$590.68$741.37$1,332.05$216,926.70
63Dec 2024$592.69$739.36$1,332.05$216,334.01
2024 Total$6,980.91$9,003.69$15,984.6
64Jan 2025$594.71$737.34$1,332.05$215,739.30
65Feb 2025$596.74$735.31$1,332.05$215,142.56
66Mar 2025$598.77$733.28$1,332.05$214,543.79
67Apr 2025$600.81$731.24$1,332.05$213,942.98
68May 2025$602.86$729.19$1,332.05$213,340.12
69Jun 2025$604.92$727.13$1,332.05$212,735.20
70Jul 2025$606.98$725.07$1,332.05$212,128.22
71Aug 2025$609.05$723.00$1,332.05$211,519.17
72Sep 2025$611.12$720.93$1,332.05$210,908.05
73Oct 2025$613.21$718.84$1,332.05$210,294.84
74Nov 2025$615.30$716.75$1,332.05$209,679.54
75Dec 2025$617.39$714.66$1,332.05$209,062.15
2025 Total$7,271.86$8,712.74$15,984.6
76Jan 2026$619.50$712.55$1,332.05$208,442.65
77Feb 2026$621.61$710.44$1,332.05$207,821.04
78Mar 2026$623.73$708.32$1,332.05$207,197.31
79Apr 2026$625.85$706.20$1,332.05$206,571.46
80May 2026$627.99$704.06$1,332.05$205,943.47
81Jun 2026$630.13$701.92$1,332.05$205,313.34
82Jul 2026$632.27$699.78$1,332.05$204,681.07
83Aug 2026$634.43$697.62$1,332.05$204,046.64
84Sep 2026$636.59$695.46$1,332.05$203,410.05
85Oct 2026$638.76$693.29$1,332.05$202,771.29
86Nov 2026$640.94$691.11$1,332.05$202,130.35
87Dec 2026$643.12$688.93$1,332.05$201,487.23
2026 Total$7,574.92$8,409.68$15,984.6
88Jan 2027$645.31$686.74$1,332.05$200,841.92
89Feb 2027$647.51$684.54$1,332.05$200,194.41
90Mar 2027$649.72$682.33$1,332.05$199,544.69
91Apr 2027$651.94$680.11$1,332.05$198,892.75
92May 2027$654.16$677.89$1,332.05$198,238.59
93Jun 2027$656.39$675.66$1,332.05$197,582.20
94Jul 2027$658.62$673.43$1,332.05$196,923.58
95Aug 2027$660.87$671.18$1,332.05$196,262.71
96Sep 2027$663.12$668.93$1,332.05$195,599.59
97Oct 2027$665.38$666.67$1,332.05$194,934.21
98Nov 2027$667.65$664.40$1,332.05$194,266.56
99Dec 2027$669.92$662.13$1,332.05$193,596.64
2027 Total$7,890.59$8,094.01$15,984.6
100Jan 2028$672.21$659.84$1,332.05$192,924.43
101Feb 2028$674.50$657.55$1,332.05$192,249.93
102Mar 2028$676.80$655.25$1,332.05$191,573.13
103Apr 2028$679.10$652.95$1,332.05$190,894.03
104May 2028$681.42$650.63$1,332.05$190,212.61
105Jun 2028$683.74$648.31$1,332.05$189,528.87
106Jul 2028$686.07$645.98$1,332.05$188,842.80
107Aug 2028$688.41$643.64$1,332.05$188,154.39
108Sep 2028$690.76$641.29$1,332.05$187,463.63
109Oct 2028$693.11$638.94$1,332.05$186,770.52
110Nov 2028$695.47$636.58$1,332.05$186,075.05
111Dec 2028$697.84$634.21$1,332.05$185,377.21
2028 Total$8,219.43$7,765.17$15,984.6
112Jan 2029$700.22$631.83$1,332.05$184,676.99
113Feb 2029$702.61$629.44$1,332.05$183,974.38
114Mar 2029$705.00$627.05$1,332.05$183,269.38
115Apr 2029$707.41$624.64$1,332.05$182,561.97
116May 2029$709.82$622.23$1,332.05$181,852.15
117Jun 2029$712.24$619.81$1,332.05$181,139.91
118Jul 2029$714.66$617.39$1,332.05$180,425.25
119Aug 2029$717.10$614.95$1,332.05$179,708.15
120Sep 2029$719.54$612.51$1,332.05$178,988.61
121Oct 2029$722.00$610.05$1,332.05$178,266.61
122Nov 2029$724.46$607.59$1,332.05$177,542.15
