Home Loan Plus Fixed (Interest Only) 5 Years from Auswide Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
4.90%
Fixed - 5 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,021
Number of Repayments
300
Total Interest Paid
$56,300
Total repayments
$306,300
DatePrincipleInterestPaymentBalance
1Sep 2019$426.12$1,020.83$1,446.95$249,573.88
2Oct 2019$427.86$1,019.09$1,446.95$249,146.02
3Nov 2019$429.60$1,017.35$1,446.95$248,716.42
4Dec 2019$431.36$1,015.59$1,446.95$248,285.06
2019 Total$1,714.94$4,072.86$5,787.8
5Jan 2020$433.12$1,013.83$1,446.95$247,851.94
6Feb 2020$434.89$1,012.06$1,446.95$247,417.05
7Mar 2020$436.66$1,010.29$1,446.95$246,980.39
8Apr 2020$438.45$1,008.50$1,446.95$246,541.94
9May 2020$440.24$1,006.71$1,446.95$246,101.70
10Jun 2020$442.03$1,004.92$1,446.95$245,659.67
11Jul 2020$443.84$1,003.11$1,446.95$245,215.83
12Aug 2020$445.65$1,001.30$1,446.95$244,770.18
13Sep 2020$447.47$999.48$1,446.95$244,322.71
14Oct 2020$449.30$997.65$1,446.95$243,873.41
15Nov 2020$451.13$995.82$1,446.95$243,422.28
16Dec 2020$452.98$993.97$1,446.95$242,969.30
2020 Total$5,315.76$12,047.64$17,363.4
17Jan 2021$454.83$992.12$1,446.95$242,514.47
18Feb 2021$456.68$990.27$1,446.95$242,057.79
19Mar 2021$458.55$988.40$1,446.95$241,599.24
20Apr 2021$460.42$986.53$1,446.95$241,138.82
21May 2021$462.30$984.65$1,446.95$240,676.52
22Jun 2021$464.19$982.76$1,446.95$240,212.33
23Jul 2021$466.08$980.87$1,446.95$239,746.25
24Aug 2021$467.99$978.96$1,446.95$239,278.26
25Sep 2021$469.90$977.05$1,446.95$238,808.36
26Oct 2021$471.82$975.13$1,446.95$238,336.54
27Nov 2021$473.74$973.21$1,446.95$237,862.80
28Dec 2021$475.68$971.27$1,446.95$237,387.12
2021 Total$5,582.18$11,781.22$17,363.4
29Jan 2022$477.62$969.33$1,446.95$236,909.50
30Feb 2022$479.57$967.38$1,446.95$236,429.93
31Mar 2022$481.53$965.42$1,446.95$235,948.40
32Apr 2022$483.49$963.46$1,446.95$235,464.91
33May 2022$485.47$961.48$1,446.95$234,979.44
34Jun 2022$487.45$959.50$1,446.95$234,491.99
35Jul 2022$489.44$957.51$1,446.95$234,002.55
36Aug 2022$491.44$955.51$1,446.95$233,511.11
37Sep 2022$493.45$953.50$1,446.95$233,017.66
38Oct 2022$495.46$951.49$1,446.95$232,522.20
39Nov 2022$497.48$949.47$1,446.95$232,024.72
40Dec 2022$499.52$947.43$1,446.95$231,525.20
2022 Total$5,861.92$11,501.48$17,363.4
41Jan 2023$501.56$945.39$1,446.95$231,023.64
42Feb 2023$503.60$943.35$1,446.95$230,520.04
43Mar 2023$505.66$941.29$1,446.95$230,014.38
44Apr 2023$507.72$939.23$1,446.95$229,506.66
45May 2023$509.80$937.15$1,446.95$228,996.86
46Jun 2023$511.88$935.07$1,446.95$228,484.98
