Home Loan Plus Fixed (Interest Only) 4 Years from Auswide Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
4.80%
Fixed - 4 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,000
Number of Repayments
300
Total Interest Paid
$50,000
Total repayments
$300,000
DatePrincipleInterestPaymentBalance
1Oct 2019$432.49$1,000.00$1,432.49$249,567.51
2Nov 2019$434.22$998.27$1,432.49$249,133.29
3Dec 2019$435.96$996.53$1,432.49$248,697.33
2019 Total$1,302.67$2,994.8$4,297.47
4Jan 2020$437.70$994.79$1,432.49$248,259.63
5Feb 2020$439.45$993.04$1,432.49$247,820.18
6Mar 2020$441.21$991.28$1,432.49$247,378.97
7Apr 2020$442.97$989.52$1,432.49$246,936.00
8May 2020$444.75$987.74$1,432.49$246,491.25
9Jun 2020$446.53$985.97$1,432.50$246,044.72
10Jul 2020$448.31$984.18$1,432.49$245,596.41
11Aug 2020$450.10$982.39$1,432.49$245,146.31
12Sep 2020$451.90$980.59$1,432.49$244,694.41
13Oct 2020$453.71$978.78$1,432.49$244,240.70
14Nov 2020$455.53$976.96$1,432.49$243,785.17
15Dec 2020$457.35$975.14$1,432.49$243,327.82
2020 Total$5,369.51$11,820.38$17,189.89
16Jan 2021$459.18$973.31$1,432.49$242,868.64
17Feb 2021$461.02$971.47$1,432.49$242,407.62
18Mar 2021$462.86$969.63$1,432.49$241,944.76
19Apr 2021$464.71$967.78$1,432.49$241,480.05
20May 2021$466.57$965.92$1,432.49$241,013.48
21Jun 2021$468.44$964.05$1,432.49$240,545.04
22Jul 2021$470.31$962.18$1,432.49$240,074.73
23Aug 2021$472.19$960.30$1,432.49$239,602.54
24Sep 2021$474.08$958.41$1,432.49$239,128.46
25Oct 2021$475.98$956.51$1,432.49$238,652.48
26Nov 2021$477.88$954.61$1,432.49$238,174.60
27Dec 2021$479.79$952.70$1,432.49$237,694.81
2021 Total$5,633.01$11,556.87$17,189.88
28Jan 2022$481.71$950.78$1,432.49$237,213.10
29Feb 2022$483.64$948.85$1,432.49$236,729.46
30Mar 2022$485.57$946.92$1,432.49$236,243.89
31Apr 2022$487.51$944.98$1,432.49$235,756.38
32May 2022$489.46$943.03$1,432.49$235,266.92
33Jun 2022$491.42$941.07$1,432.49$234,775.50
34Jul 2022$493.39$939.10$1,432.49$234,282.11
35Aug 2022$495.36$937.13$1,432.49$233,786.75
36Sep 2022$497.34$935.15$1,432.49$233,289.41
37Oct 2022$499.33$933.16$1,432.49$232,790.08
38Nov 2022$501.33$931.16$1,432.49$232,288.75
39Dec 2022$503.34$929.16$1,432.50$231,785.41
2022 Total$5,909.4$11,280.49$17,189.89
40Jan 2023$505.35$927.14$1,432.49$231,280.06
41Feb 2023$507.37$925.12$1,432.49$230,772.69
42Mar 2023$509.40$923.09$1,432.49$230,263.29
43Apr 2023$511.44$921.05$1,432.49$229,751.85
44May 2023$513.48$919.01$1,432.49$229,238.37
45Jun 2023$515.54$916.95$1,432.49$228,722.83
46Jul 2023$517.60$914.89$1,432.49$228,205.23
