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
3.42%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,241
Number of Repayments
300
Total Interest Paid
$122,300
Total repayments
$372,300
DatePrincipleInterestPaymentBalance
1Dec 2019$528.36$712.50$1,240.86$249,471.64
2019 Total$528.36$712.5$1,240.86
2Jan 2020$529.87$710.99$1,240.86$248,941.77
3Feb 2020$531.38$709.48$1,240.86$248,410.39
4Mar 2020$532.89$707.97$1,240.86$247,877.50
5Apr 2020$534.41$706.45$1,240.86$247,343.09
6May 2020$535.93$704.93$1,240.86$246,807.16
7Jun 2020$537.46$703.40$1,240.86$246,269.70
8Jul 2020$538.99$701.87$1,240.86$245,730.71
9Aug 2020$540.53$700.33$1,240.86$245,190.18
10Sep 2020$542.07$698.79$1,240.86$244,648.11
11Oct 2020$543.61$697.25$1,240.86$244,104.50
12Nov 2020$545.16$695.70$1,240.86$243,559.34
13Dec 2020$546.72$694.14$1,240.86$243,012.62
2020 Total$6,459.02$8,431.3$14,890.32
14Jan 2021$548.27$692.59$1,240.86$242,464.35
15Feb 2021$549.84$691.02$1,240.86$241,914.51
16Mar 2021$551.40$689.46$1,240.86$241,363.11
17Apr 2021$552.98$687.88$1,240.86$240,810.13
18May 2021$554.55$686.31$1,240.86$240,255.58
19Jun 2021$556.13$684.73$1,240.86$239,699.45
20Jul 2021$557.72$683.14$1,240.86$239,141.73
21Aug 2021$559.31$681.55$1,240.86$238,582.42
22Sep 2021$560.90$679.96$1,240.86$238,021.52
23Oct 2021$562.50$678.36$1,240.86$237,459.02
24Nov 2021$564.10$676.76$1,240.86$236,894.92
25Dec 2021$565.71$675.15$1,240.86$236,329.21
2021 Total$6,683.41$8,206.91$14,890.32
26Jan 2022$567.32$673.54$1,240.86$235,761.89
27Feb 2022$568.94$671.92$1,240.86$235,192.95
28Mar 2022$570.56$670.30$1,240.86$234,622.39
29Apr 2022$572.19$668.67$1,240.86$234,050.20
30May 2022$573.82$667.04$1,240.86$233,476.38
31Jun 2022$575.45$665.41$1,240.86$232,900.93
32Jul 2022$577.09$663.77$1,240.86$232,323.84
33Aug 2022$578.74$662.12$1,240.86$231,745.10
34Sep 2022$580.39$660.47$1,240.86$231,164.71
35Oct 2022$582.04$658.82$1,240.86$230,582.67
36Nov 2022$583.70$657.16$1,240.86$229,998.97
37Dec 2022$585.36$655.50$1,240.86$229,413.61
2022 Total$6,915.6$7,974.72$14,890.32
38Jan 2023$587.03$653.83$1,240.86$228,826.58
39Feb 2023$588.70$652.16$1,240.86$228,237.88
40Mar 2023$590.38$650.48$1,240.86$227,647.50
41Apr 2023$592.06$648.80$1,240.86$227,055.44
42May 2023$593.75$647.11$1,240.86$226,461.69
43Jun 2023$595.44$645.42$1,240.86$225,866.25
44Jul 2023$597.14$643.72$1,240.86$225,269.11
45Aug 2023$598.84$642.02$1,240.86$224,670.27
46Sep 2023$600.55$640.31$1,240.86$224,069.72
47Oct 2023$602.26$638.60$1,240.86$223,467.46
48Nov 2023$603.98$636.88$1,240.86$222,863.48
49Dec 2023$605.70$635.16$1,240.86$222,257.78
2023 Total$7,155.83$7,734.49$14,890.32
50Jan 2024$607.43$633.43$1,240.86$221,650.35
51Feb 2024$609.16$631.70$1,240.86$221,041.19
52Mar 2024$610.89$629.97$1,240.86$220,430.30
53Apr 2024$612.63$628.23$1,240.86$219,817.67
54May 2024$614.38$626.48$1,240.86$219,203.29
55Jun 2024$616.13$624.73$1,240.86$218,587.16
56Jul 2024$617.89$622.97$1,240.86$217,969.27
57Aug 2024$619.65$621.21$1,240.86$217,349.62
58Sep 2024$621.41$619.45$1,240.86$216,728.21
