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

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
4.24%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,060
Number of Repayments
300
Total Interest Paid
$18,000
Total repayments
$318,000
DatePrincipleInterestPaymentBalance
1Dec 2019$563.53$1,060.00$1,623.53$299,436.47
2019 Total$563.53$1,060$1,623.53
2Jan 2020$565.52$1,058.01$1,623.53$298,870.95
3Feb 2020$567.52$1,056.01$1,623.53$298,303.43
4Mar 2020$569.52$1,054.01$1,623.53$297,733.91
5Apr 2020$571.54$1,051.99$1,623.53$297,162.37
6May 2020$573.56$1,049.97$1,623.53$296,588.81
7Jun 2020$575.58$1,047.95$1,623.53$296,013.23
8Jul 2020$577.62$1,045.91$1,623.53$295,435.61
9Aug 2020$579.66$1,043.87$1,623.53$294,855.95
10Sep 2020$581.71$1,041.82$1,623.53$294,274.24
11Oct 2020$583.76$1,039.77$1,623.53$293,690.48
12Nov 2020$585.82$1,037.71$1,623.53$293,104.66
13Dec 2020$587.89$1,035.64$1,623.53$292,516.77
2020 Total$6,919.7$12,562.66$19,482.36
14Jan 2021$589.97$1,033.56$1,623.53$291,926.80
15Feb 2021$592.06$1,031.47$1,623.53$291,334.74
16Mar 2021$594.15$1,029.38$1,623.53$290,740.59
17Apr 2021$596.25$1,027.28$1,623.53$290,144.34
18May 2021$598.35$1,025.18$1,623.53$289,545.99
19Jun 2021$600.47$1,023.06$1,623.53$288,945.52
20Jul 2021$602.59$1,020.94$1,623.53$288,342.93
21Aug 2021$604.72$1,018.81$1,623.53$287,738.21
22Sep 2021$606.85$1,016.68$1,623.53$287,131.36
23Oct 2021$609.00$1,014.53$1,623.53$286,522.36
24Nov 2021$611.15$1,012.38$1,623.53$285,911.21
25Dec 2021$613.31$1,010.22$1,623.53$285,297.90
2021 Total$7,218.87$12,263.49$19,482.36
26Jan 2022$615.48$1,008.05$1,623.53$284,682.42
27Feb 2022$617.65$1,005.88$1,623.53$284,064.77
28Mar 2022$619.83$1,003.70$1,623.53$283,444.94
29Apr 2022$622.02$1,001.51$1,623.53$282,822.92
30May 2022$624.22$999.31$1,623.53$282,198.70
31Jun 2022$626.43$997.10$1,623.53$281,572.27
32Jul 2022$628.64$994.89$1,623.53$280,943.63
33Aug 2022$630.86$992.67$1,623.53$280,312.77
34Sep 2022$633.09$990.44$1,623.53$279,679.68
35Oct 2022$635.33$988.20$1,623.53$279,044.35
36Nov 2022$637.57$985.96$1,623.53$278,406.78
37Dec 2022$639.83$983.70$1,623.53$277,766.95
2022 Total$7,530.95$11,951.41$19,482.36
38Jan 2023$642.09$981.44$1,623.53$277,124.86
39Feb 2023$644.36$979.17$1,623.53$276,480.50
40Mar 2023$646.63$976.90$1,623.53$275,833.87
41Apr 2023$648.92$974.61$1,623.53$275,184.95
42May 2023$651.21$972.32$1,623.53$274,533.74
43Jun 2023$653.51$970.02$1,623.53$273,880.23
44Jul 2023$655.82$967.71$1,623.53$273,224.41
45Aug 2023$658.14$965.39$1,623.53$272,566.27
46Sep 2023$660.46$963.07$1,623.53$271,905.81