47Jul 2023$513.97$932.98$1,446.95$227,971.01
48Aug 2023$516.07$930.88$1,446.95$227,454.94
49Sep 2023$518.18$928.77$1,446.95$226,936.76
50Oct 2023$520.29$926.66$1,446.95$226,416.47
51Nov 2023$522.42$924.53$1,446.95$225,894.05
52Dec 2023$524.55$922.40$1,446.95$225,369.50
2023 Total$6,155.7$11,207.7$17,363.4
53Jan 2024$526.69$920.26$1,446.95$224,842.81
54Feb 2024$528.84$918.11$1,446.95$224,313.97
55Mar 2024$531.00$915.95$1,446.95$223,782.97
56Apr 2024$533.17$913.78$1,446.95$223,249.80
57May 2024$535.35$911.60$1,446.95$222,714.45
58Jun 2024$537.53$909.42$1,446.95$222,176.92
59Jul 2024$539.73$907.22$1,446.95$221,637.19
60Aug 2024$541.93$905.02$1,446.95$221,095.26
61Sep 2024$544.14$902.81$1,446.95$220,551.12
62Oct 2024$546.37$900.58$1,446.95$220,004.75
63Nov 2024$548.60$898.35$1,446.95$219,456.15
64Dec 2024$550.84$896.11$1,446.95$218,905.31
2024 Total$6,464.19$10,899.21$17,363.4
65Jan 2025$553.09$893.86$1,446.95$218,352.22
66Feb 2025$555.35$891.60$1,446.95$217,796.87
67Mar 2025$557.61$889.34$1,446.95$217,239.26
68Apr 2025$559.89$887.06$1,446.95$216,679.37
69May 2025$562.18$884.77$1,446.95$216,117.19
70Jun 2025$564.47$882.48$1,446.95$215,552.72
71Jul 2025$566.78$880.17$1,446.95$214,985.94
72Aug 2025$569.09$877.86$1,446.95$214,416.85
73Sep 2025$571.41$875.54$1,446.95$213,845.44
74Oct 2025$573.75$873.20$1,446.95$213,271.69
75Nov 2025$576.09$870.86$1,446.95$212,695.60
76Dec 2025$578.44$868.51$1,446.95$212,117.16
2025 Total$6,788.15$10,575.25$17,363.4
77Jan 2026$580.80$866.15$1,446.95$211,536.36
78Feb 2026$583.18$863.77$1,446.95$210,953.18
79Mar 2026$585.56$861.39$1,446.95$210,367.62
80Apr 2026$587.95$859.00$1,446.95$209,779.67
81May 2026$590.35$856.60$1,446.95$209,189.32
82Jun 2026$592.76$854.19$1,446.95$208,596.56
83Jul 2026$595.18$851.77$1,446.95$208,001.38
84Aug 2026$597.61$849.34$1,446.95$207,403.77
85Sep 2026$600.05$846.90$1,446.95$206,803.72
86Oct 2026$602.50$844.45$1,446.95$206,201.22
87Nov 2026$604.96$841.99$1,446.95$205,596.26
88Dec 2026$607.43$839.52$1,446.95$204,988.83
2026 Total$7,128.33$10,235.07$17,363.4
89Jan 2027$609.91$837.04$1,446.95$204,378.92
90Feb 2027$612.40$834.55$1,446.95$203,766.52
91Mar 2027$614.90$832.05$1,446.95$203,151.62
92Apr 2027$617.41$829.54$1,446.95$202,534.21
93May 2027$619.94$827.01$1,446.95$201,914.27
94Jun 2027$622.47$824.48$1,446.95$201,291.80
95Jul 2027$625.01$821.94$1,446.95$200,666.79
96Aug 2027$627.56$819.39$1,446.95$200,039.23
97Sep 2027$630.12$816.83$1,446.95$199,409.11
98Oct 2027$632.70$814.25$1,446.95$198,776.41
99Nov 2027$635.28$811.67$1,446.95$198,141.13
