Solutions Plus Home Loan (Principal and Interest) ($150k-$250k, LVR < 60%) from UniBank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
3.61%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,266
Number of Repayments
300
Total Interest Paid
$129,800
Total repayments
$379,800
DatePrincipleInterestPaymentBalance
1Oct 2019$514.28$752.08$1,266.36$249,485.72
2Nov 2019$515.82$750.54$1,266.36$248,969.90
3Dec 2019$517.38$748.98$1,266.36$248,452.52
2019 Total$1,547.48$2,251.6$3,799.08
4Jan 2020$518.93$747.43$1,266.36$247,933.59
5Feb 2020$520.49$745.87$1,266.36$247,413.10
6Mar 2020$522.06$744.30$1,266.36$246,891.04
7Apr 2020$523.63$742.73$1,266.36$246,367.41
8May 2020$525.20$741.16$1,266.36$245,842.21
9Jun 2020$526.78$739.58$1,266.36$245,315.43
10Jul 2020$528.37$737.99$1,266.36$244,787.06
11Aug 2020$529.96$736.40$1,266.36$244,257.10
12Sep 2020$531.55$734.81$1,266.36$243,725.55
13Oct 2020$533.15$733.21$1,266.36$243,192.40
14Nov 2020$534.76$731.60$1,266.36$242,657.64
15Dec 2020$536.36$730.00$1,266.36$242,121.28
2020 Total$6,331.24$8,865.08$15,196.32
16Jan 2021$537.98$728.38$1,266.36$241,583.30
17Feb 2021$539.60$726.76$1,266.36$241,043.70
18Mar 2021$541.22$725.14$1,266.36$240,502.48
19Apr 2021$542.85$723.51$1,266.36$239,959.63
20May 2021$544.48$721.88$1,266.36$239,415.15
21Jun 2021$546.12$720.24$1,266.36$238,869.03
22Jul 2021$547.76$718.60$1,266.36$238,321.27
23Aug 2021$549.41$716.95$1,266.36$237,771.86
24Sep 2021$551.06$715.30$1,266.36$237,220.80
25Oct 2021$552.72$713.64$1,266.36$236,668.08
26Nov 2021$554.38$711.98$1,266.36$236,113.70
27Dec 2021$556.05$710.31$1,266.36$235,557.65
2021 Total$6,563.63$8,632.69$15,196.32
28Jan 2022$557.72$708.64$1,266.36$234,999.93
29Feb 2022$559.40$706.96$1,266.36$234,440.53
30Mar 2022$561.08$705.28$1,266.36$233,879.45
31Apr 2022$562.77$703.59$1,266.36$233,316.68
32May 2022$564.47$701.89$1,266.36$232,752.21
33Jun 2022$566.16$700.20$1,266.36$232,186.05
34Jul 2022$567.87$698.49$1,266.36$231,618.18
35Aug 2022$569.58$696.78$1,266.36$231,048.60
36Sep 2022$571.29$695.07$1,266.36$230,477.31
37Oct 2022$573.01$693.35$1,266.36$229,904.30
38Nov 2022$574.73$691.63$1,266.36$229,329.57
39Dec 2022$576.46$689.90$1,266.36$228,753.11
2022 Total$6,804.54$8,391.78$15,196.32
40Jan 2023$578.19$688.17$1,266.36$228,174.92
41Feb 2023$579.93$686.43$1,266.36$227,594.99
42Mar 2023$581.68$684.68$1,266.36$227,013.31
43Apr 2023$583.43$682.93$1,266.36$226,429.88
44May 2023$585.18$681.18$1,266.36$225,844.70
45Jun 2023$586.94$679.42$1,266.36$225,257.76
46Jul 2023$588.71$677.65$1,266.36$224,669.05