123Dec 2029$726.93$605.12$1,332.05$176,815.22
2029 Total$8,561.99$7,422.61$15,984.6
124Jan 2030$729.40$602.65$1,332.05$176,085.82
125Feb 2030$731.89$600.16$1,332.05$175,353.93
126Mar 2030$734.39$597.66$1,332.05$174,619.54
127Apr 2030$736.89$595.16$1,332.05$173,882.65
128May 2030$739.40$592.65$1,332.05$173,143.25
129Jun 2030$741.92$590.13$1,332.05$172,401.33
130Jul 2030$744.45$587.60$1,332.05$171,656.88
131Aug 2030$746.99$585.06$1,332.05$170,909.89
132Sep 2030$749.53$582.52$1,332.05$170,160.36
133Oct 2030$752.09$579.96$1,332.05$169,408.27
134Nov 2030$754.65$577.40$1,332.05$168,653.62
135Dec 2030$757.22$574.83$1,332.05$167,896.40
2030 Total$8,918.82$7,065.78$15,984.6
136Jan 2031$759.80$572.25$1,332.05$167,136.60
137Feb 2031$762.39$569.66$1,332.05$166,374.21
138Mar 2031$764.99$567.06$1,332.05$165,609.22
139Apr 2031$767.60$564.45$1,332.05$164,841.62
140May 2031$770.21$561.84$1,332.05$164,071.41
141Jun 2031$772.84$559.21$1,332.05$163,298.57
142Jul 2031$775.47$556.58$1,332.05$162,523.10
143Aug 2031$778.12$553.93$1,332.05$161,744.98
144Sep 2031$780.77$551.28$1,332.05$160,964.21
145Oct 2031$783.43$548.62$1,332.05$160,180.78
146Nov 2031$786.10$545.95$1,332.05$159,394.68
147Dec 2031$788.78$543.27$1,332.05$158,605.90
2031 Total$9,290.5$6,694.1$15,984.6
148Jan 2032$791.47$540.58$1,332.05$157,814.43
149Feb 2032$794.17$537.88$1,332.05$157,020.26
150Mar 2032$796.87$535.18$1,332.05$156,223.39
151Apr 2032$799.59$532.46$1,332.05$155,423.80
152May 2032$802.31$529.74$1,332.05$154,621.49
153Jun 2032$805.05$527.00$1,332.05$153,816.44
154Jul 2032$807.79$524.26$1,332.05$153,008.65
155Aug 2032$810.55$521.50$1,332.05$152,198.10
156Sep 2032$813.31$518.74$1,332.05$151,384.79
157Oct 2032$816.08$515.97$1,332.05$150,568.71
158Nov 2032$818.86$513.19$1,332.05$149,749.85
159Dec 2032$821.65$510.40$1,332.05$148,928.20
2032 Total$9,677.7$6,306.9$15,984.6
160Jan 2033$824.45$507.60$1,332.05$148,103.75
161Feb 2033$827.26$504.79$1,332.05$147,276.49
162Mar 2033$830.08$501.97$1,332.05$146,446.41
163Apr 2033$832.91$499.14$1,332.05$145,613.50
164May 2033$835.75$496.30$1,332.05$144,777.75
165Jun 2033$838.60$493.45$1,332.05$143,939.15
166Jul 2033$841.46$490.59$1,332.05$143,097.69
167Aug 2033$844.33$487.72$1,332.05$142,253.36
168Sep 2033$847.20$484.85$1,332.05$141,406.16
169Oct 2033$850.09$481.96$1,332.05$140,556.07
170Nov 2033$852.99$479.06$1,332.05$139,703.08
171Dec 2033$855.90$476.15$1,332.05$138,847.18
2033 Total$10,081.02$5,903.58$15,984.6
172Jan 2034$858.81$473.24$1,332.05$137,988.37
173Feb 2034$861.74$470.31$1,332.05$137,126.63
174Mar 2034$864.68$467.37$1,332.05$136,261.95
175Apr 2034$867.62$464.43$1,332.05$135,394.33
176May 2034$870.58$461.47$1,332.05$134,523.75
177Jun 2034$873.55$458.50$1,332.05$133,650.20
178Jul 2034$876.53$455.52$1,332.05$132,773.67
179Aug 2034$879.51$452.54$1,332.05$131,894.16
180Sep 2034$882.51$449.54$1,332.05$131,011.65
181Oct 2034$885.52$446.53$1,332.05$130,126.13
182Nov 2034$888.54$443.51$1,332.05$129,237.59
183Dec 2034$891.57$440.48$1,332.05$128,346.02
