SmartFix Investment Loan (Interest Only) 5 Years from Adelaide Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
3.59%
Fixed - 5 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$898
Number of Repayments
300
Total Interest Paid
$-30,600
Total repayments
$269,400
DatePrincipleInterestPaymentBalance
1Feb 2020$618.89$897.50$1,516.39$299,381.11
2Mar 2020$620.74$895.65$1,516.39$298,760.37
3Apr 2020$622.60$893.79$1,516.39$298,137.77
4May 2020$624.46$891.93$1,516.39$297,513.31
5Jun 2020$626.33$890.06$1,516.39$296,886.98
6Jul 2020$628.20$888.19$1,516.39$296,258.78
7Aug 2020$630.08$886.31$1,516.39$295,628.70
8Sep 2020$631.97$884.42$1,516.39$294,996.73
9Oct 2020$633.86$882.53$1,516.39$294,362.87
10Nov 2020$635.75$880.64$1,516.39$293,727.12
11Dec 2020$637.66$878.73$1,516.39$293,089.46
2020 Total$6,910.54$9,769.75$16,680.29
12Jan 2021$639.56$876.83$1,516.39$292,449.90
13Feb 2021$641.48$874.91$1,516.39$291,808.42
14Mar 2021$643.40$872.99$1,516.39$291,165.02
15Apr 2021$645.32$871.07$1,516.39$290,519.70
16May 2021$647.25$869.14$1,516.39$289,872.45
17Jun 2021$649.19$867.20$1,516.39$289,223.26
18Jul 2021$651.13$865.26$1,516.39$288,572.13
19Aug 2021$653.08$863.31$1,516.39$287,919.05
20Sep 2021$655.03$861.36$1,516.39$287,264.02
21Oct 2021$656.99$859.40$1,516.39$286,607.03
22Nov 2021$658.96$857.43$1,516.39$285,948.07
23Dec 2021$660.93$855.46$1,516.39$285,287.14
2021 Total$7,802.32$10,394.36$18,196.68
24Jan 2022$662.91$853.48$1,516.39$284,624.23
25Feb 2022$664.89$851.50$1,516.39$283,959.34
26Mar 2022$666.88$849.51$1,516.39$283,292.46
27Apr 2022$668.87$847.52$1,516.39$282,623.59
28May 2022$670.87$845.52$1,516.39$281,952.72
29Jun 2022$672.88$843.51$1,516.39$281,279.84
30Jul 2022$674.89$841.50$1,516.39$280,604.95
31Aug 2022$676.91$839.48$1,516.39$279,928.04
32Sep 2022$678.94$837.45$1,516.39$279,249.10
33Oct 2022$680.97$835.42$1,516.39$278,568.13
34Nov 2022$683.01$833.38$1,516.39$277,885.12
35Dec 2022$685.05$831.34$1,516.39$277,200.07
2022 Total$8,087.07$10,109.61$18,196.68
36Jan 2023$687.10$829.29$1,516.39$276,512.97
37Feb 2023$689.16$827.23$1,516.39$275,823.81
38Mar 2023$691.22$825.17$1,516.39$275,132.59
39Apr 2023$693.29$823.10$1,516.39$274,439.30
40May 2023$695.36$821.03$1,516.39$273,743.94
41Jun 2023$697.44$818.95$1,516.39$273,046.50
42Jul 2023$699.53$816.86$1,516.39$272,346.97
43Aug 2023$701.62$814.77$1,516.39$271,645.35
44Sep 2023$703.72$812.67$1,516.39$270,941.63
45Oct 2023$705.82$810.57$1,516.39$270,235.81
46Nov 2023$707.93$808.46$1,516.39$269,527.88
47Dec 2023$710.05$806.34$1,516.39$268,817.83
