UHomeLoan Fixed (Interest Only) 5 Years from UBank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$430,000
Advertised rate
3.09%
Fixed - 5 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,107
Number of Repayments
300
Total Interest Paid
$-97,900
Total repayments
$332,100
DatePrincipleInterestPaymentBalance
2019 Total$0$0$0
1Jan 2020$952.04$1,107.25$2,059.29$429,047.96
2Feb 2020$954.49$1,104.80$2,059.29$428,093.47
3Mar 2020$956.95$1,102.34$2,059.29$427,136.52
4Apr 2020$959.41$1,099.88$2,059.29$426,177.11
5May 2020$961.88$1,097.41$2,059.29$425,215.23
6Jun 2020$964.36$1,094.93$2,059.29$424,250.87
7Jul 2020$966.84$1,092.45$2,059.29$423,284.03
8Aug 2020$969.33$1,089.96$2,059.29$422,314.70
9Sep 2020$971.83$1,087.46$2,059.29$421,342.87
10Oct 2020$974.33$1,084.96$2,059.29$420,368.54
11Nov 2020$976.84$1,082.45$2,059.29$419,391.70
12Dec 2020$979.36$1,079.93$2,059.29$418,412.34
2020 Total$11,587.66$13,123.82$24,711.48
13Jan 2021$981.88$1,077.41$2,059.29$417,430.46
14Feb 2021$984.41$1,074.88$2,059.29$416,446.05
15Mar 2021$986.94$1,072.35$2,059.29$415,459.11
16Apr 2021$989.48$1,069.81$2,059.29$414,469.63
17May 2021$992.03$1,067.26$2,059.29$413,477.60
18Jun 2021$994.59$1,064.70$2,059.29$412,483.01
19Jul 2021$997.15$1,062.14$2,059.29$411,485.86
20Aug 2021$999.71$1,059.58$2,059.29$410,486.15
21Sep 2021$1,002.29$1,057.00$2,059.29$409,483.86
22Oct 2021$1,004.87$1,054.42$2,059.29$408,478.99
23Nov 2021$1,007.46$1,051.83$2,059.29$407,471.53
24Dec 2021$1,010.05$1,049.24$2,059.29$406,461.48
2021 Total$11,950.86$12,760.62$24,711.48
25Jan 2022$1,012.65$1,046.64$2,059.29$405,448.83
26Feb 2022$1,015.26$1,044.03$2,059.29$404,433.57
27Mar 2022$1,017.87$1,041.42$2,059.29$403,415.70
28Apr 2022$1,020.49$1,038.80$2,059.29$402,395.21
29May 2022$1,023.12$1,036.17$2,059.29$401,372.09
30Jun 2022$1,025.76$1,033.53$2,059.29$400,346.33
31Jul 2022$1,028.40$1,030.89$2,059.29$399,317.93
32Aug 2022$1,031.05$1,028.24$2,059.29$398,286.88
33Sep 2022$1,033.70$1,025.59$2,059.29$397,253.18
34Oct 2022$1,036.36$1,022.93$2,059.29$396,216.82
35Nov 2022$1,039.03$1,020.26$2,059.29$395,177.79
36Dec 2022$1,041.71$1,017.58$2,059.29$394,136.08
2022 Total$12,325.4$12,386.08$24,711.48
37Jan 2023$1,044.39$1,014.90$2,059.29$393,091.69
38Feb 2023$1,047.08$1,012.21$2,059.29$392,044.61
39Mar 2023$1,049.78$1,009.51$2,059.29$390,994.83
40Apr 2023$1,052.48$1,006.81$2,059.29$389,942.35
41May 2023$1,055.19$1,004.10$2,059.29$388,887.16
42Jun 2023$1,057.91$1,001.38$2,059.29$387,829.25
43Jul 2023$1,060.63$998.66$2,059.29$386,768.62
44Aug 2023$1,063.36$995.93$2,059.29$385,705.26
45Sep 2023$1,066.10$993.19$2,059.29$384,639.16
