Freedom Package 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
4.70%
Fixed - 4 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$979
Number of Repayments
300
Total Interest Paid
$43,700
Total repayments
$293,700
DatePrincipleInterestPaymentBalance
1Sep 2019$438.94$979.17$1,418.11$249,561.06
2Oct 2019$440.66$977.45$1,418.11$249,120.40
3Nov 2019$442.39$975.72$1,418.11$248,678.01
4Dec 2019$444.12$973.99$1,418.11$248,233.89
2019 Total$1,766.11$3,906.33$5,672.44
5Jan 2020$445.86$972.25$1,418.11$247,788.03
6Feb 2020$447.61$970.50$1,418.11$247,340.42
7Mar 2020$449.36$968.75$1,418.11$246,891.06
8Apr 2020$451.12$966.99$1,418.11$246,439.94
9May 2020$452.89$965.22$1,418.11$245,987.05
10Jun 2020$454.66$963.45$1,418.11$245,532.39
11Jul 2020$456.44$961.67$1,418.11$245,075.95
12Aug 2020$458.23$959.88$1,418.11$244,617.72
13Sep 2020$460.02$958.09$1,418.11$244,157.70
14Oct 2020$461.83$956.28$1,418.11$243,695.87
15Nov 2020$463.63$954.48$1,418.11$243,232.24
16Dec 2020$465.45$952.66$1,418.11$242,766.79
2020 Total$5,467.1$11,550.22$17,017.32
17Jan 2021$467.27$950.84$1,418.11$242,299.52
18Feb 2021$469.10$949.01$1,418.11$241,830.42
19Mar 2021$470.94$947.17$1,418.11$241,359.48
20Apr 2021$472.79$945.32$1,418.11$240,886.69
21May 2021$474.64$943.47$1,418.11$240,412.05
22Jun 2021$476.50$941.61$1,418.11$239,935.55
23Jul 2021$478.36$939.75$1,418.11$239,457.19
24Aug 2021$480.24$937.87$1,418.11$238,976.95
25Sep 2021$482.12$935.99$1,418.11$238,494.83
26Oct 2021$484.01$934.10$1,418.11$238,010.82
27Nov 2021$485.90$932.21$1,418.11$237,524.92
28Dec 2021$487.80$930.31$1,418.11$237,037.12
2021 Total$5,729.67$11,287.65$17,017.32
29Jan 2022$489.71$928.40$1,418.11$236,547.41
30Feb 2022$491.63$926.48$1,418.11$236,055.78
31Mar 2022$493.56$924.55$1,418.11$235,562.22
32Apr 2022$495.49$922.62$1,418.11$235,066.73
33May 2022$497.43$920.68$1,418.11$234,569.30
34Jun 2022$499.38$918.73$1,418.11$234,069.92
35Jul 2022$501.34$916.77$1,418.11$233,568.58
36Aug 2022$503.30$914.81$1,418.11$233,065.28
37Sep 2022$505.27$912.84$1,418.11$232,560.01
38Oct 2022$507.25$910.86$1,418.11$232,052.76
39Nov 2022$509.24$908.87$1,418.11$231,543.52
40Dec 2022$511.23$906.88$1,418.11$231,032.29
2022 Total$6,004.83$11,012.49$17,017.32
41Jan 2023$513.23$904.88$1,418.11$230,519.06
42Feb 2023$515.24$902.87$1,418.11$230,003.82
43Mar 2023$517.26$900.85$1,418.11$229,486.56
44Apr 2023$519.29$898.82$1,418.11$228,967.27
45May 2023$521.32$896.79$1,418.11$228,445.95
46Jun 2023$523.36$894.75$1,418.11$227,922.59
47Jul 2023$525.41$892.70$1,418.11$227,397.18
