Flexi Options Fixed Investment 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
4.95%
Fixed - 4 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,454
Number of Repayments
300
Total Interest Paid
$186,200
Total repayments
$436,200
DatePrincipleInterestPaymentBalance
1Oct 2019$422.95$1,031.25$1,454.20$249,577.05
2Nov 2019$424.69$1,029.51$1,454.20$249,152.36
3Dec 2019$426.45$1,027.75$1,454.20$248,725.91
2019 Total$1,274.09$3,088.51$4,362.6
4Jan 2020$428.21$1,025.99$1,454.20$248,297.70
5Feb 2020$429.97$1,024.23$1,454.20$247,867.73
6Mar 2020$431.75$1,022.45$1,454.20$247,435.98
7Apr 2020$433.53$1,020.67$1,454.20$247,002.45
8May 2020$435.31$1,018.89$1,454.20$246,567.14
9Jun 2020$437.11$1,017.09$1,454.20$246,130.03
10Jul 2020$438.91$1,015.29$1,454.20$245,691.12
11Aug 2020$440.72$1,013.48$1,454.20$245,250.40
12Sep 2020$442.54$1,011.66$1,454.20$244,807.86
13Oct 2020$444.37$1,009.83$1,454.20$244,363.49
14Nov 2020$446.20$1,008.00$1,454.20$243,917.29
15Dec 2020$448.04$1,006.16$1,454.20$243,469.25
2020 Total$5,256.66$12,193.74$17,450.4
16Jan 2021$449.89$1,004.31$1,454.20$243,019.36
17Feb 2021$451.75$1,002.45$1,454.20$242,567.61
18Mar 2021$453.61$1,000.59$1,454.20$242,114.00
19Apr 2021$455.48$998.72$1,454.20$241,658.52
20May 2021$457.36$996.84$1,454.20$241,201.16
21Jun 2021$459.25$994.95$1,454.20$240,741.91
22Jul 2021$461.14$993.06$1,454.20$240,280.77
23Aug 2021$463.04$991.16$1,454.20$239,817.73
24Sep 2021$464.95$989.25$1,454.20$239,352.78
25Oct 2021$466.87$987.33$1,454.20$238,885.91
26Nov 2021$468.80$985.40$1,454.20$238,417.11
27Dec 2021$470.73$983.47$1,454.20$237,946.38
2021 Total$5,522.87$11,927.53$17,450.4
28Jan 2022$472.67$981.53$1,454.20$237,473.71
29Feb 2022$474.62$979.58$1,454.20$236,999.09
30Mar 2022$476.58$977.62$1,454.20$236,522.51
31Apr 2022$478.54$975.66$1,454.20$236,043.97
32May 2022$480.52$973.68$1,454.20$235,563.45
33Jun 2022$482.50$971.70$1,454.20$235,080.95
34Jul 2022$484.49$969.71$1,454.20$234,596.46
35Aug 2022$486.49$967.71$1,454.20$234,109.97
36Sep 2022$488.50$965.70$1,454.20$233,621.47
37Oct 2022$490.51$963.69$1,454.20$233,130.96
38Nov 2022$492.53$961.67$1,454.20$232,638.43
39Dec 2022$494.57$959.63$1,454.20$232,143.86
2022 Total$5,802.52$11,647.88$17,450.4
40Jan 2023$496.61$957.59$1,454.20$231,647.25
41Feb 2023$498.66$955.54$1,454.20$231,148.59
42Mar 2023$500.71$953.49$1,454.20$230,647.88
43Apr 2023$502.78$951.42$1,454.20$230,145.10
44May 2023$504.85$949.35$1,454.20$229,640.25
45Jun 2023$506.93$947.27$1,454.20$229,133.32
46Jul 2023$509.03$945.17$1,454.20$228,624.29
