Discounted All in One 2 year Investment Loan (Interest Only) from Bankstown City Unity Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
4.80%
Intro 24 months
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,221
Number of Repayments
300
Total Interest Paid
$116,300
Total repayments
$366,300
DatePrincipleInterestPaymentBalance
1Oct 2019$368.60$1,220.83$1,589.43$249,631.40
2Nov 2019$370.40$1,219.03$1,589.43$249,261.00
3Dec 2019$372.21$1,217.22$1,589.43$248,888.79
2019 Total$1,111.21$3,657.08$4,768.29
4Jan 2020$374.02$1,215.41$1,589.43$248,514.77
5Feb 2020$375.85$1,213.58$1,589.43$248,138.92
6Mar 2020$377.68$1,211.75$1,589.43$247,761.24
7Apr 2020$379.53$1,209.90$1,589.43$247,381.71
8May 2020$381.38$1,208.05$1,589.43$247,000.33
9Jun 2020$383.25$1,206.18$1,589.43$246,617.08
10Jul 2020$385.12$1,204.31$1,589.43$246,231.96
11Aug 2020$387.00$1,202.43$1,589.43$245,844.96
12Sep 2020$388.89$1,200.54$1,589.43$245,456.07
13Oct 2020$390.79$1,198.64$1,589.43$245,065.28
14Nov 2020$392.69$1,196.74$1,589.43$244,672.59
15Dec 2020$394.61$1,194.82$1,589.43$244,277.98
2020 Total$4,610.81$14,462.35$19,073.16
16Jan 2021$396.54$1,192.89$1,589.43$243,881.44
17Feb 2021$398.48$1,190.95$1,589.43$243,482.96
18Mar 2021$400.42$1,189.01$1,589.43$243,082.54
19Apr 2021$402.38$1,187.05$1,589.43$242,680.16
20May 2021$404.34$1,185.09$1,589.43$242,275.82
21Jun 2021$406.32$1,183.11$1,589.43$241,869.50
22Jul 2021$408.30$1,181.13$1,589.43$241,461.20
23Aug 2021$410.29$1,179.14$1,589.43$241,050.91
24Sep 2021$412.30$1,177.13$1,589.43$240,638.61
25Oct 2021$414.31$1,175.12$1,589.43$240,224.30
26Nov 2021$416.33$1,173.10$1,589.43$239,807.97
27Dec 2021$418.37$1,171.06$1,589.43$239,389.60
2021 Total$4,888.38$14,184.78$19,073.16
28Jan 2022$420.41$1,169.02$1,589.43$238,969.19
29Feb 2022$422.46$1,166.97$1,589.43$238,546.73
30Mar 2022$424.53$1,164.90$1,589.43$238,122.20
31Apr 2022$426.60$1,162.83$1,589.43$237,695.60
32May 2022$428.68$1,160.75$1,589.43$237,266.92
33Jun 2022$430.78$1,158.65$1,589.43$236,836.14
34Jul 2022$432.88$1,156.55$1,589.43$236,403.26
35Aug 2022$434.99$1,154.44$1,589.43$235,968.27
36Sep 2022$437.12$1,152.31$1,589.43$235,531.15
37Oct 2022$439.25$1,150.18$1,589.43$235,091.90
38Nov 2022$441.40$1,148.03$1,589.43$234,650.50
39Dec 2022$443.55$1,145.88$1,589.43$234,206.95
2022 Total$5,182.65$13,890.51$19,073.16
40Jan 2023$445.72$1,143.71$1,589.43$233,761.23
41Feb 2023$447.90$1,141.53$1,589.43$233,313.33
42Mar 2023$450.08$1,139.35$1,589.43$232,863.25
43Apr 2023$452.28$1,137.15$1,589.43$232,410.97
44May 2023$454.49$1,134.94$1,589.43$231,956.48
