Fixed Rate Home Loan 3 Years (LVR 90%-95%) from State Custodians

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$350,000
Advertised rate
4.59%
Fixed - 3 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,963
Number of Repayments
300
Total Interest Paid
$238,900
Total repayments
$588,900
DatePrincipleInterestPaymentBalance
1Oct 2019$624.59$1,338.75$1,963.34$349,375.41
2Nov 2019$626.98$1,336.36$1,963.34$348,748.43
3Dec 2019$629.38$1,333.96$1,963.34$348,119.05
2019 Total$1,880.95$4,009.07$5,890.02
4Jan 2020$631.78$1,331.56$1,963.34$347,487.27
5Feb 2020$634.20$1,329.14$1,963.34$346,853.07
6Mar 2020$636.63$1,326.71$1,963.34$346,216.44
7Apr 2020$639.06$1,324.28$1,963.34$345,577.38
8May 2020$641.51$1,321.83$1,963.34$344,935.87
9Jun 2020$643.96$1,319.38$1,963.34$344,291.91
10Jul 2020$646.42$1,316.92$1,963.34$343,645.49
11Aug 2020$648.90$1,314.44$1,963.34$342,996.59
12Sep 2020$651.38$1,311.96$1,963.34$342,345.21
13Oct 2020$653.87$1,309.47$1,963.34$341,691.34
14Nov 2020$656.37$1,306.97$1,963.34$341,034.97
15Dec 2020$658.88$1,304.46$1,963.34$340,376.09
2020 Total$7,742.96$15,817.12$23,560.08
16Jan 2021$661.40$1,301.94$1,963.34$339,714.69
17Feb 2021$663.93$1,299.41$1,963.34$339,050.76
18Mar 2021$666.47$1,296.87$1,963.34$338,384.29
19Apr 2021$669.02$1,294.32$1,963.34$337,715.27
20May 2021$671.58$1,291.76$1,963.34$337,043.69
21Jun 2021$674.15$1,289.19$1,963.34$336,369.54
22Jul 2021$676.73$1,286.61$1,963.34$335,692.81
23Aug 2021$679.32$1,284.02$1,963.34$335,013.49
24Sep 2021$681.91$1,281.43$1,963.34$334,331.58
25Oct 2021$684.52$1,278.82$1,963.34$333,647.06
26Nov 2021$687.14$1,276.20$1,963.34$332,959.92
27Dec 2021$689.77$1,273.57$1,963.34$332,270.15
2021 Total$8,105.94$15,454.14$23,560.08
28Jan 2022$692.41$1,270.93$1,963.34$331,577.74
29Feb 2022$695.06$1,268.28$1,963.34$330,882.68
30Mar 2022$697.71$1,265.63$1,963.34$330,184.97
31Apr 2022$700.38$1,262.96$1,963.34$329,484.59
32May 2022$703.06$1,260.28$1,963.34$328,781.53
33Jun 2022$705.75$1,257.59$1,963.34$328,075.78
34Jul 2022$708.45$1,254.89$1,963.34$327,367.33
35Aug 2022$711.16$1,252.18$1,963.34$326,656.17
36Sep 2022$713.88$1,249.46$1,963.34$325,942.29
37Oct 2022$716.61$1,246.73$1,963.34$325,225.68
38Nov 2022$719.35$1,243.99$1,963.34$324,506.33
39Dec 2022$722.10$1,241.24$1,963.34$323,784.23
2022 Total$8,485.92$15,074.16$23,560.08
40Jan 2023$724.87$1,238.47$1,963.34$323,059.36
41Feb 2023$727.64$1,235.70$1,963.34$322,331.72
42Mar 2023$730.42$1,232.92$1,963.34$321,601.30
43Apr 2023$733.22$1,230.12$1,963.34$320,868.08
44May 2023$736.02$1,227.32$1,963.34$320,132.06
45Jun 2023$738.83$1,224.51$1,963.34$319,393.23
