Home Loan Plus (Interest Only) from Auswide Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
5.36%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,117
Number of Repayments
300
Total Interest Paid
$85,100
Total repayments
$335,100
DatePrincipleInterestPaymentBalance
1Oct 2019$397.72$1,116.67$1,514.39$249,602.28
2Nov 2019$399.50$1,114.89$1,514.39$249,202.78
3Dec 2019$401.28$1,113.11$1,514.39$248,801.50
2019 Total$1,198.5$3,344.67$4,543.17
4Jan 2020$403.08$1,111.31$1,514.39$248,398.42
5Feb 2020$404.88$1,109.51$1,514.39$247,993.54
6Mar 2020$406.69$1,107.70$1,514.39$247,586.85
7Apr 2020$408.50$1,105.89$1,514.39$247,178.35
8May 2020$410.33$1,104.06$1,514.39$246,768.02
9Jun 2020$412.16$1,102.23$1,514.39$246,355.86
10Jul 2020$414.00$1,100.39$1,514.39$245,941.86
11Aug 2020$415.85$1,098.54$1,514.39$245,526.01
12Sep 2020$417.71$1,096.68$1,514.39$245,108.30
13Oct 2020$419.57$1,094.82$1,514.39$244,688.73
14Nov 2020$421.45$1,092.94$1,514.39$244,267.28
15Dec 2020$423.33$1,091.06$1,514.39$243,843.95
2020 Total$4,957.55$13,215.13$18,172.68
16Jan 2021$425.22$1,089.17$1,514.39$243,418.73
17Feb 2021$427.12$1,087.27$1,514.39$242,991.61
18Mar 2021$429.03$1,085.36$1,514.39$242,562.58
19Apr 2021$430.94$1,083.45$1,514.39$242,131.64
20May 2021$432.87$1,081.52$1,514.39$241,698.77
21Jun 2021$434.80$1,079.59$1,514.39$241,263.97
22Jul 2021$436.74$1,077.65$1,514.39$240,827.23
23Aug 2021$438.70$1,075.69$1,514.39$240,388.53
24Sep 2021$440.65$1,073.74$1,514.39$239,947.88
25Oct 2021$442.62$1,071.77$1,514.39$239,505.26
26Nov 2021$444.60$1,069.79$1,514.39$239,060.66
27Dec 2021$446.59$1,067.80$1,514.39$238,614.07
2021 Total$5,229.88$12,942.8$18,172.68
28Jan 2022$448.58$1,065.81$1,514.39$238,165.49
29Feb 2022$450.58$1,063.81$1,514.39$237,714.91
30Mar 2022$452.60$1,061.79$1,514.39$237,262.31
31Apr 2022$454.62$1,059.77$1,514.39$236,807.69
32May 2022$456.65$1,057.74$1,514.39$236,351.04
33Jun 2022$458.69$1,055.70$1,514.39$235,892.35
34Jul 2022$460.74$1,053.65$1,514.39$235,431.61
35Aug 2022$462.80$1,051.59$1,514.39$234,968.81
36Sep 2022$464.86$1,049.53$1,514.39$234,503.95
37Oct 2022$466.94$1,047.45$1,514.39$234,037.01
38Nov 2022$469.02$1,045.37$1,514.39$233,567.99
39Dec 2022$471.12$1,043.27$1,514.39$233,096.87
2022 Total$5,517.2$12,655.48$18,172.68
40Jan 2023$473.22$1,041.17$1,514.39$232,623.65
41Feb 2023$475.34$1,039.05$1,514.39$232,148.31
42Mar 2023$477.46$1,036.93$1,514.39$231,670.85
43Apr 2023$479.59$1,034.80$1,514.39$231,191.26
44May 2023$481.74$1,032.65$1,514.39$230,709.52
45Jun 2023$483.89$1,030.50$1,514.39$230,225.63
