Extra Investment 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
4.33%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$902
Number of Repayments
300
Total Interest Paid
$20,600
Total repayments
$270,600
DatePrincipleInterestPaymentBalance
1Sep 2019$463.49$902.08$1,365.57$249,536.51
2Oct 2019$465.16$900.41$1,365.57$249,071.35
3Nov 2019$466.84$898.73$1,365.57$248,604.51
4Dec 2019$468.52$897.05$1,365.57$248,135.99
2019 Total$1,864.01$3,598.27$5,462.28
5Jan 2020$470.21$895.36$1,365.57$247,665.78
6Feb 2020$471.91$893.66$1,365.57$247,193.87
7Mar 2020$473.61$891.96$1,365.57$246,720.26
8Apr 2020$475.32$890.25$1,365.57$246,244.94
9May 2020$477.04$888.53$1,365.57$245,767.90
10Jun 2020$478.76$886.81$1,365.57$245,289.14
11Jul 2020$480.49$885.08$1,365.57$244,808.65
12Aug 2020$482.22$883.35$1,365.57$244,326.43
13Sep 2020$483.96$881.61$1,365.57$243,842.47
14Oct 2020$485.71$879.86$1,365.57$243,356.76
15Nov 2020$487.46$878.11$1,365.57$242,869.30
16Dec 2020$489.22$876.35$1,365.57$242,380.08
2020 Total$5,755.91$10,630.93$16,386.84
17Jan 2021$490.98$874.59$1,365.57$241,889.10
18Feb 2021$492.75$872.82$1,365.57$241,396.35
19Mar 2021$494.53$871.04$1,365.57$240,901.82
20Apr 2021$496.32$869.25$1,365.57$240,405.50
21May 2021$498.11$867.46$1,365.57$239,907.39
22Jun 2021$499.90$865.67$1,365.57$239,407.49
23Jul 2021$501.71$863.86$1,365.57$238,905.78
24Aug 2021$503.52$862.05$1,365.57$238,402.26
25Sep 2021$505.34$860.23$1,365.57$237,896.92
26Oct 2021$507.16$858.41$1,365.57$237,389.76
27Nov 2021$508.99$856.58$1,365.57$236,880.77
28Dec 2021$510.83$854.74$1,365.57$236,369.94
2021 Total$6,010.14$10,376.7$16,386.84
29Jan 2022$512.67$852.90$1,365.57$235,857.27
30Feb 2022$514.52$851.05$1,365.57$235,342.75
31Mar 2022$516.37$849.20$1,365.57$234,826.38
32Apr 2022$518.24$847.33$1,365.57$234,308.14
33May 2022$520.11$845.46$1,365.57$233,788.03
34Jun 2022$521.98$843.59$1,365.57$233,266.05
35Jul 2022$523.87$841.70$1,365.57$232,742.18
36Aug 2022$525.76$839.81$1,365.57$232,216.42
37Sep 2022$527.66$837.91$1,365.57$231,688.76
38Oct 2022$529.56$836.01$1,365.57$231,159.20
39Nov 2022$531.47$834.10$1,365.57$230,627.73
40Dec 2022$533.39$832.18$1,365.57$230,094.34
2022 Total$6,275.6$10,111.24$16,386.84
41Jan 2023$535.31$830.26$1,365.57$229,559.03
42Feb 2023$537.24$828.33$1,365.57$229,021.79
43Mar 2023$539.18$826.39$1,365.57$228,482.61
44Apr 2023$541.13$824.44$1,365.57$227,941.48
45May 2023$543.08$822.49$1,365.57$227,398.40
46Jun 2023$545.04$820.53$1,365.57$226,853.36
47Jul 2023$547.01$818.56$1,365.57$226,306.35
