Home Package Plus Personal Variable (Interest Only) ($150k+, LVR 80%-90%) from Suncorp Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
4.25%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,063
Number of Repayments
300
Total Interest Paid
$18,900
Total repayments
$318,900
DatePrincipleInterestPaymentBalance
1Dec 2019$562.71$1,062.50$1,625.21$299,437.29
2019 Total$562.71$1,062.5$1,625.21
2Jan 2020$564.70$1,060.51$1,625.21$298,872.59
3Feb 2020$566.70$1,058.51$1,625.21$298,305.89
4Mar 2020$568.71$1,056.50$1,625.21$297,737.18
5Apr 2020$570.72$1,054.49$1,625.21$297,166.46
6May 2020$572.75$1,052.46$1,625.21$296,593.71
7Jun 2020$574.77$1,050.44$1,625.21$296,018.94
8Jul 2020$576.81$1,048.40$1,625.21$295,442.13
9Aug 2020$578.85$1,046.36$1,625.21$294,863.28
10Sep 2020$580.90$1,044.31$1,625.21$294,282.38
11Oct 2020$582.96$1,042.25$1,625.21$293,699.42
12Nov 2020$585.02$1,040.19$1,625.21$293,114.40
13Dec 2020$587.10$1,038.11$1,625.21$292,527.30
2020 Total$6,909.99$12,592.53$19,502.52
14Jan 2021$589.18$1,036.03$1,625.21$291,938.12
15Feb 2021$591.26$1,033.95$1,625.21$291,346.86
16Mar 2021$593.36$1,031.85$1,625.21$290,753.50
17Apr 2021$595.46$1,029.75$1,625.21$290,158.04
18May 2021$597.57$1,027.64$1,625.21$289,560.47
19Jun 2021$599.68$1,025.53$1,625.21$288,960.79
20Jul 2021$601.81$1,023.40$1,625.21$288,358.98
21Aug 2021$603.94$1,021.27$1,625.21$287,755.04
22Sep 2021$606.08$1,019.13$1,625.21$287,148.96
23Oct 2021$608.22$1,016.99$1,625.21$286,540.74
24Nov 2021$610.38$1,014.83$1,625.21$285,930.36
25Dec 2021$612.54$1,012.67$1,625.21$285,317.82
2021 Total$7,209.48$12,293.04$19,502.52
26Jan 2022$614.71$1,010.50$1,625.21$284,703.11
27Feb 2022$616.89$1,008.32$1,625.21$284,086.22
28Mar 2022$619.07$1,006.14$1,625.21$283,467.15
29Apr 2022$621.26$1,003.95$1,625.21$282,845.89
30May 2022$623.46$1,001.75$1,625.21$282,222.43
31Jun 2022$625.67$999.54$1,625.21$281,596.76
32Jul 2022$627.89$997.32$1,625.21$280,968.87
33Aug 2022$630.11$995.10$1,625.21$280,338.76
34Sep 2022$632.34$992.87$1,625.21$279,706.42
35Oct 2022$634.58$990.63$1,625.21$279,071.84
36Nov 2022$636.83$988.38$1,625.21$278,435.01
37Dec 2022$639.09$986.12$1,625.21$277,795.92
2022 Total$7,521.9$11,980.62$19,502.52
38Jan 2023$641.35$983.86$1,625.21$277,154.57
39Feb 2023$643.62$981.59$1,625.21$276,510.95
40Mar 2023$645.90$979.31$1,625.21$275,865.05
41Apr 2023$648.19$977.02$1,625.21$275,216.86
42May 2023$650.48$974.73$1,625.21$274,566.38
43Jun 2023$652.79$972.42$1,625.21$273,913.59
44Jul 2023$655.10$970.11$1,625.21$273,258.49
45Aug 2023$657.42$967.79$1,625.21$272,601.07