47Aug 2023$590.48$675.88$1,266.36$224,078.57
48Sep 2023$592.26$674.10$1,266.36$223,486.31
49Oct 2023$594.04$672.32$1,266.36$222,892.27
50Nov 2023$595.83$670.53$1,266.36$222,296.44
51Dec 2023$597.62$668.74$1,266.36$221,698.82
2023 Total$7,054.29$8,142.03$15,196.32
52Jan 2024$599.42$666.94$1,266.36$221,099.40
53Feb 2024$601.22$665.14$1,266.36$220,498.18
54Mar 2024$603.03$663.33$1,266.36$219,895.15
55Apr 2024$604.84$661.52$1,266.36$219,290.31
56May 2024$606.66$659.70$1,266.36$218,683.65
57Jun 2024$608.49$657.87$1,266.36$218,075.16
58Jul 2024$610.32$656.04$1,266.36$217,464.84
59Aug 2024$612.15$654.21$1,266.36$216,852.69
60Sep 2024$613.99$652.37$1,266.36$216,238.70
61Oct 2024$615.84$650.52$1,266.36$215,622.86
62Nov 2024$617.69$648.67$1,266.36$215,005.17
63Dec 2024$619.55$646.81$1,266.36$214,385.62
2024 Total$7,313.2$7,883.12$15,196.32
64Jan 2025$621.42$644.94$1,266.36$213,764.20
65Feb 2025$623.29$643.07$1,266.36$213,140.91
66Mar 2025$625.16$641.20$1,266.36$212,515.75
67Apr 2025$627.04$639.32$1,266.36$211,888.71
68May 2025$628.93$637.43$1,266.36$211,259.78
69Jun 2025$630.82$635.54$1,266.36$210,628.96
70Jul 2025$632.72$633.64$1,266.36$209,996.24
71Aug 2025$634.62$631.74$1,266.36$209,361.62
72Sep 2025$636.53$629.83$1,266.36$208,725.09
73Oct 2025$638.45$627.91$1,266.36$208,086.64
74Nov 2025$640.37$625.99$1,266.36$207,446.27
75Dec 2025$642.29$624.07$1,266.36$206,803.98
2025 Total$7,581.64$7,614.68$15,196.32
76Jan 2026$644.22$622.14$1,266.36$206,159.76
77Feb 2026$646.16$620.20$1,266.36$205,513.60
78Mar 2026$648.11$618.25$1,266.36$204,865.49
79Apr 2026$650.06$616.30$1,266.36$204,215.43
80May 2026$652.01$614.35$1,266.36$203,563.42
81Jun 2026$653.97$612.39$1,266.36$202,909.45
82Jul 2026$655.94$610.42$1,266.36$202,253.51
83Aug 2026$657.91$608.45$1,266.36$201,595.60
84Sep 2026$659.89$606.47$1,266.36$200,935.71
85Oct 2026$661.88$604.48$1,266.36$200,273.83
86Nov 2026$663.87$602.49$1,266.36$199,609.96
87Dec 2026$665.87$600.49$1,266.36$198,944.09
2026 Total$7,859.89$7,336.43$15,196.32
88Jan 2027$667.87$598.49$1,266.36$198,276.22
89Feb 2027$669.88$596.48$1,266.36$197,606.34
90Mar 2027$671.89$594.47$1,266.36$196,934.45
91Apr 2027$673.92$592.44$1,266.36$196,260.53
92May 2027$675.94$590.42$1,266.36$195,584.59
93Jun 2027$677.98$588.38$1,266.36$194,906.61
94Jul 2027$680.02$586.34$1,266.36$194,226.59
95Aug 2027$682.06$584.30$1,266.36$193,544.53
96Sep 2027$684.11$582.25$1,266.36$192,860.42
97Oct 2027$686.17$580.19$1,266.36$192,174.25
98Nov 2027$688.24$578.12$1,266.36$191,486.01