47Oct 2023$662.80$960.73$1,623.53$271,243.01
48Nov 2023$665.14$958.39$1,623.53$270,577.87
49Dec 2023$667.49$956.04$1,623.53$269,910.38
2023 Total$7,856.57$11,625.79$19,482.36
50Jan 2024$669.85$953.68$1,623.53$269,240.53
51Feb 2024$672.21$951.32$1,623.53$268,568.32
52Mar 2024$674.59$948.94$1,623.53$267,893.73
53Apr 2024$676.97$946.56$1,623.53$267,216.76
54May 2024$679.36$944.17$1,623.53$266,537.40
55Jun 2024$681.76$941.77$1,623.53$265,855.64
56Jul 2024$684.17$939.36$1,623.53$265,171.47
57Aug 2024$686.59$936.94$1,623.53$264,484.88
58Sep 2024$689.02$934.51$1,623.53$263,795.86
59Oct 2024$691.45$932.08$1,623.53$263,104.41
60Nov 2024$693.89$929.64$1,623.53$262,410.52
61Dec 2024$696.35$927.18$1,623.53$261,714.17
2024 Total$8,196.21$11,286.15$19,482.36
62Jan 2025$698.81$924.72$1,623.53$261,015.36
63Feb 2025$701.28$922.25$1,623.53$260,314.08
64Mar 2025$703.75$919.78$1,623.53$259,610.33
65Apr 2025$706.24$917.29$1,623.53$258,904.09
66May 2025$708.74$914.79$1,623.53$258,195.35
67Jun 2025$711.24$912.29$1,623.53$257,484.11
68Jul 2025$713.75$909.78$1,623.53$256,770.36
69Aug 2025$716.27$907.26$1,623.53$256,054.09
70Sep 2025$718.81$904.72$1,623.53$255,335.28
71Oct 2025$721.35$902.18$1,623.53$254,613.93
72Nov 2025$723.89$899.64$1,623.53$253,890.04
73Dec 2025$726.45$897.08$1,623.53$253,163.59
2025 Total$8,550.58$10,931.78$19,482.36
74Jan 2026$729.02$894.51$1,623.53$252,434.57
75Feb 2026$731.59$891.94$1,623.53$251,702.98
76Mar 2026$734.18$889.35$1,623.53$250,968.80
77Apr 2026$736.77$886.76$1,623.53$250,232.03
78May 2026$739.38$884.15$1,623.53$249,492.65
79Jun 2026$741.99$881.54$1,623.53$248,750.66
80Jul 2026$744.61$878.92$1,623.53$248,006.05
81Aug 2026$747.24$876.29$1,623.53$247,258.81
82Sep 2026$749.88$873.65$1,623.53$246,508.93
83Oct 2026$752.53$871.00$1,623.53$245,756.40
84Nov 2026$755.19$868.34$1,623.53$245,001.21
85Dec 2026$757.86$865.67$1,623.53$244,243.35
2026 Total$8,920.24$10,562.12$19,482.36
86Jan 2027$760.54$862.99$1,623.53$243,482.81
87Feb 2027$763.22$860.31$1,623.53$242,719.59
88Mar 2027$765.92$857.61$1,623.53$241,953.67
89Apr 2027$768.63$854.90$1,623.53$241,185.04
90May 2027$771.34$852.19$1,623.53$240,413.70
91Jun 2027$774.07$849.46$1,623.53$239,639.63
92Jul 2027$776.80$846.73$1,623.53$238,862.83
93Aug 2027$779.55$843.98$1,623.53$238,083.28
94Sep 2027$782.30$841.23$1,623.53$237,300.98
95Oct 2027$785.07$838.46$1,623.53$236,515.91
96Nov 2027$787.84$835.69$1,623.53$235,728.07
97Dec 2027$790.62$832.91$1,623.53$234,937.45
2027 Total$9,305.9$10,176.46$19,482.36
98Jan 2028$793.42$830.11$1,623.53$234,144.03
