Flexi Options Fixed Home Loan (Principal and Interest) 4 Years from Yellow Brick Road

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
4.00%
Fixed - 4 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,320
Number of Repayments
300
Total Interest Paid
$146,000
Total repayments
$396,000
DatePrincipleInterestPaymentBalance
1Dec 2019$486.26$833.33$1,319.59$249,513.74
2019 Total$486.26$833.33$1,319.59
2Jan 2020$487.88$831.71$1,319.59$249,025.86
3Feb 2020$489.50$830.09$1,319.59$248,536.36
4Mar 2020$491.14$828.45$1,319.59$248,045.22
5Apr 2020$492.77$826.82$1,319.59$247,552.45
6May 2020$494.42$825.17$1,319.59$247,058.03
7Jun 2020$496.06$823.53$1,319.59$246,561.97
8Jul 2020$497.72$821.87$1,319.59$246,064.25
9Aug 2020$499.38$820.21$1,319.59$245,564.87
10Sep 2020$501.04$818.55$1,319.59$245,063.83
11Oct 2020$502.71$816.88$1,319.59$244,561.12
12Nov 2020$504.39$815.20$1,319.59$244,056.73
13Dec 2020$506.07$813.52$1,319.59$243,550.66
2020 Total$5,963.08$9,872$15,835.08
14Jan 2021$507.75$811.84$1,319.59$243,042.91
15Feb 2021$509.45$810.14$1,319.59$242,533.46
16Mar 2021$511.15$808.44$1,319.59$242,022.31
17Apr 2021$512.85$806.74$1,319.59$241,509.46
18May 2021$514.56$805.03$1,319.59$240,994.90
19Jun 2021$516.27$803.32$1,319.59$240,478.63
20Jul 2021$517.99$801.60$1,319.59$239,960.64
21Aug 2021$519.72$799.87$1,319.59$239,440.92
22Sep 2021$521.45$798.14$1,319.59$238,919.47
23Oct 2021$523.19$796.40$1,319.59$238,396.28
24Nov 2021$524.94$794.65$1,319.59$237,871.34
25Dec 2021$526.69$792.90$1,319.59$237,344.65
2021 Total$6,206.01$9,629.07$15,835.08
26Jan 2022$528.44$791.15$1,319.59$236,816.21
27Feb 2022$530.20$789.39$1,319.59$236,286.01
28Mar 2022$531.97$787.62$1,319.59$235,754.04
29Apr 2022$533.74$785.85$1,319.59$235,220.30
30May 2022$535.52$784.07$1,319.59$234,684.78
31Jun 2022$537.31$782.28$1,319.59$234,147.47
32Jul 2022$539.10$780.49$1,319.59$233,608.37
33Aug 2022$540.90$778.69$1,319.59$233,067.47
34Sep 2022$542.70$776.89$1,319.59$232,524.77
35Oct 2022$544.51$775.08$1,319.59$231,980.26
36Nov 2022$546.32$773.27$1,319.59$231,433.94
37Dec 2022$548.14$771.45$1,319.59$230,885.80
2022 Total$6,458.85$9,376.23$15,835.08
38Jan 2023$549.97$769.62$1,319.59$230,335.83
39Feb 2023$551.80$767.79$1,319.59$229,784.03
40Mar 2023$553.64$765.95$1,319.59$229,230.39
41Apr 2023$555.49$764.10$1,319.59$228,674.90
42May 2023$557.34$762.25$1,319.59$228,117.56
43Jun 2023$559.20$760.39$1,319.59$227,558.36
44Jul 2023$561.06$758.53$1,319.59$226,997.30
45Aug 2023$562.93$756.66$1,319.59$226,434.37
46Sep 2023$564.81$754.78$1,319.59$225,869.56