47Aug 2023$519.67$912.82$1,432.49$227,685.56
48Sep 2023$521.75$910.74$1,432.49$227,163.81
49Oct 2023$523.83$908.66$1,432.49$226,639.98
50Nov 2023$525.93$906.56$1,432.49$226,114.05
51Dec 2023$528.03$904.46$1,432.49$225,586.02
2023 Total$6,199.39$10,990.49$17,189.88
52Jan 2024$530.15$902.34$1,432.49$225,055.87
53Feb 2024$532.27$900.22$1,432.49$224,523.60
54Mar 2024$534.40$898.09$1,432.49$223,989.20
55Apr 2024$536.53$895.96$1,432.49$223,452.67
56May 2024$538.68$893.81$1,432.49$222,913.99
57Jun 2024$540.83$891.66$1,432.49$222,373.16
58Jul 2024$543.00$889.49$1,432.49$221,830.16
59Aug 2024$545.17$887.32$1,432.49$221,284.99
60Sep 2024$547.35$885.14$1,432.49$220,737.64
61Oct 2024$549.54$882.95$1,432.49$220,188.10
62Nov 2024$551.74$880.75$1,432.49$219,636.36
63Dec 2024$553.94$878.55$1,432.49$219,082.42
2024 Total$6,503.6$10,686.28$17,189.88
64Jan 2025$556.16$876.33$1,432.49$218,526.26
65Feb 2025$558.38$874.11$1,432.49$217,967.88
66Mar 2025$560.62$871.87$1,432.49$217,407.26
67Apr 2025$562.86$869.63$1,432.49$216,844.40
68May 2025$565.11$867.38$1,432.49$216,279.29
69Jun 2025$567.37$865.12$1,432.49$215,711.92
70Jul 2025$569.64$862.85$1,432.49$215,142.28
71Aug 2025$571.92$860.57$1,432.49$214,570.36
72Sep 2025$574.21$858.28$1,432.49$213,996.15
73Oct 2025$576.51$855.98$1,432.49$213,419.64
74Nov 2025$578.81$853.68$1,432.49$212,840.83
75Dec 2025$581.13$851.36$1,432.49$212,259.70
2025 Total$6,822.72$10,367.16$17,189.88
76Jan 2026$583.45$849.04$1,432.49$211,676.25
77Feb 2026$585.79$846.71$1,432.50$211,090.46
78Mar 2026$588.13$844.36$1,432.49$210,502.33
79Apr 2026$590.48$842.01$1,432.49$209,911.85
80May 2026$592.84$839.65$1,432.49$209,319.01
81Jun 2026$595.21$837.28$1,432.49$208,723.80
82Jul 2026$597.59$834.90$1,432.49$208,126.21
83Aug 2026$599.99$832.50$1,432.49$207,526.22
84Sep 2026$602.39$830.10$1,432.49$206,923.83
85Oct 2026$604.79$827.70$1,432.49$206,319.04
86Nov 2026$607.21$825.28$1,432.49$205,711.83
87Dec 2026$609.64$822.85$1,432.49$205,102.19
2026 Total$7,157.51$10,032.38$17,189.89
88Jan 2027$612.08$820.41$1,432.49$204,490.11
89Feb 2027$614.53$817.96$1,432.49$203,875.58
90Mar 2027$616.99$815.50$1,432.49$203,258.59
91Apr 2027$619.46$813.03$1,432.49$202,639.13
92May 2027$621.93$810.56$1,432.49$202,017.20
93Jun 2027$624.42$808.07$1,432.49$201,392.78
94Jul 2027$626.92$805.57$1,432.49$200,765.86
95Aug 2027$629.43$803.06$1,432.49$200,136.43
96Sep 2027$631.94$800.55$1,432.49$199,504.49
97Oct 2027$634.47$798.02$1,432.49$198,870.02
98Nov 2027$637.01$795.48$1,432.49$198,233.01
99Dec 2027$639.56$792.93$1,432.49$197,593.45
