Flexi Options Home Loan Special (Principal and Interest) (LVR 80%-90%) from Yellow Brick Road

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
3.14%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,204
Number of Repayments
300
Total Interest Paid
$111,200
Total repayments
$361,200
DatePrincipleInterestPaymentBalance
1Dec 2019$549.64$654.17$1,203.81$249,450.36
2019 Total$549.64$654.17$1,203.81
2Jan 2020$551.08$652.73$1,203.81$248,899.28
3Feb 2020$552.52$651.29$1,203.81$248,346.76
4Mar 2020$553.97$649.84$1,203.81$247,792.79
5Apr 2020$555.42$648.39$1,203.81$247,237.37
6May 2020$556.87$646.94$1,203.81$246,680.50
7Jun 2020$558.33$645.48$1,203.81$246,122.17
8Jul 2020$559.79$644.02$1,203.81$245,562.38
9Aug 2020$561.26$642.55$1,203.81$245,001.12
10Sep 2020$562.72$641.09$1,203.81$244,438.40
11Oct 2020$564.20$639.61$1,203.81$243,874.20
12Nov 2020$565.67$638.14$1,203.81$243,308.53
13Dec 2020$567.15$636.66$1,203.81$242,741.38
2020 Total$6,708.98$7,736.74$14,445.72
14Jan 2021$568.64$635.17$1,203.81$242,172.74
15Feb 2021$570.12$633.69$1,203.81$241,602.62
16Mar 2021$571.62$632.19$1,203.81$241,031.00
17Apr 2021$573.11$630.70$1,203.81$240,457.89
18May 2021$574.61$629.20$1,203.81$239,883.28
19Jun 2021$576.12$627.69$1,203.81$239,307.16
20Jul 2021$577.62$626.19$1,203.81$238,729.54
21Aug 2021$579.13$624.68$1,203.81$238,150.41
22Sep 2021$580.65$623.16$1,203.81$237,569.76
23Oct 2021$582.17$621.64$1,203.81$236,987.59
24Nov 2021$583.69$620.12$1,203.81$236,403.90
25Dec 2021$585.22$618.59$1,203.81$235,818.68
2021 Total$6,922.7$7,523.02$14,445.72
26Jan 2022$586.75$617.06$1,203.81$235,231.93
27Feb 2022$588.29$615.52$1,203.81$234,643.64
28Mar 2022$589.83$613.98$1,203.81$234,053.81
29Apr 2022$591.37$612.44$1,203.81$233,462.44
30May 2022$592.92$610.89$1,203.81$232,869.52
31Jun 2022$594.47$609.34$1,203.81$232,275.05
32Jul 2022$596.02$607.79$1,203.81$231,679.03
33Aug 2022$597.58$606.23$1,203.81$231,081.45
34Sep 2022$599.15$604.66$1,203.81$230,482.30
35Oct 2022$600.71$603.10$1,203.81$229,881.59
36Nov 2022$602.29$601.52$1,203.81$229,279.30
37Dec 2022$603.86$599.95$1,203.81$228,675.44
2022 Total$7,143.24$7,302.48$14,445.72
38Jan 2023$605.44$598.37$1,203.81$228,070.00
39Feb 2023$607.03$596.78$1,203.81$227,462.97
40Mar 2023$608.62$595.19$1,203.81$226,854.35
41Apr 2023$610.21$593.60$1,203.81$226,244.14
42May 2023$611.80$592.01$1,203.81$225,632.34
43Jun 2023$613.41$590.40$1,203.81$225,018.93
44Jul 2023$615.01$588.80$1,203.81$224,403.92
45Aug 2023$616.62$587.19$1,203.81$223,787.30
46Sep 2023$618.23$585.58$1,203.81$223,169.07
