Connect Package Investment Loan (Interest Only) (Amounts < $250k) from Bendigo Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
4.14%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,035
Number of Repayments
300
Total Interest Paid
$10,500
Total repayments
$310,500
DatePrincipleInterestPaymentBalance
1Dec 2019$571.79$1,035.00$1,606.79$299,428.21
2019 Total$571.79$1,035$1,606.79
2Jan 2020$573.76$1,033.03$1,606.79$298,854.45
3Feb 2020$575.74$1,031.05$1,606.79$298,278.71
4Mar 2020$577.73$1,029.06$1,606.79$297,700.98
5Apr 2020$579.72$1,027.07$1,606.79$297,121.26
6May 2020$581.72$1,025.07$1,606.79$296,539.54
7Jun 2020$583.73$1,023.06$1,606.79$295,955.81
8Jul 2020$585.74$1,021.05$1,606.79$295,370.07
9Aug 2020$587.76$1,019.03$1,606.79$294,782.31
10Sep 2020$589.79$1,017.00$1,606.79$294,192.52
11Oct 2020$591.83$1,014.96$1,606.79$293,600.69
12Nov 2020$593.87$1,012.92$1,606.79$293,006.82
13Dec 2020$595.92$1,010.87$1,606.79$292,410.90
2020 Total$7,017.31$12,264.17$19,281.48
14Jan 2021$597.97$1,008.82$1,606.79$291,812.93
15Feb 2021$600.04$1,006.75$1,606.79$291,212.89
16Mar 2021$602.11$1,004.68$1,606.79$290,610.78
17Apr 2021$604.18$1,002.61$1,606.79$290,006.60
18May 2021$606.27$1,000.52$1,606.79$289,400.33
19Jun 2021$608.36$998.43$1,606.79$288,791.97
20Jul 2021$610.46$996.33$1,606.79$288,181.51
21Aug 2021$612.56$994.23$1,606.79$287,568.95
22Sep 2021$614.68$992.11$1,606.79$286,954.27
23Oct 2021$616.80$989.99$1,606.79$286,337.47
24Nov 2021$618.93$987.86$1,606.79$285,718.54
25Dec 2021$621.06$985.73$1,606.79$285,097.48
2021 Total$7,313.42$11,968.06$19,281.48
26Jan 2022$623.20$983.59$1,606.79$284,474.28
27Feb 2022$625.35$981.44$1,606.79$283,848.93
28Mar 2022$627.51$979.28$1,606.79$283,221.42
29Apr 2022$629.68$977.11$1,606.79$282,591.74
30May 2022$631.85$974.94$1,606.79$281,959.89
31Jun 2022$634.03$972.76$1,606.79$281,325.86
32Jul 2022$636.22$970.57$1,606.79$280,689.64
33Aug 2022$638.41$968.38$1,606.79$280,051.23
34Sep 2022$640.61$966.18$1,606.79$279,410.62
35Oct 2022$642.82$963.97$1,606.79$278,767.80
36Nov 2022$645.04$961.75$1,606.79$278,122.76
37Dec 2022$647.27$959.52$1,606.79$277,475.49
2022 Total$7,621.99$11,659.49$19,281.48
38Jan 2023$649.50$957.29$1,606.79$276,825.99
39Feb 2023$651.74$955.05$1,606.79$276,174.25
40Mar 2023$653.99$952.80$1,606.79$275,520.26
41Apr 2023$656.25$950.54$1,606.79$274,864.01
42May 2023$658.51$948.28$1,606.79$274,205.50
43Jun 2023$660.78$946.01$1,606.79$273,544.72
44Jul 2023$663.06$943.73$1,606.79$272,881.66
45Aug 2023$665.35$941.44$1,606.79$272,216.31
46Sep 2023$667.64$939.15$1,606.79$271,548.67