2027 Total$7,508.74$9,681.14$17,189.88
100Jan 2028$642.12$790.37$1,432.49$196,951.33
101Feb 2028$644.68$787.81$1,432.49$196,306.65
102Mar 2028$647.26$785.23$1,432.49$195,659.39
103Apr 2028$649.85$782.64$1,432.49$195,009.54
104May 2028$652.45$780.04$1,432.49$194,357.09
105Jun 2028$655.06$777.43$1,432.49$193,702.03
106Jul 2028$657.68$774.81$1,432.49$193,044.35
107Aug 2028$660.31$772.18$1,432.49$192,384.04
108Sep 2028$662.95$769.54$1,432.49$191,721.09
109Oct 2028$665.61$766.88$1,432.49$191,055.48
110Nov 2028$668.27$764.22$1,432.49$190,387.21
111Dec 2028$670.94$761.55$1,432.49$189,716.27
2028 Total$7,877.18$9,312.7$17,189.88
112Jan 2029$673.62$758.87$1,432.49$189,042.65
113Feb 2029$676.32$756.17$1,432.49$188,366.33
114Mar 2029$679.02$753.47$1,432.49$187,687.31
115Apr 2029$681.74$750.75$1,432.49$187,005.57
116May 2029$684.47$748.02$1,432.49$186,321.10
117Jun 2029$687.21$745.28$1,432.49$185,633.89
118Jul 2029$689.95$742.54$1,432.49$184,943.94
119Aug 2029$692.71$739.78$1,432.49$184,251.23
120Sep 2029$695.49$737.00$1,432.49$183,555.74
121Oct 2029$698.27$734.22$1,432.49$182,857.47
122Nov 2029$701.06$731.43$1,432.49$182,156.41
123Dec 2029$703.86$728.63$1,432.49$181,452.55
2029 Total$8,263.72$8,926.16$17,189.88
124Jan 2030$706.68$725.81$1,432.49$180,745.87
125Feb 2030$709.51$722.98$1,432.49$180,036.36
126Mar 2030$712.34$720.15$1,432.49$179,324.02
127Apr 2030$715.19$717.30$1,432.49$178,608.83
128May 2030$718.05$714.44$1,432.49$177,890.78
129Jun 2030$720.93$711.56$1,432.49$177,169.85
130Jul 2030$723.81$708.68$1,432.49$176,446.04
131Aug 2030$726.71$705.78$1,432.49$175,719.33
132Sep 2030$729.61$702.88$1,432.49$174,989.72
133Oct 2030$732.53$699.96$1,432.49$174,257.19
134Nov 2030$735.46$697.03$1,432.49$173,521.73
135Dec 2030$738.40$694.09$1,432.49$172,783.33
2030 Total$8,669.22$8,520.66$17,189.88
136Jan 2031$741.36$691.13$1,432.49$172,041.97
137Feb 2031$744.32$688.17$1,432.49$171,297.65
138Mar 2031$747.30$685.19$1,432.49$170,550.35
139Apr 2031$750.29$682.20$1,432.49$169,800.06
140May 2031$753.29$679.20$1,432.49$169,046.77
141Jun 2031$756.30$676.19$1,432.49$168,290.47
142Jul 2031$759.33$673.16$1,432.49$167,531.14
143Aug 2031$762.37$670.12$1,432.49$166,768.77
144Sep 2031$765.41$667.08$1,432.49$166,003.36
145Oct 2031$768.48$664.01$1,432.49$165,234.88
146Nov 2031$771.55$660.94$1,432.49$164,463.33
147Dec 2031$774.64$657.85$1,432.49$163,688.69
2031 Total$9,094.64$8,095.24$17,189.88
148Jan 2032$777.74$654.75$1,432.49$162,910.95
149Feb 2032$780.85$651.64$1,432.49$162,130.10
150Mar 2032$783.97$648.52$1,432.49$161,346.13