47Oct 2023$619.85$583.96$1,203.81$222,549.22
48Nov 2023$621.47$582.34$1,203.81$221,927.75
49Dec 2023$623.10$580.71$1,203.81$221,304.65
2023 Total$7,370.79$7,074.93$14,445.72
50Jan 2024$624.73$579.08$1,203.81$220,679.92
51Feb 2024$626.36$577.45$1,203.81$220,053.56
52Mar 2024$628.00$575.81$1,203.81$219,425.56
53Apr 2024$629.65$574.16$1,203.81$218,795.91
54May 2024$631.29$572.52$1,203.81$218,164.62
55Jun 2024$632.95$570.86$1,203.81$217,531.67
56Jul 2024$634.60$569.21$1,203.81$216,897.07
57Aug 2024$636.26$567.55$1,203.81$216,260.81
58Sep 2024$637.93$565.88$1,203.81$215,622.88
59Oct 2024$639.60$564.21$1,203.81$214,983.28
60Nov 2024$641.27$562.54$1,203.81$214,342.01
61Dec 2024$642.95$560.86$1,203.81$213,699.06
2024 Total$7,605.59$6,840.13$14,445.72
62Jan 2025$644.63$559.18$1,203.81$213,054.43
63Feb 2025$646.32$557.49$1,203.81$212,408.11
64Mar 2025$648.01$555.80$1,203.81$211,760.10
65Apr 2025$649.70$554.11$1,203.81$211,110.40
66May 2025$651.40$552.41$1,203.81$210,459.00
67Jun 2025$653.11$550.70$1,203.81$209,805.89
68Jul 2025$654.82$548.99$1,203.81$209,151.07
69Aug 2025$656.53$547.28$1,203.81$208,494.54
70Sep 2025$658.25$545.56$1,203.81$207,836.29
71Oct 2025$659.97$543.84$1,203.81$207,176.32
72Nov 2025$661.70$542.11$1,203.81$206,514.62
73Dec 2025$663.43$540.38$1,203.81$205,851.19
2025 Total$7,847.87$6,597.85$14,445.72
74Jan 2026$665.17$538.64$1,203.81$205,186.02
75Feb 2026$666.91$536.90$1,203.81$204,519.11
76Mar 2026$668.65$535.16$1,203.81$203,850.46
77Apr 2026$670.40$533.41$1,203.81$203,180.06
78May 2026$672.16$531.65$1,203.81$202,507.90
79Jun 2026$673.91$529.90$1,203.81$201,833.99
80Jul 2026$675.68$528.13$1,203.81$201,158.31
81Aug 2026$677.45$526.36$1,203.81$200,480.86
82Sep 2026$679.22$524.59$1,203.81$199,801.64
83Oct 2026$681.00$522.81$1,203.81$199,120.64
84Nov 2026$682.78$521.03$1,203.81$198,437.86
85Dec 2026$684.56$519.25$1,203.81$197,753.30
2026 Total$8,097.89$6,347.83$14,445.72
86Jan 2027$686.36$517.45$1,203.81$197,066.94
87Feb 2027$688.15$515.66$1,203.81$196,378.79
88Mar 2027$689.95$513.86$1,203.81$195,688.84
89Apr 2027$691.76$512.05$1,203.81$194,997.08
90May 2027$693.57$510.24$1,203.81$194,303.51
91Jun 2027$695.38$508.43$1,203.81$193,608.13
92Jul 2027$697.20$506.61$1,203.81$192,910.93
93Aug 2027$699.03$504.78$1,203.81$192,211.90
94Sep 2027$700.86$502.95$1,203.81$191,511.04
95Oct 2027$702.69$501.12$1,203.81$190,808.35
96Nov 2027$704.53$499.28$1,203.81$190,103.82
97Dec 2027$706.37$497.44$1,203.81$189,397.45
2027 Total$8,355.85$6,089.87$14,445.72
