UHomeLoan - Standard Variable (Principal and Interest) from UBank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
3.42%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,489
Number of Repayments
300
Total Interest Paid
$146,700
Total repayments
$446,700
DatePrincipleInterestPaymentBalance
1Feb 2020$634.03$855.00$1,489.03$299,365.97
2Mar 2020$635.84$853.19$1,489.03$298,730.13
3Apr 2020$637.65$851.38$1,489.03$298,092.48
4May 2020$639.47$849.56$1,489.03$297,453.01
5Jun 2020$641.29$847.74$1,489.03$296,811.72
6Jul 2020$643.12$845.91$1,489.03$296,168.60
7Aug 2020$644.95$844.08$1,489.03$295,523.65
8Sep 2020$646.79$842.24$1,489.03$294,876.86
9Oct 2020$648.63$840.40$1,489.03$294,228.23
10Nov 2020$650.48$838.55$1,489.03$293,577.75
11Dec 2020$652.33$836.70$1,489.03$292,925.42
2020 Total$7,074.58$9,304.75$16,379.33
12Jan 2021$654.19$834.84$1,489.03$292,271.23
13Feb 2021$656.06$832.97$1,489.03$291,615.17
14Mar 2021$657.93$831.10$1,489.03$290,957.24
15Apr 2021$659.80$829.23$1,489.03$290,297.44
16May 2021$661.68$827.35$1,489.03$289,635.76
17Jun 2021$663.57$825.46$1,489.03$288,972.19
18Jul 2021$665.46$823.57$1,489.03$288,306.73
19Aug 2021$667.36$821.67$1,489.03$287,639.37
20Sep 2021$669.26$819.77$1,489.03$286,970.11
21Oct 2021$671.17$817.86$1,489.03$286,298.94
22Nov 2021$673.08$815.95$1,489.03$285,625.86
23Dec 2021$675.00$814.03$1,489.03$284,950.86
2021 Total$7,974.56$9,893.8$17,868.36
24Jan 2022$676.92$812.11$1,489.03$284,273.94
25Feb 2022$678.85$810.18$1,489.03$283,595.09
26Mar 2022$680.78$808.25$1,489.03$282,914.31
27Apr 2022$682.72$806.31$1,489.03$282,231.59
28May 2022$684.67$804.36$1,489.03$281,546.92
29Jun 2022$686.62$802.41$1,489.03$280,860.30
30Jul 2022$688.58$800.45$1,489.03$280,171.72
31Aug 2022$690.54$798.49$1,489.03$279,481.18
32Sep 2022$692.51$796.52$1,489.03$278,788.67
33Oct 2022$694.48$794.55$1,489.03$278,094.19
34Nov 2022$696.46$792.57$1,489.03$277,397.73
35Dec 2022$698.45$790.58$1,489.03$276,699.28
2022 Total$8,251.58$9,616.78$17,868.36
36Jan 2023$700.44$788.59$1,489.03$275,998.84
37Feb 2023$702.43$786.60$1,489.03$275,296.41
38Mar 2023$704.44$784.59$1,489.03$274,591.97
39Apr 2023$706.44$782.59$1,489.03$273,885.53
40May 2023$708.46$780.57$1,489.03$273,177.07
41Jun 2023$710.48$778.55$1,489.03$272,466.59
42Jul 2023$712.50$776.53$1,489.03$271,754.09
43Aug 2023$714.53$774.50$1,489.03$271,039.56
44Sep 2023$716.57$772.46$1,489.03$270,322.99
45Oct 2023$718.61$770.42$1,489.03$269,604.38
46Nov 2023$720.66$768.37$1,489.03$268,883.72
47Dec 2023$722.71$766.32$1,489.03$268,161.01
2023 Total$8,538.27$9,330.09$17,868.36
