Advantage Package Portfolio Loan Fixed 1 Year from St.George Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
4.39%
Fixed - 1 year
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$915
Number of Repayments
300
Total Interest Paid
$24,500
Total repayments
$274,500
DatePrincipleInterestPaymentBalance
1Aug 2019$459.44$914.58$1,374.02$249,540.56
2Sep 2019$461.12$912.90$1,374.02$249,079.44
3Oct 2019$462.80$911.22$1,374.02$248,616.64
4Nov 2019$464.50$909.52$1,374.02$248,152.14
5Dec 2019$466.20$907.82$1,374.02$247,685.94
2019 Total$2,314.06$4,556.04$6,870.1
6Jan 2020$467.90$906.12$1,374.02$247,218.04
7Feb 2020$469.61$904.41$1,374.02$246,748.43
8Mar 2020$471.33$902.69$1,374.02$246,277.10
9Apr 2020$473.06$900.96$1,374.02$245,804.04
10May 2020$474.79$899.23$1,374.02$245,329.25
11Jun 2020$476.52$897.50$1,374.02$244,852.73
12Jul 2020$478.27$895.75$1,374.02$244,374.46
13Aug 2020$480.02$894.00$1,374.02$243,894.44
14Sep 2020$481.77$892.25$1,374.02$243,412.67
15Oct 2020$483.54$890.48$1,374.02$242,929.13
16Nov 2020$485.30$888.72$1,374.02$242,443.83
17Dec 2020$487.08$886.94$1,374.02$241,956.75
2020 Total$5,729.19$10,759.05$16,488.24
18Jan 2021$488.86$885.16$1,374.02$241,467.89
19Feb 2021$490.65$883.37$1,374.02$240,977.24
20Mar 2021$492.44$881.58$1,374.02$240,484.80
21Apr 2021$494.25$879.77$1,374.02$239,990.55
22May 2021$496.05$877.97$1,374.02$239,494.50
23Jun 2021$497.87$876.15$1,374.02$238,996.63
24Jul 2021$499.69$874.33$1,374.02$238,496.94
25Aug 2021$501.52$872.50$1,374.02$237,995.42
26Sep 2021$503.35$870.67$1,374.02$237,492.07
27Oct 2021$505.19$868.83$1,374.02$236,986.88
28Nov 2021$507.04$866.98$1,374.02$236,479.84
29Dec 2021$508.90$865.12$1,374.02$235,970.94
2021 Total$5,985.81$10,502.43$16,488.24
30Jan 2022$510.76$863.26$1,374.02$235,460.18
31Feb 2022$512.63$861.39$1,374.02$234,947.55
32Mar 2022$514.50$859.52$1,374.02$234,433.05
33Apr 2022$516.39$857.63$1,374.02$233,916.66
34May 2022$518.27$855.75$1,374.02$233,398.39
35Jun 2022$520.17$853.85$1,374.02$232,878.22
36Jul 2022$522.07$851.95$1,374.02$232,356.15
37Aug 2022$523.98$850.04$1,374.02$231,832.17
38Sep 2022$525.90$848.12$1,374.02$231,306.27
39Oct 2022$527.82$846.20$1,374.02$230,778.45
40Nov 2022$529.76$844.26$1,374.02$230,248.69
41Dec 2022$531.69$842.33$1,374.02$229,717.00
2022 Total$6,253.94$10,234.3$16,488.24
42Jan 2023$533.64$840.38$1,374.02$229,183.36
43Feb 2023$535.59$838.43$1,374.02$228,647.77
44Mar 2023$537.55$836.47$1,374.02$228,110.22
45Apr 2023$539.52$834.50$1,374.02$227,570.70
46May 2023$541.49$832.53$1,374.02$227,029.21
