Well Balanced Home Loan from Well Home Loans

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
2.72%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,379
Number of Repayments
300
Total Interest Paid
$113,700
Total repayments
$413,700
DatePrincipleInterestPaymentBalance
1Feb 2020$699.33$680.00$1,379.33$299,300.67
2Mar 2020$700.92$678.41$1,379.33$298,599.75
3Apr 2020$702.50$676.83$1,379.33$297,897.25
4May 2020$704.10$675.23$1,379.33$297,193.15
5Jun 2020$705.69$673.64$1,379.33$296,487.46
6Jul 2020$707.29$672.04$1,379.33$295,780.17
7Aug 2020$708.89$670.44$1,379.33$295,071.28
8Sep 2020$710.50$668.83$1,379.33$294,360.78
9Oct 2020$712.11$667.22$1,379.33$293,648.67
10Nov 2020$713.73$665.60$1,379.33$292,934.94
11Dec 2020$715.34$663.99$1,379.33$292,219.60
2020 Total$7,780.4$7,392.23$15,172.63
12Jan 2021$716.97$662.36$1,379.33$291,502.63
13Feb 2021$718.59$660.74$1,379.33$290,784.04
14Mar 2021$720.22$659.11$1,379.33$290,063.82
15Apr 2021$721.85$657.48$1,379.33$289,341.97
16May 2021$723.49$655.84$1,379.33$288,618.48
17Jun 2021$725.13$654.20$1,379.33$287,893.35
18Jul 2021$726.77$652.56$1,379.33$287,166.58
19Aug 2021$728.42$650.91$1,379.33$286,438.16
20Sep 2021$730.07$649.26$1,379.33$285,708.09
21Oct 2021$731.72$647.61$1,379.33$284,976.37
22Nov 2021$733.38$645.95$1,379.33$284,242.99
23Dec 2021$735.05$644.28$1,379.33$283,507.94
2021 Total$8,711.66$7,840.3$16,551.96
24Jan 2022$736.71$642.62$1,379.33$282,771.23
25Feb 2022$738.38$640.95$1,379.33$282,032.85
26Mar 2022$740.06$639.27$1,379.33$281,292.79
27Apr 2022$741.73$637.60$1,379.33$280,551.06
28May 2022$743.41$635.92$1,379.33$279,807.65
29Jun 2022$745.10$634.23$1,379.33$279,062.55
30Jul 2022$746.79$632.54$1,379.33$278,315.76
31Aug 2022$748.48$630.85$1,379.33$277,567.28
32Sep 2022$750.18$629.15$1,379.33$276,817.10
33Oct 2022$751.88$627.45$1,379.33$276,065.22
34Nov 2022$753.58$625.75$1,379.33$275,311.64
35Dec 2022$755.29$624.04$1,379.33$274,556.35
2022 Total$8,951.59$7,600.37$16,551.96
36Jan 2023$757.00$622.33$1,379.33$273,799.35
37Feb 2023$758.72$620.61$1,379.33$273,040.63
38Mar 2023$760.44$618.89$1,379.33$272,280.19
39Apr 2023$762.16$617.17$1,379.33$271,518.03
40May 2023$763.89$615.44$1,379.33$270,754.14
41Jun 2023$765.62$613.71$1,379.33$269,988.52
42Jul 2023$767.36$611.97$1,379.33$269,221.16
43Aug 2023$769.10$610.23$1,379.33$268,452.06
44Sep 2023$770.84$608.49$1,379.33$267,681.22
45Oct 2023$772.59$606.74$1,379.33$266,908.63
46Nov 2023$774.34$604.99$1,379.33$266,134.29
47Dec 2023$776.09$603.24$1,379.33$265,358.20
2023 Total$9,198.15$7,353.81$16,551.96