151Apr 2032$787.11$645.38$1,432.49$160,559.02
152May 2032$790.25$642.24$1,432.49$159,768.77
153Jun 2032$793.41$639.08$1,432.49$158,975.36
154Jul 2032$796.59$635.90$1,432.49$158,178.77
155Aug 2032$799.77$632.72$1,432.49$157,379.00
156Sep 2032$802.97$629.52$1,432.49$156,576.03
157Oct 2032$806.19$626.30$1,432.49$155,769.84
158Nov 2032$809.41$623.08$1,432.49$154,960.43
159Dec 2032$812.65$619.84$1,432.49$154,147.78
2032 Total$9,540.91$7,648.97$17,189.88
160Jan 2033$815.90$616.59$1,432.49$153,331.88
161Feb 2033$819.16$613.33$1,432.49$152,512.72
162Mar 2033$822.44$610.05$1,432.49$151,690.28
163Apr 2033$825.73$606.76$1,432.49$150,864.55
164May 2033$829.03$603.46$1,432.49$150,035.52
165Jun 2033$832.35$600.14$1,432.49$149,203.17
166Jul 2033$835.68$596.81$1,432.49$148,367.49
167Aug 2033$839.02$593.47$1,432.49$147,528.47
168Sep 2033$842.38$590.11$1,432.49$146,686.09
169Oct 2033$845.75$586.74$1,432.49$145,840.34
170Nov 2033$849.13$583.36$1,432.49$144,991.21
171Dec 2033$852.53$579.96$1,432.49$144,138.68
2033 Total$10,009.1$7,180.78$17,189.88
172Jan 2034$855.94$576.55$1,432.49$143,282.74
173Feb 2034$859.36$573.13$1,432.49$142,423.38
174Mar 2034$862.80$569.69$1,432.49$141,560.58
175Apr 2034$866.25$566.24$1,432.49$140,694.33
176May 2034$869.71$562.78$1,432.49$139,824.62
177Jun 2034$873.19$559.30$1,432.49$138,951.43
178Jul 2034$876.68$555.81$1,432.49$138,074.75
179Aug 2034$880.19$552.30$1,432.49$137,194.56
180Sep 2034$883.71$548.78$1,432.49$136,310.85
181Oct 2034$887.25$545.24$1,432.49$135,423.60
182Nov 2034$890.80$541.69$1,432.49$134,532.80
183Dec 2034$894.36$538.13$1,432.49$133,638.44
2034 Total$10,500.24$6,689.64$17,189.88
184Jan 2035$897.94$534.55$1,432.49$132,740.50
185Feb 2035$901.53$530.96$1,432.49$131,838.97
186Mar 2035$905.13$527.36$1,432.49$130,933.84
187Apr 2035$908.75$523.74$1,432.49$130,025.09
188May 2035$912.39$520.10$1,432.49$129,112.70
189Jun 2035$916.04$516.45$1,432.49$128,196.66
190Jul 2035$919.70$512.79$1,432.49$127,276.96
191Aug 2035$923.38$509.11$1,432.49$126,353.58
192Sep 2035$927.08$505.41$1,432.49$125,426.50
193Oct 2035$930.78$501.71$1,432.49$124,495.72
194Nov 2035$934.51$497.98$1,432.49$123,561.21
195Dec 2035$938.25$494.24$1,432.49$122,622.96
2035 Total$11,015.48$6,174.4$17,189.88
196Jan 2036$942.00$490.49$1,432.49$121,680.96
197Feb 2036$945.77$486.72$1,432.49$120,735.19
198Mar 2036$949.55$482.94$1,432.49$119,785.64
199Apr 2036$953.35$479.14$1,432.49$118,832.29
200May 2036$957.16$475.33$1,432.49$117,875.13
201Jun 2036$960.99$471.50$1,432.49$116,914.14
