Well Balanced Home Loan Fixed (Principal and Interest) 1 Year (LVR 60%-90%) from Well Home Loans

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$410,000
Advertised rate
3.63%
Fixed - 1 year
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$2,081
Number of Repayments
300
Total Interest Paid
$214,300
Total repayments
$624,300
DatePrincipleInterestPaymentBalance
2019 Total$0$0$0
1Jan 2020$841.00$1,240.25$2,081.25$409,159.00
2Feb 2020$843.54$1,237.71$2,081.25$408,315.46
3Mar 2020$846.10$1,235.15$2,081.25$407,469.36
4Apr 2020$848.66$1,232.59$2,081.25$406,620.70
5May 2020$851.22$1,230.03$2,081.25$405,769.48
6Jun 2020$853.80$1,227.45$2,081.25$404,915.68
7Jul 2020$856.38$1,224.87$2,081.25$404,059.30
8Aug 2020$858.97$1,222.28$2,081.25$403,200.33
9Sep 2020$861.57$1,219.68$2,081.25$402,338.76
10Oct 2020$864.18$1,217.07$2,081.25$401,474.58
11Nov 2020$866.79$1,214.46$2,081.25$400,607.79
12Dec 2020$869.41$1,211.84$2,081.25$399,738.38
2020 Total$10,261.62$14,713.38$24,975
13Jan 2021$872.04$1,209.21$2,081.25$398,866.34
14Feb 2021$874.68$1,206.57$2,081.25$397,991.66
15Mar 2021$877.33$1,203.92$2,081.25$397,114.33
16Apr 2021$879.98$1,201.27$2,081.25$396,234.35
17May 2021$882.64$1,198.61$2,081.25$395,351.71
18Jun 2021$885.31$1,195.94$2,081.25$394,466.40
19Jul 2021$887.99$1,193.26$2,081.25$393,578.41
20Aug 2021$890.68$1,190.57$2,081.25$392,687.73
21Sep 2021$893.37$1,187.88$2,081.25$391,794.36
22Oct 2021$896.07$1,185.18$2,081.25$390,898.29
23Nov 2021$898.78$1,182.47$2,081.25$389,999.51
24Dec 2021$901.50$1,179.75$2,081.25$389,098.01
2021 Total$10,640.37$14,334.63$24,975
25Jan 2022$904.23$1,177.02$2,081.25$388,193.78
26Feb 2022$906.96$1,174.29$2,081.25$387,286.82
27Mar 2022$909.71$1,171.54$2,081.25$386,377.11
28Apr 2022$912.46$1,168.79$2,081.25$385,464.65
29May 2022$915.22$1,166.03$2,081.25$384,549.43
30Jun 2022$917.99$1,163.26$2,081.25$383,631.44
31Jul 2022$920.76$1,160.49$2,081.25$382,710.68
32Aug 2022$923.55$1,157.70$2,081.25$381,787.13
33Sep 2022$926.34$1,154.91$2,081.25$380,860.79
34Oct 2022$929.15$1,152.10$2,081.25$379,931.64
35Nov 2022$931.96$1,149.29$2,081.25$378,999.68
36Dec 2022$934.78$1,146.47$2,081.25$378,064.90
2022 Total$11,033.11$13,941.89$24,975
37Jan 2023$937.60$1,143.65$2,081.25$377,127.30
38Feb 2023$940.44$1,140.81$2,081.25$376,186.86
39Mar 2023$943.28$1,137.97$2,081.25$375,243.58
40Apr 2023$946.14$1,135.11$2,081.25$374,297.44
41May 2023$949.00$1,132.25$2,081.25$373,348.44
42Jun 2023$951.87$1,129.38$2,081.25$372,396.57
43Jul 2023$954.75$1,126.50$2,081.25$371,441.82
44Aug 2023$957.64$1,123.61$2,081.25$370,484.18
45Sep 2023$960.54$1,120.71$2,081.25$369,523.64