47Oct 2023$566.69$752.90$1,319.59$225,302.87
48Nov 2023$568.58$751.01$1,319.59$224,734.29
49Dec 2023$570.48$749.11$1,319.59$224,163.81
2023 Total$6,721.99$9,113.09$15,835.08
50Jan 2024$572.38$747.21$1,319.59$223,591.43
51Feb 2024$574.29$745.30$1,319.59$223,017.14
52Mar 2024$576.20$743.39$1,319.59$222,440.94
53Apr 2024$578.12$741.47$1,319.59$221,862.82
54May 2024$580.05$739.54$1,319.59$221,282.77
55Jun 2024$581.98$737.61$1,319.59$220,700.79
56Jul 2024$583.92$735.67$1,319.59$220,116.87
57Aug 2024$585.87$733.72$1,319.59$219,531.00
58Sep 2024$587.82$731.77$1,319.59$218,943.18
59Oct 2024$589.78$729.81$1,319.59$218,353.40
60Nov 2024$591.75$727.84$1,319.59$217,761.65
61Dec 2024$593.72$725.87$1,319.59$217,167.93
2024 Total$6,995.88$8,839.2$15,835.08
62Jan 2025$595.70$723.89$1,319.59$216,572.23
63Feb 2025$597.68$721.91$1,319.59$215,974.55
64Mar 2025$599.67$719.92$1,319.59$215,374.88
65Apr 2025$601.67$717.92$1,319.59$214,773.21
66May 2025$603.68$715.91$1,319.59$214,169.53
67Jun 2025$605.69$713.90$1,319.59$213,563.84
68Jul 2025$607.71$711.88$1,319.59$212,956.13
69Aug 2025$609.74$709.85$1,319.59$212,346.39
70Sep 2025$611.77$707.82$1,319.59$211,734.62
71Oct 2025$613.81$705.78$1,319.59$211,120.81
72Nov 2025$615.85$703.74$1,319.59$210,504.96
73Dec 2025$617.91$701.68$1,319.59$209,887.05
2025 Total$7,280.88$8,554.2$15,835.08
74Jan 2026$619.97$699.62$1,319.59$209,267.08
75Feb 2026$622.03$697.56$1,319.59$208,645.05
76Mar 2026$624.11$695.48$1,319.59$208,020.94
77Apr 2026$626.19$693.40$1,319.59$207,394.75
78May 2026$628.27$691.32$1,319.59$206,766.48
79Jun 2026$630.37$689.22$1,319.59$206,136.11
80Jul 2026$632.47$687.12$1,319.59$205,503.64
81Aug 2026$634.58$685.01$1,319.59$204,869.06
82Sep 2026$636.69$682.90$1,319.59$204,232.37
83Oct 2026$638.82$680.77$1,319.59$203,593.55
84Nov 2026$640.94$678.65$1,319.59$202,952.61
85Dec 2026$643.08$676.51$1,319.59$202,309.53
2026 Total$7,577.52$8,257.56$15,835.08
86Jan 2027$645.22$674.37$1,319.59$201,664.31
87Feb 2027$647.38$672.21$1,319.59$201,016.93
88Mar 2027$649.53$670.06$1,319.59$200,367.40
89Apr 2027$651.70$667.89$1,319.59$199,715.70
90May 2027$653.87$665.72$1,319.59$199,061.83
91Jun 2027$656.05$663.54$1,319.59$198,405.78
92Jul 2027$658.24$661.35$1,319.59$197,747.54
93Aug 2027$660.43$659.16$1,319.59$197,087.11
94Sep 2027$662.63$656.96$1,319.59$196,424.48
95Oct 2027$664.84$654.75$1,319.59$195,759.64
96Nov 2027$667.06$652.53$1,319.59$195,092.58
97Dec 2027$669.28$650.31$1,319.59$194,423.30
2027 Total$7,886.23$7,948.85$15,835.08
98Jan 2028$671.51$648.08$1,319.59$193,751.79
