Complete Fixed Investment Loan 2 Years (Interest Only) from Bankwest

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
4.18%
Fixed - 2 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$871
Number of Repayments
300
Total Interest Paid
$11,300
Total repayments
$261,300
DatePrincipleInterestPaymentBalance
1Oct 2019$473.74$870.83$1,344.57$249,526.26
2Nov 2019$475.39$869.18$1,344.57$249,050.87
3Dec 2019$477.04$867.53$1,344.57$248,573.83
2019 Total$1,426.17$2,607.54$4,033.71
4Jan 2020$478.70$865.87$1,344.57$248,095.13
5Feb 2020$480.37$864.20$1,344.57$247,614.76
6Mar 2020$482.05$862.52$1,344.57$247,132.71
7Apr 2020$483.72$860.85$1,344.57$246,648.99
8May 2020$485.41$859.16$1,344.57$246,163.58
9Jun 2020$487.10$857.47$1,344.57$245,676.48
10Jul 2020$488.80$855.77$1,344.57$245,187.68
11Aug 2020$490.50$854.07$1,344.57$244,697.18
12Sep 2020$492.21$852.36$1,344.57$244,204.97
13Oct 2020$493.92$850.65$1,344.57$243,711.05
14Nov 2020$495.64$848.93$1,344.57$243,215.41
15Dec 2020$497.37$847.20$1,344.57$242,718.04
2020 Total$5,855.79$10,279.05$16,134.84
16Jan 2021$499.10$845.47$1,344.57$242,218.94
17Feb 2021$500.84$843.73$1,344.57$241,718.10
18Mar 2021$502.59$841.98$1,344.57$241,215.51
19Apr 2021$504.34$840.23$1,344.57$240,711.17
20May 2021$506.09$838.48$1,344.57$240,205.08
21Jun 2021$507.86$836.71$1,344.57$239,697.22
22Jul 2021$509.62$834.95$1,344.57$239,187.60
23Aug 2021$511.40$833.17$1,344.57$238,676.20
24Sep 2021$513.18$831.39$1,344.57$238,163.02
25Oct 2021$514.97$829.60$1,344.57$237,648.05
26Nov 2021$516.76$827.81$1,344.57$237,131.29
27Dec 2021$518.56$826.01$1,344.57$236,612.73
2021 Total$6,105.31$10,029.53$16,134.84
28Jan 2022$520.37$824.20$1,344.57$236,092.36
29Feb 2022$522.18$822.39$1,344.57$235,570.18
30Mar 2022$524.00$820.57$1,344.57$235,046.18
31Apr 2022$525.83$818.74$1,344.57$234,520.35
32May 2022$527.66$816.91$1,344.57$233,992.69
33Jun 2022$529.50$815.07$1,344.57$233,463.19
34Jul 2022$531.34$813.23$1,344.57$232,931.85
35Aug 2022$533.19$811.38$1,344.57$232,398.66
36Sep 2022$535.05$809.52$1,344.57$231,863.61
37Oct 2022$536.91$807.66$1,344.57$231,326.70
38Nov 2022$538.78$805.79$1,344.57$230,787.92
39Dec 2022$540.66$803.91$1,344.57$230,247.26
2022 Total$6,365.47$9,769.37$16,134.84
40Jan 2023$542.54$802.03$1,344.57$229,704.72
41Feb 2023$544.43$800.14$1,344.57$229,160.29
42Mar 2023$546.33$798.24$1,344.57$228,613.96
43Apr 2023$548.23$796.34$1,344.57$228,065.73
44May 2023$550.14$794.43$1,344.57$227,515.59
45Jun 2023$552.06$792.51$1,344.57$226,963.53
46Jul 2023$553.98$790.59$1,344.57$226,409.55
