Fixed Rate Home Loan 1 Year (LVR 90%-95%) from State Custodians

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
4.24%
Fixed - 1 year
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,353
Number of Repayments
300
Total Interest Paid
$155,900
Total repayments
$405,900
DatePrincipleInterestPaymentBalance
1Nov 2019$469.62$883.33$1,352.95$249,530.38
2Dec 2019$471.28$881.67$1,352.95$249,059.10
2019 Total$940.9$1,765$2,705.9
3Jan 2020$472.94$880.01$1,352.95$248,586.16
4Feb 2020$474.61$878.34$1,352.95$248,111.55
5Mar 2020$476.29$876.66$1,352.95$247,635.26
6Apr 2020$477.97$874.98$1,352.95$247,157.29
7May 2020$479.66$873.29$1,352.95$246,677.63
8Jun 2020$481.36$871.59$1,352.95$246,196.27
9Jul 2020$483.06$869.89$1,352.95$245,713.21
10Aug 2020$484.76$868.19$1,352.95$245,228.45
11Sep 2020$486.48$866.47$1,352.95$244,741.97
12Oct 2020$488.20$864.75$1,352.95$244,253.77
13Nov 2020$489.92$863.03$1,352.95$243,763.85
14Dec 2020$491.65$861.30$1,352.95$243,272.20
2020 Total$5,786.9$10,448.5$16,235.4
15Jan 2021$493.39$859.56$1,352.95$242,778.81
16Feb 2021$495.13$857.82$1,352.95$242,283.68
17Mar 2021$496.88$856.07$1,352.95$241,786.80
18Apr 2021$498.64$854.31$1,352.95$241,288.16
19May 2021$500.40$852.55$1,352.95$240,787.76
20Jun 2021$502.17$850.78$1,352.95$240,285.59
21Jul 2021$503.94$849.01$1,352.95$239,781.65
22Aug 2021$505.72$847.23$1,352.95$239,275.93
23Sep 2021$507.51$845.44$1,352.95$238,768.42
24Oct 2021$509.30$843.65$1,352.95$238,259.12
25Nov 2021$511.10$841.85$1,352.95$237,748.02
26Dec 2021$512.91$840.04$1,352.95$237,235.11
2021 Total$6,037.09$10,198.31$16,235.4
27Jan 2022$514.72$838.23$1,352.95$236,720.39
28Feb 2022$516.54$836.41$1,352.95$236,203.85
29Mar 2022$518.36$834.59$1,352.95$235,685.49
30Apr 2022$520.19$832.76$1,352.95$235,165.30
31May 2022$522.03$830.92$1,352.95$234,643.27
32Jun 2022$523.88$829.07$1,352.95$234,119.39
33Jul 2022$525.73$827.22$1,352.95$233,593.66
34Aug 2022$527.59$825.36$1,352.95$233,066.07
35Sep 2022$529.45$823.50$1,352.95$232,536.62
36Oct 2022$531.32$821.63$1,352.95$232,005.30
37Nov 2022$533.20$819.75$1,352.95$231,472.10
38Dec 2022$535.08$817.87$1,352.95$230,937.02
2022 Total$6,298.09$9,937.31$16,235.4
39Jan 2023$536.97$815.98$1,352.95$230,400.05
40Feb 2023$538.87$814.08$1,352.95$229,861.18
41Mar 2023$540.77$812.18$1,352.95$229,320.41
42Apr 2023$542.68$810.27$1,352.95$228,777.73
43May 2023$544.60$808.35$1,352.95$228,233.13
44Jun 2023$546.53$806.42$1,352.95$227,686.60
45Jul 2023$548.46$804.49$1,352.95$227,138.14
46Aug 2023$550.40$802.55$1,352.95$226,587.74
