Well Balanced Home Loan Fixed 3 Years from Well Home Loans

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
2.74%
Fixed - 3 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,382
Number of Repayments
300
Total Interest Paid
$114,600
Total repayments
$414,600
DatePrincipleInterestPaymentBalance
2019 Total$0$0$0
1Jan 2020$697.40$685.00$1,382.40$299,302.60
2Feb 2020$698.99$683.41$1,382.40$298,603.61
3Mar 2020$700.59$681.81$1,382.40$297,903.02
4Apr 2020$702.19$680.21$1,382.40$297,200.83
5May 2020$703.79$678.61$1,382.40$296,497.04
6Jun 2020$705.40$677.00$1,382.40$295,791.64
7Jul 2020$707.01$675.39$1,382.40$295,084.63
8Aug 2020$708.62$673.78$1,382.40$294,376.01
9Sep 2020$710.24$672.16$1,382.40$293,665.77
10Oct 2020$711.86$670.54$1,382.40$292,953.91
11Nov 2020$713.49$668.91$1,382.40$292,240.42
12Dec 2020$715.12$667.28$1,382.40$291,525.30
2020 Total$8,474.7$8,114.1$16,588.8
13Jan 2021$716.75$665.65$1,382.40$290,808.55
14Feb 2021$718.39$664.01$1,382.40$290,090.16
15Mar 2021$720.03$662.37$1,382.40$289,370.13
16Apr 2021$721.67$660.73$1,382.40$288,648.46
17May 2021$723.32$659.08$1,382.40$287,925.14
18Jun 2021$724.97$657.43$1,382.40$287,200.17
19Jul 2021$726.63$655.77$1,382.40$286,473.54
20Aug 2021$728.29$654.11$1,382.40$285,745.25
21Sep 2021$729.95$652.45$1,382.40$285,015.30
22Oct 2021$731.62$650.78$1,382.40$284,283.68
23Nov 2021$733.29$649.11$1,382.40$283,550.39
24Dec 2021$734.96$647.44$1,382.40$282,815.43
2021 Total$8,709.87$7,878.93$16,588.8
25Jan 2022$736.64$645.76$1,382.40$282,078.79
26Feb 2022$738.32$644.08$1,382.40$281,340.47
27Mar 2022$740.01$642.39$1,382.40$280,600.46
28Apr 2022$741.70$640.70$1,382.40$279,858.76
29May 2022$743.39$639.01$1,382.40$279,115.37
30Jun 2022$745.09$637.31$1,382.40$278,370.28
31Jul 2022$746.79$635.61$1,382.40$277,623.49
32Aug 2022$748.49$633.91$1,382.40$276,875.00
33Sep 2022$750.20$632.20$1,382.40$276,124.80
34Oct 2022$751.92$630.48$1,382.40$275,372.88
35Nov 2022$753.63$628.77$1,382.40$274,619.25
36Dec 2022$755.35$627.05$1,382.40$273,863.90
2022 Total$8,951.53$7,637.27$16,588.8
37Jan 2023$757.08$625.32$1,382.40$273,106.82
38Feb 2023$758.81$623.59$1,382.40$272,348.01
39Mar 2023$760.54$621.86$1,382.40$271,587.47
40Apr 2023$762.28$620.12$1,382.40$270,825.19
41May 2023$764.02$618.38$1,382.40$270,061.17
42Jun 2023$765.76$616.64$1,382.40$269,295.41
43Jul 2023$767.51$614.89$1,382.40$268,527.90
44Aug 2023$769.26$613.14$1,382.40$267,758.64
45Sep 2023$771.02$611.38$1,382.40$266,987.62
46Oct 2023$772.78$609.62$1,382.40$266,214.84
47Nov 2023$774.54$607.86$1,382.40$265,440.30