99Feb 2028$796.22$827.31$1,623.53$233,347.81
100Mar 2028$799.03$824.50$1,623.53$232,548.78
101Apr 2028$801.86$821.67$1,623.53$231,746.92
102May 2028$804.69$818.84$1,623.53$230,942.23
103Jun 2028$807.53$816.00$1,623.53$230,134.70
104Jul 2028$810.39$813.14$1,623.53$229,324.31
105Aug 2028$813.25$810.28$1,623.53$228,511.06
106Sep 2028$816.12$807.41$1,623.53$227,694.94
107Oct 2028$819.01$804.52$1,623.53$226,875.93
108Nov 2028$821.90$801.63$1,623.53$226,054.03
109Dec 2028$824.81$798.72$1,623.53$225,229.22
2028 Total$9,708.23$9,774.13$19,482.36
110Jan 2029$827.72$795.81$1,623.53$224,401.50
111Feb 2029$830.64$792.89$1,623.53$223,570.86
112Mar 2029$833.58$789.95$1,623.53$222,737.28
113Apr 2029$836.52$787.01$1,623.53$221,900.76
114May 2029$839.48$784.05$1,623.53$221,061.28
115Jun 2029$842.45$781.08$1,623.53$220,218.83
116Jul 2029$845.42$778.11$1,623.53$219,373.41
117Aug 2029$848.41$775.12$1,623.53$218,525.00
118Sep 2029$851.41$772.12$1,623.53$217,673.59
119Oct 2029$854.42$769.11$1,623.53$216,819.17
120Nov 2029$857.44$766.09$1,623.53$215,961.73
121Dec 2029$860.47$763.06$1,623.53$215,101.26
2029 Total$10,127.96$9,354.4$19,482.36
122Jan 2030$863.51$760.02$1,623.53$214,237.75
123Feb 2030$866.56$756.97$1,623.53$213,371.19
124Mar 2030$869.62$753.91$1,623.53$212,501.57
125Apr 2030$872.69$750.84$1,623.53$211,628.88
126May 2030$875.77$747.76$1,623.53$210,753.11
127Jun 2030$878.87$744.66$1,623.53$209,874.24
128Jul 2030$881.97$741.56$1,623.53$208,992.27
129Aug 2030$885.09$738.44$1,623.53$208,107.18
130Sep 2030$888.22$735.31$1,623.53$207,218.96
131Oct 2030$891.36$732.17$1,623.53$206,327.60
132Nov 2030$894.51$729.02$1,623.53$205,433.09
133Dec 2030$897.67$725.86$1,623.53$204,535.42
2030 Total$10,565.84$8,916.52$19,482.36
134Jan 2031$900.84$722.69$1,623.53$203,634.58
135Feb 2031$904.02$719.51$1,623.53$202,730.56
136Mar 2031$907.22$716.31$1,623.53$201,823.34
137Apr 2031$910.42$713.11$1,623.53$200,912.92
138May 2031$913.64$709.89$1,623.53$199,999.28
139Jun 2031$916.87$706.66$1,623.53$199,082.41
140Jul 2031$920.11$703.42$1,623.53$198,162.30
141Aug 2031$923.36$700.17$1,623.53$197,238.94
142Sep 2031$926.62$696.91$1,623.53$196,312.32
143Oct 2031$929.89$693.64$1,623.53$195,382.43
144Nov 2031$933.18$690.35$1,623.53$194,449.25
145Dec 2031$936.48$687.05$1,623.53$193,512.77
2031 Total$11,022.65$8,459.71$19,482.36
146Jan 2032$939.78$683.75$1,623.53$192,572.99
147Feb 2032$943.11$680.42$1,623.53$191,629.88
148Mar 2032$946.44$677.09$1,623.53$190,683.44
149Apr 2032$949.78$673.75$1,623.53$189,733.66
150May 2032$953.14$670.39$1,623.53$188,780.52