48Jan 2024$777.85$601.48$1,379.33$264,580.35
49Feb 2024$779.61$599.72$1,379.33$263,800.74
50Mar 2024$781.38$597.95$1,379.33$263,019.36
51Apr 2024$783.15$596.18$1,379.33$262,236.21
52May 2024$784.93$594.40$1,379.33$261,451.28
53Jun 2024$786.71$592.62$1,379.33$260,664.57
54Jul 2024$788.49$590.84$1,379.33$259,876.08
55Aug 2024$790.28$589.05$1,379.33$259,085.80
56Sep 2024$792.07$587.26$1,379.33$258,293.73
57Oct 2024$793.86$585.47$1,379.33$257,499.87
58Nov 2024$795.66$583.67$1,379.33$256,704.21
59Dec 2024$797.47$581.86$1,379.33$255,906.74
2024 Total$9,451.46$7,100.5$16,551.96
60Jan 2025$799.27$580.06$1,379.33$255,107.47
61Feb 2025$801.09$578.24$1,379.33$254,306.38
62Mar 2025$802.90$576.43$1,379.33$253,503.48
63Apr 2025$804.72$574.61$1,379.33$252,698.76
64May 2025$806.55$572.78$1,379.33$251,892.21
65Jun 2025$808.37$570.96$1,379.33$251,083.84
66Jul 2025$810.21$569.12$1,379.33$250,273.63
67Aug 2025$812.04$567.29$1,379.33$249,461.59
68Sep 2025$813.88$565.45$1,379.33$248,647.71
69Oct 2025$815.73$563.60$1,379.33$247,831.98
70Nov 2025$817.58$561.75$1,379.33$247,014.40
71Dec 2025$819.43$559.90$1,379.33$246,194.97
2025 Total$9,711.77$6,840.19$16,551.96
72Jan 2026$821.29$558.04$1,379.33$245,373.68
73Feb 2026$823.15$556.18$1,379.33$244,550.53
74Mar 2026$825.02$554.31$1,379.33$243,725.51
75Apr 2026$826.89$552.44$1,379.33$242,898.62
76May 2026$828.76$550.57$1,379.33$242,069.86
77Jun 2026$830.64$548.69$1,379.33$241,239.22
78Jul 2026$832.52$546.81$1,379.33$240,406.70
79Aug 2026$834.41$544.92$1,379.33$239,572.29
80Sep 2026$836.30$543.03$1,379.33$238,735.99
81Oct 2026$838.20$541.13$1,379.33$237,897.79
82Nov 2026$840.10$539.23$1,379.33$237,057.69
83Dec 2026$842.00$537.33$1,379.33$236,215.69
2026 Total$9,979.28$6,572.68$16,551.96
84Jan 2027$843.91$535.42$1,379.33$235,371.78
85Feb 2027$845.82$533.51$1,379.33$234,525.96
86Mar 2027$847.74$531.59$1,379.33$233,678.22
87Apr 2027$849.66$529.67$1,379.33$232,828.56
88May 2027$851.59$527.74$1,379.33$231,976.97
89Jun 2027$853.52$525.81$1,379.33$231,123.45
90Jul 2027$855.45$523.88$1,379.33$230,268.00
91Aug 2027$857.39$521.94$1,379.33$229,410.61
92Sep 2027$859.33$520.00$1,379.33$228,551.28
93Oct 2027$861.28$518.05$1,379.33$227,690.00
94Nov 2027$863.23$516.10$1,379.33$226,826.77
95Dec 2027$865.19$514.14$1,379.33$225,961.58
2027 Total$10,254.11$6,297.85$16,551.96
96Jan 2028$867.15$512.18$1,379.33$225,094.43
97Feb 2028$869.12$510.21$1,379.33$224,225.31
98Mar 2028$871.09$508.24$1,379.33$223,354.22
99Apr 2028$873.06$506.27$1,379.33$222,481.16
100May 2028$875.04$504.29$1,379.33$221,606.12
