Well Balanced Home Loan Fixed 1 Year from Well Home Loans

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$350,000
Advertised rate
3.63%
Fixed - 1 year
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,777
Number of Repayments
300
Total Interest Paid
$183,100
Total repayments
$533,100
DatePrincipleInterestPaymentBalance
1Nov 2019$717.93$1,058.75$1,776.68$349,282.07
2Dec 2019$720.10$1,056.58$1,776.68$348,561.97
2019 Total$1,438.03$2,115.33$3,553.36
3Jan 2020$722.28$1,054.40$1,776.68$347,839.69
4Feb 2020$724.46$1,052.22$1,776.68$347,115.23
5Mar 2020$726.66$1,050.02$1,776.68$346,388.57
6Apr 2020$728.85$1,047.83$1,776.68$345,659.72
7May 2020$731.06$1,045.62$1,776.68$344,928.66
8Jun 2020$733.27$1,043.41$1,776.68$344,195.39
9Jul 2020$735.49$1,041.19$1,776.68$343,459.90
10Aug 2020$737.71$1,038.97$1,776.68$342,722.19
11Sep 2020$739.95$1,036.73$1,776.68$341,982.24
12Oct 2020$742.18$1,034.50$1,776.68$341,240.06
13Nov 2020$744.43$1,032.25$1,776.68$340,495.63
14Dec 2020$746.68$1,030.00$1,776.68$339,748.95
2020 Total$8,813.02$12,507.14$21,320.16
15Jan 2021$748.94$1,027.74$1,776.68$339,000.01
16Feb 2021$751.20$1,025.48$1,776.68$338,248.81
17Mar 2021$753.48$1,023.20$1,776.68$337,495.33
18Apr 2021$755.76$1,020.92$1,776.68$336,739.57
19May 2021$758.04$1,018.64$1,776.68$335,981.53
20Jun 2021$760.34$1,016.34$1,776.68$335,221.19
21Jul 2021$762.64$1,014.04$1,776.68$334,458.55
22Aug 2021$764.94$1,011.74$1,776.68$333,693.61
23Sep 2021$767.26$1,009.42$1,776.68$332,926.35
24Oct 2021$769.58$1,007.10$1,776.68$332,156.77
25Nov 2021$771.91$1,004.77$1,776.68$331,384.86
26Dec 2021$774.24$1,002.44$1,776.68$330,610.62
2021 Total$9,138.33$12,181.83$21,320.16
27Jan 2022$776.58$1,000.10$1,776.68$329,834.04
28Feb 2022$778.93$997.75$1,776.68$329,055.11
29Mar 2022$781.29$995.39$1,776.68$328,273.82
30Apr 2022$783.65$993.03$1,776.68$327,490.17
31May 2022$786.02$990.66$1,776.68$326,704.15
32Jun 2022$788.40$988.28$1,776.68$325,915.75
33Jul 2022$790.78$985.90$1,776.68$325,124.97
34Aug 2022$793.18$983.50$1,776.68$324,331.79
35Sep 2022$795.58$981.10$1,776.68$323,536.21
36Oct 2022$797.98$978.70$1,776.68$322,738.23
37Nov 2022$800.40$976.28$1,776.68$321,937.83
38Dec 2022$802.82$973.86$1,776.68$321,135.01
2022 Total$9,475.61$11,844.55$21,320.16
39Jan 2023$805.25$971.43$1,776.68$320,329.76
40Feb 2023$807.68$969.00$1,776.68$319,522.08
41Mar 2023$810.13$966.55$1,776.68$318,711.95
42Apr 2023$812.58$964.10$1,776.68$317,899.37
43May 2023$815.03$961.65$1,776.68$317,084.34
44Jun 2023$817.50$959.18$1,776.68$316,266.84
45Jul 2023$819.97$956.71$1,776.68$315,446.87
