Select Line of Credit Investment Loan (LVR 80%-90%) from Aussie

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
4.79%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$998
Number of Repayments
300
Total Interest Paid
$49,400
Total repayments
$299,400
DatePrincipleInterestPaymentBalance
1Aug 2019$433.13$997.92$1,431.05$249,566.87
2Sep 2019$434.86$996.19$1,431.05$249,132.01
3Oct 2019$436.60$994.45$1,431.05$248,695.41
4Nov 2019$438.34$992.71$1,431.05$248,257.07
5Dec 2019$440.09$990.96$1,431.05$247,816.98
2019 Total$2,183.02$4,972.23$7,155.25
6Jan 2020$441.85$989.20$1,431.05$247,375.13
7Feb 2020$443.61$987.44$1,431.05$246,931.52
8Mar 2020$445.38$985.67$1,431.05$246,486.14
9Apr 2020$447.16$983.89$1,431.05$246,038.98
10May 2020$448.94$982.11$1,431.05$245,590.04
11Jun 2020$450.74$980.31$1,431.05$245,139.30
12Jul 2020$452.54$978.51$1,431.05$244,686.76
13Aug 2020$454.34$976.71$1,431.05$244,232.42
14Sep 2020$456.16$974.89$1,431.05$243,776.26
15Oct 2020$457.98$973.07$1,431.05$243,318.28
16Nov 2020$459.80$971.25$1,431.05$242,858.48
17Dec 2020$461.64$969.41$1,431.05$242,396.84
2020 Total$5,420.14$11,752.46$17,172.6
18Jan 2021$463.48$967.57$1,431.05$241,933.36
19Feb 2021$465.33$965.72$1,431.05$241,468.03
20Mar 2021$467.19$963.86$1,431.05$241,000.84
21Apr 2021$469.05$962.00$1,431.05$240,531.79
22May 2021$470.93$960.12$1,431.05$240,060.86
23Jun 2021$472.81$958.24$1,431.05$239,588.05
24Jul 2021$474.69$956.36$1,431.05$239,113.36
25Aug 2021$476.59$954.46$1,431.05$238,636.77
26Sep 2021$478.49$952.56$1,431.05$238,158.28
27Oct 2021$480.40$950.65$1,431.05$237,677.88
28Nov 2021$482.32$948.73$1,431.05$237,195.56
29Dec 2021$484.24$946.81$1,431.05$236,711.32
2021 Total$5,685.52$11,487.08$17,172.6
30Jan 2022$486.18$944.87$1,431.05$236,225.14
31Feb 2022$488.12$942.93$1,431.05$235,737.02
32Mar 2022$490.07$940.98$1,431.05$235,246.95
33Apr 2022$492.02$939.03$1,431.05$234,754.93
34May 2022$493.99$937.06$1,431.05$234,260.94
35Jun 2022$495.96$935.09$1,431.05$233,764.98
36Jul 2022$497.94$933.11$1,431.05$233,267.04
37Aug 2022$499.93$931.12$1,431.05$232,767.11
38Sep 2022$501.92$929.13$1,431.05$232,265.19
39Oct 2022$503.92$927.13$1,431.05$231,761.27
40Nov 2022$505.94$925.11$1,431.05$231,255.33
41Dec 2022$507.96$923.09$1,431.05$230,747.37
2022 Total$5,963.95$11,208.65$17,172.6
42Jan 2023$509.98$921.07$1,431.05$230,237.39
43Feb 2023$512.02$919.03$1,431.05$229,725.37
44Mar 2023$514.06$916.99$1,431.05$229,211.31
45Apr 2023$516.11$914.94$1,431.05$228,695.20
46May 2023$518.17$912.88$1,431.05$228,177.03