101Jun 2028$877.02$502.31$1,379.33$220,729.10
102Jul 2028$879.01$500.32$1,379.33$219,850.09
103Aug 2028$881.00$498.33$1,379.33$218,969.09
104Sep 2028$883.00$496.33$1,379.33$218,086.09
105Oct 2028$885.00$494.33$1,379.33$217,201.09
106Nov 2028$887.01$492.32$1,379.33$216,314.08
107Dec 2028$889.02$490.31$1,379.33$215,425.06
2028 Total$10,536.52$6,015.44$16,551.96
108Jan 2029$891.03$488.30$1,379.33$214,534.03
109Feb 2029$893.05$486.28$1,379.33$213,640.98
110Mar 2029$895.08$484.25$1,379.33$212,745.90
111Apr 2029$897.11$482.22$1,379.33$211,848.79
112May 2029$899.14$480.19$1,379.33$210,949.65
113Jun 2029$901.18$478.15$1,379.33$210,048.47
114Jul 2029$903.22$476.11$1,379.33$209,145.25
115Aug 2029$905.27$474.06$1,379.33$208,239.98
116Sep 2029$907.32$472.01$1,379.33$207,332.66
117Oct 2029$909.38$469.95$1,379.33$206,423.28
118Nov 2029$911.44$467.89$1,379.33$205,511.84
119Dec 2029$913.50$465.83$1,379.33$204,598.34
2029 Total$10,826.72$5,725.24$16,551.96
120Jan 2030$915.57$463.76$1,379.33$203,682.77
121Feb 2030$917.65$461.68$1,379.33$202,765.12
122Mar 2030$919.73$459.60$1,379.33$201,845.39
123Apr 2030$921.81$457.52$1,379.33$200,923.58
124May 2030$923.90$455.43$1,379.33$199,999.68
125Jun 2030$926.00$453.33$1,379.33$199,073.68
126Jul 2030$928.10$451.23$1,379.33$198,145.58
127Aug 2030$930.20$449.13$1,379.33$197,215.38
128Sep 2030$932.31$447.02$1,379.33$196,283.07
129Oct 2030$934.42$444.91$1,379.33$195,348.65
130Nov 2030$936.54$442.79$1,379.33$194,412.11
131Dec 2030$938.66$440.67$1,379.33$193,473.45
2030 Total$11,124.89$5,427.07$16,551.96
132Jan 2031$940.79$438.54$1,379.33$192,532.66
133Feb 2031$942.92$436.41$1,379.33$191,589.74
134Mar 2031$945.06$434.27$1,379.33$190,644.68
135Apr 2031$947.20$432.13$1,379.33$189,697.48
136May 2031$949.35$429.98$1,379.33$188,748.13
137Jun 2031$951.50$427.83$1,379.33$187,796.63
138Jul 2031$953.66$425.67$1,379.33$186,842.97
139Aug 2031$955.82$423.51$1,379.33$185,887.15
140Sep 2031$957.99$421.34$1,379.33$184,929.16
141Oct 2031$960.16$419.17$1,379.33$183,969.00
142Nov 2031$962.33$417.00$1,379.33$183,006.67
143Dec 2031$964.51$414.82$1,379.33$182,042.16
2031 Total$11,431.29$5,120.67$16,551.96
144Jan 2032$966.70$412.63$1,379.33$181,075.46
145Feb 2032$968.89$410.44$1,379.33$180,106.57
146Mar 2032$971.09$408.24$1,379.33$179,135.48
147Apr 2032$973.29$406.04$1,379.33$178,162.19
148May 2032$975.50$403.83$1,379.33$177,186.69
149Jun 2032$977.71$401.62$1,379.33$176,208.98
150Jul 2032$979.92$399.41$1,379.33$175,229.06
151Aug 2032$982.14$397.19$1,379.33$174,246.92
152Sep 2032$984.37$394.96$1,379.33$173,262.55