47Aug 2023$511.12$943.08$1,454.20$228,113.17
48Sep 2023$513.23$940.97$1,454.20$227,599.94
49Oct 2023$515.35$938.85$1,454.20$227,084.59
50Nov 2023$517.48$936.72$1,454.20$226,567.11
51Dec 2023$519.61$934.59$1,454.20$226,047.50
2023 Total$6,096.36$11,354.04$17,450.4
52Jan 2024$521.75$932.45$1,454.20$225,525.75
53Feb 2024$523.91$930.29$1,454.20$225,001.84
54Mar 2024$526.07$928.13$1,454.20$224,475.77
55Apr 2024$528.24$925.96$1,454.20$223,947.53
56May 2024$530.42$923.78$1,454.20$223,417.11
57Jun 2024$532.60$921.60$1,454.20$222,884.51
58Jul 2024$534.80$919.40$1,454.20$222,349.71
59Aug 2024$537.01$917.19$1,454.20$221,812.70
60Sep 2024$539.22$914.98$1,454.20$221,273.48
61Oct 2024$541.45$912.75$1,454.20$220,732.03
62Nov 2024$543.68$910.52$1,454.20$220,188.35
63Dec 2024$545.92$908.28$1,454.20$219,642.43
2024 Total$6,405.07$11,045.33$17,450.4
64Jan 2025$548.17$906.03$1,454.20$219,094.26
65Feb 2025$550.44$903.76$1,454.20$218,543.82
66Mar 2025$552.71$901.49$1,454.20$217,991.11
67Apr 2025$554.99$899.21$1,454.20$217,436.12
68May 2025$557.28$896.92$1,454.20$216,878.84
69Jun 2025$559.57$894.63$1,454.20$216,319.27
70Jul 2025$561.88$892.32$1,454.20$215,757.39
71Aug 2025$564.20$890.00$1,454.20$215,193.19
72Sep 2025$566.53$887.67$1,454.20$214,626.66
73Oct 2025$568.87$885.33$1,454.20$214,057.79
74Nov 2025$571.21$882.99$1,454.20$213,486.58
75Dec 2025$573.57$880.63$1,454.20$212,913.01
2025 Total$6,729.42$10,720.98$17,450.4
76Jan 2026$575.93$878.27$1,454.20$212,337.08
77Feb 2026$578.31$875.89$1,454.20$211,758.77
78Mar 2026$580.70$873.50$1,454.20$211,178.07
79Apr 2026$583.09$871.11$1,454.20$210,594.98
80May 2026$585.50$868.70$1,454.20$210,009.48
81Jun 2026$587.91$866.29$1,454.20$209,421.57
82Jul 2026$590.34$863.86$1,454.20$208,831.23
83Aug 2026$592.77$861.43$1,454.20$208,238.46
84Sep 2026$595.22$858.98$1,454.20$207,643.24
85Oct 2026$597.67$856.53$1,454.20$207,045.57
86Nov 2026$600.14$854.06$1,454.20$206,445.43
87Dec 2026$602.61$851.59$1,454.20$205,842.82
2026 Total$7,070.19$10,380.21$17,450.4
88Jan 2027$605.10$849.10$1,454.20$205,237.72
89Feb 2027$607.59$846.61$1,454.20$204,630.13
90Mar 2027$610.10$844.10$1,454.20$204,020.03
91Apr 2027$612.62$841.58$1,454.20$203,407.41
92May 2027$615.14$839.06$1,454.20$202,792.27
93Jun 2027$617.68$836.52$1,454.20$202,174.59
94Jul 2027$620.23$833.97$1,454.20$201,554.36
95Aug 2027$622.79$831.41$1,454.20$200,931.57
96Sep 2027$625.36$828.84$1,454.20$200,306.21
97Oct 2027$627.94$826.26$1,454.20$199,678.27
98Nov 2027$630.53$823.67$1,454.20$199,047.74
99Dec 2027$633.13$821.07$1,454.20$198,414.61