46Jul 2023$741.66$1,221.68$1,963.34$318,651.57
47Aug 2023$744.50$1,218.84$1,963.34$317,907.07
48Sep 2023$747.35$1,215.99$1,963.34$317,159.72
49Oct 2023$750.20$1,213.14$1,963.34$316,409.52
50Nov 2023$753.07$1,210.27$1,963.34$315,656.45
51Dec 2023$755.95$1,207.39$1,963.34$314,900.50
2023 Total$8,883.73$14,676.35$23,560.08
52Jan 2024$758.85$1,204.49$1,963.34$314,141.65
53Feb 2024$761.75$1,201.59$1,963.34$313,379.90
54Mar 2024$764.66$1,198.68$1,963.34$312,615.24
55Apr 2024$767.59$1,195.75$1,963.34$311,847.65
56May 2024$770.52$1,192.82$1,963.34$311,077.13
57Jun 2024$773.47$1,189.87$1,963.34$310,303.66
58Jul 2024$776.43$1,186.91$1,963.34$309,527.23
59Aug 2024$779.40$1,183.94$1,963.34$308,747.83
60Sep 2024$782.38$1,180.96$1,963.34$307,965.45
61Oct 2024$785.37$1,177.97$1,963.34$307,180.08
62Nov 2024$788.38$1,174.96$1,963.34$306,391.70
63Dec 2024$791.39$1,171.95$1,963.34$305,600.31
2024 Total$9,300.19$14,259.89$23,560.08
64Jan 2025$794.42$1,168.92$1,963.34$304,805.89
65Feb 2025$797.46$1,165.88$1,963.34$304,008.43
66Mar 2025$800.51$1,162.83$1,963.34$303,207.92
67Apr 2025$803.57$1,159.77$1,963.34$302,404.35
68May 2025$806.64$1,156.70$1,963.34$301,597.71
69Jun 2025$809.73$1,153.61$1,963.34$300,787.98
70Jul 2025$812.83$1,150.51$1,963.34$299,975.15
71Aug 2025$815.94$1,147.40$1,963.34$299,159.21
72Sep 2025$819.06$1,144.28$1,963.34$298,340.15
73Oct 2025$822.19$1,141.15$1,963.34$297,517.96
74Nov 2025$825.33$1,138.01$1,963.34$296,692.63
75Dec 2025$828.49$1,134.85$1,963.34$295,864.14
2025 Total$9,736.17$13,823.91$23,560.08
76Jan 2026$831.66$1,131.68$1,963.34$295,032.48
77Feb 2026$834.84$1,128.50$1,963.34$294,197.64
78Mar 2026$838.03$1,125.31$1,963.34$293,359.61
79Apr 2026$841.24$1,122.10$1,963.34$292,518.37
80May 2026$844.46$1,118.88$1,963.34$291,673.91
81Jun 2026$847.69$1,115.65$1,963.34$290,826.22
82Jul 2026$850.93$1,112.41$1,963.34$289,975.29
83Aug 2026$854.18$1,109.16$1,963.34$289,121.11
84Sep 2026$857.45$1,105.89$1,963.34$288,263.66
85Oct 2026$860.73$1,102.61$1,963.34$287,402.93
86Nov 2026$864.02$1,099.32$1,963.34$286,538.91
87Dec 2026$867.33$1,096.01$1,963.34$285,671.58
2026 Total$10,192.56$13,367.52$23,560.08
88Jan 2027$870.65$1,092.69$1,963.34$284,800.93
89Feb 2027$873.98$1,089.36$1,963.34$283,926.95
90Mar 2027$877.32$1,086.02$1,963.34$283,049.63
91Apr 2027$880.68$1,082.66$1,963.34$282,168.95
92May 2027$884.04$1,079.30$1,963.34$281,284.91
93Jun 2027$887.43$1,075.91$1,963.34$280,397.48
94Jul 2027$890.82$1,072.52$1,963.34$279,506.66
95Aug 2027$894.23$1,069.11$1,963.34$278,612.43
96Sep 2027$897.65$1,065.69$1,963.34$277,714.78
97Oct 2027$901.08$1,062.26$1,963.34$276,813.70
