Extra Home Loan (Interest Only) (LVR < 70%) from Commonwealth Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
3.91%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$815
Number of Repayments
300
Total Interest Paid
$-5,500
Total repayments
$244,500
DatePrincipleInterestPaymentBalance
1Oct 2019$492.62$814.58$1,307.20$249,507.38
2Nov 2019$494.22$812.98$1,307.20$249,013.16
3Dec 2019$495.83$811.37$1,307.20$248,517.33
2019 Total$1,482.67$2,438.93$3,921.6
4Jan 2020$497.45$809.75$1,307.20$248,019.88
5Feb 2020$499.07$808.13$1,307.20$247,520.81
6Mar 2020$500.69$806.51$1,307.20$247,020.12
7Apr 2020$502.33$804.87$1,307.20$246,517.79
8May 2020$503.96$803.24$1,307.20$246,013.83
9Jun 2020$505.60$801.60$1,307.20$245,508.23
10Jul 2020$507.25$799.95$1,307.20$245,000.98
11Aug 2020$508.91$798.29$1,307.20$244,492.07
12Sep 2020$510.56$796.64$1,307.20$243,981.51
13Oct 2020$512.23$794.97$1,307.20$243,469.28
14Nov 2020$513.90$793.30$1,307.20$242,955.38
15Dec 2020$515.57$791.63$1,307.20$242,439.81
2020 Total$6,077.52$9,608.88$15,686.4
16Jan 2021$517.25$789.95$1,307.20$241,922.56
17Feb 2021$518.94$788.26$1,307.20$241,403.62
18Mar 2021$520.63$786.57$1,307.20$240,882.99
19Apr 2021$522.32$784.88$1,307.20$240,360.67
20May 2021$524.02$783.18$1,307.20$239,836.65
21Jun 2021$525.73$781.47$1,307.20$239,310.92
22Jul 2021$527.45$779.75$1,307.20$238,783.47
23Aug 2021$529.16$778.04$1,307.20$238,254.31
24Sep 2021$530.89$776.31$1,307.20$237,723.42
25Oct 2021$532.62$774.58$1,307.20$237,190.80
26Nov 2021$534.35$772.85$1,307.20$236,656.45
27Dec 2021$536.09$771.11$1,307.20$236,120.36
2021 Total$6,319.45$9,366.95$15,686.4
28Jan 2022$537.84$769.36$1,307.20$235,582.52
29Feb 2022$539.59$767.61$1,307.20$235,042.93
30Mar 2022$541.35$765.85$1,307.20$234,501.58
31Apr 2022$543.12$764.08$1,307.20$233,958.46
32May 2022$544.89$762.31$1,307.20$233,413.57
33Jun 2022$546.66$760.54$1,307.20$232,866.91
34Jul 2022$548.44$758.76$1,307.20$232,318.47
35Aug 2022$550.23$756.97$1,307.20$231,768.24
36Sep 2022$552.02$755.18$1,307.20$231,216.22
37Oct 2022$553.82$753.38$1,307.20$230,662.40
38Nov 2022$555.63$751.57$1,307.20$230,106.77
39Dec 2022$557.44$749.76$1,307.20$229,549.33
2022 Total$6,571.03$9,115.37$15,686.4
40Jan 2023$559.25$747.95$1,307.20$228,990.08
41Feb 2023$561.07$746.13$1,307.20$228,429.01
42Mar 2023$562.90$744.30$1,307.20$227,866.11
43Apr 2023$564.74$742.46$1,307.20$227,301.37
44May 2023$566.58$740.62$1,307.20$226,734.79
45Jun 2023$568.42$738.78$1,307.20$226,166.37
46Jul 2023$570.27$736.93$1,307.20$225,596.10