47Jun 2023$520.24$910.81$1,431.05$227,656.79
48Jul 2023$522.32$908.73$1,431.05$227,134.47
49Aug 2023$524.40$906.65$1,431.05$226,610.07
50Sep 2023$526.50$904.55$1,431.05$226,083.57
51Oct 2023$528.60$902.45$1,431.05$225,554.97
52Nov 2023$530.71$900.34$1,431.05$225,024.26
53Dec 2023$532.83$898.22$1,431.05$224,491.43
2023 Total$6,255.94$10,916.66$17,172.6
54Jan 2024$534.96$896.09$1,431.05$223,956.47
55Feb 2024$537.09$893.96$1,431.05$223,419.38
56Mar 2024$539.23$891.82$1,431.05$222,880.15
57Apr 2024$541.39$889.66$1,431.05$222,338.76
58May 2024$543.55$887.50$1,431.05$221,795.21
59Jun 2024$545.72$885.33$1,431.05$221,249.49
60Jul 2024$547.90$883.15$1,431.05$220,701.59
61Aug 2024$550.08$880.97$1,431.05$220,151.51
62Sep 2024$552.28$878.77$1,431.05$219,599.23
63Oct 2024$554.48$876.57$1,431.05$219,044.75
64Nov 2024$556.70$874.35$1,431.05$218,488.05
65Dec 2024$558.92$872.13$1,431.05$217,929.13
2024 Total$6,562.3$10,610.3$17,172.6
66Jan 2025$561.15$869.90$1,431.05$217,367.98
67Feb 2025$563.39$867.66$1,431.05$216,804.59
68Mar 2025$565.64$865.41$1,431.05$216,238.95
69Apr 2025$567.90$863.15$1,431.05$215,671.05
70May 2025$570.16$860.89$1,431.05$215,100.89
71Jun 2025$572.44$858.61$1,431.05$214,528.45
72Jul 2025$574.72$856.33$1,431.05$213,953.73
73Aug 2025$577.02$854.03$1,431.05$213,376.71
74Sep 2025$579.32$851.73$1,431.05$212,797.39
75Oct 2025$581.63$849.42$1,431.05$212,215.76
76Nov 2025$583.96$847.09$1,431.05$211,631.80
77Dec 2025$586.29$844.76$1,431.05$211,045.51
2025 Total$6,883.62$10,288.98$17,172.6
78Jan 2026$588.63$842.42$1,431.05$210,456.88
79Feb 2026$590.98$840.07$1,431.05$209,865.90
80Mar 2026$593.34$837.71$1,431.05$209,272.56
81Apr 2026$595.70$835.35$1,431.05$208,676.86
82May 2026$598.08$832.97$1,431.05$208,078.78
83Jun 2026$600.47$830.58$1,431.05$207,478.31
84Jul 2026$602.87$828.18$1,431.05$206,875.44
85Aug 2026$605.27$825.78$1,431.05$206,270.17
86Sep 2026$607.69$823.36$1,431.05$205,662.48
87Oct 2026$610.11$820.94$1,431.05$205,052.37
88Nov 2026$612.55$818.50$1,431.05$204,439.82
89Dec 2026$614.99$816.06$1,431.05$203,824.83
2026 Total$7,220.68$9,951.92$17,172.6
90Jan 2027$617.45$813.60$1,431.05$203,207.38
91Feb 2027$619.91$811.14$1,431.05$202,587.47
92Mar 2027$622.39$808.66$1,431.05$201,965.08
93Apr 2027$624.87$806.18$1,431.05$201,340.21
94May 2027$627.37$803.68$1,431.05$200,712.84
95Jun 2027$629.87$801.18$1,431.05$200,082.97
96Jul 2027$632.39$798.66$1,431.05$199,450.58
97Aug 2027$634.91$796.14$1,431.05$198,815.67
98Sep 2027$637.44$793.61$1,431.05$198,178.23
99Oct 2027$639.99$791.06$1,431.05$197,538.24