47Oct 2023$669.95$936.84$1,606.79$270,878.72
48Nov 2023$672.26$934.53$1,606.79$270,206.46
49Dec 2023$674.58$932.21$1,606.79$269,531.88
2023 Total$7,943.61$11,337.87$19,281.48
50Jan 2024$676.91$929.88$1,606.79$268,854.97
51Feb 2024$679.24$927.55$1,606.79$268,175.73
52Mar 2024$681.58$925.21$1,606.79$267,494.15
53Apr 2024$683.94$922.85$1,606.79$266,810.21
54May 2024$686.29$920.50$1,606.79$266,123.92
55Jun 2024$688.66$918.13$1,606.79$265,435.26
56Jul 2024$691.04$915.75$1,606.79$264,744.22
57Aug 2024$693.42$913.37$1,606.79$264,050.80
58Sep 2024$695.81$910.98$1,606.79$263,354.99
59Oct 2024$698.22$908.57$1,606.79$262,656.77
60Nov 2024$700.62$906.17$1,606.79$261,956.15
61Dec 2024$703.04$903.75$1,606.79$261,253.11
2024 Total$8,278.77$11,002.71$19,281.48
62Jan 2025$705.47$901.32$1,606.79$260,547.64
63Feb 2025$707.90$898.89$1,606.79$259,839.74
64Mar 2025$710.34$896.45$1,606.79$259,129.40
65Apr 2025$712.79$894.00$1,606.79$258,416.61
66May 2025$715.25$891.54$1,606.79$257,701.36
67Jun 2025$717.72$889.07$1,606.79$256,983.64
68Jul 2025$720.20$886.59$1,606.79$256,263.44
69Aug 2025$722.68$884.11$1,606.79$255,540.76
70Sep 2025$725.17$881.62$1,606.79$254,815.59
71Oct 2025$727.68$879.11$1,606.79$254,087.91
72Nov 2025$730.19$876.60$1,606.79$253,357.72
73Dec 2025$732.71$874.08$1,606.79$252,625.01
2025 Total$8,628.1$10,653.38$19,281.48
74Jan 2026$735.23$871.56$1,606.79$251,889.78
75Feb 2026$737.77$869.02$1,606.79$251,152.01
76Mar 2026$740.32$866.47$1,606.79$250,411.69
77Apr 2026$742.87$863.92$1,606.79$249,668.82
78May 2026$745.43$861.36$1,606.79$248,923.39
79Jun 2026$748.00$858.79$1,606.79$248,175.39
80Jul 2026$750.58$856.21$1,606.79$247,424.81
81Aug 2026$753.17$853.62$1,606.79$246,671.64
82Sep 2026$755.77$851.02$1,606.79$245,915.87
83Oct 2026$758.38$848.41$1,606.79$245,157.49
84Nov 2026$761.00$845.79$1,606.79$244,396.49
85Dec 2026$763.62$843.17$1,606.79$243,632.87
2026 Total$8,992.14$10,289.34$19,281.48
86Jan 2027$766.26$840.53$1,606.79$242,866.61
87Feb 2027$768.90$837.89$1,606.79$242,097.71
88Mar 2027$771.55$835.24$1,606.79$241,326.16
89Apr 2027$774.21$832.58$1,606.79$240,551.95
90May 2027$776.89$829.90$1,606.79$239,775.06
91Jun 2027$779.57$827.22$1,606.79$238,995.49
92Jul 2027$782.26$824.53$1,606.79$238,213.23
93Aug 2027$784.95$821.84$1,606.79$237,428.28
94Sep 2027$787.66$819.13$1,606.79$236,640.62
95Oct 2027$790.38$816.41$1,606.79$235,850.24
96Nov 2027$793.11$813.68$1,606.79$235,057.13
97Dec 2027$795.84$810.95$1,606.79$234,261.29
2027 Total$9,371.58$9,909.9$19,281.48
98Jan 2028$798.59$808.20$1,606.79$233,462.70