48Aug 2023$548.98$816.59$1,365.57$225,757.37
49Sep 2023$550.96$814.61$1,365.57$225,206.41
50Oct 2023$552.95$812.62$1,365.57$224,653.46
51Nov 2023$554.95$810.62$1,365.57$224,098.51
52Dec 2023$556.95$808.62$1,365.57$223,541.56
2023 Total$6,552.78$9,834.06$16,386.84
53Jan 2024$558.96$806.61$1,365.57$222,982.60
54Feb 2024$560.97$804.60$1,365.57$222,421.63
55Mar 2024$563.00$802.57$1,365.57$221,858.63
56Apr 2024$565.03$800.54$1,365.57$221,293.60
57May 2024$567.07$798.50$1,365.57$220,726.53
58Jun 2024$569.12$796.45$1,365.57$220,157.41
59Jul 2024$571.17$794.40$1,365.57$219,586.24
60Aug 2024$573.23$792.34$1,365.57$219,013.01
61Sep 2024$575.30$790.27$1,365.57$218,437.71
62Oct 2024$577.37$788.20$1,365.57$217,860.34
63Nov 2024$579.46$786.11$1,365.57$217,280.88
64Dec 2024$581.55$784.02$1,365.57$216,699.33
2024 Total$6,842.23$9,544.61$16,386.84
65Jan 2025$583.65$781.92$1,365.57$216,115.68
66Feb 2025$585.75$779.82$1,365.57$215,529.93
67Mar 2025$587.87$777.70$1,365.57$214,942.06
68Apr 2025$589.99$775.58$1,365.57$214,352.07
69May 2025$592.12$773.45$1,365.57$213,759.95
70Jun 2025$594.25$771.32$1,365.57$213,165.70
71Jul 2025$596.40$769.17$1,365.57$212,569.30
72Aug 2025$598.55$767.02$1,365.57$211,970.75
73Sep 2025$600.71$764.86$1,365.57$211,370.04
74Oct 2025$602.88$762.69$1,365.57$210,767.16
75Nov 2025$605.05$760.52$1,365.57$210,162.11
76Dec 2025$607.24$758.33$1,365.57$209,554.87
2025 Total$7,144.46$9,242.38$16,386.84
77Jan 2026$609.43$756.14$1,365.57$208,945.44
78Feb 2026$611.63$753.94$1,365.57$208,333.81
79Mar 2026$613.83$751.74$1,365.57$207,719.98
80Apr 2026$616.05$749.52$1,365.57$207,103.93
81May 2026$618.27$747.30$1,365.57$206,485.66
82Jun 2026$620.50$745.07$1,365.57$205,865.16
83Jul 2026$622.74$742.83$1,365.57$205,242.42
84Aug 2026$624.99$740.58$1,365.57$204,617.43
85Sep 2026$627.24$738.33$1,365.57$203,990.19
86Oct 2026$629.51$736.06$1,365.57$203,360.68
87Nov 2026$631.78$733.79$1,365.57$202,728.90
88Dec 2026$634.06$731.51$1,365.57$202,094.84
2026 Total$7,460.03$8,926.81$16,386.84
89Jan 2027$636.34$729.23$1,365.57$201,458.50
90Feb 2027$638.64$726.93$1,365.57$200,819.86
91Mar 2027$640.95$724.62$1,365.57$200,178.91
92Apr 2027$643.26$722.31$1,365.57$199,535.65
93May 2027$645.58$719.99$1,365.57$198,890.07
94Jun 2027$647.91$717.66$1,365.57$198,242.16
95Jul 2027$650.25$715.32$1,365.57$197,591.91
96Aug 2027$652.59$712.98$1,365.57$196,939.32
97Sep 2027$654.95$710.62$1,365.57$196,284.37
98Oct 2027$657.31$708.26$1,365.57$195,627.06
99Nov 2027$659.68$705.89$1,365.57$194,967.38
100Dec 2027$662.06$703.51$1,365.57$194,305.32