48Dec 2023$776.31$606.09$1,382.40$264,663.99
2023 Total$9,199.91$7,388.89$16,588.8
49Jan 2024$778.08$604.32$1,382.40$263,885.91
50Feb 2024$779.86$602.54$1,382.40$263,106.05
51Mar 2024$781.64$600.76$1,382.40$262,324.41
52Apr 2024$783.43$598.97$1,382.40$261,540.98
53May 2024$785.21$597.19$1,382.40$260,755.77
54Jun 2024$787.01$595.39$1,382.40$259,968.76
55Jul 2024$788.80$593.60$1,382.40$259,179.96
56Aug 2024$790.61$591.79$1,382.40$258,389.35
57Sep 2024$792.41$589.99$1,382.40$257,596.94
58Oct 2024$794.22$588.18$1,382.40$256,802.72
59Nov 2024$796.03$586.37$1,382.40$256,006.69
60Dec 2024$797.85$584.55$1,382.40$255,208.84
2024 Total$9,455.15$7,133.65$16,588.8
61Jan 2025$799.67$582.73$1,382.40$254,409.17
62Feb 2025$801.50$580.90$1,382.40$253,607.67
63Mar 2025$803.33$579.07$1,382.40$252,804.34
64Apr 2025$805.16$577.24$1,382.40$251,999.18
65May 2025$807.00$575.40$1,382.40$251,192.18
66Jun 2025$808.84$573.56$1,382.40$250,383.34
67Jul 2025$810.69$571.71$1,382.40$249,572.65
68Aug 2025$812.54$569.86$1,382.40$248,760.11
69Sep 2025$814.40$568.00$1,382.40$247,945.71
70Oct 2025$816.26$566.14$1,382.40$247,129.45
71Nov 2025$818.12$564.28$1,382.40$246,311.33
72Dec 2025$819.99$562.41$1,382.40$245,491.34
2025 Total$9,717.5$6,871.3$16,588.8
73Jan 2026$821.86$560.54$1,382.40$244,669.48
74Feb 2026$823.74$558.66$1,382.40$243,845.74
75Mar 2026$825.62$556.78$1,382.40$243,020.12
76Apr 2026$827.50$554.90$1,382.40$242,192.62
77May 2026$829.39$553.01$1,382.40$241,363.23
78Jun 2026$831.29$551.11$1,382.40$240,531.94
79Jul 2026$833.19$549.21$1,382.40$239,698.75
80Aug 2026$835.09$547.31$1,382.40$238,863.66
81Sep 2026$836.99$545.41$1,382.40$238,026.67
82Oct 2026$838.91$543.49$1,382.40$237,187.76
83Nov 2026$840.82$541.58$1,382.40$236,346.94
84Dec 2026$842.74$539.66$1,382.40$235,504.20
2026 Total$9,987.14$6,601.66$16,588.8
85Jan 2027$844.67$537.73$1,382.40$234,659.53
86Feb 2027$846.59$535.81$1,382.40$233,812.94
87Mar 2027$848.53$533.87$1,382.40$232,964.41
88Apr 2027$850.46$531.94$1,382.40$232,113.95
89May 2027$852.41$529.99$1,382.40$231,261.54
90Jun 2027$854.35$528.05$1,382.40$230,407.19
91Jul 2027$856.30$526.10$1,382.40$229,550.89
92Aug 2027$858.26$524.14$1,382.40$228,692.63
93Sep 2027$860.22$522.18$1,382.40$227,832.41
94Oct 2027$862.18$520.22$1,382.40$226,970.23
95Nov 2027$864.15$518.25$1,382.40$226,106.08
96Dec 2027$866.12$516.28$1,382.40$225,239.96
2027 Total$10,264.24$6,324.56$16,588.8
97Jan 2028$868.10$514.30$1,382.40$224,371.86
98Feb 2028$870.08$512.32$1,382.40$223,501.78
99Mar 2028$872.07$510.33$1,382.40$222,629.71