48Aug 2023$527.47$890.64$1,418.11$226,869.71
49Sep 2023$529.54$888.57$1,418.11$226,340.17
50Oct 2023$531.61$886.50$1,418.11$225,808.56
51Nov 2023$533.69$884.42$1,418.11$225,274.87
52Dec 2023$535.78$882.33$1,418.11$224,739.09
2023 Total$6,293.2$10,724.12$17,017.32
53Jan 2024$537.88$880.23$1,418.11$224,201.21
54Feb 2024$539.99$878.12$1,418.11$223,661.22
55Mar 2024$542.10$876.01$1,418.11$223,119.12
56Apr 2024$544.23$873.88$1,418.11$222,574.89
57May 2024$546.36$871.75$1,418.11$222,028.53
58Jun 2024$548.50$869.61$1,418.11$221,480.03
59Jul 2024$550.65$867.46$1,418.11$220,929.38
60Aug 2024$552.80$865.31$1,418.11$220,376.58
61Sep 2024$554.97$863.14$1,418.11$219,821.61
62Oct 2024$557.14$860.97$1,418.11$219,264.47
63Nov 2024$559.32$858.79$1,418.11$218,705.15
64Dec 2024$561.51$856.60$1,418.11$218,143.64
2024 Total$6,595.45$10,421.87$17,017.32
65Jan 2025$563.71$854.40$1,418.11$217,579.93
66Feb 2025$565.92$852.19$1,418.11$217,014.01
67Mar 2025$568.14$849.97$1,418.11$216,445.87
68Apr 2025$570.36$847.75$1,418.11$215,875.51
69May 2025$572.60$845.51$1,418.11$215,302.91
70Jun 2025$574.84$843.27$1,418.11$214,728.07
71Jul 2025$577.09$841.02$1,418.11$214,150.98
72Aug 2025$579.35$838.76$1,418.11$213,571.63
73Sep 2025$581.62$836.49$1,418.11$212,990.01
74Oct 2025$583.90$834.21$1,418.11$212,406.11
75Nov 2025$586.19$831.92$1,418.11$211,819.92
76Dec 2025$588.48$829.63$1,418.11$211,231.44
2025 Total$6,912.2$10,105.12$17,017.32
77Jan 2026$590.79$827.32$1,418.11$210,640.65
78Feb 2026$593.10$825.01$1,418.11$210,047.55
79Mar 2026$595.42$822.69$1,418.11$209,452.13
80Apr 2026$597.76$820.35$1,418.11$208,854.37
81May 2026$600.10$818.01$1,418.11$208,254.27
82Jun 2026$602.45$815.66$1,418.11$207,651.82
83Jul 2026$604.81$813.30$1,418.11$207,047.01
84Aug 2026$607.18$810.93$1,418.11$206,439.83
85Sep 2026$609.55$808.56$1,418.11$205,830.28
86Oct 2026$611.94$806.17$1,418.11$205,218.34
87Nov 2026$614.34$803.77$1,418.11$204,604.00
88Dec 2026$616.74$801.37$1,418.11$203,987.26
2026 Total$7,244.18$9,773.14$17,017.32
89Jan 2027$619.16$798.95$1,418.11$203,368.10
90Feb 2027$621.58$796.53$1,418.11$202,746.52
91Mar 2027$624.02$794.09$1,418.11$202,122.50
92Apr 2027$626.46$791.65$1,418.11$201,496.04
93May 2027$628.92$789.19$1,418.11$200,867.12
94Jun 2027$631.38$786.73$1,418.11$200,235.74
95Jul 2027$633.85$784.26$1,418.11$199,601.89
96Aug 2027$636.34$781.77$1,418.11$198,965.55
97Sep 2027$638.83$779.28$1,418.11$198,326.72
98Oct 2027$641.33$776.78$1,418.11$197,685.39
99Nov 2027$643.84$774.27$1,418.11$197,041.55
