Freedom Package Home Loan Plus Discount Variable (Principal and Interest) (LVR < 90%) from Auswide Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
3.26%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,220
Number of Repayments
300
Total Interest Paid
$116,000
Total repayments
$366,000
DatePrincipleInterestPaymentBalance
1Oct 2019$540.44$679.17$1,219.61$249,459.56
2Nov 2019$541.91$677.70$1,219.61$248,917.65
3Dec 2019$543.38$676.23$1,219.61$248,374.27
2019 Total$1,625.73$2,033.1$3,658.83
4Jan 2020$544.86$674.75$1,219.61$247,829.41
5Feb 2020$546.34$673.27$1,219.61$247,283.07
6Mar 2020$547.82$671.79$1,219.61$246,735.25
7Apr 2020$549.31$670.30$1,219.61$246,185.94
8May 2020$550.80$668.81$1,219.61$245,635.14
9Jun 2020$552.30$667.31$1,219.61$245,082.84
10Jul 2020$553.80$665.81$1,219.61$244,529.04
11Aug 2020$555.31$664.30$1,219.61$243,973.73
12Sep 2020$556.81$662.80$1,219.61$243,416.92
13Oct 2020$558.33$661.28$1,219.61$242,858.59
14Nov 2020$559.84$659.77$1,219.61$242,298.75
15Dec 2020$561.37$658.24$1,219.61$241,737.38
2020 Total$6,636.89$7,998.43$14,635.32
16Jan 2021$562.89$656.72$1,219.61$241,174.49
17Feb 2021$564.42$655.19$1,219.61$240,610.07
18Mar 2021$565.95$653.66$1,219.61$240,044.12
19Apr 2021$567.49$652.12$1,219.61$239,476.63
20May 2021$569.03$650.58$1,219.61$238,907.60
21Jun 2021$570.58$649.03$1,219.61$238,337.02
22Jul 2021$572.13$647.48$1,219.61$237,764.89
23Aug 2021$573.68$645.93$1,219.61$237,191.21
24Sep 2021$575.24$644.37$1,219.61$236,615.97
25Oct 2021$576.80$642.81$1,219.61$236,039.17
26Nov 2021$578.37$641.24$1,219.61$235,460.80
27Dec 2021$579.94$639.67$1,219.61$234,880.86
2021 Total$6,856.52$7,778.8$14,635.32
28Jan 2022$581.52$638.09$1,219.61$234,299.34
29Feb 2022$583.10$636.51$1,219.61$233,716.24
30Mar 2022$584.68$634.93$1,219.61$233,131.56
31Apr 2022$586.27$633.34$1,219.61$232,545.29
32May 2022$587.86$631.75$1,219.61$231,957.43
33Jun 2022$589.46$630.15$1,219.61$231,367.97
34Jul 2022$591.06$628.55$1,219.61$230,776.91
35Aug 2022$592.67$626.94$1,219.61$230,184.24
36Sep 2022$594.28$625.33$1,219.61$229,589.96
37Oct 2022$595.89$623.72$1,219.61$228,994.07
38Nov 2022$597.51$622.10$1,219.61$228,396.56
39Dec 2022$599.13$620.48$1,219.61$227,797.43
2022 Total$7,083.43$7,551.89$14,635.32
40Jan 2023$600.76$618.85$1,219.61$227,196.67
41Feb 2023$602.39$617.22$1,219.61$226,594.28
42Mar 2023$604.03$615.58$1,219.61$225,990.25
43Apr 2023$605.67$613.94$1,219.61$225,384.58
44May 2023$607.32$612.29$1,219.61$224,777.26
45Jun 2023$608.97$610.64$1,219.61$224,168.29