46Sep 2023$659.75$965.46$1,625.21$271,941.32
47Oct 2023$662.08$963.13$1,625.21$271,279.24
48Nov 2023$664.43$960.78$1,625.21$270,614.81
49Dec 2023$666.78$958.43$1,625.21$269,948.03
2023 Total$7,847.89$11,654.63$19,502.52
50Jan 2024$669.14$956.07$1,625.21$269,278.89
51Feb 2024$671.51$953.70$1,625.21$268,607.38
52Mar 2024$673.89$951.32$1,625.21$267,933.49
53Apr 2024$676.28$948.93$1,625.21$267,257.21
54May 2024$678.67$946.54$1,625.21$266,578.54
55Jun 2024$681.08$944.13$1,625.21$265,897.46
56Jul 2024$683.49$941.72$1,625.21$265,213.97
57Aug 2024$685.91$939.30$1,625.21$264,528.06
58Sep 2024$688.34$936.87$1,625.21$263,839.72
59Oct 2024$690.78$934.43$1,625.21$263,148.94
60Nov 2024$693.22$931.99$1,625.21$262,455.72
61Dec 2024$695.68$929.53$1,625.21$261,760.04
2024 Total$8,187.99$11,314.53$19,502.52
62Jan 2025$698.14$927.07$1,625.21$261,061.90
63Feb 2025$700.62$924.59$1,625.21$260,361.28
64Mar 2025$703.10$922.11$1,625.21$259,658.18
65Apr 2025$705.59$919.62$1,625.21$258,952.59
66May 2025$708.09$917.12$1,625.21$258,244.50
67Jun 2025$710.59$914.62$1,625.21$257,533.91
68Jul 2025$713.11$912.10$1,625.21$256,820.80
69Aug 2025$715.64$909.57$1,625.21$256,105.16
70Sep 2025$718.17$907.04$1,625.21$255,386.99
71Oct 2025$720.71$904.50$1,625.21$254,666.28
72Nov 2025$723.27$901.94$1,625.21$253,943.01
73Dec 2025$725.83$899.38$1,625.21$253,217.18
2025 Total$8,542.86$10,959.66$19,502.52
74Jan 2026$728.40$896.81$1,625.21$252,488.78
75Feb 2026$730.98$894.23$1,625.21$251,757.80
76Mar 2026$733.57$891.64$1,625.21$251,024.23
77Apr 2026$736.17$889.04$1,625.21$250,288.06
78May 2026$738.77$886.44$1,625.21$249,549.29
79Jun 2026$741.39$883.82$1,625.21$248,807.90
80Jul 2026$744.02$881.19$1,625.21$248,063.88
81Aug 2026$746.65$878.56$1,625.21$247,317.23
82Sep 2026$749.29$875.92$1,625.21$246,567.94
83Oct 2026$751.95$873.26$1,625.21$245,815.99
84Nov 2026$754.61$870.60$1,625.21$245,061.38
85Dec 2026$757.28$867.93$1,625.21$244,304.10
2026 Total$8,913.08$10,589.44$19,502.52
86Jan 2027$759.97$865.24$1,625.21$243,544.13
87Feb 2027$762.66$862.55$1,625.21$242,781.47
88Mar 2027$765.36$859.85$1,625.21$242,016.11
89Apr 2027$768.07$857.14$1,625.21$241,248.04
90May 2027$770.79$854.42$1,625.21$240,477.25
91Jun 2027$773.52$851.69$1,625.21$239,703.73
92Jul 2027$776.26$848.95$1,625.21$238,927.47
93Aug 2027$779.01$846.20$1,625.21$238,148.46
94Sep 2027$781.77$843.44$1,625.21$237,366.69
95Oct 2027$784.54$840.67$1,625.21$236,582.15
96Nov 2027$787.31$837.90$1,625.21$235,794.84
97Dec 2027$790.10$835.11$1,625.21$235,004.74
2027 Total$9,299.36$10,203.16$19,502.52
98Jan 2028$792.90$832.31$1,625.21$234,211.84