99Feb 2028$801.34$805.45$1,606.79$232,661.36
100Mar 2028$804.11$802.68$1,606.79$231,857.25
101Apr 2028$806.88$799.91$1,606.79$231,050.37
102May 2028$809.67$797.12$1,606.79$230,240.70
103Jun 2028$812.46$794.33$1,606.79$229,428.24
104Jul 2028$815.26$791.53$1,606.79$228,612.98
105Aug 2028$818.08$788.71$1,606.79$227,794.90
106Sep 2028$820.90$785.89$1,606.79$226,974.00
107Oct 2028$823.73$783.06$1,606.79$226,150.27
108Nov 2028$826.57$780.22$1,606.79$225,323.70
109Dec 2028$829.42$777.37$1,606.79$224,494.28
2028 Total$9,767.01$9,514.47$19,281.48
110Jan 2029$832.28$774.51$1,606.79$223,662.00
111Feb 2029$835.16$771.63$1,606.79$222,826.84
112Mar 2029$838.04$768.75$1,606.79$221,988.80
113Apr 2029$840.93$765.86$1,606.79$221,147.87
114May 2029$843.83$762.96$1,606.79$220,304.04
115Jun 2029$846.74$760.05$1,606.79$219,457.30
116Jul 2029$849.66$757.13$1,606.79$218,607.64
117Aug 2029$852.59$754.20$1,606.79$217,755.05
118Sep 2029$855.54$751.25$1,606.79$216,899.51
119Oct 2029$858.49$748.30$1,606.79$216,041.02
120Nov 2029$861.45$745.34$1,606.79$215,179.57
121Dec 2029$864.42$742.37$1,606.79$214,315.15
2029 Total$10,179.13$9,102.35$19,281.48
122Jan 2030$867.40$739.39$1,606.79$213,447.75
123Feb 2030$870.40$736.39$1,606.79$212,577.35
124Mar 2030$873.40$733.39$1,606.79$211,703.95
125Apr 2030$876.41$730.38$1,606.79$210,827.54
126May 2030$879.43$727.36$1,606.79$209,948.11
127Jun 2030$882.47$724.32$1,606.79$209,065.64
128Jul 2030$885.51$721.28$1,606.79$208,180.13
129Aug 2030$888.57$718.22$1,606.79$207,291.56
130Sep 2030$891.63$715.16$1,606.79$206,399.93
131Oct 2030$894.71$712.08$1,606.79$205,505.22
132Nov 2030$897.80$708.99$1,606.79$204,607.42
133Dec 2030$900.89$705.90$1,606.79$203,706.53
2030 Total$10,608.62$8,672.86$19,281.48
134Jan 2031$904.00$702.79$1,606.79$202,802.53
135Feb 2031$907.12$699.67$1,606.79$201,895.41
136Mar 2031$910.25$696.54$1,606.79$200,985.16
137Apr 2031$913.39$693.40$1,606.79$200,071.77
138May 2031$916.54$690.25$1,606.79$199,155.23
139Jun 2031$919.70$687.09$1,606.79$198,235.53
140Jul 2031$922.88$683.91$1,606.79$197,312.65
141Aug 2031$926.06$680.73$1,606.79$196,386.59
142Sep 2031$929.26$677.53$1,606.79$195,457.33
143Oct 2031$932.46$674.33$1,606.79$194,524.87
144Nov 2031$935.68$671.11$1,606.79$193,589.19
145Dec 2031$938.91$667.88$1,606.79$192,650.28
2031 Total$11,056.25$8,225.23$19,281.48
146Jan 2032$942.15$664.64$1,606.79$191,708.13
147Feb 2032$945.40$661.39$1,606.79$190,762.73
148Mar 2032$948.66$658.13$1,606.79$189,814.07
149Apr 2032$951.93$654.86$1,606.79$188,862.14
150May 2032$955.22$651.57$1,606.79$187,906.92
