Fixed Lite Investment Loan (Interest Only) 5 Years from Catalyst Money

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
5.24%
Fixed - 5 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,092
Number of Repayments
300
Total Interest Paid
$77,600
Total repayments
$327,600
DatePrincipleInterestPaymentBalance
1Oct 2019$404.97$1,091.67$1,496.64$249,595.03
2Nov 2019$406.74$1,089.90$1,496.64$249,188.29
3Dec 2019$408.52$1,088.12$1,496.64$248,779.77
2019 Total$1,220.23$3,269.69$4,489.92
4Jan 2020$410.30$1,086.34$1,496.64$248,369.47
5Feb 2020$412.09$1,084.55$1,496.64$247,957.38
6Mar 2020$413.89$1,082.75$1,496.64$247,543.49
7Apr 2020$415.70$1,080.94$1,496.64$247,127.79
8May 2020$417.52$1,079.12$1,496.64$246,710.27
9Jun 2020$419.34$1,077.30$1,496.64$246,290.93
10Jul 2020$421.17$1,075.47$1,496.64$245,869.76
11Aug 2020$423.01$1,073.63$1,496.64$245,446.75
12Sep 2020$424.86$1,071.78$1,496.64$245,021.89
13Oct 2020$426.71$1,069.93$1,496.64$244,595.18
14Nov 2020$428.57$1,068.07$1,496.64$244,166.61
15Dec 2020$430.45$1,066.19$1,496.64$243,736.16
2020 Total$5,043.61$12,916.07$17,959.68
16Jan 2021$432.33$1,064.31$1,496.64$243,303.83
17Feb 2021$434.21$1,062.43$1,496.64$242,869.62
18Mar 2021$436.11$1,060.53$1,496.64$242,433.51
19Apr 2021$438.01$1,058.63$1,496.64$241,995.50
20May 2021$439.93$1,056.71$1,496.64$241,555.57
21Jun 2021$441.85$1,054.79$1,496.64$241,113.72
22Jul 2021$443.78$1,052.86$1,496.64$240,669.94
23Aug 2021$445.71$1,050.93$1,496.64$240,224.23
24Sep 2021$447.66$1,048.98$1,496.64$239,776.57
25Oct 2021$449.62$1,047.02$1,496.64$239,326.95
26Nov 2021$451.58$1,045.06$1,496.64$238,875.37
27Dec 2021$453.55$1,043.09$1,496.64$238,421.82
2021 Total$5,314.34$12,645.34$17,959.68
28Jan 2022$455.53$1,041.11$1,496.64$237,966.29
29Feb 2022$457.52$1,039.12$1,496.64$237,508.77
30Mar 2022$459.52$1,037.12$1,496.64$237,049.25
31Apr 2022$461.52$1,035.12$1,496.64$236,587.73
32May 2022$463.54$1,033.10$1,496.64$236,124.19
33Jun 2022$465.56$1,031.08$1,496.64$235,658.63
34Jul 2022$467.60$1,029.04$1,496.64$235,191.03
35Aug 2022$469.64$1,027.00$1,496.64$234,721.39
36Sep 2022$471.69$1,024.95$1,496.64$234,249.70
37Oct 2022$473.75$1,022.89$1,496.64$233,775.95
38Nov 2022$475.82$1,020.82$1,496.64$233,300.13
39Dec 2022$477.90$1,018.74$1,496.64$232,822.23
2022 Total$5,599.59$12,360.09$17,959.68
40Jan 2023$479.98$1,016.66$1,496.64$232,342.25
41Feb 2023$482.08$1,014.56$1,496.64$231,860.17
42Mar 2023$484.18$1,012.46$1,496.64$231,375.99
43Apr 2023$486.30$1,010.34$1,496.64$230,889.69
44May 2023$488.42$1,008.22$1,496.64$230,401.27