47Aug 2023$555.91$788.66$1,344.57$225,853.64
48Sep 2023$557.85$786.72$1,344.57$225,295.79
49Oct 2023$559.79$784.78$1,344.57$224,736.00
50Nov 2023$561.74$782.83$1,344.57$224,174.26
51Dec 2023$563.70$780.87$1,344.57$223,610.56
2023 Total$6,636.7$9,498.14$16,134.84
52Jan 2024$565.66$778.91$1,344.57$223,044.90
53Feb 2024$567.63$776.94$1,344.57$222,477.27
54Mar 2024$569.61$774.96$1,344.57$221,907.66
55Apr 2024$571.59$772.98$1,344.57$221,336.07
56May 2024$573.58$770.99$1,344.57$220,762.49
57Jun 2024$575.58$768.99$1,344.57$220,186.91
58Jul 2024$577.59$766.98$1,344.57$219,609.32
59Aug 2024$579.60$764.97$1,344.57$219,029.72
60Sep 2024$581.62$762.95$1,344.57$218,448.10
61Oct 2024$583.64$760.93$1,344.57$217,864.46
62Nov 2024$585.68$758.89$1,344.57$217,278.78
63Dec 2024$587.72$756.85$1,344.57$216,691.06
2024 Total$6,919.5$9,215.34$16,134.84
64Jan 2025$589.76$754.81$1,344.57$216,101.30
65Feb 2025$591.82$752.75$1,344.57$215,509.48
66Mar 2025$593.88$750.69$1,344.57$214,915.60
67Apr 2025$595.95$748.62$1,344.57$214,319.65
68May 2025$598.02$746.55$1,344.57$213,721.63
69Jun 2025$600.11$744.46$1,344.57$213,121.52
70Jul 2025$602.20$742.37$1,344.57$212,519.32
71Aug 2025$604.29$740.28$1,344.57$211,915.03
72Sep 2025$606.40$738.17$1,344.57$211,308.63
73Oct 2025$608.51$736.06$1,344.57$210,700.12
74Nov 2025$610.63$733.94$1,344.57$210,089.49
75Dec 2025$612.76$731.81$1,344.57$209,476.73
2025 Total$7,214.33$8,920.51$16,134.84
76Jan 2026$614.89$729.68$1,344.57$208,861.84
77Feb 2026$617.03$727.54$1,344.57$208,244.81
78Mar 2026$619.18$725.39$1,344.57$207,625.63
79Apr 2026$621.34$723.23$1,344.57$207,004.29
80May 2026$623.51$721.06$1,344.57$206,380.78
81Jun 2026$625.68$718.89$1,344.57$205,755.10
82Jul 2026$627.86$716.71$1,344.57$205,127.24
83Aug 2026$630.04$714.53$1,344.57$204,497.20
84Sep 2026$632.24$712.33$1,344.57$203,864.96
85Oct 2026$634.44$710.13$1,344.57$203,230.52
86Nov 2026$636.65$707.92$1,344.57$202,593.87
87Dec 2026$638.87$705.70$1,344.57$201,955.00
2026 Total$7,521.73$8,613.11$16,134.84
88Jan 2027$641.09$703.48$1,344.57$201,313.91
89Feb 2027$643.33$701.24$1,344.57$200,670.58
90Mar 2027$645.57$699.00$1,344.57$200,025.01
91Apr 2027$647.82$696.75$1,344.57$199,377.19
92May 2027$650.07$694.50$1,344.57$198,727.12
93Jun 2027$652.34$692.23$1,344.57$198,074.78
94Jul 2027$654.61$689.96$1,344.57$197,420.17
95Aug 2027$656.89$687.68$1,344.57$196,763.28
96Sep 2027$659.18$685.39$1,344.57$196,104.10
97Oct 2027$661.47$683.10$1,344.57$195,442.63
98Nov 2027$663.78$680.79$1,344.57$194,778.85
99Dec 2027$666.09$678.48$1,344.57$194,112.76