100Dec 2027$646.36$771.75$1,418.11$196,395.19
2027 Total$7,592.07$9,425.25$17,017.32
101Jan 2028$648.90$769.21$1,418.11$195,746.29
102Feb 2028$651.44$766.67$1,418.11$195,094.85
103Mar 2028$653.99$764.12$1,418.11$194,440.86
104Apr 2028$656.55$761.56$1,418.11$193,784.31
105May 2028$659.12$758.99$1,418.11$193,125.19
106Jun 2028$661.70$756.41$1,418.11$192,463.49
107Jul 2028$664.29$753.82$1,418.11$191,799.20
108Aug 2028$666.90$751.21$1,418.11$191,132.30
109Sep 2028$669.51$748.60$1,418.11$190,462.79
110Oct 2028$672.13$745.98$1,418.11$189,790.66
111Nov 2028$674.76$743.35$1,418.11$189,115.90
112Dec 2028$677.41$740.70$1,418.11$188,438.49
2028 Total$7,956.7$9,060.62$17,017.32
113Jan 2029$680.06$738.05$1,418.11$187,758.43
114Feb 2029$682.72$735.39$1,418.11$187,075.71
115Mar 2029$685.40$732.71$1,418.11$186,390.31
116Apr 2029$688.08$730.03$1,418.11$185,702.23
117May 2029$690.78$727.33$1,418.11$185,011.45
118Jun 2029$693.48$724.63$1,418.11$184,317.97
119Jul 2029$696.20$721.91$1,418.11$183,621.77
120Aug 2029$698.92$719.19$1,418.11$182,922.85
121Sep 2029$701.66$716.45$1,418.11$182,221.19
122Oct 2029$704.41$713.70$1,418.11$181,516.78
123Nov 2029$707.17$710.94$1,418.11$180,809.61
124Dec 2029$709.94$708.17$1,418.11$180,099.67
2029 Total$8,338.82$8,678.5$17,017.32
125Jan 2030$712.72$705.39$1,418.11$179,386.95
126Feb 2030$715.51$702.60$1,418.11$178,671.44
127Mar 2030$718.31$699.80$1,418.11$177,953.13
128Apr 2030$721.13$696.98$1,418.11$177,232.00
129May 2030$723.95$694.16$1,418.11$176,508.05
130Jun 2030$726.79$691.32$1,418.11$175,781.26
131Jul 2030$729.63$688.48$1,418.11$175,051.63
132Aug 2030$732.49$685.62$1,418.11$174,319.14
133Sep 2030$735.36$682.75$1,418.11$173,583.78
134Oct 2030$738.24$679.87$1,418.11$172,845.54
135Nov 2030$741.13$676.98$1,418.11$172,104.41
136Dec 2030$744.03$674.08$1,418.11$171,360.38
2030 Total$8,739.29$8,278.03$17,017.32
137Jan 2031$746.95$671.16$1,418.11$170,613.43
138Feb 2031$749.87$668.24$1,418.11$169,863.56
139Mar 2031$752.81$665.30$1,418.11$169,110.75
140Apr 2031$755.76$662.35$1,418.11$168,354.99
141May 2031$758.72$659.39$1,418.11$167,596.27
142Jun 2031$761.69$656.42$1,418.11$166,834.58
143Jul 2031$764.67$653.44$1,418.11$166,069.91
144Aug 2031$767.67$650.44$1,418.11$165,302.24
145Sep 2031$770.68$647.43$1,418.11$164,531.56
146Oct 2031$773.69$644.42$1,418.11$163,757.87
147Nov 2031$776.73$641.38$1,418.11$162,981.14
148Dec 2031$779.77$638.34$1,418.11$162,201.37
2031 Total$9,159.01$7,858.31$17,017.32
149Jan 2032$782.82$635.29$1,418.11$161,418.55
150Feb 2032$785.89$632.22$1,418.11$160,632.66