45Jun 2023$456.71$1,132.72$1,589.43$231,499.77
46Jul 2023$458.94$1,130.49$1,589.43$231,040.83
47Aug 2023$461.18$1,128.25$1,589.43$230,579.65
48Sep 2023$463.43$1,126.00$1,589.43$230,116.22
49Oct 2023$465.70$1,123.73$1,589.43$229,650.52
50Nov 2023$467.97$1,121.46$1,589.43$229,182.55
51Dec 2023$470.26$1,119.17$1,589.43$228,712.29
2023 Total$5,494.66$13,578.5$19,073.16
52Jan 2024$472.55$1,116.88$1,589.43$228,239.74
53Feb 2024$474.86$1,114.57$1,589.43$227,764.88
54Mar 2024$477.18$1,112.25$1,589.43$227,287.70
55Apr 2024$479.51$1,109.92$1,589.43$226,808.19
56May 2024$481.85$1,107.58$1,589.43$226,326.34
57Jun 2024$484.20$1,105.23$1,589.43$225,842.14
58Jul 2024$486.57$1,102.86$1,589.43$225,355.57
59Aug 2024$488.94$1,100.49$1,589.43$224,866.63
60Sep 2024$491.33$1,098.10$1,589.43$224,375.30
61Oct 2024$493.73$1,095.70$1,589.43$223,881.57
62Nov 2024$496.14$1,093.29$1,589.43$223,385.43
63Dec 2024$498.56$1,090.87$1,589.43$222,886.87
2024 Total$5,825.42$13,247.74$19,073.16
64Jan 2025$501.00$1,088.43$1,589.43$222,385.87
65Feb 2025$503.45$1,085.98$1,589.43$221,882.42
66Mar 2025$505.90$1,083.53$1,589.43$221,376.52
67Apr 2025$508.37$1,081.06$1,589.43$220,868.15
68May 2025$510.86$1,078.57$1,589.43$220,357.29
69Jun 2025$513.35$1,076.08$1,589.43$219,843.94
70Jul 2025$515.86$1,073.57$1,589.43$219,328.08
71Aug 2025$518.38$1,071.05$1,589.43$218,809.70
72Sep 2025$520.91$1,068.52$1,589.43$218,288.79
73Oct 2025$523.45$1,065.98$1,589.43$217,765.34
74Nov 2025$526.01$1,063.42$1,589.43$217,239.33
75Dec 2025$528.58$1,060.85$1,589.43$216,710.75
2025 Total$6,176.12$12,897.04$19,073.16
76Jan 2026$531.16$1,058.27$1,589.43$216,179.59
77Feb 2026$533.75$1,055.68$1,589.43$215,645.84
78Mar 2026$536.36$1,053.07$1,589.43$215,109.48
79Apr 2026$538.98$1,050.45$1,589.43$214,570.50
80May 2026$541.61$1,047.82$1,589.43$214,028.89
81Jun 2026$544.26$1,045.17$1,589.43$213,484.63
82Jul 2026$546.91$1,042.52$1,589.43$212,937.72
83Aug 2026$549.58$1,039.85$1,589.43$212,388.14
84Sep 2026$552.27$1,037.16$1,589.43$211,835.87
85Oct 2026$554.96$1,034.47$1,589.43$211,280.91
86Nov 2026$557.67$1,031.76$1,589.43$210,723.24
87Dec 2026$560.40$1,029.03$1,589.43$210,162.84
2026 Total$6,547.91$12,525.25$19,073.16
88Jan 2027$563.13$1,026.30$1,589.43$209,599.71
89Feb 2027$565.88$1,023.55$1,589.43$209,033.83
90Mar 2027$568.65$1,020.78$1,589.43$208,465.18
91Apr 2027$571.43$1,018.00$1,589.43$207,893.75
92May 2027$574.22$1,015.21$1,589.43$207,319.53
93Jun 2027$577.02$1,012.41$1,589.43$206,742.51
94Jul 2027$579.84$1,009.59$1,589.43$206,162.67
95Aug 2027$582.67$1,006.76$1,589.43$205,580.00
96Sep 2027$585.51$1,003.92$1,589.43$204,994.49