2023 Total$8,382.24$9,814.44$18,196.68
48Jan 2024$712.18$804.21$1,516.39$268,105.65
49Feb 2024$714.31$802.08$1,516.39$267,391.34
50Mar 2024$716.44$799.95$1,516.39$266,674.90
51Apr 2024$718.59$797.80$1,516.39$265,956.31
52May 2024$720.74$795.65$1,516.39$265,235.57
53Jun 2024$722.89$793.50$1,516.39$264,512.68
54Jul 2024$725.06$791.33$1,516.39$263,787.62
55Aug 2024$727.23$789.16$1,516.39$263,060.39
56Sep 2024$729.40$786.99$1,516.39$262,330.99
57Oct 2024$731.58$784.81$1,516.39$261,599.41
58Nov 2024$733.77$782.62$1,516.39$260,865.64
59Dec 2024$735.97$780.42$1,516.39$260,129.67
2024 Total$8,688.16$9,508.52$18,196.68
60Jan 2025$738.17$778.22$1,516.39$259,391.50
61Feb 2025$740.38$776.01$1,516.39$258,651.12
62Mar 2025$742.59$773.80$1,516.39$257,908.53
63Apr 2025$744.81$771.58$1,516.39$257,163.72
64May 2025$747.04$769.35$1,516.39$256,416.68
65Jun 2025$749.28$767.11$1,516.39$255,667.40
66Jul 2025$751.52$764.87$1,516.39$254,915.88
67Aug 2025$753.77$762.62$1,516.39$254,162.11
68Sep 2025$756.02$760.37$1,516.39$253,406.09
69Oct 2025$758.28$758.11$1,516.39$252,647.81
70Nov 2025$760.55$755.84$1,516.39$251,887.26
71Dec 2025$762.83$753.56$1,516.39$251,124.43
2025 Total$9,005.24$9,191.44$18,196.68
72Jan 2026$765.11$751.28$1,516.39$250,359.32
73Feb 2026$767.40$748.99$1,516.39$249,591.92
74Mar 2026$769.69$746.70$1,516.39$248,822.23
75Apr 2026$772.00$744.39$1,516.39$248,050.23
76May 2026$774.31$742.08$1,516.39$247,275.92
77Jun 2026$776.62$739.77$1,516.39$246,499.30
78Jul 2026$778.95$737.44$1,516.39$245,720.35
79Aug 2026$781.28$735.11$1,516.39$244,939.07
80Sep 2026$783.61$732.78$1,516.39$244,155.46
81Oct 2026$785.96$730.43$1,516.39$243,369.50
82Nov 2026$788.31$728.08$1,516.39$242,581.19
83Dec 2026$790.67$725.72$1,516.39$241,790.52
2026 Total$9,333.91$8,862.77$18,196.68
84Jan 2027$793.03$723.36$1,516.39$240,997.49
85Feb 2027$795.41$720.98$1,516.39$240,202.08
86Mar 2027$797.79$718.60$1,516.39$239,404.29
87Apr 2027$800.17$716.22$1,516.39$238,604.12
88May 2027$802.57$713.82$1,516.39$237,801.55
89Jun 2027$804.97$711.42$1,516.39$236,996.58
90Jul 2027$807.38$709.01$1,516.39$236,189.20
91Aug 2027$809.79$706.60$1,516.39$235,379.41
92Sep 2027$812.21$704.18$1,516.39$234,567.20
93Oct 2027$814.64$701.75$1,516.39$233,752.56
94Nov 2027$817.08$699.31$1,516.39$232,935.48
95Dec 2027$819.52$696.87$1,516.39$232,115.96
2027 Total$9,674.56$8,522.12$18,196.68
96Jan 2028$821.98$694.41$1,516.39$231,293.98
97Feb 2028$824.44$691.95$1,516.39$230,469.54
98Mar 2028$826.90$689.49$1,516.39$229,642.64
99Apr 2028$829.38$687.01$1,516.39$228,813.26
100May 2028$831.86$684.53$1,516.39$227,981.40