45Jun 2023$490.55$1,006.09$1,496.64$229,910.72
46Jul 2023$492.70$1,003.94$1,496.64$229,418.02
47Aug 2023$494.85$1,001.79$1,496.64$228,923.17
48Sep 2023$497.01$999.63$1,496.64$228,426.16
49Oct 2023$499.18$997.46$1,496.64$227,926.98
50Nov 2023$501.36$995.28$1,496.64$227,425.62
51Dec 2023$503.55$993.09$1,496.64$226,922.07
2023 Total$5,900.16$12,059.52$17,959.68
52Jan 2024$505.75$990.89$1,496.64$226,416.32
53Feb 2024$507.96$988.68$1,496.64$225,908.36
54Mar 2024$510.17$986.47$1,496.64$225,398.19
55Apr 2024$512.40$984.24$1,496.64$224,885.79
56May 2024$514.64$982.00$1,496.64$224,371.15
57Jun 2024$516.89$979.75$1,496.64$223,854.26
58Jul 2024$519.14$977.50$1,496.64$223,335.12
59Aug 2024$521.41$975.23$1,496.64$222,813.71
60Sep 2024$523.69$972.95$1,496.64$222,290.02
61Oct 2024$525.97$970.67$1,496.64$221,764.05
62Nov 2024$528.27$968.37$1,496.64$221,235.78
63Dec 2024$530.58$966.06$1,496.64$220,705.20
2024 Total$6,216.87$11,742.81$17,959.68
64Jan 2025$532.89$963.75$1,496.64$220,172.31
65Feb 2025$535.22$961.42$1,496.64$219,637.09
66Mar 2025$537.56$959.08$1,496.64$219,099.53
67Apr 2025$539.91$956.73$1,496.64$218,559.62
68May 2025$542.26$954.38$1,496.64$218,017.36
69Jun 2025$544.63$952.01$1,496.64$217,472.73
70Jul 2025$547.01$949.63$1,496.64$216,925.72
71Aug 2025$549.40$947.24$1,496.64$216,376.32
72Sep 2025$551.80$944.84$1,496.64$215,824.52
73Oct 2025$554.21$942.43$1,496.64$215,270.31
74Nov 2025$556.63$940.01$1,496.64$214,713.68
75Dec 2025$559.06$937.58$1,496.64$214,154.62
2025 Total$6,550.58$11,409.1$17,959.68
76Jan 2026$561.50$935.14$1,496.64$213,593.12
77Feb 2026$563.95$932.69$1,496.64$213,029.17
78Mar 2026$566.41$930.23$1,496.64$212,462.76
79Apr 2026$568.89$927.75$1,496.64$211,893.87
80May 2026$571.37$925.27$1,496.64$211,322.50
81Jun 2026$573.87$922.77$1,496.64$210,748.63
82Jul 2026$576.37$920.27$1,496.64$210,172.26
83Aug 2026$578.89$917.75$1,496.64$209,593.37
84Sep 2026$581.42$915.22$1,496.64$209,011.95
85Oct 2026$583.95$912.69$1,496.64$208,428.00
86Nov 2026$586.50$910.14$1,496.64$207,841.50
87Dec 2026$589.07$907.57$1,496.64$207,252.43
2026 Total$6,902.19$11,057.49$17,959.68
88Jan 2027$591.64$905.00$1,496.64$206,660.79
89Feb 2027$594.22$902.42$1,496.64$206,066.57
90Mar 2027$596.82$899.82$1,496.64$205,469.75
91Apr 2027$599.42$897.22$1,496.64$204,870.33
92May 2027$602.04$894.60$1,496.64$204,268.29
93Jun 2027$604.67$891.97$1,496.64$203,663.62
94Jul 2027$607.31$889.33$1,496.64$203,056.31
95Aug 2027$609.96$886.68$1,496.64$202,446.35
96Sep 2027$612.62$884.02$1,496.64$201,833.73
97Oct 2027$615.30$881.34$1,496.64$201,218.43