46Oct 2023$1,068.84$990.45$2,059.29$383,570.32
47Nov 2023$1,071.60$987.69$2,059.29$382,498.72
48Dec 2023$1,074.36$984.93$2,059.29$381,424.36
2023 Total$12,711.72$11,999.76$24,711.48
49Jan 2024$1,077.12$982.17$2,059.29$380,347.24
50Feb 2024$1,079.90$979.39$2,059.29$379,267.34
51Mar 2024$1,082.68$976.61$2,059.29$378,184.66
52Apr 2024$1,085.46$973.83$2,059.29$377,099.20
53May 2024$1,088.26$971.03$2,059.29$376,010.94
54Jun 2024$1,091.06$968.23$2,059.29$374,919.88
55Jul 2024$1,093.87$965.42$2,059.29$373,826.01
56Aug 2024$1,096.69$962.60$2,059.29$372,729.32
57Sep 2024$1,099.51$959.78$2,059.29$371,629.81
58Oct 2024$1,102.34$956.95$2,059.29$370,527.47
59Nov 2024$1,105.18$954.11$2,059.29$369,422.29
60Dec 2024$1,108.03$951.26$2,059.29$368,314.26
2024 Total$13,110.1$11,601.38$24,711.48
61Jan 2025$1,110.88$948.41$2,059.29$367,203.38
62Feb 2025$1,113.74$945.55$2,059.29$366,089.64
63Mar 2025$1,116.61$942.68$2,059.29$364,973.03
64Apr 2025$1,119.48$939.81$2,059.29$363,853.55
65May 2025$1,122.37$936.92$2,059.29$362,731.18
66Jun 2025$1,125.26$934.03$2,059.29$361,605.92
67Jul 2025$1,128.15$931.14$2,059.29$360,477.77
68Aug 2025$1,131.06$928.23$2,059.29$359,346.71
69Sep 2025$1,133.97$925.32$2,059.29$358,212.74
70Oct 2025$1,136.89$922.40$2,059.29$357,075.85
71Nov 2025$1,139.82$919.47$2,059.29$355,936.03
72Dec 2025$1,142.75$916.54$2,059.29$354,793.28
2025 Total$13,520.98$11,190.5$24,711.48
73Jan 2026$1,145.70$913.59$2,059.29$353,647.58
74Feb 2026$1,148.65$910.64$2,059.29$352,498.93
75Mar 2026$1,151.61$907.68$2,059.29$351,347.32
76Apr 2026$1,154.57$904.72$2,059.29$350,192.75
77May 2026$1,157.54$901.75$2,059.29$349,035.21
78Jun 2026$1,160.52$898.77$2,059.29$347,874.69
79Jul 2026$1,163.51$895.78$2,059.29$346,711.18
80Aug 2026$1,166.51$892.78$2,059.29$345,544.67
81Sep 2026$1,169.51$889.78$2,059.29$344,375.16
82Oct 2026$1,172.52$886.77$2,059.29$343,202.64
83Nov 2026$1,175.54$883.75$2,059.29$342,027.10
84Dec 2026$1,178.57$880.72$2,059.29$340,848.53
2026 Total$13,944.75$10,766.73$24,711.48
85Jan 2027$1,181.61$877.68$2,059.29$339,666.92
86Feb 2027$1,184.65$874.64$2,059.29$338,482.27
87Mar 2027$1,187.70$871.59$2,059.29$337,294.57
88Apr 2027$1,190.76$868.53$2,059.29$336,103.81
89May 2027$1,193.82$865.47$2,059.29$334,909.99
90Jun 2027$1,196.90$862.39$2,059.29$333,713.09
91Jul 2027$1,199.98$859.31$2,059.29$332,513.11
92Aug 2027$1,203.07$856.22$2,059.29$331,310.04
93Sep 2027$1,206.17$853.12$2,059.29$330,103.87
94Oct 2027$1,209.27$850.02$2,059.29$328,894.60
95Nov 2027$1,212.39$846.90$2,059.29$327,682.21
96Dec 2027$1,215.51$843.78$2,059.29$326,466.70
2027 Total$14,381.83$10,329.65$24,711.48