46Jul 2023$610.62$608.99$1,219.61$223,557.67
47Aug 2023$612.28$607.33$1,219.61$222,945.39
48Sep 2023$613.94$605.67$1,219.61$222,331.45
49Oct 2023$615.61$604.00$1,219.61$221,715.84
50Nov 2023$617.28$602.33$1,219.61$221,098.56
51Dec 2023$618.96$600.65$1,219.61$220,479.60
2023 Total$7,317.83$7,317.49$14,635.32
52Jan 2024$620.64$598.97$1,219.61$219,858.96
53Feb 2024$622.33$597.28$1,219.61$219,236.63
54Mar 2024$624.02$595.59$1,219.61$218,612.61
55Apr 2024$625.71$593.90$1,219.61$217,986.90
56May 2024$627.41$592.20$1,219.61$217,359.49
57Jun 2024$629.12$590.49$1,219.61$216,730.37
58Jul 2024$630.83$588.78$1,219.61$216,099.54
59Aug 2024$632.54$587.07$1,219.61$215,467.00
60Sep 2024$634.26$585.35$1,219.61$214,832.74
61Oct 2024$635.98$583.63$1,219.61$214,196.76
62Nov 2024$637.71$581.90$1,219.61$213,559.05
63Dec 2024$639.44$580.17$1,219.61$212,919.61
2024 Total$7,559.99$7,075.33$14,635.32
64Jan 2025$641.18$578.43$1,219.61$212,278.43
65Feb 2025$642.92$576.69$1,219.61$211,635.51
66Mar 2025$644.67$574.94$1,219.61$210,990.84
67Apr 2025$646.42$573.19$1,219.61$210,344.42
68May 2025$648.17$571.44$1,219.61$209,696.25
69Jun 2025$649.94$569.67$1,219.61$209,046.31
70Jul 2025$651.70$567.91$1,219.61$208,394.61
71Aug 2025$653.47$566.14$1,219.61$207,741.14
72Sep 2025$655.25$564.36$1,219.61$207,085.89
73Oct 2025$657.03$562.58$1,219.61$206,428.86
74Nov 2025$658.81$560.80$1,219.61$205,770.05
75Dec 2025$660.60$559.01$1,219.61$205,109.45
2025 Total$7,810.16$6,825.16$14,635.32
76Jan 2026$662.40$557.21$1,219.61$204,447.05
77Feb 2026$664.20$555.41$1,219.61$203,782.85
78Mar 2026$666.00$553.61$1,219.61$203,116.85
79Apr 2026$667.81$551.80$1,219.61$202,449.04
80May 2026$669.62$549.99$1,219.61$201,779.42
81Jun 2026$671.44$548.17$1,219.61$201,107.98
82Jul 2026$673.27$546.34$1,219.61$200,434.71
83Aug 2026$675.10$544.51$1,219.61$199,759.61
84Sep 2026$676.93$542.68$1,219.61$199,082.68
85Oct 2026$678.77$540.84$1,219.61$198,403.91
86Nov 2026$680.61$539.00$1,219.61$197,723.30
87Dec 2026$682.46$537.15$1,219.61$197,040.84
2026 Total$8,068.61$6,566.71$14,635.32
88Jan 2027$684.32$535.29$1,219.61$196,356.52
89Feb 2027$686.17$533.44$1,219.61$195,670.35
90Mar 2027$688.04$531.57$1,219.61$194,982.31
91Apr 2027$689.91$529.70$1,219.61$194,292.40
92May 2027$691.78$527.83$1,219.61$193,600.62
93Jun 2027$693.66$525.95$1,219.61$192,906.96
94Jul 2027$695.55$524.06$1,219.61$192,211.41
95Aug 2027$697.44$522.17$1,219.61$191,513.97
96Sep 2027$699.33$520.28$1,219.61$190,814.64
97Oct 2027$701.23$518.38$1,219.61$190,113.41
98Nov 2027$703.14$516.47$1,219.61$189,410.27