47Sep 2023$552.34$800.61$1,352.95$226,035.40
48Oct 2023$554.29$798.66$1,352.95$225,481.11
49Nov 2023$556.25$796.70$1,352.95$224,924.86
50Dec 2023$558.22$794.73$1,352.95$224,366.64
2023 Total$6,570.38$9,665.02$16,235.4
51Jan 2024$560.19$792.76$1,352.95$223,806.45
52Feb 2024$562.17$790.78$1,352.95$223,244.28
53Mar 2024$564.15$788.80$1,352.95$222,680.13
54Apr 2024$566.15$786.80$1,352.95$222,113.98
55May 2024$568.15$784.80$1,352.95$221,545.83
56Jun 2024$570.15$782.80$1,352.95$220,975.68
57Jul 2024$572.17$780.78$1,352.95$220,403.51
58Aug 2024$574.19$778.76$1,352.95$219,829.32
59Sep 2024$576.22$776.73$1,352.95$219,253.10
60Oct 2024$578.26$774.69$1,352.95$218,674.84
61Nov 2024$580.30$772.65$1,352.95$218,094.54
62Dec 2024$582.35$770.60$1,352.95$217,512.19
2024 Total$6,854.45$9,380.95$16,235.4
63Jan 2025$584.41$768.54$1,352.95$216,927.78
64Feb 2025$586.47$766.48$1,352.95$216,341.31
65Mar 2025$588.54$764.41$1,352.95$215,752.77
66Apr 2025$590.62$762.33$1,352.95$215,162.15
67May 2025$592.71$760.24$1,352.95$214,569.44
68Jun 2025$594.80$758.15$1,352.95$213,974.64
69Jul 2025$596.91$756.04$1,352.95$213,377.73
70Aug 2025$599.02$753.93$1,352.95$212,778.71
71Sep 2025$601.13$751.82$1,352.95$212,177.58
72Oct 2025$603.26$749.69$1,352.95$211,574.32
73Nov 2025$605.39$747.56$1,352.95$210,968.93
74Dec 2025$607.53$745.42$1,352.95$210,361.40
2025 Total$7,150.79$9,084.61$16,235.4
75Jan 2026$609.67$743.28$1,352.95$209,751.73
76Feb 2026$611.83$741.12$1,352.95$209,139.90
77Mar 2026$613.99$738.96$1,352.95$208,525.91
78Apr 2026$616.16$736.79$1,352.95$207,909.75
79May 2026$618.34$734.61$1,352.95$207,291.41
80Jun 2026$620.52$732.43$1,352.95$206,670.89
81Jul 2026$622.71$730.24$1,352.95$206,048.18
82Aug 2026$624.91$728.04$1,352.95$205,423.27
83Sep 2026$627.12$725.83$1,352.95$204,796.15
84Oct 2026$629.34$723.61$1,352.95$204,166.81
85Nov 2026$631.56$721.39$1,352.95$203,535.25
86Dec 2026$633.79$719.16$1,352.95$202,901.46
2026 Total$7,459.94$8,775.46$16,235.4
87Jan 2027$636.03$716.92$1,352.95$202,265.43
88Feb 2027$638.28$714.67$1,352.95$201,627.15
89Mar 2027$640.53$712.42$1,352.95$200,986.62
90Apr 2027$642.80$710.15$1,352.95$200,343.82
91May 2027$645.07$707.88$1,352.95$199,698.75
92Jun 2027$647.35$705.60$1,352.95$199,051.40
93Jul 2027$649.64$703.31$1,352.95$198,401.76
94Aug 2027$651.93$701.02$1,352.95$197,749.83
95Sep 2027$654.23$698.72$1,352.95$197,095.60
96Oct 2027$656.55$696.40$1,352.95$196,439.05
97Nov 2027$658.87$694.08$1,352.95$195,780.18
98Dec 2027$661.19$691.76$1,352.95$195,118.99
2027 Total$7,782.47$8,452.93$16,235.4