2034 Total$10,501.16$5,483.44$15,984.6
184Jan 2035$894.60$437.45$1,332.05$127,451.42
185Feb 2035$897.65$434.40$1,332.05$126,553.77
186Mar 2035$900.71$431.34$1,332.05$125,653.06
187Apr 2035$903.78$428.27$1,332.05$124,749.28
188May 2035$906.86$425.19$1,332.05$123,842.42
189Jun 2035$909.95$422.10$1,332.05$122,932.47
190Jul 2035$913.06$418.99$1,332.05$122,019.41
191Aug 2035$916.17$415.88$1,332.05$121,103.24
192Sep 2035$919.29$412.76$1,332.05$120,183.95
193Oct 2035$922.42$409.63$1,332.05$119,261.53
194Nov 2035$925.57$406.48$1,332.05$118,335.96
195Dec 2035$928.72$403.33$1,332.05$117,407.24
2035 Total$10,938.78$5,045.82$15,984.6
196Jan 2036$931.89$400.16$1,332.05$116,475.35
197Feb 2036$935.06$396.99$1,332.05$115,540.29
198Mar 2036$938.25$393.80$1,332.05$114,602.04
199Apr 2036$941.45$390.60$1,332.05$113,660.59
200May 2036$944.66$387.39$1,332.05$112,715.93
201Jun 2036$947.88$384.17$1,332.05$111,768.05
202Jul 2036$951.11$380.94$1,332.05$110,816.94
203Aug 2036$954.35$377.70$1,332.05$109,862.59
204Sep 2036$957.60$374.45$1,332.05$108,904.99
205Oct 2036$960.87$371.18$1,332.05$107,944.12
206Nov 2036$964.14$367.91$1,332.05$106,979.98
207Dec 2036$967.43$364.62$1,332.05$106,012.55
2036 Total$11,394.69$4,589.91$15,984.6
208Jan 2037$970.72$361.33$1,332.05$105,041.83
209Feb 2037$974.03$358.02$1,332.05$104,067.80
210Mar 2037$977.35$354.70$1,332.05$103,090.45
211Apr 2037$980.68$351.37$1,332.05$102,109.77
212May 2037$984.03$348.02$1,332.05$101,125.74
213Jun 2037$987.38$344.67$1,332.05$100,138.36
214Jul 2037$990.75$341.30$1,332.05$99,147.61
215Aug 2037$994.12$337.93$1,332.05$98,153.49
216Sep 2037$997.51$334.54$1,332.05$97,155.98
217Oct 2037$1,000.91$331.14$1,332.05$96,155.07
218Nov 2037$1,004.32$327.73$1,332.05$95,150.75
219Dec 2037$1,007.74$324.31$1,332.05$94,143.01
2037 Total$11,869.54$4,115.06$15,984.6
220Jan 2038$1,011.18$320.87$1,332.05$93,131.83
221Feb 2038$1,014.63$317.42$1,332.05$92,117.20
222Mar 2038$1,018.08$313.97$1,332.05$91,099.12
223Apr 2038$1,021.55$310.50$1,332.05$90,077.57
224May 2038$1,025.04$307.01$1,332.05$89,052.53
225Jun 2038$1,028.53$303.52$1,332.05$88,024.00
226Jul 2038$1,032.03$300.02$1,332.05$86,991.97
227Aug 2038$1,035.55$296.50$1,332.05$85,956.42
228Sep 2038$1,039.08$292.97$1,332.05$84,917.34
229Oct 2038$1,042.62$289.43$1,332.05$83,874.72
230Nov 2038$1,046.18$285.87$1,332.05$82,828.54
231Dec 2038$1,049.74$282.31$1,332.05$81,778.80
2038 Total$12,364.21$3,620.39$15,984.6
232Jan 2039$1,053.32$278.73$1,332.05$80,725.48
233Feb 2039$1,056.91$275.14$1,332.05$79,668.57
234Mar 2039$1,060.51$271.54$1,332.05$78,608.06
235Apr 2039$1,064.13$267.92$1,332.05$77,543.93
236May 2039$1,067.75$264.30$1,332.05$76,476.18
237Jun 2039$1,071.39$260.66$1,332.05$75,404.79
238Jul 2039$1,075.05$257.00$1,332.05$74,329.74
239Aug 2039$1,078.71$253.34$1,332.05$73,251.03
240Sep 2039$1,082.39$249.66$1,332.05$72,168.64
241Oct 2039$1,086.08$245.97$1,332.05$71,082.56
242Nov 2039$1,089.78$242.27$1,332.05$69,992.78
243Dec 2039$1,093.49$238.56$1,332.05$68,899.29