99Dec 2027$705.05$514.56$1,219.61$188,705.22
2027 Total$8,335.62$6,299.7$14,635.32
100Jan 2028$706.96$512.65$1,219.61$187,998.26
101Feb 2028$708.88$510.73$1,219.61$187,289.38
102Mar 2028$710.81$508.80$1,219.61$186,578.57
103Apr 2028$712.74$506.87$1,219.61$185,865.83
104May 2028$714.67$504.94$1,219.61$185,151.16
105Jun 2028$716.62$502.99$1,219.61$184,434.54
106Jul 2028$718.56$501.05$1,219.61$183,715.98
107Aug 2028$720.51$499.10$1,219.61$182,995.47
108Sep 2028$722.47$497.14$1,219.61$182,273.00
109Oct 2028$724.44$495.17$1,219.61$181,548.56
110Nov 2028$726.40$493.21$1,219.61$180,822.16
111Dec 2028$728.38$491.23$1,219.61$180,093.78
2028 Total$8,611.44$6,023.88$14,635.32
112Jan 2029$730.36$489.25$1,219.61$179,363.42
113Feb 2029$732.34$487.27$1,219.61$178,631.08
114Mar 2029$734.33$485.28$1,219.61$177,896.75
115Apr 2029$736.32$483.29$1,219.61$177,160.43
116May 2029$738.32$481.29$1,219.61$176,422.11
117Jun 2029$740.33$479.28$1,219.61$175,681.78
118Jul 2029$742.34$477.27$1,219.61$174,939.44
119Aug 2029$744.36$475.25$1,219.61$174,195.08
120Sep 2029$746.38$473.23$1,219.61$173,448.70
121Oct 2029$748.41$471.20$1,219.61$172,700.29
122Nov 2029$750.44$469.17$1,219.61$171,949.85
123Dec 2029$752.48$467.13$1,219.61$171,197.37
2029 Total$8,896.41$5,738.91$14,635.32
124Jan 2030$754.52$465.09$1,219.61$170,442.85
125Feb 2030$756.57$463.04$1,219.61$169,686.28
126Mar 2030$758.63$460.98$1,219.61$168,927.65
127Apr 2030$760.69$458.92$1,219.61$168,166.96
128May 2030$762.76$456.85$1,219.61$167,404.20
129Jun 2030$764.83$454.78$1,219.61$166,639.37
130Jul 2030$766.91$452.70$1,219.61$165,872.46
131Aug 2030$768.99$450.62$1,219.61$165,103.47
132Sep 2030$771.08$448.53$1,219.61$164,332.39
133Oct 2030$773.17$446.44$1,219.61$163,559.22
134Nov 2030$775.27$444.34$1,219.61$162,783.95
135Dec 2030$777.38$442.23$1,219.61$162,006.57
2030 Total$9,190.8$5,444.52$14,635.32
136Jan 2031$779.49$440.12$1,219.61$161,227.08
137Feb 2031$781.61$438.00$1,219.61$160,445.47
138Mar 2031$783.73$435.88$1,219.61$159,661.74
139Apr 2031$785.86$433.75$1,219.61$158,875.88
140May 2031$788.00$431.61$1,219.61$158,087.88
141Jun 2031$790.14$429.47$1,219.61$157,297.74
142Jul 2031$792.28$427.33$1,219.61$156,505.46
143Aug 2031$794.44$425.17$1,219.61$155,711.02
144Sep 2031$796.60$423.01$1,219.61$154,914.42
145Oct 2031$798.76$420.85$1,219.61$154,115.66
146Nov 2031$800.93$418.68$1,219.61$153,314.73
147Dec 2031$803.10$416.51$1,219.61$152,511.63
2031 Total$9,494.94$5,140.38$14,635.32
148Jan 2032$805.29$414.32$1,219.61$151,706.34
149Feb 2032$807.47$412.14$1,219.61$150,898.87
