Fixed Lite Home Loan 3 Years (Interest Only) from Catalyst Money

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
4.80%
Fixed - 3 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,000
Number of Repayments
300
Total Interest Paid
$50,000
Total repayments
$300,000
DatePrincipleInterestPaymentBalance
1Nov 2019$432.49$1,000.00$1,432.49$249,567.51
2Dec 2019$434.22$998.27$1,432.49$249,133.29
2019 Total$866.71$1,998.27$2,864.98
3Jan 2020$435.96$996.53$1,432.49$248,697.33
4Feb 2020$437.70$994.79$1,432.49$248,259.63
5Mar 2020$439.45$993.04$1,432.49$247,820.18
6Apr 2020$441.21$991.28$1,432.49$247,378.97
7May 2020$442.97$989.52$1,432.49$246,936.00
8Jun 2020$444.75$987.74$1,432.49$246,491.25
9Jul 2020$446.53$985.97$1,432.50$246,044.72
10Aug 2020$448.31$984.18$1,432.49$245,596.41
11Sep 2020$450.10$982.39$1,432.49$245,146.31
12Oct 2020$451.90$980.59$1,432.49$244,694.41
13Nov 2020$453.71$978.78$1,432.49$244,240.70
14Dec 2020$455.53$976.96$1,432.49$243,785.17
2020 Total$5,348.12$11,841.77$17,189.89
15Jan 2021$457.35$975.14$1,432.49$243,327.82
16Feb 2021$459.18$973.31$1,432.49$242,868.64
17Mar 2021$461.02$971.47$1,432.49$242,407.62
18Apr 2021$462.86$969.63$1,432.49$241,944.76
19May 2021$464.71$967.78$1,432.49$241,480.05
20Jun 2021$466.57$965.92$1,432.49$241,013.48
21Jul 2021$468.44$964.05$1,432.49$240,545.04
22Aug 2021$470.31$962.18$1,432.49$240,074.73
23Sep 2021$472.19$960.30$1,432.49$239,602.54
24Oct 2021$474.08$958.41$1,432.49$239,128.46
25Nov 2021$475.98$956.51$1,432.49$238,652.48
26Dec 2021$477.88$954.61$1,432.49$238,174.60
2021 Total$5,610.57$11,579.31$17,189.88
27Jan 2022$479.79$952.70$1,432.49$237,694.81
28Feb 2022$481.71$950.78$1,432.49$237,213.10
29Mar 2022$483.64$948.85$1,432.49$236,729.46
30Apr 2022$485.57$946.92$1,432.49$236,243.89
31May 2022$487.51$944.98$1,432.49$235,756.38
32Jun 2022$489.46$943.03$1,432.49$235,266.92
33Jul 2022$491.42$941.07$1,432.49$234,775.50
34Aug 2022$493.39$939.10$1,432.49$234,282.11
35Sep 2022$495.36$937.13$1,432.49$233,786.75
36Oct 2022$497.34$935.15$1,432.49$233,289.41
37Nov 2022$499.33$933.16$1,432.49$232,790.08
38Dec 2022$501.33$931.16$1,432.49$232,288.75
2022 Total$5,885.85$11,304.03$17,189.88
39Jan 2023$503.34$929.16$1,432.50$231,785.41
40Feb 2023$505.35$927.14$1,432.49$231,280.06
41Mar 2023$507.37$925.12$1,432.49$230,772.69
42Apr 2023$509.40$923.09$1,432.49$230,263.29
43May 2023$511.44$921.05$1,432.49$229,751.85
44Jun 2023$513.48$919.01$1,432.49$229,238.37
45Jul 2023$515.54$916.95$1,432.49$228,722.83
46Aug 2023$517.60$914.89$1,432.49$228,205.23