47Jun 2023$543.47$830.55$1,374.02$226,485.74
48Jul 2023$545.46$828.56$1,374.02$225,940.28
49Aug 2023$547.46$826.56$1,374.02$225,392.82
50Sep 2023$549.46$824.56$1,374.02$224,843.36
51Oct 2023$551.47$822.55$1,374.02$224,291.89
52Nov 2023$553.49$820.53$1,374.02$223,738.40
53Dec 2023$555.51$818.51$1,374.02$223,182.89
2023 Total$6,534.11$9,954.13$16,488.24
54Jan 2024$557.54$816.48$1,374.02$222,625.35
55Feb 2024$559.58$814.44$1,374.02$222,065.77
56Mar 2024$561.63$812.39$1,374.02$221,504.14
57Apr 2024$563.68$810.34$1,374.02$220,940.46
58May 2024$565.75$808.27$1,374.02$220,374.71
59Jun 2024$567.82$806.20$1,374.02$219,806.89
60Jul 2024$569.89$804.13$1,374.02$219,237.00
61Aug 2024$571.98$802.04$1,374.02$218,665.02
62Sep 2024$574.07$799.95$1,374.02$218,090.95
63Oct 2024$576.17$797.85$1,374.02$217,514.78
64Nov 2024$578.28$795.74$1,374.02$216,936.50
65Dec 2024$580.39$793.63$1,374.02$216,356.11
2024 Total$6,826.78$9,661.46$16,488.24
66Jan 2025$582.52$791.50$1,374.02$215,773.59
67Feb 2025$584.65$789.37$1,374.02$215,188.94
68Mar 2025$586.79$787.23$1,374.02$214,602.15
69Apr 2025$588.93$785.09$1,374.02$214,013.22
70May 2025$591.09$782.93$1,374.02$213,422.13
71Jun 2025$593.25$780.77$1,374.02$212,828.88
72Jul 2025$595.42$778.60$1,374.02$212,233.46
73Aug 2025$597.60$776.42$1,374.02$211,635.86
74Sep 2025$599.79$774.23$1,374.02$211,036.07
75Oct 2025$601.98$772.04$1,374.02$210,434.09
76Nov 2025$604.18$769.84$1,374.02$209,829.91
77Dec 2025$606.39$767.63$1,374.02$209,223.52
2025 Total$7,132.59$9,355.65$16,488.24
78Jan 2026$608.61$765.41$1,374.02$208,614.91
79Feb 2026$610.84$763.18$1,374.02$208,004.07
80Mar 2026$613.07$760.95$1,374.02$207,391.00
81Apr 2026$615.31$758.71$1,374.02$206,775.69
82May 2026$617.57$756.45$1,374.02$206,158.12
83Jun 2026$619.82$754.20$1,374.02$205,538.30
84Jul 2026$622.09$751.93$1,374.02$204,916.21
85Aug 2026$624.37$749.65$1,374.02$204,291.84
86Sep 2026$626.65$747.37$1,374.02$203,665.19
87Oct 2026$628.94$745.08$1,374.02$203,036.25
88Nov 2026$631.25$742.77$1,374.02$202,405.00
89Dec 2026$633.56$740.46$1,374.02$201,771.44
2026 Total$7,452.08$9,036.16$16,488.24
90Jan 2027$635.87$738.15$1,374.02$201,135.57
91Feb 2027$638.20$735.82$1,374.02$200,497.37
92Mar 2027$640.53$733.49$1,374.02$199,856.84
93Apr 2027$642.88$731.14$1,374.02$199,213.96
94May 2027$645.23$728.79$1,374.02$198,568.73
95Jun 2027$647.59$726.43$1,374.02$197,921.14
96Jul 2027$649.96$724.06$1,374.02$197,271.18
97Aug 2027$652.34$721.68$1,374.02$196,618.84
98Sep 2027$654.72$719.30$1,374.02$195,964.12
99Oct 2027$657.12$716.90$1,374.02$195,307.00