151Jun 2032$956.51$667.02$1,623.53$187,824.01
152Jul 2032$959.89$663.64$1,623.53$186,864.12
153Aug 2032$963.28$660.25$1,623.53$185,900.84
154Sep 2032$966.68$656.85$1,623.53$184,934.16
155Oct 2032$970.10$653.43$1,623.53$183,964.06
156Nov 2032$973.52$650.01$1,623.53$182,990.54
157Dec 2032$976.96$646.57$1,623.53$182,013.58
2032 Total$11,499.19$7,983.17$19,482.36
158Jan 2033$980.42$643.11$1,623.53$181,033.16
159Feb 2033$983.88$639.65$1,623.53$180,049.28
160Mar 2033$987.36$636.17$1,623.53$179,061.92
161Apr 2033$990.84$632.69$1,623.53$178,071.08
162May 2033$994.35$629.18$1,623.53$177,076.73
163Jun 2033$997.86$625.67$1,623.53$176,078.87
164Jul 2033$1,001.38$622.15$1,623.53$175,077.49
165Aug 2033$1,004.92$618.61$1,623.53$174,072.57
166Sep 2033$1,008.47$615.06$1,623.53$173,064.10
167Oct 2033$1,012.04$611.49$1,623.53$172,052.06
168Nov 2033$1,015.61$607.92$1,623.53$171,036.45
169Dec 2033$1,019.20$604.33$1,623.53$170,017.25
2033 Total$11,996.33$7,486.03$19,482.36
170Jan 2034$1,022.80$600.73$1,623.53$168,994.45
171Feb 2034$1,026.42$597.11$1,623.53$167,968.03
172Mar 2034$1,030.04$593.49$1,623.53$166,937.99
173Apr 2034$1,033.68$589.85$1,623.53$165,904.31
174May 2034$1,037.33$586.20$1,623.53$164,866.98
175Jun 2034$1,041.00$582.53$1,623.53$163,825.98
176Jul 2034$1,044.68$578.85$1,623.53$162,781.30
177Aug 2034$1,048.37$575.16$1,623.53$161,732.93
178Sep 2034$1,052.07$571.46$1,623.53$160,680.86
179Oct 2034$1,055.79$567.74$1,623.53$159,625.07
180Nov 2034$1,059.52$564.01$1,623.53$158,565.55
181Dec 2034$1,063.27$560.26$1,623.53$157,502.28
2034 Total$12,514.97$6,967.39$19,482.36
182Jan 2035$1,067.02$556.51$1,623.53$156,435.26
183Feb 2035$1,070.79$552.74$1,623.53$155,364.47
184Mar 2035$1,074.58$548.95$1,623.53$154,289.89
185Apr 2035$1,078.37$545.16$1,623.53$153,211.52
186May 2035$1,082.18$541.35$1,623.53$152,129.34
187Jun 2035$1,086.01$537.52$1,623.53$151,043.33
188Jul 2035$1,089.84$533.69$1,623.53$149,953.49
189Aug 2035$1,093.69$529.84$1,623.53$148,859.80
190Sep 2035$1,097.56$525.97$1,623.53$147,762.24
191Oct 2035$1,101.44$522.09$1,623.53$146,660.80
192Nov 2035$1,105.33$518.20$1,623.53$145,555.47
193Dec 2035$1,109.23$514.30$1,623.53$144,446.24
2035 Total$13,056.04$6,426.32$19,482.36
194Jan 2036$1,113.15$510.38$1,623.53$143,333.09
195Feb 2036$1,117.09$506.44$1,623.53$142,216.00
196Mar 2036$1,121.03$502.50$1,623.53$141,094.97
197Apr 2036$1,124.99$498.54$1,623.53$139,969.98
198May 2036$1,128.97$494.56$1,623.53$138,841.01
199Jun 2036$1,132.96$490.57$1,623.53$137,708.05
200Jul 2036$1,136.96$486.57$1,623.53$136,571.09
201Aug 2036$1,140.98$482.55$1,623.53$135,430.11