100Apr 2028$874.06$508.34$1,382.40$221,755.65
101May 2028$876.06$506.34$1,382.40$220,879.59
102Jun 2028$878.06$504.34$1,382.40$220,001.53
103Jul 2028$880.06$502.34$1,382.40$219,121.47
104Aug 2028$882.07$500.33$1,382.40$218,239.40
105Sep 2028$884.09$498.31$1,382.40$217,355.31
106Oct 2028$886.11$496.29$1,382.40$216,469.20
107Nov 2028$888.13$494.27$1,382.40$215,581.07
108Dec 2028$890.16$492.24$1,382.40$214,690.91
2028 Total$10,549.05$6,039.75$16,588.8
109Jan 2029$892.19$490.21$1,382.40$213,798.72
110Feb 2029$894.23$488.17$1,382.40$212,904.49
111Mar 2029$896.27$486.13$1,382.40$212,008.22
112Apr 2029$898.31$484.09$1,382.40$211,109.91
113May 2029$900.37$482.03$1,382.40$210,209.54
114Jun 2029$902.42$479.98$1,382.40$209,307.12
115Jul 2029$904.48$477.92$1,382.40$208,402.64
116Aug 2029$906.55$475.85$1,382.40$207,496.09
117Sep 2029$908.62$473.78$1,382.40$206,587.47
118Oct 2029$910.69$471.71$1,382.40$205,676.78
119Nov 2029$912.77$469.63$1,382.40$204,764.01
120Dec 2029$914.86$467.54$1,382.40$203,849.15
2029 Total$10,841.76$5,747.04$16,588.8
121Jan 2030$916.94$465.46$1,382.40$202,932.21
122Feb 2030$919.04$463.36$1,382.40$202,013.17
123Mar 2030$921.14$461.26$1,382.40$201,092.03
124Apr 2030$923.24$459.16$1,382.40$200,168.79
125May 2030$925.35$457.05$1,382.40$199,243.44
126Jun 2030$927.46$454.94$1,382.40$198,315.98
127Jul 2030$929.58$452.82$1,382.40$197,386.40
128Aug 2030$931.70$450.70$1,382.40$196,454.70
129Sep 2030$933.83$448.57$1,382.40$195,520.87
130Oct 2030$935.96$446.44$1,382.40$194,584.91
131Nov 2030$938.10$444.30$1,382.40$193,646.81
132Dec 2030$940.24$442.16$1,382.40$192,706.57
2030 Total$11,142.58$5,446.22$16,588.8
133Jan 2031$942.39$440.01$1,382.40$191,764.18
134Feb 2031$944.54$437.86$1,382.40$190,819.64
135Mar 2031$946.70$435.70$1,382.40$189,872.94
136Apr 2031$948.86$433.54$1,382.40$188,924.08
137May 2031$951.02$431.38$1,382.40$187,973.06
138Jun 2031$953.19$429.21$1,382.40$187,019.87
139Jul 2031$955.37$427.03$1,382.40$186,064.50
140Aug 2031$957.55$424.85$1,382.40$185,106.95
141Sep 2031$959.74$422.66$1,382.40$184,147.21
142Oct 2031$961.93$420.47$1,382.40$183,185.28
143Nov 2031$964.13$418.27$1,382.40$182,221.15
144Dec 2031$966.33$416.07$1,382.40$181,254.82
2031 Total$11,451.75$5,137.05$16,588.8
145Jan 2032$968.53$413.87$1,382.40$180,286.29
146Feb 2032$970.75$411.65$1,382.40$179,315.54
147Mar 2032$972.96$409.44$1,382.40$178,342.58
148Apr 2032$975.18$407.22$1,382.40$177,367.40
149May 2032$977.41$404.99$1,382.40$176,389.99
150Jun 2032$979.64$402.76$1,382.40$175,410.35
151Jul 2032$981.88$400.52$1,382.40$174,428.47