151Jun 2032$958.51$648.28$1,606.79$186,948.41
152Jul 2032$961.82$644.97$1,606.79$185,986.59
153Aug 2032$965.14$641.65$1,606.79$185,021.45
154Sep 2032$968.47$638.32$1,606.79$184,052.98
155Oct 2032$971.81$634.98$1,606.79$183,081.17
156Nov 2032$975.16$631.63$1,606.79$182,106.01
157Dec 2032$978.52$628.27$1,606.79$181,127.49
2032 Total$11,522.79$7,758.69$19,281.48
158Jan 2033$981.90$624.89$1,606.79$180,145.59
159Feb 2033$985.29$621.50$1,606.79$179,160.30
160Mar 2033$988.69$618.10$1,606.79$178,171.61
161Apr 2033$992.10$614.69$1,606.79$177,179.51
162May 2033$995.52$611.27$1,606.79$176,183.99
163Jun 2033$998.96$607.83$1,606.79$175,185.03
164Jul 2033$1,002.40$604.39$1,606.79$174,182.63
165Aug 2033$1,005.86$600.93$1,606.79$173,176.77
166Sep 2033$1,009.33$597.46$1,606.79$172,167.44
167Oct 2033$1,012.81$593.98$1,606.79$171,154.63
168Nov 2033$1,016.31$590.48$1,606.79$170,138.32
169Dec 2033$1,019.81$586.98$1,606.79$169,118.51
2033 Total$12,008.98$7,272.5$19,281.48
170Jan 2034$1,023.33$583.46$1,606.79$168,095.18
171Feb 2034$1,026.86$579.93$1,606.79$167,068.32
172Mar 2034$1,030.40$576.39$1,606.79$166,037.92
173Apr 2034$1,033.96$572.83$1,606.79$165,003.96
174May 2034$1,037.53$569.26$1,606.79$163,966.43
175Jun 2034$1,041.11$565.68$1,606.79$162,925.32
176Jul 2034$1,044.70$562.09$1,606.79$161,880.62
177Aug 2034$1,048.30$558.49$1,606.79$160,832.32
178Sep 2034$1,051.92$554.87$1,606.79$159,780.40
179Oct 2034$1,055.55$551.24$1,606.79$158,724.85
180Nov 2034$1,059.19$547.60$1,606.79$157,665.66
181Dec 2034$1,062.84$543.95$1,606.79$156,602.82
2034 Total$12,515.69$6,765.79$19,281.48
182Jan 2035$1,066.51$540.28$1,606.79$155,536.31
183Feb 2035$1,070.19$536.60$1,606.79$154,466.12
184Mar 2035$1,073.88$532.91$1,606.79$153,392.24
185Apr 2035$1,077.59$529.20$1,606.79$152,314.65
186May 2035$1,081.30$525.49$1,606.79$151,233.35
187Jun 2035$1,085.03$521.76$1,606.79$150,148.32
188Jul 2035$1,088.78$518.01$1,606.79$149,059.54
189Aug 2035$1,092.53$514.26$1,606.79$147,967.01
190Sep 2035$1,096.30$510.49$1,606.79$146,870.71
191Oct 2035$1,100.09$506.70$1,606.79$145,770.62
192Nov 2035$1,103.88$502.91$1,606.79$144,666.74
193Dec 2035$1,107.69$499.10$1,606.79$143,559.05
2035 Total$13,043.77$6,237.71$19,281.48
194Jan 2036$1,111.51$495.28$1,606.79$142,447.54
195Feb 2036$1,115.35$491.44$1,606.79$141,332.19
196Mar 2036$1,119.19$487.60$1,606.79$140,213.00
197Apr 2036$1,123.06$483.73$1,606.79$139,089.94
198May 2036$1,126.93$479.86$1,606.79$137,963.01
199Jun 2036$1,130.82$475.97$1,606.79$136,832.19
200Jul 2036$1,134.72$472.07$1,606.79$135,697.47
201Aug 2036$1,138.63$468.16$1,606.79$134,558.84
