Enhance Fixed Investment Loan (Interest Only) 1 Year from AFM

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
4.33%
Fixed - 1 year
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$902
Number of Repayments
300
Total Interest Paid
$20,600
Total repayments
$270,600
DatePrincipleInterestPaymentBalance
1Oct 2019$463.49$902.08$1,365.57$249,536.51
2Nov 2019$465.16$900.41$1,365.57$249,071.35
3Dec 2019$466.84$898.73$1,365.57$248,604.51
2019 Total$1,395.49$2,701.22$4,096.71
4Jan 2020$468.52$897.05$1,365.57$248,135.99
5Feb 2020$470.21$895.36$1,365.57$247,665.78
6Mar 2020$471.91$893.66$1,365.57$247,193.87
7Apr 2020$473.61$891.96$1,365.57$246,720.26
8May 2020$475.32$890.25$1,365.57$246,244.94
9Jun 2020$477.04$888.53$1,365.57$245,767.90
10Jul 2020$478.76$886.81$1,365.57$245,289.14
11Aug 2020$480.49$885.08$1,365.57$244,808.65
12Sep 2020$482.22$883.35$1,365.57$244,326.43
13Oct 2020$483.96$881.61$1,365.57$243,842.47
14Nov 2020$485.71$879.86$1,365.57$243,356.76
15Dec 2020$487.46$878.11$1,365.57$242,869.30
2020 Total$5,735.21$10,651.63$16,386.84
16Jan 2021$489.22$876.35$1,365.57$242,380.08
17Feb 2021$490.98$874.59$1,365.57$241,889.10
18Mar 2021$492.75$872.82$1,365.57$241,396.35
19Apr 2021$494.53$871.04$1,365.57$240,901.82
20May 2021$496.32$869.25$1,365.57$240,405.50
21Jun 2021$498.11$867.46$1,365.57$239,907.39
22Jul 2021$499.90$865.67$1,365.57$239,407.49
23Aug 2021$501.71$863.86$1,365.57$238,905.78
24Sep 2021$503.52$862.05$1,365.57$238,402.26
25Oct 2021$505.34$860.23$1,365.57$237,896.92
26Nov 2021$507.16$858.41$1,365.57$237,389.76
27Dec 2021$508.99$856.58$1,365.57$236,880.77
2021 Total$5,988.53$10,398.31$16,386.84
28Jan 2022$510.83$854.74$1,365.57$236,369.94
29Feb 2022$512.67$852.90$1,365.57$235,857.27
30Mar 2022$514.52$851.05$1,365.57$235,342.75
31Apr 2022$516.37$849.20$1,365.57$234,826.38
32May 2022$518.24$847.33$1,365.57$234,308.14
33Jun 2022$520.11$845.46$1,365.57$233,788.03
34Jul 2022$521.98$843.59$1,365.57$233,266.05
35Aug 2022$523.87$841.70$1,365.57$232,742.18
36Sep 2022$525.76$839.81$1,365.57$232,216.42
37Oct 2022$527.66$837.91$1,365.57$231,688.76
38Nov 2022$529.56$836.01$1,365.57$231,159.20
39Dec 2022$531.47$834.10$1,365.57$230,627.73
2022 Total$6,253.04$10,133.8$16,386.84
40Jan 2023$533.39$832.18$1,365.57$230,094.34
41Feb 2023$535.31$830.26$1,365.57$229,559.03
42Mar 2023$537.24$828.33$1,365.57$229,021.79
43Apr 2023$539.18$826.39$1,365.57$228,482.61
44May 2023$541.13$824.44$1,365.57$227,941.48
45Jun 2023$543.08$822.49$1,365.57$227,398.40
46Jul 2023$545.04$820.53$1,365.57$226,853.36