99Dec 2027$690.31$576.05$1,266.36$190,795.70
2027 Total$8,148.39$7,047.93$15,196.32
100Jan 2028$692.38$573.98$1,266.36$190,103.32
101Feb 2028$694.47$571.89$1,266.36$189,408.85
102Mar 2028$696.56$569.80$1,266.36$188,712.29
103Apr 2028$698.65$567.71$1,266.36$188,013.64
104May 2028$700.75$565.61$1,266.36$187,312.89
105Jun 2028$702.86$563.50$1,266.36$186,610.03
106Jul 2028$704.97$561.39$1,266.36$185,905.06
107Aug 2028$707.10$559.26$1,266.36$185,197.96
108Sep 2028$709.22$557.14$1,266.36$184,488.74
109Oct 2028$711.36$555.00$1,266.36$183,777.38
110Nov 2028$713.50$552.86$1,266.36$183,063.88
111Dec 2028$715.64$550.72$1,266.36$182,348.24
2028 Total$8,447.46$6,748.86$15,196.32
112Jan 2029$717.80$548.56$1,266.36$181,630.44
113Feb 2029$719.96$546.40$1,266.36$180,910.48
114Mar 2029$722.12$544.24$1,266.36$180,188.36
115Apr 2029$724.29$542.07$1,266.36$179,464.07
116May 2029$726.47$539.89$1,266.36$178,737.60
117Jun 2029$728.66$537.70$1,266.36$178,008.94
118Jul 2029$730.85$535.51$1,266.36$177,278.09
119Aug 2029$733.05$533.31$1,266.36$176,545.04
120Sep 2029$735.25$531.11$1,266.36$175,809.79
121Oct 2029$737.47$528.89$1,266.36$175,072.32
122Nov 2029$739.68$526.68$1,266.36$174,332.64
123Dec 2029$741.91$524.45$1,266.36$173,590.73
2029 Total$8,757.51$6,438.81$15,196.32
124Jan 2030$744.14$522.22$1,266.36$172,846.59
125Feb 2030$746.38$519.98$1,266.36$172,100.21
126Mar 2030$748.63$517.73$1,266.36$171,351.58
127Apr 2030$750.88$515.48$1,266.36$170,600.70
128May 2030$753.14$513.22$1,266.36$169,847.56
129Jun 2030$755.40$510.96$1,266.36$169,092.16
130Jul 2030$757.67$508.69$1,266.36$168,334.49
131Aug 2030$759.95$506.41$1,266.36$167,574.54
132Sep 2030$762.24$504.12$1,266.36$166,812.30
133Oct 2030$764.53$501.83$1,266.36$166,047.77
134Nov 2030$766.83$499.53$1,266.36$165,280.94
135Dec 2030$769.14$497.22$1,266.36$164,511.80
2030 Total$9,078.93$6,117.39$15,196.32
136Jan 2031$771.45$494.91$1,266.36$163,740.35
137Feb 2031$773.77$492.59$1,266.36$162,966.58
138Mar 2031$776.10$490.26$1,266.36$162,190.48
139Apr 2031$778.44$487.92$1,266.36$161,412.04
140May 2031$780.78$485.58$1,266.36$160,631.26
141Jun 2031$783.13$483.23$1,266.36$159,848.13
142Jul 2031$785.48$480.88$1,266.36$159,062.65
143Aug 2031$787.85$478.51$1,266.36$158,274.80
144Sep 2031$790.22$476.14$1,266.36$157,484.58
145Oct 2031$792.59$473.77$1,266.36$156,691.99
146Nov 2031$794.98$471.38$1,266.36$155,897.01
147Dec 2031$797.37$468.99$1,266.36$155,099.64
2031 Total$9,412.16$5,784.16$15,196.32
148Jan 2032$799.77$466.59$1,266.36$154,299.87
149Feb 2032$802.17$464.19$1,266.36$153,497.70