48Jan 2024$724.77$764.26$1,489.03$267,436.24
49Feb 2024$726.84$762.19$1,489.03$266,709.40
50Mar 2024$728.91$760.12$1,489.03$265,980.49
51Apr 2024$730.99$758.04$1,489.03$265,249.50
52May 2024$733.07$755.96$1,489.03$264,516.43
53Jun 2024$735.16$753.87$1,489.03$263,781.27
54Jul 2024$737.25$751.78$1,489.03$263,044.02
55Aug 2024$739.35$749.68$1,489.03$262,304.67
56Sep 2024$741.46$747.57$1,489.03$261,563.21
57Oct 2024$743.57$745.46$1,489.03$260,819.64
58Nov 2024$745.69$743.34$1,489.03$260,073.95
59Dec 2024$747.82$741.21$1,489.03$259,326.13
2024 Total$8,834.88$9,033.48$17,868.36
60Jan 2025$749.95$739.08$1,489.03$258,576.18
61Feb 2025$752.09$736.94$1,489.03$257,824.09
62Mar 2025$754.23$734.80$1,489.03$257,069.86
63Apr 2025$756.38$732.65$1,489.03$256,313.48
64May 2025$758.54$730.49$1,489.03$255,554.94
65Jun 2025$760.70$728.33$1,489.03$254,794.24
66Jul 2025$762.87$726.16$1,489.03$254,031.37
67Aug 2025$765.04$723.99$1,489.03$253,266.33
68Sep 2025$767.22$721.81$1,489.03$252,499.11
69Oct 2025$769.41$719.62$1,489.03$251,729.70
70Nov 2025$771.60$717.43$1,489.03$250,958.10
71Dec 2025$773.80$715.23$1,489.03$250,184.30
2025 Total$9,141.83$8,726.53$17,868.36
72Jan 2026$776.00$713.03$1,489.03$249,408.30
73Feb 2026$778.22$710.81$1,489.03$248,630.08
74Mar 2026$780.43$708.60$1,489.03$247,849.65
75Apr 2026$782.66$706.37$1,489.03$247,066.99
76May 2026$784.89$704.14$1,489.03$246,282.10
77Jun 2026$787.13$701.90$1,489.03$245,494.97
78Jul 2026$789.37$699.66$1,489.03$244,705.60
79Aug 2026$791.62$697.41$1,489.03$243,913.98
80Sep 2026$793.88$695.15$1,489.03$243,120.10
81Oct 2026$796.14$692.89$1,489.03$242,323.96
82Nov 2026$798.41$690.62$1,489.03$241,525.55
83Dec 2026$800.68$688.35$1,489.03$240,724.87
2026 Total$9,459.43$8,408.93$17,868.36
84Jan 2027$802.96$686.07$1,489.03$239,921.91
85Feb 2027$805.25$683.78$1,489.03$239,116.66
86Mar 2027$807.55$681.48$1,489.03$238,309.11
87Apr 2027$809.85$679.18$1,489.03$237,499.26
88May 2027$812.16$676.87$1,489.03$236,687.10
89Jun 2027$814.47$674.56$1,489.03$235,872.63
90Jul 2027$816.79$672.24$1,489.03$235,055.84
91Aug 2027$819.12$669.91$1,489.03$234,236.72
92Sep 2027$821.46$667.57$1,489.03$233,415.26
93Oct 2027$823.80$665.23$1,489.03$232,591.46
94Nov 2027$826.14$662.89$1,489.03$231,765.32
95Dec 2027$828.50$660.53$1,489.03$230,936.82
2027 Total$9,788.05$8,080.31$17,868.36
96Jan 2028$830.86$658.17$1,489.03$230,105.96
97Feb 2028$833.23$655.80$1,489.03$229,272.73
98Mar 2028$835.60$653.43$1,489.03$228,437.13
99Apr 2028$837.98$651.05$1,489.03$227,599.15
100May 2028$840.37$648.66$1,489.03$226,758.78