46Jul 2023$486.05$1,028.34$1,514.39$229,739.58
47Aug 2023$488.22$1,026.17$1,514.39$229,251.36
48Sep 2023$490.40$1,023.99$1,514.39$228,760.96
49Oct 2023$492.59$1,021.80$1,514.39$228,268.37
50Nov 2023$494.79$1,019.60$1,514.39$227,773.58
51Dec 2023$497.00$1,017.39$1,514.39$227,276.58
2023 Total$5,820.29$12,352.39$18,172.68
52Jan 2024$499.22$1,015.17$1,514.39$226,777.36
53Feb 2024$501.45$1,012.94$1,514.39$226,275.91
54Mar 2024$503.69$1,010.70$1,514.39$225,772.22
55Apr 2024$505.94$1,008.45$1,514.39$225,266.28
56May 2024$508.20$1,006.19$1,514.39$224,758.08
57Jun 2024$510.47$1,003.92$1,514.39$224,247.61
58Jul 2024$512.75$1,001.64$1,514.39$223,734.86
59Aug 2024$515.04$999.35$1,514.39$223,219.82
60Sep 2024$517.34$997.05$1,514.39$222,702.48
61Oct 2024$519.65$994.74$1,514.39$222,182.83
62Nov 2024$521.97$992.42$1,514.39$221,660.86
63Dec 2024$524.30$990.09$1,514.39$221,136.56
2024 Total$6,140.02$12,032.66$18,172.68
64Jan 2025$526.65$987.74$1,514.39$220,609.91
65Feb 2025$529.00$985.39$1,514.39$220,080.91
66Mar 2025$531.36$983.03$1,514.39$219,549.55
67Apr 2025$533.74$980.65$1,514.39$219,015.81
68May 2025$536.12$978.27$1,514.39$218,479.69
69Jun 2025$538.51$975.88$1,514.39$217,941.18
70Jul 2025$540.92$973.47$1,514.39$217,400.26
71Aug 2025$543.34$971.05$1,514.39$216,856.92
72Sep 2025$545.76$968.63$1,514.39$216,311.16
73Oct 2025$548.20$966.19$1,514.39$215,762.96
74Nov 2025$550.65$963.74$1,514.39$215,212.31
75Dec 2025$553.11$961.28$1,514.39$214,659.20
2025 Total$6,477.36$11,695.32$18,172.68
76Jan 2026$555.58$958.81$1,514.39$214,103.62
77Feb 2026$558.06$956.33$1,514.39$213,545.56
78Mar 2026$560.55$953.84$1,514.39$212,985.01
79Apr 2026$563.06$951.33$1,514.39$212,421.95
80May 2026$565.57$948.82$1,514.39$211,856.38
81Jun 2026$568.10$946.29$1,514.39$211,288.28
82Jul 2026$570.64$943.75$1,514.39$210,717.64
83Aug 2026$573.18$941.21$1,514.39$210,144.46
84Sep 2026$575.74$938.65$1,514.39$209,568.72
85Oct 2026$578.32$936.07$1,514.39$208,990.40
86Nov 2026$580.90$933.49$1,514.39$208,409.50
87Dec 2026$583.49$930.90$1,514.39$207,826.01
2026 Total$6,833.19$11,339.49$18,172.68
88Jan 2027$586.10$928.29$1,514.39$207,239.91
89Feb 2027$588.72$925.67$1,514.39$206,651.19
90Mar 2027$591.35$923.04$1,514.39$206,059.84
91Apr 2027$593.99$920.40$1,514.39$205,465.85
92May 2027$596.64$917.75$1,514.39$204,869.21
93Jun 2027$599.31$915.08$1,514.39$204,269.90
94Jul 2027$601.98$912.41$1,514.39$203,667.92
95Aug 2027$604.67$909.72$1,514.39$203,063.25
96Sep 2027$607.37$907.02$1,514.39$202,455.88
97Oct 2027$610.09$904.30$1,514.39$201,845.79
98Nov 2027$612.81$901.58$1,514.39$201,232.98