46Oct 2023$963.44$1,117.81$2,081.25$368,560.20
47Nov 2023$966.36$1,114.89$2,081.25$367,593.84
48Dec 2023$969.28$1,111.97$2,081.25$366,624.56
2023 Total$11,440.34$13,534.66$24,975
49Jan 2024$972.21$1,109.04$2,081.25$365,652.35
50Feb 2024$975.15$1,106.10$2,081.25$364,677.20
51Mar 2024$978.10$1,103.15$2,081.25$363,699.10
52Apr 2024$981.06$1,100.19$2,081.25$362,718.04
53May 2024$984.03$1,097.22$2,081.25$361,734.01
54Jun 2024$987.00$1,094.25$2,081.25$360,747.01
55Jul 2024$989.99$1,091.26$2,081.25$359,757.02
56Aug 2024$992.99$1,088.26$2,081.25$358,764.03
57Sep 2024$995.99$1,085.26$2,081.25$357,768.04
58Oct 2024$999.00$1,082.25$2,081.25$356,769.04
59Nov 2024$1,002.02$1,079.23$2,081.25$355,767.02
60Dec 2024$1,005.05$1,076.20$2,081.25$354,761.97
2024 Total$11,862.59$13,112.41$24,975
61Jan 2025$1,008.10$1,073.15$2,081.25$353,753.87
62Feb 2025$1,011.14$1,070.11$2,081.25$352,742.73
63Mar 2025$1,014.20$1,067.05$2,081.25$351,728.53
64Apr 2025$1,017.27$1,063.98$2,081.25$350,711.26
65May 2025$1,020.35$1,060.90$2,081.25$349,690.91
66Jun 2025$1,023.43$1,057.82$2,081.25$348,667.48
67Jul 2025$1,026.53$1,054.72$2,081.25$347,640.95
68Aug 2025$1,029.64$1,051.61$2,081.25$346,611.31
69Sep 2025$1,032.75$1,048.50$2,081.25$345,578.56
70Oct 2025$1,035.87$1,045.38$2,081.25$344,542.69
71Nov 2025$1,039.01$1,042.24$2,081.25$343,503.68
72Dec 2025$1,042.15$1,039.10$2,081.25$342,461.53
2025 Total$12,300.44$12,674.56$24,975
73Jan 2026$1,045.30$1,035.95$2,081.25$341,416.23
74Feb 2026$1,048.47$1,032.78$2,081.25$340,367.76
75Mar 2026$1,051.64$1,029.61$2,081.25$339,316.12
76Apr 2026$1,054.82$1,026.43$2,081.25$338,261.30
77May 2026$1,058.01$1,023.24$2,081.25$337,203.29
78Jun 2026$1,061.21$1,020.04$2,081.25$336,142.08
79Jul 2026$1,064.42$1,016.83$2,081.25$335,077.66
80Aug 2026$1,067.64$1,013.61$2,081.25$334,010.02
81Sep 2026$1,070.87$1,010.38$2,081.25$332,939.15
82Oct 2026$1,074.11$1,007.14$2,081.25$331,865.04
83Nov 2026$1,077.36$1,003.89$2,081.25$330,787.68
84Dec 2026$1,080.62$1,000.63$2,081.25$329,707.06
2026 Total$12,754.47$12,220.53$24,975
85Jan 2027$1,083.89$997.36$2,081.25$328,623.17
86Feb 2027$1,087.16$994.09$2,081.25$327,536.01
87Mar 2027$1,090.45$990.80$2,081.25$326,445.56
88Apr 2027$1,093.75$987.50$2,081.25$325,351.81
89May 2027$1,097.06$984.19$2,081.25$324,254.75
90Jun 2027$1,100.38$980.87$2,081.25$323,154.37
91Jul 2027$1,103.71$977.54$2,081.25$322,050.66
92Aug 2027$1,107.05$974.20$2,081.25$320,943.61
93Sep 2027$1,110.40$970.85$2,081.25$319,833.21
94Oct 2027$1,113.75$967.50$2,081.25$318,719.46
95Nov 2027$1,117.12$964.13$2,081.25$317,602.34
96Dec 2027$1,120.50$960.75$2,081.25$316,481.84