47Aug 2023$572.13$735.07$1,307.20$225,023.97
48Sep 2023$574.00$733.20$1,307.20$224,449.97
49Oct 2023$575.87$731.33$1,307.20$223,874.10
50Nov 2023$577.74$729.46$1,307.20$223,296.36
51Dec 2023$579.63$727.57$1,307.20$222,716.73
2023 Total$6,832.6$8,853.8$15,686.4
52Jan 2024$581.51$725.69$1,307.20$222,135.22
53Feb 2024$583.41$723.79$1,307.20$221,551.81
54Mar 2024$585.31$721.89$1,307.20$220,966.50
55Apr 2024$587.22$719.98$1,307.20$220,379.28
56May 2024$589.13$718.07$1,307.20$219,790.15
57Jun 2024$591.05$716.15$1,307.20$219,199.10
58Jul 2024$592.98$714.22$1,307.20$218,606.12
59Aug 2024$594.91$712.29$1,307.20$218,011.21
60Sep 2024$596.85$710.35$1,307.20$217,414.36
61Oct 2024$598.79$708.41$1,307.20$216,815.57
62Nov 2024$600.74$706.46$1,307.20$216,214.83
63Dec 2024$602.70$704.50$1,307.20$215,612.13
2024 Total$7,104.6$8,581.8$15,686.4
64Jan 2025$604.66$702.54$1,307.20$215,007.47
65Feb 2025$606.63$700.57$1,307.20$214,400.84
66Mar 2025$608.61$698.59$1,307.20$213,792.23
67Apr 2025$610.59$696.61$1,307.20$213,181.64
68May 2025$612.58$694.62$1,307.20$212,569.06
69Jun 2025$614.58$692.62$1,307.20$211,954.48
70Jul 2025$616.58$690.62$1,307.20$211,337.90
71Aug 2025$618.59$688.61$1,307.20$210,719.31
72Sep 2025$620.61$686.59$1,307.20$210,098.70
73Oct 2025$622.63$684.57$1,307.20$209,476.07
74Nov 2025$624.66$682.54$1,307.20$208,851.41
75Dec 2025$626.69$680.51$1,307.20$208,224.72
2025 Total$7,387.41$8,298.99$15,686.4
76Jan 2026$628.73$678.47$1,307.20$207,595.99
77Feb 2026$630.78$676.42$1,307.20$206,965.21
78Mar 2026$632.84$674.36$1,307.20$206,332.37
79Apr 2026$634.90$672.30$1,307.20$205,697.47
80May 2026$636.97$670.23$1,307.20$205,060.50
81Jun 2026$639.04$668.16$1,307.20$204,421.46
82Jul 2026$641.13$666.07$1,307.20$203,780.33
83Aug 2026$643.22$663.98$1,307.20$203,137.11
84Sep 2026$645.31$661.89$1,307.20$202,491.80
85Oct 2026$647.41$659.79$1,307.20$201,844.39
86Nov 2026$649.52$657.68$1,307.20$201,194.87
87Dec 2026$651.64$655.56$1,307.20$200,543.23
2026 Total$7,681.49$8,004.91$15,686.4
88Jan 2027$653.76$653.44$1,307.20$199,889.47
89Feb 2027$655.89$651.31$1,307.20$199,233.58
90Mar 2027$658.03$649.17$1,307.20$198,575.55
91Apr 2027$660.17$647.03$1,307.20$197,915.38
92May 2027$662.33$644.87$1,307.20$197,253.05
93Jun 2027$664.48$642.72$1,307.20$196,588.57
94Jul 2027$666.65$640.55$1,307.20$195,921.92
95Aug 2027$668.82$638.38$1,307.20$195,253.10
96Sep 2027$671.00$636.20$1,307.20$194,582.10
97Oct 2027$673.19$634.01$1,307.20$193,908.91
98Nov 2027$675.38$631.82$1,307.20$193,233.53
99Dec 2027$677.58$629.62$1,307.20$192,555.95