100Dec 2027$637.87$809.08$1,446.95$197,503.26
2027 Total$7,485.57$9,877.83$17,363.4
101Jan 2028$640.48$806.47$1,446.95$196,862.78
102Feb 2028$643.09$803.86$1,446.95$196,219.69
103Mar 2028$645.72$801.23$1,446.95$195,573.97
104Apr 2028$648.36$798.59$1,446.95$194,925.61
105May 2028$651.00$795.95$1,446.95$194,274.61
106Jun 2028$653.66$793.29$1,446.95$193,620.95
107Jul 2028$656.33$790.62$1,446.95$192,964.62
108Aug 2028$659.01$787.94$1,446.95$192,305.61
109Sep 2028$661.70$785.25$1,446.95$191,643.91
110Oct 2028$664.40$782.55$1,446.95$190,979.51
111Nov 2028$667.12$779.83$1,446.95$190,312.39
112Dec 2028$669.84$777.11$1,446.95$189,642.55
2028 Total$7,860.71$9,502.69$17,363.4
113Jan 2029$672.58$774.37$1,446.95$188,969.97
114Feb 2029$675.32$771.63$1,446.95$188,294.65
115Mar 2029$678.08$768.87$1,446.95$187,616.57
116Apr 2029$680.85$766.10$1,446.95$186,935.72
117May 2029$683.63$763.32$1,446.95$186,252.09
118Jun 2029$686.42$760.53$1,446.95$185,565.67
119Jul 2029$689.22$757.73$1,446.95$184,876.45
120Aug 2029$692.04$754.91$1,446.95$184,184.41
121Sep 2029$694.86$752.09$1,446.95$183,489.55
122Oct 2029$697.70$749.25$1,446.95$182,791.85
123Nov 2029$700.55$746.40$1,446.95$182,091.30
124Dec 2029$703.41$743.54$1,446.95$181,387.89
2029 Total$8,254.66$9,108.74$17,363.4
125Jan 2030$706.28$740.67$1,446.95$180,681.61
126Feb 2030$709.17$737.78$1,446.95$179,972.44
127Mar 2030$712.06$734.89$1,446.95$179,260.38
128Apr 2030$714.97$731.98$1,446.95$178,545.41
129May 2030$717.89$729.06$1,446.95$177,827.52
130Jun 2030$720.82$726.13$1,446.95$177,106.70
131Jul 2030$723.76$723.19$1,446.95$176,382.94
132Aug 2030$726.72$720.23$1,446.95$175,656.22
133Sep 2030$729.69$717.26$1,446.95$174,926.53
134Oct 2030$732.67$714.28$1,446.95$174,193.86
135Nov 2030$735.66$711.29$1,446.95$173,458.20
136Dec 2030$738.66$708.29$1,446.95$172,719.54
2030 Total$8,668.35$8,695.05$17,363.4
137Jan 2031$741.68$705.27$1,446.95$171,977.86
138Feb 2031$744.71$702.24$1,446.95$171,233.15
139Mar 2031$747.75$699.20$1,446.95$170,485.40
140Apr 2031$750.80$696.15$1,446.95$169,734.60
141May 2031$753.87$693.08$1,446.95$168,980.73
142Jun 2031$756.95$690.00$1,446.95$168,223.78
143Jul 2031$760.04$686.91$1,446.95$167,463.74
144Aug 2031$763.14$683.81$1,446.95$166,700.60
145Sep 2031$766.26$680.69$1,446.95$165,934.34
146Oct 2031$769.38$677.57$1,446.95$165,164.96
147Nov 2031$772.53$674.42$1,446.95$164,392.43
148Dec 2031$775.68$671.27$1,446.95$163,616.75
2031 Total$9,102.79$8,260.61$17,363.4
149Jan 2032$778.85$668.10$1,446.95$162,837.90