153Oct 2032$986.60$392.73$1,379.33$172,275.95
154Nov 2032$988.84$390.49$1,379.33$171,287.11
155Dec 2032$991.08$388.25$1,379.33$170,296.03
2032 Total$11,746.13$4,805.83$16,551.96
156Jan 2033$993.33$386.00$1,379.33$169,302.70
157Feb 2033$995.58$383.75$1,379.33$168,307.12
158Mar 2033$997.83$381.50$1,379.33$167,309.29
159Apr 2033$1,000.10$379.23$1,379.33$166,309.19
160May 2033$1,002.36$376.97$1,379.33$165,306.83
161Jun 2033$1,004.63$374.70$1,379.33$164,302.20
162Jul 2033$1,006.91$372.42$1,379.33$163,295.29
163Aug 2033$1,009.19$370.14$1,379.33$162,286.10
164Sep 2033$1,011.48$367.85$1,379.33$161,274.62
165Oct 2033$1,013.77$365.56$1,379.33$160,260.85
166Nov 2033$1,016.07$363.26$1,379.33$159,244.78
167Dec 2033$1,018.38$360.95$1,379.33$158,226.40
2033 Total$12,069.63$4,482.33$16,551.96
168Jan 2034$1,020.68$358.65$1,379.33$157,205.72
169Feb 2034$1,023.00$356.33$1,379.33$156,182.72
170Mar 2034$1,025.32$354.01$1,379.33$155,157.40
171Apr 2034$1,027.64$351.69$1,379.33$154,129.76
172May 2034$1,029.97$349.36$1,379.33$153,099.79
173Jun 2034$1,032.30$347.03$1,379.33$152,067.49
174Jul 2034$1,034.64$344.69$1,379.33$151,032.85
175Aug 2034$1,036.99$342.34$1,379.33$149,995.86
176Sep 2034$1,039.34$339.99$1,379.33$148,956.52
177Oct 2034$1,041.70$337.63$1,379.33$147,914.82
178Nov 2034$1,044.06$335.27$1,379.33$146,870.76
179Dec 2034$1,046.42$332.91$1,379.33$145,824.34
2034 Total$12,402.06$4,149.9$16,551.96
180Jan 2035$1,048.79$330.54$1,379.33$144,775.55
181Feb 2035$1,051.17$328.16$1,379.33$143,724.38
182Mar 2035$1,053.55$325.78$1,379.33$142,670.83
183Apr 2035$1,055.94$323.39$1,379.33$141,614.89
184May 2035$1,058.34$320.99$1,379.33$140,556.55
185Jun 2035$1,060.74$318.59$1,379.33$139,495.81
186Jul 2035$1,063.14$316.19$1,379.33$138,432.67
187Aug 2035$1,065.55$313.78$1,379.33$137,367.12
188Sep 2035$1,067.96$311.37$1,379.33$136,299.16
189Oct 2035$1,070.39$308.94$1,379.33$135,228.77
190Nov 2035$1,072.81$306.52$1,379.33$134,155.96
191Dec 2035$1,075.24$304.09$1,379.33$133,080.72
2035 Total$12,743.62$3,808.34$16,551.96
192Jan 2036$1,077.68$301.65$1,379.33$132,003.04
193Feb 2036$1,080.12$299.21$1,379.33$130,922.92
194Mar 2036$1,082.57$296.76$1,379.33$129,840.35
195Apr 2036$1,085.03$294.30$1,379.33$128,755.32
196May 2036$1,087.48$291.85$1,379.33$127,667.84
197Jun 2036$1,089.95$289.38$1,379.33$126,577.89
198Jul 2036$1,092.42$286.91$1,379.33$125,485.47
199Aug 2036$1,094.90$284.43$1,379.33$124,390.57
200Sep 2036$1,097.38$281.95$1,379.33$123,293.19
201Oct 2036$1,099.87$279.46$1,379.33$122,193.32