47Sep 2023$519.67$912.82$1,432.49$227,685.56
48Oct 2023$521.75$910.74$1,432.49$227,163.81
49Nov 2023$523.83$908.66$1,432.49$226,639.98
50Dec 2023$525.93$906.56$1,432.49$226,114.05
2023 Total$6,174.7$11,015.19$17,189.89
51Jan 2024$528.03$904.46$1,432.49$225,586.02
52Feb 2024$530.15$902.34$1,432.49$225,055.87
53Mar 2024$532.27$900.22$1,432.49$224,523.60
54Apr 2024$534.40$898.09$1,432.49$223,989.20
55May 2024$536.53$895.96$1,432.49$223,452.67
56Jun 2024$538.68$893.81$1,432.49$222,913.99
57Jul 2024$540.83$891.66$1,432.49$222,373.16
58Aug 2024$543.00$889.49$1,432.49$221,830.16
59Sep 2024$545.17$887.32$1,432.49$221,284.99
60Oct 2024$547.35$885.14$1,432.49$220,737.64
61Nov 2024$549.54$882.95$1,432.49$220,188.10
62Dec 2024$551.74$880.75$1,432.49$219,636.36
2024 Total$6,477.69$10,712.19$17,189.88
63Jan 2025$553.94$878.55$1,432.49$219,082.42
64Feb 2025$556.16$876.33$1,432.49$218,526.26
65Mar 2025$558.38$874.11$1,432.49$217,967.88
66Apr 2025$560.62$871.87$1,432.49$217,407.26
67May 2025$562.86$869.63$1,432.49$216,844.40
68Jun 2025$565.11$867.38$1,432.49$216,279.29
69Jul 2025$567.37$865.12$1,432.49$215,711.92
70Aug 2025$569.64$862.85$1,432.49$215,142.28
71Sep 2025$571.92$860.57$1,432.49$214,570.36
72Oct 2025$574.21$858.28$1,432.49$213,996.15
73Nov 2025$576.51$855.98$1,432.49$213,419.64
74Dec 2025$578.81$853.68$1,432.49$212,840.83
2025 Total$6,795.53$10,394.35$17,189.88
75Jan 2026$581.13$851.36$1,432.49$212,259.70
76Feb 2026$583.45$849.04$1,432.49$211,676.25
77Mar 2026$585.79$846.71$1,432.50$211,090.46
78Apr 2026$588.13$844.36$1,432.49$210,502.33
79May 2026$590.48$842.01$1,432.49$209,911.85
80Jun 2026$592.84$839.65$1,432.49$209,319.01
81Jul 2026$595.21$837.28$1,432.49$208,723.80
82Aug 2026$597.59$834.90$1,432.49$208,126.21
83Sep 2026$599.99$832.50$1,432.49$207,526.22
84Oct 2026$602.39$830.10$1,432.49$206,923.83
85Nov 2026$604.79$827.70$1,432.49$206,319.04
86Dec 2026$607.21$825.28$1,432.49$205,711.83
2026 Total$7,129$10,060.89$17,189.89
87Jan 2027$609.64$822.85$1,432.49$205,102.19
88Feb 2027$612.08$820.41$1,432.49$204,490.11
89Mar 2027$614.53$817.96$1,432.49$203,875.58
90Apr 2027$616.99$815.50$1,432.49$203,258.59
91May 2027$619.46$813.03$1,432.49$202,639.13
92Jun 2027$621.93$810.56$1,432.49$202,017.20
93Jul 2027$624.42$808.07$1,432.49$201,392.78
94Aug 2027$626.92$805.57$1,432.49$200,765.86
95Sep 2027$629.43$803.06$1,432.49$200,136.43
96Oct 2027$631.94$800.55$1,432.49$199,504.49
97Nov 2027$634.47$798.02$1,432.49$198,870.02
98Dec 2027$637.01$795.48$1,432.49$198,233.01
2027 Total$7,478.82$9,711.06$17,189.88