59Oct 2024$623.18$617.68$1,240.86$216,105.03
60Nov 2024$624.96$615.90$1,240.86$215,480.07
61Dec 2024$626.74$614.12$1,240.86$214,853.33
2024 Total$7,404.45$7,485.87$14,890.32
62Jan 2025$628.53$612.33$1,240.86$214,224.80
63Feb 2025$630.32$610.54$1,240.86$213,594.48
64Mar 2025$632.12$608.74$1,240.86$212,962.36
65Apr 2025$633.92$606.94$1,240.86$212,328.44
66May 2025$635.72$605.14$1,240.86$211,692.72
67Jun 2025$637.54$603.32$1,240.86$211,055.18
68Jul 2025$639.35$601.51$1,240.86$210,415.83
69Aug 2025$641.17$599.69$1,240.86$209,774.66
70Sep 2025$643.00$597.86$1,240.86$209,131.66
71Oct 2025$644.83$596.03$1,240.86$208,486.83
72Nov 2025$646.67$594.19$1,240.86$207,840.16
73Dec 2025$648.52$592.34$1,240.86$207,191.64
2025 Total$7,661.69$7,228.63$14,890.32
74Jan 2026$650.36$590.50$1,240.86$206,541.28
75Feb 2026$652.22$588.64$1,240.86$205,889.06
76Mar 2026$654.08$586.78$1,240.86$205,234.98
77Apr 2026$655.94$584.92$1,240.86$204,579.04
78May 2026$657.81$583.05$1,240.86$203,921.23
79Jun 2026$659.68$581.18$1,240.86$203,261.55
80Jul 2026$661.56$579.30$1,240.86$202,599.99
81Aug 2026$663.45$577.41$1,240.86$201,936.54
82Sep 2026$665.34$575.52$1,240.86$201,271.20
83Oct 2026$667.24$573.62$1,240.86$200,603.96
84Nov 2026$669.14$571.72$1,240.86$199,934.82
85Dec 2026$671.05$569.81$1,240.86$199,263.77
2026 Total$7,927.87$6,962.45$14,890.32
86Jan 2027$672.96$567.90$1,240.86$198,590.81
87Feb 2027$674.88$565.98$1,240.86$197,915.93
88Mar 2027$676.80$564.06$1,240.86$197,239.13
89Apr 2027$678.73$562.13$1,240.86$196,560.40
90May 2027$680.66$560.20$1,240.86$195,879.74
91Jun 2027$682.60$558.26$1,240.86$195,197.14
92Jul 2027$684.55$556.31$1,240.86$194,512.59
93Aug 2027$686.50$554.36$1,240.86$193,826.09
94Sep 2027$688.46$552.40$1,240.86$193,137.63
95Oct 2027$690.42$550.44$1,240.86$192,447.21
96Nov 2027$692.39$548.47$1,240.86$191,754.82
97Dec 2027$694.36$546.50$1,240.86$191,060.46
2027 Total$8,203.31$6,687.01$14,890.32
98Jan 2028$696.34$544.52$1,240.86$190,364.12
99Feb 2028$698.32$542.54$1,240.86$189,665.80
100Mar 2028$700.31$540.55$1,240.86$188,965.49
101Apr 2028$702.31$538.55$1,240.86$188,263.18
102May 2028$704.31$536.55$1,240.86$187,558.87
103Jun 2028$706.32$534.54$1,240.86$186,852.55
104Jul 2028$708.33$532.53$1,240.86$186,144.22
105Aug 2028$710.35$530.51$1,240.86$185,433.87
106Sep 2028$712.37$528.49$1,240.86$184,721.50
107Oct 2028$714.40$526.46$1,240.86$184,007.10
108Nov 2028$716.44$524.42$1,240.86$183,290.66
109Dec 2028$718.48$522.38$1,240.86$182,572.18
2028 Total$8,488.28$6,402.04$14,890.32
110Jan 2029$720.53$520.33$1,240.86$181,851.65
111Feb 2029$722.58$518.28$1,240.86$181,129.07
112Mar 2029$724.64$516.22$1,240.86$180,404.43
113Apr 2029$726.71$514.15$1,240.86$179,677.72
114May 2029$728.78$512.08$1,240.86$178,948.94
115Jun 2029$730.86$510.00$1,240.86$178,218.08
116Jul 2029$732.94$507.92$1,240.86$177,485.14
117Aug 2029$735.03$505.83$1,240.86$176,750.11
118Sep 2029$737.12$503.74$1,240.86$176,012.99
119Oct 2029$739.22$501.64$1,240.86$175,273.77
120Nov 2029$741.33$499.53$1,240.86$174,532.44