150Mar 2032$809.67$409.94$1,219.61$150,089.20
151Apr 2032$811.87$407.74$1,219.61$149,277.33
152May 2032$814.07$405.54$1,219.61$148,463.26
153Jun 2032$816.28$403.33$1,219.61$147,646.98
154Jul 2032$818.50$401.11$1,219.61$146,828.48
155Aug 2032$820.73$398.88$1,219.61$146,007.75
156Sep 2032$822.96$396.65$1,219.61$145,184.79
157Oct 2032$825.19$394.42$1,219.61$144,359.60
158Nov 2032$827.43$392.18$1,219.61$143,532.17
159Dec 2032$829.68$389.93$1,219.61$142,702.49
2032 Total$9,809.14$4,826.18$14,635.32
160Jan 2033$831.93$387.68$1,219.61$141,870.56
161Feb 2033$834.19$385.42$1,219.61$141,036.37
162Mar 2033$836.46$383.15$1,219.61$140,199.91
163Apr 2033$838.73$380.88$1,219.61$139,361.18
164May 2033$841.01$378.60$1,219.61$138,520.17
165Jun 2033$843.30$376.31$1,219.61$137,676.87
166Jul 2033$845.59$374.02$1,219.61$136,831.28
167Aug 2033$847.89$371.72$1,219.61$135,983.39
168Sep 2033$850.19$369.42$1,219.61$135,133.20
169Oct 2033$852.50$367.11$1,219.61$134,280.70
170Nov 2033$854.81$364.80$1,219.61$133,425.89
171Dec 2033$857.14$362.47$1,219.61$132,568.75
2033 Total$10,133.74$4,501.58$14,635.32
172Jan 2034$859.46$360.15$1,219.61$131,709.29
173Feb 2034$861.80$357.81$1,219.61$130,847.49
174Mar 2034$864.14$355.47$1,219.61$129,983.35
175Apr 2034$866.49$353.12$1,219.61$129,116.86
176May 2034$868.84$350.77$1,219.61$128,248.02
177Jun 2034$871.20$348.41$1,219.61$127,376.82
178Jul 2034$873.57$346.04$1,219.61$126,503.25
179Aug 2034$875.94$343.67$1,219.61$125,627.31
180Sep 2034$878.32$341.29$1,219.61$124,748.99
181Oct 2034$880.71$338.90$1,219.61$123,868.28
182Nov 2034$883.10$336.51$1,219.61$122,985.18
183Dec 2034$885.50$334.11$1,219.61$122,099.68
2034 Total$10,469.07$4,166.25$14,635.32
184Jan 2035$887.91$331.70$1,219.61$121,211.77
185Feb 2035$890.32$329.29$1,219.61$120,321.45
186Mar 2035$892.74$326.87$1,219.61$119,428.71
187Apr 2035$895.16$324.45$1,219.61$118,533.55
188May 2035$897.59$322.02$1,219.61$117,635.96
189Jun 2035$900.03$319.58$1,219.61$116,735.93
190Jul 2035$902.48$317.13$1,219.61$115,833.45
191Aug 2035$904.93$314.68$1,219.61$114,928.52
192Sep 2035$907.39$312.22$1,219.61$114,021.13
193Oct 2035$909.85$309.76$1,219.61$113,111.28
194Nov 2035$912.32$307.29$1,219.61$112,198.96
195Dec 2035$914.80$304.81$1,219.61$111,284.16
2035 Total$10,815.52$3,819.8$14,635.32
196Jan 2036$917.29$302.32$1,219.61$110,366.87
197Feb 2036$919.78$299.83$1,219.61$109,447.09
198Mar 2036$922.28$297.33$1,219.61$108,524.81
199Apr 2036$924.78$294.83$1,219.61$107,600.03
200May 2036$927.30$292.31$1,219.61$106,672.73