2027 Total$7,842.24$8,292.6$16,134.84
100Jan 2028$668.41$676.16$1,344.57$193,444.35
101Feb 2028$670.74$673.83$1,344.57$192,773.61
102Mar 2028$673.08$671.49$1,344.57$192,100.53
103Apr 2028$675.42$669.15$1,344.57$191,425.11
104May 2028$677.77$666.80$1,344.57$190,747.34
105Jun 2028$680.13$664.44$1,344.57$190,067.21
106Jul 2028$682.50$662.07$1,344.57$189,384.71
107Aug 2028$684.88$659.69$1,344.57$188,699.83
108Sep 2028$687.27$657.30$1,344.57$188,012.56
109Oct 2028$689.66$654.91$1,344.57$187,322.90
110Nov 2028$692.06$652.51$1,344.57$186,630.84
111Dec 2028$694.47$650.10$1,344.57$185,936.37
2028 Total$8,176.39$7,958.45$16,134.84
112Jan 2029$696.89$647.68$1,344.57$185,239.48
113Feb 2029$699.32$645.25$1,344.57$184,540.16
114Mar 2029$701.76$642.81$1,344.57$183,838.40
115Apr 2029$704.20$640.37$1,344.57$183,134.20
116May 2029$706.65$637.92$1,344.57$182,427.55
117Jun 2029$709.11$635.46$1,344.57$181,718.44
118Jul 2029$711.58$632.99$1,344.57$181,006.86
119Aug 2029$714.06$630.51$1,344.57$180,292.80
120Sep 2029$716.55$628.02$1,344.57$179,576.25
121Oct 2029$719.05$625.52$1,344.57$178,857.20
122Nov 2029$721.55$623.02$1,344.57$178,135.65
123Dec 2029$724.06$620.51$1,344.57$177,411.59
2029 Total$8,524.78$7,610.06$16,134.84
124Jan 2030$726.59$617.98$1,344.57$176,685.00
125Feb 2030$729.12$615.45$1,344.57$175,955.88
126Mar 2030$731.66$612.91$1,344.57$175,224.22
127Apr 2030$734.21$610.36$1,344.57$174,490.01
128May 2030$736.76$607.81$1,344.57$173,753.25
129Jun 2030$739.33$605.24$1,344.57$173,013.92
130Jul 2030$741.90$602.67$1,344.57$172,272.02
131Aug 2030$744.49$600.08$1,344.57$171,527.53
132Sep 2030$747.08$597.49$1,344.57$170,780.45
133Oct 2030$749.68$594.89$1,344.57$170,030.77
134Nov 2030$752.30$592.27$1,344.57$169,278.47
135Dec 2030$754.92$589.65$1,344.57$168,523.55
2030 Total$8,888.04$7,246.8$16,134.84
136Jan 2031$757.55$587.02$1,344.57$167,766.00
137Feb 2031$760.19$584.38$1,344.57$167,005.81
138Mar 2031$762.83$581.74$1,344.57$166,242.98
139Apr 2031$765.49$579.08$1,344.57$165,477.49
140May 2031$768.16$576.41$1,344.57$164,709.33
141Jun 2031$770.83$573.74$1,344.57$163,938.50
142Jul 2031$773.52$571.05$1,344.57$163,164.98
143Aug 2031$776.21$568.36$1,344.57$162,388.77
144Sep 2031$778.92$565.65$1,344.57$161,609.85
145Oct 2031$781.63$562.94$1,344.57$160,828.22
146Nov 2031$784.35$560.22$1,344.57$160,043.87
147Dec 2031$787.08$557.49$1,344.57$159,256.79
2031 Total$9,266.76$6,868.08$16,134.84
148Jan 2032$789.83$554.74$1,344.57$158,466.96
149Feb 2032$792.58$551.99$1,344.57$157,674.38