99Jan 2028$639.56$792.93$1,432.49$197,593.45
100Feb 2028$642.12$790.37$1,432.49$196,951.33
101Mar 2028$644.68$787.81$1,432.49$196,306.65
102Apr 2028$647.26$785.23$1,432.49$195,659.39
103May 2028$649.85$782.64$1,432.49$195,009.54
104Jun 2028$652.45$780.04$1,432.49$194,357.09
105Jul 2028$655.06$777.43$1,432.49$193,702.03
106Aug 2028$657.68$774.81$1,432.49$193,044.35
107Sep 2028$660.31$772.18$1,432.49$192,384.04
108Oct 2028$662.95$769.54$1,432.49$191,721.09
109Nov 2028$665.61$766.88$1,432.49$191,055.48
110Dec 2028$668.27$764.22$1,432.49$190,387.21
2028 Total$7,845.8$9,344.08$17,189.88
111Jan 2029$670.94$761.55$1,432.49$189,716.27
112Feb 2029$673.62$758.87$1,432.49$189,042.65
113Mar 2029$676.32$756.17$1,432.49$188,366.33
114Apr 2029$679.02$753.47$1,432.49$187,687.31
115May 2029$681.74$750.75$1,432.49$187,005.57
116Jun 2029$684.47$748.02$1,432.49$186,321.10
117Jul 2029$687.21$745.28$1,432.49$185,633.89
118Aug 2029$689.95$742.54$1,432.49$184,943.94
119Sep 2029$692.71$739.78$1,432.49$184,251.23
120Oct 2029$695.49$737.00$1,432.49$183,555.74
121Nov 2029$698.27$734.22$1,432.49$182,857.47
122Dec 2029$701.06$731.43$1,432.49$182,156.41
2029 Total$8,230.8$8,959.08$17,189.88
123Jan 2030$703.86$728.63$1,432.49$181,452.55
124Feb 2030$706.68$725.81$1,432.49$180,745.87
125Mar 2030$709.51$722.98$1,432.49$180,036.36
126Apr 2030$712.34$720.15$1,432.49$179,324.02
127May 2030$715.19$717.30$1,432.49$178,608.83
128Jun 2030$718.05$714.44$1,432.49$177,890.78
129Jul 2030$720.93$711.56$1,432.49$177,169.85
130Aug 2030$723.81$708.68$1,432.49$176,446.04
131Sep 2030$726.71$705.78$1,432.49$175,719.33
132Oct 2030$729.61$702.88$1,432.49$174,989.72
133Nov 2030$732.53$699.96$1,432.49$174,257.19
134Dec 2030$735.46$697.03$1,432.49$173,521.73
2030 Total$8,634.68$8,555.2$17,189.88
135Jan 2031$738.40$694.09$1,432.49$172,783.33
136Feb 2031$741.36$691.13$1,432.49$172,041.97
137Mar 2031$744.32$688.17$1,432.49$171,297.65
138Apr 2031$747.30$685.19$1,432.49$170,550.35
139May 2031$750.29$682.20$1,432.49$169,800.06
140Jun 2031$753.29$679.20$1,432.49$169,046.77
141Jul 2031$756.30$676.19$1,432.49$168,290.47
142Aug 2031$759.33$673.16$1,432.49$167,531.14
143Sep 2031$762.37$670.12$1,432.49$166,768.77
144Oct 2031$765.41$667.08$1,432.49$166,003.36
145Nov 2031$768.48$664.01$1,432.49$165,234.88
146Dec 2031$771.55$660.94$1,432.49$164,463.33
2031 Total$9,058.4$8,131.48$17,189.88
147Jan 2032$774.64$657.85$1,432.49$163,688.69
148Feb 2032$777.74$654.75$1,432.49$162,910.95
149Mar 2032$780.85$651.64$1,432.49$162,130.10
150Apr 2032$783.97$648.52$1,432.49$161,346.13