97Jan 2028$1,218.64$840.65$2,059.29$325,248.06
98Feb 2028$1,221.78$837.51$2,059.29$324,026.28
99Mar 2028$1,224.92$834.37$2,059.29$322,801.36
100Apr 2028$1,228.08$831.21$2,059.29$321,573.28
101May 2028$1,231.24$828.05$2,059.29$320,342.04
102Jun 2028$1,234.41$824.88$2,059.29$319,107.63
103Jul 2028$1,237.59$821.70$2,059.29$317,870.04
104Aug 2028$1,240.77$818.52$2,059.29$316,629.27
105Sep 2028$1,243.97$815.32$2,059.29$315,385.30
106Oct 2028$1,247.17$812.12$2,059.29$314,138.13
107Nov 2028$1,250.38$808.91$2,059.29$312,887.75
108Dec 2028$1,253.60$805.69$2,059.29$311,634.15
2028 Total$14,832.55$9,878.93$24,711.48
109Jan 2029$1,256.83$802.46$2,059.29$310,377.32
110Feb 2029$1,260.07$799.22$2,059.29$309,117.25
111Mar 2029$1,263.31$795.98$2,059.29$307,853.94
112Apr 2029$1,266.57$792.72$2,059.29$306,587.37
113May 2029$1,269.83$789.46$2,059.29$305,317.54
114Jun 2029$1,273.10$786.19$2,059.29$304,044.44
115Jul 2029$1,276.38$782.91$2,059.29$302,768.06
116Aug 2029$1,279.66$779.63$2,059.29$301,488.40
117Sep 2029$1,282.96$776.33$2,059.29$300,205.44
118Oct 2029$1,286.26$773.03$2,059.29$298,919.18
119Nov 2029$1,289.57$769.72$2,059.29$297,629.61
120Dec 2029$1,292.89$766.40$2,059.29$296,336.72
2029 Total$15,297.43$9,414.05$24,711.48
121Jan 2030$1,296.22$763.07$2,059.29$295,040.50
122Feb 2030$1,299.56$759.73$2,059.29$293,740.94
123Mar 2030$1,302.91$756.38$2,059.29$292,438.03
124Apr 2030$1,306.26$753.03$2,059.29$291,131.77
125May 2030$1,309.63$749.66$2,059.29$289,822.14
126Jun 2030$1,313.00$746.29$2,059.29$288,509.14
127Jul 2030$1,316.38$742.91$2,059.29$287,192.76
128Aug 2030$1,319.77$739.52$2,059.29$285,872.99
129Sep 2030$1,323.17$736.12$2,059.29$284,549.82
130Oct 2030$1,326.57$732.72$2,059.29$283,223.25
131Nov 2030$1,329.99$729.30$2,059.29$281,893.26
132Dec 2030$1,333.41$725.88$2,059.29$280,559.85
2030 Total$15,776.87$8,934.61$24,711.48
133Jan 2031$1,336.85$722.44$2,059.29$279,223.00
134Feb 2031$1,340.29$719.00$2,059.29$277,882.71
135Mar 2031$1,343.74$715.55$2,059.29$276,538.97
136Apr 2031$1,347.20$712.09$2,059.29$275,191.77
137May 2031$1,350.67$708.62$2,059.29$273,841.10
138Jun 2031$1,354.15$705.14$2,059.29$272,486.95
139Jul 2031$1,357.64$701.65$2,059.29$271,129.31
140Aug 2031$1,361.13$698.16$2,059.29$269,768.18
141Sep 2031$1,364.64$694.65$2,059.29$268,403.54
142Oct 2031$1,368.15$691.14$2,059.29$267,035.39
143Nov 2031$1,371.67$687.62$2,059.29$265,663.72
144Dec 2031$1,375.21$684.08$2,059.29$264,288.51
2031 Total$16,271.34$8,440.14$24,711.48
145Jan 2032$1,378.75$680.54$2,059.29$262,909.76
146Feb 2032$1,382.30$676.99$2,059.29$261,527.46
147Mar 2032$1,385.86$673.43$2,059.29$260,141.60
148Apr 2032$1,389.43$669.86$2,059.29$258,752.17