2027 Total$7,987.28$7,699.12$15,686.4
100Jan 2028$679.79$627.41$1,307.20$191,876.16
101Feb 2028$682.00$625.20$1,307.20$191,194.16
102Mar 2028$684.23$622.97$1,307.20$190,509.93
103Apr 2028$686.46$620.74$1,307.20$189,823.47
104May 2028$688.69$618.51$1,307.20$189,134.78
105Jun 2028$690.94$616.26$1,307.20$188,443.84
106Jul 2028$693.19$614.01$1,307.20$187,750.65
107Aug 2028$695.45$611.75$1,307.20$187,055.20
108Sep 2028$697.71$609.49$1,307.20$186,357.49
109Oct 2028$699.99$607.21$1,307.20$185,657.50
110Nov 2028$702.27$604.93$1,307.20$184,955.23
111Dec 2028$704.55$602.65$1,307.20$184,250.68
2028 Total$8,305.27$7,381.13$15,686.4
112Jan 2029$706.85$600.35$1,307.20$183,543.83
113Feb 2029$709.15$598.05$1,307.20$182,834.68
114Mar 2029$711.46$595.74$1,307.20$182,123.22
115Apr 2029$713.78$593.42$1,307.20$181,409.44
116May 2029$716.11$591.09$1,307.20$180,693.33
117Jun 2029$718.44$588.76$1,307.20$179,974.89
118Jul 2029$720.78$586.42$1,307.20$179,254.11
119Aug 2029$723.13$584.07$1,307.20$178,530.98
120Sep 2029$725.49$581.71$1,307.20$177,805.49
121Oct 2029$727.85$579.35$1,307.20$177,077.64
122Nov 2029$730.22$576.98$1,307.20$176,347.42
123Dec 2029$732.60$574.60$1,307.20$175,614.82
2029 Total$8,635.86$7,050.54$15,686.4
124Jan 2030$734.99$572.21$1,307.20$174,879.83
125Feb 2030$737.38$569.82$1,307.20$174,142.45
126Mar 2030$739.79$567.41$1,307.20$173,402.66
127Apr 2030$742.20$565.00$1,307.20$172,660.46
128May 2030$744.61$562.59$1,307.20$171,915.85
129Jun 2030$747.04$560.16$1,307.20$171,168.81
130Jul 2030$749.47$557.73$1,307.20$170,419.34
131Aug 2030$751.92$555.28$1,307.20$169,667.42
132Sep 2030$754.37$552.83$1,307.20$168,913.05
133Oct 2030$756.82$550.38$1,307.20$168,156.23
134Nov 2030$759.29$547.91$1,307.20$167,396.94
135Dec 2030$761.76$545.44$1,307.20$166,635.18
2030 Total$8,979.64$6,706.76$15,686.4
136Jan 2031$764.25$542.95$1,307.20$165,870.93
137Feb 2031$766.74$540.46$1,307.20$165,104.19
138Mar 2031$769.24$537.96$1,307.20$164,334.95
139Apr 2031$771.74$535.46$1,307.20$163,563.21
140May 2031$774.26$532.94$1,307.20$162,788.95
141Jun 2031$776.78$530.42$1,307.20$162,012.17
142Jul 2031$779.31$527.89$1,307.20$161,232.86
143Aug 2031$781.85$525.35$1,307.20$160,451.01
144Sep 2031$784.40$522.80$1,307.20$159,666.61
145Oct 2031$786.95$520.25$1,307.20$158,879.66
146Nov 2031$789.52$517.68$1,307.20$158,090.14
147Dec 2031$792.09$515.11$1,307.20$157,298.05
2031 Total$9,337.13$6,349.27$15,686.4
148Jan 2032$794.67$512.53$1,307.20$156,503.38
149Feb 2032$797.26$509.94$1,307.20$155,706.12