97Oct 2027$588.37$1,001.06$1,589.43$204,406.12
98Nov 2027$591.25$998.18$1,589.43$203,814.87
99Dec 2027$594.13$995.30$1,589.43$203,220.74
2027 Total$6,942.1$12,131.06$19,073.16
100Jan 2028$597.04$992.39$1,589.43$202,623.70
101Feb 2028$599.95$989.48$1,589.43$202,023.75
102Mar 2028$602.88$986.55$1,589.43$201,420.87
103Apr 2028$605.82$983.61$1,589.43$200,815.05
104May 2028$608.78$980.65$1,589.43$200,206.27
105Jun 2028$611.76$977.67$1,589.43$199,594.51
106Jul 2028$614.74$974.69$1,589.43$198,979.77
107Aug 2028$617.75$971.68$1,589.43$198,362.02
108Sep 2028$620.76$968.67$1,589.43$197,741.26
109Oct 2028$623.79$965.64$1,589.43$197,117.47
110Nov 2028$626.84$962.59$1,589.43$196,490.63
111Dec 2028$629.90$959.53$1,589.43$195,860.73
2028 Total$7,360.01$11,713.15$19,073.16
112Jan 2029$632.98$956.45$1,589.43$195,227.75
113Feb 2029$636.07$953.36$1,589.43$194,591.68
114Mar 2029$639.17$950.26$1,589.43$193,952.51
115Apr 2029$642.30$947.13$1,589.43$193,310.21
116May 2029$645.43$944.00$1,589.43$192,664.78
117Jun 2029$648.58$940.85$1,589.43$192,016.20
118Jul 2029$651.75$937.68$1,589.43$191,364.45
119Aug 2029$654.93$934.50$1,589.43$190,709.52
120Sep 2029$658.13$931.30$1,589.43$190,051.39
121Oct 2029$661.35$928.08$1,589.43$189,390.04
122Nov 2029$664.58$924.85$1,589.43$188,725.46
123Dec 2029$667.82$921.61$1,589.43$188,057.64
2029 Total$7,803.09$11,270.07$19,073.16
124Jan 2030$671.08$918.35$1,589.43$187,386.56
125Feb 2030$674.36$915.07$1,589.43$186,712.20
126Mar 2030$677.65$911.78$1,589.43$186,034.55
127Apr 2030$680.96$908.47$1,589.43$185,353.59
128May 2030$684.29$905.14$1,589.43$184,669.30
129Jun 2030$687.63$901.80$1,589.43$183,981.67
130Jul 2030$690.99$898.44$1,589.43$183,290.68
131Aug 2030$694.36$895.07$1,589.43$182,596.32
132Sep 2030$697.75$891.68$1,589.43$181,898.57
133Oct 2030$701.16$888.27$1,589.43$181,197.41
134Nov 2030$704.58$884.85$1,589.43$180,492.83
135Dec 2030$708.02$881.41$1,589.43$179,784.81
2030 Total$8,272.83$10,800.33$19,073.16
136Jan 2031$711.48$877.95$1,589.43$179,073.33
137Feb 2031$714.96$874.47$1,589.43$178,358.37
138Mar 2031$718.45$870.98$1,589.43$177,639.92
139Apr 2031$721.96$867.47$1,589.43$176,917.96
140May 2031$725.48$863.95$1,589.43$176,192.48
141Jun 2031$729.02$860.41$1,589.43$175,463.46
142Jul 2031$732.58$856.85$1,589.43$174,730.88
143Aug 2031$736.16$853.27$1,589.43$173,994.72
144Sep 2031$739.76$849.67$1,589.43$173,254.96
145Oct 2031$743.37$846.06$1,589.43$172,511.59
146Nov 2031$747.00$842.43$1,589.43$171,764.59
147Dec 2031$750.65$838.78$1,589.43$171,013.94
2031 Total$8,770.87$10,302.29$19,073.16