99Dec 2027$615.55$898.84$1,514.39$200,617.43
2027 Total$7,208.58$10,964.1$18,172.68
100Jan 2028$618.30$896.09$1,514.39$199,999.13
101Feb 2028$621.06$893.33$1,514.39$199,378.07
102Mar 2028$623.83$890.56$1,514.39$198,754.24
103Apr 2028$626.62$887.77$1,514.39$198,127.62
104May 2028$629.42$884.97$1,514.39$197,498.20
105Jun 2028$632.23$882.16$1,514.39$196,865.97
106Jul 2028$635.06$879.33$1,514.39$196,230.91
107Aug 2028$637.89$876.50$1,514.39$195,593.02
108Sep 2028$640.74$873.65$1,514.39$194,952.28
109Oct 2028$643.60$870.79$1,514.39$194,308.68
110Nov 2028$646.48$867.91$1,514.39$193,662.20
111Dec 2028$649.37$865.02$1,514.39$193,012.83
2028 Total$7,604.6$10,568.08$18,172.68
112Jan 2029$652.27$862.12$1,514.39$192,360.56
113Feb 2029$655.18$859.21$1,514.39$191,705.38
114Mar 2029$658.11$856.28$1,514.39$191,047.27
115Apr 2029$661.05$853.34$1,514.39$190,386.22
116May 2029$664.00$850.39$1,514.39$189,722.22
117Jun 2029$666.96$847.43$1,514.39$189,055.26
118Jul 2029$669.94$844.45$1,514.39$188,385.32
119Aug 2029$672.94$841.45$1,514.39$187,712.38
120Sep 2029$675.94$838.45$1,514.39$187,036.44
121Oct 2029$678.96$835.43$1,514.39$186,357.48
122Nov 2029$681.99$832.40$1,514.39$185,675.49
123Dec 2029$685.04$829.35$1,514.39$184,990.45
2029 Total$8,022.38$10,150.3$18,172.68
124Jan 2030$688.10$826.29$1,514.39$184,302.35
125Feb 2030$691.17$823.22$1,514.39$183,611.18
126Mar 2030$694.26$820.13$1,514.39$182,916.92
127Apr 2030$697.36$817.03$1,514.39$182,219.56
128May 2030$700.48$813.91$1,514.39$181,519.08
129Jun 2030$703.60$810.79$1,514.39$180,815.48
130Jul 2030$706.75$807.64$1,514.39$180,108.73
131Aug 2030$709.90$804.49$1,514.39$179,398.83
132Sep 2030$713.08$801.31$1,514.39$178,685.75
133Oct 2030$716.26$798.13$1,514.39$177,969.49
134Nov 2030$719.46$794.93$1,514.39$177,250.03
135Dec 2030$722.67$791.72$1,514.39$176,527.36
2030 Total$8,463.09$9,709.59$18,172.68
136Jan 2031$725.90$788.49$1,514.39$175,801.46
137Feb 2031$729.14$785.25$1,514.39$175,072.32
138Mar 2031$732.40$781.99$1,514.39$174,339.92
139Apr 2031$735.67$778.72$1,514.39$173,604.25
140May 2031$738.96$775.43$1,514.39$172,865.29
141Jun 2031$742.26$772.13$1,514.39$172,123.03
142Jul 2031$745.57$768.82$1,514.39$171,377.46
143Aug 2031$748.90$765.49$1,514.39$170,628.56
144Sep 2031$752.25$762.14$1,514.39$169,876.31
145Oct 2031$755.61$758.78$1,514.39$169,120.70
146Nov 2031$758.98$755.41$1,514.39$168,361.72
147Dec 2031$762.37$752.02$1,514.39$167,599.35
2031 Total$8,928.01$9,244.67$18,172.68
148Jan 2032$765.78$748.61$1,514.39$166,833.57
149Feb 2032$769.20$745.19$1,514.39$166,064.37