150Mar 2032$799.86$507.34$1,307.20$154,906.26
151Apr 2032$802.46$504.74$1,307.20$154,103.80
152May 2032$805.08$502.12$1,307.20$153,298.72
153Jun 2032$807.70$499.50$1,307.20$152,491.02
154Jul 2032$810.33$496.87$1,307.20$151,680.69
155Aug 2032$812.97$494.23$1,307.20$150,867.72
156Sep 2032$815.62$491.58$1,307.20$150,052.10
157Oct 2032$818.28$488.92$1,307.20$149,233.82
158Nov 2032$820.95$486.25$1,307.20$148,412.87
159Dec 2032$823.62$483.58$1,307.20$147,589.25
2032 Total$9,708.8$5,977.6$15,686.4
160Jan 2033$826.31$480.89$1,307.20$146,762.94
161Feb 2033$829.00$478.20$1,307.20$145,933.94
162Mar 2033$831.70$475.50$1,307.20$145,102.24
163Apr 2033$834.41$472.79$1,307.20$144,267.83
164May 2033$837.13$470.07$1,307.20$143,430.70
165Jun 2033$839.85$467.35$1,307.20$142,590.85
166Jul 2033$842.59$464.61$1,307.20$141,748.26
167Aug 2033$845.34$461.86$1,307.20$140,902.92
168Sep 2033$848.09$459.11$1,307.20$140,054.83
169Oct 2033$850.85$456.35$1,307.20$139,203.98
170Nov 2033$853.63$453.57$1,307.20$138,350.35
171Dec 2033$856.41$450.79$1,307.20$137,493.94
2033 Total$10,095.31$5,591.09$15,686.4
172Jan 2034$859.20$448.00$1,307.20$136,634.74
173Feb 2034$862.00$445.20$1,307.20$135,772.74
174Mar 2034$864.81$442.39$1,307.20$134,907.93
175Apr 2034$867.62$439.58$1,307.20$134,040.31
176May 2034$870.45$436.75$1,307.20$133,169.86
177Jun 2034$873.29$433.91$1,307.20$132,296.57
178Jul 2034$876.13$431.07$1,307.20$131,420.44
179Aug 2034$878.99$428.21$1,307.20$130,541.45
180Sep 2034$881.85$425.35$1,307.20$129,659.60
181Oct 2034$884.73$422.47$1,307.20$128,774.87
182Nov 2034$887.61$419.59$1,307.20$127,887.26
183Dec 2034$890.50$416.70$1,307.20$126,996.76
2034 Total$10,497.18$5,189.22$15,686.4
184Jan 2035$893.40$413.80$1,307.20$126,103.36
185Feb 2035$896.31$410.89$1,307.20$125,207.05
186Mar 2035$899.23$407.97$1,307.20$124,307.82
187Apr 2035$902.16$405.04$1,307.20$123,405.66
188May 2035$905.10$402.10$1,307.20$122,500.56
189Jun 2035$908.05$399.15$1,307.20$121,592.51
190Jul 2035$911.01$396.19$1,307.20$120,681.50
191Aug 2035$913.98$393.22$1,307.20$119,767.52
192Sep 2035$916.96$390.24$1,307.20$118,850.56
193Oct 2035$919.95$387.25$1,307.20$117,930.61
194Nov 2035$922.94$384.26$1,307.20$117,007.67
195Dec 2035$925.95$381.25$1,307.20$116,081.72
2035 Total$10,915.04$4,771.36$15,686.4
196Jan 2036$928.97$378.23$1,307.20$115,152.75
197Feb 2036$931.99$375.21$1,307.20$114,220.76
198Mar 2036$935.03$372.17$1,307.20$113,285.73
199Apr 2036$938.08$369.12$1,307.20$112,347.65
200May 2036$941.13$366.07$1,307.20$111,406.52
201Jun 2036$944.20$363.00$1,307.20$110,462.32