202Sep 2036$1,142.56$464.23$1,606.79$133,416.28
203Oct 2036$1,146.50$460.29$1,606.79$132,269.78
204Nov 2036$1,150.46$456.33$1,606.79$131,119.32
205Dec 2036$1,154.43$452.36$1,606.79$129,964.89
2036 Total$13,594.16$5,687.32$19,281.48
206Jan 2037$1,158.41$448.38$1,606.79$128,806.48
207Feb 2037$1,162.41$444.38$1,606.79$127,644.07
208Mar 2037$1,166.42$440.37$1,606.79$126,477.65
209Apr 2037$1,170.44$436.35$1,606.79$125,307.21
210May 2037$1,174.48$432.31$1,606.79$124,132.73
211Jun 2037$1,178.53$428.26$1,606.79$122,954.20
212Jul 2037$1,182.60$424.19$1,606.79$121,771.60
213Aug 2037$1,186.68$420.11$1,606.79$120,584.92
214Sep 2037$1,190.77$416.02$1,606.79$119,394.15
215Oct 2037$1,194.88$411.91$1,606.79$118,199.27
216Nov 2037$1,199.00$407.79$1,606.79$117,000.27
217Dec 2037$1,203.14$403.65$1,606.79$115,797.13
2037 Total$14,167.76$5,113.72$19,281.48
218Jan 2038$1,207.29$399.50$1,606.79$114,589.84
219Feb 2038$1,211.46$395.33$1,606.79$113,378.38
220Mar 2038$1,215.63$391.16$1,606.79$112,162.75
221Apr 2038$1,219.83$386.96$1,606.79$110,942.92
222May 2038$1,224.04$382.75$1,606.79$109,718.88
223Jun 2038$1,228.26$378.53$1,606.79$108,490.62
224Jul 2038$1,232.50$374.29$1,606.79$107,258.12
225Aug 2038$1,236.75$370.04$1,606.79$106,021.37
226Sep 2038$1,241.02$365.77$1,606.79$104,780.35
227Oct 2038$1,245.30$361.49$1,606.79$103,535.05
228Nov 2038$1,249.59$357.20$1,606.79$102,285.46
229Dec 2038$1,253.91$352.88$1,606.79$101,031.55
2038 Total$14,765.58$4,515.9$19,281.48
230Jan 2039$1,258.23$348.56$1,606.79$99,773.32
231Feb 2039$1,262.57$344.22$1,606.79$98,510.75
232Mar 2039$1,266.93$339.86$1,606.79$97,243.82
233Apr 2039$1,271.30$335.49$1,606.79$95,972.52
234May 2039$1,275.68$331.11$1,606.79$94,696.84
235Jun 2039$1,280.09$326.70$1,606.79$93,416.75
236Jul 2039$1,284.50$322.29$1,606.79$92,132.25
237Aug 2039$1,288.93$317.86$1,606.79$90,843.32
238Sep 2039$1,293.38$313.41$1,606.79$89,549.94
239Oct 2039$1,297.84$308.95$1,606.79$88,252.10
240Nov 2039$1,302.32$304.47$1,606.79$86,949.78
241Dec 2039$1,306.81$299.98$1,606.79$85,642.97
2039 Total$15,388.58$3,892.9$19,281.48
242Jan 2040$1,311.32$295.47$1,606.79$84,331.65
243Feb 2040$1,315.85$290.94$1,606.79$83,015.80
244Mar 2040$1,320.39$286.40$1,606.79$81,695.41
245Apr 2040$1,324.94$281.85$1,606.79$80,370.47
246May 2040$1,329.51$277.28$1,606.79$79,040.96
247Jun 2040$1,334.10$272.69$1,606.79$77,706.86
248Jul 2040$1,338.70$268.09$1,606.79$76,368.16
249Aug 2040$1,343.32$263.47$1,606.79$75,024.84
250Sep 2040$1,347.95$258.84$1,606.79$73,676.89
251Oct 2040$1,352.60$254.19$1,606.79$72,324.29