2027 Total$7,428.21$10,022.19$17,450.4
100Jan 2028$635.74$818.46$1,454.20$197,778.87
101Feb 2028$638.36$815.84$1,454.20$197,140.51
102Mar 2028$641.00$813.20$1,454.20$196,499.51
103Apr 2028$643.64$810.56$1,454.20$195,855.87
104May 2028$646.29$807.91$1,454.20$195,209.58
105Jun 2028$648.96$805.24$1,454.20$194,560.62
106Jul 2028$651.64$802.56$1,454.20$193,908.98
107Aug 2028$654.33$799.87$1,454.20$193,254.65
108Sep 2028$657.02$797.18$1,454.20$192,597.63
109Oct 2028$659.73$794.47$1,454.20$191,937.90
110Nov 2028$662.46$791.74$1,454.20$191,275.44
111Dec 2028$665.19$789.01$1,454.20$190,610.25
2028 Total$7,804.36$9,646.04$17,450.4
112Jan 2029$667.93$786.27$1,454.20$189,942.32
113Feb 2029$670.69$783.51$1,454.20$189,271.63
114Mar 2029$673.45$780.75$1,454.20$188,598.18
115Apr 2029$676.23$777.97$1,454.20$187,921.95
116May 2029$679.02$775.18$1,454.20$187,242.93
117Jun 2029$681.82$772.38$1,454.20$186,561.11
118Jul 2029$684.64$769.56$1,454.20$185,876.47
119Aug 2029$687.46$766.74$1,454.20$185,189.01
120Sep 2029$690.30$763.90$1,454.20$184,498.71
121Oct 2029$693.14$761.06$1,454.20$183,805.57
122Nov 2029$696.00$758.20$1,454.20$183,109.57
123Dec 2029$698.87$755.33$1,454.20$182,410.70
2029 Total$8,199.55$9,250.85$17,450.4
124Jan 2030$701.76$752.44$1,454.20$181,708.94
125Feb 2030$704.65$749.55$1,454.20$181,004.29
126Mar 2030$707.56$746.64$1,454.20$180,296.73
127Apr 2030$710.48$743.72$1,454.20$179,586.25
128May 2030$713.41$740.79$1,454.20$178,872.84
129Jun 2030$716.35$737.85$1,454.20$178,156.49
130Jul 2030$719.30$734.90$1,454.20$177,437.19
131Aug 2030$722.27$731.93$1,454.20$176,714.92
132Sep 2030$725.25$728.95$1,454.20$175,989.67
133Oct 2030$728.24$725.96$1,454.20$175,261.43
134Nov 2030$731.25$722.95$1,454.20$174,530.18
135Dec 2030$734.26$719.94$1,454.20$173,795.92
2030 Total$8,614.78$8,835.62$17,450.4
136Jan 2031$737.29$716.91$1,454.20$173,058.63
137Feb 2031$740.33$713.87$1,454.20$172,318.30
138Mar 2031$743.39$710.81$1,454.20$171,574.91
139Apr 2031$746.45$707.75$1,454.20$170,828.46
140May 2031$749.53$704.67$1,454.20$170,078.93
141Jun 2031$752.62$701.58$1,454.20$169,326.31
142Jul 2031$755.73$698.47$1,454.20$168,570.58
143Aug 2031$758.85$695.35$1,454.20$167,811.73
144Sep 2031$761.98$692.22$1,454.20$167,049.75
145Oct 2031$765.12$689.08$1,454.20$166,284.63
146Nov 2031$768.28$685.92$1,454.20$165,516.35
147Dec 2031$771.45$682.75$1,454.20$164,744.90
2031 Total$9,051.02$8,399.38$17,450.4
148Jan 2032$774.63$679.57$1,454.20$163,970.27
149Feb 2032$777.82$676.38$1,454.20$163,192.45