101Jun 2028$834.35$682.04$1,516.39$227,147.05
102Jul 2028$836.84$679.55$1,516.39$226,310.21
103Aug 2028$839.35$677.04$1,516.39$225,470.86
104Sep 2028$841.86$674.53$1,516.39$224,629.00
105Oct 2028$844.37$672.02$1,516.39$223,784.63
106Nov 2028$846.90$669.49$1,516.39$222,937.73
107Dec 2028$849.43$666.96$1,516.39$222,088.30
2028 Total$10,027.66$8,169.02$18,196.68
108Jan 2029$851.98$664.41$1,516.39$221,236.32
109Feb 2029$854.52$661.87$1,516.39$220,381.80
110Mar 2029$857.08$659.31$1,516.39$219,524.72
111Apr 2029$859.65$656.74$1,516.39$218,665.07
112May 2029$862.22$654.17$1,516.39$217,802.85
113Jun 2029$864.80$651.59$1,516.39$216,938.05
114Jul 2029$867.38$649.01$1,516.39$216,070.67
115Aug 2029$869.98$646.41$1,516.39$215,200.69
116Sep 2029$872.58$643.81$1,516.39$214,328.11
117Oct 2029$875.19$641.20$1,516.39$213,452.92
118Nov 2029$877.81$638.58$1,516.39$212,575.11
119Dec 2029$880.44$635.95$1,516.39$211,694.67
2029 Total$10,393.63$7,803.05$18,196.68
120Jan 2030$883.07$633.32$1,516.39$210,811.60
121Feb 2030$885.71$630.68$1,516.39$209,925.89
122Mar 2030$888.36$628.03$1,516.39$209,037.53
123Apr 2030$891.02$625.37$1,516.39$208,146.51
124May 2030$893.69$622.70$1,516.39$207,252.82
125Jun 2030$896.36$620.03$1,516.39$206,356.46
126Jul 2030$899.04$617.35$1,516.39$205,457.42
127Aug 2030$901.73$614.66$1,516.39$204,555.69
128Sep 2030$904.43$611.96$1,516.39$203,651.26
129Oct 2030$907.13$609.26$1,516.39$202,744.13
130Nov 2030$909.85$606.54$1,516.39$201,834.28
131Dec 2030$912.57$603.82$1,516.39$200,921.71
2030 Total$10,772.96$7,423.72$18,196.68
132Jan 2031$915.30$601.09$1,516.39$200,006.41
133Feb 2031$918.04$598.35$1,516.39$199,088.37
134Mar 2031$920.78$595.61$1,516.39$198,167.59
135Apr 2031$923.54$592.85$1,516.39$197,244.05
136May 2031$926.30$590.09$1,516.39$196,317.75
137Jun 2031$929.07$587.32$1,516.39$195,388.68
138Jul 2031$931.85$584.54$1,516.39$194,456.83
139Aug 2031$934.64$581.75$1,516.39$193,522.19
140Sep 2031$937.44$578.95$1,516.39$192,584.75
141Oct 2031$940.24$576.15$1,516.39$191,644.51
142Nov 2031$943.05$573.34$1,516.39$190,701.46
143Dec 2031$945.87$570.52$1,516.39$189,755.59
2031 Total$11,166.12$7,030.56$18,196.68
144Jan 2032$948.70$567.69$1,516.39$188,806.89
145Feb 2032$951.54$564.85$1,516.39$187,855.35
146Mar 2032$954.39$562.00$1,516.39$186,900.96
147Apr 2032$957.24$559.15$1,516.39$185,943.72
148May 2032$960.11$556.28$1,516.39$184,983.61
149Jun 2032$962.98$553.41$1,516.39$184,020.63
150Jul 2032$965.86$550.53$1,516.39$183,054.77
151Aug 2032$968.75$547.64$1,516.39$182,086.02
