Flexi Options Home Loan (Principal and Interest) (LVR < 80%) from Yellow Brick Road

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
3.57%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,261
Number of Repayments
300
Total Interest Paid
$128,300
Total repayments
$378,300
DatePrincipleInterestPaymentBalance
1Oct 2019$517.21$743.75$1,260.96$249,482.79
2Nov 2019$518.75$742.21$1,260.96$248,964.04
3Dec 2019$520.29$740.67$1,260.96$248,443.75
2019 Total$1,556.25$2,226.63$3,782.88
4Jan 2020$521.84$739.12$1,260.96$247,921.91
5Feb 2020$523.39$737.57$1,260.96$247,398.52
6Mar 2020$524.95$736.01$1,260.96$246,873.57
7Apr 2020$526.51$734.45$1,260.96$246,347.06
8May 2020$528.08$732.88$1,260.96$245,818.98
9Jun 2020$529.65$731.31$1,260.96$245,289.33
10Jul 2020$531.22$729.74$1,260.96$244,758.11
11Aug 2020$532.80$728.16$1,260.96$244,225.31
12Sep 2020$534.39$726.57$1,260.96$243,690.92
13Oct 2020$535.98$724.98$1,260.96$243,154.94
14Nov 2020$537.57$723.39$1,260.96$242,617.37
15Dec 2020$539.17$721.79$1,260.96$242,078.20
2020 Total$6,365.55$8,765.97$15,131.52
16Jan 2021$540.78$720.18$1,260.96$241,537.42
17Feb 2021$542.39$718.57$1,260.96$240,995.03
18Mar 2021$544.00$716.96$1,260.96$240,451.03
19Apr 2021$545.62$715.34$1,260.96$239,905.41
20May 2021$547.24$713.72$1,260.96$239,358.17
21Jun 2021$548.87$712.09$1,260.96$238,809.30
22Jul 2021$550.50$710.46$1,260.96$238,258.80
23Aug 2021$552.14$708.82$1,260.96$237,706.66
24Sep 2021$553.78$707.18$1,260.96$237,152.88
25Oct 2021$555.43$705.53$1,260.96$236,597.45
26Nov 2021$557.08$703.88$1,260.96$236,040.37
27Dec 2021$558.74$702.22$1,260.96$235,481.63
2021 Total$6,596.57$8,534.95$15,131.52
28Jan 2022$560.40$700.56$1,260.96$234,921.23
29Feb 2022$562.07$698.89$1,260.96$234,359.16
30Mar 2022$563.74$697.22$1,260.96$233,795.42
31Apr 2022$565.42$695.54$1,260.96$233,230.00
32May 2022$567.10$693.86$1,260.96$232,662.90
33Jun 2022$568.79$692.17$1,260.96$232,094.11
34Jul 2022$570.48$690.48$1,260.96$231,523.63
35Aug 2022$572.18$688.78$1,260.96$230,951.45
36Sep 2022$573.88$687.08$1,260.96$230,377.57
37Oct 2022$575.59$685.37$1,260.96$229,801.98
38Nov 2022$577.30$683.66$1,260.96$229,224.68
39Dec 2022$579.02$681.94$1,260.96$228,645.66
2022 Total$6,835.97$8,295.55$15,131.52
40Jan 2023$580.74$680.22$1,260.96$228,064.92
41Feb 2023$582.47$678.49$1,260.96$227,482.45
42Mar 2023$584.20$676.76$1,260.96$226,898.25
43Apr 2023$585.94$675.02$1,260.96$226,312.31
44May 2023$587.68$673.28$1,260.96$225,724.63
45Jun 2023$589.43$671.53$1,260.96$225,135.20
46Jul 2023$591.18$669.78$1,260.96$224,544.02
