Low Rate Home Loan with Offset (Principal and Interest) (LVR 80%-90%) from State Custodians

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
3.20%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,212
Number of Repayments
300
Total Interest Paid
$113,600
Total repayments
$363,600
DatePrincipleInterestPaymentBalance
1Dec 2019$545.03$666.67$1,211.70$249,454.97
2019 Total$545.03$666.67$1,211.7
2Jan 2020$546.49$665.21$1,211.70$248,908.48
3Feb 2020$547.94$663.76$1,211.70$248,360.54
4Mar 2020$549.41$662.29$1,211.70$247,811.13
5Apr 2020$550.87$660.83$1,211.70$247,260.26
6May 2020$552.34$659.36$1,211.70$246,707.92
7Jun 2020$553.81$657.89$1,211.70$246,154.11
8Jul 2020$555.29$656.41$1,211.70$245,598.82
9Aug 2020$556.77$654.93$1,211.70$245,042.05
10Sep 2020$558.25$653.45$1,211.70$244,483.80
11Oct 2020$559.74$651.96$1,211.70$243,924.06
12Nov 2020$561.24$650.46$1,211.70$243,362.82
13Dec 2020$562.73$648.97$1,211.70$242,800.09
2020 Total$6,654.88$7,885.52$14,540.4
14Jan 2021$564.23$647.47$1,211.70$242,235.86
15Feb 2021$565.74$645.96$1,211.70$241,670.12
16Mar 2021$567.25$644.45$1,211.70$241,102.87
17Apr 2021$568.76$642.94$1,211.70$240,534.11
18May 2021$570.28$641.42$1,211.70$239,963.83
19Jun 2021$571.80$639.90$1,211.70$239,392.03
20Jul 2021$573.32$638.38$1,211.70$238,818.71
21Aug 2021$574.85$636.85$1,211.70$238,243.86
22Sep 2021$576.38$635.32$1,211.70$237,667.48
23Oct 2021$577.92$633.78$1,211.70$237,089.56
24Nov 2021$579.46$632.24$1,211.70$236,510.10
25Dec 2021$581.01$630.69$1,211.70$235,929.09
2021 Total$6,871$7,669.4$14,540.4
26Jan 2022$582.56$629.14$1,211.70$235,346.53
27Feb 2022$584.11$627.59$1,211.70$234,762.42
28Mar 2022$585.67$626.03$1,211.70$234,176.75
29Apr 2022$587.23$624.47$1,211.70$233,589.52
30May 2022$588.79$622.91$1,211.70$233,000.73
31Jun 2022$590.36$621.34$1,211.70$232,410.37
32Jul 2022$591.94$619.76$1,211.70$231,818.43
33Aug 2022$593.52$618.18$1,211.70$231,224.91
34Sep 2022$595.10$616.60$1,211.70$230,629.81
35Oct 2022$596.69$615.01$1,211.70$230,033.12
36Nov 2022$598.28$613.42$1,211.70$229,434.84
37Dec 2022$599.87$611.83$1,211.70$228,834.97
2022 Total$7,094.12$7,446.28$14,540.4
38Jan 2023$601.47$610.23$1,211.70$228,233.50
39Feb 2023$603.08$608.62$1,211.70$227,630.42
40Mar 2023$604.69$607.01$1,211.70$227,025.73
41Apr 2023$606.30$605.40$1,211.70$226,419.43
42May 2023$607.91$603.79$1,211.70$225,811.52
43Jun 2023$609.54$602.16$1,211.70$225,201.98
44Jul 2023$611.16$600.54$1,211.70$224,590.82
45Aug 2023$612.79$598.91$1,211.70$223,978.03
46Sep 2023$614.43$597.27$1,211.70$223,363.60