99Feb 2028$673.75$645.84$1,319.59$193,078.04
100Mar 2028$676.00$643.59$1,319.59$192,402.04
101Apr 2028$678.25$641.34$1,319.59$191,723.79
102May 2028$680.51$639.08$1,319.59$191,043.28
103Jun 2028$682.78$636.81$1,319.59$190,360.50
104Jul 2028$685.05$634.54$1,319.59$189,675.45
105Aug 2028$687.34$632.25$1,319.59$188,988.11
106Sep 2028$689.63$629.96$1,319.59$188,298.48
107Oct 2028$691.93$627.66$1,319.59$187,606.55
108Nov 2028$694.23$625.36$1,319.59$186,912.32
109Dec 2028$696.55$623.04$1,319.59$186,215.77
2028 Total$8,207.53$7,627.55$15,835.08
110Jan 2029$698.87$620.72$1,319.59$185,516.90
111Feb 2029$701.20$618.39$1,319.59$184,815.70
112Mar 2029$703.54$616.05$1,319.59$184,112.16
113Apr 2029$705.88$613.71$1,319.59$183,406.28
114May 2029$708.24$611.35$1,319.59$182,698.04
115Jun 2029$710.60$608.99$1,319.59$181,987.44
116Jul 2029$712.97$606.62$1,319.59$181,274.47
117Aug 2029$715.34$604.25$1,319.59$180,559.13
118Sep 2029$717.73$601.86$1,319.59$179,841.40
119Oct 2029$720.12$599.47$1,319.59$179,121.28
120Nov 2029$722.52$597.07$1,319.59$178,398.76
121Dec 2029$724.93$594.66$1,319.59$177,673.83
2029 Total$8,541.94$7,293.14$15,835.08
122Jan 2030$727.34$592.25$1,319.59$176,946.49
123Feb 2030$729.77$589.82$1,319.59$176,216.72
124Mar 2030$732.20$587.39$1,319.59$175,484.52
125Apr 2030$734.64$584.95$1,319.59$174,749.88
126May 2030$737.09$582.50$1,319.59$174,012.79
127Jun 2030$739.55$580.04$1,319.59$173,273.24
128Jul 2030$742.01$577.58$1,319.59$172,531.23
129Aug 2030$744.49$575.10$1,319.59$171,786.74
130Sep 2030$746.97$572.62$1,319.59$171,039.77
131Oct 2030$749.46$570.13$1,319.59$170,290.31
132Nov 2030$751.96$567.63$1,319.59$169,538.35
133Dec 2030$754.46$565.13$1,319.59$168,783.89
2030 Total$8,889.94$6,945.14$15,835.08
134Jan 2031$756.98$562.61$1,319.59$168,026.91
135Feb 2031$759.50$560.09$1,319.59$167,267.41
136Mar 2031$762.03$557.56$1,319.59$166,505.38
137Apr 2031$764.57$555.02$1,319.59$165,740.81
138May 2031$767.12$552.47$1,319.59$164,973.69
139Jun 2031$769.68$549.91$1,319.59$164,204.01
140Jul 2031$772.24$547.35$1,319.59$163,431.77
141Aug 2031$774.82$544.77$1,319.59$162,656.95
142Sep 2031$777.40$542.19$1,319.59$161,879.55
143Oct 2031$779.99$539.60$1,319.59$161,099.56
144Nov 2031$782.59$537.00$1,319.59$160,316.97
145Dec 2031$785.20$534.39$1,319.59$159,531.77
2031 Total$9,252.12$6,582.96$15,835.08
146Jan 2032$787.82$531.77$1,319.59$158,743.95
147Feb 2032$790.44$529.15$1,319.59$157,953.51
148Mar 2032$793.08$526.51$1,319.59$157,160.43
149Apr 2032$795.72$523.87$1,319.59$156,364.71