98Nov 2027$617.99$878.65$1,496.64$200,600.44
99Dec 2027$620.68$875.96$1,496.64$199,979.76
2027 Total$7,272.67$10,687.01$17,959.68
100Jan 2028$623.40$873.24$1,496.64$199,356.36
101Feb 2028$626.12$870.52$1,496.64$198,730.24
102Mar 2028$628.85$867.79$1,496.64$198,101.39
103Apr 2028$631.60$865.04$1,496.64$197,469.79
104May 2028$634.36$862.28$1,496.64$196,835.43
105Jun 2028$637.13$859.51$1,496.64$196,198.30
106Jul 2028$639.91$856.73$1,496.64$195,558.39
107Aug 2028$642.70$853.94$1,496.64$194,915.69
108Sep 2028$645.51$851.13$1,496.64$194,270.18
109Oct 2028$648.33$848.31$1,496.64$193,621.85
110Nov 2028$651.16$845.48$1,496.64$192,970.69
111Dec 2028$654.00$842.64$1,496.64$192,316.69
2028 Total$7,663.07$10,296.61$17,959.68
112Jan 2029$656.86$839.78$1,496.64$191,659.83
113Feb 2029$659.73$836.91$1,496.64$191,000.10
114Mar 2029$662.61$834.03$1,496.64$190,337.49
115Apr 2029$665.50$831.14$1,496.64$189,671.99
116May 2029$668.41$828.23$1,496.64$189,003.58
117Jun 2029$671.32$825.32$1,496.64$188,332.26
118Jul 2029$674.26$822.38$1,496.64$187,658.00
119Aug 2029$677.20$819.44$1,496.64$186,980.80
120Sep 2029$680.16$816.48$1,496.64$186,300.64
121Oct 2029$683.13$813.51$1,496.64$185,617.51
122Nov 2029$686.11$810.53$1,496.64$184,931.40
123Dec 2029$689.11$807.53$1,496.64$184,242.29
2029 Total$8,074.4$9,885.28$17,959.68
124Jan 2030$692.12$804.52$1,496.64$183,550.17
125Feb 2030$695.14$801.50$1,496.64$182,855.03
126Mar 2030$698.17$798.47$1,496.64$182,156.86
127Apr 2030$701.22$795.42$1,496.64$181,455.64
128May 2030$704.28$792.36$1,496.64$180,751.36
129Jun 2030$707.36$789.28$1,496.64$180,044.00
130Jul 2030$710.45$786.19$1,496.64$179,333.55
131Aug 2030$713.55$783.09$1,496.64$178,620.00
132Sep 2030$716.67$779.97$1,496.64$177,903.33
133Oct 2030$719.80$776.84$1,496.64$177,183.53
134Nov 2030$722.94$773.70$1,496.64$176,460.59
135Dec 2030$726.10$770.54$1,496.64$175,734.49
2030 Total$8,507.8$9,451.88$17,959.68
136Jan 2031$729.27$767.37$1,496.64$175,005.22
137Feb 2031$732.45$764.19$1,496.64$174,272.77
138Mar 2031$735.65$760.99$1,496.64$173,537.12
139Apr 2031$738.86$757.78$1,496.64$172,798.26
140May 2031$742.09$754.55$1,496.64$172,056.17
141Jun 2031$745.33$751.31$1,496.64$171,310.84
142Jul 2031$748.58$748.06$1,496.64$170,562.26
143Aug 2031$751.85$744.79$1,496.64$169,810.41
144Sep 2031$755.13$741.51$1,496.64$169,055.28
145Oct 2031$758.43$738.21$1,496.64$168,296.85
146Nov 2031$761.74$734.90$1,496.64$167,535.11
147Dec 2031$765.07$731.57$1,496.64$166,770.04
2031 Total$8,964.45$8,995.23$17,959.68
148Jan 2032$768.41$728.23$1,496.64$166,001.63
