Fixed Rate Home Loan 4 Years (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
4.74%
Fixed - 4 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,424
Number of Repayments
300
Total Interest Paid
$177,200
Total repayments
$427,200
DatePrincipleInterestPaymentBalance
1Oct 2019$436.36$987.50$1,423.86$249,563.64
2Nov 2019$438.08$985.78$1,423.86$249,125.56
3Dec 2019$439.81$984.05$1,423.86$248,685.75
2019 Total$1,314.25$2,957.33$4,271.58
4Jan 2020$441.55$982.31$1,423.86$248,244.20
5Feb 2020$443.30$980.56$1,423.86$247,800.90
6Mar 2020$445.05$978.81$1,423.86$247,355.85
7Apr 2020$446.80$977.06$1,423.86$246,909.05
8May 2020$448.57$975.29$1,423.86$246,460.48
9Jun 2020$450.34$973.52$1,423.86$246,010.14
10Jul 2020$452.12$971.74$1,423.86$245,558.02
11Aug 2020$453.91$969.95$1,423.86$245,104.11
12Sep 2020$455.70$968.16$1,423.86$244,648.41
13Oct 2020$457.50$966.36$1,423.86$244,190.91
14Nov 2020$459.31$964.55$1,423.86$243,731.60
15Dec 2020$461.12$962.74$1,423.86$243,270.48
2020 Total$5,415.27$11,671.05$17,086.32
16Jan 2021$462.94$960.92$1,423.86$242,807.54
17Feb 2021$464.77$959.09$1,423.86$242,342.77
18Mar 2021$466.61$957.25$1,423.86$241,876.16
19Apr 2021$468.45$955.41$1,423.86$241,407.71
20May 2021$470.30$953.56$1,423.86$240,937.41
21Jun 2021$472.16$951.70$1,423.86$240,465.25
22Jul 2021$474.02$949.84$1,423.86$239,991.23
23Aug 2021$475.89$947.97$1,423.86$239,515.34
24Sep 2021$477.77$946.09$1,423.86$239,037.57
25Oct 2021$479.66$944.20$1,423.86$238,557.91
26Nov 2021$481.56$942.30$1,423.86$238,076.35
27Dec 2021$483.46$940.40$1,423.86$237,592.89
2021 Total$5,677.59$11,408.73$17,086.32
28Jan 2022$485.37$938.49$1,423.86$237,107.52
29Feb 2022$487.29$936.57$1,423.86$236,620.23
30Mar 2022$489.21$934.65$1,423.86$236,131.02
31Apr 2022$491.14$932.72$1,423.86$235,639.88
32May 2022$493.08$930.78$1,423.86$235,146.80
33Jun 2022$495.03$928.83$1,423.86$234,651.77
34Jul 2022$496.99$926.87$1,423.86$234,154.78
35Aug 2022$498.95$924.91$1,423.86$233,655.83
36Sep 2022$500.92$922.94$1,423.86$233,154.91
37Oct 2022$502.90$920.96$1,423.86$232,652.01
38Nov 2022$504.88$918.98$1,423.86$232,147.13
39Dec 2022$506.88$916.98$1,423.86$231,640.25
2022 Total$5,952.64$11,133.68$17,086.32
40Jan 2023$508.88$914.98$1,423.86$231,131.37
41Feb 2023$510.89$912.97$1,423.86$230,620.48
42Mar 2023$512.91$910.95$1,423.86$230,107.57
43Apr 2023$514.94$908.92$1,423.86$229,592.63
44May 2023$516.97$906.89$1,423.86$229,075.66
45Jun 2023$519.01$904.85$1,423.86$228,556.65
46Jul 2023$521.06$902.80$1,423.86$228,035.59
47Aug 2023$523.12$900.74$1,423.86$227,512.47