252Nov 2040$1,357.27$249.52$1,606.79$70,967.02
253Dec 2040$1,361.95$244.84$1,606.79$69,605.07
2040 Total$16,037.9$3,243.58$19,281.48
254Jan 2041$1,366.65$240.14$1,606.79$68,238.42
255Feb 2041$1,371.37$235.42$1,606.79$66,867.05
256Mar 2041$1,376.10$230.69$1,606.79$65,490.95
257Apr 2041$1,380.85$225.94$1,606.79$64,110.10
258May 2041$1,385.61$221.18$1,606.79$62,724.49
259Jun 2041$1,390.39$216.40$1,606.79$61,334.10
260Jul 2041$1,395.19$211.60$1,606.79$59,938.91
261Aug 2041$1,400.00$206.79$1,606.79$58,538.91
262Sep 2041$1,404.83$201.96$1,606.79$57,134.08
263Oct 2041$1,409.68$197.11$1,606.79$55,724.40
264Nov 2041$1,414.54$192.25$1,606.79$54,309.86
265Dec 2041$1,419.42$187.37$1,606.79$52,890.44
2041 Total$16,714.63$2,566.85$19,281.48
266Jan 2042$1,424.32$182.47$1,606.79$51,466.12
267Feb 2042$1,429.23$177.56$1,606.79$50,036.89
268Mar 2042$1,434.16$172.63$1,606.79$48,602.73
269Apr 2042$1,439.11$167.68$1,606.79$47,163.62
270May 2042$1,444.08$162.71$1,606.79$45,719.54
271Jun 2042$1,449.06$157.73$1,606.79$44,270.48
272Jul 2042$1,454.06$152.73$1,606.79$42,816.42
273Aug 2042$1,459.07$147.72$1,606.79$41,357.35
274Sep 2042$1,464.11$142.68$1,606.79$39,893.24
275Oct 2042$1,469.16$137.63$1,606.79$38,424.08
276Nov 2042$1,474.23$132.56$1,606.79$36,949.85
277Dec 2042$1,479.31$127.48$1,606.79$35,470.54
2042 Total$17,419.9$1,861.58$19,281.48
278Jan 2043$1,484.42$122.37$1,606.79$33,986.12
279Feb 2043$1,489.54$117.25$1,606.79$32,496.58
280Mar 2043$1,494.68$112.11$1,606.79$31,001.90
281Apr 2043$1,499.83$106.96$1,606.79$29,502.07
282May 2043$1,505.01$101.78$1,606.79$27,997.06
283Jun 2043$1,510.20$96.59$1,606.79$26,486.86
284Jul 2043$1,515.41$91.38$1,606.79$24,971.45
285Aug 2043$1,520.64$86.15$1,606.79$23,450.81
286Sep 2043$1,525.88$80.91$1,606.79$21,924.93
287Oct 2043$1,531.15$75.64$1,606.79$20,393.78
288Nov 2043$1,536.43$70.36$1,606.79$18,857.35
289Dec 2043$1,541.73$65.06$1,606.79$17,315.62
2043 Total$18,154.92$1,126.56$19,281.48
290Jan 2044$1,547.05$59.74$1,606.79$15,768.57
291Feb 2044$1,552.39$54.40$1,606.79$14,216.18
292Mar 2044$1,557.74$49.05$1,606.79$12,658.44
293Apr 2044$1,563.12$43.67$1,606.79$11,095.32
294May 2044$1,568.51$38.28$1,606.79$9,526.81
295Jun 2044$1,573.92$32.87$1,606.79$7,952.89
296Jul 2044$1,579.35$27.44$1,606.79$6,373.54
297Aug 2044$1,584.80$21.99$1,606.79$4,788.74
298Sep 2044$1,590.27$16.52$1,606.79$3,198.47
299Oct 2044$1,595.76$11.03$1,606.79$1,602.71
300Nov 2044$1,601.26$5.53$1,606.79$1.45
2044 Total$17,314.17$360.52$17,674.69
Compare your product with the big 4 banks, or add more products to compare
As seen on