201Jun 2036$929.82$289.79$1,219.61$105,742.91
202Jul 2036$932.34$287.27$1,219.61$104,810.57
203Aug 2036$934.87$284.74$1,219.61$103,875.70
204Sep 2036$937.41$282.20$1,219.61$102,938.29
205Oct 2036$939.96$279.65$1,219.61$101,998.33
206Nov 2036$942.51$277.10$1,219.61$101,055.82
207Dec 2036$945.08$274.53$1,219.61$100,110.74
2036 Total$11,173.42$3,461.9$14,635.32
208Jan 2037$947.64$271.97$1,219.61$99,163.10
209Feb 2037$950.22$269.39$1,219.61$98,212.88
210Mar 2037$952.80$266.81$1,219.61$97,260.08
211Apr 2037$955.39$264.22$1,219.61$96,304.69
212May 2037$957.98$261.63$1,219.61$95,346.71
213Jun 2037$960.58$259.03$1,219.61$94,386.13
214Jul 2037$963.19$256.42$1,219.61$93,422.94
215Aug 2037$965.81$253.80$1,219.61$92,457.13
216Sep 2037$968.43$251.18$1,219.61$91,488.70
217Oct 2037$971.07$248.54$1,219.61$90,517.63
218Nov 2037$973.70$245.91$1,219.61$89,543.93
219Dec 2037$976.35$243.26$1,219.61$88,567.58
2037 Total$11,543.16$3,092.16$14,635.32
220Jan 2038$979.00$240.61$1,219.61$87,588.58
221Feb 2038$981.66$237.95$1,219.61$86,606.92
222Mar 2038$984.33$235.28$1,219.61$85,622.59
223Apr 2038$987.00$232.61$1,219.61$84,635.59
224May 2038$989.68$229.93$1,219.61$83,645.91
225Jun 2038$992.37$227.24$1,219.61$82,653.54
226Jul 2038$995.07$224.54$1,219.61$81,658.47
227Aug 2038$997.77$221.84$1,219.61$80,660.70
228Sep 2038$1,000.48$219.13$1,219.61$79,660.22
229Oct 2038$1,003.20$216.41$1,219.61$78,657.02
230Nov 2038$1,005.93$213.68$1,219.61$77,651.09
231Dec 2038$1,008.66$210.95$1,219.61$76,642.43
2038 Total$11,925.15$2,710.17$14,635.32
232Jan 2039$1,011.40$208.21$1,219.61$75,631.03
233Feb 2039$1,014.15$205.46$1,219.61$74,616.88
234Mar 2039$1,016.90$202.71$1,219.61$73,599.98
235Apr 2039$1,019.66$199.95$1,219.61$72,580.32
236May 2039$1,022.43$197.18$1,219.61$71,557.89
237Jun 2039$1,025.21$194.40$1,219.61$70,532.68
238Jul 2039$1,028.00$191.61$1,219.61$69,504.68
239Aug 2039$1,030.79$188.82$1,219.61$68,473.89
240Sep 2039$1,033.59$186.02$1,219.61$67,440.30
241Oct 2039$1,036.40$183.21$1,219.61$66,403.90
242Nov 2039$1,039.21$180.40$1,219.61$65,364.69
243Dec 2039$1,042.04$177.57$1,219.61$64,322.65
2039 Total$12,319.78$2,315.54$14,635.32
244Jan 2040$1,044.87$174.74$1,219.61$63,277.78
245Feb 2040$1,047.71$171.90$1,219.61$62,230.07
246Mar 2040$1,050.55$169.06$1,219.61$61,179.52
247Apr 2040$1,053.41$166.20$1,219.61$60,126.11
248May 2040$1,056.27$163.34$1,219.61$59,069.84
249Jun 2040$1,059.14$160.47$1,219.61$58,010.70
250Jul 2040$1,062.01$157.60$1,219.61$56,948.69
251Aug 2040$1,064.90$154.71$1,219.61$55,883.79