150Mar 2032$781.03$673.17$1,454.20$162,411.42
151Apr 2032$784.25$669.95$1,454.20$161,627.17
152May 2032$787.49$666.71$1,454.20$160,839.68
153Jun 2032$790.74$663.46$1,454.20$160,048.94
154Jul 2032$794.00$660.20$1,454.20$159,254.94
155Aug 2032$797.27$656.93$1,454.20$158,457.67
156Sep 2032$800.56$653.64$1,454.20$157,657.11
157Oct 2032$803.86$650.34$1,454.20$156,853.25
158Nov 2032$807.18$647.02$1,454.20$156,046.07
159Dec 2032$810.51$643.69$1,454.20$155,235.56
2032 Total$9,509.34$7,941.06$17,450.4
160Jan 2033$813.85$640.35$1,454.20$154,421.71
161Feb 2033$817.21$636.99$1,454.20$153,604.50
162Mar 2033$820.58$633.62$1,454.20$152,783.92
163Apr 2033$823.97$630.23$1,454.20$151,959.95
164May 2033$827.37$626.83$1,454.20$151,132.58
165Jun 2033$830.78$623.42$1,454.20$150,301.80
166Jul 2033$834.21$619.99$1,454.20$149,467.59
167Aug 2033$837.65$616.55$1,454.20$148,629.94
168Sep 2033$841.10$613.10$1,454.20$147,788.84
169Oct 2033$844.57$609.63$1,454.20$146,944.27
170Nov 2033$848.05$606.15$1,454.20$146,096.22
171Dec 2033$851.55$602.65$1,454.20$145,244.67
2033 Total$9,990.89$7,459.51$17,450.4
172Jan 2034$855.07$599.13$1,454.20$144,389.60
173Feb 2034$858.59$595.61$1,454.20$143,531.01
174Mar 2034$862.13$592.07$1,454.20$142,668.88
175Apr 2034$865.69$588.51$1,454.20$141,803.19
176May 2034$869.26$584.94$1,454.20$140,933.93
177Jun 2034$872.85$581.35$1,454.20$140,061.08
178Jul 2034$876.45$577.75$1,454.20$139,184.63
179Aug 2034$880.06$574.14$1,454.20$138,304.57
180Sep 2034$883.69$570.51$1,454.20$137,420.88
181Oct 2034$887.34$566.86$1,454.20$136,533.54
182Nov 2034$891.00$563.20$1,454.20$135,642.54
183Dec 2034$894.67$559.53$1,454.20$134,747.87
2034 Total$10,496.8$6,953.6$17,450.4
184Jan 2035$898.37$555.83$1,454.20$133,849.50
185Feb 2035$902.07$552.13$1,454.20$132,947.43
186Mar 2035$905.79$548.41$1,454.20$132,041.64
187Apr 2035$909.53$544.67$1,454.20$131,132.11
188May 2035$913.28$540.92$1,454.20$130,218.83
189Jun 2035$917.05$537.15$1,454.20$129,301.78
190Jul 2035$920.83$533.37$1,454.20$128,380.95
191Aug 2035$924.63$529.57$1,454.20$127,456.32
192Sep 2035$928.44$525.76$1,454.20$126,527.88
193Oct 2035$932.27$521.93$1,454.20$125,595.61
194Nov 2035$936.12$518.08$1,454.20$124,659.49
195Dec 2035$939.98$514.22$1,454.20$123,719.51
2035 Total$11,028.36$6,422.04$17,450.4
196Jan 2036$943.86$510.34$1,454.20$122,775.65
197Feb 2036$947.75$506.45$1,454.20$121,827.90
198Mar 2036$951.66$502.54$1,454.20$120,876.24
199Apr 2036$955.59$498.61$1,454.20$119,920.65
200May 2036$959.53$494.67$1,454.20$118,961.12
201Jun 2036$963.49$490.71$1,454.20$117,997.63