2027 Total$7,789.52$8,597.32$16,386.84
101Jan 2028$664.45$701.12$1,365.57$193,640.87
102Feb 2028$666.85$698.72$1,365.57$192,974.02
103Mar 2028$669.26$696.31$1,365.57$192,304.76
104Apr 2028$671.67$693.90$1,365.57$191,633.09
105May 2028$674.09$691.48$1,365.57$190,959.00
106Jun 2028$676.53$689.04$1,365.57$190,282.47
107Jul 2028$678.97$686.60$1,365.57$189,603.50
108Aug 2028$681.42$684.15$1,365.57$188,922.08
109Sep 2028$683.88$681.69$1,365.57$188,238.20
110Oct 2028$686.34$679.23$1,365.57$187,551.86
111Nov 2028$688.82$676.75$1,365.57$186,863.04
112Dec 2028$691.31$674.26$1,365.57$186,171.73
2028 Total$8,133.59$8,253.25$16,386.84
113Jan 2029$693.80$671.77$1,365.57$185,477.93
114Feb 2029$696.30$669.27$1,365.57$184,781.63
115Mar 2029$698.82$666.75$1,365.57$184,082.81
116Apr 2029$701.34$664.23$1,365.57$183,381.47
117May 2029$703.87$661.70$1,365.57$182,677.60
118Jun 2029$706.41$659.16$1,365.57$181,971.19
119Jul 2029$708.96$656.61$1,365.57$181,262.23
120Aug 2029$711.52$654.05$1,365.57$180,550.71
121Sep 2029$714.08$651.49$1,365.57$179,836.63
122Oct 2029$716.66$648.91$1,365.57$179,119.97
123Nov 2029$719.25$646.32$1,365.57$178,400.72
124Dec 2029$721.84$643.73$1,365.57$177,678.88
2029 Total$8,492.85$7,893.99$16,386.84
125Jan 2030$724.45$641.12$1,365.57$176,954.43
126Feb 2030$727.06$638.51$1,365.57$176,227.37
127Mar 2030$729.68$635.89$1,365.57$175,497.69
128Apr 2030$732.32$633.25$1,365.57$174,765.37
129May 2030$734.96$630.61$1,365.57$174,030.41
130Jun 2030$737.61$627.96$1,365.57$173,292.80
131Jul 2030$740.27$625.30$1,365.57$172,552.53
132Aug 2030$742.94$622.63$1,365.57$171,809.59
133Sep 2030$745.62$619.95$1,365.57$171,063.97
134Oct 2030$748.31$617.26$1,365.57$170,315.66
135Nov 2030$751.01$614.56$1,365.57$169,564.65
136Dec 2030$753.72$611.85$1,365.57$168,810.93
2030 Total$8,867.95$7,518.89$16,386.84
137Jan 2031$756.44$609.13$1,365.57$168,054.49
138Feb 2031$759.17$606.40$1,365.57$167,295.32
139Mar 2031$761.91$603.66$1,365.57$166,533.41
140Apr 2031$764.66$600.91$1,365.57$165,768.75
141May 2031$767.42$598.15$1,365.57$165,001.33
142Jun 2031$770.19$595.38$1,365.57$164,231.14
143Jul 2031$772.97$592.60$1,365.57$163,458.17
144Aug 2031$775.76$589.81$1,365.57$162,682.41
145Sep 2031$778.56$587.01$1,365.57$161,903.85
146Oct 2031$781.37$584.20$1,365.57$161,122.48
147Nov 2031$784.19$581.38$1,365.57$160,338.29
148Dec 2031$787.02$578.55$1,365.57$159,551.27
2031 Total$9,259.66$7,127.18$16,386.84
149Jan 2032$789.86$575.71$1,365.57$158,761.41
150Feb 2032$792.71$572.86$1,365.57$157,968.70