99Feb 2028$795.71$829.50$1,625.21$233,416.13
100Mar 2028$798.53$826.68$1,625.21$232,617.60
101Apr 2028$801.36$823.85$1,625.21$231,816.24
102May 2028$804.19$821.02$1,625.21$231,012.05
103Jun 2028$807.04$818.17$1,625.21$230,205.01
104Jul 2028$809.90$815.31$1,625.21$229,395.11
105Aug 2028$812.77$812.44$1,625.21$228,582.34
106Sep 2028$815.65$809.56$1,625.21$227,766.69
107Oct 2028$818.54$806.67$1,625.21$226,948.15
108Nov 2028$821.44$803.77$1,625.21$226,126.71
109Dec 2028$824.34$800.87$1,625.21$225,302.37
2028 Total$9,702.37$9,800.15$19,502.52
110Jan 2029$827.26$797.95$1,625.21$224,475.11
111Feb 2029$830.19$795.02$1,625.21$223,644.92
112Mar 2029$833.13$792.08$1,625.21$222,811.79
113Apr 2029$836.08$789.13$1,625.21$221,975.71
114May 2029$839.05$786.16$1,625.21$221,136.66
115Jun 2029$842.02$783.19$1,625.21$220,294.64
116Jul 2029$845.00$780.21$1,625.21$219,449.64
117Aug 2029$847.99$777.22$1,625.21$218,601.65
118Sep 2029$851.00$774.21$1,625.21$217,750.65
119Oct 2029$854.01$771.20$1,625.21$216,896.64
120Nov 2029$857.03$768.18$1,625.21$216,039.61
121Dec 2029$860.07$765.14$1,625.21$215,179.54
2029 Total$10,122.83$9,379.69$19,502.52
122Jan 2030$863.12$762.09$1,625.21$214,316.42
123Feb 2030$866.17$759.04$1,625.21$213,450.25
124Mar 2030$869.24$755.97$1,625.21$212,581.01
125Apr 2030$872.32$752.89$1,625.21$211,708.69
126May 2030$875.41$749.80$1,625.21$210,833.28
127Jun 2030$878.51$746.70$1,625.21$209,954.77
128Jul 2030$881.62$743.59$1,625.21$209,073.15
129Aug 2030$884.74$740.47$1,625.21$208,188.41
130Sep 2030$887.88$737.33$1,625.21$207,300.53
131Oct 2030$891.02$734.19$1,625.21$206,409.51
132Nov 2030$894.18$731.03$1,625.21$205,515.33
133Dec 2030$897.34$727.87$1,625.21$204,617.99
2030 Total$10,561.55$8,940.97$19,502.52
134Jan 2031$900.52$724.69$1,625.21$203,717.47
135Feb 2031$903.71$721.50$1,625.21$202,813.76
136Mar 2031$906.91$718.30$1,625.21$201,906.85
137Apr 2031$910.12$715.09$1,625.21$200,996.73
138May 2031$913.35$711.86$1,625.21$200,083.38
139Jun 2031$916.58$708.63$1,625.21$199,166.80
140Jul 2031$919.83$705.38$1,625.21$198,246.97
141Aug 2031$923.09$702.12$1,625.21$197,323.88
142Sep 2031$926.35$698.86$1,625.21$196,397.53
143Oct 2031$929.64$695.57$1,625.21$195,467.89
144Nov 2031$932.93$692.28$1,625.21$194,534.96
145Dec 2031$936.23$688.98$1,625.21$193,598.73
2031 Total$11,019.26$8,483.26$19,502.52
146Jan 2032$939.55$685.66$1,625.21$192,659.18
147Feb 2032$942.88$682.33$1,625.21$191,716.30
148Mar 2032$946.21$679.00$1,625.21$190,770.09
149Apr 2032$949.57$675.64$1,625.21$189,820.52
150May 2032$952.93$672.28$1,625.21$188,867.59