150Mar 2032$804.59$461.77$1,266.36$152,693.11
151Apr 2032$807.01$459.35$1,266.36$151,886.10
152May 2032$809.44$456.92$1,266.36$151,076.66
153Jun 2032$811.87$454.49$1,266.36$150,264.79
154Jul 2032$814.31$452.05$1,266.36$149,450.48
155Aug 2032$816.76$449.60$1,266.36$148,633.72
156Sep 2032$819.22$447.14$1,266.36$147,814.50
157Oct 2032$821.68$444.68$1,266.36$146,992.82
158Nov 2032$824.16$442.20$1,266.36$146,168.66
159Dec 2032$826.64$439.72$1,266.36$145,342.02
2032 Total$9,757.62$5,438.7$15,196.32
160Jan 2033$829.12$437.24$1,266.36$144,512.90
161Feb 2033$831.62$434.74$1,266.36$143,681.28
162Mar 2033$834.12$432.24$1,266.36$142,847.16
163Apr 2033$836.63$429.73$1,266.36$142,010.53
164May 2033$839.14$427.22$1,266.36$141,171.39
165Jun 2033$841.67$424.69$1,266.36$140,329.72
166Jul 2033$844.20$422.16$1,266.36$139,485.52
167Aug 2033$846.74$419.62$1,266.36$138,638.78
168Sep 2033$849.29$417.07$1,266.36$137,789.49
169Oct 2033$851.84$414.52$1,266.36$136,937.65
170Nov 2033$854.41$411.95$1,266.36$136,083.24
171Dec 2033$856.98$409.38$1,266.36$135,226.26
2033 Total$10,115.76$5,080.56$15,196.32
172Jan 2034$859.55$406.81$1,266.36$134,366.71
173Feb 2034$862.14$404.22$1,266.36$133,504.57
174Mar 2034$864.73$401.63$1,266.36$132,639.84
175Apr 2034$867.34$399.02$1,266.36$131,772.50
176May 2034$869.94$396.42$1,266.36$130,902.56
177Jun 2034$872.56$393.80$1,266.36$130,030.00
178Jul 2034$875.19$391.17$1,266.36$129,154.81
179Aug 2034$877.82$388.54$1,266.36$128,276.99
180Sep 2034$880.46$385.90$1,266.36$127,396.53
181Oct 2034$883.11$383.25$1,266.36$126,513.42
182Nov 2034$885.77$380.59$1,266.36$125,627.65
183Dec 2034$888.43$377.93$1,266.36$124,739.22
2034 Total$10,487.04$4,709.28$15,196.32
184Jan 2035$891.10$375.26$1,266.36$123,848.12
185Feb 2035$893.78$372.58$1,266.36$122,954.34
186Mar 2035$896.47$369.89$1,266.36$122,057.87
187Apr 2035$899.17$367.19$1,266.36$121,158.70
188May 2035$901.87$364.49$1,266.36$120,256.83
189Jun 2035$904.59$361.77$1,266.36$119,352.24
190Jul 2035$907.31$359.05$1,266.36$118,444.93
191Aug 2035$910.04$356.32$1,266.36$117,534.89
192Sep 2035$912.78$353.58$1,266.36$116,622.11
193Oct 2035$915.52$350.84$1,266.36$115,706.59
194Nov 2035$918.28$348.08$1,266.36$114,788.31
195Dec 2035$921.04$345.32$1,266.36$113,867.27
2035 Total$10,871.95$4,324.37$15,196.32
196Jan 2036$923.81$342.55$1,266.36$112,943.46
197Feb 2036$926.59$339.77$1,266.36$112,016.87
198Mar 2036$929.38$336.98$1,266.36$111,087.49
199Apr 2036$932.17$334.19$1,266.36$110,155.32
200May 2036$934.98$331.38$1,266.36$109,220.34