46Aug 2023$822.45$954.23$1,776.68$314,624.42
47Sep 2023$824.94$951.74$1,776.68$313,799.48
48Oct 2023$827.44$949.24$1,776.68$312,972.04
49Nov 2023$829.94$946.74$1,776.68$312,142.10
50Dec 2023$832.45$944.23$1,776.68$311,309.65
2023 Total$9,825.36$11,494.8$21,320.16
51Jan 2024$834.97$941.71$1,776.68$310,474.68
52Feb 2024$837.49$939.19$1,776.68$309,637.19
53Mar 2024$840.03$936.65$1,776.68$308,797.16
54Apr 2024$842.57$934.11$1,776.68$307,954.59
55May 2024$845.12$931.56$1,776.68$307,109.47
56Jun 2024$847.67$929.01$1,776.68$306,261.80
57Jul 2024$850.24$926.44$1,776.68$305,411.56
58Aug 2024$852.81$923.87$1,776.68$304,558.75
59Sep 2024$855.39$921.29$1,776.68$303,703.36
60Oct 2024$857.98$918.70$1,776.68$302,845.38
61Nov 2024$860.57$916.11$1,776.68$301,984.81
62Dec 2024$863.18$913.50$1,776.68$301,121.63
2024 Total$10,188.02$11,132.14$21,320.16
63Jan 2025$865.79$910.89$1,776.68$300,255.84
64Feb 2025$868.41$908.27$1,776.68$299,387.43
65Mar 2025$871.03$905.65$1,776.68$298,516.40
66Apr 2025$873.67$903.01$1,776.68$297,642.73
67May 2025$876.31$900.37$1,776.68$296,766.42
68Jun 2025$878.96$897.72$1,776.68$295,887.46
69Jul 2025$881.62$895.06$1,776.68$295,005.84
70Aug 2025$884.29$892.39$1,776.68$294,121.55
71Sep 2025$886.96$889.72$1,776.68$293,234.59
72Oct 2025$889.65$887.03$1,776.68$292,344.94
73Nov 2025$892.34$884.34$1,776.68$291,452.60
74Dec 2025$895.04$881.64$1,776.68$290,557.56
2025 Total$10,564.07$10,756.09$21,320.16
75Jan 2026$897.74$878.94$1,776.68$289,659.82
76Feb 2026$900.46$876.22$1,776.68$288,759.36
77Mar 2026$903.18$873.50$1,776.68$287,856.18
78Apr 2026$905.92$870.76$1,776.68$286,950.26
79May 2026$908.66$868.02$1,776.68$286,041.60
80Jun 2026$911.40$865.28$1,776.68$285,130.20
81Jul 2026$914.16$862.52$1,776.68$284,216.04
82Aug 2026$916.93$859.75$1,776.68$283,299.11
83Sep 2026$919.70$856.98$1,776.68$282,379.41
84Oct 2026$922.48$854.20$1,776.68$281,456.93
85Nov 2026$925.27$851.41$1,776.68$280,531.66
86Dec 2026$928.07$848.61$1,776.68$279,603.59
2026 Total$10,953.97$10,366.19$21,320.16
87Jan 2027$930.88$845.80$1,776.68$278,672.71
88Feb 2027$933.70$842.98$1,776.68$277,739.01
89Mar 2027$936.52$840.16$1,776.68$276,802.49
90Apr 2027$939.35$837.33$1,776.68$275,863.14
91May 2027$942.19$834.49$1,776.68$274,920.95
92Jun 2027$945.04$831.64$1,776.68$273,975.91
93Jul 2027$947.90$828.78$1,776.68$273,028.01
94Aug 2027$950.77$825.91$1,776.68$272,077.24
95Sep 2027$953.65$823.03$1,776.68$271,123.59
96Oct 2027$956.53$820.15$1,776.68$270,167.06
97Nov 2027$959.42$817.26$1,776.68$269,207.64
98Dec 2027$962.33$814.35$1,776.68$268,245.31
2027 Total$11,358.28$9,961.88$21,320.16