47Oct 2023$616.06$595.64$1,211.70$222,747.54
48Nov 2023$617.71$593.99$1,211.70$222,129.83
49Dec 2023$619.35$592.35$1,211.70$221,510.48
2023 Total$7,324.49$7,215.91$14,540.4
50Jan 2024$621.01$590.69$1,211.70$220,889.47
51Feb 2024$622.66$589.04$1,211.70$220,266.81
52Mar 2024$624.32$587.38$1,211.70$219,642.49
53Apr 2024$625.99$585.71$1,211.70$219,016.50
54May 2024$627.66$584.04$1,211.70$218,388.84
55Jun 2024$629.33$582.37$1,211.70$217,759.51
56Jul 2024$631.01$580.69$1,211.70$217,128.50
57Aug 2024$632.69$579.01$1,211.70$216,495.81
58Sep 2024$634.38$577.32$1,211.70$215,861.43
59Oct 2024$636.07$575.63$1,211.70$215,225.36
60Nov 2024$637.77$573.93$1,211.70$214,587.59
61Dec 2024$639.47$572.23$1,211.70$213,948.12
2024 Total$7,562.36$6,978.04$14,540.4
62Jan 2025$641.17$570.53$1,211.70$213,306.95
63Feb 2025$642.88$568.82$1,211.70$212,664.07
64Mar 2025$644.60$567.10$1,211.70$212,019.47
65Apr 2025$646.31$565.39$1,211.70$211,373.16
66May 2025$648.04$563.66$1,211.70$210,725.12
67Jun 2025$649.77$561.93$1,211.70$210,075.35
68Jul 2025$651.50$560.20$1,211.70$209,423.85
69Aug 2025$653.24$558.46$1,211.70$208,770.61
70Sep 2025$654.98$556.72$1,211.70$208,115.63
71Oct 2025$656.72$554.98$1,211.70$207,458.91
72Nov 2025$658.48$553.22$1,211.70$206,800.43
73Dec 2025$660.23$551.47$1,211.70$206,140.20
2025 Total$7,807.92$6,732.48$14,540.4
74Jan 2026$661.99$549.71$1,211.70$205,478.21
75Feb 2026$663.76$547.94$1,211.70$204,814.45
76Mar 2026$665.53$546.17$1,211.70$204,148.92
77Apr 2026$667.30$544.40$1,211.70$203,481.62
78May 2026$669.08$542.62$1,211.70$202,812.54
79Jun 2026$670.87$540.83$1,211.70$202,141.67
80Jul 2026$672.66$539.04$1,211.70$201,469.01
81Aug 2026$674.45$537.25$1,211.70$200,794.56
82Sep 2026$676.25$535.45$1,211.70$200,118.31
83Oct 2026$678.05$533.65$1,211.70$199,440.26
84Nov 2026$679.86$531.84$1,211.70$198,760.40
85Dec 2026$681.67$530.03$1,211.70$198,078.73
2026 Total$8,061.47$6,478.93$14,540.4
86Jan 2027$683.49$528.21$1,211.70$197,395.24
87Feb 2027$685.31$526.39$1,211.70$196,709.93
88Mar 2027$687.14$524.56$1,211.70$196,022.79
89Apr 2027$688.97$522.73$1,211.70$195,333.82
90May 2027$690.81$520.89$1,211.70$194,643.01
91Jun 2027$692.65$519.05$1,211.70$193,950.36
92Jul 2027$694.50$517.20$1,211.70$193,255.86
93Aug 2027$696.35$515.35$1,211.70$192,559.51
94Sep 2027$698.21$513.49$1,211.70$191,861.30
95Oct 2027$700.07$511.63$1,211.70$191,161.23
96Nov 2027$701.94$509.76$1,211.70$190,459.29
97Dec 2027$703.81$507.89$1,211.70$189,755.48
2027 Total$8,323.25$6,217.15$14,540.4