121Dec 2029$743.44$497.42$1,240.86$173,789.00
2029 Total$8,783.18$6,107.14$14,890.32
122Jan 2030$745.56$495.30$1,240.86$173,043.44
123Feb 2030$747.69$493.17$1,240.86$172,295.75
124Mar 2030$749.82$491.04$1,240.86$171,545.93
125Apr 2030$751.95$488.91$1,240.86$170,793.98
126May 2030$754.10$486.76$1,240.86$170,039.88
127Jun 2030$756.25$484.61$1,240.86$169,283.63
128Jul 2030$758.40$482.46$1,240.86$168,525.23
129Aug 2030$760.56$480.30$1,240.86$167,764.67
130Sep 2030$762.73$478.13$1,240.86$167,001.94
131Oct 2030$764.90$475.96$1,240.86$166,237.04
132Nov 2030$767.08$473.78$1,240.86$165,469.96
133Dec 2030$769.27$471.59$1,240.86$164,700.69
2030 Total$9,088.31$5,802.01$14,890.32
134Jan 2031$771.46$469.40$1,240.86$163,929.23
135Feb 2031$773.66$467.20$1,240.86$163,155.57
136Mar 2031$775.87$464.99$1,240.86$162,379.70
137Apr 2031$778.08$462.78$1,240.86$161,601.62
138May 2031$780.30$460.56$1,240.86$160,821.32
139Jun 2031$782.52$458.34$1,240.86$160,038.80
140Jul 2031$784.75$456.11$1,240.86$159,254.05
141Aug 2031$786.99$453.87$1,240.86$158,467.06
142Sep 2031$789.23$451.63$1,240.86$157,677.83
143Oct 2031$791.48$449.38$1,240.86$156,886.35
144Nov 2031$793.73$447.13$1,240.86$156,092.62
145Dec 2031$796.00$444.86$1,240.86$155,296.62
2031 Total$9,404.07$5,486.25$14,890.32
146Jan 2032$798.26$442.60$1,240.86$154,498.36
147Feb 2032$800.54$440.32$1,240.86$153,697.82
148Mar 2032$802.82$438.04$1,240.86$152,895.00
149Apr 2032$805.11$435.75$1,240.86$152,089.89
150May 2032$807.40$433.46$1,240.86$151,282.49
151Jun 2032$809.70$431.16$1,240.86$150,472.79
152Jul 2032$812.01$428.85$1,240.86$149,660.78
153Aug 2032$814.33$426.53$1,240.86$148,846.45
154Sep 2032$816.65$424.21$1,240.86$148,029.80
155Oct 2032$818.98$421.88$1,240.86$147,210.82
156Nov 2032$821.31$419.55$1,240.86$146,389.51
157Dec 2032$823.65$417.21$1,240.86$145,565.86
2032 Total$9,730.76$5,159.56$14,890.32
158Jan 2033$826.00$414.86$1,240.86$144,739.86
159Feb 2033$828.35$412.51$1,240.86$143,911.51
160Mar 2033$830.71$410.15$1,240.86$143,080.80
161Apr 2033$833.08$407.78$1,240.86$142,247.72
162May 2033$835.45$405.41$1,240.86$141,412.27
163Jun 2033$837.84$403.02$1,240.86$140,574.43
164Jul 2033$840.22$400.64$1,240.86$139,734.21
165Aug 2033$842.62$398.24$1,240.86$138,891.59
166Sep 2033$845.02$395.84$1,240.86$138,046.57
167Oct 2033$847.43$393.43$1,240.86$137,199.14
168Nov 2033$849.84$391.02$1,240.86$136,349.30
169Dec 2033$852.26$388.60$1,240.86$135,497.04
2033 Total$10,068.82$4,821.5$14,890.32
170Jan 2034$854.69$386.17$1,240.86$134,642.35
171Feb 2034$857.13$383.73$1,240.86$133,785.22
172Mar 2034$859.57$381.29$1,240.86$132,925.65
173Apr 2034$862.02$378.84$1,240.86$132,063.63
174May 2034$864.48$376.38$1,240.86$131,199.15
175Jun 2034$866.94$373.92$1,240.86$130,332.21
176Jul 2034$869.41$371.45$1,240.86$129,462.80
177Aug 2034$871.89$368.97$1,240.86$128,590.91
178Sep 2034$874.38$366.48$1,240.86$127,716.53
179Oct 2034$876.87$363.99$1,240.86$126,839.66
180Nov 2034$879.37$361.49$1,240.86$125,960.29
181Dec 2034$881.87$358.99$1,240.86$125,078.42