99Jan 2028$965.24$811.44$1,776.68$267,280.07
100Feb 2028$968.16$808.52$1,776.68$266,311.91
101Mar 2028$971.09$805.59$1,776.68$265,340.82
102Apr 2028$974.02$802.66$1,776.68$264,366.80
103May 2028$976.97$799.71$1,776.68$263,389.83
104Jun 2028$979.93$796.75$1,776.68$262,409.90
105Jul 2028$982.89$793.79$1,776.68$261,427.01
106Aug 2028$985.86$790.82$1,776.68$260,441.15
107Sep 2028$988.85$787.83$1,776.68$259,452.30
108Oct 2028$991.84$784.84$1,776.68$258,460.46
109Nov 2028$994.84$781.84$1,776.68$257,465.62
110Dec 2028$997.85$778.83$1,776.68$256,467.77
2028 Total$11,777.54$9,542.62$21,320.16
111Jan 2029$1,000.86$775.82$1,776.68$255,466.91
112Feb 2029$1,003.89$772.79$1,776.68$254,463.02
113Mar 2029$1,006.93$769.75$1,776.68$253,456.09
114Apr 2029$1,009.98$766.70$1,776.68$252,446.11
115May 2029$1,013.03$763.65$1,776.68$251,433.08
116Jun 2029$1,016.09$760.59$1,776.68$250,416.99
117Jul 2029$1,019.17$757.51$1,776.68$249,397.82
118Aug 2029$1,022.25$754.43$1,776.68$248,375.57
119Sep 2029$1,025.34$751.34$1,776.68$247,350.23
120Oct 2029$1,028.45$748.23$1,776.68$246,321.78
121Nov 2029$1,031.56$745.12$1,776.68$245,290.22
122Dec 2029$1,034.68$742.00$1,776.68$244,255.54
2029 Total$12,212.23$9,107.93$21,320.16
123Jan 2030$1,037.81$738.87$1,776.68$243,217.73
124Feb 2030$1,040.95$735.73$1,776.68$242,176.78
125Mar 2030$1,044.10$732.58$1,776.68$241,132.68
126Apr 2030$1,047.25$729.43$1,776.68$240,085.43
127May 2030$1,050.42$726.26$1,776.68$239,035.01
128Jun 2030$1,053.60$723.08$1,776.68$237,981.41
129Jul 2030$1,056.79$719.89$1,776.68$236,924.62
130Aug 2030$1,059.98$716.70$1,776.68$235,864.64
131Sep 2030$1,063.19$713.49$1,776.68$234,801.45
132Oct 2030$1,066.41$710.27$1,776.68$233,735.04
133Nov 2030$1,069.63$707.05$1,776.68$232,665.41
134Dec 2030$1,072.87$703.81$1,776.68$231,592.54
2030 Total$12,663$8,657.16$21,320.16
135Jan 2031$1,076.11$700.57$1,776.68$230,516.43
136Feb 2031$1,079.37$697.31$1,776.68$229,437.06
137Mar 2031$1,082.63$694.05$1,776.68$228,354.43
138Apr 2031$1,085.91$690.77$1,776.68$227,268.52
139May 2031$1,089.19$687.49$1,776.68$226,179.33
140Jun 2031$1,092.49$684.19$1,776.68$225,086.84
141Jul 2031$1,095.79$680.89$1,776.68$223,991.05
142Aug 2031$1,099.11$677.57$1,776.68$222,891.94
143Sep 2031$1,102.43$674.25$1,776.68$221,789.51
144Oct 2031$1,105.77$670.91$1,776.68$220,683.74
145Nov 2031$1,109.11$667.57$1,776.68$219,574.63
146Dec 2031$1,112.47$664.21$1,776.68$218,462.16
2031 Total$13,130.38$8,189.78$21,320.16
147Jan 2032$1,115.83$660.85$1,776.68$217,346.33
148Feb 2032$1,119.21$657.47$1,776.68$216,227.12
149Mar 2032$1,122.59$654.09$1,776.68$215,104.53