149Feb 2032$771.77$724.87$1,496.64$165,229.86
150Mar 2032$775.14$721.50$1,496.64$164,454.72
151Apr 2032$778.52$718.12$1,496.64$163,676.20
152May 2032$781.92$714.72$1,496.64$162,894.28
153Jun 2032$785.33$711.31$1,496.64$162,108.95
154Jul 2032$788.76$707.88$1,496.64$161,320.19
155Aug 2032$792.21$704.43$1,496.64$160,527.98
156Sep 2032$795.67$700.97$1,496.64$159,732.31
157Oct 2032$799.14$697.50$1,496.64$158,933.17
158Nov 2032$802.63$694.01$1,496.64$158,130.54
159Dec 2032$806.14$690.50$1,496.64$157,324.40
2032 Total$9,445.64$8,514.04$17,959.68
160Jan 2033$809.66$686.98$1,496.64$156,514.74
161Feb 2033$813.19$683.45$1,496.64$155,701.55
162Mar 2033$816.74$679.90$1,496.64$154,884.81
163Apr 2033$820.31$676.33$1,496.64$154,064.50
164May 2033$823.89$672.75$1,496.64$153,240.61
165Jun 2033$827.49$669.15$1,496.64$152,413.12
166Jul 2033$831.10$665.54$1,496.64$151,582.02
167Aug 2033$834.73$661.91$1,496.64$150,747.29
168Sep 2033$838.38$658.26$1,496.64$149,908.91
169Oct 2033$842.04$654.60$1,496.64$149,066.87
170Nov 2033$845.71$650.93$1,496.64$148,221.16
171Dec 2033$849.41$647.23$1,496.64$147,371.75
2033 Total$9,952.65$8,007.03$17,959.68
172Jan 2034$853.12$643.52$1,496.64$146,518.63
173Feb 2034$856.84$639.80$1,496.64$145,661.79
174Mar 2034$860.58$636.06$1,496.64$144,801.21
175Apr 2034$864.34$632.30$1,496.64$143,936.87
176May 2034$868.12$628.52$1,496.64$143,068.75
177Jun 2034$871.91$624.73$1,496.64$142,196.84
178Jul 2034$875.71$620.93$1,496.64$141,321.13
179Aug 2034$879.54$617.10$1,496.64$140,441.59
180Sep 2034$883.38$613.26$1,496.64$139,558.21
181Oct 2034$887.24$609.40$1,496.64$138,670.97
182Nov 2034$891.11$605.53$1,496.64$137,779.86
183Dec 2034$895.00$601.64$1,496.64$136,884.86
2034 Total$10,486.89$7,472.79$17,959.68
184Jan 2035$898.91$597.73$1,496.64$135,985.95
185Feb 2035$902.83$593.81$1,496.64$135,083.12
186Mar 2035$906.78$589.86$1,496.64$134,176.34
187Apr 2035$910.74$585.90$1,496.64$133,265.60
188May 2035$914.71$581.93$1,496.64$132,350.89
189Jun 2035$918.71$577.93$1,496.64$131,432.18
190Jul 2035$922.72$573.92$1,496.64$130,509.46
191Aug 2035$926.75$569.89$1,496.64$129,582.71
192Sep 2035$930.80$565.84$1,496.64$128,651.91
193Oct 2035$934.86$561.78$1,496.64$127,717.05
194Nov 2035$938.94$557.70$1,496.64$126,778.11
195Dec 2035$943.04$553.60$1,496.64$125,835.07
2035 Total$11,049.79$6,909.89$17,959.68
196Jan 2036$947.16$549.48$1,496.64$124,887.91
197Feb 2036$951.30$545.34$1,496.64$123,936.61
198Mar 2036$955.45$541.19$1,496.64$122,981.16
199Apr 2036$959.62$537.02$1,496.64$122,021.54
200May 2036$963.81$532.83$1,496.64$121,057.73