150Mar 2032$795.34$549.23$1,344.57$156,879.04
151Apr 2032$798.11$546.46$1,344.57$156,080.93
152May 2032$800.89$543.68$1,344.57$155,280.04
153Jun 2032$803.68$540.89$1,344.57$154,476.36
154Jul 2032$806.48$538.09$1,344.57$153,669.88
155Aug 2032$809.29$535.28$1,344.57$152,860.59
156Sep 2032$812.11$532.46$1,344.57$152,048.48
157Oct 2032$814.93$529.64$1,344.57$151,233.55
158Nov 2032$817.77$526.80$1,344.57$150,415.78
159Dec 2032$820.62$523.95$1,344.57$149,595.16
2032 Total$9,661.63$6,473.21$16,134.84
160Jan 2033$823.48$521.09$1,344.57$148,771.68
161Feb 2033$826.35$518.22$1,344.57$147,945.33
162Mar 2033$829.23$515.34$1,344.57$147,116.10
163Apr 2033$832.12$512.45$1,344.57$146,283.98
164May 2033$835.01$509.56$1,344.57$145,448.97
165Jun 2033$837.92$506.65$1,344.57$144,611.05
166Jul 2033$840.84$503.73$1,344.57$143,770.21
167Aug 2033$843.77$500.80$1,344.57$142,926.44
168Sep 2033$846.71$497.86$1,344.57$142,079.73
169Oct 2033$849.66$494.91$1,344.57$141,230.07
170Nov 2033$852.62$491.95$1,344.57$140,377.45
171Dec 2033$855.59$488.98$1,344.57$139,521.86
2033 Total$10,073.3$6,061.54$16,134.84
172Jan 2034$858.57$486.00$1,344.57$138,663.29
173Feb 2034$861.56$483.01$1,344.57$137,801.73
174Mar 2034$864.56$480.01$1,344.57$136,937.17
175Apr 2034$867.57$477.00$1,344.57$136,069.60
176May 2034$870.59$473.98$1,344.57$135,199.01
177Jun 2034$873.63$470.94$1,344.57$134,325.38
178Jul 2034$876.67$467.90$1,344.57$133,448.71
179Aug 2034$879.72$464.85$1,344.57$132,568.99
180Sep 2034$882.79$461.78$1,344.57$131,686.20
181Oct 2034$885.86$458.71$1,344.57$130,800.34
182Nov 2034$888.95$455.62$1,344.57$129,911.39
183Dec 2034$892.05$452.52$1,344.57$129,019.34
2034 Total$10,502.52$5,632.32$16,134.84
184Jan 2035$895.15$449.42$1,344.57$128,124.19
185Feb 2035$898.27$446.30$1,344.57$127,225.92
186Mar 2035$901.40$443.17$1,344.57$126,324.52
187Apr 2035$904.54$440.03$1,344.57$125,419.98
188May 2035$907.69$436.88$1,344.57$124,512.29
189Jun 2035$910.85$433.72$1,344.57$123,601.44
190Jul 2035$914.02$430.55$1,344.57$122,687.42
191Aug 2035$917.21$427.36$1,344.57$121,770.21
192Sep 2035$920.40$424.17$1,344.57$120,849.81
193Oct 2035$923.61$420.96$1,344.57$119,926.20
194Nov 2035$926.83$417.74$1,344.57$118,999.37
195Dec 2035$930.06$414.51$1,344.57$118,069.31
2035 Total$10,950.03$5,184.81$16,134.84
196Jan 2036$933.30$411.27$1,344.57$117,136.01
197Feb 2036$936.55$408.02$1,344.57$116,199.46
198Mar 2036$939.81$404.76$1,344.57$115,259.65
199Apr 2036$943.08$401.49$1,344.57$114,316.57
200May 2036$946.37$398.20$1,344.57$113,370.20
201Jun 2036$949.66$394.91$1,344.57$112,420.54