2027 Total$13,225.22$11,749.78$24,975
97Jan 2028$1,123.89$957.36$2,081.25$315,357.95
98Feb 2028$1,127.29$953.96$2,081.25$314,230.66
99Mar 2028$1,130.70$950.55$2,081.25$313,099.96
100Apr 2028$1,134.12$947.13$2,081.25$311,965.84
101May 2028$1,137.55$943.70$2,081.25$310,828.29
102Jun 2028$1,140.99$940.26$2,081.25$309,687.30
103Jul 2028$1,144.45$936.80$2,081.25$308,542.85
104Aug 2028$1,147.91$933.34$2,081.25$307,394.94
105Sep 2028$1,151.38$929.87$2,081.25$306,243.56
106Oct 2028$1,154.86$926.39$2,081.25$305,088.70
107Nov 2028$1,158.36$922.89$2,081.25$303,930.34
108Dec 2028$1,161.86$919.39$2,081.25$302,768.48
2028 Total$13,713.36$11,261.64$24,975
109Jan 2029$1,165.38$915.87$2,081.25$301,603.10
110Feb 2029$1,168.90$912.35$2,081.25$300,434.20
111Mar 2029$1,172.44$908.81$2,081.25$299,261.76
112Apr 2029$1,175.98$905.27$2,081.25$298,085.78
113May 2029$1,179.54$901.71$2,081.25$296,906.24
114Jun 2029$1,183.11$898.14$2,081.25$295,723.13
115Jul 2029$1,186.69$894.56$2,081.25$294,536.44
116Aug 2029$1,190.28$890.97$2,081.25$293,346.16
117Sep 2029$1,193.88$887.37$2,081.25$292,152.28
118Oct 2029$1,197.49$883.76$2,081.25$290,954.79
119Nov 2029$1,201.11$880.14$2,081.25$289,753.68
120Dec 2029$1,204.75$876.50$2,081.25$288,548.93
2029 Total$14,219.55$10,755.45$24,975
121Jan 2030$1,208.39$872.86$2,081.25$287,340.54
122Feb 2030$1,212.04$869.21$2,081.25$286,128.50
123Mar 2030$1,215.71$865.54$2,081.25$284,912.79
124Apr 2030$1,219.39$861.86$2,081.25$283,693.40
125May 2030$1,223.08$858.17$2,081.25$282,470.32
126Jun 2030$1,226.78$854.47$2,081.25$281,243.54
127Jul 2030$1,230.49$850.76$2,081.25$280,013.05
128Aug 2030$1,234.21$847.04$2,081.25$278,778.84
129Sep 2030$1,237.94$843.31$2,081.25$277,540.90
130Oct 2030$1,241.69$839.56$2,081.25$276,299.21
131Nov 2030$1,245.44$835.81$2,081.25$275,053.77
132Dec 2030$1,249.21$832.04$2,081.25$273,804.56
2030 Total$14,744.37$10,230.63$24,975
133Jan 2031$1,252.99$828.26$2,081.25$272,551.57
134Feb 2031$1,256.78$824.47$2,081.25$271,294.79
135Mar 2031$1,260.58$820.67$2,081.25$270,034.21
136Apr 2031$1,264.40$816.85$2,081.25$268,769.81
137May 2031$1,268.22$813.03$2,081.25$267,501.59
138Jun 2031$1,272.06$809.19$2,081.25$266,229.53
139Jul 2031$1,275.91$805.34$2,081.25$264,953.62
140Aug 2031$1,279.77$801.48$2,081.25$263,673.85
141Sep 2031$1,283.64$797.61$2,081.25$262,390.21
142Oct 2031$1,287.52$793.73$2,081.25$261,102.69
143Nov 2031$1,291.41$789.84$2,081.25$259,811.28
144Dec 2031$1,295.32$785.93$2,081.25$258,515.96
2031 Total$15,288.6$9,686.4$24,975
145Jan 2032$1,299.24$782.01$2,081.25$257,216.72
146Feb 2032$1,303.17$778.08$2,081.25$255,913.55
147Mar 2032$1,307.11$774.14$2,081.25$254,606.44