202Jul 2036$967.46$486.74$1,454.20$117,030.17
203Aug 2036$971.45$482.75$1,454.20$116,058.72
204Sep 2036$975.46$478.74$1,454.20$115,083.26
205Oct 2036$979.48$474.72$1,454.20$114,103.78
206Nov 2036$983.52$470.68$1,454.20$113,120.26
207Dec 2036$987.58$466.62$1,454.20$112,132.68
2036 Total$11,586.83$5,863.57$17,450.4
208Jan 2037$991.65$462.55$1,454.20$111,141.03
209Feb 2037$995.74$458.46$1,454.20$110,145.29
210Mar 2037$999.85$454.35$1,454.20$109,145.44
211Apr 2037$1,003.98$450.22$1,454.20$108,141.46
212May 2037$1,008.12$446.08$1,454.20$107,133.34
213Jun 2037$1,012.27$441.93$1,454.20$106,121.07
214Jul 2037$1,016.45$437.75$1,454.20$105,104.62
215Aug 2037$1,020.64$433.56$1,454.20$104,083.98
216Sep 2037$1,024.85$429.35$1,454.20$103,059.13
217Oct 2037$1,029.08$425.12$1,454.20$102,030.05
218Nov 2037$1,033.33$420.87$1,454.20$100,996.72
219Dec 2037$1,037.59$416.61$1,454.20$99,959.13
2037 Total$12,173.55$5,276.85$17,450.4
220Jan 2038$1,041.87$412.33$1,454.20$98,917.26
221Feb 2038$1,046.17$408.03$1,454.20$97,871.09
222Mar 2038$1,050.48$403.72$1,454.20$96,820.61
223Apr 2038$1,054.81$399.39$1,454.20$95,765.80
224May 2038$1,059.17$395.03$1,454.20$94,706.63
225Jun 2038$1,063.54$390.66$1,454.20$93,643.09
226Jul 2038$1,067.92$386.28$1,454.20$92,575.17
227Aug 2038$1,072.33$381.87$1,454.20$91,502.84
228Sep 2038$1,076.75$377.45$1,454.20$90,426.09
229Oct 2038$1,081.19$373.01$1,454.20$89,344.90
230Nov 2038$1,085.65$368.55$1,454.20$88,259.25
231Dec 2038$1,090.13$364.07$1,454.20$87,169.12
2038 Total$12,790.01$4,660.39$17,450.4
232Jan 2039$1,094.63$359.57$1,454.20$86,074.49
233Feb 2039$1,099.14$355.06$1,454.20$84,975.35
234Mar 2039$1,103.68$350.52$1,454.20$83,871.67
235Apr 2039$1,108.23$345.97$1,454.20$82,763.44
236May 2039$1,112.80$341.40$1,454.20$81,650.64
237Jun 2039$1,117.39$336.81$1,454.20$80,533.25
238Jul 2039$1,122.00$332.20$1,454.20$79,411.25
239Aug 2039$1,126.63$327.57$1,454.20$78,284.62
240Sep 2039$1,131.28$322.92$1,454.20$77,153.34
241Oct 2039$1,135.94$318.26$1,454.20$76,017.40
242Nov 2039$1,140.63$313.57$1,454.20$74,876.77
243Dec 2039$1,145.33$308.87$1,454.20$73,731.44
2039 Total$13,437.68$4,012.72$17,450.4
244Jan 2040$1,150.06$304.14$1,454.20$72,581.38
245Feb 2040$1,154.80$299.40$1,454.20$71,426.58
246Mar 2040$1,159.57$294.63$1,454.20$70,267.01
247Apr 2040$1,164.35$289.85$1,454.20$69,102.66
248May 2040$1,169.15$285.05$1,454.20$67,933.51
249Jun 2040$1,173.97$280.23$1,454.20$66,759.54
250Jul 2040$1,178.82$275.38$1,454.20$65,580.72
251Aug 2040$1,183.68$270.52$1,454.20$64,397.04
252Sep 2040$1,188.56$265.64$1,454.20$63,208.48