149May 2032$1,393.00$666.29$2,059.29$257,359.17
150Jun 2032$1,396.59$662.70$2,059.29$255,962.58
151Jul 2032$1,400.19$659.10$2,059.29$254,562.39
152Aug 2032$1,403.79$655.50$2,059.29$253,158.60
153Sep 2032$1,407.41$651.88$2,059.29$251,751.19
154Oct 2032$1,411.03$648.26$2,059.29$250,340.16
155Nov 2032$1,414.66$644.63$2,059.29$248,925.50
156Dec 2032$1,418.31$640.98$2,059.29$247,507.19
2032 Total$16,781.32$7,930.16$24,711.48
157Jan 2033$1,421.96$637.33$2,059.29$246,085.23
158Feb 2033$1,425.62$633.67$2,059.29$244,659.61
159Mar 2033$1,429.29$630.00$2,059.29$243,230.32
160Apr 2033$1,432.97$626.32$2,059.29$241,797.35
161May 2033$1,436.66$622.63$2,059.29$240,360.69
162Jun 2033$1,440.36$618.93$2,059.29$238,920.33
163Jul 2033$1,444.07$615.22$2,059.29$237,476.26
164Aug 2033$1,447.79$611.50$2,059.29$236,028.47
165Sep 2033$1,451.52$607.77$2,059.29$234,576.95
166Oct 2033$1,455.25$604.04$2,059.29$233,121.70
167Nov 2033$1,459.00$600.29$2,059.29$231,662.70
168Dec 2033$1,462.76$596.53$2,059.29$230,199.94
2033 Total$17,307.25$7,404.23$24,711.48
169Jan 2034$1,466.53$592.76$2,059.29$228,733.41
170Feb 2034$1,470.30$588.99$2,059.29$227,263.11
171Mar 2034$1,474.09$585.20$2,059.29$225,789.02
172Apr 2034$1,477.88$581.41$2,059.29$224,311.14
173May 2034$1,481.69$577.60$2,059.29$222,829.45
174Jun 2034$1,485.50$573.79$2,059.29$221,343.95
175Jul 2034$1,489.33$569.96$2,059.29$219,854.62
176Aug 2034$1,493.16$566.13$2,059.29$218,361.46
177Sep 2034$1,497.01$562.28$2,059.29$216,864.45
178Oct 2034$1,500.86$558.43$2,059.29$215,363.59
179Nov 2034$1,504.73$554.56$2,059.29$213,858.86
180Dec 2034$1,508.60$550.69$2,059.29$212,350.26
2034 Total$17,849.68$6,861.8$24,711.48
181Jan 2035$1,512.49$546.80$2,059.29$210,837.77
182Feb 2035$1,516.38$542.91$2,059.29$209,321.39
183Mar 2035$1,520.29$539.00$2,059.29$207,801.10
184Apr 2035$1,524.20$535.09$2,059.29$206,276.90
185May 2035$1,528.13$531.16$2,059.29$204,748.77
186Jun 2035$1,532.06$527.23$2,059.29$203,216.71
187Jul 2035$1,536.01$523.28$2,059.29$201,680.70
188Aug 2035$1,539.96$519.33$2,059.29$200,140.74
189Sep 2035$1,543.93$515.36$2,059.29$198,596.81
190Oct 2035$1,547.90$511.39$2,059.29$197,048.91
191Nov 2035$1,551.89$507.40$2,059.29$195,497.02
192Dec 2035$1,555.89$503.40$2,059.29$193,941.13
2035 Total$18,409.13$6,302.35$24,711.48
193Jan 2036$1,559.89$499.40$2,059.29$192,381.24
194Feb 2036$1,563.91$495.38$2,059.29$190,817.33
195Mar 2036$1,567.94$491.35$2,059.29$189,249.39
196Apr 2036$1,571.97$487.32$2,059.29$187,677.42
197May 2036$1,576.02$483.27$2,059.29$186,101.40
198Jun 2036$1,580.08$479.21$2,059.29$184,521.32
199Jul 2036$1,584.15$475.14$2,059.29$182,937.17