148Jan 2032$754.31$835.12$1,589.43$170,259.63
149Feb 2032$758.00$831.43$1,589.43$169,501.63
150Mar 2032$761.70$827.73$1,589.43$168,739.93
151Apr 2032$765.42$824.01$1,589.43$167,974.51
152May 2032$769.15$820.28$1,589.43$167,205.36
153Jun 2032$772.91$816.52$1,589.43$166,432.45
154Jul 2032$776.68$812.75$1,589.43$165,655.77
155Aug 2032$780.48$808.95$1,589.43$164,875.29
156Sep 2032$784.29$805.14$1,589.43$164,091.00
157Oct 2032$788.12$801.31$1,589.43$163,302.88
158Nov 2032$791.97$797.46$1,589.43$162,510.91
159Dec 2032$795.84$793.59$1,589.43$161,715.07
2032 Total$9,298.87$9,774.29$19,073.16
160Jan 2033$799.72$789.71$1,589.43$160,915.35
161Feb 2033$803.63$785.80$1,589.43$160,111.72
162Mar 2033$807.55$781.88$1,589.43$159,304.17
163Apr 2033$811.49$777.94$1,589.43$158,492.68
164May 2033$815.46$773.97$1,589.43$157,677.22
165Jun 2033$819.44$769.99$1,589.43$156,857.78
166Jul 2033$823.44$765.99$1,589.43$156,034.34
167Aug 2033$827.46$761.97$1,589.43$155,206.88
168Sep 2033$831.50$757.93$1,589.43$154,375.38
169Oct 2033$835.56$753.87$1,589.43$153,539.82
170Nov 2033$839.64$749.79$1,589.43$152,700.18
171Dec 2033$843.74$745.69$1,589.43$151,856.44
2033 Total$9,858.63$9,214.53$19,073.16
172Jan 2034$847.86$741.57$1,589.43$151,008.58
173Feb 2034$852.00$737.43$1,589.43$150,156.58
174Mar 2034$856.17$733.26$1,589.43$149,300.41
175Apr 2034$860.35$729.08$1,589.43$148,440.06
176May 2034$864.55$724.88$1,589.43$147,575.51
177Jun 2034$868.77$720.66$1,589.43$146,706.74
178Jul 2034$873.01$716.42$1,589.43$145,833.73
179Aug 2034$877.28$712.15$1,589.43$144,956.45
180Sep 2034$881.56$707.87$1,589.43$144,074.89
181Oct 2034$885.86$703.57$1,589.43$143,189.03
182Nov 2034$890.19$699.24$1,589.43$142,298.84
183Dec 2034$894.54$694.89$1,589.43$141,404.30
2034 Total$10,452.14$8,621.02$19,073.16
184Jan 2035$898.91$690.52$1,589.43$140,505.39
185Feb 2035$903.30$686.13$1,589.43$139,602.09
186Mar 2035$907.71$681.72$1,589.43$138,694.38
187Apr 2035$912.14$677.29$1,589.43$137,782.24
188May 2035$916.59$672.84$1,589.43$136,865.65
189Jun 2035$921.07$668.36$1,589.43$135,944.58
190Jul 2035$925.57$663.86$1,589.43$135,019.01
191Aug 2035$930.09$659.34$1,589.43$134,088.92
192Sep 2035$934.63$654.80$1,589.43$133,154.29
193Oct 2035$939.19$650.24$1,589.43$132,215.10
194Nov 2035$943.78$645.65$1,589.43$131,271.32
195Dec 2035$948.39$641.04$1,589.43$130,322.93
2035 Total$11,081.37$7,991.79$19,073.16
196Jan 2036$953.02$636.41$1,589.43$129,369.91
197Feb 2036$957.67$631.76$1,589.43$128,412.24
198Mar 2036$962.35$627.08$1,589.43$127,449.89
199Apr 2036$967.05$622.38$1,589.43$126,482.84
200May 2036$971.77$617.66$1,589.43$125,511.07