100Nov 2027$642.54$788.51$1,431.05$196,895.70
101Dec 2027$645.11$785.94$1,431.05$196,250.59
2027 Total$7,574.24$9,598.36$17,172.6
102Jan 2028$647.68$783.37$1,431.05$195,602.91
103Feb 2028$650.27$780.78$1,431.05$194,952.64
104Mar 2028$652.86$778.19$1,431.05$194,299.78
105Apr 2028$655.47$775.58$1,431.05$193,644.31
106May 2028$658.09$772.96$1,431.05$192,986.22
107Jun 2028$660.71$770.34$1,431.05$192,325.51
108Jul 2028$663.35$767.70$1,431.05$191,662.16
109Aug 2028$666.00$765.05$1,431.05$190,996.16
110Sep 2028$668.66$762.39$1,431.05$190,327.50
111Oct 2028$671.33$759.72$1,431.05$189,656.17
112Nov 2028$674.01$757.04$1,431.05$188,982.16
113Dec 2028$676.70$754.35$1,431.05$188,305.46
2028 Total$7,945.13$9,227.47$17,172.6
114Jan 2029$679.40$751.65$1,431.05$187,626.06
115Feb 2029$682.11$748.94$1,431.05$186,943.95
116Mar 2029$684.83$746.22$1,431.05$186,259.12
117Apr 2029$687.57$743.48$1,431.05$185,571.55
118May 2029$690.31$740.74$1,431.05$184,881.24
119Jun 2029$693.07$737.98$1,431.05$184,188.17
120Jul 2029$695.83$735.22$1,431.05$183,492.34
121Aug 2029$698.61$732.44$1,431.05$182,793.73
122Sep 2029$701.40$729.65$1,431.05$182,092.33
123Oct 2029$704.20$726.85$1,431.05$181,388.13
124Nov 2029$707.01$724.04$1,431.05$180,681.12
125Dec 2029$709.83$721.22$1,431.05$179,971.29
2029 Total$8,334.17$8,838.43$17,172.6
126Jan 2030$712.66$718.39$1,431.05$179,258.63
127Feb 2030$715.51$715.54$1,431.05$178,543.12
128Mar 2030$718.37$712.68$1,431.05$177,824.75
129Apr 2030$721.23$709.82$1,431.05$177,103.52
130May 2030$724.11$706.94$1,431.05$176,379.41
131Jun 2030$727.00$704.05$1,431.05$175,652.41
132Jul 2030$729.90$701.15$1,431.05$174,922.51
133Aug 2030$732.82$698.23$1,431.05$174,189.69
134Sep 2030$735.74$695.31$1,431.05$173,453.95
135Oct 2030$738.68$692.37$1,431.05$172,715.27
136Nov 2030$741.63$689.42$1,431.05$171,973.64
137Dec 2030$744.59$686.46$1,431.05$171,229.05
2030 Total$8,742.24$8,430.36$17,172.6
138Jan 2031$747.56$683.49$1,431.05$170,481.49
139Feb 2031$750.54$680.51$1,431.05$169,730.95
140Mar 2031$753.54$677.51$1,431.05$168,977.41
141Apr 2031$756.55$674.50$1,431.05$168,220.86
142May 2031$759.57$671.48$1,431.05$167,461.29
143Jun 2031$762.60$668.45$1,431.05$166,698.69
144Jul 2031$765.64$665.41$1,431.05$165,933.05
145Aug 2031$768.70$662.35$1,431.05$165,164.35
146Sep 2031$771.77$659.28$1,431.05$164,392.58
147Oct 2031$774.85$656.20$1,431.05$163,617.73
148Nov 2031$777.94$653.11$1,431.05$162,839.79
149Dec 2031$781.05$650.00$1,431.05$162,058.74
2031 Total$9,170.31$8,002.29$17,172.6
150Jan 2032$784.17$646.88$1,431.05$161,274.57