200Aug 2036$1,588.23$471.06$2,059.29$181,348.94
201Sep 2036$1,592.32$466.97$2,059.29$179,756.62
202Oct 2036$1,596.42$462.87$2,059.29$178,160.20
203Nov 2036$1,600.53$458.76$2,059.29$176,559.67
204Dec 2036$1,604.65$454.64$2,059.29$174,955.02
2036 Total$18,986.11$5,725.37$24,711.48
205Jan 2037$1,608.78$450.51$2,059.29$173,346.24
206Feb 2037$1,612.92$446.37$2,059.29$171,733.32
207Mar 2037$1,617.08$442.21$2,059.29$170,116.24
208Apr 2037$1,621.24$438.05$2,059.29$168,495.00
209May 2037$1,625.42$433.87$2,059.29$166,869.58
210Jun 2037$1,629.60$429.69$2,059.29$165,239.98
211Jul 2037$1,633.80$425.49$2,059.29$163,606.18
212Aug 2037$1,638.00$421.29$2,059.29$161,968.18
213Sep 2037$1,642.22$417.07$2,059.29$160,325.96
214Oct 2037$1,646.45$412.84$2,059.29$158,679.51
215Nov 2037$1,650.69$408.60$2,059.29$157,028.82
216Dec 2037$1,654.94$404.35$2,059.29$155,373.88
2037 Total$19,581.14$5,130.34$24,711.48
217Jan 2038$1,659.20$400.09$2,059.29$153,714.68
218Feb 2038$1,663.47$395.82$2,059.29$152,051.21
219Mar 2038$1,667.76$391.53$2,059.29$150,383.45
220Apr 2038$1,672.05$387.24$2,059.29$148,711.40
221May 2038$1,676.36$382.93$2,059.29$147,035.04
222Jun 2038$1,680.67$378.62$2,059.29$145,354.37
223Jul 2038$1,685.00$374.29$2,059.29$143,669.37
224Aug 2038$1,689.34$369.95$2,059.29$141,980.03
225Sep 2038$1,693.69$365.60$2,059.29$140,286.34
226Oct 2038$1,698.05$361.24$2,059.29$138,588.29
227Nov 2038$1,702.43$356.86$2,059.29$136,885.86
228Dec 2038$1,706.81$352.48$2,059.29$135,179.05
2038 Total$20,194.83$4,516.65$24,711.48
229Jan 2039$1,711.20$348.09$2,059.29$133,467.85
230Feb 2039$1,715.61$343.68$2,059.29$131,752.24
231Mar 2039$1,720.03$339.26$2,059.29$130,032.21
232Apr 2039$1,724.46$334.83$2,059.29$128,307.75
233May 2039$1,728.90$330.39$2,059.29$126,578.85
234Jun 2039$1,733.35$325.94$2,059.29$124,845.50
235Jul 2039$1,737.81$321.48$2,059.29$123,107.69
236Aug 2039$1,742.29$317.00$2,059.29$121,365.40
237Sep 2039$1,746.77$312.52$2,059.29$119,618.63
238Oct 2039$1,751.27$308.02$2,059.29$117,867.36
239Nov 2039$1,755.78$303.51$2,059.29$116,111.58
240Dec 2039$1,760.30$298.99$2,059.29$114,351.28
2039 Total$20,827.77$3,883.71$24,711.48
241Jan 2040$1,764.84$294.45$2,059.29$112,586.44
242Feb 2040$1,769.38$289.91$2,059.29$110,817.06
243Mar 2040$1,773.94$285.35$2,059.29$109,043.12
244Apr 2040$1,778.50$280.79$2,059.29$107,264.62
245May 2040$1,783.08$276.21$2,059.29$105,481.54
246Jun 2040$1,787.68$271.61$2,059.29$103,693.86
247Jul 2040$1,792.28$267.01$2,059.29$101,901.58
248Aug 2040$1,796.89$262.40$2,059.29$100,104.69
249Sep 2040$1,801.52$257.77$2,059.29$98,303.17
250Oct 2040$1,806.16$253.13$2,059.29$96,497.01