150Mar 2032$772.64$741.75$1,514.39$165,291.73
151Apr 2032$776.09$738.30$1,514.39$164,515.64
152May 2032$779.55$734.84$1,514.39$163,736.09
153Jun 2032$783.04$731.35$1,514.39$162,953.05
154Jul 2032$786.53$727.86$1,514.39$162,166.52
155Aug 2032$790.05$724.34$1,514.39$161,376.47
156Sep 2032$793.58$720.81$1,514.39$160,582.89
157Oct 2032$797.12$717.27$1,514.39$159,785.77
158Nov 2032$800.68$713.71$1,514.39$158,985.09
159Dec 2032$804.26$710.13$1,514.39$158,180.83
2032 Total$9,418.52$8,754.16$18,172.68
160Jan 2033$807.85$706.54$1,514.39$157,372.98
161Feb 2033$811.46$702.93$1,514.39$156,561.52
162Mar 2033$815.08$699.31$1,514.39$155,746.44
163Apr 2033$818.72$695.67$1,514.39$154,927.72
164May 2033$822.38$692.01$1,514.39$154,105.34
165Jun 2033$826.05$688.34$1,514.39$153,279.29
166Jul 2033$829.74$684.65$1,514.39$152,449.55
167Aug 2033$833.45$680.94$1,514.39$151,616.10
168Sep 2033$837.17$677.22$1,514.39$150,778.93
169Oct 2033$840.91$673.48$1,514.39$149,938.02
170Nov 2033$844.67$669.72$1,514.39$149,093.35
171Dec 2033$848.44$665.95$1,514.39$148,244.91
2033 Total$9,935.92$8,236.76$18,172.68
172Jan 2034$852.23$662.16$1,514.39$147,392.68
173Feb 2034$856.04$658.35$1,514.39$146,536.64
174Mar 2034$859.86$654.53$1,514.39$145,676.78
175Apr 2034$863.70$650.69$1,514.39$144,813.08
176May 2034$867.56$646.83$1,514.39$143,945.52
177Jun 2034$871.43$642.96$1,514.39$143,074.09
178Jul 2034$875.33$639.06$1,514.39$142,198.76
179Aug 2034$879.24$635.15$1,514.39$141,319.52
180Sep 2034$883.16$631.23$1,514.39$140,436.36
181Oct 2034$887.11$627.28$1,514.39$139,549.25
182Nov 2034$891.07$623.32$1,514.39$138,658.18
183Dec 2034$895.05$619.34$1,514.39$137,763.13
2034 Total$10,481.78$7,690.9$18,172.68
184Jan 2035$899.05$615.34$1,514.39$136,864.08
185Feb 2035$903.06$611.33$1,514.39$135,961.02
186Mar 2035$907.10$607.29$1,514.39$135,053.92
187Apr 2035$911.15$603.24$1,514.39$134,142.77
188May 2035$915.22$599.17$1,514.39$133,227.55
189Jun 2035$919.31$595.08$1,514.39$132,308.24
190Jul 2035$923.41$590.98$1,514.39$131,384.83
191Aug 2035$927.54$586.85$1,514.39$130,457.29
192Sep 2035$931.68$582.71$1,514.39$129,525.61
193Oct 2035$935.84$578.55$1,514.39$128,589.77
194Nov 2035$940.02$574.37$1,514.39$127,649.75
195Dec 2035$944.22$570.17$1,514.39$126,705.53
2035 Total$11,057.6$7,115.08$18,172.68
196Jan 2036$948.44$565.95$1,514.39$125,757.09
197Feb 2036$952.67$561.72$1,514.39$124,804.42
198Mar 2036$956.93$557.46$1,514.39$123,847.49
199Apr 2036$961.20$553.19$1,514.39$122,886.29
200May 2036$965.50$548.89$1,514.39$121,920.79
201Jun 2036$969.81$544.58$1,514.39$120,950.98