99Jan 2028$663.53$689.42$1,352.95$194,455.46
100Feb 2028$665.87$687.08$1,352.95$193,789.59
101Mar 2028$668.23$684.72$1,352.95$193,121.36
102Apr 2028$670.59$682.36$1,352.95$192,450.77
103May 2028$672.96$679.99$1,352.95$191,777.81
104Jun 2028$675.34$677.61$1,352.95$191,102.47
105Jul 2028$677.72$675.23$1,352.95$190,424.75
106Aug 2028$680.12$672.83$1,352.95$189,744.63
107Sep 2028$682.52$670.43$1,352.95$189,062.11
108Oct 2028$684.93$668.02$1,352.95$188,377.18
109Nov 2028$687.35$665.60$1,352.95$187,689.83
110Dec 2028$689.78$663.17$1,352.95$187,000.05
2028 Total$8,118.94$8,116.46$16,235.4
111Jan 2029$692.22$660.73$1,352.95$186,307.83
112Feb 2029$694.66$658.29$1,352.95$185,613.17
113Mar 2029$697.12$655.83$1,352.95$184,916.05
114Apr 2029$699.58$653.37$1,352.95$184,216.47
115May 2029$702.05$650.90$1,352.95$183,514.42
116Jun 2029$704.53$648.42$1,352.95$182,809.89
117Jul 2029$707.02$645.93$1,352.95$182,102.87
118Aug 2029$709.52$643.43$1,352.95$181,393.35
119Sep 2029$712.03$640.92$1,352.95$180,681.32
120Oct 2029$714.54$638.41$1,352.95$179,966.78
121Nov 2029$717.07$635.88$1,352.95$179,249.71
122Dec 2029$719.60$633.35$1,352.95$178,530.11
2029 Total$8,469.94$7,765.46$16,235.4
123Jan 2030$722.14$630.81$1,352.95$177,807.97
124Feb 2030$724.70$628.25$1,352.95$177,083.27
125Mar 2030$727.26$625.69$1,352.95$176,356.01
126Apr 2030$729.83$623.12$1,352.95$175,626.18
127May 2030$732.40$620.55$1,352.95$174,893.78
128Jun 2030$734.99$617.96$1,352.95$174,158.79
129Jul 2030$737.59$615.36$1,352.95$173,421.20
130Aug 2030$740.20$612.75$1,352.95$172,681.00
131Sep 2030$742.81$610.14$1,352.95$171,938.19
132Oct 2030$745.44$607.51$1,352.95$171,192.75
133Nov 2030$748.07$604.88$1,352.95$170,444.68
134Dec 2030$750.71$602.24$1,352.95$169,693.97
2030 Total$8,836.14$7,399.26$16,235.4
135Jan 2031$753.36$599.59$1,352.95$168,940.61
136Feb 2031$756.03$596.92$1,352.95$168,184.58
137Mar 2031$758.70$594.25$1,352.95$167,425.88
138Apr 2031$761.38$591.57$1,352.95$166,664.50
139May 2031$764.07$588.88$1,352.95$165,900.43
140Jun 2031$766.77$586.18$1,352.95$165,133.66
141Jul 2031$769.48$583.47$1,352.95$164,364.18
142Aug 2031$772.20$580.75$1,352.95$163,591.98
143Sep 2031$774.93$578.02$1,352.95$162,817.05
144Oct 2031$777.66$575.29$1,352.95$162,039.39
145Nov 2031$780.41$572.54$1,352.95$161,258.98
146Dec 2031$783.17$569.78$1,352.95$160,475.81
2031 Total$9,218.16$7,017.24$16,235.4
147Jan 2032$785.94$567.01$1,352.95$159,689.87
148Feb 2032$788.71$564.24$1,352.95$158,901.16
149Mar 2032$791.50$561.45$1,352.95$158,109.66