150May 2032$798.37$521.22$1,319.59$155,566.34
151Jun 2032$801.04$518.55$1,319.59$154,765.30
152Jul 2032$803.71$515.88$1,319.59$153,961.59
153Aug 2032$806.38$513.21$1,319.59$153,155.21
154Sep 2032$809.07$510.52$1,319.59$152,346.14
155Oct 2032$811.77$507.82$1,319.59$151,534.37
156Nov 2032$814.48$505.11$1,319.59$150,719.89
157Dec 2032$817.19$502.40$1,319.59$149,902.70
2032 Total$9,629.07$6,206.01$15,835.08
158Jan 2033$819.91$499.68$1,319.59$149,082.79
159Feb 2033$822.65$496.94$1,319.59$148,260.14
160Mar 2033$825.39$494.20$1,319.59$147,434.75
161Apr 2033$828.14$491.45$1,319.59$146,606.61
162May 2033$830.90$488.69$1,319.59$145,775.71
163Jun 2033$833.67$485.92$1,319.59$144,942.04
164Jul 2033$836.45$483.14$1,319.59$144,105.59
165Aug 2033$839.24$480.35$1,319.59$143,266.35
166Sep 2033$842.04$477.55$1,319.59$142,424.31
167Oct 2033$844.84$474.75$1,319.59$141,579.47
168Nov 2033$847.66$471.93$1,319.59$140,731.81
169Dec 2033$850.48$469.11$1,319.59$139,881.33
2033 Total$10,021.37$5,813.71$15,835.08
170Jan 2034$853.32$466.27$1,319.59$139,028.01
171Feb 2034$856.16$463.43$1,319.59$138,171.85
172Mar 2034$859.02$460.57$1,319.59$137,312.83
173Apr 2034$861.88$457.71$1,319.59$136,450.95
174May 2034$864.75$454.84$1,319.59$135,586.20
175Jun 2034$867.64$451.95$1,319.59$134,718.56
176Jul 2034$870.53$449.06$1,319.59$133,848.03
177Aug 2034$873.43$446.16$1,319.59$132,974.60
178Sep 2034$876.34$443.25$1,319.59$132,098.26
179Oct 2034$879.26$440.33$1,319.59$131,219.00
180Nov 2034$882.19$437.40$1,319.59$130,336.81
181Dec 2034$885.13$434.46$1,319.59$129,451.68
2034 Total$10,429.65$5,405.43$15,835.08
182Jan 2035$888.08$431.51$1,319.59$128,563.60
183Feb 2035$891.04$428.55$1,319.59$127,672.56
184Mar 2035$894.01$425.58$1,319.59$126,778.55
185Apr 2035$896.99$422.60$1,319.59$125,881.56
186May 2035$899.98$419.61$1,319.59$124,981.58
187Jun 2035$902.98$416.61$1,319.59$124,078.60
188Jul 2035$905.99$413.60$1,319.59$123,172.61
189Aug 2035$909.01$410.58$1,319.59$122,263.60
190Sep 2035$912.04$407.55$1,319.59$121,351.56
191Oct 2035$915.08$404.51$1,319.59$120,436.48
192Nov 2035$918.14$401.45$1,319.59$119,518.34
193Dec 2035$921.20$398.39$1,319.59$118,597.14
2035 Total$10,854.54$4,980.54$15,835.08
194Jan 2036$924.27$395.32$1,319.59$117,672.87
195Feb 2036$927.35$392.24$1,319.59$116,745.52
196Mar 2036$930.44$389.15$1,319.59$115,815.08
197Apr 2036$933.54$386.05$1,319.59$114,881.54
198May 2036$936.65$382.94$1,319.59$113,944.89
199Jun 2036$939.77$379.82$1,319.59$113,005.12
200Jul 2036$942.91$376.68$1,319.59$112,062.21
201Aug 2036$946.05$373.54$1,319.59$111,116.16