47Aug 2023$547.01$818.56$1,365.57$226,306.35
48Sep 2023$548.98$816.59$1,365.57$225,757.37
49Oct 2023$550.96$814.61$1,365.57$225,206.41
50Nov 2023$552.95$812.62$1,365.57$224,653.46
51Dec 2023$554.95$810.62$1,365.57$224,098.51
2023 Total$6,529.22$9,857.62$16,386.84
52Jan 2024$556.95$808.62$1,365.57$223,541.56
53Feb 2024$558.96$806.61$1,365.57$222,982.60
54Mar 2024$560.97$804.60$1,365.57$222,421.63
55Apr 2024$563.00$802.57$1,365.57$221,858.63
56May 2024$565.03$800.54$1,365.57$221,293.60
57Jun 2024$567.07$798.50$1,365.57$220,726.53
58Jul 2024$569.12$796.45$1,365.57$220,157.41
59Aug 2024$571.17$794.40$1,365.57$219,586.24
60Sep 2024$573.23$792.34$1,365.57$219,013.01
61Oct 2024$575.30$790.27$1,365.57$218,437.71
62Nov 2024$577.37$788.20$1,365.57$217,860.34
63Dec 2024$579.46$786.11$1,365.57$217,280.88
2024 Total$6,817.63$9,569.21$16,386.84
64Jan 2025$581.55$784.02$1,365.57$216,699.33
65Feb 2025$583.65$781.92$1,365.57$216,115.68
66Mar 2025$585.75$779.82$1,365.57$215,529.93
67Apr 2025$587.87$777.70$1,365.57$214,942.06
68May 2025$589.99$775.58$1,365.57$214,352.07
69Jun 2025$592.12$773.45$1,365.57$213,759.95
70Jul 2025$594.25$771.32$1,365.57$213,165.70
71Aug 2025$596.40$769.17$1,365.57$212,569.30
72Sep 2025$598.55$767.02$1,365.57$211,970.75
73Oct 2025$600.71$764.86$1,365.57$211,370.04
74Nov 2025$602.88$762.69$1,365.57$210,767.16
75Dec 2025$605.05$760.52$1,365.57$210,162.11
2025 Total$7,118.77$9,268.07$16,386.84
76Jan 2026$607.24$758.33$1,365.57$209,554.87
77Feb 2026$609.43$756.14$1,365.57$208,945.44
78Mar 2026$611.63$753.94$1,365.57$208,333.81
79Apr 2026$613.83$751.74$1,365.57$207,719.98
80May 2026$616.05$749.52$1,365.57$207,103.93
81Jun 2026$618.27$747.30$1,365.57$206,485.66
82Jul 2026$620.50$745.07$1,365.57$205,865.16
83Aug 2026$622.74$742.83$1,365.57$205,242.42
84Sep 2026$624.99$740.58$1,365.57$204,617.43
85Oct 2026$627.24$738.33$1,365.57$203,990.19
86Nov 2026$629.51$736.06$1,365.57$203,360.68
87Dec 2026$631.78$733.79$1,365.57$202,728.90
2026 Total$7,433.21$8,953.63$16,386.84
88Jan 2027$634.06$731.51$1,365.57$202,094.84
89Feb 2027$636.34$729.23$1,365.57$201,458.50
90Mar 2027$638.64$726.93$1,365.57$200,819.86
91Apr 2027$640.95$724.62$1,365.57$200,178.91
92May 2027$643.26$722.31$1,365.57$199,535.65
93Jun 2027$645.58$719.99$1,365.57$198,890.07
94Jul 2027$647.91$717.66$1,365.57$198,242.16
95Aug 2027$650.25$715.32$1,365.57$197,591.91
96Sep 2027$652.59$712.98$1,365.57$196,939.32
97Oct 2027$654.95$710.62$1,365.57$196,284.37
98Nov 2027$657.31$708.26$1,365.57$195,627.06
99Dec 2027$659.68$705.89$1,365.57$194,967.38