202Jul 2036$964.83$467.66$1,432.49$115,949.31
203Aug 2036$968.69$463.80$1,432.49$114,980.62
204Sep 2036$972.57$459.92$1,432.49$114,008.05
205Oct 2036$976.46$456.03$1,432.49$113,031.59
206Nov 2036$980.36$452.13$1,432.49$112,051.23
207Dec 2036$984.29$448.20$1,432.49$111,066.94
2036 Total$11,556.02$5,633.86$17,189.88
208Jan 2037$988.22$444.27$1,432.49$110,078.72
209Feb 2037$992.18$440.31$1,432.49$109,086.54
210Mar 2037$996.14$436.35$1,432.49$108,090.40
211Apr 2037$1,000.13$432.36$1,432.49$107,090.27
212May 2037$1,004.13$428.36$1,432.49$106,086.14
213Jun 2037$1,008.15$424.34$1,432.49$105,077.99
214Jul 2037$1,012.18$420.31$1,432.49$104,065.81
215Aug 2037$1,016.23$416.26$1,432.49$103,049.58
216Sep 2037$1,020.29$412.20$1,432.49$102,029.29
217Oct 2037$1,024.37$408.12$1,432.49$101,004.92
218Nov 2037$1,028.47$404.02$1,432.49$99,976.45
219Dec 2037$1,032.58$399.91$1,432.49$98,943.87
2037 Total$12,123.07$5,066.81$17,189.88
220Jan 2038$1,036.71$395.78$1,432.49$97,907.16
221Feb 2038$1,040.86$391.63$1,432.49$96,866.30
222Mar 2038$1,045.02$387.47$1,432.49$95,821.28
223Apr 2038$1,049.20$383.29$1,432.49$94,772.08
224May 2038$1,053.40$379.09$1,432.49$93,718.68
225Jun 2038$1,057.62$374.87$1,432.49$92,661.06
226Jul 2038$1,061.85$370.64$1,432.49$91,599.21
227Aug 2038$1,066.09$366.40$1,432.49$90,533.12
228Sep 2038$1,070.36$362.13$1,432.49$89,462.76
229Oct 2038$1,074.64$357.85$1,432.49$88,388.12
230Nov 2038$1,078.94$353.55$1,432.49$87,309.18
231Dec 2038$1,083.25$349.24$1,432.49$86,225.93
2038 Total$12,717.94$4,471.94$17,189.88
232Jan 2039$1,087.59$344.90$1,432.49$85,138.34
233Feb 2039$1,091.94$340.55$1,432.49$84,046.40
234Mar 2039$1,096.30$336.19$1,432.49$82,950.10
235Apr 2039$1,100.69$331.80$1,432.49$81,849.41
236May 2039$1,105.09$327.40$1,432.49$80,744.32
237Jun 2039$1,109.51$322.98$1,432.49$79,634.81
238Jul 2039$1,113.95$318.54$1,432.49$78,520.86
239Aug 2039$1,118.41$314.08$1,432.49$77,402.45
240Sep 2039$1,122.88$309.61$1,432.49$76,279.57
241Oct 2039$1,127.37$305.12$1,432.49$75,152.20
242Nov 2039$1,131.88$300.61$1,432.49$74,020.32
243Dec 2039$1,136.41$296.08$1,432.49$72,883.91
2039 Total$13,342.02$3,847.86$17,189.88
244Jan 2040$1,140.95$291.54$1,432.49$71,742.96
245Feb 2040$1,145.52$286.97$1,432.49$70,597.44
246Mar 2040$1,150.10$282.39$1,432.49$69,447.34
247Apr 2040$1,154.70$277.79$1,432.49$68,292.64
248May 2040$1,159.32$273.17$1,432.49$67,133.32
249Jun 2040$1,163.96$268.53$1,432.49$65,969.36
250Jul 2040$1,168.61$263.88$1,432.49$64,800.75
251Aug 2040$1,173.29$259.20$1,432.49$63,627.46
252Sep 2040$1,177.98$254.51$1,432.49$62,449.48