48Sep 2023$525.19$898.67$1,423.86$226,987.28
49Oct 2023$527.26$896.60$1,423.86$226,460.02
50Nov 2023$529.34$894.52$1,423.86$225,930.68
51Dec 2023$531.43$892.43$1,423.86$225,399.25
2023 Total$6,241$10,845.32$17,086.32
52Jan 2024$533.53$890.33$1,423.86$224,865.72
53Feb 2024$535.64$888.22$1,423.86$224,330.08
54Mar 2024$537.76$886.10$1,423.86$223,792.32
55Apr 2024$539.88$883.98$1,423.86$223,252.44
56May 2024$542.01$881.85$1,423.86$222,710.43
57Jun 2024$544.15$879.71$1,423.86$222,166.28
58Jul 2024$546.30$877.56$1,423.86$221,619.98
59Aug 2024$548.46$875.40$1,423.86$221,071.52
60Sep 2024$550.63$873.23$1,423.86$220,520.89
61Oct 2024$552.80$871.06$1,423.86$219,968.09
62Nov 2024$554.99$868.87$1,423.86$219,413.10
63Dec 2024$557.18$866.68$1,423.86$218,855.92
2024 Total$6,543.33$10,542.99$17,086.32
64Jan 2025$559.38$864.48$1,423.86$218,296.54
65Feb 2025$561.59$862.27$1,423.86$217,734.95
66Mar 2025$563.81$860.05$1,423.86$217,171.14
67Apr 2025$566.03$857.83$1,423.86$216,605.11
68May 2025$568.27$855.59$1,423.86$216,036.84
69Jun 2025$570.51$853.35$1,423.86$215,466.33
70Jul 2025$572.77$851.09$1,423.86$214,893.56
71Aug 2025$575.03$848.83$1,423.86$214,318.53
72Sep 2025$577.30$846.56$1,423.86$213,741.23
73Oct 2025$579.58$844.28$1,423.86$213,161.65
74Nov 2025$581.87$841.99$1,423.86$212,579.78
75Dec 2025$584.17$839.69$1,423.86$211,995.61
2025 Total$6,860.31$10,226.01$17,086.32
76Jan 2026$586.48$837.38$1,423.86$211,409.13
77Feb 2026$588.79$835.07$1,423.86$210,820.34
78Mar 2026$591.12$832.74$1,423.86$210,229.22
79Apr 2026$593.45$830.41$1,423.86$209,635.77
80May 2026$595.80$828.06$1,423.86$209,039.97
81Jun 2026$598.15$825.71$1,423.86$208,441.82
82Jul 2026$600.51$823.35$1,423.86$207,841.31
83Aug 2026$602.89$820.97$1,423.86$207,238.42
84Sep 2026$605.27$818.59$1,423.86$206,633.15
85Oct 2026$607.66$816.20$1,423.86$206,025.49
86Nov 2026$610.06$813.80$1,423.86$205,415.43
87Dec 2026$612.47$811.39$1,423.86$204,802.96
2026 Total$7,192.65$9,893.67$17,086.32
88Jan 2027$614.89$808.97$1,423.86$204,188.07
89Feb 2027$617.32$806.54$1,423.86$203,570.75
90Mar 2027$619.76$804.10$1,423.86$202,950.99
91Apr 2027$622.20$801.66$1,423.86$202,328.79
92May 2027$624.66$799.20$1,423.86$201,704.13
93Jun 2027$627.13$796.73$1,423.86$201,077.00
94Jul 2027$629.61$794.25$1,423.86$200,447.39
95Aug 2027$632.09$791.77$1,423.86$199,815.30
96Sep 2027$634.59$789.27$1,423.86$199,180.71
97Oct 2027$637.10$786.76$1,423.86$198,543.61
98Nov 2027$639.61$784.25$1,423.86$197,904.00
99Dec 2027$642.14$781.72$1,423.86$197,261.86