201Jun 2036$937.79$328.57$1,266.36$108,282.55
202Jul 2036$940.61$325.75$1,266.36$107,341.94
203Aug 2036$943.44$322.92$1,266.36$106,398.50
204Sep 2036$946.28$320.08$1,266.36$105,452.22
205Oct 2036$949.12$317.24$1,266.36$104,503.10
206Nov 2036$951.98$314.38$1,266.36$103,551.12
207Dec 2036$954.84$311.52$1,266.36$102,596.28
2036 Total$11,270.99$3,925.33$15,196.32
208Jan 2037$957.72$308.64$1,266.36$101,638.56
209Feb 2037$960.60$305.76$1,266.36$100,677.96
210Mar 2037$963.49$302.87$1,266.36$99,714.47
211Apr 2037$966.39$299.97$1,266.36$98,748.08
212May 2037$969.29$297.07$1,266.36$97,778.79
213Jun 2037$972.21$294.15$1,266.36$96,806.58
214Jul 2037$975.13$291.23$1,266.36$95,831.45
215Aug 2037$978.07$288.29$1,266.36$94,853.38
216Sep 2037$981.01$285.35$1,266.36$93,872.37
217Oct 2037$983.96$282.40$1,266.36$92,888.41
218Nov 2037$986.92$279.44$1,266.36$91,901.49
219Dec 2037$989.89$276.47$1,266.36$90,911.60
2037 Total$11,684.68$3,511.64$15,196.32
220Jan 2038$992.87$273.49$1,266.36$89,918.73
221Feb 2038$995.85$270.51$1,266.36$88,922.88
222Mar 2038$998.85$267.51$1,266.36$87,924.03
223Apr 2038$1,001.86$264.50$1,266.36$86,922.17
224May 2038$1,004.87$261.49$1,266.36$85,917.30
225Jun 2038$1,007.89$258.47$1,266.36$84,909.41
226Jul 2038$1,010.92$255.44$1,266.36$83,898.49
227Aug 2038$1,013.97$252.39$1,266.36$82,884.52
228Sep 2038$1,017.02$249.34$1,266.36$81,867.50
229Oct 2038$1,020.08$246.28$1,266.36$80,847.42
230Nov 2038$1,023.14$243.22$1,266.36$79,824.28
231Dec 2038$1,026.22$240.14$1,266.36$78,798.06
2038 Total$12,113.54$3,082.78$15,196.32
232Jan 2039$1,029.31$237.05$1,266.36$77,768.75
233Feb 2039$1,032.41$233.95$1,266.36$76,736.34
234Mar 2039$1,035.51$230.85$1,266.36$75,700.83
235Apr 2039$1,038.63$227.73$1,266.36$74,662.20
236May 2039$1,041.75$224.61$1,266.36$73,620.45
237Jun 2039$1,044.89$221.47$1,266.36$72,575.56
238Jul 2039$1,048.03$218.33$1,266.36$71,527.53
239Aug 2039$1,051.18$215.18$1,266.36$70,476.35
240Sep 2039$1,054.34$212.02$1,266.36$69,422.01
241Oct 2039$1,057.52$208.84$1,266.36$68,364.49
242Nov 2039$1,060.70$205.66$1,266.36$67,303.79
243Dec 2039$1,063.89$202.47$1,266.36$66,239.90
2039 Total$12,558.16$2,638.16$15,196.32
244Jan 2040$1,067.09$199.27$1,266.36$65,172.81
245Feb 2040$1,070.30$196.06$1,266.36$64,102.51
246Mar 2040$1,073.52$192.84$1,266.36$63,028.99
247Apr 2040$1,076.75$189.61$1,266.36$61,952.24
248May 2040$1,079.99$186.37$1,266.36$60,872.25
249Jun 2040$1,083.24$183.12$1,266.36$59,789.01
250Jul 2040$1,086.49$179.87$1,266.36$58,702.52
251Aug 2040$1,089.76$176.60$1,266.36$57,612.76