101Jun 2028$842.77$646.26$1,489.03$225,916.01
102Jul 2028$845.17$643.86$1,489.03$225,070.84
103Aug 2028$847.58$641.45$1,489.03$224,223.26
104Sep 2028$849.99$639.04$1,489.03$223,373.27
105Oct 2028$852.42$636.61$1,489.03$222,520.85
106Nov 2028$854.85$634.18$1,489.03$221,666.00
107Dec 2028$857.28$631.75$1,489.03$220,808.72
2028 Total$10,128.1$7,740.26$17,868.36
108Jan 2029$859.73$629.30$1,489.03$219,948.99
109Feb 2029$862.18$626.85$1,489.03$219,086.81
110Mar 2029$864.63$624.40$1,489.03$218,222.18
111Apr 2029$867.10$621.93$1,489.03$217,355.08
112May 2029$869.57$619.46$1,489.03$216,485.51
113Jun 2029$872.05$616.98$1,489.03$215,613.46
114Jul 2029$874.53$614.50$1,489.03$214,738.93
115Aug 2029$877.02$612.01$1,489.03$213,861.91
116Sep 2029$879.52$609.51$1,489.03$212,982.39
117Oct 2029$882.03$607.00$1,489.03$212,100.36
118Nov 2029$884.54$604.49$1,489.03$211,215.82
119Dec 2029$887.06$601.97$1,489.03$210,328.76
2029 Total$10,479.96$7,388.4$17,868.36
120Jan 2030$889.59$599.44$1,489.03$209,439.17
121Feb 2030$892.13$596.90$1,489.03$208,547.04
122Mar 2030$894.67$594.36$1,489.03$207,652.37
123Apr 2030$897.22$591.81$1,489.03$206,755.15
124May 2030$899.78$589.25$1,489.03$205,855.37
125Jun 2030$902.34$586.69$1,489.03$204,953.03
126Jul 2030$904.91$584.12$1,489.03$204,048.12
127Aug 2030$907.49$581.54$1,489.03$203,140.63
128Sep 2030$910.08$578.95$1,489.03$202,230.55
129Oct 2030$912.67$576.36$1,489.03$201,317.88
130Nov 2030$915.27$573.76$1,489.03$200,402.61
131Dec 2030$917.88$571.15$1,489.03$199,484.73
2030 Total$10,844.03$7,024.33$17,868.36
132Jan 2031$920.50$568.53$1,489.03$198,564.23
133Feb 2031$923.12$565.91$1,489.03$197,641.11
134Mar 2031$925.75$563.28$1,489.03$196,715.36
135Apr 2031$928.39$560.64$1,489.03$195,786.97
136May 2031$931.04$557.99$1,489.03$194,855.93
137Jun 2031$933.69$555.34$1,489.03$193,922.24
138Jul 2031$936.35$552.68$1,489.03$192,985.89
139Aug 2031$939.02$550.01$1,489.03$192,046.87
140Sep 2031$941.70$547.33$1,489.03$191,105.17
141Oct 2031$944.38$544.65$1,489.03$190,160.79
142Nov 2031$947.07$541.96$1,489.03$189,213.72
143Dec 2031$949.77$539.26$1,489.03$188,263.95
2031 Total$11,220.78$6,647.58$17,868.36
144Jan 2032$952.48$536.55$1,489.03$187,311.47
145Feb 2032$955.19$533.84$1,489.03$186,356.28
146Mar 2032$957.91$531.12$1,489.03$185,398.37
147Apr 2032$960.64$528.39$1,489.03$184,437.73
148May 2032$963.38$525.65$1,489.03$183,474.35
149Jun 2032$966.13$522.90$1,489.03$182,508.22
150Jul 2032$968.88$520.15$1,489.03$181,539.34
151Aug 2032$971.64$517.39$1,489.03$180,567.70
152Sep 2032$974.41$514.62$1,489.03$179,593.29