252Sep 2040$1,067.79$151.82$1,219.61$54,816.00
253Oct 2040$1,070.69$148.92$1,219.61$53,745.31
254Nov 2040$1,073.60$146.01$1,219.61$52,671.71
255Dec 2040$1,076.52$143.09$1,219.61$51,595.19
2040 Total$12,727.46$1,907.86$14,635.32
256Jan 2041$1,079.44$140.17$1,219.61$50,515.75
257Feb 2041$1,082.38$137.23$1,219.61$49,433.37
258Mar 2041$1,085.32$134.29$1,219.61$48,348.05
259Apr 2041$1,088.26$131.35$1,219.61$47,259.79
260May 2041$1,091.22$128.39$1,219.61$46,168.57
261Jun 2041$1,094.19$125.42$1,219.61$45,074.38
262Jul 2041$1,097.16$122.45$1,219.61$43,977.22
263Aug 2041$1,100.14$119.47$1,219.61$42,877.08
264Sep 2041$1,103.13$116.48$1,219.61$41,773.95
265Oct 2041$1,106.12$113.49$1,219.61$40,667.83
266Nov 2041$1,109.13$110.48$1,219.61$39,558.70
267Dec 2041$1,112.14$107.47$1,219.61$38,446.56
2041 Total$13,148.63$1,486.69$14,635.32
268Jan 2042$1,115.16$104.45$1,219.61$37,331.40
269Feb 2042$1,118.19$101.42$1,219.61$36,213.21
270Mar 2042$1,121.23$98.38$1,219.61$35,091.98
271Apr 2042$1,124.28$95.33$1,219.61$33,967.70
272May 2042$1,127.33$92.28$1,219.61$32,840.37
273Jun 2042$1,130.39$89.22$1,219.61$31,709.98
274Jul 2042$1,133.46$86.15$1,219.61$30,576.52
275Aug 2042$1,136.54$83.07$1,219.61$29,439.98
276Sep 2042$1,139.63$79.98$1,219.61$28,300.35
277Oct 2042$1,142.73$76.88$1,219.61$27,157.62
278Nov 2042$1,145.83$73.78$1,219.61$26,011.79
279Dec 2042$1,148.94$70.67$1,219.61$24,862.85
2042 Total$13,583.71$1,051.61$14,635.32
280Jan 2043$1,152.07$67.54$1,219.61$23,710.78
281Feb 2043$1,155.20$64.41$1,219.61$22,555.58
282Mar 2043$1,158.33$61.28$1,219.61$21,397.25
283Apr 2043$1,161.48$58.13$1,219.61$20,235.77
284May 2043$1,164.64$54.97$1,219.61$19,071.13
285Jun 2043$1,167.80$51.81$1,219.61$17,903.33
286Jul 2043$1,170.97$48.64$1,219.61$16,732.36
287Aug 2043$1,174.15$45.46$1,219.61$15,558.21
288Sep 2043$1,177.34$42.27$1,219.61$14,380.87
289Oct 2043$1,180.54$39.07$1,219.61$13,200.33
290Nov 2043$1,183.75$35.86$1,219.61$12,016.58
291Dec 2043$1,186.96$32.65$1,219.61$10,829.62
2043 Total$14,033.23$602.09$14,635.32
292Jan 2044$1,190.19$29.42$1,219.61$9,639.43
293Feb 2044$1,193.42$26.19$1,219.61$8,446.01
294Mar 2044$1,196.67$22.94$1,219.61$7,249.34
295Apr 2044$1,199.92$19.69$1,219.61$6,049.42
296May 2044$1,203.18$16.43$1,219.61$4,846.24
297Jun 2044$1,206.44$13.17$1,219.61$3,639.80
298Jul 2044$1,209.72$9.89$1,219.61$2,430.08
299Aug 2044$1,213.01$6.60$1,219.61$1,217.07
300Sep 2044$1,216.30$3.31$1,219.61$0.77
2044 Total$10,828.85$147.64$10,976.49
Compare your product with the big 4 banks, or add more products to compare
As seen on