252Sep 2040$1,093.04$173.32$1,266.36$56,519.72
253Oct 2040$1,096.33$170.03$1,266.36$55,423.39
254Nov 2040$1,099.63$166.73$1,266.36$54,323.76
255Dec 2040$1,102.94$163.42$1,266.36$53,220.82
2040 Total$13,019.08$2,177.24$15,196.32
256Jan 2041$1,106.25$160.11$1,266.36$52,114.57
257Feb 2041$1,109.58$156.78$1,266.36$51,004.99
258Mar 2041$1,112.92$153.44$1,266.36$49,892.07
259Apr 2041$1,116.27$150.09$1,266.36$48,775.80
260May 2041$1,119.63$146.73$1,266.36$47,656.17
261Jun 2041$1,122.99$143.37$1,266.36$46,533.18
262Jul 2041$1,126.37$139.99$1,266.36$45,406.81
263Aug 2041$1,129.76$136.60$1,266.36$44,277.05
264Sep 2041$1,133.16$133.20$1,266.36$43,143.89
265Oct 2041$1,136.57$129.79$1,266.36$42,007.32
266Nov 2041$1,139.99$126.37$1,266.36$40,867.33
267Dec 2041$1,143.42$122.94$1,266.36$39,723.91
2041 Total$13,496.91$1,699.41$15,196.32
268Jan 2042$1,146.86$119.50$1,266.36$38,577.05
269Feb 2042$1,150.31$116.05$1,266.36$37,426.74
270Mar 2042$1,153.77$112.59$1,266.36$36,272.97
271Apr 2042$1,157.24$109.12$1,266.36$35,115.73
272May 2042$1,160.72$105.64$1,266.36$33,955.01
273Jun 2042$1,164.21$102.15$1,266.36$32,790.80
274Jul 2042$1,167.71$98.65$1,266.36$31,623.09
275Aug 2042$1,171.23$95.13$1,266.36$30,451.86
276Sep 2042$1,174.75$91.61$1,266.36$29,277.11
277Oct 2042$1,178.28$88.08$1,266.36$28,098.83
278Nov 2042$1,181.83$84.53$1,266.36$26,917.00
279Dec 2042$1,185.38$80.98$1,266.36$25,731.62
2042 Total$13,992.29$1,204.03$15,196.32
280Jan 2043$1,188.95$77.41$1,266.36$24,542.67
281Feb 2043$1,192.53$73.83$1,266.36$23,350.14
282Mar 2043$1,196.11$70.25$1,266.36$22,154.03
283Apr 2043$1,199.71$66.65$1,266.36$20,954.32
284May 2043$1,203.32$63.04$1,266.36$19,751.00
285Jun 2043$1,206.94$59.42$1,266.36$18,544.06
286Jul 2043$1,210.57$55.79$1,266.36$17,333.49
287Aug 2043$1,214.22$52.14$1,266.36$16,119.27
288Sep 2043$1,217.87$48.49$1,266.36$14,901.40
289Oct 2043$1,221.53$44.83$1,266.36$13,679.87
290Nov 2043$1,225.21$41.15$1,266.36$12,454.66
291Dec 2043$1,228.89$37.47$1,266.36$11,225.77
2043 Total$14,505.85$690.47$15,196.32
292Jan 2044$1,232.59$33.77$1,266.36$9,993.18
293Feb 2044$1,236.30$30.06$1,266.36$8,756.88
294Mar 2044$1,240.02$26.34$1,266.36$7,516.86
295Apr 2044$1,243.75$22.61$1,266.36$6,273.11
296May 2044$1,247.49$18.87$1,266.36$5,025.62
297Jun 2044$1,251.24$15.12$1,266.36$3,774.38
298Jul 2044$1,255.01$11.35$1,266.36$2,519.37
299Aug 2044$1,258.78$7.58$1,266.36$1,260.59
300Sep 2044$1,260.59$3.79$1,264.38$0.00
2044 Total$11,225.77$169.49$11,395.26
Compare your product with the big 4 banks, or add more products to compare
As seen on