2027 Total$7,541.1$9,545.22$17,086.32
100Jan 2028$644.68$779.18$1,423.86$196,617.18
101Feb 2028$647.22$776.64$1,423.86$195,969.96
102Mar 2028$649.78$774.08$1,423.86$195,320.18
103Apr 2028$652.35$771.51$1,423.86$194,667.83
104May 2028$654.92$768.94$1,423.86$194,012.91
105Jun 2028$657.51$766.35$1,423.86$193,355.40
106Jul 2028$660.11$763.75$1,423.86$192,695.29
107Aug 2028$662.71$761.15$1,423.86$192,032.58
108Sep 2028$665.33$758.53$1,423.86$191,367.25
109Oct 2028$667.96$755.90$1,423.86$190,699.29
110Nov 2028$670.60$753.26$1,423.86$190,028.69
111Dec 2028$673.25$750.61$1,423.86$189,355.44
2028 Total$7,906.42$9,179.9$17,086.32
112Jan 2029$675.91$747.95$1,423.86$188,679.53
113Feb 2029$678.58$745.28$1,423.86$188,000.95
114Mar 2029$681.26$742.60$1,423.86$187,319.69
115Apr 2029$683.95$739.91$1,423.86$186,635.74
116May 2029$686.65$737.21$1,423.86$185,949.09
117Jun 2029$689.36$734.50$1,423.86$185,259.73
118Jul 2029$692.08$731.78$1,423.86$184,567.65
119Aug 2029$694.82$729.04$1,423.86$183,872.83
120Sep 2029$697.56$726.30$1,423.86$183,175.27
121Oct 2029$700.32$723.54$1,423.86$182,474.95
122Nov 2029$703.08$720.78$1,423.86$181,771.87
123Dec 2029$705.86$718.00$1,423.86$181,066.01
2029 Total$8,289.43$8,796.89$17,086.32
124Jan 2030$708.65$715.21$1,423.86$180,357.36
125Feb 2030$711.45$712.41$1,423.86$179,645.91
126Mar 2030$714.26$709.60$1,423.86$178,931.65
127Apr 2030$717.08$706.78$1,423.86$178,214.57
128May 2030$719.91$703.95$1,423.86$177,494.66
129Jun 2030$722.76$701.10$1,423.86$176,771.90
130Jul 2030$725.61$698.25$1,423.86$176,046.29
131Aug 2030$728.48$695.38$1,423.86$175,317.81
132Sep 2030$731.35$692.51$1,423.86$174,586.46
133Oct 2030$734.24$689.62$1,423.86$173,852.22
134Nov 2030$737.14$686.72$1,423.86$173,115.08
135Dec 2030$740.06$683.80$1,423.86$172,375.02
2030 Total$8,690.99$8,395.33$17,086.32
136Jan 2031$742.98$680.88$1,423.86$171,632.04
137Feb 2031$745.91$677.95$1,423.86$170,886.13
138Mar 2031$748.86$675.00$1,423.86$170,137.27
139Apr 2031$751.82$672.04$1,423.86$169,385.45
140May 2031$754.79$669.07$1,423.86$168,630.66
141Jun 2031$757.77$666.09$1,423.86$167,872.89
142Jul 2031$760.76$663.10$1,423.86$167,112.13
143Aug 2031$763.77$660.09$1,423.86$166,348.36
144Sep 2031$766.78$657.08$1,423.86$165,581.58
145Oct 2031$769.81$654.05$1,423.86$164,811.77
146Nov 2031$772.85$651.01$1,423.86$164,038.92
147Dec 2031$775.91$647.95$1,423.86$163,263.01
2031 Total$9,112.01$7,974.31$17,086.32
148Jan 2032$778.97$644.89$1,423.86$162,484.04
149Feb 2032$782.05$641.81$1,423.86$161,701.99
150Mar 2032$785.14$638.72$1,423.86$160,916.85