98Nov 2027$904.53$1,058.81$1,963.34$275,909.17
99Dec 2027$907.99$1,055.35$1,963.34$275,001.18
2027 Total$10,670.4$12,889.68$23,560.08
100Jan 2028$911.46$1,051.88$1,963.34$274,089.72
101Feb 2028$914.95$1,048.39$1,963.34$273,174.77
102Mar 2028$918.45$1,044.89$1,963.34$272,256.32
103Apr 2028$921.96$1,041.38$1,963.34$271,334.36
104May 2028$925.49$1,037.85$1,963.34$270,408.87
105Jun 2028$929.03$1,034.31$1,963.34$269,479.84
106Jul 2028$932.58$1,030.76$1,963.34$268,547.26
107Aug 2028$936.15$1,027.19$1,963.34$267,611.11
108Sep 2028$939.73$1,023.61$1,963.34$266,671.38
109Oct 2028$943.32$1,020.02$1,963.34$265,728.06
110Nov 2028$946.93$1,016.41$1,963.34$264,781.13
111Dec 2028$950.55$1,012.79$1,963.34$263,830.58
2028 Total$11,170.6$12,389.48$23,560.08
112Jan 2029$954.19$1,009.15$1,963.34$262,876.39
113Feb 2029$957.84$1,005.50$1,963.34$261,918.55
114Mar 2029$961.50$1,001.84$1,963.34$260,957.05
115Apr 2029$965.18$998.16$1,963.34$259,991.87
116May 2029$968.87$994.47$1,963.34$259,023.00
117Jun 2029$972.58$990.76$1,963.34$258,050.42
118Jul 2029$976.30$987.04$1,963.34$257,074.12
119Aug 2029$980.03$983.31$1,963.34$256,094.09
120Sep 2029$983.78$979.56$1,963.34$255,110.31
121Oct 2029$987.54$975.80$1,963.34$254,122.77
122Nov 2029$991.32$972.02$1,963.34$253,131.45
123Dec 2029$995.11$968.23$1,963.34$252,136.34
2029 Total$11,694.24$11,865.84$23,560.08
124Jan 2030$998.92$964.42$1,963.34$251,137.42
125Feb 2030$1,002.74$960.60$1,963.34$250,134.68
126Mar 2030$1,006.57$956.77$1,963.34$249,128.11
127Apr 2030$1,010.42$952.92$1,963.34$248,117.69
128May 2030$1,014.29$949.05$1,963.34$247,103.40
129Jun 2030$1,018.17$945.17$1,963.34$246,085.23
130Jul 2030$1,022.06$941.28$1,963.34$245,063.17
131Aug 2030$1,025.97$937.37$1,963.34$244,037.20
132Sep 2030$1,029.90$933.44$1,963.34$243,007.30
133Oct 2030$1,033.84$929.50$1,963.34$241,973.46
134Nov 2030$1,037.79$925.55$1,963.34$240,935.67
135Dec 2030$1,041.76$921.58$1,963.34$239,893.91
2030 Total$12,242.43$11,317.65$23,560.08
136Jan 2031$1,045.75$917.59$1,963.34$238,848.16
137Feb 2031$1,049.75$913.59$1,963.34$237,798.41
138Mar 2031$1,053.76$909.58$1,963.34$236,744.65
139Apr 2031$1,057.79$905.55$1,963.34$235,686.86
140May 2031$1,061.84$901.50$1,963.34$234,625.02
141Jun 2031$1,065.90$897.44$1,963.34$233,559.12
142Jul 2031$1,069.98$893.36$1,963.34$232,489.14
143Aug 2031$1,074.07$889.27$1,963.34$231,415.07
144Sep 2031$1,078.18$885.16$1,963.34$230,336.89
145Oct 2031$1,082.30$881.04$1,963.34$229,254.59
146Nov 2031$1,086.44$876.90$1,963.34$228,168.15
147Dec 2031$1,090.60$872.74$1,963.34$227,077.55
2031 Total$12,816.36$10,743.72$23,560.08
148Jan 2032$1,094.77$868.57$1,963.34$225,982.78