153Oct 2032$977.19$511.84$1,489.03$178,616.10
154Nov 2032$979.97$509.06$1,489.03$177,636.13
155Dec 2032$982.77$506.26$1,489.03$176,653.36
2032 Total$11,610.59$6,257.77$17,868.36
156Jan 2033$985.57$503.46$1,489.03$175,667.79
157Feb 2033$988.38$500.65$1,489.03$174,679.41
158Mar 2033$991.19$497.84$1,489.03$173,688.22
159Apr 2033$994.02$495.01$1,489.03$172,694.20
160May 2033$996.85$492.18$1,489.03$171,697.35
161Jun 2033$999.69$489.34$1,489.03$170,697.66
162Jul 2033$1,002.54$486.49$1,489.03$169,695.12
163Aug 2033$1,005.40$483.63$1,489.03$168,689.72
164Sep 2033$1,008.26$480.77$1,489.03$167,681.46
165Oct 2033$1,011.14$477.89$1,489.03$166,670.32
166Nov 2033$1,014.02$475.01$1,489.03$165,656.30
167Dec 2033$1,016.91$472.12$1,489.03$164,639.39
2033 Total$12,013.97$5,854.39$17,868.36
168Jan 2034$1,019.81$469.22$1,489.03$163,619.58
169Feb 2034$1,022.71$466.32$1,489.03$162,596.87
170Mar 2034$1,025.63$463.40$1,489.03$161,571.24
171Apr 2034$1,028.55$460.48$1,489.03$160,542.69
172May 2034$1,031.48$457.55$1,489.03$159,511.21
173Jun 2034$1,034.42$454.61$1,489.03$158,476.79
174Jul 2034$1,037.37$451.66$1,489.03$157,439.42
175Aug 2034$1,040.33$448.70$1,489.03$156,399.09
176Sep 2034$1,043.29$445.74$1,489.03$155,355.80
177Oct 2034$1,046.27$442.76$1,489.03$154,309.53
178Nov 2034$1,049.25$439.78$1,489.03$153,260.28
179Dec 2034$1,052.24$436.79$1,489.03$152,208.04
2034 Total$12,431.35$5,437.01$17,868.36
180Jan 2035$1,055.24$433.79$1,489.03$151,152.80
181Feb 2035$1,058.24$430.79$1,489.03$150,094.56
182Mar 2035$1,061.26$427.77$1,489.03$149,033.30
183Apr 2035$1,064.29$424.74$1,489.03$147,969.01
184May 2035$1,067.32$421.71$1,489.03$146,901.69
185Jun 2035$1,070.36$418.67$1,489.03$145,831.33
186Jul 2035$1,073.41$415.62$1,489.03$144,757.92
187Aug 2035$1,076.47$412.56$1,489.03$143,681.45
188Sep 2035$1,079.54$409.49$1,489.03$142,601.91
189Oct 2035$1,082.61$406.42$1,489.03$141,519.30
190Nov 2035$1,085.70$403.33$1,489.03$140,433.60
191Dec 2035$1,088.79$400.24$1,489.03$139,344.81
2035 Total$12,863.23$5,005.13$17,868.36
192Jan 2036$1,091.90$397.13$1,489.03$138,252.91
193Feb 2036$1,095.01$394.02$1,489.03$137,157.90
194Mar 2036$1,098.13$390.90$1,489.03$136,059.77
195Apr 2036$1,101.26$387.77$1,489.03$134,958.51
196May 2036$1,104.40$384.63$1,489.03$133,854.11
197Jun 2036$1,107.55$381.48$1,489.03$132,746.56
198Jul 2036$1,110.70$378.33$1,489.03$131,635.86
199Aug 2036$1,113.87$375.16$1,489.03$130,521.99
200Sep 2036$1,117.04$371.99$1,489.03$129,404.95
201Oct 2036$1,120.23$368.80$1,489.03$128,284.72
202Nov 2036$1,123.42$365.61$1,489.03$127,161.30