151Apr 2032$788.24$635.62$1,423.86$160,128.61
152May 2032$791.35$632.51$1,423.86$159,337.26
153Jun 2032$794.48$629.38$1,423.86$158,542.78
154Jul 2032$797.62$626.24$1,423.86$157,745.16
155Aug 2032$800.77$623.09$1,423.86$156,944.39
156Sep 2032$803.93$619.93$1,423.86$156,140.46
157Oct 2032$807.11$616.75$1,423.86$155,333.35
158Nov 2032$810.29$613.57$1,423.86$154,523.06
159Dec 2032$813.49$610.37$1,423.86$153,709.57
2032 Total$9,553.44$7,532.88$17,086.32
160Jan 2033$816.71$607.15$1,423.86$152,892.86
161Feb 2033$819.93$603.93$1,423.86$152,072.93
162Mar 2033$823.17$600.69$1,423.86$151,249.76
163Apr 2033$826.42$597.44$1,423.86$150,423.34
164May 2033$829.69$594.17$1,423.86$149,593.65
165Jun 2033$832.97$590.89$1,423.86$148,760.68
166Jul 2033$836.26$587.60$1,423.86$147,924.42
167Aug 2033$839.56$584.30$1,423.86$147,084.86
168Sep 2033$842.87$580.99$1,423.86$146,241.99
169Oct 2033$846.20$577.66$1,423.86$145,395.79
170Nov 2033$849.55$574.31$1,423.86$144,546.24
171Dec 2033$852.90$570.96$1,423.86$143,693.34
2033 Total$10,016.23$7,070.09$17,086.32
172Jan 2034$856.27$567.59$1,423.86$142,837.07
173Feb 2034$859.65$564.21$1,423.86$141,977.42
174Mar 2034$863.05$560.81$1,423.86$141,114.37
175Apr 2034$866.46$557.40$1,423.86$140,247.91
176May 2034$869.88$553.98$1,423.86$139,378.03
177Jun 2034$873.32$550.54$1,423.86$138,504.71
178Jul 2034$876.77$547.09$1,423.86$137,627.94
179Aug 2034$880.23$543.63$1,423.86$136,747.71
180Sep 2034$883.71$540.15$1,423.86$135,864.00
181Oct 2034$887.20$536.66$1,423.86$134,976.80
182Nov 2034$890.70$533.16$1,423.86$134,086.10
183Dec 2034$894.22$529.64$1,423.86$133,191.88
2034 Total$10,501.46$6,584.86$17,086.32
184Jan 2035$897.75$526.11$1,423.86$132,294.13
185Feb 2035$901.30$522.56$1,423.86$131,392.83
186Mar 2035$904.86$519.00$1,423.86$130,487.97
187Apr 2035$908.43$515.43$1,423.86$129,579.54
188May 2035$912.02$511.84$1,423.86$128,667.52
189Jun 2035$915.62$508.24$1,423.86$127,751.90
190Jul 2035$919.24$504.62$1,423.86$126,832.66
191Aug 2035$922.87$500.99$1,423.86$125,909.79
192Sep 2035$926.52$497.34$1,423.86$124,983.27
193Oct 2035$930.18$493.68$1,423.86$124,053.09
194Nov 2035$933.85$490.01$1,423.86$123,119.24
195Dec 2035$937.54$486.32$1,423.86$122,181.70
2035 Total$11,010.18$6,076.14$17,086.32
196Jan 2036$941.24$482.62$1,423.86$121,240.46
197Feb 2036$944.96$478.90$1,423.86$120,295.50
198Mar 2036$948.69$475.17$1,423.86$119,346.81
199Apr 2036$952.44$471.42$1,423.86$118,394.37
200May 2036$956.20$467.66$1,423.86$117,438.17
201Jun 2036$959.98$463.88$1,423.86$116,478.19