47Aug 2023$592.94$668.02$1,260.96$223,951.08
48Sep 2023$594.71$666.25$1,260.96$223,356.37
49Oct 2023$596.47$664.49$1,260.96$222,759.90
50Nov 2023$598.25$662.71$1,260.96$222,161.65
51Dec 2023$600.03$660.93$1,260.96$221,561.62
2023 Total$7,084.04$8,047.48$15,131.52
52Jan 2024$601.81$659.15$1,260.96$220,959.81
53Feb 2024$603.60$657.36$1,260.96$220,356.21
54Mar 2024$605.40$655.56$1,260.96$219,750.81
55Apr 2024$607.20$653.76$1,260.96$219,143.61
56May 2024$609.01$651.95$1,260.96$218,534.60
57Jun 2024$610.82$650.14$1,260.96$217,923.78
58Jul 2024$612.64$648.32$1,260.96$217,311.14
59Aug 2024$614.46$646.50$1,260.96$216,696.68
60Sep 2024$616.29$644.67$1,260.96$216,080.39
61Oct 2024$618.12$642.84$1,260.96$215,462.27
62Nov 2024$619.96$641.00$1,260.96$214,842.31
63Dec 2024$621.80$639.16$1,260.96$214,220.51
2024 Total$7,341.11$7,790.41$15,131.52
64Jan 2025$623.65$637.31$1,260.96$213,596.86
65Feb 2025$625.51$635.45$1,260.96$212,971.35
66Mar 2025$627.37$633.59$1,260.96$212,343.98
67Apr 2025$629.24$631.72$1,260.96$211,714.74
68May 2025$631.11$629.85$1,260.96$211,083.63
69Jun 2025$632.99$627.97$1,260.96$210,450.64
70Jul 2025$634.87$626.09$1,260.96$209,815.77
71Aug 2025$636.76$624.20$1,260.96$209,179.01
72Sep 2025$638.65$622.31$1,260.96$208,540.36
73Oct 2025$640.55$620.41$1,260.96$207,899.81
74Nov 2025$642.46$618.50$1,260.96$207,257.35
75Dec 2025$644.37$616.59$1,260.96$206,612.98
2025 Total$7,607.53$7,523.99$15,131.52
76Jan 2026$646.29$614.67$1,260.96$205,966.69
77Feb 2026$648.21$612.75$1,260.96$205,318.48
78Mar 2026$650.14$610.82$1,260.96$204,668.34
79Apr 2026$652.07$608.89$1,260.96$204,016.27
80May 2026$654.01$606.95$1,260.96$203,362.26
81Jun 2026$655.96$605.00$1,260.96$202,706.30
82Jul 2026$657.91$603.05$1,260.96$202,048.39
83Aug 2026$659.87$601.09$1,260.96$201,388.52
84Sep 2026$661.83$599.13$1,260.96$200,726.69
85Oct 2026$663.80$597.16$1,260.96$200,062.89
86Nov 2026$665.77$595.19$1,260.96$199,397.12
87Dec 2026$667.75$593.21$1,260.96$198,729.37
2026 Total$7,883.61$7,247.91$15,131.52
88Jan 2027$669.74$591.22$1,260.96$198,059.63
89Feb 2027$671.73$589.23$1,260.96$197,387.90
90Mar 2027$673.73$587.23$1,260.96$196,714.17
91Apr 2027$675.74$585.22$1,260.96$196,038.43
92May 2027$677.75$583.21$1,260.96$195,360.68
93Jun 2027$679.76$581.20$1,260.96$194,680.92
94Jul 2027$681.78$579.18$1,260.96$193,999.14
95Aug 2027$683.81$577.15$1,260.96$193,315.33
96Sep 2027$685.85$575.11$1,260.96$192,629.48
97Oct 2027$687.89$573.07$1,260.96$191,941.59
98Nov 2027$689.93$571.03$1,260.96$191,251.66