150Apr 2032$1,125.99$650.69$1,776.68$213,978.54
151May 2032$1,129.39$647.29$1,776.68$212,849.15
152Jun 2032$1,132.81$643.87$1,776.68$211,716.34
153Jul 2032$1,136.24$640.44$1,776.68$210,580.10
154Aug 2032$1,139.68$637.00$1,776.68$209,440.42
155Sep 2032$1,143.12$633.56$1,776.68$208,297.30
156Oct 2032$1,146.58$630.10$1,776.68$207,150.72
157Nov 2032$1,150.05$626.63$1,776.68$206,000.67
158Dec 2032$1,153.53$623.15$1,776.68$204,847.14
2032 Total$13,615.02$7,705.14$21,320.16
159Jan 2033$1,157.02$619.66$1,776.68$203,690.12
160Feb 2033$1,160.52$616.16$1,776.68$202,529.60
161Mar 2033$1,164.03$612.65$1,776.68$201,365.57
162Apr 2033$1,167.55$609.13$1,776.68$200,198.02
163May 2033$1,171.08$605.60$1,776.68$199,026.94
164Jun 2033$1,174.62$602.06$1,776.68$197,852.32
165Jul 2033$1,178.18$598.50$1,776.68$196,674.14
166Aug 2033$1,181.74$594.94$1,776.68$195,492.40
167Sep 2033$1,185.32$591.36$1,776.68$194,307.08
168Oct 2033$1,188.90$587.78$1,776.68$193,118.18
169Nov 2033$1,192.50$584.18$1,776.68$191,925.68
170Dec 2033$1,196.10$580.58$1,776.68$190,729.58
2033 Total$14,117.56$7,202.6$21,320.16
171Jan 2034$1,199.72$576.96$1,776.68$189,529.86
172Feb 2034$1,203.35$573.33$1,776.68$188,326.51
173Mar 2034$1,206.99$569.69$1,776.68$187,119.52
174Apr 2034$1,210.64$566.04$1,776.68$185,908.88
175May 2034$1,214.31$562.37$1,776.68$184,694.57
176Jun 2034$1,217.98$558.70$1,776.68$183,476.59
177Jul 2034$1,221.66$555.02$1,776.68$182,254.93
178Aug 2034$1,225.36$551.32$1,776.68$181,029.57
179Sep 2034$1,229.07$547.61$1,776.68$179,800.50
180Oct 2034$1,232.78$543.90$1,776.68$178,567.72
181Nov 2034$1,236.51$540.17$1,776.68$177,331.21
182Dec 2034$1,240.25$536.43$1,776.68$176,090.96
2034 Total$14,638.62$6,681.54$21,320.16
183Jan 2035$1,244.00$532.68$1,776.68$174,846.96
184Feb 2035$1,247.77$528.91$1,776.68$173,599.19
185Mar 2035$1,251.54$525.14$1,776.68$172,347.65
186Apr 2035$1,255.33$521.35$1,776.68$171,092.32
187May 2035$1,259.13$517.55$1,776.68$169,833.19
188Jun 2035$1,262.93$513.75$1,776.68$168,570.26
189Jul 2035$1,266.75$509.93$1,776.68$167,303.51
190Aug 2035$1,270.59$506.09$1,776.68$166,032.92
191Sep 2035$1,274.43$502.25$1,776.68$164,758.49
192Oct 2035$1,278.29$498.39$1,776.68$163,480.20
193Nov 2035$1,282.15$494.53$1,776.68$162,198.05
194Dec 2035$1,286.03$490.65$1,776.68$160,912.02
2035 Total$15,178.94$6,141.22$21,320.16
195Jan 2036$1,289.92$486.76$1,776.68$159,622.10
196Feb 2036$1,293.82$482.86$1,776.68$158,328.28
197Mar 2036$1,297.74$478.94$1,776.68$157,030.54
198Apr 2036$1,301.66$475.02$1,776.68$155,728.88
199May 2036$1,305.60$471.08$1,776.68$154,423.28
200Jun 2036$1,309.55$467.13$1,776.68$153,113.73