202Jul 2036$974.14$540.25$1,514.39$119,976.84
203Aug 2036$978.49$535.90$1,514.39$118,998.35
204Sep 2036$982.86$531.53$1,514.39$118,015.49
205Oct 2036$987.25$527.14$1,514.39$117,028.24
206Nov 2036$991.66$522.73$1,514.39$116,036.58
207Dec 2036$996.09$518.30$1,514.39$115,040.49
2036 Total$11,665.04$6,507.64$18,172.68
208Jan 2037$1,000.54$513.85$1,514.39$114,039.95
209Feb 2037$1,005.01$509.38$1,514.39$113,034.94
210Mar 2037$1,009.50$504.89$1,514.39$112,025.44
211Apr 2037$1,014.01$500.38$1,514.39$111,011.43
212May 2037$1,018.54$495.85$1,514.39$109,992.89
213Jun 2037$1,023.09$491.30$1,514.39$108,969.80
214Jul 2037$1,027.66$486.73$1,514.39$107,942.14
215Aug 2037$1,032.25$482.14$1,514.39$106,909.89
216Sep 2037$1,036.86$477.53$1,514.39$105,873.03
217Oct 2037$1,041.49$472.90$1,514.39$104,831.54
218Nov 2037$1,046.14$468.25$1,514.39$103,785.40
219Dec 2037$1,050.82$463.57$1,514.39$102,734.58
2037 Total$12,305.91$5,866.77$18,172.68
220Jan 2038$1,055.51$458.88$1,514.39$101,679.07
221Feb 2038$1,060.22$454.17$1,514.39$100,618.85
222Mar 2038$1,064.96$449.43$1,514.39$99,553.89
223Apr 2038$1,069.72$444.67$1,514.39$98,484.17
224May 2038$1,074.49$439.90$1,514.39$97,409.68
225Jun 2038$1,079.29$435.10$1,514.39$96,330.39
226Jul 2038$1,084.11$430.28$1,514.39$95,246.28
227Aug 2038$1,088.96$425.43$1,514.39$94,157.32
228Sep 2038$1,093.82$420.57$1,514.39$93,063.50
229Oct 2038$1,098.71$415.68$1,514.39$91,964.79
230Nov 2038$1,103.61$410.78$1,514.39$90,861.18
231Dec 2038$1,108.54$405.85$1,514.39$89,752.64
2038 Total$12,981.94$5,190.74$18,172.68
232Jan 2039$1,113.49$400.90$1,514.39$88,639.15
233Feb 2039$1,118.47$395.92$1,514.39$87,520.68
234Mar 2039$1,123.46$390.93$1,514.39$86,397.22
235Apr 2039$1,128.48$385.91$1,514.39$85,268.74
236May 2039$1,133.52$380.87$1,514.39$84,135.22
237Jun 2039$1,138.59$375.80$1,514.39$82,996.63
238Jul 2039$1,143.67$370.72$1,514.39$81,852.96
239Aug 2039$1,148.78$365.61$1,514.39$80,704.18
240Sep 2039$1,153.91$360.48$1,514.39$79,550.27
241Oct 2039$1,159.07$355.32$1,514.39$78,391.20
242Nov 2039$1,164.24$350.15$1,514.39$77,226.96
243Dec 2039$1,169.44$344.95$1,514.39$76,057.52
2039 Total$13,695.12$4,477.56$18,172.68
244Jan 2040$1,174.67$339.72$1,514.39$74,882.85
245Feb 2040$1,179.91$334.48$1,514.39$73,702.94
246Mar 2040$1,185.18$329.21$1,514.39$72,517.76
247Apr 2040$1,190.48$323.91$1,514.39$71,327.28
248May 2040$1,195.79$318.60$1,514.39$70,131.49
249Jun 2040$1,201.14$313.25$1,514.39$68,930.35
250Jul 2040$1,206.50$307.89$1,514.39$67,723.85
251Aug 2040$1,211.89$302.50$1,514.39$66,511.96