149Feb 2032$1,098.96$864.38$1,963.34$224,883.82
150Mar 2032$1,103.16$860.18$1,963.34$223,780.66
151Apr 2032$1,107.38$855.96$1,963.34$222,673.28
152May 2032$1,111.61$851.73$1,963.34$221,561.67
153Jun 2032$1,115.87$847.47$1,963.34$220,445.80
154Jul 2032$1,120.13$843.21$1,963.34$219,325.67
155Aug 2032$1,124.42$838.92$1,963.34$218,201.25
156Sep 2032$1,128.72$834.62$1,963.34$217,072.53
157Oct 2032$1,133.04$830.30$1,963.34$215,939.49
158Nov 2032$1,137.37$825.97$1,963.34$214,802.12
159Dec 2032$1,141.72$821.62$1,963.34$213,660.40
2032 Total$13,417.15$10,142.93$23,560.08
160Jan 2033$1,146.09$817.25$1,963.34$212,514.31
161Feb 2033$1,150.47$812.87$1,963.34$211,363.84
162Mar 2033$1,154.87$808.47$1,963.34$210,208.97
163Apr 2033$1,159.29$804.05$1,963.34$209,049.68
164May 2033$1,163.72$799.62$1,963.34$207,885.96
165Jun 2033$1,168.18$795.16$1,963.34$206,717.78
166Jul 2033$1,172.64$790.70$1,963.34$205,545.14
167Aug 2033$1,177.13$786.21$1,963.34$204,368.01
168Sep 2033$1,181.63$781.71$1,963.34$203,186.38
169Oct 2033$1,186.15$777.19$1,963.34$202,000.23
170Nov 2033$1,190.69$772.65$1,963.34$200,809.54
171Dec 2033$1,195.24$768.10$1,963.34$199,614.30
2033 Total$14,046.1$9,513.98$23,560.08
172Jan 2034$1,199.82$763.52$1,963.34$198,414.48
173Feb 2034$1,204.40$758.94$1,963.34$197,210.08
174Mar 2034$1,209.01$754.33$1,963.34$196,001.07
175Apr 2034$1,213.64$749.70$1,963.34$194,787.43
176May 2034$1,218.28$745.06$1,963.34$193,569.15
177Jun 2034$1,222.94$740.40$1,963.34$192,346.21
178Jul 2034$1,227.62$735.72$1,963.34$191,118.59
179Aug 2034$1,232.31$731.03$1,963.34$189,886.28
180Sep 2034$1,237.02$726.32$1,963.34$188,649.26
181Oct 2034$1,241.76$721.58$1,963.34$187,407.50
182Nov 2034$1,246.51$716.83$1,963.34$186,160.99
183Dec 2034$1,251.27$712.07$1,963.34$184,909.72
2034 Total$14,704.58$8,855.5$23,560.08
184Jan 2035$1,256.06$707.28$1,963.34$183,653.66
185Feb 2035$1,260.86$702.48$1,963.34$182,392.80
186Mar 2035$1,265.69$697.65$1,963.34$181,127.11
187Apr 2035$1,270.53$692.81$1,963.34$179,856.58
188May 2035$1,275.39$687.95$1,963.34$178,581.19
189Jun 2035$1,280.27$683.07$1,963.34$177,300.92
190Jul 2035$1,285.16$678.18$1,963.34$176,015.76
191Aug 2035$1,290.08$673.26$1,963.34$174,725.68
192Sep 2035$1,295.01$668.33$1,963.34$173,430.67
193Oct 2035$1,299.97$663.37$1,963.34$172,130.70
194Nov 2035$1,304.94$658.40$1,963.34$170,825.76
195Dec 2035$1,309.93$653.41$1,963.34$169,515.83
2035 Total$15,393.89$8,166.19$23,560.08
196Jan 2036$1,314.94$648.40$1,963.34$168,200.89
197Feb 2036$1,319.97$643.37$1,963.34$166,880.92
198Mar 2036$1,325.02$638.32$1,963.34$165,555.90
199Apr 2036$1,330.09$633.25$1,963.34$164,225.81