152Aug 2032$984.12$398.28$1,382.40$173,444.35
153Sep 2032$986.37$396.03$1,382.40$172,457.98
154Oct 2032$988.62$393.78$1,382.40$171,469.36
155Nov 2032$990.88$391.52$1,382.40$170,478.48
156Dec 2032$993.14$389.26$1,382.40$169,485.34
2032 Total$11,769.48$4,819.32$16,588.8
157Jan 2033$995.41$386.99$1,382.40$168,489.93
158Feb 2033$997.68$384.72$1,382.40$167,492.25
159Mar 2033$999.96$382.44$1,382.40$166,492.29
160Apr 2033$1,002.24$380.16$1,382.40$165,490.05
161May 2033$1,004.53$377.87$1,382.40$164,485.52
162Jun 2033$1,006.82$375.58$1,382.40$163,478.70
163Jul 2033$1,009.12$373.28$1,382.40$162,469.58
164Aug 2033$1,011.43$370.97$1,382.40$161,458.15
165Sep 2033$1,013.74$368.66$1,382.40$160,444.41
166Oct 2033$1,016.05$366.35$1,382.40$159,428.36
167Nov 2033$1,018.37$364.03$1,382.40$158,409.99
168Dec 2033$1,020.70$361.70$1,382.40$157,389.29
2033 Total$12,096.05$4,492.75$16,588.8
169Jan 2034$1,023.03$359.37$1,382.40$156,366.26
170Feb 2034$1,025.36$357.04$1,382.40$155,340.90
171Mar 2034$1,027.70$354.70$1,382.40$154,313.20
172Apr 2034$1,030.05$352.35$1,382.40$153,283.15
173May 2034$1,032.40$350.00$1,382.40$152,250.75
174Jun 2034$1,034.76$347.64$1,382.40$151,215.99
175Jul 2034$1,037.12$345.28$1,382.40$150,178.87
176Aug 2034$1,039.49$342.91$1,382.40$149,139.38
177Sep 2034$1,041.87$340.53$1,382.40$148,097.51
178Oct 2034$1,044.24$338.16$1,382.40$147,053.27
179Nov 2034$1,046.63$335.77$1,382.40$146,006.64
180Dec 2034$1,049.02$333.38$1,382.40$144,957.62
2034 Total$12,431.67$4,157.13$16,588.8
181Jan 2035$1,051.41$330.99$1,382.40$143,906.21
182Feb 2035$1,053.81$328.59$1,382.40$142,852.40
183Mar 2035$1,056.22$326.18$1,382.40$141,796.18
184Apr 2035$1,058.63$323.77$1,382.40$140,737.55
185May 2035$1,061.05$321.35$1,382.40$139,676.50
186Jun 2035$1,063.47$318.93$1,382.40$138,613.03
187Jul 2035$1,065.90$316.50$1,382.40$137,547.13
188Aug 2035$1,068.33$314.07$1,382.40$136,478.80
189Sep 2035$1,070.77$311.63$1,382.40$135,408.03
190Oct 2035$1,073.22$309.18$1,382.40$134,334.81
191Nov 2035$1,075.67$306.73$1,382.40$133,259.14
192Dec 2035$1,078.12$304.28$1,382.40$132,181.02
2035 Total$12,776.6$3,812.2$16,588.8
193Jan 2036$1,080.59$301.81$1,382.40$131,100.43
194Feb 2036$1,083.05$299.35$1,382.40$130,017.38
195Mar 2036$1,085.53$296.87$1,382.40$128,931.85
196Apr 2036$1,088.01$294.39$1,382.40$127,843.84
197May 2036$1,090.49$291.91$1,382.40$126,753.35
198Jun 2036$1,092.98$289.42$1,382.40$125,660.37
199Jul 2036$1,095.48$286.92$1,382.40$124,564.89
200Aug 2036$1,097.98$284.42$1,382.40$123,466.91
201Sep 2036$1,100.48$281.92$1,382.40$122,366.43