202Sep 2036$949.20$370.39$1,319.59$110,166.96
203Oct 2036$952.37$367.22$1,319.59$109,214.59
204Nov 2036$955.54$364.05$1,319.59$108,259.05
205Dec 2036$958.73$360.86$1,319.59$107,300.32
2036 Total$11,296.82$4,538.26$15,835.08
206Jan 2037$961.92$357.67$1,319.59$106,338.40
207Feb 2037$965.13$354.46$1,319.59$105,373.27
208Mar 2037$968.35$351.24$1,319.59$104,404.92
209Apr 2037$971.57$348.02$1,319.59$103,433.35
210May 2037$974.81$344.78$1,319.59$102,458.54
211Jun 2037$978.06$341.53$1,319.59$101,480.48
212Jul 2037$981.32$338.27$1,319.59$100,499.16
213Aug 2037$984.59$335.00$1,319.59$99,514.57
214Sep 2037$987.87$331.72$1,319.59$98,526.70
215Oct 2037$991.17$328.42$1,319.59$97,535.53
216Nov 2037$994.47$325.12$1,319.59$96,541.06
217Dec 2037$997.79$321.80$1,319.59$95,543.27
2037 Total$11,757.05$4,078.03$15,835.08
218Jan 2038$1,001.11$318.48$1,319.59$94,542.16
219Feb 2038$1,004.45$315.14$1,319.59$93,537.71
220Mar 2038$1,007.80$311.79$1,319.59$92,529.91
221Apr 2038$1,011.16$308.43$1,319.59$91,518.75
222May 2038$1,014.53$305.06$1,319.59$90,504.22
223Jun 2038$1,017.91$301.68$1,319.59$89,486.31
224Jul 2038$1,021.30$298.29$1,319.59$88,465.01
225Aug 2038$1,024.71$294.88$1,319.59$87,440.30
226Sep 2038$1,028.12$291.47$1,319.59$86,412.18
227Oct 2038$1,031.55$288.04$1,319.59$85,380.63
228Nov 2038$1,034.99$284.60$1,319.59$84,345.64
229Dec 2038$1,038.44$281.15$1,319.59$83,307.20
2038 Total$12,236.07$3,599.01$15,835.08
230Jan 2039$1,041.90$277.69$1,319.59$82,265.30
231Feb 2039$1,045.37$274.22$1,319.59$81,219.93
232Mar 2039$1,048.86$270.73$1,319.59$80,171.07
233Apr 2039$1,052.35$267.24$1,319.59$79,118.72
234May 2039$1,055.86$263.73$1,319.59$78,062.86
235Jun 2039$1,059.38$260.21$1,319.59$77,003.48
236Jul 2039$1,062.91$256.68$1,319.59$75,940.57
237Aug 2039$1,066.45$253.14$1,319.59$74,874.12
238Sep 2039$1,070.01$249.58$1,319.59$73,804.11
239Oct 2039$1,073.58$246.01$1,319.59$72,730.53
240Nov 2039$1,077.15$242.44$1,319.59$71,653.38
241Dec 2039$1,080.75$238.84$1,319.59$70,572.63
2039 Total$12,734.57$3,100.51$15,835.08
242Jan 2040$1,084.35$235.24$1,319.59$69,488.28
243Feb 2040$1,087.96$231.63$1,319.59$68,400.32
244Mar 2040$1,091.59$228.00$1,319.59$67,308.73
245Apr 2040$1,095.23$224.36$1,319.59$66,213.50
246May 2040$1,098.88$220.71$1,319.59$65,114.62
247Jun 2040$1,102.54$217.05$1,319.59$64,012.08
248Jul 2040$1,106.22$213.37$1,319.59$62,905.86
249Aug 2040$1,109.90$209.69$1,319.59$61,795.96
250Sep 2040$1,113.60$205.99$1,319.59$60,682.36
251Oct 2040$1,117.32$202.27$1,319.59$59,565.04