151Feb 2032$787.30$643.75$1,431.05$160,487.27
152Mar 2032$790.44$640.61$1,431.05$159,696.83
153Apr 2032$793.59$637.46$1,431.05$158,903.24
154May 2032$796.76$634.29$1,431.05$158,106.48
155Jun 2032$799.94$631.11$1,431.05$157,306.54
156Jul 2032$803.13$627.92$1,431.05$156,503.41
157Aug 2032$806.34$624.71$1,431.05$155,697.07
158Sep 2032$809.56$621.49$1,431.05$154,887.51
159Oct 2032$812.79$618.26$1,431.05$154,074.72
160Nov 2032$816.04$615.01$1,431.05$153,258.68
161Dec 2032$819.29$611.76$1,431.05$152,439.39
2032 Total$9,619.35$7,553.25$17,172.6
162Jan 2033$822.56$608.49$1,431.05$151,616.83
163Feb 2033$825.85$605.20$1,431.05$150,790.98
164Mar 2033$829.14$601.91$1,431.05$149,961.84
165Apr 2033$832.45$598.60$1,431.05$149,129.39
166May 2033$835.78$595.27$1,431.05$148,293.61
167Jun 2033$839.11$591.94$1,431.05$147,454.50
168Jul 2033$842.46$588.59$1,431.05$146,612.04
169Aug 2033$845.82$585.23$1,431.05$145,766.22
170Sep 2033$849.20$581.85$1,431.05$144,917.02
171Oct 2033$852.59$578.46$1,431.05$144,064.43
172Nov 2033$855.99$575.06$1,431.05$143,208.44
173Dec 2033$859.41$571.64$1,431.05$142,349.03
2033 Total$10,090.36$7,082.24$17,172.6
174Jan 2034$862.84$568.21$1,431.05$141,486.19
175Feb 2034$866.28$564.77$1,431.05$140,619.91
176Mar 2034$869.74$561.31$1,431.05$139,750.17
177Apr 2034$873.21$557.84$1,431.05$138,876.96
178May 2034$876.70$554.35$1,431.05$138,000.26
179Jun 2034$880.20$550.85$1,431.05$137,120.06
180Jul 2034$883.71$547.34$1,431.05$136,236.35
181Aug 2034$887.24$543.81$1,431.05$135,349.11
182Sep 2034$890.78$540.27$1,431.05$134,458.33
183Oct 2034$894.34$536.71$1,431.05$133,563.99
184Nov 2034$897.91$533.14$1,431.05$132,666.08
185Dec 2034$901.49$529.56$1,431.05$131,764.59
2034 Total$10,584.44$6,588.16$17,172.6
186Jan 2035$905.09$525.96$1,431.05$130,859.50
187Feb 2035$908.70$522.35$1,431.05$129,950.80
188Mar 2035$912.33$518.72$1,431.05$129,038.47
189Apr 2035$915.97$515.08$1,431.05$128,122.50
190May 2035$919.63$511.42$1,431.05$127,202.87
191Jun 2035$923.30$507.75$1,431.05$126,279.57
192Jul 2035$926.98$504.07$1,431.05$125,352.59
193Aug 2035$930.68$500.37$1,431.05$124,421.91
194Sep 2035$934.40$496.65$1,431.05$123,487.51
195Oct 2035$938.13$492.92$1,431.05$122,549.38
196Nov 2035$941.87$489.18$1,431.05$121,607.51
197Dec 2035$945.63$485.42$1,431.05$120,661.88
2035 Total$11,102.71$6,069.89$17,172.6
198Jan 2036$949.41$481.64$1,431.05$119,712.47
199Feb 2036$953.20$477.85$1,431.05$118,759.27
200Mar 2036$957.00$474.05$1,431.05$117,802.27
201Apr 2036$960.82$470.23$1,431.05$116,841.45