202Oct 2036$1,103.00$279.40$1,382.40$121,263.43
203Nov 2036$1,105.52$276.88$1,382.40$120,157.91
204Dec 2036$1,108.04$274.36$1,382.40$119,049.87
2036 Total$13,131.15$3,457.65$16,588.8
205Jan 2037$1,110.57$271.83$1,382.40$117,939.30
206Feb 2037$1,113.11$269.29$1,382.40$116,826.19
207Mar 2037$1,115.65$266.75$1,382.40$115,710.54
208Apr 2037$1,118.19$264.21$1,382.40$114,592.35
209May 2037$1,120.75$261.65$1,382.40$113,471.60
210Jun 2037$1,123.31$259.09$1,382.40$112,348.29
211Jul 2037$1,125.87$256.53$1,382.40$111,222.42
212Aug 2037$1,128.44$253.96$1,382.40$110,093.98
213Sep 2037$1,131.02$251.38$1,382.40$108,962.96
214Oct 2037$1,133.60$248.80$1,382.40$107,829.36
215Nov 2037$1,136.19$246.21$1,382.40$106,693.17
216Dec 2037$1,138.78$243.62$1,382.40$105,554.39
2037 Total$13,495.48$3,093.32$16,588.8
217Jan 2038$1,141.38$241.02$1,382.40$104,413.01
218Feb 2038$1,143.99$238.41$1,382.40$103,269.02
219Mar 2038$1,146.60$235.80$1,382.40$102,122.42
220Apr 2038$1,149.22$233.18$1,382.40$100,973.20
221May 2038$1,151.84$230.56$1,382.40$99,821.36
222Jun 2038$1,154.47$227.93$1,382.40$98,666.89
223Jul 2038$1,157.11$225.29$1,382.40$97,509.78
224Aug 2038$1,159.75$222.65$1,382.40$96,350.03
225Sep 2038$1,162.40$220.00$1,382.40$95,187.63
226Oct 2038$1,165.05$217.35$1,382.40$94,022.58
227Nov 2038$1,167.72$214.68$1,382.40$92,854.86
228Dec 2038$1,170.38$212.02$1,382.40$91,684.48
2038 Total$13,869.91$2,718.89$16,588.8
229Jan 2039$1,173.05$209.35$1,382.40$90,511.43
230Feb 2039$1,175.73$206.67$1,382.40$89,335.70
231Mar 2039$1,178.42$203.98$1,382.40$88,157.28
232Apr 2039$1,181.11$201.29$1,382.40$86,976.17
233May 2039$1,183.80$198.60$1,382.40$85,792.37
234Jun 2039$1,186.51$195.89$1,382.40$84,605.86
235Jul 2039$1,189.22$193.18$1,382.40$83,416.64
236Aug 2039$1,191.93$190.47$1,382.40$82,224.71
237Sep 2039$1,194.65$187.75$1,382.40$81,030.06
238Oct 2039$1,197.38$185.02$1,382.40$79,832.68
239Nov 2039$1,200.12$182.28$1,382.40$78,632.56
240Dec 2039$1,202.86$179.54$1,382.40$77,429.70
2039 Total$14,254.78$2,334.02$16,588.8
241Jan 2040$1,205.60$176.80$1,382.40$76,224.10
242Feb 2040$1,208.35$174.05$1,382.40$75,015.75
243Mar 2040$1,211.11$171.29$1,382.40$73,804.64
244Apr 2040$1,213.88$168.52$1,382.40$72,590.76
245May 2040$1,216.65$165.75$1,382.40$71,374.11
246Jun 2040$1,219.43$162.97$1,382.40$70,154.68
247Jul 2040$1,222.21$160.19$1,382.40$68,932.47
248Aug 2040$1,225.00$157.40$1,382.40$67,707.47
249Sep 2040$1,227.80$154.60$1,382.40$66,479.67
250Oct 2040$1,230.60$151.80$1,382.40$65,249.07
251Nov 2040$1,233.41$148.99$1,382.40$64,015.66