98Jan 2028$708.22$495.59$1,203.81$188,689.23
99Feb 2028$710.07$493.74$1,203.81$187,979.16
100Mar 2028$711.93$491.88$1,203.81$187,267.23
101Apr 2028$713.79$490.02$1,203.81$186,553.44
102May 2028$715.66$488.15$1,203.81$185,837.78
103Jun 2028$717.53$486.28$1,203.81$185,120.25
104Jul 2028$719.41$484.40$1,203.81$184,400.84
105Aug 2028$721.29$482.52$1,203.81$183,679.55
106Sep 2028$723.18$480.63$1,203.81$182,956.37
107Oct 2028$725.07$478.74$1,203.81$182,231.30
108Nov 2028$726.97$476.84$1,203.81$181,504.33
109Dec 2028$728.87$474.94$1,203.81$180,775.46
2028 Total$8,621.99$5,823.73$14,445.72
110Jan 2029$730.78$473.03$1,203.81$180,044.68
111Feb 2029$732.69$471.12$1,203.81$179,311.99
112Mar 2029$734.61$469.20$1,203.81$178,577.38
113Apr 2029$736.53$467.28$1,203.81$177,840.85
114May 2029$738.46$465.35$1,203.81$177,102.39
115Jun 2029$740.39$463.42$1,203.81$176,362.00
116Jul 2029$742.33$461.48$1,203.81$175,619.67
117Aug 2029$744.27$459.54$1,203.81$174,875.40
118Sep 2029$746.22$457.59$1,203.81$174,129.18
119Oct 2029$748.17$455.64$1,203.81$173,381.01
120Nov 2029$750.13$453.68$1,203.81$172,630.88
121Dec 2029$752.09$451.72$1,203.81$171,878.79
2029 Total$8,896.67$5,549.05$14,445.72
122Jan 2030$754.06$449.75$1,203.81$171,124.73
123Feb 2030$756.03$447.78$1,203.81$170,368.70
124Mar 2030$758.01$445.80$1,203.81$169,610.69
125Apr 2030$760.00$443.81$1,203.81$168,850.69
126May 2030$761.98$441.83$1,203.81$168,088.71
127Jun 2030$763.98$439.83$1,203.81$167,324.73
128Jul 2030$765.98$437.83$1,203.81$166,558.75
129Aug 2030$767.98$435.83$1,203.81$165,790.77
130Sep 2030$769.99$433.82$1,203.81$165,020.78
131Oct 2030$772.01$431.80$1,203.81$164,248.77
132Nov 2030$774.03$429.78$1,203.81$163,474.74
133Dec 2030$776.05$427.76$1,203.81$162,698.69
2030 Total$9,180.1$5,265.62$14,445.72
134Jan 2031$778.08$425.73$1,203.81$161,920.61
135Feb 2031$780.12$423.69$1,203.81$161,140.49
136Mar 2031$782.16$421.65$1,203.81$160,358.33
137Apr 2031$784.21$419.60$1,203.81$159,574.12
138May 2031$786.26$417.55$1,203.81$158,787.86
139Jun 2031$788.32$415.49$1,203.81$157,999.54
140Jul 2031$790.38$413.43$1,203.81$157,209.16
141Aug 2031$792.45$411.36$1,203.81$156,416.71
142Sep 2031$794.52$409.29$1,203.81$155,622.19
143Oct 2031$796.60$407.21$1,203.81$154,825.59
144Nov 2031$798.68$405.13$1,203.81$154,026.91
145Dec 2031$800.77$403.04$1,203.81$153,226.14
2031 Total$9,472.55$4,973.17$14,445.72
146Jan 2032$802.87$400.94$1,203.81$152,423.27
147Feb 2032$804.97$398.84$1,203.81$151,618.30
148Mar 2032$807.08$396.73$1,203.81$150,811.22
149Apr 2032$809.19$394.62$1,203.81$150,002.03