151Mar 2032$795.57$570.00$1,365.57$157,173.13
152Apr 2032$798.44$567.13$1,365.57$156,374.69
153May 2032$801.32$564.25$1,365.57$155,573.37
154Jun 2032$804.21$561.36$1,365.57$154,769.16
155Jul 2032$807.11$558.46$1,365.57$153,962.05
156Aug 2032$810.02$555.55$1,365.57$153,152.03
157Sep 2032$812.95$552.62$1,365.57$152,339.08
158Oct 2032$815.88$549.69$1,365.57$151,523.20
159Nov 2032$818.82$546.75$1,365.57$150,704.38
160Dec 2032$821.78$543.79$1,365.57$149,882.60
2032 Total$9,668.67$6,718.17$16,386.84
161Jan 2033$824.74$540.83$1,365.57$149,057.86
162Feb 2033$827.72$537.85$1,365.57$148,230.14
163Mar 2033$830.71$534.86$1,365.57$147,399.43
164Apr 2033$833.70$531.87$1,365.57$146,565.73
165May 2033$836.71$528.86$1,365.57$145,729.02
166Jun 2033$839.73$525.84$1,365.57$144,889.29
167Jul 2033$842.76$522.81$1,365.57$144,046.53
168Aug 2033$845.80$519.77$1,365.57$143,200.73
169Sep 2033$848.85$516.72$1,365.57$142,351.88
170Oct 2033$851.92$513.65$1,365.57$141,499.96
171Nov 2033$854.99$510.58$1,365.57$140,644.97
172Dec 2033$858.08$507.49$1,365.57$139,786.89
2033 Total$10,095.71$6,291.13$16,386.84
173Jan 2034$861.17$504.40$1,365.57$138,925.72
174Feb 2034$864.28$501.29$1,365.57$138,061.44
175Mar 2034$867.40$498.17$1,365.57$137,194.04
176Apr 2034$870.53$495.04$1,365.57$136,323.51
177May 2034$873.67$491.90$1,365.57$135,449.84
178Jun 2034$876.82$488.75$1,365.57$134,573.02
179Jul 2034$879.99$485.58$1,365.57$133,693.03
180Aug 2034$883.16$482.41$1,365.57$132,809.87
181Sep 2034$886.35$479.22$1,365.57$131,923.52
182Oct 2034$889.55$476.02$1,365.57$131,033.97
183Nov 2034$892.76$472.81$1,365.57$130,141.21
184Dec 2034$895.98$469.59$1,365.57$129,245.23
2034 Total$10,541.66$5,845.18$16,386.84
185Jan 2035$899.21$466.36$1,365.57$128,346.02
186Feb 2035$902.45$463.12$1,365.57$127,443.57
187Mar 2035$905.71$459.86$1,365.57$126,537.86
188Apr 2035$908.98$456.59$1,365.57$125,628.88
189May 2035$912.26$453.31$1,365.57$124,716.62
190Jun 2035$915.55$450.02$1,365.57$123,801.07
191Jul 2035$918.85$446.72$1,365.57$122,882.22
192Aug 2035$922.17$443.40$1,365.57$121,960.05
193Sep 2035$925.50$440.07$1,365.57$121,034.55
194Oct 2035$928.84$436.73$1,365.57$120,105.71
195Nov 2035$932.19$433.38$1,365.57$119,173.52
196Dec 2035$935.55$430.02$1,365.57$118,237.97
2035 Total$11,007.26$5,379.58$16,386.84
197Jan 2036$938.93$426.64$1,365.57$117,299.04
198Feb 2036$942.32$423.25$1,365.57$116,356.72
199Mar 2036$945.72$419.85$1,365.57$115,411.00
200Apr 2036$949.13$416.44$1,365.57$114,461.87
201May 2036$952.55$413.02$1,365.57$113,509.32