100Nov 2027$659.52$714.50$1,374.02$194,647.48
101Dec 2027$661.93$712.09$1,374.02$193,985.55
2027 Total$7,785.89$8,702.35$16,488.24
102Jan 2028$664.36$709.66$1,374.02$193,321.19
103Feb 2028$666.79$707.23$1,374.02$192,654.40
104Mar 2028$669.23$704.79$1,374.02$191,985.17
105Apr 2028$671.67$702.35$1,374.02$191,313.50
106May 2028$674.13$699.89$1,374.02$190,639.37
107Jun 2028$676.60$697.42$1,374.02$189,962.77
108Jul 2028$679.07$694.95$1,374.02$189,283.70
109Aug 2028$681.56$692.46$1,374.02$188,602.14
110Sep 2028$684.05$689.97$1,374.02$187,918.09
111Oct 2028$686.55$687.47$1,374.02$187,231.54
112Nov 2028$689.06$684.96$1,374.02$186,542.48
113Dec 2028$691.59$682.43$1,374.02$185,850.89
2028 Total$8,134.66$8,353.58$16,488.24
114Jan 2029$694.12$679.90$1,374.02$185,156.77
115Feb 2029$696.65$677.37$1,374.02$184,460.12
116Mar 2029$699.20$674.82$1,374.02$183,760.92
117Apr 2029$701.76$672.26$1,374.02$183,059.16
118May 2029$704.33$669.69$1,374.02$182,354.83
119Jun 2029$706.91$667.11$1,374.02$181,647.92
120Jul 2029$709.49$664.53$1,374.02$180,938.43
121Aug 2029$712.09$661.93$1,374.02$180,226.34
122Sep 2029$714.69$659.33$1,374.02$179,511.65
123Oct 2029$717.31$656.71$1,374.02$178,794.34
124Nov 2029$719.93$654.09$1,374.02$178,074.41
125Dec 2029$722.56$651.46$1,374.02$177,351.85
2029 Total$8,499.04$7,989.2$16,488.24
126Jan 2030$725.21$648.81$1,374.02$176,626.64
127Feb 2030$727.86$646.16$1,374.02$175,898.78
128Mar 2030$730.52$643.50$1,374.02$175,168.26
129Apr 2030$733.20$640.82$1,374.02$174,435.06
130May 2030$735.88$638.14$1,374.02$173,699.18
131Jun 2030$738.57$635.45$1,374.02$172,960.61
132Jul 2030$741.27$632.75$1,374.02$172,219.34
133Aug 2030$743.98$630.04$1,374.02$171,475.36
134Sep 2030$746.71$627.31$1,374.02$170,728.65
135Oct 2030$749.44$624.58$1,374.02$169,979.21
136Nov 2030$752.18$621.84$1,374.02$169,227.03
137Dec 2030$754.93$619.09$1,374.02$168,472.10
2030 Total$8,879.75$7,608.49$16,488.24
138Jan 2031$757.69$616.33$1,374.02$167,714.41
139Feb 2031$760.46$613.56$1,374.02$166,953.95
140Mar 2031$763.25$610.77$1,374.02$166,190.70
141Apr 2031$766.04$607.98$1,374.02$165,424.66
142May 2031$768.84$605.18$1,374.02$164,655.82
143Jun 2031$771.65$602.37$1,374.02$163,884.17
144Jul 2031$774.48$599.54$1,374.02$163,109.69
145Aug 2031$777.31$596.71$1,374.02$162,332.38
146Sep 2031$780.15$593.87$1,374.02$161,552.23
147Oct 2031$783.01$591.01$1,374.02$160,769.22
148Nov 2031$785.87$588.15$1,374.02$159,983.35
149Dec 2031$788.75$585.27$1,374.02$159,194.60
2031 Total$9,277.5$7,210.74$16,488.24