200May 2036$1,335.18$628.16$1,963.34$162,890.63
201Jun 2036$1,340.28$623.06$1,963.34$161,550.35
202Jul 2036$1,345.41$617.93$1,963.34$160,204.94
203Aug 2036$1,350.56$612.78$1,963.34$158,854.38
204Sep 2036$1,355.72$607.62$1,963.34$157,498.66
205Oct 2036$1,360.91$602.43$1,963.34$156,137.75
206Nov 2036$1,366.11$597.23$1,963.34$154,771.64
207Dec 2036$1,371.34$592.00$1,963.34$153,400.30
2036 Total$16,115.53$7,444.55$23,560.08
208Jan 2037$1,376.58$586.76$1,963.34$152,023.72
209Feb 2037$1,381.85$581.49$1,963.34$150,641.87
210Mar 2037$1,387.13$576.21$1,963.34$149,254.74
211Apr 2037$1,392.44$570.90$1,963.34$147,862.30
212May 2037$1,397.77$565.57$1,963.34$146,464.53
213Jun 2037$1,403.11$560.23$1,963.34$145,061.42
214Jul 2037$1,408.48$554.86$1,963.34$143,652.94
215Aug 2037$1,413.87$549.47$1,963.34$142,239.07
216Sep 2037$1,419.28$544.06$1,963.34$140,819.79
217Oct 2037$1,424.70$538.64$1,963.34$139,395.09
218Nov 2037$1,430.15$533.19$1,963.34$137,964.94
219Dec 2037$1,435.62$527.72$1,963.34$136,529.32
2037 Total$16,870.98$6,689.1$23,560.08
220Jan 2038$1,441.12$522.22$1,963.34$135,088.20
221Feb 2038$1,446.63$516.71$1,963.34$133,641.57
222Mar 2038$1,452.16$511.18$1,963.34$132,189.41
223Apr 2038$1,457.72$505.62$1,963.34$130,731.69
224May 2038$1,463.29$500.05$1,963.34$129,268.40
225Jun 2038$1,468.89$494.45$1,963.34$127,799.51
226Jul 2038$1,474.51$488.83$1,963.34$126,325.00
227Aug 2038$1,480.15$483.19$1,963.34$124,844.85
228Sep 2038$1,485.81$477.53$1,963.34$123,359.04
229Oct 2038$1,491.49$471.85$1,963.34$121,867.55
230Nov 2038$1,497.20$466.14$1,963.34$120,370.35
231Dec 2038$1,502.92$460.42$1,963.34$118,867.43
2038 Total$17,661.89$5,898.19$23,560.08
232Jan 2039$1,508.67$454.67$1,963.34$117,358.76
233Feb 2039$1,514.44$448.90$1,963.34$115,844.32
234Mar 2039$1,520.24$443.10$1,963.34$114,324.08
235Apr 2039$1,526.05$437.29$1,963.34$112,798.03
236May 2039$1,531.89$431.45$1,963.34$111,266.14
237Jun 2039$1,537.75$425.59$1,963.34$109,728.39
238Jul 2039$1,543.63$419.71$1,963.34$108,184.76
239Aug 2039$1,549.53$413.81$1,963.34$106,635.23
240Sep 2039$1,555.46$407.88$1,963.34$105,079.77
241Oct 2039$1,561.41$401.93$1,963.34$103,518.36
242Nov 2039$1,567.38$395.96$1,963.34$101,950.98
243Dec 2039$1,573.38$389.96$1,963.34$100,377.60
2039 Total$18,489.83$5,070.25$23,560.08
244Jan 2040$1,579.40$383.94$1,963.34$98,798.20
245Feb 2040$1,585.44$377.90$1,963.34$97,212.76
246Mar 2040$1,591.50$371.84$1,963.34$95,621.26
247Apr 2040$1,597.59$365.75$1,963.34$94,023.67
248May 2040$1,603.70$359.64$1,963.34$92,419.97
249Jun 2040$1,609.83$353.51$1,963.34$90,810.14
250Jul 2040$1,615.99$347.35$1,963.34$89,194.15