202Jul 2036$963.77$460.09$1,423.86$115,514.42
203Aug 2036$967.58$456.28$1,423.86$114,546.84
204Sep 2036$971.40$452.46$1,423.86$113,575.44
205Oct 2036$975.24$448.62$1,423.86$112,600.20
206Nov 2036$979.09$444.77$1,423.86$111,621.11
207Dec 2036$982.96$440.90$1,423.86$110,638.15
2036 Total$11,543.55$5,542.77$17,086.32
208Jan 2037$986.84$437.02$1,423.86$109,651.31
209Feb 2037$990.74$433.12$1,423.86$108,660.57
210Mar 2037$994.65$429.21$1,423.86$107,665.92
211Apr 2037$998.58$425.28$1,423.86$106,667.34
212May 2037$1,002.52$421.34$1,423.86$105,664.82
213Jun 2037$1,006.48$417.38$1,423.86$104,658.34
214Jul 2037$1,010.46$413.40$1,423.86$103,647.88
215Aug 2037$1,014.45$409.41$1,423.86$102,633.43
216Sep 2037$1,018.46$405.40$1,423.86$101,614.97
217Oct 2037$1,022.48$401.38$1,423.86$100,592.49
218Nov 2037$1,026.52$397.34$1,423.86$99,565.97
219Dec 2037$1,030.57$393.29$1,423.86$98,535.40
2037 Total$12,102.75$4,983.57$17,086.32
220Jan 2038$1,034.65$389.21$1,423.86$97,500.75
221Feb 2038$1,038.73$385.13$1,423.86$96,462.02
222Mar 2038$1,042.84$381.02$1,423.86$95,419.18
223Apr 2038$1,046.95$376.91$1,423.86$94,372.23
224May 2038$1,051.09$372.77$1,423.86$93,321.14
225Jun 2038$1,055.24$368.62$1,423.86$92,265.90
226Jul 2038$1,059.41$364.45$1,423.86$91,206.49
227Aug 2038$1,063.59$360.27$1,423.86$90,142.90
228Sep 2038$1,067.80$356.06$1,423.86$89,075.10
229Oct 2038$1,072.01$351.85$1,423.86$88,003.09
230Nov 2038$1,076.25$347.61$1,423.86$86,926.84
231Dec 2038$1,080.50$343.36$1,423.86$85,846.34
2038 Total$12,689.06$4,397.26$17,086.32
232Jan 2039$1,084.77$339.09$1,423.86$84,761.57
233Feb 2039$1,089.05$334.81$1,423.86$83,672.52
234Mar 2039$1,093.35$330.51$1,423.86$82,579.17
235Apr 2039$1,097.67$326.19$1,423.86$81,481.50
236May 2039$1,102.01$321.85$1,423.86$80,379.49
237Jun 2039$1,106.36$317.50$1,423.86$79,273.13
238Jul 2039$1,110.73$313.13$1,423.86$78,162.40
239Aug 2039$1,115.12$308.74$1,423.86$77,047.28
240Sep 2039$1,119.52$304.34$1,423.86$75,927.76
241Oct 2039$1,123.95$299.91$1,423.86$74,803.81
242Nov 2039$1,128.38$295.48$1,423.86$73,675.43
243Dec 2039$1,132.84$291.02$1,423.86$72,542.59
2039 Total$13,303.75$3,782.57$17,086.32
244Jan 2040$1,137.32$286.54$1,423.86$71,405.27
245Feb 2040$1,141.81$282.05$1,423.86$70,263.46
246Mar 2040$1,146.32$277.54$1,423.86$69,117.14
247Apr 2040$1,150.85$273.01$1,423.86$67,966.29
248May 2040$1,155.39$268.47$1,423.86$66,810.90
249Jun 2040$1,159.96$263.90$1,423.86$65,650.94
250Jul 2040$1,164.54$259.32$1,423.86$64,486.40
251Aug 2040$1,169.14$254.72$1,423.86$63,317.26
252Sep 2040$1,173.76$250.10$1,423.86$62,143.50