98Jan 2028$705.69$506.01$1,211.70$189,049.79
99Feb 2028$707.57$504.13$1,211.70$188,342.22
100Mar 2028$709.45$502.25$1,211.70$187,632.77
101Apr 2028$711.35$500.35$1,211.70$186,921.42
102May 2028$713.24$498.46$1,211.70$186,208.18
103Jun 2028$715.14$496.56$1,211.70$185,493.04
104Jul 2028$717.05$494.65$1,211.70$184,775.99
105Aug 2028$718.96$492.74$1,211.70$184,057.03
106Sep 2028$720.88$490.82$1,211.70$183,336.15
107Oct 2028$722.80$488.90$1,211.70$182,613.35
108Nov 2028$724.73$486.97$1,211.70$181,888.62
109Dec 2028$726.66$485.04$1,211.70$181,161.96
2028 Total$8,593.52$5,946.88$14,540.4
110Jan 2029$728.60$483.10$1,211.70$180,433.36
111Feb 2029$730.54$481.16$1,211.70$179,702.82
112Mar 2029$732.49$479.21$1,211.70$178,970.33
113Apr 2029$734.45$477.25$1,211.70$178,235.88
114May 2029$736.40$475.30$1,211.70$177,499.48
115Jun 2029$738.37$473.33$1,211.70$176,761.11
116Jul 2029$740.34$471.36$1,211.70$176,020.77
117Aug 2029$742.31$469.39$1,211.70$175,278.46
118Sep 2029$744.29$467.41$1,211.70$174,534.17
119Oct 2029$746.28$465.42$1,211.70$173,787.89
120Nov 2029$748.27$463.43$1,211.70$173,039.62
121Dec 2029$750.26$461.44$1,211.70$172,289.36
2029 Total$8,872.6$5,667.8$14,540.4
122Jan 2030$752.26$459.44$1,211.70$171,537.10
123Feb 2030$754.27$457.43$1,211.70$170,782.83
124Mar 2030$756.28$455.42$1,211.70$170,026.55
125Apr 2030$758.30$453.40$1,211.70$169,268.25
126May 2030$760.32$451.38$1,211.70$168,507.93
127Jun 2030$762.35$449.35$1,211.70$167,745.58
128Jul 2030$764.38$447.32$1,211.70$166,981.20
129Aug 2030$766.42$445.28$1,211.70$166,214.78
130Sep 2030$768.46$443.24$1,211.70$165,446.32
131Oct 2030$770.51$441.19$1,211.70$164,675.81
132Nov 2030$772.56$439.14$1,211.70$163,903.25
133Dec 2030$774.62$437.08$1,211.70$163,128.63
2030 Total$9,160.73$5,379.67$14,540.4
134Jan 2031$776.69$435.01$1,211.70$162,351.94
135Feb 2031$778.76$432.94$1,211.70$161,573.18
136Mar 2031$780.84$430.86$1,211.70$160,792.34
137Apr 2031$782.92$428.78$1,211.70$160,009.42
138May 2031$785.01$426.69$1,211.70$159,224.41
139Jun 2031$787.10$424.60$1,211.70$158,437.31
140Jul 2031$789.20$422.50$1,211.70$157,648.11
141Aug 2031$791.31$420.39$1,211.70$156,856.80
142Sep 2031$793.42$418.28$1,211.70$156,063.38
143Oct 2031$795.53$416.17$1,211.70$155,267.85
144Nov 2031$797.65$414.05$1,211.70$154,470.20
145Dec 2031$799.78$411.92$1,211.70$153,670.42
2031 Total$9,458.21$5,082.19$14,540.4
146Jan 2032$801.91$409.79$1,211.70$152,868.51
147Feb 2032$804.05$407.65$1,211.70$152,064.46
148Mar 2032$806.19$405.51$1,211.70$151,258.27
149Apr 2032$808.34$403.36$1,211.70$150,449.93