99Dec 2027$691.99$568.97$1,260.96$190,559.67
2027 Total$8,169.7$6,961.82$15,131.52
100Jan 2028$694.04$566.92$1,260.96$189,865.63
101Feb 2028$696.11$564.85$1,260.96$189,169.52
102Mar 2028$698.18$562.78$1,260.96$188,471.34
103Apr 2028$700.26$560.70$1,260.96$187,771.08
104May 2028$702.34$558.62$1,260.96$187,068.74
105Jun 2028$704.43$556.53$1,260.96$186,364.31
106Jul 2028$706.53$554.43$1,260.96$185,657.78
107Aug 2028$708.63$552.33$1,260.96$184,949.15
108Sep 2028$710.74$550.22$1,260.96$184,238.41
109Oct 2028$712.85$548.11$1,260.96$183,525.56
110Nov 2028$714.97$545.99$1,260.96$182,810.59
111Dec 2028$717.10$543.86$1,260.96$182,093.49
2028 Total$8,466.18$6,665.34$15,131.52
112Jan 2029$719.23$541.73$1,260.96$181,374.26
113Feb 2029$721.37$539.59$1,260.96$180,652.89
114Mar 2029$723.52$537.44$1,260.96$179,929.37
115Apr 2029$725.67$535.29$1,260.96$179,203.70
116May 2029$727.83$533.13$1,260.96$178,475.87
117Jun 2029$729.99$530.97$1,260.96$177,745.88
118Jul 2029$732.17$528.79$1,260.96$177,013.71
119Aug 2029$734.34$526.62$1,260.96$176,279.37
120Sep 2029$736.53$524.43$1,260.96$175,542.84
121Oct 2029$738.72$522.24$1,260.96$174,804.12
122Nov 2029$740.92$520.04$1,260.96$174,063.20
123Dec 2029$743.12$517.84$1,260.96$173,320.08
2029 Total$8,773.41$6,358.11$15,131.52
124Jan 2030$745.33$515.63$1,260.96$172,574.75
125Feb 2030$747.55$513.41$1,260.96$171,827.20
126Mar 2030$749.77$511.19$1,260.96$171,077.43
127Apr 2030$752.00$508.96$1,260.96$170,325.43
128May 2030$754.24$506.72$1,260.96$169,571.19
129Jun 2030$756.49$504.47$1,260.96$168,814.70
130Jul 2030$758.74$502.22$1,260.96$168,055.96
131Aug 2030$760.99$499.97$1,260.96$167,294.97
132Sep 2030$763.26$497.70$1,260.96$166,531.71
133Oct 2030$765.53$495.43$1,260.96$165,766.18
134Nov 2030$767.81$493.15$1,260.96$164,998.37
135Dec 2030$770.09$490.87$1,260.96$164,228.28
2030 Total$9,091.8$6,039.72$15,131.52
136Jan 2031$772.38$488.58$1,260.96$163,455.90
137Feb 2031$774.68$486.28$1,260.96$162,681.22
138Mar 2031$776.98$483.98$1,260.96$161,904.24
139Apr 2031$779.29$481.67$1,260.96$161,124.95
140May 2031$781.61$479.35$1,260.96$160,343.34
141Jun 2031$783.94$477.02$1,260.96$159,559.40
142Jul 2031$786.27$474.69$1,260.96$158,773.13
143Aug 2031$788.61$472.35$1,260.96$157,984.52
144Sep 2031$790.96$470.00$1,260.96$157,193.56
145Oct 2031$793.31$467.65$1,260.96$156,400.25
146Nov 2031$795.67$465.29$1,260.96$155,604.58
147Dec 2031$798.04$462.92$1,260.96$154,806.54
2031 Total$9,421.74$5,709.78$15,131.52
148Jan 2032$800.41$460.55$1,260.96$154,006.13
149Feb 2032$802.79$458.17$1,260.96$153,203.34