253Oct 2040$1,182.69$249.80$1,432.49$61,266.79
254Nov 2040$1,187.42$245.07$1,432.49$60,079.37
255Dec 2040$1,192.17$240.32$1,432.49$58,887.20
2040 Total$13,996.71$3,193.17$17,189.88
256Jan 2041$1,196.94$235.55$1,432.49$57,690.26
257Feb 2041$1,201.73$230.76$1,432.49$56,488.53
258Mar 2041$1,206.54$225.95$1,432.49$55,281.99
259Apr 2041$1,211.36$221.13$1,432.49$54,070.63
260May 2041$1,216.21$216.28$1,432.49$52,854.42
261Jun 2041$1,221.07$211.42$1,432.49$51,633.35
262Jul 2041$1,225.96$206.53$1,432.49$50,407.39
263Aug 2041$1,230.86$201.63$1,432.49$49,176.53
264Sep 2041$1,235.78$196.71$1,432.49$47,940.75
265Oct 2041$1,240.73$191.76$1,432.49$46,700.02
266Nov 2041$1,245.69$186.80$1,432.49$45,454.33
267Dec 2041$1,250.67$181.82$1,432.49$44,203.66
2041 Total$14,683.54$2,506.34$17,189.88
268Jan 2042$1,255.68$176.81$1,432.49$42,947.98
269Feb 2042$1,260.70$171.79$1,432.49$41,687.28
270Mar 2042$1,265.74$166.75$1,432.49$40,421.54
271Apr 2042$1,270.80$161.69$1,432.49$39,150.74
272May 2042$1,275.89$156.60$1,432.49$37,874.85
273Jun 2042$1,280.99$151.50$1,432.49$36,593.86
274Jul 2042$1,286.11$146.38$1,432.49$35,307.75
275Aug 2042$1,291.26$141.23$1,432.49$34,016.49
276Sep 2042$1,296.42$136.07$1,432.49$32,720.07
277Oct 2042$1,301.61$130.88$1,432.49$31,418.46
278Nov 2042$1,306.82$125.67$1,432.49$30,111.64
279Dec 2042$1,312.04$120.45$1,432.49$28,799.60
2042 Total$15,404.06$1,785.82$17,189.88
280Jan 2043$1,317.29$115.20$1,432.49$27,482.31
281Feb 2043$1,322.56$109.93$1,432.49$26,159.75
282Mar 2043$1,327.85$104.64$1,432.49$24,831.90
283Apr 2043$1,333.16$99.33$1,432.49$23,498.74
284May 2043$1,338.50$93.99$1,432.49$22,160.24
285Jun 2043$1,343.85$88.64$1,432.49$20,816.39
286Jul 2043$1,349.22$83.27$1,432.49$19,467.17
287Aug 2043$1,354.62$77.87$1,432.49$18,112.55
288Sep 2043$1,360.04$72.45$1,432.49$16,752.51
289Oct 2043$1,365.48$67.01$1,432.49$15,387.03
290Nov 2043$1,370.94$61.55$1,432.49$14,016.09
291Dec 2043$1,376.43$56.06$1,432.49$12,639.66
2043 Total$16,159.94$1,029.94$17,189.88
292Jan 2044$1,381.93$50.56$1,432.49$11,257.73
293Feb 2044$1,387.46$45.03$1,432.49$9,870.27
294Mar 2044$1,393.01$39.48$1,432.49$8,477.26
295Apr 2044$1,398.58$33.91$1,432.49$7,078.68
296May 2044$1,404.18$28.31$1,432.49$5,674.50
297Jun 2044$1,409.79$22.70$1,432.49$4,264.71
298Jul 2044$1,415.43$17.06$1,432.49$2,849.28
299Aug 2044$1,421.09$11.40$1,432.49$1,428.19
300Sep 2044$1,426.78$5.71$1,432.49$1.41
2044 Total$12,638.25$254.16$12,892.41
Compare your product with the big 4 banks, or add more products to compare
As seen on