2039 Total$12,879.51$3,105.09$15,984.6
244Jan 2040$1,097.22$234.83$1,332.05$67,802.07
245Feb 2040$1,100.96$231.09$1,332.05$66,701.11
246Mar 2040$1,104.71$227.34$1,332.05$65,596.40
247Apr 2040$1,108.48$223.57$1,332.05$64,487.92
248May 2040$1,112.25$219.80$1,332.05$63,375.67
249Jun 2040$1,116.04$216.01$1,332.05$62,259.63
250Jul 2040$1,119.85$212.20$1,332.05$61,139.78
251Aug 2040$1,123.67$208.38$1,332.05$60,016.11
252Sep 2040$1,127.50$204.55$1,332.05$58,888.61
253Oct 2040$1,131.34$200.71$1,332.05$57,757.27
254Nov 2040$1,135.19$196.86$1,332.05$56,622.08
255Dec 2040$1,139.06$192.99$1,332.05$55,483.02
2040 Total$13,416.27$2,568.33$15,984.6
256Jan 2041$1,142.95$189.10$1,332.05$54,340.07
257Feb 2041$1,146.84$185.21$1,332.05$53,193.23
258Mar 2041$1,150.75$181.30$1,332.05$52,042.48
259Apr 2041$1,154.67$177.38$1,332.05$50,887.81
260May 2041$1,158.61$173.44$1,332.05$49,729.20
261Jun 2041$1,162.56$169.49$1,332.05$48,566.64
262Jul 2041$1,166.52$165.53$1,332.05$47,400.12
263Aug 2041$1,170.49$161.56$1,332.05$46,229.63
264Sep 2041$1,174.48$157.57$1,332.05$45,055.15
265Oct 2041$1,178.49$153.56$1,332.05$43,876.66
266Nov 2041$1,182.50$149.55$1,332.05$42,694.16
267Dec 2041$1,186.53$145.52$1,332.05$41,507.63
2041 Total$13,975.39$2,009.21$15,984.6
268Jan 2042$1,190.58$141.47$1,332.05$40,317.05
269Feb 2042$1,194.64$137.41$1,332.05$39,122.41
270Mar 2042$1,198.71$133.34$1,332.05$37,923.70
271Apr 2042$1,202.79$129.26$1,332.05$36,720.91
272May 2042$1,206.89$125.16$1,332.05$35,514.02
273Jun 2042$1,211.01$121.04$1,332.05$34,303.01
274Jul 2042$1,215.13$116.92$1,332.05$33,087.88
275Aug 2042$1,219.28$112.77$1,332.05$31,868.60
276Sep 2042$1,223.43$108.62$1,332.05$30,645.17
277Oct 2042$1,227.60$104.45$1,332.05$29,417.57
278Nov 2042$1,231.79$100.26$1,332.05$28,185.78
279Dec 2042$1,235.98$96.07$1,332.05$26,949.80
2042 Total$14,557.83$1,426.77$15,984.6
280Jan 2043$1,240.20$91.85$1,332.05$25,709.60
281Feb 2043$1,244.42$87.63$1,332.05$24,465.18
282Mar 2043$1,248.66$83.39$1,332.05$23,216.52
283Apr 2043$1,252.92$79.13$1,332.05$21,963.60
284May 2043$1,257.19$74.86$1,332.05$20,706.41
285Jun 2043$1,261.48$70.57$1,332.05$19,444.93
286Jul 2043$1,265.78$66.27$1,332.05$18,179.15
287Aug 2043$1,270.09$61.96$1,332.05$16,909.06
288Sep 2043$1,274.42$57.63$1,332.05$15,634.64
289Oct 2043$1,278.76$53.29$1,332.05$14,355.88
290Nov 2043$1,283.12$48.93$1,332.05$13,072.76
291Dec 2043$1,287.49$44.56$1,332.05$11,785.27
2043 Total$15,164.53$820.07$15,984.6
292Jan 2044$1,291.88$40.17$1,332.05$10,493.39
293Feb 2044$1,296.29$35.76$1,332.05$9,197.10
294Mar 2044$1,300.70$31.35$1,332.05$7,896.40
295Apr 2044$1,305.14$26.91$1,332.05$6,591.26
296May 2044$1,309.58$22.47$1,332.05$5,281.68
297Jun 2044$1,314.05$18.00$1,332.05$3,967.63
298Jul 2044$1,318.53$13.52$1,332.05$2,649.10
299Aug 2044$1,323.02$9.03$1,332.05$1,326.08
300Sep 2044$1,326.08$4.52$1,330.60$0.00
2044 Total$11,785.27$201.73$11,987
Compare your product with the big 4 banks, or add more products to compare
As seen on