150Mar 2032$805.18$455.78$1,260.96$152,398.16
151Apr 2032$807.58$453.38$1,260.96$151,590.58
152May 2032$809.98$450.98$1,260.96$150,780.60
153Jun 2032$812.39$448.57$1,260.96$149,968.21
154Jul 2032$814.80$446.16$1,260.96$149,153.41
155Aug 2032$817.23$443.73$1,260.96$148,336.18
156Sep 2032$819.66$441.30$1,260.96$147,516.52
157Oct 2032$822.10$438.86$1,260.96$146,694.42
158Nov 2032$824.54$436.42$1,260.96$145,869.88
159Dec 2032$827.00$433.96$1,260.96$145,042.88
2032 Total$9,763.66$5,367.86$15,131.52
160Jan 2033$829.46$431.50$1,260.96$144,213.42
161Feb 2033$831.93$429.03$1,260.96$143,381.49
162Mar 2033$834.40$426.56$1,260.96$142,547.09
163Apr 2033$836.88$424.08$1,260.96$141,710.21
164May 2033$839.37$421.59$1,260.96$140,870.84
165Jun 2033$841.87$419.09$1,260.96$140,028.97
166Jul 2033$844.37$416.59$1,260.96$139,184.60
167Aug 2033$846.89$414.07$1,260.96$138,337.71
168Sep 2033$849.41$411.55$1,260.96$137,488.30
169Oct 2033$851.93$409.03$1,260.96$136,636.37
170Nov 2033$854.47$406.49$1,260.96$135,781.90
171Dec 2033$857.01$403.95$1,260.96$134,924.89
2033 Total$10,117.99$5,013.53$15,131.52
172Jan 2034$859.56$401.40$1,260.96$134,065.33
173Feb 2034$862.12$398.84$1,260.96$133,203.21
174Mar 2034$864.68$396.28$1,260.96$132,338.53
175Apr 2034$867.25$393.71$1,260.96$131,471.28
176May 2034$869.83$391.13$1,260.96$130,601.45
177Jun 2034$872.42$388.54$1,260.96$129,729.03
178Jul 2034$875.02$385.94$1,260.96$128,854.01
179Aug 2034$877.62$383.34$1,260.96$127,976.39
180Sep 2034$880.23$380.73$1,260.96$127,096.16
181Oct 2034$882.85$378.11$1,260.96$126,213.31
182Nov 2034$885.48$375.48$1,260.96$125,327.83
183Dec 2034$888.11$372.85$1,260.96$124,439.72
2034 Total$10,485.17$4,646.35$15,131.52
184Jan 2035$890.75$370.21$1,260.96$123,548.97
185Feb 2035$893.40$367.56$1,260.96$122,655.57
186Mar 2035$896.06$364.90$1,260.96$121,759.51
187Apr 2035$898.73$362.23$1,260.96$120,860.78
188May 2035$901.40$359.56$1,260.96$119,959.38
189Jun 2035$904.08$356.88$1,260.96$119,055.30
190Jul 2035$906.77$354.19$1,260.96$118,148.53
191Aug 2035$909.47$351.49$1,260.96$117,239.06
192Sep 2035$912.17$348.79$1,260.96$116,326.89
193Oct 2035$914.89$346.07$1,260.96$115,412.00
194Nov 2035$917.61$343.35$1,260.96$114,494.39
195Dec 2035$920.34$340.62$1,260.96$113,574.05
2035 Total$10,865.67$4,265.85$15,131.52
196Jan 2036$923.08$337.88$1,260.96$112,650.97
197Feb 2036$925.82$335.14$1,260.96$111,725.15
198Mar 2036$928.58$332.38$1,260.96$110,796.57
199Apr 2036$931.34$329.62$1,260.96$109,865.23
200May 2036$934.11$326.85$1,260.96$108,931.12