150Feb 2032$782.03$664.92$1,446.95$162,055.87
151Mar 2032$785.22$661.73$1,446.95$161,270.65
152Apr 2032$788.43$658.52$1,446.95$160,482.22
153May 2032$791.65$655.30$1,446.95$159,690.57
154Jun 2032$794.88$652.07$1,446.95$158,895.69
155Jul 2032$798.13$648.82$1,446.95$158,097.56
156Aug 2032$801.38$645.57$1,446.95$157,296.18
157Sep 2032$804.66$642.29$1,446.95$156,491.52
158Oct 2032$807.94$639.01$1,446.95$155,683.58
159Nov 2032$811.24$635.71$1,446.95$154,872.34
160Dec 2032$814.55$632.40$1,446.95$154,057.79
2032 Total$9,558.96$7,804.44$17,363.4
161Jan 2033$817.88$629.07$1,446.95$153,239.91
162Feb 2033$821.22$625.73$1,446.95$152,418.69
163Mar 2033$824.57$622.38$1,446.95$151,594.12
164Apr 2033$827.94$619.01$1,446.95$150,766.18
165May 2033$831.32$615.63$1,446.95$149,934.86
166Jun 2033$834.72$612.23$1,446.95$149,100.14
167Jul 2033$838.12$608.83$1,446.95$148,262.02
168Aug 2033$841.55$605.40$1,446.95$147,420.47
169Sep 2033$844.98$601.97$1,446.95$146,575.49
170Oct 2033$848.43$598.52$1,446.95$145,727.06
171Nov 2033$851.90$595.05$1,446.95$144,875.16
172Dec 2033$855.38$591.57$1,446.95$144,019.78
2033 Total$10,038.01$7,325.39$17,363.4
173Jan 2034$858.87$588.08$1,446.95$143,160.91
174Feb 2034$862.38$584.57$1,446.95$142,298.53
175Mar 2034$865.90$581.05$1,446.95$141,432.63
176Apr 2034$869.43$577.52$1,446.95$140,563.20
177May 2034$872.98$573.97$1,446.95$139,690.22
178Jun 2034$876.55$570.40$1,446.95$138,813.67
179Jul 2034$880.13$566.82$1,446.95$137,933.54
180Aug 2034$883.72$563.23$1,446.95$137,049.82
181Sep 2034$887.33$559.62$1,446.95$136,162.49
182Oct 2034$890.95$556.00$1,446.95$135,271.54
183Nov 2034$894.59$552.36$1,446.95$134,376.95
184Dec 2034$898.24$548.71$1,446.95$133,478.71
2034 Total$10,541.07$6,822.33$17,363.4
185Jan 2035$901.91$545.04$1,446.95$132,576.80
186Feb 2035$905.59$541.36$1,446.95$131,671.21
187Mar 2035$909.29$537.66$1,446.95$130,761.92
188Apr 2035$913.01$533.94$1,446.95$129,848.91
189May 2035$916.73$530.22$1,446.95$128,932.18
190Jun 2035$920.48$526.47$1,446.95$128,011.70
191Jul 2035$924.24$522.71$1,446.95$127,087.46
192Aug 2035$928.01$518.94$1,446.95$126,159.45
193Sep 2035$931.80$515.15$1,446.95$125,227.65
194Oct 2035$935.60$511.35$1,446.95$124,292.05
195Nov 2035$939.42$507.53$1,446.95$123,352.63
196Dec 2035$943.26$503.69$1,446.95$122,409.37
2035 Total$11,069.34$6,294.06$17,363.4
197Jan 2036$947.11$499.84$1,446.95$121,462.26
198Feb 2036$950.98$495.97$1,446.95$120,511.28
199Mar 2036$954.86$492.09$1,446.95$119,556.42
200Apr 2036$958.76$488.19$1,446.95$118,597.66
201May 2036$962.68$484.27$1,446.95$117,634.98