150May 2032$811.30$392.51$1,203.81$149,190.73
151Jun 2032$813.43$390.38$1,203.81$148,377.30
152Jul 2032$815.56$388.25$1,203.81$147,561.74
153Aug 2032$817.69$386.12$1,203.81$146,744.05
154Sep 2032$819.83$383.98$1,203.81$145,924.22
155Oct 2032$821.97$381.84$1,203.81$145,102.25
156Nov 2032$824.13$379.68$1,203.81$144,278.12
157Dec 2032$826.28$377.53$1,203.81$143,451.84
2032 Total$9,774.3$4,671.42$14,445.72
158Jan 2033$828.44$375.37$1,203.81$142,623.40
159Feb 2033$830.61$373.20$1,203.81$141,792.79
160Mar 2033$832.79$371.02$1,203.81$140,960.00
161Apr 2033$834.96$368.85$1,203.81$140,125.04
162May 2033$837.15$366.66$1,203.81$139,287.89
163Jun 2033$839.34$364.47$1,203.81$138,448.55
164Jul 2033$841.54$362.27$1,203.81$137,607.01
165Aug 2033$843.74$360.07$1,203.81$136,763.27
166Sep 2033$845.95$357.86$1,203.81$135,917.32
167Oct 2033$848.16$355.65$1,203.81$135,069.16
168Nov 2033$850.38$353.43$1,203.81$134,218.78
169Dec 2033$852.60$351.21$1,203.81$133,366.18
2033 Total$10,085.66$4,360.06$14,445.72
170Jan 2034$854.84$348.97$1,203.81$132,511.34
171Feb 2034$857.07$346.74$1,203.81$131,654.27
172Mar 2034$859.31$344.50$1,203.81$130,794.96
173Apr 2034$861.56$342.25$1,203.81$129,933.40
174May 2034$863.82$339.99$1,203.81$129,069.58
175Jun 2034$866.08$337.73$1,203.81$128,203.50
176Jul 2034$868.34$335.47$1,203.81$127,335.16
177Aug 2034$870.62$333.19$1,203.81$126,464.54
178Sep 2034$872.89$330.92$1,203.81$125,591.65
179Oct 2034$875.18$328.63$1,203.81$124,716.47
180Nov 2034$877.47$326.34$1,203.81$123,839.00
181Dec 2034$879.76$324.05$1,203.81$122,959.24
2034 Total$10,406.94$4,038.78$14,445.72
182Jan 2035$882.07$321.74$1,203.81$122,077.17
183Feb 2035$884.37$319.44$1,203.81$121,192.80
184Mar 2035$886.69$317.12$1,203.81$120,306.11
185Apr 2035$889.01$314.80$1,203.81$119,417.10
186May 2035$891.34$312.47$1,203.81$118,525.76
187Jun 2035$893.67$310.14$1,203.81$117,632.09
188Jul 2035$896.01$307.80$1,203.81$116,736.08
189Aug 2035$898.35$305.46$1,203.81$115,837.73
190Sep 2035$900.70$303.11$1,203.81$114,937.03
191Oct 2035$903.06$300.75$1,203.81$114,033.97
192Nov 2035$905.42$298.39$1,203.81$113,128.55
193Dec 2035$907.79$296.02$1,203.81$112,220.76
2035 Total$10,738.48$3,707.24$14,445.72
194Jan 2036$910.17$293.64$1,203.81$111,310.59
195Feb 2036$912.55$291.26$1,203.81$110,398.04
196Mar 2036$914.94$288.87$1,203.81$109,483.10
197Apr 2036$917.33$286.48$1,203.81$108,565.77
198May 2036$919.73$284.08$1,203.81$107,646.04
199Jun 2036$922.14$281.67$1,203.81$106,723.90
200Jul 2036$924.55$279.26$1,203.81$105,799.35