2027 Total$7,761.52$8,625.32$16,386.84
100Jan 2028$662.06$703.51$1,365.57$194,305.32
101Feb 2028$664.45$701.12$1,365.57$193,640.87
102Mar 2028$666.85$698.72$1,365.57$192,974.02
103Apr 2028$669.26$696.31$1,365.57$192,304.76
104May 2028$671.67$693.90$1,365.57$191,633.09
105Jun 2028$674.09$691.48$1,365.57$190,959.00
106Jul 2028$676.53$689.04$1,365.57$190,282.47
107Aug 2028$678.97$686.60$1,365.57$189,603.50
108Sep 2028$681.42$684.15$1,365.57$188,922.08
109Oct 2028$683.88$681.69$1,365.57$188,238.20
110Nov 2028$686.34$679.23$1,365.57$187,551.86
111Dec 2028$688.82$676.75$1,365.57$186,863.04
2028 Total$8,104.34$8,282.5$16,386.84
112Jan 2029$691.31$674.26$1,365.57$186,171.73
113Feb 2029$693.80$671.77$1,365.57$185,477.93
114Mar 2029$696.30$669.27$1,365.57$184,781.63
115Apr 2029$698.82$666.75$1,365.57$184,082.81
116May 2029$701.34$664.23$1,365.57$183,381.47
117Jun 2029$703.87$661.70$1,365.57$182,677.60
118Jul 2029$706.41$659.16$1,365.57$181,971.19
119Aug 2029$708.96$656.61$1,365.57$181,262.23
120Sep 2029$711.52$654.05$1,365.57$180,550.71
121Oct 2029$714.08$651.49$1,365.57$179,836.63
122Nov 2029$716.66$648.91$1,365.57$179,119.97
123Dec 2029$719.25$646.32$1,365.57$178,400.72
2029 Total$8,462.32$7,924.52$16,386.84
124Jan 2030$721.84$643.73$1,365.57$177,678.88
125Feb 2030$724.45$641.12$1,365.57$176,954.43
126Mar 2030$727.06$638.51$1,365.57$176,227.37
127Apr 2030$729.68$635.89$1,365.57$175,497.69
128May 2030$732.32$633.25$1,365.57$174,765.37
129Jun 2030$734.96$630.61$1,365.57$174,030.41
130Jul 2030$737.61$627.96$1,365.57$173,292.80
131Aug 2030$740.27$625.30$1,365.57$172,552.53
132Sep 2030$742.94$622.63$1,365.57$171,809.59
133Oct 2030$745.62$619.95$1,365.57$171,063.97
134Nov 2030$748.31$617.26$1,365.57$170,315.66
135Dec 2030$751.01$614.56$1,365.57$169,564.65
2030 Total$8,836.07$7,550.77$16,386.84
136Jan 2031$753.72$611.85$1,365.57$168,810.93
137Feb 2031$756.44$609.13$1,365.57$168,054.49
138Mar 2031$759.17$606.40$1,365.57$167,295.32
139Apr 2031$761.91$603.66$1,365.57$166,533.41
140May 2031$764.66$600.91$1,365.57$165,768.75
141Jun 2031$767.42$598.15$1,365.57$165,001.33
142Jul 2031$770.19$595.38$1,365.57$164,231.14
143Aug 2031$772.97$592.60$1,365.57$163,458.17
144Sep 2031$775.76$589.81$1,365.57$162,682.41
145Oct 2031$778.56$587.01$1,365.57$161,903.85
146Nov 2031$781.37$584.20$1,365.57$161,122.48
147Dec 2031$784.19$581.38$1,365.57$160,338.29
2031 Total$9,226.36$7,160.48$16,386.84
148Jan 2032$787.02$578.55$1,365.57$159,551.27
149Feb 2032$789.86$575.71$1,365.57$158,761.41