152Sep 2032$971.65$544.74$1,516.39$181,114.37
153Oct 2032$974.56$541.83$1,516.39$180,139.81
154Nov 2032$977.47$538.92$1,516.39$179,162.34
155Dec 2032$980.40$535.99$1,516.39$178,181.94
2032 Total$11,573.65$6,623.03$18,196.68
156Jan 2033$983.33$533.06$1,516.39$177,198.61
157Feb 2033$986.27$530.12$1,516.39$176,212.34
158Mar 2033$989.22$527.17$1,516.39$175,223.12
159Apr 2033$992.18$524.21$1,516.39$174,230.94
160May 2033$995.15$521.24$1,516.39$173,235.79
161Jun 2033$998.13$518.26$1,516.39$172,237.66
162Jul 2033$1,001.11$515.28$1,516.39$171,236.55
163Aug 2033$1,004.11$512.28$1,516.39$170,232.44
164Sep 2033$1,007.11$509.28$1,516.39$169,225.33
165Oct 2033$1,010.12$506.27$1,516.39$168,215.21
166Nov 2033$1,013.15$503.24$1,516.39$167,202.06
167Dec 2033$1,016.18$500.21$1,516.39$166,185.88
2033 Total$11,996.06$6,200.62$18,196.68
168Jan 2034$1,019.22$497.17$1,516.39$165,166.66
169Feb 2034$1,022.27$494.12$1,516.39$164,144.39
170Mar 2034$1,025.32$491.07$1,516.39$163,119.07
171Apr 2034$1,028.39$488.00$1,516.39$162,090.68
172May 2034$1,031.47$484.92$1,516.39$161,059.21
173Jun 2034$1,034.55$481.84$1,516.39$160,024.66
174Jul 2034$1,037.65$478.74$1,516.39$158,987.01
175Aug 2034$1,040.75$475.64$1,516.39$157,946.26
176Sep 2034$1,043.87$472.52$1,516.39$156,902.39
177Oct 2034$1,046.99$469.40$1,516.39$155,855.40
178Nov 2034$1,050.12$466.27$1,516.39$154,805.28
179Dec 2034$1,053.26$463.13$1,516.39$153,752.02
2034 Total$12,433.86$5,762.82$18,196.68
180Jan 2035$1,056.42$459.97$1,516.39$152,695.60
181Feb 2035$1,059.58$456.81$1,516.39$151,636.02
182Mar 2035$1,062.75$453.64$1,516.39$150,573.27
183Apr 2035$1,065.92$450.47$1,516.39$149,507.35
184May 2035$1,069.11$447.28$1,516.39$148,438.24
185Jun 2035$1,072.31$444.08$1,516.39$147,365.93
186Jul 2035$1,075.52$440.87$1,516.39$146,290.41
187Aug 2035$1,078.74$437.65$1,516.39$145,211.67
188Sep 2035$1,081.97$434.42$1,516.39$144,129.70
189Oct 2035$1,085.20$431.19$1,516.39$143,044.50
190Nov 2035$1,088.45$427.94$1,516.39$141,956.05
191Dec 2035$1,091.70$424.69$1,516.39$140,864.35
2035 Total$12,887.67$5,309.01$18,196.68
192Jan 2036$1,094.97$421.42$1,516.39$139,769.38
193Feb 2036$1,098.25$418.14$1,516.39$138,671.13
194Mar 2036$1,101.53$414.86$1,516.39$137,569.60
195Apr 2036$1,104.83$411.56$1,516.39$136,464.77
196May 2036$1,108.13$408.26$1,516.39$135,356.64
197Jun 2036$1,111.45$404.94$1,516.39$134,245.19
198Jul 2036$1,114.77$401.62$1,516.39$133,130.42
199Aug 2036$1,118.11$398.28$1,516.39$132,012.31
200Sep 2036$1,121.45$394.94$1,516.39$130,890.86
201Oct 2036$1,124.81$391.58$1,516.39$129,766.05
202Nov 2036$1,128.17$388.22$1,516.39$128,637.88