148Apr 2032$1,311.07$770.18$2,081.25$253,295.37
149May 2032$1,315.03$766.22$2,081.25$251,980.34
150Jun 2032$1,319.01$762.24$2,081.25$250,661.33
151Jul 2032$1,323.00$758.25$2,081.25$249,338.33
152Aug 2032$1,327.00$754.25$2,081.25$248,011.33
153Sep 2032$1,331.02$750.23$2,081.25$246,680.31
154Oct 2032$1,335.04$746.21$2,081.25$245,345.27
155Nov 2032$1,339.08$742.17$2,081.25$244,006.19
156Dec 2032$1,343.13$738.12$2,081.25$242,663.06
2032 Total$15,852.9$9,122.1$24,975
157Jan 2033$1,347.19$734.06$2,081.25$241,315.87
158Feb 2033$1,351.27$729.98$2,081.25$239,964.60
159Mar 2033$1,355.36$725.89$2,081.25$238,609.24
160Apr 2033$1,359.46$721.79$2,081.25$237,249.78
161May 2033$1,363.57$717.68$2,081.25$235,886.21
162Jun 2033$1,367.69$713.56$2,081.25$234,518.52
163Jul 2033$1,371.83$709.42$2,081.25$233,146.69
164Aug 2033$1,375.98$705.27$2,081.25$231,770.71
165Sep 2033$1,380.14$701.11$2,081.25$230,390.57
166Oct 2033$1,384.32$696.93$2,081.25$229,006.25
167Nov 2033$1,388.51$692.74$2,081.25$227,617.74
168Dec 2033$1,392.71$688.54$2,081.25$226,225.03
2033 Total$16,438.03$8,536.97$24,975
169Jan 2034$1,396.92$684.33$2,081.25$224,828.11
170Feb 2034$1,401.14$680.11$2,081.25$223,426.97
171Mar 2034$1,405.38$675.87$2,081.25$222,021.59
172Apr 2034$1,409.63$671.62$2,081.25$220,611.96
173May 2034$1,413.90$667.35$2,081.25$219,198.06
174Jun 2034$1,418.18$663.07$2,081.25$217,779.88
175Jul 2034$1,422.47$658.78$2,081.25$216,357.41
176Aug 2034$1,426.77$654.48$2,081.25$214,930.64
177Sep 2034$1,431.08$650.17$2,081.25$213,499.56
178Oct 2034$1,435.41$645.84$2,081.25$212,064.15
179Nov 2034$1,439.76$641.49$2,081.25$210,624.39
180Dec 2034$1,444.11$637.14$2,081.25$209,180.28
2034 Total$17,044.75$7,930.25$24,975
181Jan 2035$1,448.48$632.77$2,081.25$207,731.80
182Feb 2035$1,452.86$628.39$2,081.25$206,278.94
183Mar 2035$1,457.26$623.99$2,081.25$204,821.68
184Apr 2035$1,461.66$619.59$2,081.25$203,360.02
185May 2035$1,466.09$615.16$2,081.25$201,893.93
186Jun 2035$1,470.52$610.73$2,081.25$200,423.41
187Jul 2035$1,474.97$606.28$2,081.25$198,948.44
188Aug 2035$1,479.43$601.82$2,081.25$197,469.01
189Sep 2035$1,483.91$597.34$2,081.25$195,985.10
190Oct 2035$1,488.40$592.85$2,081.25$194,496.70
191Nov 2035$1,492.90$588.35$2,081.25$193,003.80
192Dec 2035$1,497.41$583.84$2,081.25$191,506.39
2035 Total$17,673.89$7,301.11$24,975
193Jan 2036$1,501.94$579.31$2,081.25$190,004.45
194Feb 2036$1,506.49$574.76$2,081.25$188,497.96
195Mar 2036$1,511.04$570.21$2,081.25$186,986.92
196Apr 2036$1,515.61$565.64$2,081.25$185,471.31
197May 2036$1,520.20$561.05$2,081.25$183,951.11
198Jun 2036$1,524.80$556.45$2,081.25$182,426.31