150Apr 2032$794.30$558.65$1,352.95$157,315.36
151May 2032$797.10$555.85$1,352.95$156,518.26
152Jun 2032$799.92$553.03$1,352.95$155,718.34
153Jul 2032$802.75$550.20$1,352.95$154,915.59
154Aug 2032$805.58$547.37$1,352.95$154,110.01
155Sep 2032$808.43$544.52$1,352.95$153,301.58
156Oct 2032$811.28$541.67$1,352.95$152,490.30
157Nov 2032$814.15$538.80$1,352.95$151,676.15
158Dec 2032$817.03$535.92$1,352.95$150,859.12
2032 Total$9,616.69$6,618.71$16,235.4
159Jan 2033$819.91$533.04$1,352.95$150,039.21
160Feb 2033$822.81$530.14$1,352.95$149,216.40
161Mar 2033$825.72$527.23$1,352.95$148,390.68
162Apr 2033$828.64$524.31$1,352.95$147,562.04
163May 2033$831.56$521.39$1,352.95$146,730.48
164Jun 2033$834.50$518.45$1,352.95$145,895.98
165Jul 2033$837.45$515.50$1,352.95$145,058.53
166Aug 2033$840.41$512.54$1,352.95$144,218.12
167Sep 2033$843.38$509.57$1,352.95$143,374.74
168Oct 2033$846.36$506.59$1,352.95$142,528.38
169Nov 2033$849.35$503.60$1,352.95$141,679.03
170Dec 2033$852.35$500.60$1,352.95$140,826.68
2033 Total$10,032.44$6,202.96$16,235.4
171Jan 2034$855.36$497.59$1,352.95$139,971.32
172Feb 2034$858.38$494.57$1,352.95$139,112.94
173Mar 2034$861.42$491.53$1,352.95$138,251.52
174Apr 2034$864.46$488.49$1,352.95$137,387.06
175May 2034$867.52$485.43$1,352.95$136,519.54
176Jun 2034$870.58$482.37$1,352.95$135,648.96
177Jul 2034$873.66$479.29$1,352.95$134,775.30
178Aug 2034$876.74$476.21$1,352.95$133,898.56
179Sep 2034$879.84$473.11$1,352.95$133,018.72
180Oct 2034$882.95$470.00$1,352.95$132,135.77
181Nov 2034$886.07$466.88$1,352.95$131,249.70
182Dec 2034$889.20$463.75$1,352.95$130,360.50
2034 Total$10,466.18$5,769.22$16,235.4
183Jan 2035$892.34$460.61$1,352.95$129,468.16
184Feb 2035$895.50$457.45$1,352.95$128,572.66
185Mar 2035$898.66$454.29$1,352.95$127,674.00
186Apr 2035$901.84$451.11$1,352.95$126,772.16
187May 2035$905.02$447.93$1,352.95$125,867.14
188Jun 2035$908.22$444.73$1,352.95$124,958.92
189Jul 2035$911.43$441.52$1,352.95$124,047.49
190Aug 2035$914.65$438.30$1,352.95$123,132.84
191Sep 2035$917.88$435.07$1,352.95$122,214.96
192Oct 2035$921.12$431.83$1,352.95$121,293.84
193Nov 2035$924.38$428.57$1,352.95$120,369.46
194Dec 2035$927.64$425.31$1,352.95$119,441.82
2035 Total$10,918.68$5,316.72$16,235.4
195Jan 2036$930.92$422.03$1,352.95$118,510.90
196Feb 2036$934.21$418.74$1,352.95$117,576.69
197Mar 2036$937.51$415.44$1,352.95$116,639.18
198Apr 2036$940.82$412.13$1,352.95$115,698.36
199May 2036$944.15$408.80$1,352.95$114,754.21
200Jun 2036$947.49$405.46$1,352.95$113,806.72
201Jul 2036$950.83$402.12$1,352.95$112,855.89