151May 2032$787.11$645.38$1,432.49$160,559.02
152Jun 2032$790.25$642.24$1,432.49$159,768.77
153Jul 2032$793.41$639.08$1,432.49$158,975.36
154Aug 2032$796.59$635.90$1,432.49$158,178.77
155Sep 2032$799.77$632.72$1,432.49$157,379.00
156Oct 2032$802.97$629.52$1,432.49$156,576.03
157Nov 2032$806.19$626.30$1,432.49$155,769.84
158Dec 2032$809.41$623.08$1,432.49$154,960.43
2032 Total$9,502.9$7,686.98$17,189.88
159Jan 2033$812.65$619.84$1,432.49$154,147.78
160Feb 2033$815.90$616.59$1,432.49$153,331.88
161Mar 2033$819.16$613.33$1,432.49$152,512.72
162Apr 2033$822.44$610.05$1,432.49$151,690.28
163May 2033$825.73$606.76$1,432.49$150,864.55
164Jun 2033$829.03$603.46$1,432.49$150,035.52
165Jul 2033$832.35$600.14$1,432.49$149,203.17
166Aug 2033$835.68$596.81$1,432.49$148,367.49
167Sep 2033$839.02$593.47$1,432.49$147,528.47
168Oct 2033$842.38$590.11$1,432.49$146,686.09
169Nov 2033$845.75$586.74$1,432.49$145,840.34
170Dec 2033$849.13$583.36$1,432.49$144,991.21
2033 Total$9,969.22$7,220.66$17,189.88
171Jan 2034$852.53$579.96$1,432.49$144,138.68
172Feb 2034$855.94$576.55$1,432.49$143,282.74
173Mar 2034$859.36$573.13$1,432.49$142,423.38
174Apr 2034$862.80$569.69$1,432.49$141,560.58
175May 2034$866.25$566.24$1,432.49$140,694.33
176Jun 2034$869.71$562.78$1,432.49$139,824.62
177Jul 2034$873.19$559.30$1,432.49$138,951.43
178Aug 2034$876.68$555.81$1,432.49$138,074.75
179Sep 2034$880.19$552.30$1,432.49$137,194.56
180Oct 2034$883.71$548.78$1,432.49$136,310.85
181Nov 2034$887.25$545.24$1,432.49$135,423.60
182Dec 2034$890.80$541.69$1,432.49$134,532.80
2034 Total$10,458.41$6,731.47$17,189.88
183Jan 2035$894.36$538.13$1,432.49$133,638.44
184Feb 2035$897.94$534.55$1,432.49$132,740.50
185Mar 2035$901.53$530.96$1,432.49$131,838.97
186Apr 2035$905.13$527.36$1,432.49$130,933.84
187May 2035$908.75$523.74$1,432.49$130,025.09
188Jun 2035$912.39$520.10$1,432.49$129,112.70
189Jul 2035$916.04$516.45$1,432.49$128,196.66
190Aug 2035$919.70$512.79$1,432.49$127,276.96
191Sep 2035$923.38$509.11$1,432.49$126,353.58
192Oct 2035$927.08$505.41$1,432.49$125,426.50
193Nov 2035$930.78$501.71$1,432.49$124,495.72
194Dec 2035$934.51$497.98$1,432.49$123,561.21
2035 Total$10,971.59$6,218.29$17,189.88
195Jan 2036$938.25$494.24$1,432.49$122,622.96
196Feb 2036$942.00$490.49$1,432.49$121,680.96
197Mar 2036$945.77$486.72$1,432.49$120,735.19
198Apr 2036$949.55$482.94$1,432.49$119,785.64
199May 2036$953.35$479.14$1,432.49$118,832.29
200Jun 2036$957.16$475.33$1,432.49$117,875.13
201Jul 2036$960.99$471.50$1,432.49$116,914.14