201Jun 2036$936.89$324.07$1,260.96$107,994.23
202Jul 2036$939.68$321.28$1,260.96$107,054.55
203Aug 2036$942.47$318.49$1,260.96$106,112.08
204Sep 2036$945.28$315.68$1,260.96$105,166.80
205Oct 2036$948.09$312.87$1,260.96$104,218.71
206Nov 2036$950.91$310.05$1,260.96$103,267.80
207Dec 2036$953.74$307.22$1,260.96$102,314.06
2036 Total$11,259.99$3,871.53$15,131.52
208Jan 2037$956.58$304.38$1,260.96$101,357.48
209Feb 2037$959.42$301.54$1,260.96$100,398.06
210Mar 2037$962.28$298.68$1,260.96$99,435.78
211Apr 2037$965.14$295.82$1,260.96$98,470.64
212May 2037$968.01$292.95$1,260.96$97,502.63
213Jun 2037$970.89$290.07$1,260.96$96,531.74
214Jul 2037$973.78$287.18$1,260.96$95,557.96
215Aug 2037$976.68$284.28$1,260.96$94,581.28
216Sep 2037$979.58$281.38$1,260.96$93,601.70
217Oct 2037$982.49$278.47$1,260.96$92,619.21
218Nov 2037$985.42$275.54$1,260.96$91,633.79
219Dec 2037$988.35$272.61$1,260.96$90,645.44
2037 Total$11,668.62$3,462.9$15,131.52
220Jan 2038$991.29$269.67$1,260.96$89,654.15
221Feb 2038$994.24$266.72$1,260.96$88,659.91
222Mar 2038$997.20$263.76$1,260.96$87,662.71
223Apr 2038$1,000.16$260.80$1,260.96$86,662.55
224May 2038$1,003.14$257.82$1,260.96$85,659.41
225Jun 2038$1,006.12$254.84$1,260.96$84,653.29
226Jul 2038$1,009.12$251.84$1,260.96$83,644.17
227Aug 2038$1,012.12$248.84$1,260.96$82,632.05
228Sep 2038$1,015.13$245.83$1,260.96$81,616.92
229Oct 2038$1,018.15$242.81$1,260.96$80,598.77
230Nov 2038$1,021.18$239.78$1,260.96$79,577.59
231Dec 2038$1,024.22$236.74$1,260.96$78,553.37
2038 Total$12,092.07$3,039.45$15,131.52
232Jan 2039$1,027.26$233.70$1,260.96$77,526.11
233Feb 2039$1,030.32$230.64$1,260.96$76,495.79
234Mar 2039$1,033.39$227.57$1,260.96$75,462.40
235Apr 2039$1,036.46$224.50$1,260.96$74,425.94
236May 2039$1,039.54$221.42$1,260.96$73,386.40
237Jun 2039$1,042.64$218.32$1,260.96$72,343.76
238Jul 2039$1,045.74$215.22$1,260.96$71,298.02
239Aug 2039$1,048.85$212.11$1,260.96$70,249.17
240Sep 2039$1,051.97$208.99$1,260.96$69,197.20
241Oct 2039$1,055.10$205.86$1,260.96$68,142.10
242Nov 2039$1,058.24$202.72$1,260.96$67,083.86
243Dec 2039$1,061.39$199.57$1,260.96$66,022.47
2039 Total$12,530.9$2,600.62$15,131.52
244Jan 2040$1,064.54$196.42$1,260.96$64,957.93
245Feb 2040$1,067.71$193.25$1,260.96$63,890.22
246Mar 2040$1,070.89$190.07$1,260.96$62,819.33
247Apr 2040$1,074.07$186.89$1,260.96$61,745.26
248May 2040$1,077.27$183.69$1,260.96$60,667.99
249Jun 2040$1,080.47$180.49$1,260.96$59,587.52
250Jul 2040$1,083.69$177.27$1,260.96$58,503.83
251Aug 2040$1,086.91$174.05$1,260.96$57,416.92