203Dec 2036$1,131.55$384.84$1,516.39$127,506.33
2036 Total$13,358.02$4,838.66$18,196.68
204Jan 2037$1,134.93$381.46$1,516.39$126,371.40
205Feb 2037$1,138.33$378.06$1,516.39$125,233.07
206Mar 2037$1,141.73$374.66$1,516.39$124,091.34
207Apr 2037$1,145.15$371.24$1,516.39$122,946.19
208May 2037$1,148.58$367.81$1,516.39$121,797.61
209Jun 2037$1,152.01$364.38$1,516.39$120,645.60
210Jul 2037$1,155.46$360.93$1,516.39$119,490.14
211Aug 2037$1,158.92$357.47$1,516.39$118,331.22
212Sep 2037$1,162.38$354.01$1,516.39$117,168.84
213Oct 2037$1,165.86$350.53$1,516.39$116,002.98
214Nov 2037$1,169.35$347.04$1,516.39$114,833.63
215Dec 2037$1,172.85$343.54$1,516.39$113,660.78
2037 Total$13,845.55$4,351.13$18,196.68
216Jan 2038$1,176.35$340.04$1,516.39$112,484.43
217Feb 2038$1,179.87$336.52$1,516.39$111,304.56
218Mar 2038$1,183.40$332.99$1,516.39$110,121.16
219Apr 2038$1,186.94$329.45$1,516.39$108,934.22
220May 2038$1,190.50$325.89$1,516.39$107,743.72
221Jun 2038$1,194.06$322.33$1,516.39$106,549.66
222Jul 2038$1,197.63$318.76$1,516.39$105,352.03
223Aug 2038$1,201.21$315.18$1,516.39$104,150.82
224Sep 2038$1,204.81$311.58$1,516.39$102,946.01
225Oct 2038$1,208.41$307.98$1,516.39$101,737.60
226Nov 2038$1,212.03$304.36$1,516.39$100,525.57
227Dec 2038$1,215.65$300.74$1,516.39$99,309.92
2038 Total$14,350.86$3,845.82$18,196.68
228Jan 2039$1,219.29$297.10$1,516.39$98,090.63
229Feb 2039$1,222.94$293.45$1,516.39$96,867.69
230Mar 2039$1,226.59$289.80$1,516.39$95,641.10
231Apr 2039$1,230.26$286.13$1,516.39$94,410.84
232May 2039$1,233.94$282.45$1,516.39$93,176.90
233Jun 2039$1,237.64$278.75$1,516.39$91,939.26
234Jul 2039$1,241.34$275.05$1,516.39$90,697.92
235Aug 2039$1,245.05$271.34$1,516.39$89,452.87
236Sep 2039$1,248.78$267.61$1,516.39$88,204.09
237Oct 2039$1,252.51$263.88$1,516.39$86,951.58
238Nov 2039$1,256.26$260.13$1,516.39$85,695.32
239Dec 2039$1,260.02$256.37$1,516.39$84,435.30
2039 Total$14,874.62$3,322.06$18,196.68
240Jan 2040$1,263.79$252.60$1,516.39$83,171.51
241Feb 2040$1,267.57$248.82$1,516.39$81,903.94
242Mar 2040$1,271.36$245.03$1,516.39$80,632.58
243Apr 2040$1,275.16$241.23$1,516.39$79,357.42
244May 2040$1,278.98$237.41$1,516.39$78,078.44
245Jun 2040$1,282.81$233.58$1,516.39$76,795.63
246Jul 2040$1,286.64$229.75$1,516.39$75,508.99
247Aug 2040$1,290.49$225.90$1,516.39$74,218.50
248Sep 2040$1,294.35$222.04$1,516.39$72,924.15
249Oct 2040$1,298.23$218.16$1,516.39$71,625.92
250Nov 2040$1,302.11$214.28$1,516.39$70,323.81
251Dec 2040$1,306.00$210.39$1,516.39$69,017.81
2040 Total$15,417.49$2,779.19$18,196.68