203Dec 2036$1,126.62$362.41$1,489.03$126,034.68
2036 Total$13,310.13$4,558.23$17,868.36
204Jan 2037$1,129.83$359.20$1,489.03$124,904.85
205Feb 2037$1,133.05$355.98$1,489.03$123,771.80
206Mar 2037$1,136.28$352.75$1,489.03$122,635.52
207Apr 2037$1,139.52$349.51$1,489.03$121,496.00
208May 2037$1,142.77$346.26$1,489.03$120,353.23
209Jun 2037$1,146.02$343.01$1,489.03$119,207.21
210Jul 2037$1,149.29$339.74$1,489.03$118,057.92
211Aug 2037$1,152.56$336.47$1,489.03$116,905.36
212Sep 2037$1,155.85$333.18$1,489.03$115,749.51
213Oct 2037$1,159.14$329.89$1,489.03$114,590.37
214Nov 2037$1,162.45$326.58$1,489.03$113,427.92
215Dec 2037$1,165.76$323.27$1,489.03$112,262.16
2037 Total$13,772.52$4,095.84$17,868.36
216Jan 2038$1,169.08$319.95$1,489.03$111,093.08
217Feb 2038$1,172.41$316.62$1,489.03$109,920.67
218Mar 2038$1,175.76$313.27$1,489.03$108,744.91
219Apr 2038$1,179.11$309.92$1,489.03$107,565.80
220May 2038$1,182.47$306.56$1,489.03$106,383.33
221Jun 2038$1,185.84$303.19$1,489.03$105,197.49
222Jul 2038$1,189.22$299.81$1,489.03$104,008.27
223Aug 2038$1,192.61$296.42$1,489.03$102,815.66
224Sep 2038$1,196.01$293.02$1,489.03$101,619.65
225Oct 2038$1,199.41$289.62$1,489.03$100,420.24
226Nov 2038$1,202.83$286.20$1,489.03$99,217.41
227Dec 2038$1,206.26$282.77$1,489.03$98,011.15
2038 Total$14,251.01$3,617.35$17,868.36
228Jan 2039$1,209.70$279.33$1,489.03$96,801.45
229Feb 2039$1,213.15$275.88$1,489.03$95,588.30
230Mar 2039$1,216.60$272.43$1,489.03$94,371.70
231Apr 2039$1,220.07$268.96$1,489.03$93,151.63
232May 2039$1,223.55$265.48$1,489.03$91,928.08
233Jun 2039$1,227.03$262.00$1,489.03$90,701.05
234Jul 2039$1,230.53$258.50$1,489.03$89,470.52
235Aug 2039$1,234.04$254.99$1,489.03$88,236.48
236Sep 2039$1,237.56$251.47$1,489.03$86,998.92
237Oct 2039$1,241.08$247.95$1,489.03$85,757.84
238Nov 2039$1,244.62$244.41$1,489.03$84,513.22
239Dec 2039$1,248.17$240.86$1,489.03$83,265.05
2039 Total$14,746.1$3,122.26$17,868.36
240Jan 2040$1,251.72$237.31$1,489.03$82,013.33
241Feb 2040$1,255.29$233.74$1,489.03$80,758.04
242Mar 2040$1,258.87$230.16$1,489.03$79,499.17
243Apr 2040$1,262.46$226.57$1,489.03$78,236.71
244May 2040$1,266.06$222.97$1,489.03$76,970.65
245Jun 2040$1,269.66$219.37$1,489.03$75,700.99
246Jul 2040$1,273.28$215.75$1,489.03$74,427.71
247Aug 2040$1,276.91$212.12$1,489.03$73,150.80
248Sep 2040$1,280.55$208.48$1,489.03$71,870.25
249Oct 2040$1,284.20$204.83$1,489.03$70,586.05
250Nov 2040$1,287.86$201.17$1,489.03$69,298.19
251Dec 2040$1,291.53$197.50$1,489.03$68,006.66
2040 Total$15,258.39$2,609.97$17,868.36