202Jun 2036$966.61$480.34$1,446.95$116,668.37
203Jul 2036$970.55$476.40$1,446.95$115,697.82
204Aug 2036$974.52$472.43$1,446.95$114,723.30
205Sep 2036$978.50$468.45$1,446.95$113,744.80
206Oct 2036$982.49$464.46$1,446.95$112,762.31
207Nov 2036$986.50$460.45$1,446.95$111,775.81
208Dec 2036$990.53$456.42$1,446.95$110,785.28
2036 Total$11,624.09$5,739.31$17,363.4
209Jan 2037$994.58$452.37$1,446.95$109,790.70
210Feb 2037$998.64$448.31$1,446.95$108,792.06
211Mar 2037$1,002.72$444.23$1,446.95$107,789.34
212Apr 2037$1,006.81$440.14$1,446.95$106,782.53
213May 2037$1,010.92$436.03$1,446.95$105,771.61
214Jun 2037$1,015.05$431.90$1,446.95$104,756.56
215Jul 2037$1,019.19$427.76$1,446.95$103,737.37
216Aug 2037$1,023.36$423.59$1,446.95$102,714.01
217Sep 2037$1,027.53$419.42$1,446.95$101,686.48
218Oct 2037$1,031.73$415.22$1,446.95$100,654.75
219Nov 2037$1,035.94$411.01$1,446.95$99,618.81
220Dec 2037$1,040.17$406.78$1,446.95$98,578.64
2037 Total$12,206.64$5,156.76$17,363.4
221Jan 2038$1,044.42$402.53$1,446.95$97,534.22
222Feb 2038$1,048.69$398.26$1,446.95$96,485.53
223Mar 2038$1,052.97$393.98$1,446.95$95,432.56
224Apr 2038$1,057.27$389.68$1,446.95$94,375.29
225May 2038$1,061.58$385.37$1,446.95$93,313.71
226Jun 2038$1,065.92$381.03$1,446.95$92,247.79
227Jul 2038$1,070.27$376.68$1,446.95$91,177.52
228Aug 2038$1,074.64$372.31$1,446.95$90,102.88
229Sep 2038$1,079.03$367.92$1,446.95$89,023.85
230Oct 2038$1,083.44$363.51$1,446.95$87,940.41
231Nov 2038$1,087.86$359.09$1,446.95$86,852.55
232Dec 2038$1,092.30$354.65$1,446.95$85,760.25
2038 Total$12,818.39$4,545.01$17,363.4
233Jan 2039$1,096.76$350.19$1,446.95$84,663.49
234Feb 2039$1,101.24$345.71$1,446.95$83,562.25
235Mar 2039$1,105.74$341.21$1,446.95$82,456.51
236Apr 2039$1,110.25$336.70$1,446.95$81,346.26
237May 2039$1,114.79$332.16$1,446.95$80,231.47
238Jun 2039$1,119.34$327.61$1,446.95$79,112.13
239Jul 2039$1,123.91$323.04$1,446.95$77,988.22
240Aug 2039$1,128.50$318.45$1,446.95$76,859.72
241Sep 2039$1,133.11$313.84$1,446.95$75,726.61
242Oct 2039$1,137.73$309.22$1,446.95$74,588.88
243Nov 2039$1,142.38$304.57$1,446.95$73,446.50
244Dec 2039$1,147.04$299.91$1,446.95$72,299.46
2039 Total$13,460.79$3,902.61$17,363.4
245Jan 2040$1,151.73$295.22$1,446.95$71,147.73
246Feb 2040$1,156.43$290.52$1,446.95$69,991.30
247Mar 2040$1,161.15$285.80$1,446.95$68,830.15
248Apr 2040$1,165.89$281.06$1,446.95$67,664.26
249May 2040$1,170.65$276.30$1,446.95$66,493.61
250Jun 2040$1,175.43$271.52$1,446.95$65,318.18
251Jul 2040$1,180.23$266.72$1,446.95$64,137.95