150Jan 2032$791.63$582.39$1,374.02$158,402.97
151Feb 2032$794.53$579.49$1,374.02$157,608.44
152Mar 2032$797.44$576.58$1,374.02$156,811.00
153Apr 2032$800.35$573.67$1,374.02$156,010.65
154May 2032$803.28$570.74$1,374.02$155,207.37
155Jun 2032$806.22$567.80$1,374.02$154,401.15
156Jul 2032$809.17$564.85$1,374.02$153,591.98
157Aug 2032$812.13$561.89$1,374.02$152,779.85
158Sep 2032$815.10$558.92$1,374.02$151,964.75
159Oct 2032$818.08$555.94$1,374.02$151,146.67
160Nov 2032$821.08$552.94$1,374.02$150,325.59
161Dec 2032$824.08$549.94$1,374.02$149,501.51
2032 Total$9,693.09$6,795.15$16,488.24
162Jan 2033$827.09$546.93$1,374.02$148,674.42
163Feb 2033$830.12$543.90$1,374.02$147,844.30
164Mar 2033$833.16$540.86$1,374.02$147,011.14
165Apr 2033$836.20$537.82$1,374.02$146,174.94
166May 2033$839.26$534.76$1,374.02$145,335.68
167Jun 2033$842.33$531.69$1,374.02$144,493.35
168Jul 2033$845.42$528.60$1,374.02$143,647.93
169Aug 2033$848.51$525.51$1,374.02$142,799.42
170Sep 2033$851.61$522.41$1,374.02$141,947.81
171Oct 2033$854.73$519.29$1,374.02$141,093.08
172Nov 2033$857.85$516.17$1,374.02$140,235.23
173Dec 2033$860.99$513.03$1,374.02$139,374.24
2033 Total$10,127.27$6,360.97$16,488.24
174Jan 2034$864.14$509.88$1,374.02$138,510.10
175Feb 2034$867.30$506.72$1,374.02$137,642.80
176Mar 2034$870.48$503.54$1,374.02$136,772.32
177Apr 2034$873.66$500.36$1,374.02$135,898.66
178May 2034$876.86$497.16$1,374.02$135,021.80
179Jun 2034$880.07$493.95$1,374.02$134,141.73
180Jul 2034$883.28$490.74$1,374.02$133,258.45
181Aug 2034$886.52$487.50$1,374.02$132,371.93
182Sep 2034$889.76$484.26$1,374.02$131,482.17
183Oct 2034$893.01$481.01$1,374.02$130,589.16
184Nov 2034$896.28$477.74$1,374.02$129,692.88
185Dec 2034$899.56$474.46$1,374.02$128,793.32
2034 Total$10,580.92$5,907.32$16,488.24
186Jan 2035$902.85$471.17$1,374.02$127,890.47
187Feb 2035$906.15$467.87$1,374.02$126,984.32
188Mar 2035$909.47$464.55$1,374.02$126,074.85
189Apr 2035$912.80$461.22$1,374.02$125,162.05
190May 2035$916.14$457.88$1,374.02$124,245.91
191Jun 2035$919.49$454.53$1,374.02$123,326.42
192Jul 2035$922.85$451.17$1,374.02$122,403.57
193Aug 2035$926.23$447.79$1,374.02$121,477.34
194Sep 2035$929.62$444.40$1,374.02$120,547.72
195Oct 2035$933.02$441.00$1,374.02$119,614.70
196Nov 2035$936.43$437.59$1,374.02$118,678.27
197Dec 2035$939.86$434.16$1,374.02$117,738.41
2035 Total$11,054.91$5,433.33$16,488.24
198Jan 2036$943.29$430.73$1,374.02$116,795.12
199Feb 2036$946.74$427.28$1,374.02$115,848.38
200Mar 2036$950.21$423.81$1,374.02$114,898.17
201Apr 2036$953.68$420.34$1,374.02$113,944.49