202Aug 2036$964.83$467.66$1,432.49$115,949.31
203Sep 2036$968.69$463.80$1,432.49$114,980.62
204Oct 2036$972.57$459.92$1,432.49$114,008.05
205Nov 2036$976.46$456.03$1,432.49$113,031.59
206Dec 2036$980.36$452.13$1,432.49$112,051.23
2036 Total$11,509.98$5,679.9$17,189.88
207Jan 2037$984.29$448.20$1,432.49$111,066.94
208Feb 2037$988.22$444.27$1,432.49$110,078.72
209Mar 2037$992.18$440.31$1,432.49$109,086.54
210Apr 2037$996.14$436.35$1,432.49$108,090.40
211May 2037$1,000.13$432.36$1,432.49$107,090.27
212Jun 2037$1,004.13$428.36$1,432.49$106,086.14
213Jul 2037$1,008.15$424.34$1,432.49$105,077.99
214Aug 2037$1,012.18$420.31$1,432.49$104,065.81
215Sep 2037$1,016.23$416.26$1,432.49$103,049.58
216Oct 2037$1,020.29$412.20$1,432.49$102,029.29
217Nov 2037$1,024.37$408.12$1,432.49$101,004.92
218Dec 2037$1,028.47$404.02$1,432.49$99,976.45
2037 Total$12,074.78$5,115.1$17,189.88
219Jan 2038$1,032.58$399.91$1,432.49$98,943.87
220Feb 2038$1,036.71$395.78$1,432.49$97,907.16
221Mar 2038$1,040.86$391.63$1,432.49$96,866.30
222Apr 2038$1,045.02$387.47$1,432.49$95,821.28
223May 2038$1,049.20$383.29$1,432.49$94,772.08
224Jun 2038$1,053.40$379.09$1,432.49$93,718.68
225Jul 2038$1,057.62$374.87$1,432.49$92,661.06
226Aug 2038$1,061.85$370.64$1,432.49$91,599.21
227Sep 2038$1,066.09$366.40$1,432.49$90,533.12
228Oct 2038$1,070.36$362.13$1,432.49$89,462.76
229Nov 2038$1,074.64$357.85$1,432.49$88,388.12
230Dec 2038$1,078.94$353.55$1,432.49$87,309.18
2038 Total$12,667.27$4,522.61$17,189.88
231Jan 2039$1,083.25$349.24$1,432.49$86,225.93
232Feb 2039$1,087.59$344.90$1,432.49$85,138.34
233Mar 2039$1,091.94$340.55$1,432.49$84,046.40
234Apr 2039$1,096.30$336.19$1,432.49$82,950.10
235May 2039$1,100.69$331.80$1,432.49$81,849.41
236Jun 2039$1,105.09$327.40$1,432.49$80,744.32
237Jul 2039$1,109.51$322.98$1,432.49$79,634.81
238Aug 2039$1,113.95$318.54$1,432.49$78,520.86
239Sep 2039$1,118.41$314.08$1,432.49$77,402.45
240Oct 2039$1,122.88$309.61$1,432.49$76,279.57
241Nov 2039$1,127.37$305.12$1,432.49$75,152.20
242Dec 2039$1,131.88$300.61$1,432.49$74,020.32
2039 Total$13,288.86$3,901.02$17,189.88
243Jan 2040$1,136.41$296.08$1,432.49$72,883.91
244Feb 2040$1,140.95$291.54$1,432.49$71,742.96
245Mar 2040$1,145.52$286.97$1,432.49$70,597.44
246Apr 2040$1,150.10$282.39$1,432.49$69,447.34
247May 2040$1,154.70$277.79$1,432.49$68,292.64
248Jun 2040$1,159.32$273.17$1,432.49$67,133.32
249Jul 2040$1,163.96$268.53$1,432.49$65,969.36
250Aug 2040$1,168.61$263.88$1,432.49$64,800.75
251Sep 2040$1,173.29$259.20$1,432.49$63,627.46
252Oct 2040$1,177.98$254.51$1,432.49$62,449.48