150May 2032$810.50$401.20$1,211.70$149,639.43
151Jun 2032$812.66$399.04$1,211.70$148,826.77
152Jul 2032$814.83$396.87$1,211.70$148,011.94
153Aug 2032$817.00$394.70$1,211.70$147,194.94
154Sep 2032$819.18$392.52$1,211.70$146,375.76
155Oct 2032$821.36$390.34$1,211.70$145,554.40
156Nov 2032$823.55$388.15$1,211.70$144,730.85
157Dec 2032$825.75$385.95$1,211.70$143,905.10
2032 Total$9,765.32$4,775.08$14,540.4
158Jan 2033$827.95$383.75$1,211.70$143,077.15
159Feb 2033$830.16$381.54$1,211.70$142,246.99
160Mar 2033$832.37$379.33$1,211.70$141,414.62
161Apr 2033$834.59$377.11$1,211.70$140,580.03
162May 2033$836.82$374.88$1,211.70$139,743.21
163Jun 2033$839.05$372.65$1,211.70$138,904.16
164Jul 2033$841.29$370.41$1,211.70$138,062.87
165Aug 2033$843.53$368.17$1,211.70$137,219.34
166Sep 2033$845.78$365.92$1,211.70$136,373.56
167Oct 2033$848.04$363.66$1,211.70$135,525.52
168Nov 2033$850.30$361.40$1,211.70$134,675.22
169Dec 2033$852.57$359.13$1,211.70$133,822.65
2033 Total$10,082.45$4,457.95$14,540.4
170Jan 2034$854.84$356.86$1,211.70$132,967.81
171Feb 2034$857.12$354.58$1,211.70$132,110.69
172Mar 2034$859.40$352.30$1,211.70$131,251.29
173Apr 2034$861.70$350.00$1,211.70$130,389.59
174May 2034$863.99$347.71$1,211.70$129,525.60
175Jun 2034$866.30$345.40$1,211.70$128,659.30
176Jul 2034$868.61$343.09$1,211.70$127,790.69
177Aug 2034$870.92$340.78$1,211.70$126,919.77
178Sep 2034$873.25$338.45$1,211.70$126,046.52
179Oct 2034$875.58$336.12$1,211.70$125,170.94
180Nov 2034$877.91$333.79$1,211.70$124,293.03
181Dec 2034$880.25$331.45$1,211.70$123,412.78
2034 Total$10,409.87$4,130.53$14,540.4
182Jan 2035$882.60$329.10$1,211.70$122,530.18
183Feb 2035$884.95$326.75$1,211.70$121,645.23
184Mar 2035$887.31$324.39$1,211.70$120,757.92
185Apr 2035$889.68$322.02$1,211.70$119,868.24
186May 2035$892.05$319.65$1,211.70$118,976.19
187Jun 2035$894.43$317.27$1,211.70$118,081.76
188Jul 2035$896.82$314.88$1,211.70$117,184.94
189Aug 2035$899.21$312.49$1,211.70$116,285.73
190Sep 2035$901.60$310.10$1,211.70$115,384.13
191Oct 2035$904.01$307.69$1,211.70$114,480.12
192Nov 2035$906.42$305.28$1,211.70$113,573.70
193Dec 2035$908.84$302.86$1,211.70$112,664.86
2035 Total$10,747.92$3,792.48$14,540.4
194Jan 2036$911.26$300.44$1,211.70$111,753.60
195Feb 2036$913.69$298.01$1,211.70$110,839.91
196Mar 2036$916.13$295.57$1,211.70$109,923.78
197Apr 2036$918.57$293.13$1,211.70$109,005.21
198May 2036$921.02$290.68$1,211.70$108,084.19
199Jun 2036$923.48$288.22$1,211.70$107,160.71
200Jul 2036$925.94$285.76$1,211.70$106,234.77