202Jul 2036$952.97$391.60$1,344.57$111,467.57
203Aug 2036$956.29$388.28$1,344.57$110,511.28
204Sep 2036$959.62$384.95$1,344.57$109,551.66
205Oct 2036$962.97$381.60$1,344.57$108,588.69
206Nov 2036$966.32$378.25$1,344.57$107,622.37
207Dec 2036$969.69$374.88$1,344.57$106,652.68
2036 Total$11,416.63$4,718.21$16,134.84
208Jan 2037$973.06$371.51$1,344.57$105,679.62
209Feb 2037$976.45$368.12$1,344.57$104,703.17
210Mar 2037$979.85$364.72$1,344.57$103,723.32
211Apr 2037$983.27$361.30$1,344.57$102,740.05
212May 2037$986.69$357.88$1,344.57$101,753.36
213Jun 2037$990.13$354.44$1,344.57$100,763.23
214Jul 2037$993.58$350.99$1,344.57$99,769.65
215Aug 2037$997.04$347.53$1,344.57$98,772.61
216Sep 2037$1,000.51$344.06$1,344.57$97,772.10
217Oct 2037$1,004.00$340.57$1,344.57$96,768.10
218Nov 2037$1,007.49$337.08$1,344.57$95,760.61
219Dec 2037$1,011.00$333.57$1,344.57$94,749.61
2037 Total$11,903.07$4,231.77$16,134.84
220Jan 2038$1,014.53$330.04$1,344.57$93,735.08
221Feb 2038$1,018.06$326.51$1,344.57$92,717.02
222Mar 2038$1,021.61$322.96$1,344.57$91,695.41
223Apr 2038$1,025.16$319.41$1,344.57$90,670.25
224May 2038$1,028.74$315.83$1,344.57$89,641.51
225Jun 2038$1,032.32$312.25$1,344.57$88,609.19
226Jul 2038$1,035.91$308.66$1,344.57$87,573.28
227Aug 2038$1,039.52$305.05$1,344.57$86,533.76
228Sep 2038$1,043.14$301.43$1,344.57$85,490.62
229Oct 2038$1,046.78$297.79$1,344.57$84,443.84
230Nov 2038$1,050.42$294.15$1,344.57$83,393.42
231Dec 2038$1,054.08$290.49$1,344.57$82,339.34
2038 Total$12,410.27$3,724.57$16,134.84
232Jan 2039$1,057.75$286.82$1,344.57$81,281.59
233Feb 2039$1,061.44$283.13$1,344.57$80,220.15
234Mar 2039$1,065.14$279.43$1,344.57$79,155.01
235Apr 2039$1,068.85$275.72$1,344.57$78,086.16
236May 2039$1,072.57$272.00$1,344.57$77,013.59
237Jun 2039$1,076.31$268.26$1,344.57$75,937.28
238Jul 2039$1,080.06$264.51$1,344.57$74,857.22
239Aug 2039$1,083.82$260.75$1,344.57$73,773.40
240Sep 2039$1,087.59$256.98$1,344.57$72,685.81
241Oct 2039$1,091.38$253.19$1,344.57$71,594.43
242Nov 2039$1,095.18$249.39$1,344.57$70,499.25
243Dec 2039$1,099.00$245.57$1,344.57$69,400.25
2039 Total$12,939.09$3,195.75$16,134.84
244Jan 2040$1,102.83$241.74$1,344.57$68,297.42
245Feb 2040$1,106.67$237.90$1,344.57$67,190.75
246Mar 2040$1,110.52$234.05$1,344.57$66,080.23
247Apr 2040$1,114.39$230.18$1,344.57$64,965.84
248May 2040$1,118.27$226.30$1,344.57$63,847.57
249Jun 2040$1,122.17$222.40$1,344.57$62,725.40
250Jul 2040$1,126.08$218.49$1,344.57$61,599.32
251Aug 2040$1,130.00$214.57$1,344.57$60,469.32