252Jan 2041$1,309.91$206.48$1,516.39$67,707.90
253Feb 2041$1,313.83$202.56$1,516.39$66,394.07
254Mar 2041$1,317.76$198.63$1,516.39$65,076.31
255Apr 2041$1,321.70$194.69$1,516.39$63,754.61
256May 2041$1,325.66$190.73$1,516.39$62,428.95
257Jun 2041$1,329.62$186.77$1,516.39$61,099.33
258Jul 2041$1,333.60$182.79$1,516.39$59,765.73
259Aug 2041$1,337.59$178.80$1,516.39$58,428.14
260Sep 2041$1,341.59$174.80$1,516.39$57,086.55
261Oct 2041$1,345.61$170.78$1,516.39$55,740.94
262Nov 2041$1,349.63$166.76$1,516.39$54,391.31
263Dec 2041$1,353.67$162.72$1,516.39$53,037.64
2041 Total$15,980.17$2,216.51$18,196.68
264Jan 2042$1,357.72$158.67$1,516.39$51,679.92
265Feb 2042$1,361.78$154.61$1,516.39$50,318.14
266Mar 2042$1,365.85$150.54$1,516.39$48,952.29
267Apr 2042$1,369.94$146.45$1,516.39$47,582.35
268May 2042$1,374.04$142.35$1,516.39$46,208.31
269Jun 2042$1,378.15$138.24$1,516.39$44,830.16
270Jul 2042$1,382.27$134.12$1,516.39$43,447.89
271Aug 2042$1,386.41$129.98$1,516.39$42,061.48
272Sep 2042$1,390.56$125.83$1,516.39$40,670.92
273Oct 2042$1,394.72$121.67$1,516.39$39,276.20
274Nov 2042$1,398.89$117.50$1,516.39$37,877.31
275Dec 2042$1,403.07$113.32$1,516.39$36,474.24
2042 Total$16,563.4$1,633.28$18,196.68
276Jan 2043$1,407.27$109.12$1,516.39$35,066.97
277Feb 2043$1,411.48$104.91$1,516.39$33,655.49
278Mar 2043$1,415.70$100.69$1,516.39$32,239.79
279Apr 2043$1,419.94$96.45$1,516.39$30,819.85
280May 2043$1,424.19$92.20$1,516.39$29,395.66
281Jun 2043$1,428.45$87.94$1,516.39$27,967.21
282Jul 2043$1,432.72$83.67$1,516.39$26,534.49
283Aug 2043$1,437.01$79.38$1,516.39$25,097.48
284Sep 2043$1,441.31$75.08$1,516.39$23,656.17
285Oct 2043$1,445.62$70.77$1,516.39$22,210.55
286Nov 2043$1,449.94$66.45$1,516.39$20,760.61
287Dec 2043$1,454.28$62.11$1,516.39$19,306.33
2043 Total$17,167.91$1,028.77$18,196.68
288Jan 2044$1,458.63$57.76$1,516.39$17,847.70
289Feb 2044$1,463.00$53.39$1,516.39$16,384.70
290Mar 2044$1,467.37$49.02$1,516.39$14,917.33
291Apr 2044$1,471.76$44.63$1,516.39$13,445.57
292May 2044$1,476.17$40.22$1,516.39$11,969.40
293Jun 2044$1,480.58$35.81$1,516.39$10,488.82
294Jul 2044$1,485.01$31.38$1,516.39$9,003.81
295Aug 2044$1,489.45$26.94$1,516.39$7,514.36
296Sep 2044$1,493.91$22.48$1,516.39$6,020.45
297Oct 2044$1,498.38$18.01$1,516.39$4,522.07
298Nov 2044$1,502.86$13.53$1,516.39$3,019.21
299Dec 2044$1,507.36$9.03$1,516.39$1,511.85
2044 Total$17,794.48$402.2$18,196.68
300Jan 2045$1,511.85$4.52$1,516.37$0.00
2045 Total$1,511.85$4.52$1,516.37
Compare your product with the big 4 banks, or add more products to compare
As seen on