252Aug 2040$1,185.05$261.90$1,446.95$62,952.90
253Sep 2040$1,189.89$257.06$1,446.95$61,763.01
254Oct 2040$1,194.75$252.20$1,446.95$60,568.26
255Nov 2040$1,199.63$247.32$1,446.95$59,368.63
256Dec 2040$1,204.53$242.42$1,446.95$58,164.10
2040 Total$14,135.36$3,228.04$17,363.4
257Jan 2041$1,209.45$237.50$1,446.95$56,954.65
258Feb 2041$1,214.39$232.56$1,446.95$55,740.26
259Mar 2041$1,219.34$227.61$1,446.95$54,520.92
260Apr 2041$1,224.32$222.63$1,446.95$53,296.60
261May 2041$1,229.32$217.63$1,446.95$52,067.28
262Jun 2041$1,234.34$212.61$1,446.95$50,832.94
263Jul 2041$1,239.38$207.57$1,446.95$49,593.56
264Aug 2041$1,244.44$202.51$1,446.95$48,349.12
265Sep 2041$1,249.52$197.43$1,446.95$47,099.60
266Oct 2041$1,254.63$192.32$1,446.95$45,844.97
267Nov 2041$1,259.75$187.20$1,446.95$44,585.22
268Dec 2041$1,264.89$182.06$1,446.95$43,320.33
2041 Total$14,843.77$2,519.63$17,363.4
269Jan 2042$1,270.06$176.89$1,446.95$42,050.27
270Feb 2042$1,275.24$171.71$1,446.95$40,775.03
271Mar 2042$1,280.45$166.50$1,446.95$39,494.58
272Apr 2042$1,285.68$161.27$1,446.95$38,208.90
273May 2042$1,290.93$156.02$1,446.95$36,917.97
274Jun 2042$1,296.20$150.75$1,446.95$35,621.77
275Jul 2042$1,301.49$145.46$1,446.95$34,320.28
276Aug 2042$1,306.81$140.14$1,446.95$33,013.47
277Sep 2042$1,312.14$134.81$1,446.95$31,701.33
278Oct 2042$1,317.50$129.45$1,446.95$30,383.83
279Nov 2042$1,322.88$124.07$1,446.95$29,060.95
280Dec 2042$1,328.28$118.67$1,446.95$27,732.67
2042 Total$15,587.66$1,775.74$17,363.4
281Jan 2043$1,333.71$113.24$1,446.95$26,398.96
282Feb 2043$1,339.15$107.80$1,446.95$25,059.81
283Mar 2043$1,344.62$102.33$1,446.95$23,715.19
284Apr 2043$1,350.11$96.84$1,446.95$22,365.08
285May 2043$1,355.63$91.32$1,446.95$21,009.45
286Jun 2043$1,361.16$85.79$1,446.95$19,648.29
287Jul 2043$1,366.72$80.23$1,446.95$18,281.57
288Aug 2043$1,372.30$74.65$1,446.95$16,909.27
289Sep 2043$1,377.90$69.05$1,446.95$15,531.37
290Oct 2043$1,383.53$63.42$1,446.95$14,147.84
291Nov 2043$1,389.18$57.77$1,446.95$12,758.66
292Dec 2043$1,394.85$52.10$1,446.95$11,363.81
2043 Total$16,368.86$994.54$17,363.4
293Jan 2044$1,400.55$46.40$1,446.95$9,963.26
294Feb 2044$1,406.27$40.68$1,446.95$8,556.99
295Mar 2044$1,412.01$34.94$1,446.95$7,144.98
296Apr 2044$1,417.77$29.18$1,446.95$5,727.21
297May 2044$1,423.56$23.39$1,446.95$4,303.65
298Jun 2044$1,429.38$17.57$1,446.95$2,874.27
299Jul 2044$1,435.21$11.74$1,446.95$1,439.06
300Aug 2044$1,439.06$5.88$1,444.94$0.00
2044 Total$11,363.81$209.78$11,573.59
Compare your product with the big 4 banks, or add more products to compare
As seen on