202May 2036$964.66$466.39$1,431.05$115,876.79
203Jun 2036$968.51$462.54$1,431.05$114,908.28
204Jul 2036$972.37$458.68$1,431.05$113,935.91
205Aug 2036$976.26$454.79$1,431.05$112,959.65
206Sep 2036$980.15$450.90$1,431.05$111,979.50
207Oct 2036$984.07$446.98$1,431.05$110,995.43
208Nov 2036$987.99$443.06$1,431.05$110,007.44
209Dec 2036$991.94$439.11$1,431.05$109,015.50
2036 Total$11,646.38$5,526.22$17,172.6
210Jan 2037$995.90$435.15$1,431.05$108,019.60
211Feb 2037$999.87$431.18$1,431.05$107,019.73
212Mar 2037$1,003.86$427.19$1,431.05$106,015.87
213Apr 2037$1,007.87$423.18$1,431.05$105,008.00
214May 2037$1,011.89$419.16$1,431.05$103,996.11
215Jun 2037$1,015.93$415.12$1,431.05$102,980.18
216Jul 2037$1,019.99$411.06$1,431.05$101,960.19
217Aug 2037$1,024.06$406.99$1,431.05$100,936.13
218Sep 2037$1,028.15$402.90$1,431.05$99,907.98
219Oct 2037$1,032.25$398.80$1,431.05$98,875.73
220Nov 2037$1,036.37$394.68$1,431.05$97,839.36
221Dec 2037$1,040.51$390.54$1,431.05$96,798.85
2037 Total$12,216.65$4,955.95$17,172.6
222Jan 2038$1,044.66$386.39$1,431.05$95,754.19
223Feb 2038$1,048.83$382.22$1,431.05$94,705.36
224Mar 2038$1,053.02$378.03$1,431.05$93,652.34
225Apr 2038$1,057.22$373.83$1,431.05$92,595.12
226May 2038$1,061.44$369.61$1,431.05$91,533.68
227Jun 2038$1,065.68$365.37$1,431.05$90,468.00
228Jul 2038$1,069.93$361.12$1,431.05$89,398.07
229Aug 2038$1,074.20$356.85$1,431.05$88,323.87
230Sep 2038$1,078.49$352.56$1,431.05$87,245.38
231Oct 2038$1,082.80$348.25$1,431.05$86,162.58
232Nov 2038$1,087.12$343.93$1,431.05$85,075.46
233Dec 2038$1,091.46$339.59$1,431.05$83,984.00
2038 Total$12,814.85$4,357.75$17,172.6
234Jan 2039$1,095.81$335.24$1,431.05$82,888.19
235Feb 2039$1,100.19$330.86$1,431.05$81,788.00
236Mar 2039$1,104.58$326.47$1,431.05$80,683.42
237Apr 2039$1,108.99$322.06$1,431.05$79,574.43
238May 2039$1,113.42$317.63$1,431.05$78,461.01
239Jun 2039$1,117.86$313.19$1,431.05$77,343.15
240Jul 2039$1,122.32$308.73$1,431.05$76,220.83
241Aug 2039$1,126.80$304.25$1,431.05$75,094.03
242Sep 2039$1,131.30$299.75$1,431.05$73,962.73
243Oct 2039$1,135.82$295.23$1,431.05$72,826.91
244Nov 2039$1,140.35$290.70$1,431.05$71,686.56
245Dec 2039$1,144.90$286.15$1,431.05$70,541.66
2039 Total$13,442.34$3,730.26$17,172.6
246Jan 2040$1,149.47$281.58$1,431.05$69,392.19
247Feb 2040$1,154.06$276.99$1,431.05$68,238.13
248Mar 2040$1,158.67$272.38$1,431.05$67,079.46
249Apr 2040$1,163.29$267.76$1,431.05$65,916.17
250May 2040$1,167.93$263.12$1,431.05$64,748.24
251Jun 2040$1,172.60$258.45$1,431.05$63,575.64
252Jul 2040$1,177.28$253.77$1,431.05$62,398.36