252Dec 2040$1,236.23$146.17$1,382.40$62,779.43
2040 Total$14,650.27$1,938.53$16,588.8
253Jan 2041$1,239.05$143.35$1,382.40$61,540.38
254Feb 2041$1,241.88$140.52$1,382.40$60,298.50
255Mar 2041$1,244.72$137.68$1,382.40$59,053.78
256Apr 2041$1,247.56$134.84$1,382.40$57,806.22
257May 2041$1,250.41$131.99$1,382.40$56,555.81
258Jun 2041$1,253.26$129.14$1,382.40$55,302.55
259Jul 2041$1,256.13$126.27$1,382.40$54,046.42
260Aug 2041$1,258.99$123.41$1,382.40$52,787.43
261Sep 2041$1,261.87$120.53$1,382.40$51,525.56
262Oct 2041$1,264.75$117.65$1,382.40$50,260.81
263Nov 2041$1,267.64$114.76$1,382.40$48,993.17
264Dec 2041$1,270.53$111.87$1,382.40$47,722.64
2041 Total$15,056.79$1,532.01$16,588.8
265Jan 2042$1,273.43$108.97$1,382.40$46,449.21
266Feb 2042$1,276.34$106.06$1,382.40$45,172.87
267Mar 2042$1,279.26$103.14$1,382.40$43,893.61
268Apr 2042$1,282.18$100.22$1,382.40$42,611.43
269May 2042$1,285.10$97.30$1,382.40$41,326.33
270Jun 2042$1,288.04$94.36$1,382.40$40,038.29
271Jul 2042$1,290.98$91.42$1,382.40$38,747.31
272Aug 2042$1,293.93$88.47$1,382.40$37,453.38
273Sep 2042$1,296.88$85.52$1,382.40$36,156.50
274Oct 2042$1,299.84$82.56$1,382.40$34,856.66
275Nov 2042$1,302.81$79.59$1,382.40$33,553.85
276Dec 2042$1,305.79$76.61$1,382.40$32,248.06
2042 Total$15,474.58$1,114.22$16,588.8
277Jan 2043$1,308.77$73.63$1,382.40$30,939.29
278Feb 2043$1,311.76$70.64$1,382.40$29,627.53
279Mar 2043$1,314.75$67.65$1,382.40$28,312.78
280Apr 2043$1,317.75$64.65$1,382.40$26,995.03
281May 2043$1,320.76$61.64$1,382.40$25,674.27
282Jun 2043$1,323.78$58.62$1,382.40$24,350.49
283Jul 2043$1,326.80$55.60$1,382.40$23,023.69
284Aug 2043$1,329.83$52.57$1,382.40$21,693.86
285Sep 2043$1,332.87$49.53$1,382.40$20,360.99
286Oct 2043$1,335.91$46.49$1,382.40$19,025.08
287Nov 2043$1,338.96$43.44$1,382.40$17,686.12
288Dec 2043$1,342.02$40.38$1,382.40$16,344.10
2043 Total$15,903.96$684.84$16,588.8
289Jan 2044$1,345.08$37.32$1,382.40$14,999.02
290Feb 2044$1,348.15$34.25$1,382.40$13,650.87
291Mar 2044$1,351.23$31.17$1,382.40$12,299.64
292Apr 2044$1,354.32$28.08$1,382.40$10,945.32
293May 2044$1,357.41$24.99$1,382.40$9,587.91
294Jun 2044$1,360.51$21.89$1,382.40$8,227.40
295Jul 2044$1,363.61$18.79$1,382.40$6,863.79
296Aug 2044$1,366.73$15.67$1,382.40$5,497.06
297Sep 2044$1,369.85$12.55$1,382.40$4,127.21
298Oct 2044$1,372.98$9.42$1,382.40$2,754.23
299Nov 2044$1,376.11$6.29$1,382.40$1,378.12
300Dec 2044$1,378.12$3.15$1,381.27$0.00
2044 Total$16,344.1$243.57$16,587.67
Compare your product with the big 4 banks, or add more products to compare
As seen on