202Nov 2036$1,102.36$276.97$1,379.33$121,090.96
203Dec 2036$1,104.86$274.47$1,379.33$119,986.10
2036 Total$13,094.62$3,457.34$16,551.96
204Jan 2037$1,107.36$271.97$1,379.33$118,878.74
205Feb 2037$1,109.87$269.46$1,379.33$117,768.87
206Mar 2037$1,112.39$266.94$1,379.33$116,656.48
207Apr 2037$1,114.91$264.42$1,379.33$115,541.57
208May 2037$1,117.44$261.89$1,379.33$114,424.13
209Jun 2037$1,119.97$259.36$1,379.33$113,304.16
210Jul 2037$1,122.51$256.82$1,379.33$112,181.65
211Aug 2037$1,125.05$254.28$1,379.33$111,056.60
212Sep 2037$1,127.60$251.73$1,379.33$109,929.00
213Oct 2037$1,130.16$249.17$1,379.33$108,798.84
214Nov 2037$1,132.72$246.61$1,379.33$107,666.12
215Dec 2037$1,135.29$244.04$1,379.33$106,530.83
2037 Total$13,455.27$3,096.69$16,551.96
216Jan 2038$1,137.86$241.47$1,379.33$105,392.97
217Feb 2038$1,140.44$238.89$1,379.33$104,252.53
218Mar 2038$1,143.02$236.31$1,379.33$103,109.51
219Apr 2038$1,145.62$233.71$1,379.33$101,963.89
220May 2038$1,148.21$231.12$1,379.33$100,815.68
221Jun 2038$1,150.81$228.52$1,379.33$99,664.87
222Jul 2038$1,153.42$225.91$1,379.33$98,511.45
223Aug 2038$1,156.04$223.29$1,379.33$97,355.41
224Sep 2038$1,158.66$220.67$1,379.33$96,196.75
225Oct 2038$1,161.28$218.05$1,379.33$95,035.47
226Nov 2038$1,163.92$215.41$1,379.33$93,871.55
227Dec 2038$1,166.55$212.78$1,379.33$92,705.00
2038 Total$13,825.83$2,726.13$16,551.96
228Jan 2039$1,169.20$210.13$1,379.33$91,535.80
229Feb 2039$1,171.85$207.48$1,379.33$90,363.95
230Mar 2039$1,174.51$204.82$1,379.33$89,189.44
231Apr 2039$1,177.17$202.16$1,379.33$88,012.27
232May 2039$1,179.84$199.49$1,379.33$86,832.43
233Jun 2039$1,182.51$196.82$1,379.33$85,649.92
234Jul 2039$1,185.19$194.14$1,379.33$84,464.73
235Aug 2039$1,187.88$191.45$1,379.33$83,276.85
236Sep 2039$1,190.57$188.76$1,379.33$82,086.28
237Oct 2039$1,193.27$186.06$1,379.33$80,893.01
238Nov 2039$1,195.97$183.36$1,379.33$79,697.04
239Dec 2039$1,198.68$180.65$1,379.33$78,498.36
2039 Total$14,206.64$2,345.32$16,551.96
240Jan 2040$1,201.40$177.93$1,379.33$77,296.96
241Feb 2040$1,204.12$175.21$1,379.33$76,092.84
242Mar 2040$1,206.85$172.48$1,379.33$74,885.99
243Apr 2040$1,209.59$169.74$1,379.33$73,676.40
244May 2040$1,212.33$167.00$1,379.33$72,464.07
245Jun 2040$1,215.08$164.25$1,379.33$71,248.99
246Jul 2040$1,217.83$161.50$1,379.33$70,031.16
247Aug 2040$1,220.59$158.74$1,379.33$68,810.57
248Sep 2040$1,223.36$155.97$1,379.33$67,587.21
249Oct 2040$1,226.13$153.20$1,379.33$66,361.08
250Nov 2040$1,228.91$150.42$1,379.33$65,132.17
251Dec 2040$1,231.70$147.63$1,379.33$63,900.47
2040 Total$14,597.89$1,954.07$16,551.96