201Aug 2036$928.41$283.29$1,211.70$105,306.36
202Sep 2036$930.88$280.82$1,211.70$104,375.48
203Oct 2036$933.37$278.33$1,211.70$103,442.11
204Nov 2036$935.85$275.85$1,211.70$102,506.26
205Dec 2036$938.35$273.35$1,211.70$101,567.91
2036 Total$11,096.95$3,443.45$14,540.4
206Jan 2037$940.85$270.85$1,211.70$100,627.06
207Feb 2037$943.36$268.34$1,211.70$99,683.70
208Mar 2037$945.88$265.82$1,211.70$98,737.82
209Apr 2037$948.40$263.30$1,211.70$97,789.42
210May 2037$950.93$260.77$1,211.70$96,838.49
211Jun 2037$953.46$258.24$1,211.70$95,885.03
212Jul 2037$956.01$255.69$1,211.70$94,929.02
213Aug 2037$958.56$253.14$1,211.70$93,970.46
214Sep 2037$961.11$250.59$1,211.70$93,009.35
215Oct 2037$963.68$248.02$1,211.70$92,045.67
216Nov 2037$966.24$245.46$1,211.70$91,079.43
217Dec 2037$968.82$242.88$1,211.70$90,110.61
2037 Total$11,457.3$3,083.1$14,540.4
218Jan 2038$971.41$240.29$1,211.70$89,139.20
219Feb 2038$974.00$237.70$1,211.70$88,165.20
220Mar 2038$976.59$235.11$1,211.70$87,188.61
221Apr 2038$979.20$232.50$1,211.70$86,209.41
222May 2038$981.81$229.89$1,211.70$85,227.60
223Jun 2038$984.43$227.27$1,211.70$84,243.17
224Jul 2038$987.05$224.65$1,211.70$83,256.12
225Aug 2038$989.68$222.02$1,211.70$82,266.44
226Sep 2038$992.32$219.38$1,211.70$81,274.12
227Oct 2038$994.97$216.73$1,211.70$80,279.15
228Nov 2038$997.62$214.08$1,211.70$79,281.53
229Dec 2038$1,000.28$211.42$1,211.70$78,281.25
2038 Total$11,829.36$2,711.04$14,540.4
230Jan 2039$1,002.95$208.75$1,211.70$77,278.30
231Feb 2039$1,005.62$206.08$1,211.70$76,272.68
232Mar 2039$1,008.31$203.39$1,211.70$75,264.37
233Apr 2039$1,011.00$200.70$1,211.70$74,253.37
234May 2039$1,013.69$198.01$1,211.70$73,239.68
235Jun 2039$1,016.39$195.31$1,211.70$72,223.29
236Jul 2039$1,019.10$192.60$1,211.70$71,204.19
237Aug 2039$1,021.82$189.88$1,211.70$70,182.37
238Sep 2039$1,024.55$187.15$1,211.70$69,157.82
239Oct 2039$1,027.28$184.42$1,211.70$68,130.54
240Nov 2039$1,030.02$181.68$1,211.70$67,100.52
241Dec 2039$1,032.77$178.93$1,211.70$66,067.75
2039 Total$12,213.5$2,326.9$14,540.4
242Jan 2040$1,035.52$176.18$1,211.70$65,032.23
243Feb 2040$1,038.28$173.42$1,211.70$63,993.95
244Mar 2040$1,041.05$170.65$1,211.70$62,952.90
245Apr 2040$1,043.83$167.87$1,211.70$61,909.07
246May 2040$1,046.61$165.09$1,211.70$60,862.46
247Jun 2040$1,049.40$162.30$1,211.70$59,813.06
248Jul 2040$1,052.20$159.50$1,211.70$58,760.86
249Aug 2040$1,055.00$156.70$1,211.70$57,705.86
250Sep 2040$1,057.82$153.88$1,211.70$56,648.04
251Oct 2040$1,060.64$151.06$1,211.70$55,587.40