201Jul 2036$1,313.51$463.17$1,776.68$151,800.22
202Aug 2036$1,317.48$459.20$1,776.68$150,482.74
203Sep 2036$1,321.47$455.21$1,776.68$149,161.27
204Oct 2036$1,325.47$451.21$1,776.68$147,835.80
205Nov 2036$1,329.48$447.20$1,776.68$146,506.32
206Dec 2036$1,333.50$443.18$1,776.68$145,172.82
2036 Total$15,739.2$5,580.96$21,320.16
207Jan 2037$1,337.53$439.15$1,776.68$143,835.29
208Feb 2037$1,341.58$435.10$1,776.68$142,493.71
209Mar 2037$1,345.64$431.04$1,776.68$141,148.07
210Apr 2037$1,349.71$426.97$1,776.68$139,798.36
211May 2037$1,353.79$422.89$1,776.68$138,444.57
212Jun 2037$1,357.89$418.79$1,776.68$137,086.68
213Jul 2037$1,361.99$414.69$1,776.68$135,724.69
214Aug 2037$1,366.11$410.57$1,776.68$134,358.58
215Sep 2037$1,370.25$406.43$1,776.68$132,988.33
216Oct 2037$1,374.39$402.29$1,776.68$131,613.94
217Nov 2037$1,378.55$398.13$1,776.68$130,235.39
218Dec 2037$1,382.72$393.96$1,776.68$128,852.67
2037 Total$16,320.15$5,000.01$21,320.16
219Jan 2038$1,386.90$389.78$1,776.68$127,465.77
220Feb 2038$1,391.10$385.58$1,776.68$126,074.67
221Mar 2038$1,395.30$381.38$1,776.68$124,679.37
222Apr 2038$1,399.52$377.16$1,776.68$123,279.85
223May 2038$1,403.76$372.92$1,776.68$121,876.09
224Jun 2038$1,408.00$368.68$1,776.68$120,468.09
225Jul 2038$1,412.26$364.42$1,776.68$119,055.83
226Aug 2038$1,416.54$360.14$1,776.68$117,639.29
227Sep 2038$1,420.82$355.86$1,776.68$116,218.47
228Oct 2038$1,425.12$351.56$1,776.68$114,793.35
229Nov 2038$1,429.43$347.25$1,776.68$113,363.92
230Dec 2038$1,433.75$342.93$1,776.68$111,930.17
2038 Total$16,922.5$4,397.66$21,320.16
231Jan 2039$1,438.09$338.59$1,776.68$110,492.08
232Feb 2039$1,442.44$334.24$1,776.68$109,049.64
233Mar 2039$1,446.80$329.88$1,776.68$107,602.84
234Apr 2039$1,451.18$325.50$1,776.68$106,151.66
235May 2039$1,455.57$321.11$1,776.68$104,696.09
236Jun 2039$1,459.97$316.71$1,776.68$103,236.12
237Jul 2039$1,464.39$312.29$1,776.68$101,771.73
238Aug 2039$1,468.82$307.86$1,776.68$100,302.91
239Sep 2039$1,473.26$303.42$1,776.68$98,829.65
240Oct 2039$1,477.72$298.96$1,776.68$97,351.93
241Nov 2039$1,482.19$294.49$1,776.68$95,869.74
242Dec 2039$1,486.67$290.01$1,776.68$94,383.07
2039 Total$17,547.1$3,773.06$21,320.16
243Jan 2040$1,491.17$285.51$1,776.68$92,891.90
244Feb 2040$1,495.68$281.00$1,776.68$91,396.22
245Mar 2040$1,500.21$276.47$1,776.68$89,896.01
246Apr 2040$1,504.74$271.94$1,776.68$88,391.27
247May 2040$1,509.30$267.38$1,776.68$86,881.97
248Jun 2040$1,513.86$262.82$1,776.68$85,368.11
249Jul 2040$1,518.44$258.24$1,776.68$83,849.67
250Aug 2040$1,523.03$253.65$1,776.68$82,326.64