199Jul 2036$1,529.41$551.84$2,081.25$180,896.90
200Aug 2036$1,534.04$547.21$2,081.25$179,362.86
201Sep 2036$1,538.68$542.57$2,081.25$177,824.18
202Oct 2036$1,543.33$537.92$2,081.25$176,280.85
203Nov 2036$1,548.00$533.25$2,081.25$174,732.85
204Dec 2036$1,552.68$528.57$2,081.25$173,180.17
2036 Total$18,326.22$6,648.78$24,975
205Jan 2037$1,557.38$523.87$2,081.25$171,622.79
206Feb 2037$1,562.09$519.16$2,081.25$170,060.70
207Mar 2037$1,566.82$514.43$2,081.25$168,493.88
208Apr 2037$1,571.56$509.69$2,081.25$166,922.32
209May 2037$1,576.31$504.94$2,081.25$165,346.01
210Jun 2037$1,581.08$500.17$2,081.25$163,764.93
211Jul 2037$1,585.86$495.39$2,081.25$162,179.07
212Aug 2037$1,590.66$490.59$2,081.25$160,588.41
213Sep 2037$1,595.47$485.78$2,081.25$158,992.94
214Oct 2037$1,600.30$480.95$2,081.25$157,392.64
215Nov 2037$1,605.14$476.11$2,081.25$155,787.50
216Dec 2037$1,609.99$471.26$2,081.25$154,177.51
2037 Total$19,002.66$5,972.34$24,975
217Jan 2038$1,614.86$466.39$2,081.25$152,562.65
218Feb 2038$1,619.75$461.50$2,081.25$150,942.90
219Mar 2038$1,624.65$456.60$2,081.25$149,318.25
220Apr 2038$1,629.56$451.69$2,081.25$147,688.69
221May 2038$1,634.49$446.76$2,081.25$146,054.20
222Jun 2038$1,639.44$441.81$2,081.25$144,414.76
223Jul 2038$1,644.40$436.85$2,081.25$142,770.36
224Aug 2038$1,649.37$431.88$2,081.25$141,120.99
225Sep 2038$1,654.36$426.89$2,081.25$139,466.63
226Oct 2038$1,659.36$421.89$2,081.25$137,807.27
227Nov 2038$1,664.38$416.87$2,081.25$136,142.89
228Dec 2038$1,669.42$411.83$2,081.25$134,473.47
2038 Total$19,704.04$5,270.96$24,975
229Jan 2039$1,674.47$406.78$2,081.25$132,799.00
230Feb 2039$1,679.53$401.72$2,081.25$131,119.47
231Mar 2039$1,684.61$396.64$2,081.25$129,434.86
232Apr 2039$1,689.71$391.54$2,081.25$127,745.15
233May 2039$1,694.82$386.43$2,081.25$126,050.33
234Jun 2039$1,699.95$381.30$2,081.25$124,350.38
235Jul 2039$1,705.09$376.16$2,081.25$122,645.29
236Aug 2039$1,710.25$371.00$2,081.25$120,935.04
237Sep 2039$1,715.42$365.83$2,081.25$119,219.62
238Oct 2039$1,720.61$360.64$2,081.25$117,499.01
239Nov 2039$1,725.82$355.43$2,081.25$115,773.19
240Dec 2039$1,731.04$350.21$2,081.25$114,042.15
2039 Total$20,431.32$4,543.68$24,975
241Jan 2040$1,736.27$344.98$2,081.25$112,305.88
242Feb 2040$1,741.52$339.73$2,081.25$110,564.36
243Mar 2040$1,746.79$334.46$2,081.25$108,817.57
244Apr 2040$1,752.08$329.17$2,081.25$107,065.49
245May 2040$1,757.38$323.87$2,081.25$105,308.11
246Jun 2040$1,762.69$318.56$2,081.25$103,545.42
247Jul 2040$1,768.03$313.22$2,081.25$101,777.39
248Aug 2040$1,773.37$307.88$2,081.25$100,004.02
249Sep 2040$1,778.74$302.51$2,081.25$98,225.28
250Oct 2040$1,784.12$297.13$2,081.25$96,441.16