201Jun 2036$976.52$612.91$1,589.43$124,534.55
202Jul 2036$981.29$608.14$1,589.43$123,553.26
203Aug 2036$986.08$603.35$1,589.43$122,567.18
204Sep 2036$990.89$598.54$1,589.43$121,576.29
205Oct 2036$995.73$593.70$1,589.43$120,580.56
206Nov 2036$1,000.59$588.84$1,589.43$119,579.97
207Dec 2036$1,005.48$583.95$1,589.43$118,574.49
2036 Total$11,748.44$7,324.72$19,073.16
208Jan 2037$1,010.39$579.04$1,589.43$117,564.10
209Feb 2037$1,015.33$574.10$1,589.43$116,548.77
210Mar 2037$1,020.28$569.15$1,589.43$115,528.49
211Apr 2037$1,025.27$564.16$1,589.43$114,503.22
212May 2037$1,030.27$559.16$1,589.43$113,472.95
213Jun 2037$1,035.30$554.13$1,589.43$112,437.65
214Jul 2037$1,040.36$549.07$1,589.43$111,397.29
215Aug 2037$1,045.44$543.99$1,589.43$110,351.85
216Sep 2037$1,050.55$538.88$1,589.43$109,301.30
217Oct 2037$1,055.68$533.75$1,589.43$108,245.62
218Nov 2037$1,060.83$528.60$1,589.43$107,184.79
219Dec 2037$1,066.01$523.42$1,589.43$106,118.78
2037 Total$12,455.71$6,617.45$19,073.16
220Jan 2038$1,071.22$518.21$1,589.43$105,047.56
221Feb 2038$1,076.45$512.98$1,589.43$103,971.11
222Mar 2038$1,081.70$507.73$1,589.43$102,889.41
223Apr 2038$1,086.99$502.44$1,589.43$101,802.42
224May 2038$1,092.29$497.14$1,589.43$100,710.13
225Jun 2038$1,097.63$491.80$1,589.43$99,612.50
226Jul 2038$1,102.99$486.44$1,589.43$98,509.51
227Aug 2038$1,108.38$481.05$1,589.43$97,401.13
228Sep 2038$1,113.79$475.64$1,589.43$96,287.34
229Oct 2038$1,119.23$470.20$1,589.43$95,168.11
230Nov 2038$1,124.69$464.74$1,589.43$94,043.42
231Dec 2038$1,130.18$459.25$1,589.43$92,913.24
2038 Total$13,205.54$5,867.62$19,073.16
232Jan 2039$1,135.70$453.73$1,589.43$91,777.54
233Feb 2039$1,141.25$448.18$1,589.43$90,636.29
234Mar 2039$1,146.82$442.61$1,589.43$89,489.47
235Apr 2039$1,152.42$437.01$1,589.43$88,337.05
236May 2039$1,158.05$431.38$1,589.43$87,179.00
237Jun 2039$1,163.71$425.72$1,589.43$86,015.29
238Jul 2039$1,169.39$420.04$1,589.43$84,845.90
239Aug 2039$1,175.10$414.33$1,589.43$83,670.80
240Sep 2039$1,180.84$408.59$1,589.43$82,489.96
241Oct 2039$1,186.60$402.83$1,589.43$81,303.36
242Nov 2039$1,192.40$397.03$1,589.43$80,110.96
243Dec 2039$1,198.22$391.21$1,589.43$78,912.74
2039 Total$14,000.5$5,072.66$19,073.16
244Jan 2040$1,204.07$385.36$1,589.43$77,708.67
245Feb 2040$1,209.95$379.48$1,589.43$76,498.72
246Mar 2040$1,215.86$373.57$1,589.43$75,282.86
247Apr 2040$1,221.80$367.63$1,589.43$74,061.06
248May 2040$1,227.77$361.66$1,589.43$72,833.29
249Jun 2040$1,233.76$355.67$1,589.43$71,599.53
250Jul 2040$1,239.79$349.64$1,589.43$70,359.74
251Aug 2040$1,245.84$343.59$1,589.43$69,113.90