151Jun 2032$956.30$668.91$1,625.21$187,911.29
152Jul 2032$959.69$665.52$1,625.21$186,951.60
153Aug 2032$963.09$662.12$1,625.21$185,988.51
154Sep 2032$966.50$658.71$1,625.21$185,022.01
155Oct 2032$969.92$655.29$1,625.21$184,052.09
156Nov 2032$973.36$651.85$1,625.21$183,078.73
157Dec 2032$976.81$648.40$1,625.21$182,101.92
2032 Total$11,496.81$8,005.71$19,502.52
158Jan 2033$980.27$644.94$1,625.21$181,121.65
159Feb 2033$983.74$641.47$1,625.21$180,137.91
160Mar 2033$987.22$637.99$1,625.21$179,150.69
161Apr 2033$990.72$634.49$1,625.21$178,159.97
162May 2033$994.23$630.98$1,625.21$177,165.74
163Jun 2033$997.75$627.46$1,625.21$176,167.99
164Jul 2033$1,001.28$623.93$1,625.21$175,166.71
165Aug 2033$1,004.83$620.38$1,625.21$174,161.88
166Sep 2033$1,008.39$616.82$1,625.21$173,153.49
167Oct 2033$1,011.96$613.25$1,625.21$172,141.53
168Nov 2033$1,015.54$609.67$1,625.21$171,125.99
169Dec 2033$1,019.14$606.07$1,625.21$170,106.85
2033 Total$11,995.07$7,507.45$19,502.52
170Jan 2034$1,022.75$602.46$1,625.21$169,084.10
171Feb 2034$1,026.37$598.84$1,625.21$168,057.73
172Mar 2034$1,030.01$595.20$1,625.21$167,027.72
173Apr 2034$1,033.65$591.56$1,625.21$165,994.07
174May 2034$1,037.31$587.90$1,625.21$164,956.76
175Jun 2034$1,040.99$584.22$1,625.21$163,915.77
176Jul 2034$1,044.67$580.54$1,625.21$162,871.10
177Aug 2034$1,048.37$576.84$1,625.21$161,822.73
178Sep 2034$1,052.09$573.12$1,625.21$160,770.64
179Oct 2034$1,055.81$569.40$1,625.21$159,714.83
180Nov 2034$1,059.55$565.66$1,625.21$158,655.28
181Dec 2034$1,063.31$561.90$1,625.21$157,591.97
2034 Total$12,514.88$6,987.64$19,502.52
182Jan 2035$1,067.07$558.14$1,625.21$156,524.90
183Feb 2035$1,070.85$554.36$1,625.21$155,454.05
184Mar 2035$1,074.64$550.57$1,625.21$154,379.41
185Apr 2035$1,078.45$546.76$1,625.21$153,300.96
186May 2035$1,082.27$542.94$1,625.21$152,218.69
187Jun 2035$1,086.10$539.11$1,625.21$151,132.59
188Jul 2035$1,089.95$535.26$1,625.21$150,042.64
189Aug 2035$1,093.81$531.40$1,625.21$148,948.83
190Sep 2035$1,097.68$527.53$1,625.21$147,851.15
191Oct 2035$1,101.57$523.64$1,625.21$146,749.58
192Nov 2035$1,105.47$519.74$1,625.21$145,644.11
193Dec 2035$1,109.39$515.82$1,625.21$144,534.72
2035 Total$13,057.25$6,445.27$19,502.52
194Jan 2036$1,113.32$511.89$1,625.21$143,421.40
195Feb 2036$1,117.26$507.95$1,625.21$142,304.14
196Mar 2036$1,121.22$503.99$1,625.21$141,182.92
197Apr 2036$1,125.19$500.02$1,625.21$140,057.73
198May 2036$1,129.17$496.04$1,625.21$138,928.56
199Jun 2036$1,133.17$492.04$1,625.21$137,795.39
200Jul 2036$1,137.18$488.03$1,625.21$136,658.21