201Jun 2036$968.02$528.62$1,496.64$120,089.71
202Jul 2036$972.25$524.39$1,496.64$119,117.46
203Aug 2036$976.49$520.15$1,496.64$118,140.97
204Sep 2036$980.76$515.88$1,496.64$117,160.21
205Oct 2036$985.04$511.60$1,496.64$116,175.17
206Nov 2036$989.34$507.30$1,496.64$115,185.83
207Dec 2036$993.66$502.98$1,496.64$114,192.17
2036 Total$11,642.9$6,316.78$17,959.68
208Jan 2037$998.00$498.64$1,496.64$113,194.17
209Feb 2037$1,002.36$494.28$1,496.64$112,191.81
210Mar 2037$1,006.74$489.90$1,496.64$111,185.07
211Apr 2037$1,011.13$485.51$1,496.64$110,173.94
212May 2037$1,015.55$481.09$1,496.64$109,158.39
213Jun 2037$1,019.98$476.66$1,496.64$108,138.41
214Jul 2037$1,024.44$472.20$1,496.64$107,113.97
215Aug 2037$1,028.91$467.73$1,496.64$106,085.06
216Sep 2037$1,033.40$463.24$1,496.64$105,051.66
217Oct 2037$1,037.91$458.73$1,496.64$104,013.75
218Nov 2037$1,042.45$454.19$1,496.64$102,971.30
219Dec 2037$1,047.00$449.64$1,496.64$101,924.30
2037 Total$12,267.87$5,691.81$17,959.68
220Jan 2038$1,051.57$445.07$1,496.64$100,872.73
221Feb 2038$1,056.16$440.48$1,496.64$99,816.57
222Mar 2038$1,060.77$435.87$1,496.64$98,755.80
223Apr 2038$1,065.41$431.23$1,496.64$97,690.39
224May 2038$1,070.06$426.58$1,496.64$96,620.33
225Jun 2038$1,074.73$421.91$1,496.64$95,545.60
226Jul 2038$1,079.42$417.22$1,496.64$94,466.18
227Aug 2038$1,084.14$412.50$1,496.64$93,382.04
228Sep 2038$1,088.87$407.77$1,496.64$92,293.17
229Oct 2038$1,093.63$403.01$1,496.64$91,199.54
230Nov 2038$1,098.40$398.24$1,496.64$90,101.14
231Dec 2038$1,103.20$393.44$1,496.64$88,997.94
2038 Total$12,926.36$5,033.32$17,959.68
232Jan 2039$1,108.02$388.62$1,496.64$87,889.92
233Feb 2039$1,112.85$383.79$1,496.64$86,777.07
234Mar 2039$1,117.71$378.93$1,496.64$85,659.36
235Apr 2039$1,122.59$374.05$1,496.64$84,536.77
236May 2039$1,127.50$369.14$1,496.64$83,409.27
237Jun 2039$1,132.42$364.22$1,496.64$82,276.85
238Jul 2039$1,137.36$359.28$1,496.64$81,139.49
239Aug 2039$1,142.33$354.31$1,496.64$79,997.16
240Sep 2039$1,147.32$349.32$1,496.64$78,849.84
241Oct 2039$1,152.33$344.31$1,496.64$77,697.51
242Nov 2039$1,157.36$339.28$1,496.64$76,540.15
243Dec 2039$1,162.41$334.23$1,496.64$75,377.74
2039 Total$13,620.2$4,339.48$17,959.68
244Jan 2040$1,167.49$329.15$1,496.64$74,210.25
245Feb 2040$1,172.59$324.05$1,496.64$73,037.66
246Mar 2040$1,177.71$318.93$1,496.64$71,859.95
247Apr 2040$1,182.85$313.79$1,496.64$70,677.10
248May 2040$1,188.02$308.62$1,496.64$69,489.08
249Jun 2040$1,193.20$303.44$1,496.64$68,295.88
250Jul 2040$1,198.41$298.23$1,496.64$67,097.47
251Aug 2040$1,203.65$292.99$1,496.64$65,893.82