251Aug 2040$1,622.17$341.17$1,963.34$87,571.98
252Sep 2040$1,628.38$334.96$1,963.34$85,943.60
253Oct 2040$1,634.61$328.73$1,963.34$84,308.99
254Nov 2040$1,640.86$322.48$1,963.34$82,668.13
255Dec 2040$1,647.13$316.21$1,963.34$81,021.00
2040 Total$19,356.6$4,203.48$23,560.08
256Jan 2041$1,653.43$309.91$1,963.34$79,367.57
257Feb 2041$1,659.76$303.58$1,963.34$77,707.81
258Mar 2041$1,666.11$297.23$1,963.34$76,041.70
259Apr 2041$1,672.48$290.86$1,963.34$74,369.22
260May 2041$1,678.88$284.46$1,963.34$72,690.34
261Jun 2041$1,685.30$278.04$1,963.34$71,005.04
262Jul 2041$1,691.75$271.59$1,963.34$69,313.29
263Aug 2041$1,698.22$265.12$1,963.34$67,615.07
264Sep 2041$1,704.71$258.63$1,963.34$65,910.36
265Oct 2041$1,711.23$252.11$1,963.34$64,199.13
266Nov 2041$1,717.78$245.56$1,963.34$62,481.35
267Dec 2041$1,724.35$238.99$1,963.34$60,757.00
2041 Total$20,264$3,296.08$23,560.08
268Jan 2042$1,730.94$232.40$1,963.34$59,026.06
269Feb 2042$1,737.57$225.77$1,963.34$57,288.49
270Mar 2042$1,744.21$219.13$1,963.34$55,544.28
271Apr 2042$1,750.88$212.46$1,963.34$53,793.40
272May 2042$1,757.58$205.76$1,963.34$52,035.82
273Jun 2042$1,764.30$199.04$1,963.34$50,271.52
274Jul 2042$1,771.05$192.29$1,963.34$48,500.47
275Aug 2042$1,777.83$185.51$1,963.34$46,722.64
276Sep 2042$1,784.63$178.71$1,963.34$44,938.01
277Oct 2042$1,791.45$171.89$1,963.34$43,146.56
278Nov 2042$1,798.30$165.04$1,963.34$41,348.26
279Dec 2042$1,805.18$158.16$1,963.34$39,543.08
2042 Total$21,213.92$2,346.16$23,560.08
280Jan 2043$1,812.09$151.25$1,963.34$37,730.99
281Feb 2043$1,819.02$144.32$1,963.34$35,911.97
282Mar 2043$1,825.98$137.36$1,963.34$34,085.99
283Apr 2043$1,832.96$130.38$1,963.34$32,253.03
284May 2043$1,839.97$123.37$1,963.34$30,413.06
285Jun 2043$1,847.01$116.33$1,963.34$28,566.05
286Jul 2043$1,854.07$109.27$1,963.34$26,711.98
287Aug 2043$1,861.17$102.17$1,963.34$24,850.81
288Sep 2043$1,868.29$95.05$1,963.34$22,982.52
289Oct 2043$1,875.43$87.91$1,963.34$21,107.09
290Nov 2043$1,882.61$80.73$1,963.34$19,224.48
291Dec 2043$1,889.81$73.53$1,963.34$17,334.67
2043 Total$22,208.41$1,351.67$23,560.08
292Jan 2044$1,897.03$66.31$1,963.34$15,437.64
293Feb 2044$1,904.29$59.05$1,963.34$13,533.35
294Mar 2044$1,911.57$51.77$1,963.34$11,621.78
295Apr 2044$1,918.89$44.45$1,963.34$9,702.89
296May 2044$1,926.23$37.11$1,963.34$7,776.66
297Jun 2044$1,933.59$29.75$1,963.34$5,843.07
298Jul 2044$1,940.99$22.35$1,963.34$3,902.08
299Aug 2044$1,948.41$14.93$1,963.34$1,953.67
300Sep 2044$1,953.67$7.47$1,961.14$0.00
2044 Total$17,334.67$333.19$17,667.86
Compare your product with the big 4 banks, or add more products to compare
As seen on