201Aug 2036$1,141.21$484.00$1,625.21$135,517.00
202Sep 2036$1,145.25$479.96$1,625.21$134,371.75
203Oct 2036$1,149.31$475.90$1,625.21$133,222.44
204Nov 2036$1,153.38$471.83$1,625.21$132,069.06
205Dec 2036$1,157.47$467.74$1,625.21$130,911.59
2036 Total$13,623.13$5,879.39$19,502.52
206Jan 2037$1,161.56$463.65$1,625.21$129,750.03
207Feb 2037$1,165.68$459.53$1,625.21$128,584.35
208Mar 2037$1,169.81$455.40$1,625.21$127,414.54
209Apr 2037$1,173.95$451.26$1,625.21$126,240.59
210May 2037$1,178.11$447.10$1,625.21$125,062.48
211Jun 2037$1,182.28$442.93$1,625.21$123,880.20
212Jul 2037$1,186.47$438.74$1,625.21$122,693.73
213Aug 2037$1,190.67$434.54$1,625.21$121,503.06
214Sep 2037$1,194.89$430.32$1,625.21$120,308.17
215Oct 2037$1,199.12$426.09$1,625.21$119,109.05
216Nov 2037$1,203.37$421.84$1,625.21$117,905.68
217Dec 2037$1,207.63$417.58$1,625.21$116,698.05
2037 Total$14,213.54$5,288.98$19,502.52
218Jan 2038$1,211.90$413.31$1,625.21$115,486.15
219Feb 2038$1,216.20$409.01$1,625.21$114,269.95
220Mar 2038$1,220.50$404.71$1,625.21$113,049.45
221Apr 2038$1,224.83$400.38$1,625.21$111,824.62
222May 2038$1,229.16$396.05$1,625.21$110,595.46
223Jun 2038$1,233.52$391.69$1,625.21$109,361.94
224Jul 2038$1,237.89$387.32$1,625.21$108,124.05
225Aug 2038$1,242.27$382.94$1,625.21$106,881.78
226Sep 2038$1,246.67$378.54$1,625.21$105,635.11
227Oct 2038$1,251.09$374.12$1,625.21$104,384.02
228Nov 2038$1,255.52$369.69$1,625.21$103,128.50
229Dec 2038$1,259.96$365.25$1,625.21$101,868.54
2038 Total$14,829.51$4,673.01$19,502.52
230Jan 2039$1,264.43$360.78$1,625.21$100,604.11
231Feb 2039$1,268.90$356.31$1,625.21$99,335.21
232Mar 2039$1,273.40$351.81$1,625.21$98,061.81
233Apr 2039$1,277.91$347.30$1,625.21$96,783.90
234May 2039$1,282.43$342.78$1,625.21$95,501.47
235Jun 2039$1,286.98$338.23$1,625.21$94,214.49
236Jul 2039$1,291.53$333.68$1,625.21$92,922.96
237Aug 2039$1,296.11$329.10$1,625.21$91,626.85
238Sep 2039$1,300.70$324.51$1,625.21$90,326.15
239Oct 2039$1,305.30$319.91$1,625.21$89,020.85
240Nov 2039$1,309.93$315.28$1,625.21$87,710.92
241Dec 2039$1,314.57$310.64$1,625.21$86,396.35
2039 Total$15,472.19$4,030.33$19,502.52
242Jan 2040$1,319.22$305.99$1,625.21$85,077.13
243Feb 2040$1,323.90$301.31$1,625.21$83,753.23
244Mar 2040$1,328.58$296.63$1,625.21$82,424.65
245Apr 2040$1,333.29$291.92$1,625.21$81,091.36
246May 2040$1,338.01$287.20$1,625.21$79,753.35
247Jun 2040$1,342.75$282.46$1,625.21$78,410.60
248Jul 2040$1,347.51$277.70$1,625.21$77,063.09
249Aug 2040$1,352.28$272.93$1,625.21$75,710.81
250Sep 2040$1,357.07$268.14$1,625.21$74,353.74
251Oct 2040$1,361.87$263.34$1,625.21$72,991.87