253Aug 2040$1,181.98$249.07$1,431.05$61,216.38
254Sep 2040$1,186.69$244.36$1,431.05$60,029.69
255Oct 2040$1,191.43$239.62$1,431.05$58,838.26
256Nov 2040$1,196.19$234.86$1,431.05$57,642.07
257Dec 2040$1,200.96$230.09$1,431.05$56,441.11
2040 Total$14,100.55$3,072.05$17,172.6
258Jan 2041$1,205.76$225.29$1,431.05$55,235.35
259Feb 2041$1,210.57$220.48$1,431.05$54,024.78
260Mar 2041$1,215.40$215.65$1,431.05$52,809.38
261Apr 2041$1,220.25$210.80$1,431.05$51,589.13
262May 2041$1,225.12$205.93$1,431.05$50,364.01
263Jun 2041$1,230.01$201.04$1,431.05$49,134.00
264Jul 2041$1,234.92$196.13$1,431.05$47,899.08
265Aug 2041$1,239.85$191.20$1,431.05$46,659.23
266Sep 2041$1,244.80$186.25$1,431.05$45,414.43
267Oct 2041$1,249.77$181.28$1,431.05$44,164.66
268Nov 2041$1,254.76$176.29$1,431.05$42,909.90
269Dec 2041$1,259.77$171.28$1,431.05$41,650.13
2041 Total$14,790.98$2,381.62$17,172.6
270Jan 2042$1,264.80$166.25$1,431.05$40,385.33
271Feb 2042$1,269.85$161.20$1,431.05$39,115.48
272Mar 2042$1,274.91$156.14$1,431.05$37,840.57
273Apr 2042$1,280.00$151.05$1,431.05$36,560.57
274May 2042$1,285.11$145.94$1,431.05$35,275.46
275Jun 2042$1,290.24$140.81$1,431.05$33,985.22
276Jul 2042$1,295.39$135.66$1,431.05$32,689.83
277Aug 2042$1,300.56$130.49$1,431.05$31,389.27
278Sep 2042$1,305.75$125.30$1,431.05$30,083.52
279Oct 2042$1,310.97$120.08$1,431.05$28,772.55
280Nov 2042$1,316.20$114.85$1,431.05$27,456.35
281Dec 2042$1,321.45$109.60$1,431.05$26,134.90
2042 Total$15,515.23$1,657.37$17,172.6
282Jan 2043$1,326.73$104.32$1,431.05$24,808.17
283Feb 2043$1,332.02$99.03$1,431.05$23,476.15
284Mar 2043$1,337.34$93.71$1,431.05$22,138.81
285Apr 2043$1,342.68$88.37$1,431.05$20,796.13
286May 2043$1,348.04$83.01$1,431.05$19,448.09
287Jun 2043$1,353.42$77.63$1,431.05$18,094.67
288Jul 2043$1,358.82$72.23$1,431.05$16,735.85
289Aug 2043$1,364.25$66.80$1,431.05$15,371.60
290Sep 2043$1,369.69$61.36$1,431.05$14,001.91
291Oct 2043$1,375.16$55.89$1,431.05$12,626.75
292Nov 2043$1,380.65$50.40$1,431.05$11,246.10
293Dec 2043$1,386.16$44.89$1,431.05$9,859.94
2043 Total$16,274.96$897.64$17,172.6
294Jan 2044$1,391.69$39.36$1,431.05$8,468.25
295Feb 2044$1,397.25$33.80$1,431.05$7,071.00
296Mar 2044$1,402.82$28.23$1,431.05$5,668.18
297Apr 2044$1,408.42$22.63$1,431.05$4,259.76
298May 2044$1,414.05$17.00$1,431.05$2,845.71
299Jun 2044$1,419.69$11.36$1,431.05$1,426.02
300Jul 2044$1,425.36$5.69$1,431.05$0.66
2044 Total$9,859.28$158.07$10,017.35
Compare your product with the big 4 banks, or add more products to compare
As seen on