150Mar 2032$792.71$572.86$1,365.57$157,968.70
151Apr 2032$795.57$570.00$1,365.57$157,173.13
152May 2032$798.44$567.13$1,365.57$156,374.69
153Jun 2032$801.32$564.25$1,365.57$155,573.37
154Jul 2032$804.21$561.36$1,365.57$154,769.16
155Aug 2032$807.11$558.46$1,365.57$153,962.05
156Sep 2032$810.02$555.55$1,365.57$153,152.03
157Oct 2032$812.95$552.62$1,365.57$152,339.08
158Nov 2032$815.88$549.69$1,365.57$151,523.20
159Dec 2032$818.82$546.75$1,365.57$150,704.38
2032 Total$9,633.91$6,752.93$16,386.84
160Jan 2033$821.78$543.79$1,365.57$149,882.60
161Feb 2033$824.74$540.83$1,365.57$149,057.86
162Mar 2033$827.72$537.85$1,365.57$148,230.14
163Apr 2033$830.71$534.86$1,365.57$147,399.43
164May 2033$833.70$531.87$1,365.57$146,565.73
165Jun 2033$836.71$528.86$1,365.57$145,729.02
166Jul 2033$839.73$525.84$1,365.57$144,889.29
167Aug 2033$842.76$522.81$1,365.57$144,046.53
168Sep 2033$845.80$519.77$1,365.57$143,200.73
169Oct 2033$848.85$516.72$1,365.57$142,351.88
170Nov 2033$851.92$513.65$1,365.57$141,499.96
171Dec 2033$854.99$510.58$1,365.57$140,644.97
2033 Total$10,059.41$6,327.43$16,386.84
172Jan 2034$858.08$507.49$1,365.57$139,786.89
173Feb 2034$861.17$504.40$1,365.57$138,925.72
174Mar 2034$864.28$501.29$1,365.57$138,061.44
175Apr 2034$867.40$498.17$1,365.57$137,194.04
176May 2034$870.53$495.04$1,365.57$136,323.51
177Jun 2034$873.67$491.90$1,365.57$135,449.84
178Jul 2034$876.82$488.75$1,365.57$134,573.02
179Aug 2034$879.99$485.58$1,365.57$133,693.03
180Sep 2034$883.16$482.41$1,365.57$132,809.87
181Oct 2034$886.35$479.22$1,365.57$131,923.52
182Nov 2034$889.55$476.02$1,365.57$131,033.97
183Dec 2034$892.76$472.81$1,365.57$130,141.21
2034 Total$10,503.76$5,883.08$16,386.84
184Jan 2035$895.98$469.59$1,365.57$129,245.23
185Feb 2035$899.21$466.36$1,365.57$128,346.02
186Mar 2035$902.45$463.12$1,365.57$127,443.57
187Apr 2035$905.71$459.86$1,365.57$126,537.86
188May 2035$908.98$456.59$1,365.57$125,628.88
189Jun 2035$912.26$453.31$1,365.57$124,716.62
190Jul 2035$915.55$450.02$1,365.57$123,801.07
191Aug 2035$918.85$446.72$1,365.57$122,882.22
192Sep 2035$922.17$443.40$1,365.57$121,960.05
193Oct 2035$925.50$440.07$1,365.57$121,034.55
194Nov 2035$928.84$436.73$1,365.57$120,105.71
195Dec 2035$932.19$433.38$1,365.57$119,173.52
2035 Total$10,967.69$5,419.15$16,386.84
196Jan 2036$935.55$430.02$1,365.57$118,237.97
197Feb 2036$938.93$426.64$1,365.57$117,299.04
198Mar 2036$942.32$423.25$1,365.57$116,356.72
199Apr 2036$945.72$419.85$1,365.57$115,411.00
200May 2036$949.13$416.44$1,365.57$114,461.87
201Jun 2036$952.55$413.02$1,365.57$113,509.32