2034 Total$10,418.62$4,471.7$14,890.32
182Jan 2035$884.39$356.47$1,240.86$124,194.03
183Feb 2035$886.91$353.95$1,240.86$123,307.12
184Mar 2035$889.43$351.43$1,240.86$122,417.69
185Apr 2035$891.97$348.89$1,240.86$121,525.72
186May 2035$894.51$346.35$1,240.86$120,631.21
187Jun 2035$897.06$343.80$1,240.86$119,734.15
188Jul 2035$899.62$341.24$1,240.86$118,834.53
189Aug 2035$902.18$338.68$1,240.86$117,932.35
190Sep 2035$904.75$336.11$1,240.86$117,027.60
191Oct 2035$907.33$333.53$1,240.86$116,120.27
192Nov 2035$909.92$330.94$1,240.86$115,210.35
193Dec 2035$912.51$328.35$1,240.86$114,297.84
2035 Total$10,780.58$4,109.74$14,890.32
194Jan 2036$915.11$325.75$1,240.86$113,382.73
195Feb 2036$917.72$323.14$1,240.86$112,465.01
196Mar 2036$920.33$320.53$1,240.86$111,544.68
197Apr 2036$922.96$317.90$1,240.86$110,621.72
198May 2036$925.59$315.27$1,240.86$109,696.13
199Jun 2036$928.23$312.63$1,240.86$108,767.90
200Jul 2036$930.87$309.99$1,240.86$107,837.03
201Aug 2036$933.52$307.34$1,240.86$106,903.51
202Sep 2036$936.18$304.68$1,240.86$105,967.33
203Oct 2036$938.85$302.01$1,240.86$105,028.48
204Nov 2036$941.53$299.33$1,240.86$104,086.95
205Dec 2036$944.21$296.65$1,240.86$103,142.74
2036 Total$11,155.1$3,735.22$14,890.32
206Jan 2037$946.90$293.96$1,240.86$102,195.84
207Feb 2037$949.60$291.26$1,240.86$101,246.24
208Mar 2037$952.31$288.55$1,240.86$100,293.93
209Apr 2037$955.02$285.84$1,240.86$99,338.91
210May 2037$957.74$283.12$1,240.86$98,381.17
211Jun 2037$960.47$280.39$1,240.86$97,420.70
212Jul 2037$963.21$277.65$1,240.86$96,457.49
213Aug 2037$965.96$274.90$1,240.86$95,491.53
214Sep 2037$968.71$272.15$1,240.86$94,522.82
215Oct 2037$971.47$269.39$1,240.86$93,551.35
216Nov 2037$974.24$266.62$1,240.86$92,577.11
217Dec 2037$977.02$263.84$1,240.86$91,600.09
2037 Total$11,542.65$3,347.67$14,890.32
218Jan 2038$979.80$261.06$1,240.86$90,620.29
219Feb 2038$982.59$258.27$1,240.86$89,637.70
220Mar 2038$985.39$255.47$1,240.86$88,652.31
221Apr 2038$988.20$252.66$1,240.86$87,664.11
222May 2038$991.02$249.84$1,240.86$86,673.09
223Jun 2038$993.84$247.02$1,240.86$85,679.25
224Jul 2038$996.67$244.19$1,240.86$84,682.58
225Aug 2038$999.51$241.35$1,240.86$83,683.07
226Sep 2038$1,002.36$238.50$1,240.86$82,680.71
227Oct 2038$1,005.22$235.64$1,240.86$81,675.49
228Nov 2038$1,008.08$232.78$1,240.86$80,667.41
229Dec 2038$1,010.96$229.90$1,240.86$79,656.45
2038 Total$11,943.64$2,946.68$14,890.32
230Jan 2039$1,013.84$227.02$1,240.86$78,642.61
231Feb 2039$1,016.73$224.13$1,240.86$77,625.88
232Mar 2039$1,019.63$221.23$1,240.86$76,606.25
233Apr 2039$1,022.53$218.33$1,240.86$75,583.72
234May 2039$1,025.45$215.41$1,240.86$74,558.27
235Jun 2039$1,028.37$212.49$1,240.86$73,529.90
236Jul 2039$1,031.30$209.56$1,240.86$72,498.60
237Aug 2039$1,034.24$206.62$1,240.86$71,464.36
238Sep 2039$1,037.19$203.67$1,240.86$70,427.17
239Oct 2039$1,040.14$200.72$1,240.86$69,387.03
240Nov 2039$1,043.11$197.75$1,240.86$68,343.92
241Dec 2039$1,046.08$194.78$1,240.86$67,297.84
2039 Total$12,358.61$2,531.71$14,890.32