253Nov 2040$1,182.69$249.80$1,432.49$61,266.79
254Dec 2040$1,187.42$245.07$1,432.49$60,079.37
2040 Total$13,940.95$3,248.93$17,189.88
255Jan 2041$1,192.17$240.32$1,432.49$58,887.20
256Feb 2041$1,196.94$235.55$1,432.49$57,690.26
257Mar 2041$1,201.73$230.76$1,432.49$56,488.53
258Apr 2041$1,206.54$225.95$1,432.49$55,281.99
259May 2041$1,211.36$221.13$1,432.49$54,070.63
260Jun 2041$1,216.21$216.28$1,432.49$52,854.42
261Jul 2041$1,221.07$211.42$1,432.49$51,633.35
262Aug 2041$1,225.96$206.53$1,432.49$50,407.39
263Sep 2041$1,230.86$201.63$1,432.49$49,176.53
264Oct 2041$1,235.78$196.71$1,432.49$47,940.75
265Nov 2041$1,240.73$191.76$1,432.49$46,700.02
266Dec 2041$1,245.69$186.80$1,432.49$45,454.33
2041 Total$14,625.04$2,564.84$17,189.88
267Jan 2042$1,250.67$181.82$1,432.49$44,203.66
268Feb 2042$1,255.68$176.81$1,432.49$42,947.98
269Mar 2042$1,260.70$171.79$1,432.49$41,687.28
270Apr 2042$1,265.74$166.75$1,432.49$40,421.54
271May 2042$1,270.80$161.69$1,432.49$39,150.74
272Jun 2042$1,275.89$156.60$1,432.49$37,874.85
273Jul 2042$1,280.99$151.50$1,432.49$36,593.86
274Aug 2042$1,286.11$146.38$1,432.49$35,307.75
275Sep 2042$1,291.26$141.23$1,432.49$34,016.49
276Oct 2042$1,296.42$136.07$1,432.49$32,720.07
277Nov 2042$1,301.61$130.88$1,432.49$31,418.46
278Dec 2042$1,306.82$125.67$1,432.49$30,111.64
2042 Total$15,342.69$1,847.19$17,189.88
279Jan 2043$1,312.04$120.45$1,432.49$28,799.60
280Feb 2043$1,317.29$115.20$1,432.49$27,482.31
281Mar 2043$1,322.56$109.93$1,432.49$26,159.75
282Apr 2043$1,327.85$104.64$1,432.49$24,831.90
283May 2043$1,333.16$99.33$1,432.49$23,498.74
284Jun 2043$1,338.50$93.99$1,432.49$22,160.24
285Jul 2043$1,343.85$88.64$1,432.49$20,816.39
286Aug 2043$1,349.22$83.27$1,432.49$19,467.17
287Sep 2043$1,354.62$77.87$1,432.49$18,112.55
288Oct 2043$1,360.04$72.45$1,432.49$16,752.51
289Nov 2043$1,365.48$67.01$1,432.49$15,387.03
290Dec 2043$1,370.94$61.55$1,432.49$14,016.09
2043 Total$16,095.55$1,094.33$17,189.88
291Jan 2044$1,376.43$56.06$1,432.49$12,639.66
292Feb 2044$1,381.93$50.56$1,432.49$11,257.73
293Mar 2044$1,387.46$45.03$1,432.49$9,870.27
294Apr 2044$1,393.01$39.48$1,432.49$8,477.26
295May 2044$1,398.58$33.91$1,432.49$7,078.68
296Jun 2044$1,404.18$28.31$1,432.49$5,674.50
297Jul 2044$1,409.79$22.70$1,432.49$4,264.71
298Aug 2044$1,415.43$17.06$1,432.49$2,849.28
299Sep 2044$1,421.09$11.40$1,432.49$1,428.19
300Oct 2044$1,426.78$5.71$1,432.49$1.41
2044 Total$14,014.68$310.22$14,324.9
Compare your product with the big 4 banks, or add more products to compare
As seen on