151Mar 2032$788.97$629.14$1,418.11$159,843.69
152Apr 2032$792.06$626.05$1,418.11$159,051.63
153May 2032$795.16$622.95$1,418.11$158,256.47
154Jun 2032$798.27$619.84$1,418.11$157,458.20
155Jul 2032$801.40$616.71$1,418.11$156,656.80
156Aug 2032$804.54$613.57$1,418.11$155,852.26
157Sep 2032$807.69$610.42$1,418.11$155,044.57
158Oct 2032$810.85$607.26$1,418.11$154,233.72
159Nov 2032$814.03$604.08$1,418.11$153,419.69
160Dec 2032$817.22$600.89$1,418.11$152,602.47
2032 Total$9,598.9$7,418.42$17,017.32
161Jan 2033$820.42$597.69$1,418.11$151,782.05
162Feb 2033$823.63$594.48$1,418.11$150,958.42
163Mar 2033$826.86$591.25$1,418.11$150,131.56
164Apr 2033$830.09$588.02$1,418.11$149,301.47
165May 2033$833.35$584.76$1,418.11$148,468.12
166Jun 2033$836.61$581.50$1,418.11$147,631.51
167Jul 2033$839.89$578.22$1,418.11$146,791.62
168Aug 2033$843.18$574.93$1,418.11$145,948.44
169Sep 2033$846.48$571.63$1,418.11$145,101.96
170Oct 2033$849.79$568.32$1,418.11$144,252.17
171Nov 2033$853.12$564.99$1,418.11$143,399.05
172Dec 2033$856.46$561.65$1,418.11$142,542.59
2033 Total$10,059.88$6,957.44$17,017.32
173Jan 2034$859.82$558.29$1,418.11$141,682.77
174Feb 2034$863.19$554.92$1,418.11$140,819.58
175Mar 2034$866.57$551.54$1,418.11$139,953.01
176Apr 2034$869.96$548.15$1,418.11$139,083.05
177May 2034$873.37$544.74$1,418.11$138,209.68
178Jun 2034$876.79$541.32$1,418.11$137,332.89
179Jul 2034$880.22$537.89$1,418.11$136,452.67
180Aug 2034$883.67$534.44$1,418.11$135,569.00
181Sep 2034$887.13$530.98$1,418.11$134,681.87
182Oct 2034$890.61$527.50$1,418.11$133,791.26
183Nov 2034$894.09$524.02$1,418.11$132,897.17
184Dec 2034$897.60$520.51$1,418.11$131,999.57
2034 Total$10,543.02$6,474.3$17,017.32
185Jan 2035$901.11$517.00$1,418.11$131,098.46
186Feb 2035$904.64$513.47$1,418.11$130,193.82
187Mar 2035$908.18$509.93$1,418.11$129,285.64
188Apr 2035$911.74$506.37$1,418.11$128,373.90
189May 2035$915.31$502.80$1,418.11$127,458.59
190Jun 2035$918.90$499.21$1,418.11$126,539.69
191Jul 2035$922.50$495.61$1,418.11$125,617.19
192Aug 2035$926.11$492.00$1,418.11$124,691.08
193Sep 2035$929.74$488.37$1,418.11$123,761.34
194Oct 2035$933.38$484.73$1,418.11$122,827.96
195Nov 2035$937.03$481.08$1,418.11$121,890.93
196Dec 2035$940.70$477.41$1,418.11$120,950.23
2035 Total$11,049.34$5,967.98$17,017.32
197Jan 2036$944.39$473.72$1,418.11$120,005.84
198Feb 2036$948.09$470.02$1,418.11$119,057.75
199Mar 2036$951.80$466.31$1,418.11$118,105.95
200Apr 2036$955.53$462.58$1,418.11$117,150.42
201May 2036$959.27$458.84$1,418.11$116,191.15