202Jun 2036$955.99$409.58$1,365.57$112,553.33
203Jul 2036$959.44$406.13$1,365.57$111,593.89
204Aug 2036$962.90$402.67$1,365.57$110,630.99
205Sep 2036$966.38$399.19$1,365.57$109,664.61
206Oct 2036$969.86$395.71$1,365.57$108,694.75
207Nov 2036$973.36$392.21$1,365.57$107,721.39
208Dec 2036$976.88$388.69$1,365.57$106,744.51
2036 Total$11,493.46$4,893.38$16,386.84
209Jan 2037$980.40$385.17$1,365.57$105,764.11
210Feb 2037$983.94$381.63$1,365.57$104,780.17
211Mar 2037$987.49$378.08$1,365.57$103,792.68
212Apr 2037$991.05$374.52$1,365.57$102,801.63
213May 2037$994.63$370.94$1,365.57$101,807.00
214Jun 2037$998.22$367.35$1,365.57$100,808.78
215Jul 2037$1,001.82$363.75$1,365.57$99,806.96
216Aug 2037$1,005.43$360.14$1,365.57$98,801.53
217Sep 2037$1,009.06$356.51$1,365.57$97,792.47
218Oct 2037$1,012.70$352.87$1,365.57$96,779.77
219Nov 2037$1,016.36$349.21$1,365.57$95,763.41
220Dec 2037$1,020.02$345.55$1,365.57$94,743.39
2037 Total$12,001.12$4,385.72$16,386.84
221Jan 2038$1,023.70$341.87$1,365.57$93,719.69
222Feb 2038$1,027.40$338.17$1,365.57$92,692.29
223Mar 2038$1,031.11$334.46$1,365.57$91,661.18
224Apr 2038$1,034.83$330.74$1,365.57$90,626.35
225May 2038$1,038.56$327.01$1,365.57$89,587.79
226Jun 2038$1,042.31$323.26$1,365.57$88,545.48
227Jul 2038$1,046.07$319.50$1,365.57$87,499.41
228Aug 2038$1,049.84$315.73$1,365.57$86,449.57
229Sep 2038$1,053.63$311.94$1,365.57$85,395.94
230Oct 2038$1,057.43$308.14$1,365.57$84,338.51
231Nov 2038$1,061.25$304.32$1,365.57$83,277.26
232Dec 2038$1,065.08$300.49$1,365.57$82,212.18
2038 Total$12,531.21$3,855.63$16,386.84
233Jan 2039$1,068.92$296.65$1,365.57$81,143.26
234Feb 2039$1,072.78$292.79$1,365.57$80,070.48
235Mar 2039$1,076.65$288.92$1,365.57$78,993.83
236Apr 2039$1,080.53$285.04$1,365.57$77,913.30
237May 2039$1,084.43$281.14$1,365.57$76,828.87
238Jun 2039$1,088.35$277.22$1,365.57$75,740.52
239Jul 2039$1,092.27$273.30$1,365.57$74,648.25
240Aug 2039$1,096.21$269.36$1,365.57$73,552.04
241Sep 2039$1,100.17$265.40$1,365.57$72,451.87
242Oct 2039$1,104.14$261.43$1,365.57$71,347.73
243Nov 2039$1,108.12$257.45$1,365.57$70,239.61
244Dec 2039$1,112.12$253.45$1,365.57$69,127.49
2039 Total$13,084.69$3,302.15$16,386.84
245Jan 2040$1,116.13$249.44$1,365.57$68,011.36
246Feb 2040$1,120.16$245.41$1,365.57$66,891.20
247Mar 2040$1,124.20$241.37$1,365.57$65,767.00
248Apr 2040$1,128.26$237.31$1,365.57$64,638.74
249May 2040$1,132.33$233.24$1,365.57$63,506.41
250Jun 2040$1,136.42$229.15$1,365.57$62,369.99
251Jul 2040$1,140.52$225.05$1,365.57$61,229.47
252Aug 2040$1,144.63$220.94$1,365.57$60,084.84