252Sep 2040$1,208.90$287.74$1,496.64$64,684.92
253Oct 2040$1,214.18$282.46$1,496.64$63,470.74
254Nov 2040$1,219.48$277.16$1,496.64$62,251.26
255Dec 2040$1,224.81$271.83$1,496.64$61,026.45
2040 Total$14,351.29$3,608.39$17,959.68
256Jan 2041$1,230.16$266.48$1,496.64$59,796.29
257Feb 2041$1,235.53$261.11$1,496.64$58,560.76
258Mar 2041$1,240.92$255.72$1,496.64$57,319.84
259Apr 2041$1,246.34$250.30$1,496.64$56,073.50
260May 2041$1,251.79$244.85$1,496.64$54,821.71
261Jun 2041$1,257.25$239.39$1,496.64$53,564.46
262Jul 2041$1,262.74$233.90$1,496.64$52,301.72
263Aug 2041$1,268.26$228.38$1,496.64$51,033.46
264Sep 2041$1,273.79$222.85$1,496.64$49,759.67
265Oct 2041$1,279.36$217.28$1,496.64$48,480.31
266Nov 2041$1,284.94$211.70$1,496.64$47,195.37
267Dec 2041$1,290.55$206.09$1,496.64$45,904.82
2041 Total$15,121.63$2,838.05$17,959.68
268Jan 2042$1,296.19$200.45$1,496.64$44,608.63
269Feb 2042$1,301.85$194.79$1,496.64$43,306.78
270Mar 2042$1,307.53$189.11$1,496.64$41,999.25
271Apr 2042$1,313.24$183.40$1,496.64$40,686.01
272May 2042$1,318.98$177.66$1,496.64$39,367.03
273Jun 2042$1,324.74$171.90$1,496.64$38,042.29
274Jul 2042$1,330.52$166.12$1,496.64$36,711.77
275Aug 2042$1,336.33$160.31$1,496.64$35,375.44
276Sep 2042$1,342.17$154.47$1,496.64$34,033.27
277Oct 2042$1,348.03$148.61$1,496.64$32,685.24
278Nov 2042$1,353.91$142.73$1,496.64$31,331.33
279Dec 2042$1,359.83$136.81$1,496.64$29,971.50
2042 Total$15,933.32$2,026.36$17,959.68
280Jan 2043$1,365.76$130.88$1,496.64$28,605.74
281Feb 2043$1,371.73$124.91$1,496.64$27,234.01
282Mar 2043$1,377.72$118.92$1,496.64$25,856.29
283Apr 2043$1,383.73$112.91$1,496.64$24,472.56
284May 2043$1,389.78$106.86$1,496.64$23,082.78
285Jun 2043$1,395.85$100.79$1,496.64$21,686.93
286Jul 2043$1,401.94$94.70$1,496.64$20,284.99
287Aug 2043$1,408.06$88.58$1,496.64$18,876.93
288Sep 2043$1,414.21$82.43$1,496.64$17,462.72
289Oct 2043$1,420.39$76.25$1,496.64$16,042.33
290Nov 2043$1,426.59$70.05$1,496.64$14,615.74
291Dec 2043$1,432.82$63.82$1,496.64$13,182.92
2043 Total$16,788.58$1,171.1$17,959.68
292Jan 2044$1,439.07$57.57$1,496.64$11,743.85
293Feb 2044$1,445.36$51.28$1,496.64$10,298.49
294Mar 2044$1,451.67$44.97$1,496.64$8,846.82
295Apr 2044$1,458.01$38.63$1,496.64$7,388.81
296May 2044$1,464.38$32.26$1,496.64$5,924.43
297Jun 2044$1,470.77$25.87$1,496.64$4,453.66
298Jul 2044$1,477.19$19.45$1,496.64$2,976.47
299Aug 2044$1,483.64$13.00$1,496.64$1,492.83
300Sep 2044$1,490.12$6.52$1,496.64$2.71
2044 Total$13,180.21$289.55$13,469.76
Compare your product with the big 4 banks, or add more products to compare
As seen on