202Jul 2036$955.99$409.58$1,365.57$112,553.33
203Aug 2036$959.44$406.13$1,365.57$111,593.89
204Sep 2036$962.90$402.67$1,365.57$110,630.99
205Oct 2036$966.38$399.19$1,365.57$109,664.61
206Nov 2036$969.86$395.71$1,365.57$108,694.75
207Dec 2036$973.36$392.21$1,365.57$107,721.39
2036 Total$11,452.13$4,934.71$16,386.84
208Jan 2037$976.88$388.69$1,365.57$106,744.51
209Feb 2037$980.40$385.17$1,365.57$105,764.11
210Mar 2037$983.94$381.63$1,365.57$104,780.17
211Apr 2037$987.49$378.08$1,365.57$103,792.68
212May 2037$991.05$374.52$1,365.57$102,801.63
213Jun 2037$994.63$370.94$1,365.57$101,807.00
214Jul 2037$998.22$367.35$1,365.57$100,808.78
215Aug 2037$1,001.82$363.75$1,365.57$99,806.96
216Sep 2037$1,005.43$360.14$1,365.57$98,801.53
217Oct 2037$1,009.06$356.51$1,365.57$97,792.47
218Nov 2037$1,012.70$352.87$1,365.57$96,779.77
219Dec 2037$1,016.36$349.21$1,365.57$95,763.41
2037 Total$11,957.98$4,428.86$16,386.84
220Jan 2038$1,020.02$345.55$1,365.57$94,743.39
221Feb 2038$1,023.70$341.87$1,365.57$93,719.69
222Mar 2038$1,027.40$338.17$1,365.57$92,692.29
223Apr 2038$1,031.11$334.46$1,365.57$91,661.18
224May 2038$1,034.83$330.74$1,365.57$90,626.35
225Jun 2038$1,038.56$327.01$1,365.57$89,587.79
226Jul 2038$1,042.31$323.26$1,365.57$88,545.48
227Aug 2038$1,046.07$319.50$1,365.57$87,499.41
228Sep 2038$1,049.84$315.73$1,365.57$86,449.57
229Oct 2038$1,053.63$311.94$1,365.57$85,395.94
230Nov 2038$1,057.43$308.14$1,365.57$84,338.51
231Dec 2038$1,061.25$304.32$1,365.57$83,277.26
2038 Total$12,486.15$3,900.69$16,386.84
232Jan 2039$1,065.08$300.49$1,365.57$82,212.18
233Feb 2039$1,068.92$296.65$1,365.57$81,143.26
234Mar 2039$1,072.78$292.79$1,365.57$80,070.48
235Apr 2039$1,076.65$288.92$1,365.57$78,993.83
236May 2039$1,080.53$285.04$1,365.57$77,913.30
237Jun 2039$1,084.43$281.14$1,365.57$76,828.87
238Jul 2039$1,088.35$277.22$1,365.57$75,740.52
239Aug 2039$1,092.27$273.30$1,365.57$74,648.25
240Sep 2039$1,096.21$269.36$1,365.57$73,552.04
241Oct 2039$1,100.17$265.40$1,365.57$72,451.87
242Nov 2039$1,104.14$261.43$1,365.57$71,347.73
243Dec 2039$1,108.12$257.45$1,365.57$70,239.61
2039 Total$13,037.65$3,349.19$16,386.84
244Jan 2040$1,112.12$253.45$1,365.57$69,127.49
245Feb 2040$1,116.13$249.44$1,365.57$68,011.36
246Mar 2040$1,120.16$245.41$1,365.57$66,891.20
247Apr 2040$1,124.20$241.37$1,365.57$65,767.00
248May 2040$1,128.26$237.31$1,365.57$64,638.74
249Jun 2040$1,132.33$233.24$1,365.57$63,506.41
250Jul 2040$1,136.42$229.15$1,365.57$62,369.99
251Aug 2040$1,140.52$225.05$1,365.57$61,229.47