242Jan 2040$1,049.06$191.80$1,240.86$66,248.78
243Feb 2040$1,052.05$188.81$1,240.86$65,196.73
244Mar 2040$1,055.05$185.81$1,240.86$64,141.68
245Apr 2040$1,058.06$182.80$1,240.86$63,083.62
246May 2040$1,061.07$179.79$1,240.86$62,022.55
247Jun 2040$1,064.10$176.76$1,240.86$60,958.45
248Jul 2040$1,067.13$173.73$1,240.86$59,891.32
249Aug 2040$1,070.17$170.69$1,240.86$58,821.15
250Sep 2040$1,073.22$167.64$1,240.86$57,747.93
251Oct 2040$1,076.28$164.58$1,240.86$56,671.65
252Nov 2040$1,079.35$161.51$1,240.86$55,592.30
253Dec 2040$1,082.42$158.44$1,240.86$54,509.88
2040 Total$12,787.96$2,102.36$14,890.32
254Jan 2041$1,085.51$155.35$1,240.86$53,424.37
255Feb 2041$1,088.60$152.26$1,240.86$52,335.77
256Mar 2041$1,091.70$149.16$1,240.86$51,244.07
257Apr 2041$1,094.81$146.05$1,240.86$50,149.26
258May 2041$1,097.93$142.93$1,240.86$49,051.33
259Jun 2041$1,101.06$139.80$1,240.86$47,950.27
260Jul 2041$1,104.20$136.66$1,240.86$46,846.07
261Aug 2041$1,107.35$133.51$1,240.86$45,738.72
262Sep 2041$1,110.50$130.36$1,240.86$44,628.22
263Oct 2041$1,113.67$127.19$1,240.86$43,514.55
264Nov 2041$1,116.84$124.02$1,240.86$42,397.71
265Dec 2041$1,120.03$120.83$1,240.86$41,277.68
2041 Total$13,232.2$1,658.12$14,890.32
266Jan 2042$1,123.22$117.64$1,240.86$40,154.46
267Feb 2042$1,126.42$114.44$1,240.86$39,028.04
268Mar 2042$1,129.63$111.23$1,240.86$37,898.41
269Apr 2042$1,132.85$108.01$1,240.86$36,765.56
270May 2042$1,136.08$104.78$1,240.86$35,629.48
271Jun 2042$1,139.32$101.54$1,240.86$34,490.16
272Jul 2042$1,142.56$98.30$1,240.86$33,347.60
273Aug 2042$1,145.82$95.04$1,240.86$32,201.78
274Sep 2042$1,149.08$91.78$1,240.86$31,052.70
275Oct 2042$1,152.36$88.50$1,240.86$29,900.34
276Nov 2042$1,155.64$85.22$1,240.86$28,744.70
277Dec 2042$1,158.94$81.92$1,240.86$27,585.76
2042 Total$13,691.92$1,198.4$14,890.32
278Jan 2043$1,162.24$78.62$1,240.86$26,423.52
279Feb 2043$1,165.55$75.31$1,240.86$25,257.97
280Mar 2043$1,168.87$71.99$1,240.86$24,089.10
281Apr 2043$1,172.21$68.65$1,240.86$22,916.89
282May 2043$1,175.55$65.31$1,240.86$21,741.34
283Jun 2043$1,178.90$61.96$1,240.86$20,562.44
284Jul 2043$1,182.26$58.60$1,240.86$19,380.18
285Aug 2043$1,185.63$55.23$1,240.86$18,194.55
286Sep 2043$1,189.01$51.85$1,240.86$17,005.54
287Oct 2043$1,192.39$48.47$1,240.86$15,813.15
288Nov 2043$1,195.79$45.07$1,240.86$14,617.36
289Dec 2043$1,199.20$41.66$1,240.86$13,418.16
2043 Total$14,167.6$722.72$14,890.32
290Jan 2044$1,202.62$38.24$1,240.86$12,215.54
291Feb 2044$1,206.05$34.81$1,240.86$11,009.49
292Mar 2044$1,209.48$31.38$1,240.86$9,800.01
293Apr 2044$1,212.93$27.93$1,240.86$8,587.08
294May 2044$1,216.39$24.47$1,240.86$7,370.69
295Jun 2044$1,219.85$21.01$1,240.86$6,150.84
296Jul 2044$1,223.33$17.53$1,240.86$4,927.51
297Aug 2044$1,226.82$14.04$1,240.86$3,700.69
298Sep 2044$1,230.31$10.55$1,240.86$2,470.38
299Oct 2044$1,233.82$7.04$1,240.86$1,236.56
300Nov 2044$1,236.56$3.52$1,240.08$0.00
2044 Total$13,418.16$230.52$13,648.68
Compare your product with the big 4 banks, or add more products to compare
As seen on