252Sep 2040$1,090.14$170.82$1,260.96$56,326.78
253Oct 2040$1,093.39$167.57$1,260.96$55,233.39
254Nov 2040$1,096.64$164.32$1,260.96$54,136.75
255Dec 2040$1,099.90$161.06$1,260.96$53,036.85
2040 Total$12,985.62$2,145.9$15,131.52
256Jan 2041$1,103.18$157.78$1,260.96$51,933.67
257Feb 2041$1,106.46$154.50$1,260.96$50,827.21
258Mar 2041$1,109.75$151.21$1,260.96$49,717.46
259Apr 2041$1,113.05$147.91$1,260.96$48,604.41
260May 2041$1,116.36$144.60$1,260.96$47,488.05
261Jun 2041$1,119.68$141.28$1,260.96$46,368.37
262Jul 2041$1,123.01$137.95$1,260.96$45,245.36
263Aug 2041$1,126.36$134.60$1,260.96$44,119.00
264Sep 2041$1,129.71$131.25$1,260.96$42,989.29
265Oct 2041$1,133.07$127.89$1,260.96$41,856.22
266Nov 2041$1,136.44$124.52$1,260.96$40,719.78
267Dec 2041$1,139.82$121.14$1,260.96$39,579.96
2041 Total$13,456.89$1,674.63$15,131.52
268Jan 2042$1,143.21$117.75$1,260.96$38,436.75
269Feb 2042$1,146.61$114.35$1,260.96$37,290.14
270Mar 2042$1,150.02$110.94$1,260.96$36,140.12
271Apr 2042$1,153.44$107.52$1,260.96$34,986.68
272May 2042$1,156.87$104.09$1,260.96$33,829.81
273Jun 2042$1,160.32$100.64$1,260.96$32,669.49
274Jul 2042$1,163.77$97.19$1,260.96$31,505.72
275Aug 2042$1,167.23$93.73$1,260.96$30,338.49
276Sep 2042$1,170.70$90.26$1,260.96$29,167.79
277Oct 2042$1,174.19$86.77$1,260.96$27,993.60
278Nov 2042$1,177.68$83.28$1,260.96$26,815.92
279Dec 2042$1,181.18$79.78$1,260.96$25,634.74
2042 Total$13,945.22$1,186.3$15,131.52
280Jan 2043$1,184.70$76.26$1,260.96$24,450.04
281Feb 2043$1,188.22$72.74$1,260.96$23,261.82
282Mar 2043$1,191.76$69.20$1,260.96$22,070.06
283Apr 2043$1,195.30$65.66$1,260.96$20,874.76
284May 2043$1,198.86$62.10$1,260.96$19,675.90
285Jun 2043$1,202.42$58.54$1,260.96$18,473.48
286Jul 2043$1,206.00$54.96$1,260.96$17,267.48
287Aug 2043$1,209.59$51.37$1,260.96$16,057.89
288Sep 2043$1,213.19$47.77$1,260.96$14,844.70
289Oct 2043$1,216.80$44.16$1,260.96$13,627.90
290Nov 2043$1,220.42$40.54$1,260.96$12,407.48
291Dec 2043$1,224.05$36.91$1,260.96$11,183.43
2043 Total$14,451.31$680.21$15,131.52
292Jan 2044$1,227.69$33.27$1,260.96$9,955.74
293Feb 2044$1,231.34$29.62$1,260.96$8,724.40
294Mar 2044$1,235.00$25.96$1,260.96$7,489.40
295Apr 2044$1,238.68$22.28$1,260.96$6,250.72
296May 2044$1,242.36$18.60$1,260.96$5,008.36
297Jun 2044$1,246.06$14.90$1,260.96$3,762.30
298Jul 2044$1,249.77$11.19$1,260.96$2,512.53
299Aug 2044$1,253.49$7.47$1,260.96$1,259.04
300Sep 2044$1,257.21$3.75$1,260.96$1.83
2044 Total$11,181.6$167.04$11,348.64
Compare your product with the big 4 banks, or add more products to compare
As seen on