252Sep 2040$1,144.63$220.94$1,365.57$60,084.84
253Oct 2040$1,148.76$216.81$1,365.57$58,936.08
254Nov 2040$1,152.91$212.66$1,365.57$57,783.17
255Dec 2040$1,157.07$208.50$1,365.57$56,626.10
2040 Total$13,613.51$2,773.33$16,386.84
256Jan 2041$1,161.24$204.33$1,365.57$55,464.86
257Feb 2041$1,165.43$200.14$1,365.57$54,299.43
258Mar 2041$1,169.64$195.93$1,365.57$53,129.79
259Apr 2041$1,173.86$191.71$1,365.57$51,955.93
260May 2041$1,178.10$187.47$1,365.57$50,777.83
261Jun 2041$1,182.35$183.22$1,365.57$49,595.48
262Jul 2041$1,186.61$178.96$1,365.57$48,408.87
263Aug 2041$1,190.89$174.68$1,365.57$47,217.98
264Sep 2041$1,195.19$170.38$1,365.57$46,022.79
265Oct 2041$1,199.50$166.07$1,365.57$44,823.29
266Nov 2041$1,203.83$161.74$1,365.57$43,619.46
267Dec 2041$1,208.18$157.39$1,365.57$42,411.28
2041 Total$14,214.82$2,172.02$16,386.84
268Jan 2042$1,212.54$153.03$1,365.57$41,198.74
269Feb 2042$1,216.91$148.66$1,365.57$39,981.83
270Mar 2042$1,221.30$144.27$1,365.57$38,760.53
271Apr 2042$1,225.71$139.86$1,365.57$37,534.82
272May 2042$1,230.13$135.44$1,365.57$36,304.69
273Jun 2042$1,234.57$131.00$1,365.57$35,070.12
274Jul 2042$1,239.03$126.54$1,365.57$33,831.09
275Aug 2042$1,243.50$122.07$1,365.57$32,587.59
276Sep 2042$1,247.98$117.59$1,365.57$31,339.61
277Oct 2042$1,252.49$113.08$1,365.57$30,087.12
278Nov 2042$1,257.01$108.56$1,365.57$28,830.11
279Dec 2042$1,261.54$104.03$1,365.57$27,568.57
2042 Total$14,842.71$1,544.13$16,386.84
280Jan 2043$1,266.09$99.48$1,365.57$26,302.48
281Feb 2043$1,270.66$94.91$1,365.57$25,031.82
282Mar 2043$1,275.25$90.32$1,365.57$23,756.57
283Apr 2043$1,279.85$85.72$1,365.57$22,476.72
284May 2043$1,284.47$81.10$1,365.57$21,192.25
285Jun 2043$1,289.10$76.47$1,365.57$19,903.15
286Jul 2043$1,293.75$71.82$1,365.57$18,609.40
287Aug 2043$1,298.42$67.15$1,365.57$17,310.98
288Sep 2043$1,303.11$62.46$1,365.57$16,007.87
289Oct 2043$1,307.81$57.76$1,365.57$14,700.06
290Nov 2043$1,312.53$53.04$1,365.57$13,387.53
291Dec 2043$1,317.26$48.31$1,365.57$12,070.27
2043 Total$15,498.3$888.54$16,386.84
292Jan 2044$1,322.02$43.55$1,365.57$10,748.25
293Feb 2044$1,326.79$38.78$1,365.57$9,421.46
294Mar 2044$1,331.57$34.00$1,365.57$8,089.89
295Apr 2044$1,336.38$29.19$1,365.57$6,753.51
296May 2044$1,341.20$24.37$1,365.57$5,412.31
297Jun 2044$1,346.04$19.53$1,365.57$4,066.27
298Jul 2044$1,350.90$14.67$1,365.57$2,715.37
299Aug 2044$1,355.77$9.80$1,365.57$1,359.60
300Sep 2044$1,359.60$4.91$1,364.51$0.00
2044 Total$12,070.27$218.8$12,289.07
Compare your product with the big 4 banks, or add more products to compare
As seen on