252Sep 2040$1,251.92$337.51$1,589.43$67,861.98
253Oct 2040$1,258.04$331.39$1,589.43$66,603.94
254Nov 2040$1,264.18$325.25$1,589.43$65,339.76
255Dec 2040$1,270.35$319.08$1,589.43$64,069.41
2040 Total$14,843.33$4,229.83$19,073.16
256Jan 2041$1,276.56$312.87$1,589.43$62,792.85
257Feb 2041$1,282.79$306.64$1,589.43$61,510.06
258Mar 2041$1,289.06$300.37$1,589.43$60,221.00
259Apr 2041$1,295.35$294.08$1,589.43$58,925.65
260May 2041$1,301.68$287.75$1,589.43$57,623.97
261Jun 2041$1,308.03$281.40$1,589.43$56,315.94
262Jul 2041$1,314.42$275.01$1,589.43$55,001.52
263Aug 2041$1,320.84$268.59$1,589.43$53,680.68
264Sep 2041$1,327.29$262.14$1,589.43$52,353.39
265Oct 2041$1,333.77$255.66$1,589.43$51,019.62
266Nov 2041$1,340.28$249.15$1,589.43$49,679.34
267Dec 2041$1,346.83$242.60$1,589.43$48,332.51
2041 Total$15,736.9$3,336.26$19,073.16
268Jan 2042$1,353.41$236.02$1,589.43$46,979.10
269Feb 2042$1,360.02$229.41$1,589.43$45,619.08
270Mar 2042$1,366.66$222.77$1,589.43$44,252.42
271Apr 2042$1,373.33$216.10$1,589.43$42,879.09
272May 2042$1,380.04$209.39$1,589.43$41,499.05
273Jun 2042$1,386.78$202.65$1,589.43$40,112.27
274Jul 2042$1,393.55$195.88$1,589.43$38,718.72
275Aug 2042$1,400.35$189.08$1,589.43$37,318.37
276Sep 2042$1,407.19$182.24$1,589.43$35,911.18
277Oct 2042$1,414.06$175.37$1,589.43$34,497.12
278Nov 2042$1,420.97$168.46$1,589.43$33,076.15
279Dec 2042$1,427.91$161.52$1,589.43$31,648.24
2042 Total$16,684.27$2,388.89$19,073.16
280Jan 2043$1,434.88$154.55$1,589.43$30,213.36
281Feb 2043$1,441.89$147.54$1,589.43$28,771.47
282Mar 2043$1,448.93$140.50$1,589.43$27,322.54
283Apr 2043$1,456.00$133.43$1,589.43$25,866.54
284May 2043$1,463.12$126.31$1,589.43$24,403.42
285Jun 2043$1,470.26$119.17$1,589.43$22,933.16
286Jul 2043$1,477.44$111.99$1,589.43$21,455.72
287Aug 2043$1,484.65$104.78$1,589.43$19,971.07
288Sep 2043$1,491.90$97.53$1,589.43$18,479.17
289Oct 2043$1,499.19$90.24$1,589.43$16,979.98
290Nov 2043$1,506.51$82.92$1,589.43$15,473.47
291Dec 2043$1,513.87$75.56$1,589.43$13,959.60
2043 Total$17,688.64$1,384.52$19,073.16
292Jan 2044$1,521.26$68.17$1,589.43$12,438.34
293Feb 2044$1,528.69$60.74$1,589.43$10,909.65
294Mar 2044$1,536.15$53.28$1,589.43$9,373.50
295Apr 2044$1,543.66$45.77$1,589.43$7,829.84
296May 2044$1,551.19$38.24$1,589.43$6,278.65
297Jun 2044$1,558.77$30.66$1,589.43$4,719.88
298Jul 2044$1,566.38$23.05$1,589.43$3,153.50
299Aug 2044$1,574.03$15.40$1,589.43$1,579.47
300Sep 2044$1,579.47$7.71$1,587.18$0.00
2044 Total$13,959.6$343.02$14,302.62
Compare your product with the big 4 banks, or add more products to compare
As seen on