202Jun 2036$963.03$455.08$1,418.11$115,228.12
203Jul 2036$966.80$451.31$1,418.11$114,261.32
204Aug 2036$970.59$447.52$1,418.11$113,290.73
205Sep 2036$974.39$443.72$1,418.11$112,316.34
206Oct 2036$978.20$439.91$1,418.11$111,338.14
207Nov 2036$982.04$436.07$1,418.11$110,356.10
208Dec 2036$985.88$432.23$1,418.11$109,370.22
2036 Total$11,580.01$5,437.31$17,017.32
209Jan 2037$989.74$428.37$1,418.11$108,380.48
210Feb 2037$993.62$424.49$1,418.11$107,386.86
211Mar 2037$997.51$420.60$1,418.11$106,389.35
212Apr 2037$1,001.42$416.69$1,418.11$105,387.93
213May 2037$1,005.34$412.77$1,418.11$104,382.59
214Jun 2037$1,009.28$408.83$1,418.11$103,373.31
215Jul 2037$1,013.23$404.88$1,418.11$102,360.08
216Aug 2037$1,017.20$400.91$1,418.11$101,342.88
217Sep 2037$1,021.18$396.93$1,418.11$100,321.70
218Oct 2037$1,025.18$392.93$1,418.11$99,296.52
219Nov 2037$1,029.20$388.91$1,418.11$98,267.32
220Dec 2037$1,033.23$384.88$1,418.11$97,234.09
2037 Total$12,136.13$4,881.19$17,017.32
221Jan 2038$1,037.28$380.83$1,418.11$96,196.81
222Feb 2038$1,041.34$376.77$1,418.11$95,155.47
223Mar 2038$1,045.42$372.69$1,418.11$94,110.05
224Apr 2038$1,049.51$368.60$1,418.11$93,060.54
225May 2038$1,053.62$364.49$1,418.11$92,006.92
226Jun 2038$1,057.75$360.36$1,418.11$90,949.17
227Jul 2038$1,061.89$356.22$1,418.11$89,887.28
228Aug 2038$1,066.05$352.06$1,418.11$88,821.23
229Sep 2038$1,070.23$347.88$1,418.11$87,751.00
230Oct 2038$1,074.42$343.69$1,418.11$86,676.58
231Nov 2038$1,078.63$339.48$1,418.11$85,597.95
232Dec 2038$1,082.85$335.26$1,418.11$84,515.10
2038 Total$12,718.99$4,298.33$17,017.32
233Jan 2039$1,087.09$331.02$1,418.11$83,428.01
234Feb 2039$1,091.35$326.76$1,418.11$82,336.66
235Mar 2039$1,095.62$322.49$1,418.11$81,241.04
236Apr 2039$1,099.92$318.19$1,418.11$80,141.12
237May 2039$1,104.22$313.89$1,418.11$79,036.90
238Jun 2039$1,108.55$309.56$1,418.11$77,928.35
239Jul 2039$1,112.89$305.22$1,418.11$76,815.46
240Aug 2039$1,117.25$300.86$1,418.11$75,698.21
241Sep 2039$1,121.63$296.48$1,418.11$74,576.58
242Oct 2039$1,126.02$292.09$1,418.11$73,450.56
243Nov 2039$1,130.43$287.68$1,418.11$72,320.13
244Dec 2039$1,134.86$283.25$1,418.11$71,185.27
2039 Total$13,329.83$3,687.49$17,017.32
245Jan 2040$1,139.30$278.81$1,418.11$70,045.97
246Feb 2040$1,143.76$274.35$1,418.11$68,902.21
247Mar 2040$1,148.24$269.87$1,418.11$67,753.97
248Apr 2040$1,152.74$265.37$1,418.11$66,601.23
249May 2040$1,157.26$260.85$1,418.11$65,443.97
250Jun 2040$1,161.79$256.32$1,418.11$64,282.18
251Jul 2040$1,166.34$251.77$1,418.11$63,115.84
252Aug 2040$1,170.91$247.20$1,418.11$61,944.93