253Oct 2040$1,193.47$260.73$1,454.20$62,015.01
254Nov 2040$1,198.39$255.81$1,454.20$60,816.62
255Dec 2040$1,203.33$250.87$1,454.20$59,613.29
2040 Total$14,118.15$3,332.25$17,450.4
256Jan 2041$1,208.30$245.90$1,454.20$58,404.99
257Feb 2041$1,213.28$240.92$1,454.20$57,191.71
258Mar 2041$1,218.28$235.92$1,454.20$55,973.43
259Apr 2041$1,223.31$230.89$1,454.20$54,750.12
260May 2041$1,228.36$225.84$1,454.20$53,521.76
261Jun 2041$1,233.42$220.78$1,454.20$52,288.34
262Jul 2041$1,238.51$215.69$1,454.20$51,049.83
263Aug 2041$1,243.62$210.58$1,454.20$49,806.21
264Sep 2041$1,248.75$205.45$1,454.20$48,557.46
265Oct 2041$1,253.90$200.30$1,454.20$47,303.56
266Nov 2041$1,259.07$195.13$1,454.20$46,044.49
267Dec 2041$1,264.27$189.93$1,454.20$44,780.22
2041 Total$14,833.07$2,617.33$17,450.4
268Jan 2042$1,269.48$184.72$1,454.20$43,510.74
269Feb 2042$1,274.72$179.48$1,454.20$42,236.02
270Mar 2042$1,279.98$174.22$1,454.20$40,956.04
271Apr 2042$1,285.26$168.94$1,454.20$39,670.78
272May 2042$1,290.56$163.64$1,454.20$38,380.22
273Jun 2042$1,295.88$158.32$1,454.20$37,084.34
274Jul 2042$1,301.23$152.97$1,454.20$35,783.11
275Aug 2042$1,306.59$147.61$1,454.20$34,476.52
276Sep 2042$1,311.98$142.22$1,454.20$33,164.54
277Oct 2042$1,317.40$136.80$1,454.20$31,847.14
278Nov 2042$1,322.83$131.37$1,454.20$30,524.31
279Dec 2042$1,328.29$125.91$1,454.20$29,196.02
2042 Total$15,584.2$1,866.2$17,450.4
280Jan 2043$1,333.77$120.43$1,454.20$27,862.25
281Feb 2043$1,339.27$114.93$1,454.20$26,522.98
282Mar 2043$1,344.79$109.41$1,454.20$25,178.19
283Apr 2043$1,350.34$103.86$1,454.20$23,827.85
284May 2043$1,355.91$98.29$1,454.20$22,471.94
285Jun 2043$1,361.50$92.70$1,454.20$21,110.44
286Jul 2043$1,367.12$87.08$1,454.20$19,743.32
287Aug 2043$1,372.76$81.44$1,454.20$18,370.56
288Sep 2043$1,378.42$75.78$1,454.20$16,992.14
289Oct 2043$1,384.11$70.09$1,454.20$15,608.03
290Nov 2043$1,389.82$64.38$1,454.20$14,218.21
291Dec 2043$1,395.55$58.65$1,454.20$12,822.66
2043 Total$16,373.36$1,077.04$17,450.4
292Jan 2044$1,401.31$52.89$1,454.20$11,421.35
293Feb 2044$1,407.09$47.11$1,454.20$10,014.26
294Mar 2044$1,412.89$41.31$1,454.20$8,601.37
295Apr 2044$1,418.72$35.48$1,454.20$7,182.65
296May 2044$1,424.57$29.63$1,454.20$5,758.08
297Jun 2044$1,430.45$23.75$1,454.20$4,327.63
298Jul 2044$1,436.35$17.85$1,454.20$2,891.28
299Aug 2044$1,442.27$11.93$1,454.20$1,449.01
300Sep 2044$1,448.22$5.98$1,454.20$0.79
2044 Total$12,821.87$265.93$13,087.8
Compare your product with the big 4 banks, or add more products to compare
As seen on