251Nov 2040$1,789.52$291.73$2,081.25$94,651.64
252Dec 2040$1,794.93$286.32$2,081.25$92,856.71
2040 Total$21,185.44$3,789.56$24,975
253Jan 2041$1,800.36$280.89$2,081.25$91,056.35
254Feb 2041$1,805.80$275.45$2,081.25$89,250.55
255Mar 2041$1,811.27$269.98$2,081.25$87,439.28
256Apr 2041$1,816.75$264.50$2,081.25$85,622.53
257May 2041$1,822.24$259.01$2,081.25$83,800.29
258Jun 2041$1,827.75$253.50$2,081.25$81,972.54
259Jul 2041$1,833.28$247.97$2,081.25$80,139.26
260Aug 2041$1,838.83$242.42$2,081.25$78,300.43
261Sep 2041$1,844.39$236.86$2,081.25$76,456.04
262Oct 2041$1,849.97$231.28$2,081.25$74,606.07
263Nov 2041$1,855.57$225.68$2,081.25$72,750.50
264Dec 2041$1,861.18$220.07$2,081.25$70,889.32
2041 Total$21,967.39$3,007.61$24,975
265Jan 2042$1,866.81$214.44$2,081.25$69,022.51
266Feb 2042$1,872.46$208.79$2,081.25$67,150.05
267Mar 2042$1,878.12$203.13$2,081.25$65,271.93
268Apr 2042$1,883.80$197.45$2,081.25$63,388.13
269May 2042$1,889.50$191.75$2,081.25$61,498.63
270Jun 2042$1,895.22$186.03$2,081.25$59,603.41
271Jul 2042$1,900.95$180.30$2,081.25$57,702.46
272Aug 2042$1,906.70$174.55$2,081.25$55,795.76
273Sep 2042$1,912.47$168.78$2,081.25$53,883.29
274Oct 2042$1,918.25$163.00$2,081.25$51,965.04
275Nov 2042$1,924.06$157.19$2,081.25$50,040.98
276Dec 2042$1,929.88$151.37$2,081.25$48,111.10
2042 Total$22,778.22$2,196.78$24,975
277Jan 2043$1,935.71$145.54$2,081.25$46,175.39
278Feb 2043$1,941.57$139.68$2,081.25$44,233.82
279Mar 2043$1,947.44$133.81$2,081.25$42,286.38
280Apr 2043$1,953.33$127.92$2,081.25$40,333.05
281May 2043$1,959.24$122.01$2,081.25$38,373.81
282Jun 2043$1,965.17$116.08$2,081.25$36,408.64
283Jul 2043$1,971.11$110.14$2,081.25$34,437.53
284Aug 2043$1,977.08$104.17$2,081.25$32,460.45
285Sep 2043$1,983.06$98.19$2,081.25$30,477.39
286Oct 2043$1,989.06$92.19$2,081.25$28,488.33
287Nov 2043$1,995.07$86.18$2,081.25$26,493.26
288Dec 2043$2,001.11$80.14$2,081.25$24,492.15
2043 Total$23,618.95$1,356.05$24,975
289Jan 2044$2,007.16$74.09$2,081.25$22,484.99
290Feb 2044$2,013.23$68.02$2,081.25$20,471.76
291Mar 2044$2,019.32$61.93$2,081.25$18,452.44
292Apr 2044$2,025.43$55.82$2,081.25$16,427.01
293May 2044$2,031.56$49.69$2,081.25$14,395.45
294Jun 2044$2,037.70$43.55$2,081.25$12,357.75
295Jul 2044$2,043.87$37.38$2,081.25$10,313.88
296Aug 2044$2,050.05$31.20$2,081.25$8,263.83
297Sep 2044$2,056.25$25.00$2,081.25$6,207.58
298Oct 2044$2,062.47$18.78$2,081.25$4,145.11
299Nov 2044$2,068.71$12.54$2,081.25$2,076.40
300Dec 2044$2,074.97$6.28$2,081.25$1.43
2044 Total$24,490.72$484.28$24,975
Compare your product with the big 4 banks, or add more products to compare
As seen on