253Sep 2040$1,175.49$242.62$1,418.11$60,769.44
254Oct 2040$1,180.10$238.01$1,418.11$59,589.34
255Nov 2040$1,184.72$233.39$1,418.11$58,404.62
256Dec 2040$1,189.36$228.75$1,418.11$57,215.26
2040 Total$13,970.01$3,047.31$17,017.32
257Jan 2041$1,194.02$224.09$1,418.11$56,021.24
258Feb 2041$1,198.69$219.42$1,418.11$54,822.55
259Mar 2041$1,203.39$214.72$1,418.11$53,619.16
260Apr 2041$1,208.10$210.01$1,418.11$52,411.06
261May 2041$1,212.83$205.28$1,418.11$51,198.23
262Jun 2041$1,217.58$200.53$1,418.11$49,980.65
263Jul 2041$1,222.35$195.76$1,418.11$48,758.30
264Aug 2041$1,227.14$190.97$1,418.11$47,531.16
265Sep 2041$1,231.95$186.16$1,418.11$46,299.21
266Oct 2041$1,236.77$181.34$1,418.11$45,062.44
267Nov 2041$1,241.62$176.49$1,418.11$43,820.82
268Dec 2041$1,246.48$171.63$1,418.11$42,574.34
2041 Total$14,640.92$2,376.4$17,017.32
269Jan 2042$1,251.36$166.75$1,418.11$41,322.98
270Feb 2042$1,256.26$161.85$1,418.11$40,066.72
271Mar 2042$1,261.18$156.93$1,418.11$38,805.54
272Apr 2042$1,266.12$151.99$1,418.11$37,539.42
273May 2042$1,271.08$147.03$1,418.11$36,268.34
274Jun 2042$1,276.06$142.05$1,418.11$34,992.28
275Jul 2042$1,281.06$137.05$1,418.11$33,711.22
276Aug 2042$1,286.07$132.04$1,418.11$32,425.15
277Sep 2042$1,291.11$127.00$1,418.11$31,134.04
278Oct 2042$1,296.17$121.94$1,418.11$29,837.87
279Nov 2042$1,301.25$116.86$1,418.11$28,536.62
280Dec 2042$1,306.34$111.77$1,418.11$27,230.28
2042 Total$15,344.06$1,673.26$17,017.32
281Jan 2043$1,311.46$106.65$1,418.11$25,918.82
282Feb 2043$1,316.59$101.52$1,418.11$24,602.23
283Mar 2043$1,321.75$96.36$1,418.11$23,280.48
284Apr 2043$1,326.93$91.18$1,418.11$21,953.55
285May 2043$1,332.13$85.98$1,418.11$20,621.42
286Jun 2043$1,337.34$80.77$1,418.11$19,284.08
287Jul 2043$1,342.58$75.53$1,418.11$17,941.50
288Aug 2043$1,347.84$70.27$1,418.11$16,593.66
289Sep 2043$1,353.12$64.99$1,418.11$15,240.54
290Oct 2043$1,358.42$59.69$1,418.11$13,882.12
291Nov 2043$1,363.74$54.37$1,418.11$12,518.38
292Dec 2043$1,369.08$49.03$1,418.11$11,149.30
2043 Total$16,080.98$936.34$17,017.32
293Jan 2044$1,374.44$43.67$1,418.11$9,774.86
294Feb 2044$1,379.83$38.28$1,418.11$8,395.03
295Mar 2044$1,385.23$32.88$1,418.11$7,009.80
296Apr 2044$1,390.65$27.46$1,418.11$5,619.15
297May 2044$1,396.10$22.01$1,418.11$4,223.05
298Jun 2044$1,401.57$16.54$1,418.11$2,821.48
299Jul 2044$1,407.06$11.05$1,418.11$1,414.42
300Aug 2044$1,412.57$5.54$1,418.11$1.85
2044 Total$11,147.45$197.43$11,344.88
Compare your product with the big 4 banks, or add more products to compare
As seen on