202Jul 2036$947.28$359.92$1,307.20$109,515.04
203Aug 2036$950.36$356.84$1,307.20$108,564.68
204Sep 2036$953.46$353.74$1,307.20$107,611.22
205Oct 2036$956.57$350.63$1,307.20$106,654.65
206Nov 2036$959.68$347.52$1,307.20$105,694.97
207Dec 2036$962.81$344.39$1,307.20$104,732.16
2036 Total$11,349.56$4,336.84$15,686.4
208Jan 2037$965.95$341.25$1,307.20$103,766.21
209Feb 2037$969.10$338.10$1,307.20$102,797.11
210Mar 2037$972.25$334.95$1,307.20$101,824.86
211Apr 2037$975.42$331.78$1,307.20$100,849.44
212May 2037$978.60$328.60$1,307.20$99,870.84
213Jun 2037$981.79$325.41$1,307.20$98,889.05
214Jul 2037$984.99$322.21$1,307.20$97,904.06
215Aug 2037$988.20$319.00$1,307.20$96,915.86
216Sep 2037$991.42$315.78$1,307.20$95,924.44
217Oct 2037$994.65$312.55$1,307.20$94,929.79
218Nov 2037$997.89$309.31$1,307.20$93,931.90
219Dec 2037$1,001.14$306.06$1,307.20$92,930.76
2037 Total$11,801.4$3,885$15,686.4
220Jan 2038$1,004.40$302.80$1,307.20$91,926.36
221Feb 2038$1,007.67$299.53$1,307.20$90,918.69
222Mar 2038$1,010.96$296.24$1,307.20$89,907.73
223Apr 2038$1,014.25$292.95$1,307.20$88,893.48
224May 2038$1,017.56$289.64$1,307.20$87,875.92
225Jun 2038$1,020.87$286.33$1,307.20$86,855.05
226Jul 2038$1,024.20$283.00$1,307.20$85,830.85
227Aug 2038$1,027.53$279.67$1,307.20$84,803.32
228Sep 2038$1,030.88$276.32$1,307.20$83,772.44
229Oct 2038$1,034.24$272.96$1,307.20$82,738.20
230Nov 2038$1,037.61$269.59$1,307.20$81,700.59
231Dec 2038$1,040.99$266.21$1,307.20$80,659.60
2038 Total$12,271.16$3,415.24$15,686.4
232Jan 2039$1,044.38$262.82$1,307.20$79,615.22
233Feb 2039$1,047.79$259.41$1,307.20$78,567.43
234Mar 2039$1,051.20$256.00$1,307.20$77,516.23
235Apr 2039$1,054.63$252.57$1,307.20$76,461.60
236May 2039$1,058.06$249.14$1,307.20$75,403.54
237Jun 2039$1,061.51$245.69$1,307.20$74,342.03
238Jul 2039$1,064.97$242.23$1,307.20$73,277.06
239Aug 2039$1,068.44$238.76$1,307.20$72,208.62
240Sep 2039$1,071.92$235.28$1,307.20$71,136.70
241Oct 2039$1,075.41$231.79$1,307.20$70,061.29
242Nov 2039$1,078.92$228.28$1,307.20$68,982.37
243Dec 2039$1,082.43$224.77$1,307.20$67,899.94
2039 Total$12,759.66$2,926.74$15,686.4
244Jan 2040$1,085.96$221.24$1,307.20$66,813.98
245Feb 2040$1,089.50$217.70$1,307.20$65,724.48
246Mar 2040$1,093.05$214.15$1,307.20$64,631.43
247Apr 2040$1,096.61$210.59$1,307.20$63,534.82
248May 2040$1,100.18$207.02$1,307.20$62,434.64
249Jun 2040$1,103.77$203.43$1,307.20$61,330.87
250Jul 2040$1,107.36$199.84$1,307.20$60,223.51
251Aug 2040$1,110.97$196.23$1,307.20$59,112.54
252Sep 2040$1,114.59$192.61$1,307.20$57,997.95