252Jan 2041$1,295.21$193.82$1,489.03$66,711.45
253Feb 2041$1,298.90$190.13$1,489.03$65,412.55
254Mar 2041$1,302.60$186.43$1,489.03$64,109.95
255Apr 2041$1,306.32$182.71$1,489.03$62,803.63
256May 2041$1,310.04$178.99$1,489.03$61,493.59
257Jun 2041$1,313.77$175.26$1,489.03$60,179.82
258Jul 2041$1,317.52$171.51$1,489.03$58,862.30
259Aug 2041$1,321.27$167.76$1,489.03$57,541.03
260Sep 2041$1,325.04$163.99$1,489.03$56,215.99
261Oct 2041$1,328.81$160.22$1,489.03$54,887.18
262Nov 2041$1,332.60$156.43$1,489.03$53,554.58
263Dec 2041$1,336.40$152.63$1,489.03$52,218.18
2041 Total$15,788.48$2,079.88$17,868.36
264Jan 2042$1,340.21$148.82$1,489.03$50,877.97
265Feb 2042$1,344.03$145.00$1,489.03$49,533.94
266Mar 2042$1,347.86$141.17$1,489.03$48,186.08
267Apr 2042$1,351.70$137.33$1,489.03$46,834.38
268May 2042$1,355.55$133.48$1,489.03$45,478.83
269Jun 2042$1,359.42$129.61$1,489.03$44,119.41
270Jul 2042$1,363.29$125.74$1,489.03$42,756.12
271Aug 2042$1,367.18$121.85$1,489.03$41,388.94
272Sep 2042$1,371.07$117.96$1,489.03$40,017.87
273Oct 2042$1,374.98$114.05$1,489.03$38,642.89
274Nov 2042$1,378.90$110.13$1,489.03$37,263.99
275Dec 2042$1,382.83$106.20$1,489.03$35,881.16
2042 Total$16,337.02$1,531.34$17,868.36
276Jan 2043$1,386.77$102.26$1,489.03$34,494.39
277Feb 2043$1,390.72$98.31$1,489.03$33,103.67
278Mar 2043$1,394.68$94.35$1,489.03$31,708.99
279Apr 2043$1,398.66$90.37$1,489.03$30,310.33
280May 2043$1,402.65$86.38$1,489.03$28,907.68
281Jun 2043$1,406.64$82.39$1,489.03$27,501.04
282Jul 2043$1,410.65$78.38$1,489.03$26,090.39
283Aug 2043$1,414.67$74.36$1,489.03$24,675.72
284Sep 2043$1,418.70$70.33$1,489.03$23,257.02
285Oct 2043$1,422.75$66.28$1,489.03$21,834.27
286Nov 2043$1,426.80$62.23$1,489.03$20,407.47
287Dec 2043$1,430.87$58.16$1,489.03$18,976.60
2043 Total$16,904.56$963.8$17,868.36
288Jan 2044$1,434.95$54.08$1,489.03$17,541.65
289Feb 2044$1,439.04$49.99$1,489.03$16,102.61
290Mar 2044$1,443.14$45.89$1,489.03$14,659.47
291Apr 2044$1,447.25$41.78$1,489.03$13,212.22
292May 2044$1,451.38$37.65$1,489.03$11,760.84
293Jun 2044$1,455.51$33.52$1,489.03$10,305.33
294Jul 2044$1,459.66$29.37$1,489.03$8,845.67
295Aug 2044$1,463.82$25.21$1,489.03$7,381.85
296Sep 2044$1,467.99$21.04$1,489.03$5,913.86
297Oct 2044$1,472.18$16.85$1,489.03$4,441.68
298Nov 2044$1,476.37$12.66$1,489.03$2,965.31
299Dec 2044$1,480.58$8.45$1,489.03$1,484.73
2044 Total$17,491.87$376.49$17,868.36
300Jan 2045$1,484.73$4.23$1,488.96$0.00
2045 Total$1,484.73$4.23$1,488.96
Compare your product with the big 4 banks, or add more products to compare
As seen on