202May 2036$957.17$416.85$1,374.02$112,987.32
203Jun 2036$960.67$413.35$1,374.02$112,026.65
204Jul 2036$964.19$409.83$1,374.02$111,062.46
205Aug 2036$967.72$406.30$1,374.02$110,094.74
206Sep 2036$971.26$402.76$1,374.02$109,123.48
207Oct 2036$974.81$399.21$1,374.02$108,148.67
208Nov 2036$978.38$395.64$1,374.02$107,170.29
209Dec 2036$981.96$392.06$1,374.02$106,188.33
2036 Total$11,550.08$4,938.16$16,488.24
210Jan 2037$985.55$388.47$1,374.02$105,202.78
211Feb 2037$989.15$384.87$1,374.02$104,213.63
212Mar 2037$992.77$381.25$1,374.02$103,220.86
213Apr 2037$996.40$377.62$1,374.02$102,224.46
214May 2037$1,000.05$373.97$1,374.02$101,224.41
215Jun 2037$1,003.71$370.31$1,374.02$100,220.70
216Jul 2037$1,007.38$366.64$1,374.02$99,213.32
217Aug 2037$1,011.06$362.96$1,374.02$98,202.26
218Sep 2037$1,014.76$359.26$1,374.02$97,187.50
219Oct 2037$1,018.48$355.54$1,374.02$96,169.02
220Nov 2037$1,022.20$351.82$1,374.02$95,146.82
221Dec 2037$1,025.94$348.08$1,374.02$94,120.88
2037 Total$12,067.45$4,420.79$16,488.24
222Jan 2038$1,029.69$344.33$1,374.02$93,091.19
223Feb 2038$1,033.46$340.56$1,374.02$92,057.73
224Mar 2038$1,037.24$336.78$1,374.02$91,020.49
225Apr 2038$1,041.04$332.98$1,374.02$89,979.45
226May 2038$1,044.85$329.17$1,374.02$88,934.60
227Jun 2038$1,048.67$325.35$1,374.02$87,885.93
228Jul 2038$1,052.50$321.52$1,374.02$86,833.43
229Aug 2038$1,056.35$317.67$1,374.02$85,777.08
230Sep 2038$1,060.22$313.80$1,374.02$84,716.86
231Oct 2038$1,064.10$309.92$1,374.02$83,652.76
232Nov 2038$1,067.99$306.03$1,374.02$82,584.77
233Dec 2038$1,071.90$302.12$1,374.02$81,512.87
2038 Total$12,608.01$3,880.23$16,488.24
234Jan 2039$1,075.82$298.20$1,374.02$80,437.05
235Feb 2039$1,079.75$294.27$1,374.02$79,357.30
236Mar 2039$1,083.70$290.32$1,374.02$78,273.60
237Apr 2039$1,087.67$286.35$1,374.02$77,185.93
238May 2039$1,091.65$282.37$1,374.02$76,094.28
239Jun 2039$1,095.64$278.38$1,374.02$74,998.64
240Jul 2039$1,099.65$274.37$1,374.02$73,898.99
241Aug 2039$1,103.67$270.35$1,374.02$72,795.32
242Sep 2039$1,107.71$266.31$1,374.02$71,687.61
243Oct 2039$1,111.76$262.26$1,374.02$70,575.85
244Nov 2039$1,115.83$258.19$1,374.02$69,460.02
245Dec 2039$1,119.91$254.11$1,374.02$68,340.11
2039 Total$13,172.76$3,315.48$16,488.24
246Jan 2040$1,124.01$250.01$1,374.02$67,216.10
247Feb 2040$1,128.12$245.90$1,374.02$66,087.98
248Mar 2040$1,132.25$241.77$1,374.02$64,955.73
249Apr 2040$1,136.39$237.63$1,374.02$63,819.34
250May 2040$1,140.55$233.47$1,374.02$62,678.79
251Jun 2040$1,144.72$229.30$1,374.02$61,534.07