253Sep 2040$1,148.76$216.81$1,365.57$58,936.08
254Oct 2040$1,152.91$212.66$1,365.57$57,783.17
255Nov 2040$1,157.07$208.50$1,365.57$56,626.10
256Dec 2040$1,161.24$204.33$1,365.57$55,464.86
2040 Total$13,662.63$2,724.21$16,386.84
257Jan 2041$1,165.43$200.14$1,365.57$54,299.43
258Feb 2041$1,169.64$195.93$1,365.57$53,129.79
259Mar 2041$1,173.86$191.71$1,365.57$51,955.93
260Apr 2041$1,178.10$187.47$1,365.57$50,777.83
261May 2041$1,182.35$183.22$1,365.57$49,595.48
262Jun 2041$1,186.61$178.96$1,365.57$48,408.87
263Jul 2041$1,190.89$174.68$1,365.57$47,217.98
264Aug 2041$1,195.19$170.38$1,365.57$46,022.79
265Sep 2041$1,199.50$166.07$1,365.57$44,823.29
266Oct 2041$1,203.83$161.74$1,365.57$43,619.46
267Nov 2041$1,208.18$157.39$1,365.57$42,411.28
268Dec 2041$1,212.54$153.03$1,365.57$41,198.74
2041 Total$14,266.12$2,120.72$16,386.84
269Jan 2042$1,216.91$148.66$1,365.57$39,981.83
270Feb 2042$1,221.30$144.27$1,365.57$38,760.53
271Mar 2042$1,225.71$139.86$1,365.57$37,534.82
272Apr 2042$1,230.13$135.44$1,365.57$36,304.69
273May 2042$1,234.57$131.00$1,365.57$35,070.12
274Jun 2042$1,239.03$126.54$1,365.57$33,831.09
275Jul 2042$1,243.50$122.07$1,365.57$32,587.59
276Aug 2042$1,247.98$117.59$1,365.57$31,339.61
277Sep 2042$1,252.49$113.08$1,365.57$30,087.12
278Oct 2042$1,257.01$108.56$1,365.57$28,830.11
279Nov 2042$1,261.54$104.03$1,365.57$27,568.57
280Dec 2042$1,266.09$99.48$1,365.57$26,302.48
2042 Total$14,896.26$1,490.58$16,386.84
281Jan 2043$1,270.66$94.91$1,365.57$25,031.82
282Feb 2043$1,275.25$90.32$1,365.57$23,756.57
283Mar 2043$1,279.85$85.72$1,365.57$22,476.72
284Apr 2043$1,284.47$81.10$1,365.57$21,192.25
285May 2043$1,289.10$76.47$1,365.57$19,903.15
286Jun 2043$1,293.75$71.82$1,365.57$18,609.40
287Jul 2043$1,298.42$67.15$1,365.57$17,310.98
288Aug 2043$1,303.11$62.46$1,365.57$16,007.87
289Sep 2043$1,307.81$57.76$1,365.57$14,700.06
290Oct 2043$1,312.53$53.04$1,365.57$13,387.53
291Nov 2043$1,317.26$48.31$1,365.57$12,070.27
292Dec 2043$1,322.02$43.55$1,365.57$10,748.25
2043 Total$15,554.23$832.61$16,386.84
293Jan 2044$1,326.79$38.78$1,365.57$9,421.46
294Feb 2044$1,331.57$34.00$1,365.57$8,089.89
295Mar 2044$1,336.38$29.19$1,365.57$6,753.51
296Apr 2044$1,341.20$24.37$1,365.57$5,412.31
297May 2044$1,346.04$19.53$1,365.57$4,066.27
298Jun 2044$1,350.90$14.67$1,365.57$2,715.37
299Jul 2044$1,355.77$9.80$1,365.57$1,359.60
300Aug 2044$1,359.60$4.91$1,364.51$0.00
2044 Total$10,748.25$175.25$10,923.5
Compare your product with the big 4 banks, or add more products to compare
As seen on