252Nov 2040$1,121.04$198.55$1,319.59$58,444.00
253Dec 2040$1,124.78$194.81$1,319.59$57,319.22
2040 Total$13,253.41$2,581.67$15,835.08
254Jan 2041$1,128.53$191.06$1,319.59$56,190.69
255Feb 2041$1,132.29$187.30$1,319.59$55,058.40
256Mar 2041$1,136.06$183.53$1,319.59$53,922.34
257Apr 2041$1,139.85$179.74$1,319.59$52,782.49
258May 2041$1,143.65$175.94$1,319.59$51,638.84
259Jun 2041$1,147.46$172.13$1,319.59$50,491.38
260Jul 2041$1,151.29$168.30$1,319.59$49,340.09
261Aug 2041$1,155.12$164.47$1,319.59$48,184.97
262Sep 2041$1,158.97$160.62$1,319.59$47,026.00
263Oct 2041$1,162.84$156.75$1,319.59$45,863.16
264Nov 2041$1,166.71$152.88$1,319.59$44,696.45
265Dec 2041$1,170.60$148.99$1,319.59$43,525.85
2041 Total$13,793.37$2,041.71$15,835.08
266Jan 2042$1,174.50$145.09$1,319.59$42,351.35
267Feb 2042$1,178.42$141.17$1,319.59$41,172.93
268Mar 2042$1,182.35$137.24$1,319.59$39,990.58
269Apr 2042$1,186.29$133.30$1,319.59$38,804.29
270May 2042$1,190.24$129.35$1,319.59$37,614.05
271Jun 2042$1,194.21$125.38$1,319.59$36,419.84
272Jul 2042$1,198.19$121.40$1,319.59$35,221.65
273Aug 2042$1,202.18$117.41$1,319.59$34,019.47
274Sep 2042$1,206.19$113.40$1,319.59$32,813.28
275Oct 2042$1,210.21$109.38$1,319.59$31,603.07
276Nov 2042$1,214.25$105.34$1,319.59$30,388.82
277Dec 2042$1,218.29$101.30$1,319.59$29,170.53
2042 Total$14,355.32$1,479.76$15,835.08
278Jan 2043$1,222.35$97.24$1,319.59$27,948.18
279Feb 2043$1,226.43$93.16$1,319.59$26,721.75
280Mar 2043$1,230.52$89.07$1,319.59$25,491.23
281Apr 2043$1,234.62$84.97$1,319.59$24,256.61
282May 2043$1,238.73$80.86$1,319.59$23,017.88
283Jun 2043$1,242.86$76.73$1,319.59$21,775.02
284Jul 2043$1,247.01$72.58$1,319.59$20,528.01
285Aug 2043$1,251.16$68.43$1,319.59$19,276.85
286Sep 2043$1,255.33$64.26$1,319.59$18,021.52
287Oct 2043$1,259.52$60.07$1,319.59$16,762.00
288Nov 2043$1,263.72$55.87$1,319.59$15,498.28
289Dec 2043$1,267.93$51.66$1,319.59$14,230.35
2043 Total$14,940.18$894.9$15,835.08
290Jan 2044$1,272.16$47.43$1,319.59$12,958.19
291Feb 2044$1,276.40$43.19$1,319.59$11,681.79
292Mar 2044$1,280.65$38.94$1,319.59$10,401.14
293Apr 2044$1,284.92$34.67$1,319.59$9,116.22
294May 2044$1,289.20$30.39$1,319.59$7,827.02
295Jun 2044$1,293.50$26.09$1,319.59$6,533.52
296Jul 2044$1,297.81$21.78$1,319.59$5,235.71
297Aug 2044$1,302.14$17.45$1,319.59$3,933.57
298Sep 2044$1,306.48$13.11$1,319.59$2,627.09
299Oct 2044$1,310.83$8.76$1,319.59$1,316.26
300Nov 2044$1,315.20$4.39$1,319.59$1.06
2044 Total$14,229.29$286.2$14,515.49
Compare your product with the big 4 banks, or add more products to compare
As seen on