251Sep 2040$1,527.64$249.04$1,776.68$80,799.00
252Oct 2040$1,532.26$244.42$1,776.68$79,266.74
253Nov 2040$1,536.90$239.78$1,776.68$77,729.84
254Dec 2040$1,541.55$235.13$1,776.68$76,188.29
2040 Total$18,194.78$3,125.38$21,320.16
255Jan 2041$1,546.21$230.47$1,776.68$74,642.08
256Feb 2041$1,550.89$225.79$1,776.68$73,091.19
257Mar 2041$1,555.58$221.10$1,776.68$71,535.61
258Apr 2041$1,560.28$216.40$1,776.68$69,975.33
259May 2041$1,565.00$211.68$1,776.68$68,410.33
260Jun 2041$1,569.74$206.94$1,776.68$66,840.59
261Jul 2041$1,574.49$202.19$1,776.68$65,266.10
262Aug 2041$1,579.25$197.43$1,776.68$63,686.85
263Sep 2041$1,584.03$192.65$1,776.68$62,102.82
264Oct 2041$1,588.82$187.86$1,776.68$60,514.00
265Nov 2041$1,593.63$183.05$1,776.68$58,920.37
266Dec 2041$1,598.45$178.23$1,776.68$57,321.92
2041 Total$18,866.37$2,453.79$21,320.16
267Jan 2042$1,603.28$173.40$1,776.68$55,718.64
268Feb 2042$1,608.13$168.55$1,776.68$54,110.51
269Mar 2042$1,613.00$163.68$1,776.68$52,497.51
270Apr 2042$1,617.88$158.80$1,776.68$50,879.63
271May 2042$1,622.77$153.91$1,776.68$49,256.86
272Jun 2042$1,627.68$149.00$1,776.68$47,629.18
273Jul 2042$1,632.60$144.08$1,776.68$45,996.58
274Aug 2042$1,637.54$139.14$1,776.68$44,359.04
275Sep 2042$1,642.49$134.19$1,776.68$42,716.55
276Oct 2042$1,647.46$129.22$1,776.68$41,069.09
277Nov 2042$1,652.45$124.23$1,776.68$39,416.64
278Dec 2042$1,657.44$119.24$1,776.68$37,759.20
2042 Total$19,562.72$1,757.44$21,320.16
279Jan 2043$1,662.46$114.22$1,776.68$36,096.74
280Feb 2043$1,667.49$109.19$1,776.68$34,429.25
281Mar 2043$1,672.53$104.15$1,776.68$32,756.72
282Apr 2043$1,677.59$99.09$1,776.68$31,079.13
283May 2043$1,682.67$94.01$1,776.68$29,396.46
284Jun 2043$1,687.76$88.92$1,776.68$27,708.70
285Jul 2043$1,692.86$83.82$1,776.68$26,015.84
286Aug 2043$1,697.98$78.70$1,776.68$24,317.86
287Sep 2043$1,703.12$73.56$1,776.68$22,614.74
288Oct 2043$1,708.27$68.41$1,776.68$20,906.47
289Nov 2043$1,713.44$63.24$1,776.68$19,193.03
290Dec 2043$1,718.62$58.06$1,776.68$17,474.41
2043 Total$20,284.79$1,035.37$21,320.16
291Jan 2044$1,723.82$52.86$1,776.68$15,750.59
292Feb 2044$1,729.03$47.65$1,776.68$14,021.56
293Mar 2044$1,734.26$42.42$1,776.68$12,287.30
294Apr 2044$1,739.51$37.17$1,776.68$10,547.79
295May 2044$1,744.77$31.91$1,776.68$8,803.02
296Jun 2044$1,750.05$26.63$1,776.68$7,052.97
297Jul 2044$1,755.34$21.34$1,776.68$5,297.63
298Aug 2044$1,760.65$16.03$1,776.68$3,536.98
299Sep 2044$1,765.98$10.70$1,776.68$1,771.00
300Oct 2044$1,771.00$5.36$1,776.36$0.00
2044 Total$17,474.41$292.07$17,766.48
Compare your product with the big 4 banks, or add more products to compare
As seen on