201Aug 2036$926.97$276.84$1,203.81$104,872.38
202Sep 2036$929.39$274.42$1,203.81$103,942.99
203Oct 2036$931.83$271.98$1,203.81$103,011.16
204Nov 2036$934.26$269.55$1,203.81$102,076.90
205Dec 2036$936.71$267.10$1,203.81$101,140.19
2036 Total$11,080.57$3,365.15$14,445.72
206Jan 2037$939.16$264.65$1,203.81$100,201.03
207Feb 2037$941.62$262.19$1,203.81$99,259.41
208Mar 2037$944.08$259.73$1,203.81$98,315.33
209Apr 2037$946.55$257.26$1,203.81$97,368.78
210May 2037$949.03$254.78$1,203.81$96,419.75
211Jun 2037$951.51$252.30$1,203.81$95,468.24
212Jul 2037$954.00$249.81$1,203.81$94,514.24
213Aug 2037$956.50$247.31$1,203.81$93,557.74
214Sep 2037$959.00$244.81$1,203.81$92,598.74
215Oct 2037$961.51$242.30$1,203.81$91,637.23
216Nov 2037$964.03$239.78$1,203.81$90,673.20
217Dec 2037$966.55$237.26$1,203.81$89,706.65
2037 Total$11,433.54$3,012.18$14,445.72
218Jan 2038$969.08$234.73$1,203.81$88,737.57
219Feb 2038$971.61$232.20$1,203.81$87,765.96
220Mar 2038$974.16$229.65$1,203.81$86,791.80
221Apr 2038$976.70$227.11$1,203.81$85,815.10
222May 2038$979.26$224.55$1,203.81$84,835.84
223Jun 2038$981.82$221.99$1,203.81$83,854.02
224Jul 2038$984.39$219.42$1,203.81$82,869.63
225Aug 2038$986.97$216.84$1,203.81$81,882.66
226Sep 2038$989.55$214.26$1,203.81$80,893.11
227Oct 2038$992.14$211.67$1,203.81$79,900.97
228Nov 2038$994.74$209.07$1,203.81$78,906.23
229Dec 2038$997.34$206.47$1,203.81$77,908.89
2038 Total$11,797.76$2,647.96$14,445.72
230Jan 2039$999.95$203.86$1,203.81$76,908.94
231Feb 2039$1,002.56$201.25$1,203.81$75,906.38
232Mar 2039$1,005.19$198.62$1,203.81$74,901.19
233Apr 2039$1,007.82$195.99$1,203.81$73,893.37
234May 2039$1,010.46$193.35$1,203.81$72,882.91
235Jun 2039$1,013.10$190.71$1,203.81$71,869.81
236Jul 2039$1,015.75$188.06$1,203.81$70,854.06
237Aug 2039$1,018.41$185.40$1,203.81$69,835.65
238Sep 2039$1,021.07$182.74$1,203.81$68,814.58
239Oct 2039$1,023.75$180.06$1,203.81$67,790.83
240Nov 2039$1,026.42$177.39$1,203.81$66,764.41
241Dec 2039$1,029.11$174.70$1,203.81$65,735.30
2039 Total$12,173.59$2,272.13$14,445.72
242Jan 2040$1,031.80$172.01$1,203.81$64,703.50
243Feb 2040$1,034.50$169.31$1,203.81$63,669.00
244Mar 2040$1,037.21$166.60$1,203.81$62,631.79
245Apr 2040$1,039.92$163.89$1,203.81$61,591.87
246May 2040$1,042.64$161.17$1,203.81$60,549.23
247Jun 2040$1,045.37$158.44$1,203.81$59,503.86
248Jul 2040$1,048.11$155.70$1,203.81$58,455.75
249Aug 2040$1,050.85$152.96$1,203.81$57,404.90
250Sep 2040$1,053.60$150.21$1,203.81$56,351.30
251Oct 2040$1,056.36$147.45$1,203.81$55,294.94