253Oct 2040$1,118.22$188.98$1,307.20$56,879.73
254Nov 2040$1,121.87$185.33$1,307.20$55,757.86
255Dec 2040$1,125.52$181.68$1,307.20$54,632.34
2040 Total$13,267.6$2,418.8$15,686.4
256Jan 2041$1,129.19$178.01$1,307.20$53,503.15
257Feb 2041$1,132.87$174.33$1,307.20$52,370.28
258Mar 2041$1,136.56$170.64$1,307.20$51,233.72
259Apr 2041$1,140.26$166.94$1,307.20$50,093.46
260May 2041$1,143.98$163.22$1,307.20$48,949.48
261Jun 2041$1,147.71$159.49$1,307.20$47,801.77
262Jul 2041$1,151.45$155.75$1,307.20$46,650.32
263Aug 2041$1,155.20$152.00$1,307.20$45,495.12
264Sep 2041$1,158.96$148.24$1,307.20$44,336.16
265Oct 2041$1,162.74$144.46$1,307.20$43,173.42
266Nov 2041$1,166.53$140.67$1,307.20$42,006.89
267Dec 2041$1,170.33$136.87$1,307.20$40,836.56
2041 Total$13,795.78$1,890.62$15,686.4
268Jan 2042$1,174.14$133.06$1,307.20$39,662.42
269Feb 2042$1,177.97$129.23$1,307.20$38,484.45
270Mar 2042$1,181.80$125.40$1,307.20$37,302.65
271Apr 2042$1,185.66$121.54$1,307.20$36,116.99
272May 2042$1,189.52$117.68$1,307.20$34,927.47
273Jun 2042$1,193.39$113.81$1,307.20$33,734.08
274Jul 2042$1,197.28$109.92$1,307.20$32,536.80
275Aug 2042$1,201.18$106.02$1,307.20$31,335.62
276Sep 2042$1,205.10$102.10$1,307.20$30,130.52
277Oct 2042$1,209.02$98.18$1,307.20$28,921.50
278Nov 2042$1,212.96$94.24$1,307.20$27,708.54
279Dec 2042$1,216.92$90.28$1,307.20$26,491.62
2042 Total$14,344.94$1,341.46$15,686.4
280Jan 2043$1,220.88$86.32$1,307.20$25,270.74
281Feb 2043$1,224.86$82.34$1,307.20$24,045.88
282Mar 2043$1,228.85$78.35$1,307.20$22,817.03
283Apr 2043$1,232.85$74.35$1,307.20$21,584.18
284May 2043$1,236.87$70.33$1,307.20$20,347.31
285Jun 2043$1,240.90$66.30$1,307.20$19,106.41
286Jul 2043$1,244.94$62.26$1,307.20$17,861.47
287Aug 2043$1,249.00$58.20$1,307.20$16,612.47
288Sep 2043$1,253.07$54.13$1,307.20$15,359.40
289Oct 2043$1,257.15$50.05$1,307.20$14,102.25
290Nov 2043$1,261.25$45.95$1,307.20$12,841.00
291Dec 2043$1,265.36$41.84$1,307.20$11,575.64
2043 Total$14,915.98$770.42$15,686.4
292Jan 2044$1,269.48$37.72$1,307.20$10,306.16
293Feb 2044$1,273.62$33.58$1,307.20$9,032.54
294Mar 2044$1,277.77$29.43$1,307.20$7,754.77
295Apr 2044$1,281.93$25.27$1,307.20$6,472.84
296May 2044$1,286.11$21.09$1,307.20$5,186.73
297Jun 2044$1,290.30$16.90$1,307.20$3,896.43
298Jul 2044$1,294.50$12.70$1,307.20$2,601.93
299Aug 2044$1,298.72$8.48$1,307.20$1,303.21
300Sep 2044$1,302.95$4.25$1,307.20$0.26
2044 Total$11,575.38$189.42$11,764.8
Compare your product with the big 4 banks, or add more products to compare
As seen on