252Nov 2040$1,063.47$148.23$1,211.70$54,523.93
253Dec 2040$1,066.30$145.40$1,211.70$53,457.63
2040 Total$12,610.12$1,930.28$14,540.4
254Jan 2041$1,069.15$142.55$1,211.70$52,388.48
255Feb 2041$1,072.00$139.70$1,211.70$51,316.48
256Mar 2041$1,074.86$136.84$1,211.70$50,241.62
257Apr 2041$1,077.72$133.98$1,211.70$49,163.90
258May 2041$1,080.60$131.10$1,211.70$48,083.30
259Jun 2041$1,083.48$128.22$1,211.70$46,999.82
260Jul 2041$1,086.37$125.33$1,211.70$45,913.45
261Aug 2041$1,089.26$122.44$1,211.70$44,824.19
262Sep 2041$1,092.17$119.53$1,211.70$43,732.02
263Oct 2041$1,095.08$116.62$1,211.70$42,636.94
264Nov 2041$1,098.00$113.70$1,211.70$41,538.94
265Dec 2041$1,100.93$110.77$1,211.70$40,438.01
2041 Total$13,019.62$1,520.78$14,540.4
266Jan 2042$1,103.87$107.83$1,211.70$39,334.14
267Feb 2042$1,106.81$104.89$1,211.70$38,227.33
268Mar 2042$1,109.76$101.94$1,211.70$37,117.57
269Apr 2042$1,112.72$98.98$1,211.70$36,004.85
270May 2042$1,115.69$96.01$1,211.70$34,889.16
271Jun 2042$1,118.66$93.04$1,211.70$33,770.50
272Jul 2042$1,121.65$90.05$1,211.70$32,648.85
273Aug 2042$1,124.64$87.06$1,211.70$31,524.21
274Sep 2042$1,127.64$84.06$1,211.70$30,396.57
275Oct 2042$1,130.64$81.06$1,211.70$29,265.93
276Nov 2042$1,133.66$78.04$1,211.70$28,132.27
277Dec 2042$1,136.68$75.02$1,211.70$26,995.59
2042 Total$13,442.42$1,097.98$14,540.4
278Jan 2043$1,139.71$71.99$1,211.70$25,855.88
279Feb 2043$1,142.75$68.95$1,211.70$24,713.13
280Mar 2043$1,145.80$65.90$1,211.70$23,567.33
281Apr 2043$1,148.85$62.85$1,211.70$22,418.48
282May 2043$1,151.92$59.78$1,211.70$21,266.56
283Jun 2043$1,154.99$56.71$1,211.70$20,111.57
284Jul 2043$1,158.07$53.63$1,211.70$18,953.50
285Aug 2043$1,161.16$50.54$1,211.70$17,792.34
286Sep 2043$1,164.25$47.45$1,211.70$16,628.09
287Oct 2043$1,167.36$44.34$1,211.70$15,460.73
288Nov 2043$1,170.47$41.23$1,211.70$14,290.26
289Dec 2043$1,173.59$38.11$1,211.70$13,116.67
2043 Total$13,878.92$661.48$14,540.4
290Jan 2044$1,176.72$34.98$1,211.70$11,939.95
291Feb 2044$1,179.86$31.84$1,211.70$10,760.09
292Mar 2044$1,183.01$28.69$1,211.70$9,577.08
293Apr 2044$1,186.16$25.54$1,211.70$8,390.92
294May 2044$1,189.32$22.38$1,211.70$7,201.60
295Jun 2044$1,192.50$19.20$1,211.70$6,009.10
296Jul 2044$1,195.68$16.02$1,211.70$4,813.42
297Aug 2044$1,198.86$12.84$1,211.70$3,614.56
298Sep 2044$1,202.06$9.64$1,211.70$2,412.50
299Oct 2044$1,205.27$6.43$1,211.70$1,207.23
300Nov 2044$1,207.23$3.22$1,210.45$0.00
2044 Total$13,116.67$210.78$13,327.45
Compare your product with the big 4 banks, or add more products to compare
As seen on