252Sep 2040$1,133.94$210.63$1,344.57$59,335.38
253Oct 2040$1,137.89$206.68$1,344.57$58,197.49
254Nov 2040$1,141.85$202.72$1,344.57$57,055.64
255Dec 2040$1,145.83$198.74$1,344.57$55,909.81
2040 Total$13,490.44$2,644.4$16,134.84
256Jan 2041$1,149.82$194.75$1,344.57$54,759.99
257Feb 2041$1,153.82$190.75$1,344.57$53,606.17
258Mar 2041$1,157.84$186.73$1,344.57$52,448.33
259Apr 2041$1,161.87$182.70$1,344.57$51,286.46
260May 2041$1,165.92$178.65$1,344.57$50,120.54
261Jun 2041$1,169.98$174.59$1,344.57$48,950.56
262Jul 2041$1,174.06$170.51$1,344.57$47,776.50
263Aug 2041$1,178.15$166.42$1,344.57$46,598.35
264Sep 2041$1,182.25$162.32$1,344.57$45,416.10
265Oct 2041$1,186.37$158.20$1,344.57$44,229.73
266Nov 2041$1,190.50$154.07$1,344.57$43,039.23
267Dec 2041$1,194.65$149.92$1,344.57$41,844.58
2041 Total$14,065.23$2,069.61$16,134.84
268Jan 2042$1,198.81$145.76$1,344.57$40,645.77
269Feb 2042$1,202.99$141.58$1,344.57$39,442.78
270Mar 2042$1,207.18$137.39$1,344.57$38,235.60
271Apr 2042$1,211.38$133.19$1,344.57$37,024.22
272May 2042$1,215.60$128.97$1,344.57$35,808.62
273Jun 2042$1,219.84$124.73$1,344.57$34,588.78
274Jul 2042$1,224.09$120.48$1,344.57$33,364.69
275Aug 2042$1,228.35$116.22$1,344.57$32,136.34
276Sep 2042$1,232.63$111.94$1,344.57$30,903.71
277Oct 2042$1,236.92$107.65$1,344.57$29,666.79
278Nov 2042$1,241.23$103.34$1,344.57$28,425.56
279Dec 2042$1,245.55$99.02$1,344.57$27,180.01
2042 Total$14,664.57$1,470.27$16,134.84
280Jan 2043$1,249.89$94.68$1,344.57$25,930.12
281Feb 2043$1,254.25$90.32$1,344.57$24,675.87
282Mar 2043$1,258.62$85.95$1,344.57$23,417.25
283Apr 2043$1,263.00$81.57$1,344.57$22,154.25
284May 2043$1,267.40$77.17$1,344.57$20,886.85
285Jun 2043$1,271.81$72.76$1,344.57$19,615.04
286Jul 2043$1,276.24$68.33$1,344.57$18,338.80
287Aug 2043$1,280.69$63.88$1,344.57$17,058.11
288Sep 2043$1,285.15$59.42$1,344.57$15,772.96
289Oct 2043$1,289.63$54.94$1,344.57$14,483.33
290Nov 2043$1,294.12$50.45$1,344.57$13,189.21
291Dec 2043$1,298.63$45.94$1,344.57$11,890.58
2043 Total$15,289.43$845.41$16,134.84
292Jan 2044$1,303.15$41.42$1,344.57$10,587.43
293Feb 2044$1,307.69$36.88$1,344.57$9,279.74
294Mar 2044$1,312.25$32.32$1,344.57$7,967.49
295Apr 2044$1,316.82$27.75$1,344.57$6,650.67
296May 2044$1,321.40$23.17$1,344.57$5,329.27
297Jun 2044$1,326.01$18.56$1,344.57$4,003.26
298Jul 2044$1,330.63$13.94$1,344.57$2,672.63
299Aug 2044$1,335.26$9.31$1,344.57$1,337.37
300Sep 2044$1,337.37$4.66$1,342.03$0.00
2044 Total$11,890.58$208.01$12,098.59
Compare your product with the big 4 banks, or add more products to compare
As seen on