252Sep 2040$1,217.30$297.09$1,514.39$65,294.66
253Oct 2040$1,222.74$291.65$1,514.39$64,071.92
254Nov 2040$1,228.20$286.19$1,514.39$62,843.72
255Dec 2040$1,233.69$280.70$1,514.39$61,610.03
2040 Total$14,447.49$3,725.19$18,172.68
256Jan 2041$1,239.20$275.19$1,514.39$60,370.83
257Feb 2041$1,244.73$269.66$1,514.39$59,126.10
258Mar 2041$1,250.29$264.10$1,514.39$57,875.81
259Apr 2041$1,255.88$258.51$1,514.39$56,619.93
260May 2041$1,261.49$252.90$1,514.39$55,358.44
261Jun 2041$1,267.12$247.27$1,514.39$54,091.32
262Jul 2041$1,272.78$241.61$1,514.39$52,818.54
263Aug 2041$1,278.47$235.92$1,514.39$51,540.07
264Sep 2041$1,284.18$230.21$1,514.39$50,255.89
265Oct 2041$1,289.91$224.48$1,514.39$48,965.98
266Nov 2041$1,295.68$218.71$1,514.39$47,670.30
267Dec 2041$1,301.46$212.93$1,514.39$46,368.84
2041 Total$15,241.19$2,931.49$18,172.68
268Jan 2042$1,307.28$207.11$1,514.39$45,061.56
269Feb 2042$1,313.12$201.27$1,514.39$43,748.44
270Mar 2042$1,318.98$195.41$1,514.39$42,429.46
271Apr 2042$1,324.87$189.52$1,514.39$41,104.59
272May 2042$1,330.79$183.60$1,514.39$39,773.80
273Jun 2042$1,336.73$177.66$1,514.39$38,437.07
274Jul 2042$1,342.70$171.69$1,514.39$37,094.37
275Aug 2042$1,348.70$165.69$1,514.39$35,745.67
276Sep 2042$1,354.73$159.66$1,514.39$34,390.94
277Oct 2042$1,360.78$153.61$1,514.39$33,030.16
278Nov 2042$1,366.86$147.53$1,514.39$31,663.30
279Dec 2042$1,372.96$141.43$1,514.39$30,290.34
2042 Total$16,078.5$2,094.18$18,172.68
280Jan 2043$1,379.09$135.30$1,514.39$28,911.25
281Feb 2043$1,385.25$129.14$1,514.39$27,526.00
282Mar 2043$1,391.44$122.95$1,514.39$26,134.56
283Apr 2043$1,397.66$116.73$1,514.39$24,736.90
284May 2043$1,403.90$110.49$1,514.39$23,333.00
285Jun 2043$1,410.17$104.22$1,514.39$21,922.83
286Jul 2043$1,416.47$97.92$1,514.39$20,506.36
287Aug 2043$1,422.79$91.60$1,514.39$19,083.57
288Sep 2043$1,429.15$85.24$1,514.39$17,654.42
289Oct 2043$1,435.53$78.86$1,514.39$16,218.89
290Nov 2043$1,441.95$72.44$1,514.39$14,776.94
291Dec 2043$1,448.39$66.00$1,514.39$13,328.55
2043 Total$16,961.79$1,210.89$18,172.68
292Jan 2044$1,454.86$59.53$1,514.39$11,873.69
293Feb 2044$1,461.35$53.04$1,514.39$10,412.34
294Mar 2044$1,467.88$46.51$1,514.39$8,944.46
295Apr 2044$1,474.44$39.95$1,514.39$7,470.02
296May 2044$1,481.02$33.37$1,514.39$5,989.00
297Jun 2044$1,487.64$26.75$1,514.39$4,501.36
298Jul 2044$1,494.28$20.11$1,514.39$3,007.08
299Aug 2044$1,500.96$13.43$1,514.39$1,506.12
300Sep 2044$1,506.12$6.73$1,512.85$0.00
2044 Total$13,328.55$299.42$13,627.97
Compare your product with the big 4 banks, or add more products to compare
As seen on