252Jan 2041$1,234.49$144.84$1,379.33$62,665.98
253Feb 2041$1,237.29$142.04$1,379.33$61,428.69
254Mar 2041$1,240.09$139.24$1,379.33$60,188.60
255Apr 2041$1,242.90$136.43$1,379.33$58,945.70
256May 2041$1,245.72$133.61$1,379.33$57,699.98
257Jun 2041$1,248.54$130.79$1,379.33$56,451.44
258Jul 2041$1,251.37$127.96$1,379.33$55,200.07
259Aug 2041$1,254.21$125.12$1,379.33$53,945.86
260Sep 2041$1,257.05$122.28$1,379.33$52,688.81
261Oct 2041$1,259.90$119.43$1,379.33$51,428.91
262Nov 2041$1,262.76$116.57$1,379.33$50,166.15
263Dec 2041$1,265.62$113.71$1,379.33$48,900.53
2041 Total$14,999.94$1,552.02$16,551.96
264Jan 2042$1,268.49$110.84$1,379.33$47,632.04
265Feb 2042$1,271.36$107.97$1,379.33$46,360.68
266Mar 2042$1,274.25$105.08$1,379.33$45,086.43
267Apr 2042$1,277.13$102.20$1,379.33$43,809.30
268May 2042$1,280.03$99.30$1,379.33$42,529.27
269Jun 2042$1,282.93$96.40$1,379.33$41,246.34
270Jul 2042$1,285.84$93.49$1,379.33$39,960.50
271Aug 2042$1,288.75$90.58$1,379.33$38,671.75
272Sep 2042$1,291.67$87.66$1,379.33$37,380.08
273Oct 2042$1,294.60$84.73$1,379.33$36,085.48
274Nov 2042$1,297.54$81.79$1,379.33$34,787.94
275Dec 2042$1,300.48$78.85$1,379.33$33,487.46
2042 Total$15,413.07$1,138.89$16,551.96
276Jan 2043$1,303.43$75.90$1,379.33$32,184.03
277Feb 2043$1,306.38$72.95$1,379.33$30,877.65
278Mar 2043$1,309.34$69.99$1,379.33$29,568.31
279Apr 2043$1,312.31$67.02$1,379.33$28,256.00
280May 2043$1,315.28$64.05$1,379.33$26,940.72
281Jun 2043$1,318.26$61.07$1,379.33$25,622.46
282Jul 2043$1,321.25$58.08$1,379.33$24,301.21
283Aug 2043$1,324.25$55.08$1,379.33$22,976.96
284Sep 2043$1,327.25$52.08$1,379.33$21,649.71
285Oct 2043$1,330.26$49.07$1,379.33$20,319.45
286Nov 2043$1,333.27$46.06$1,379.33$18,986.18
287Dec 2043$1,336.29$43.04$1,379.33$17,649.89
2043 Total$15,837.57$714.39$16,551.96
288Jan 2044$1,339.32$40.01$1,379.33$16,310.57
289Feb 2044$1,342.36$36.97$1,379.33$14,968.21
290Mar 2044$1,345.40$33.93$1,379.33$13,622.81
291Apr 2044$1,348.45$30.88$1,379.33$12,274.36
292May 2044$1,351.51$27.82$1,379.33$10,922.85
293Jun 2044$1,354.57$24.76$1,379.33$9,568.28
294Jul 2044$1,357.64$21.69$1,379.33$8,210.64
295Aug 2044$1,360.72$18.61$1,379.33$6,849.92
296Sep 2044$1,363.80$15.53$1,379.33$5,486.12
297Oct 2044$1,366.89$12.44$1,379.33$4,119.23
298Nov 2044$1,369.99$9.34$1,379.33$2,749.24
299Dec 2044$1,373.10$6.23$1,379.33$1,376.14
2044 Total$16,273.75$278.21$16,551.96
300Jan 2045$1,376.14$3.12$1,379.26$0.00
2045 Total$1,376.14$3.12$1,379.26
Compare your product with the big 4 banks, or add more products to compare
As seen on