252Nov 2040$1,059.12$144.69$1,203.81$54,235.82
253Dec 2040$1,061.89$141.92$1,203.81$53,173.93
2040 Total$12,561.37$1,884.35$14,445.72
254Jan 2041$1,064.67$139.14$1,203.81$52,109.26
255Feb 2041$1,067.46$136.35$1,203.81$51,041.80
256Mar 2041$1,070.25$133.56$1,203.81$49,971.55
257Apr 2041$1,073.05$130.76$1,203.81$48,898.50
258May 2041$1,075.86$127.95$1,203.81$47,822.64
259Jun 2041$1,078.67$125.14$1,203.81$46,743.97
260Jul 2041$1,081.50$122.31$1,203.81$45,662.47
261Aug 2041$1,084.33$119.48$1,203.81$44,578.14
262Sep 2041$1,087.16$116.65$1,203.81$43,490.98
263Oct 2041$1,090.01$113.80$1,203.81$42,400.97
264Nov 2041$1,092.86$110.95$1,203.81$41,308.11
265Dec 2041$1,095.72$108.09$1,203.81$40,212.39
2041 Total$12,961.54$1,484.18$14,445.72
266Jan 2042$1,098.59$105.22$1,203.81$39,113.80
267Feb 2042$1,101.46$102.35$1,203.81$38,012.34
268Mar 2042$1,104.34$99.47$1,203.81$36,908.00
269Apr 2042$1,107.23$96.58$1,203.81$35,800.77
270May 2042$1,110.13$93.68$1,203.81$34,690.64
271Jun 2042$1,113.04$90.77$1,203.81$33,577.60
272Jul 2042$1,115.95$87.86$1,203.81$32,461.65
273Aug 2042$1,118.87$84.94$1,203.81$31,342.78
274Sep 2042$1,121.80$82.01$1,203.81$30,220.98
275Oct 2042$1,124.73$79.08$1,203.81$29,096.25
276Nov 2042$1,127.67$76.14$1,203.81$27,968.58
277Dec 2042$1,130.63$73.18$1,203.81$26,837.95
2042 Total$13,374.44$1,071.28$14,445.72
278Jan 2043$1,133.58$70.23$1,203.81$25,704.37
279Feb 2043$1,136.55$67.26$1,203.81$24,567.82
280Mar 2043$1,139.52$64.29$1,203.81$23,428.30
281Apr 2043$1,142.51$61.30$1,203.81$22,285.79
282May 2043$1,145.50$58.31$1,203.81$21,140.29
283Jun 2043$1,148.49$55.32$1,203.81$19,991.80
284Jul 2043$1,151.50$52.31$1,203.81$18,840.30
285Aug 2043$1,154.51$49.30$1,203.81$17,685.79
286Sep 2043$1,157.53$46.28$1,203.81$16,528.26
287Oct 2043$1,160.56$43.25$1,203.81$15,367.70
288Nov 2043$1,163.60$40.21$1,203.81$14,204.10
289Dec 2043$1,166.64$37.17$1,203.81$13,037.46
2043 Total$13,800.49$645.23$14,445.72
290Jan 2044$1,169.70$34.11$1,203.81$11,867.76
291Feb 2044$1,172.76$31.05$1,203.81$10,695.00
292Mar 2044$1,175.82$27.99$1,203.81$9,519.18
293Apr 2044$1,178.90$24.91$1,203.81$8,340.28
294May 2044$1,181.99$21.82$1,203.81$7,158.29
295Jun 2044$1,185.08$18.73$1,203.81$5,973.21
296Jul 2044$1,188.18$15.63$1,203.81$4,785.03
297Aug 2044$1,191.29$12.52$1,203.81$3,593.74
298Sep 2044$1,194.41$9.40$1,203.81$2,399.33
299Oct 2044$1,197.53$6.28$1,203.81$1,201.80
300Nov 2044$1,200.67$3.14$1,203.81$1.13
2044 Total$13,036.33$205.58$13,241.91
Compare your product with the big 4 banks, or add more products to compare
As seen on