202Sep 2036$1,145.01$478.52$1,623.53$134,285.10
203Oct 2036$1,149.06$474.47$1,623.53$133,136.04
204Nov 2036$1,153.12$470.41$1,623.53$131,982.92
205Dec 2036$1,157.19$466.34$1,623.53$130,825.73
2036 Total$13,620.51$5,861.85$19,482.36
206Jan 2037$1,161.28$462.25$1,623.53$129,664.45
207Feb 2037$1,165.38$458.15$1,623.53$128,499.07
208Mar 2037$1,169.50$454.03$1,623.53$127,329.57
209Apr 2037$1,173.63$449.90$1,623.53$126,155.94
210May 2037$1,177.78$445.75$1,623.53$124,978.16
211Jun 2037$1,181.94$441.59$1,623.53$123,796.22
212Jul 2037$1,186.12$437.41$1,623.53$122,610.10
213Aug 2037$1,190.31$433.22$1,623.53$121,419.79
214Sep 2037$1,194.51$429.02$1,623.53$120,225.28
215Oct 2037$1,198.73$424.80$1,623.53$119,026.55
216Nov 2037$1,202.97$420.56$1,623.53$117,823.58
217Dec 2037$1,207.22$416.31$1,623.53$116,616.36
2037 Total$14,209.37$5,272.99$19,482.36
218Jan 2038$1,211.49$412.04$1,623.53$115,404.87
219Feb 2038$1,215.77$407.76$1,623.53$114,189.10
220Mar 2038$1,220.06$403.47$1,623.53$112,969.04
221Apr 2038$1,224.37$399.16$1,623.53$111,744.67
222May 2038$1,228.70$394.83$1,623.53$110,515.97
223Jun 2038$1,233.04$390.49$1,623.53$109,282.93
224Jul 2038$1,237.40$386.13$1,623.53$108,045.53
225Aug 2038$1,241.77$381.76$1,623.53$106,803.76
226Sep 2038$1,246.16$377.37$1,623.53$105,557.60
227Oct 2038$1,250.56$372.97$1,623.53$104,307.04
228Nov 2038$1,254.98$368.55$1,623.53$103,052.06
229Dec 2038$1,259.41$364.12$1,623.53$101,792.65
2038 Total$14,823.71$4,658.65$19,482.36
230Jan 2039$1,263.86$359.67$1,623.53$100,528.79
231Feb 2039$1,268.33$355.20$1,623.53$99,260.46
232Mar 2039$1,272.81$350.72$1,623.53$97,987.65
233Apr 2039$1,277.31$346.22$1,623.53$96,710.34
234May 2039$1,281.82$341.71$1,623.53$95,428.52
235Jun 2039$1,286.35$337.18$1,623.53$94,142.17
236Jul 2039$1,290.89$332.64$1,623.53$92,851.28
237Aug 2039$1,295.46$328.07$1,623.53$91,555.82
238Sep 2039$1,300.03$323.50$1,623.53$90,255.79
239Oct 2039$1,304.63$318.90$1,623.53$88,951.16
240Nov 2039$1,309.24$314.29$1,623.53$87,641.92
241Dec 2039$1,313.86$309.67$1,623.53$86,328.06
2039 Total$15,464.59$4,017.77$19,482.36
242Jan 2040$1,318.50$305.03$1,623.53$85,009.56
243Feb 2040$1,323.16$300.37$1,623.53$83,686.40
244Mar 2040$1,327.84$295.69$1,623.53$82,358.56
245Apr 2040$1,332.53$291.00$1,623.53$81,026.03
246May 2040$1,337.24$286.29$1,623.53$79,688.79
247Jun 2040$1,341.96$281.57$1,623.53$78,346.83
248Jul 2040$1,346.70$276.83$1,623.53$77,000.13
249Aug 2040$1,351.46$272.07$1,623.53$75,648.67
250Sep 2040$1,356.24$267.29$1,623.53$74,292.43
251Oct 2040$1,361.03$262.50$1,623.53$72,931.40