251Nov 2040$1,810.81$248.48$2,059.29$94,686.20
252Dec 2040$1,815.47$243.82$2,059.29$92,870.73
2040 Total$21,480.55$3,230.93$24,711.48
253Jan 2041$1,820.15$239.14$2,059.29$91,050.58
254Feb 2041$1,824.83$234.46$2,059.29$89,225.75
255Mar 2041$1,829.53$229.76$2,059.29$87,396.22
256Apr 2041$1,834.24$225.05$2,059.29$85,561.98
257May 2041$1,838.97$220.32$2,059.29$83,723.01
258Jun 2041$1,843.70$215.59$2,059.29$81,879.31
259Jul 2041$1,848.45$210.84$2,059.29$80,030.86
260Aug 2041$1,853.21$206.08$2,059.29$78,177.65
261Sep 2041$1,857.98$201.31$2,059.29$76,319.67
262Oct 2041$1,862.77$196.52$2,059.29$74,456.90
263Nov 2041$1,867.56$191.73$2,059.29$72,589.34
264Dec 2041$1,872.37$186.92$2,059.29$70,716.97
2041 Total$22,153.76$2,557.72$24,711.48
265Jan 2042$1,877.19$182.10$2,059.29$68,839.78
266Feb 2042$1,882.03$177.26$2,059.29$66,957.75
267Mar 2042$1,886.87$172.42$2,059.29$65,070.88
268Apr 2042$1,891.73$167.56$2,059.29$63,179.15
269May 2042$1,896.60$162.69$2,059.29$61,282.55
270Jun 2042$1,901.49$157.80$2,059.29$59,381.06
271Jul 2042$1,906.38$152.91$2,059.29$57,474.68
272Aug 2042$1,911.29$148.00$2,059.29$55,563.39
273Sep 2042$1,916.21$143.08$2,059.29$53,647.18
274Oct 2042$1,921.15$138.14$2,059.29$51,726.03
275Nov 2042$1,926.10$133.19$2,059.29$49,799.93
276Dec 2042$1,931.06$128.23$2,059.29$47,868.87
2042 Total$22,848.1$1,863.38$24,711.48
277Jan 2043$1,936.03$123.26$2,059.29$45,932.84
278Feb 2043$1,941.01$118.28$2,059.29$43,991.83
279Mar 2043$1,946.01$113.28$2,059.29$42,045.82
280Apr 2043$1,951.02$108.27$2,059.29$40,094.80
281May 2043$1,956.05$103.24$2,059.29$38,138.75
282Jun 2043$1,961.08$98.21$2,059.29$36,177.67
283Jul 2043$1,966.13$93.16$2,059.29$34,211.54
284Aug 2043$1,971.20$88.09$2,059.29$32,240.34
285Sep 2043$1,976.27$83.02$2,059.29$30,264.07
286Oct 2043$1,981.36$77.93$2,059.29$28,282.71
287Nov 2043$1,986.46$72.83$2,059.29$26,296.25
288Dec 2043$1,991.58$67.71$2,059.29$24,304.67
2043 Total$23,564.2$1,147.28$24,711.48
289Jan 2044$1,996.71$62.58$2,059.29$22,307.96
290Feb 2044$2,001.85$57.44$2,059.29$20,306.11
291Mar 2044$2,007.00$52.29$2,059.29$18,299.11
292Apr 2044$2,012.17$47.12$2,059.29$16,286.94
293May 2044$2,017.35$41.94$2,059.29$14,269.59
294Jun 2044$2,022.55$36.74$2,059.29$12,247.04
295Jul 2044$2,027.75$31.54$2,059.29$10,219.29
296Aug 2044$2,032.98$26.31$2,059.29$8,186.31
297Sep 2044$2,038.21$21.08$2,059.29$6,148.10
298Oct 2044$2,043.46$15.83$2,059.29$4,104.64
299Nov 2044$2,048.72$10.57$2,059.29$2,055.92
300Dec 2044$2,054.00$5.29$2,059.29$1.92
2044 Total$24,302.75$408.73$24,711.48
Compare your product with the big 4 banks, or add more products to compare
As seen on