252Jul 2040$1,148.91$225.11$1,374.02$60,385.16
253Aug 2040$1,153.11$220.91$1,374.02$59,232.05
254Sep 2040$1,157.33$216.69$1,374.02$58,074.72
255Oct 2040$1,161.56$212.46$1,374.02$56,913.16
256Nov 2040$1,165.81$208.21$1,374.02$55,747.35
257Dec 2040$1,170.08$203.94$1,374.02$54,577.27
2040 Total$13,762.84$2,725.4$16,488.24
258Jan 2041$1,174.36$199.66$1,374.02$53,402.91
259Feb 2041$1,178.65$195.37$1,374.02$52,224.26
260Mar 2041$1,182.97$191.05$1,374.02$51,041.29
261Apr 2041$1,187.29$186.73$1,374.02$49,854.00
262May 2041$1,191.64$182.38$1,374.02$48,662.36
263Jun 2041$1,196.00$178.02$1,374.02$47,466.36
264Jul 2041$1,200.37$173.65$1,374.02$46,265.99
265Aug 2041$1,204.76$169.26$1,374.02$45,061.23
266Sep 2041$1,209.17$164.85$1,374.02$43,852.06
267Oct 2041$1,213.59$160.43$1,374.02$42,638.47
268Nov 2041$1,218.03$155.99$1,374.02$41,420.44
269Dec 2041$1,222.49$151.53$1,374.02$40,197.95
2041 Total$14,379.32$2,108.92$16,488.24
270Jan 2042$1,226.96$147.06$1,374.02$38,970.99
271Feb 2042$1,231.45$142.57$1,374.02$37,739.54
272Mar 2042$1,235.96$138.06$1,374.02$36,503.58
273Apr 2042$1,240.48$133.54$1,374.02$35,263.10
274May 2042$1,245.02$129.00$1,374.02$34,018.08
275Jun 2042$1,249.57$124.45$1,374.02$32,768.51
276Jul 2042$1,254.14$119.88$1,374.02$31,514.37
277Aug 2042$1,258.73$115.29$1,374.02$30,255.64
278Sep 2042$1,263.33$110.69$1,374.02$28,992.31
279Oct 2042$1,267.96$106.06$1,374.02$27,724.35
280Nov 2042$1,272.60$101.42$1,374.02$26,451.75
281Dec 2042$1,277.25$96.77$1,374.02$25,174.50
2042 Total$15,023.45$1,464.79$16,488.24
282Jan 2043$1,281.92$92.10$1,374.02$23,892.58
283Feb 2043$1,286.61$87.41$1,374.02$22,605.97
284Mar 2043$1,291.32$82.70$1,374.02$21,314.65
285Apr 2043$1,296.04$77.98$1,374.02$20,018.61
286May 2043$1,300.79$73.23$1,374.02$18,717.82
287Jun 2043$1,305.54$68.48$1,374.02$17,412.28
288Jul 2043$1,310.32$63.70$1,374.02$16,101.96
289Aug 2043$1,315.11$58.91$1,374.02$14,786.85
290Sep 2043$1,319.92$54.10$1,374.02$13,466.93
291Oct 2043$1,324.75$49.27$1,374.02$12,142.18
292Nov 2043$1,329.60$44.42$1,374.02$10,812.58
293Dec 2043$1,334.46$39.56$1,374.02$9,478.12
2043 Total$15,696.38$791.86$16,488.24
294Jan 2044$1,339.35$34.67$1,374.02$8,138.77
295Feb 2044$1,344.25$29.77$1,374.02$6,794.52
296Mar 2044$1,349.16$24.86$1,374.02$5,445.36
297Apr 2044$1,354.10$19.92$1,374.02$4,091.26
298May 2044$1,359.05$14.97$1,374.02$2,732.21
299Jun 2044$1,364.02$10.00$1,374.02$1,368.19
300Jul 2044$1,368.19$5.01$1,373.20$0.00
2044 Total$9,478.12$139.2$9,617.32
Compare your product with the big 4 banks, or add more products to compare
As seen on