252Nov 2040$1,365.84$257.69$1,623.53$71,565.56
253Dec 2040$1,370.67$252.86$1,623.53$70,194.89
2040 Total$16,133.17$3,349.19$19,482.36
254Jan 2041$1,375.51$248.02$1,623.53$68,819.38
255Feb 2041$1,380.37$243.16$1,623.53$67,439.01
256Mar 2041$1,385.25$238.28$1,623.53$66,053.76
257Apr 2041$1,390.14$233.39$1,623.53$64,663.62
258May 2041$1,395.05$228.48$1,623.53$63,268.57
259Jun 2041$1,399.98$223.55$1,623.53$61,868.59
260Jul 2041$1,404.93$218.60$1,623.53$60,463.66
261Aug 2041$1,409.89$213.64$1,623.53$59,053.77
262Sep 2041$1,414.87$208.66$1,623.53$57,638.90
263Oct 2041$1,419.87$203.66$1,623.53$56,219.03
264Nov 2041$1,424.89$198.64$1,623.53$54,794.14
265Dec 2041$1,429.92$193.61$1,623.53$53,364.22
2041 Total$16,830.67$2,651.69$19,482.36
266Jan 2042$1,434.98$188.55$1,623.53$51,929.24
267Feb 2042$1,440.05$183.48$1,623.53$50,489.19
268Mar 2042$1,445.13$178.40$1,623.53$49,044.06
269Apr 2042$1,450.24$173.29$1,623.53$47,593.82
270May 2042$1,455.37$168.16$1,623.53$46,138.45
271Jun 2042$1,460.51$163.02$1,623.53$44,677.94
272Jul 2042$1,465.67$157.86$1,623.53$43,212.27
273Aug 2042$1,470.85$152.68$1,623.53$41,741.42
274Sep 2042$1,476.04$147.49$1,623.53$40,265.38
275Oct 2042$1,481.26$142.27$1,623.53$38,784.12
276Nov 2042$1,486.49$137.04$1,623.53$37,297.63
277Dec 2042$1,491.75$131.78$1,623.53$35,805.88
2042 Total$17,558.34$1,924.02$19,482.36
278Jan 2043$1,497.02$126.51$1,623.53$34,308.86
279Feb 2043$1,502.31$121.22$1,623.53$32,806.55
280Mar 2043$1,507.61$115.92$1,623.53$31,298.94
281Apr 2043$1,512.94$110.59$1,623.53$29,786.00
282May 2043$1,518.29$105.24$1,623.53$28,267.71
283Jun 2043$1,523.65$99.88$1,623.53$26,744.06
284Jul 2043$1,529.03$94.50$1,623.53$25,215.03
285Aug 2043$1,534.44$89.09$1,623.53$23,680.59
286Sep 2043$1,539.86$83.67$1,623.53$22,140.73
287Oct 2043$1,545.30$78.23$1,623.53$20,595.43
288Nov 2043$1,550.76$72.77$1,623.53$19,044.67
289Dec 2043$1,556.24$67.29$1,623.53$17,488.43
2043 Total$18,317.45$1,164.91$19,482.36
290Jan 2044$1,561.74$61.79$1,623.53$15,926.69
291Feb 2044$1,567.26$56.27$1,623.53$14,359.43
292Mar 2044$1,572.79$50.74$1,623.53$12,786.64
293Apr 2044$1,578.35$45.18$1,623.53$11,208.29
294May 2044$1,583.93$39.60$1,623.53$9,624.36
295Jun 2044$1,589.52$34.01$1,623.53$8,034.84
296Jul 2044$1,595.14$28.39$1,623.53$6,439.70
297Aug 2044$1,600.78$22.75$1,623.53$4,838.92
298Sep 2044$1,606.43$17.10$1,623.53$3,232.49
299Oct 2044$1,612.11$11.42$1,623.53$1,620.38
300Nov 2044$1,617.80$5.73$1,623.53$2.58
2044 Total$17,485.85$372.98$17,858.83
Compare your product with the big 4 banks, or add more products to compare
As seen on