202Aug 2036$954.19$398.76$1,352.95$111,901.70
203Sep 2036$957.56$395.39$1,352.95$110,944.14
204Oct 2036$960.95$392.00$1,352.95$109,983.19
205Nov 2036$964.34$388.61$1,352.95$109,018.85
206Dec 2036$967.75$385.20$1,352.95$108,051.10
2036 Total$11,390.72$4,844.68$16,235.4
207Jan 2037$971.17$381.78$1,352.95$107,079.93
208Feb 2037$974.60$378.35$1,352.95$106,105.33
209Mar 2037$978.04$374.91$1,352.95$105,127.29
210Apr 2037$981.50$371.45$1,352.95$104,145.79
211May 2037$984.97$367.98$1,352.95$103,160.82
212Jun 2037$988.45$364.50$1,352.95$102,172.37
213Jul 2037$991.94$361.01$1,352.95$101,180.43
214Aug 2037$995.45$357.50$1,352.95$100,184.98
215Sep 2037$998.96$353.99$1,352.95$99,186.02
216Oct 2037$1,002.49$350.46$1,352.95$98,183.53
217Nov 2037$1,006.03$346.92$1,352.95$97,177.50
218Dec 2037$1,009.59$343.36$1,352.95$96,167.91
2037 Total$11,883.19$4,352.21$16,235.4
219Jan 2038$1,013.16$339.79$1,352.95$95,154.75
220Feb 2038$1,016.74$336.21$1,352.95$94,138.01
221Mar 2038$1,020.33$332.62$1,352.95$93,117.68
222Apr 2038$1,023.93$329.02$1,352.95$92,093.75
223May 2038$1,027.55$325.40$1,352.95$91,066.20
224Jun 2038$1,031.18$321.77$1,352.95$90,035.02
225Jul 2038$1,034.83$318.12$1,352.95$89,000.19
226Aug 2038$1,038.48$314.47$1,352.95$87,961.71
227Sep 2038$1,042.15$310.80$1,352.95$86,919.56
228Oct 2038$1,045.83$307.12$1,352.95$85,873.73
229Nov 2038$1,049.53$303.42$1,352.95$84,824.20
230Dec 2038$1,053.24$299.71$1,352.95$83,770.96
2038 Total$12,396.95$3,838.45$16,235.4
231Jan 2039$1,056.96$295.99$1,352.95$82,714.00
232Feb 2039$1,060.69$292.26$1,352.95$81,653.31
233Mar 2039$1,064.44$288.51$1,352.95$80,588.87
234Apr 2039$1,068.20$284.75$1,352.95$79,520.67
235May 2039$1,071.98$280.97$1,352.95$78,448.69
236Jun 2039$1,075.76$277.19$1,352.95$77,372.93
237Jul 2039$1,079.57$273.38$1,352.95$76,293.36
238Aug 2039$1,083.38$269.57$1,352.95$75,209.98
239Sep 2039$1,087.21$265.74$1,352.95$74,122.77
240Oct 2039$1,091.05$261.90$1,352.95$73,031.72
241Nov 2039$1,094.90$258.05$1,352.95$71,936.82
242Dec 2039$1,098.77$254.18$1,352.95$70,838.05
2039 Total$12,932.91$3,302.49$16,235.4
243Jan 2040$1,102.66$250.29$1,352.95$69,735.39
244Feb 2040$1,106.55$246.40$1,352.95$68,628.84
245Mar 2040$1,110.46$242.49$1,352.95$67,518.38
246Apr 2040$1,114.39$238.56$1,352.95$66,403.99
247May 2040$1,118.32$234.63$1,352.95$65,285.67
248Jun 2040$1,122.27$230.68$1,352.95$64,163.40
249Jul 2040$1,126.24$226.71$1,352.95$63,037.16
250Aug 2040$1,130.22$222.73$1,352.95$61,906.94
251Sep 2040$1,134.21$218.74$1,352.95$60,772.73