253Oct 2040$1,178.39$245.47$1,423.86$60,965.11
254Nov 2040$1,183.05$240.81$1,423.86$59,782.06
255Dec 2040$1,187.72$236.14$1,423.86$58,594.34
2040 Total$13,948.25$3,138.07$17,086.32
256Jan 2041$1,192.41$231.45$1,423.86$57,401.93
257Feb 2041$1,197.12$226.74$1,423.86$56,204.81
258Mar 2041$1,201.85$222.01$1,423.86$55,002.96
259Apr 2041$1,206.60$217.26$1,423.86$53,796.36
260May 2041$1,211.36$212.50$1,423.86$52,585.00
261Jun 2041$1,216.15$207.71$1,423.86$51,368.85
262Jul 2041$1,220.95$202.91$1,423.86$50,147.90
263Aug 2041$1,225.78$198.08$1,423.86$48,922.12
264Sep 2041$1,230.62$193.24$1,423.86$47,691.50
265Oct 2041$1,235.48$188.38$1,423.86$46,456.02
266Nov 2041$1,240.36$183.50$1,423.86$45,215.66
267Dec 2041$1,245.26$178.60$1,423.86$43,970.40
2041 Total$14,623.94$2,462.38$17,086.32
268Jan 2042$1,250.18$173.68$1,423.86$42,720.22
269Feb 2042$1,255.12$168.74$1,423.86$41,465.10
270Mar 2042$1,260.07$163.79$1,423.86$40,205.03
271Apr 2042$1,265.05$158.81$1,423.86$38,939.98
272May 2042$1,270.05$153.81$1,423.86$37,669.93
273Jun 2042$1,275.06$148.80$1,423.86$36,394.87
274Jul 2042$1,280.10$143.76$1,423.86$35,114.77
275Aug 2042$1,285.16$138.70$1,423.86$33,829.61
276Sep 2042$1,290.23$133.63$1,423.86$32,539.38
277Oct 2042$1,295.33$128.53$1,423.86$31,244.05
278Nov 2042$1,300.45$123.41$1,423.86$29,943.60
279Dec 2042$1,305.58$118.28$1,423.86$28,638.02
2042 Total$15,332.38$1,753.94$17,086.32
280Jan 2043$1,310.74$113.12$1,423.86$27,327.28
281Feb 2043$1,315.92$107.94$1,423.86$26,011.36
282Mar 2043$1,321.12$102.74$1,423.86$24,690.24
283Apr 2043$1,326.33$97.53$1,423.86$23,363.91
284May 2043$1,331.57$92.29$1,423.86$22,032.34
285Jun 2043$1,336.83$87.03$1,423.86$20,695.51
286Jul 2043$1,342.11$81.75$1,423.86$19,353.40
287Aug 2043$1,347.41$76.45$1,423.86$18,005.99
288Sep 2043$1,352.74$71.12$1,423.86$16,653.25
289Oct 2043$1,358.08$65.78$1,423.86$15,295.17
290Nov 2043$1,363.44$60.42$1,423.86$13,931.73
291Dec 2043$1,368.83$55.03$1,423.86$12,562.90
2043 Total$16,075.12$1,011.2$17,086.32
292Jan 2044$1,374.24$49.62$1,423.86$11,188.66
293Feb 2044$1,379.66$44.20$1,423.86$9,809.00
294Mar 2044$1,385.11$38.75$1,423.86$8,423.89
295Apr 2044$1,390.59$33.27$1,423.86$7,033.30
296May 2044$1,396.08$27.78$1,423.86$5,637.22
297Jun 2044$1,401.59$22.27$1,423.86$4,235.63
298Jul 2044$1,407.13$16.73$1,423.86$2,828.50
299Aug 2044$1,412.69$11.17$1,423.86$1,415.81
300Sep 2044$1,415.81$5.59$1,421.40$0.00
2044 Total$12,562.9$249.38$12,812.28
Compare your product with the big 4 banks, or add more products to compare
As seen on