252Nov 2040$1,366.70$258.51$1,625.21$71,625.17
253Dec 2040$1,371.54$253.67$1,625.21$70,253.63
2040 Total$16,142.72$3,359.8$19,502.52
254Jan 2041$1,376.40$248.81$1,625.21$68,877.23
255Feb 2041$1,381.27$243.94$1,625.21$67,495.96
256Mar 2041$1,386.16$239.05$1,625.21$66,109.80
257Apr 2041$1,391.07$234.14$1,625.21$64,718.73
258May 2041$1,396.00$229.21$1,625.21$63,322.73
259Jun 2041$1,400.94$224.27$1,625.21$61,921.79
260Jul 2041$1,405.90$219.31$1,625.21$60,515.89
261Aug 2041$1,410.88$214.33$1,625.21$59,105.01
262Sep 2041$1,415.88$209.33$1,625.21$57,689.13
263Oct 2041$1,420.89$204.32$1,625.21$56,268.24
264Nov 2041$1,425.93$199.28$1,625.21$54,842.31
265Dec 2041$1,430.98$194.23$1,625.21$53,411.33
2041 Total$16,842.3$2,660.22$19,502.52
266Jan 2042$1,436.04$189.17$1,625.21$51,975.29
267Feb 2042$1,441.13$184.08$1,625.21$50,534.16
268Mar 2042$1,446.23$178.98$1,625.21$49,087.93
269Apr 2042$1,451.36$173.85$1,625.21$47,636.57
270May 2042$1,456.50$168.71$1,625.21$46,180.07
271Jun 2042$1,461.66$163.55$1,625.21$44,718.41
272Jul 2042$1,466.83$158.38$1,625.21$43,251.58
273Aug 2042$1,472.03$153.18$1,625.21$41,779.55
274Sep 2042$1,477.24$147.97$1,625.21$40,302.31
275Oct 2042$1,482.47$142.74$1,625.21$38,819.84
276Nov 2042$1,487.72$137.49$1,625.21$37,332.12
277Dec 2042$1,492.99$132.22$1,625.21$35,839.13
2042 Total$17,572.2$1,930.32$19,502.52
278Jan 2043$1,498.28$126.93$1,625.21$34,340.85
279Feb 2043$1,503.59$121.62$1,625.21$32,837.26
280Mar 2043$1,508.91$116.30$1,625.21$31,328.35
281Apr 2043$1,514.26$110.95$1,625.21$29,814.09
282May 2043$1,519.62$105.59$1,625.21$28,294.47
283Jun 2043$1,525.00$100.21$1,625.21$26,769.47
284Jul 2043$1,530.40$94.81$1,625.21$25,239.07
285Aug 2043$1,535.82$89.39$1,625.21$23,703.25
286Sep 2043$1,541.26$83.95$1,625.21$22,161.99
287Oct 2043$1,546.72$78.49$1,625.21$20,615.27
288Nov 2043$1,552.20$73.01$1,625.21$19,063.07
289Dec 2043$1,557.69$67.52$1,625.21$17,505.38
2043 Total$18,333.75$1,168.77$19,502.52
290Jan 2044$1,563.21$62.00$1,625.21$15,942.17
291Feb 2044$1,568.75$56.46$1,625.21$14,373.42
292Mar 2044$1,574.30$50.91$1,625.21$12,799.12
293Apr 2044$1,579.88$45.33$1,625.21$11,219.24
294May 2044$1,585.48$39.73$1,625.21$9,633.76
295Jun 2044$1,591.09$34.12$1,625.21$8,042.67
296Jul 2044$1,596.73$28.48$1,625.21$6,445.94
297Aug 2044$1,602.38$22.83$1,625.21$4,843.56
298Sep 2044$1,608.06$17.15$1,625.21$3,235.50
299Oct 2044$1,613.75$11.46$1,625.21$1,621.75
300Nov 2044$1,619.47$5.74$1,625.21$2.28
2044 Total$17,503.1$374.21$17,877.31
Compare your product with the big 4 banks, or add more products to compare
As seen on