252Oct 2040$1,138.22$214.73$1,352.95$59,634.51
253Nov 2040$1,142.24$210.71$1,352.95$58,492.27
254Dec 2040$1,146.28$206.67$1,352.95$57,345.99
2040 Total$13,492.06$2,743.34$16,235.4
255Jan 2041$1,150.33$202.62$1,352.95$56,195.66
256Feb 2041$1,154.39$198.56$1,352.95$55,041.27
257Mar 2041$1,158.47$194.48$1,352.95$53,882.80
258Apr 2041$1,162.56$190.39$1,352.95$52,720.24
259May 2041$1,166.67$186.28$1,352.95$51,553.57
260Jun 2041$1,170.79$182.16$1,352.95$50,382.78
261Jul 2041$1,174.93$178.02$1,352.95$49,207.85
262Aug 2041$1,179.08$173.87$1,352.95$48,028.77
263Sep 2041$1,183.25$169.70$1,352.95$46,845.52
264Oct 2041$1,187.43$165.52$1,352.95$45,658.09
265Nov 2041$1,191.62$161.33$1,352.95$44,466.47
266Dec 2041$1,195.84$157.11$1,352.95$43,270.63
2041 Total$14,075.36$2,160.04$16,235.4
267Jan 2042$1,200.06$152.89$1,352.95$42,070.57
268Feb 2042$1,204.30$148.65$1,352.95$40,866.27
269Mar 2042$1,208.56$144.39$1,352.95$39,657.71
270Apr 2042$1,212.83$140.12$1,352.95$38,444.88
271May 2042$1,217.11$135.84$1,352.95$37,227.77
272Jun 2042$1,221.41$131.54$1,352.95$36,006.36
273Jul 2042$1,225.73$127.22$1,352.95$34,780.63
274Aug 2042$1,230.06$122.89$1,352.95$33,550.57
275Sep 2042$1,234.40$118.55$1,352.95$32,316.17
276Oct 2042$1,238.77$114.18$1,352.95$31,077.40
277Nov 2042$1,243.14$109.81$1,352.95$29,834.26
278Dec 2042$1,247.54$105.41$1,352.95$28,586.72
2042 Total$14,683.91$1,551.49$16,235.4
279Jan 2043$1,251.94$101.01$1,352.95$27,334.78
280Feb 2043$1,256.37$96.58$1,352.95$26,078.41
281Mar 2043$1,260.81$92.14$1,352.95$24,817.60
282Apr 2043$1,265.26$87.69$1,352.95$23,552.34
283May 2043$1,269.73$83.22$1,352.95$22,282.61
284Jun 2043$1,274.22$78.73$1,352.95$21,008.39
285Jul 2043$1,278.72$74.23$1,352.95$19,729.67
286Aug 2043$1,283.24$69.71$1,352.95$18,446.43
287Sep 2043$1,287.77$65.18$1,352.95$17,158.66
288Oct 2043$1,292.32$60.63$1,352.95$15,866.34
289Nov 2043$1,296.89$56.06$1,352.95$14,569.45
290Dec 2043$1,301.47$51.48$1,352.95$13,267.98
2043 Total$15,318.74$916.66$16,235.4
291Jan 2044$1,306.07$46.88$1,352.95$11,961.91
292Feb 2044$1,310.68$42.27$1,352.95$10,651.23
293Mar 2044$1,315.32$37.63$1,352.95$9,335.91
294Apr 2044$1,319.96$32.99$1,352.95$8,015.95
295May 2044$1,324.63$28.32$1,352.95$6,691.32
296Jun 2044$1,329.31$23.64$1,352.95$5,362.01
297Jul 2044$1,334.00$18.95$1,352.95$4,028.01
298Aug 2044$1,338.72$14.23$1,352.95$2,689.29
299Sep 2044$1,343.45$9.50$1,352.95$1,345.84
300Oct 2044$1,345.84$4.76$1,350.60$0.00
2044 Total$13,267.98$259.17$13,527.15
Compare your product with the big 4 banks, or add more products to compare
As seen on