Standard Variable Investment Loan (Interest Only) from Commonwealth Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
5.89%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,227
Number of Repayments
300
Total Interest Paid
$118,100
Total repayments
$368,100
DatePrincipleInterestPaymentBalance
1Sep 2019$366.91$1,227.08$1,593.99$249,633.09
2Oct 2019$368.71$1,225.28$1,593.99$249,264.38
3Nov 2019$370.52$1,223.47$1,593.99$248,893.86
4Dec 2019$372.34$1,221.65$1,593.99$248,521.52
2019 Total$1,478.48$4,897.48$6,375.96
5Jan 2020$374.16$1,219.83$1,593.99$248,147.36
6Feb 2020$376.00$1,217.99$1,593.99$247,771.36
7Mar 2020$377.85$1,216.14$1,593.99$247,393.51
8Apr 2020$379.70$1,214.29$1,593.99$247,013.81
9May 2020$381.56$1,212.43$1,593.99$246,632.25
10Jun 2020$383.44$1,210.55$1,593.99$246,248.81
11Jul 2020$385.32$1,208.67$1,593.99$245,863.49
12Aug 2020$387.21$1,206.78$1,593.99$245,476.28
13Sep 2020$389.11$1,204.88$1,593.99$245,087.17
14Oct 2020$391.02$1,202.97$1,593.99$244,696.15
15Nov 2020$392.94$1,201.05$1,593.99$244,303.21
16Dec 2020$394.87$1,199.12$1,593.99$243,908.34
2020 Total$4,613.18$14,514.7$19,127.88
17Jan 2021$396.81$1,197.18$1,593.99$243,511.53
18Feb 2021$398.75$1,195.24$1,593.99$243,112.78
19Mar 2021$400.71$1,193.28$1,593.99$242,712.07
20Apr 2021$402.68$1,191.31$1,593.99$242,309.39
21May 2021$404.65$1,189.34$1,593.99$241,904.74
22Jun 2021$406.64$1,187.35$1,593.99$241,498.10
23Jul 2021$408.64$1,185.35$1,593.99$241,089.46
24Aug 2021$410.64$1,183.35$1,593.99$240,678.82
25Sep 2021$412.66$1,181.33$1,593.99$240,266.16
26Oct 2021$414.68$1,179.31$1,593.99$239,851.48
27Nov 2021$416.72$1,177.27$1,593.99$239,434.76
28Dec 2021$418.76$1,175.23$1,593.99$239,016.00
2021 Total$4,892.34$14,235.54$19,127.88
29Jan 2022$420.82$1,173.17$1,593.99$238,595.18
30Feb 2022$422.89$1,171.10$1,593.99$238,172.29
31Mar 2022$424.96$1,169.03$1,593.99$237,747.33
32Apr 2022$427.05$1,166.94$1,593.99$237,320.28
33May 2022$429.14$1,164.85$1,593.99$236,891.14
34Jun 2022$431.25$1,162.74$1,593.99$236,459.89
35Jul 2022$433.37$1,160.62$1,593.99$236,026.52
36Aug 2022$435.49$1,158.50$1,593.99$235,591.03
37Sep 2022$437.63$1,156.36$1,593.99$235,153.40
38Oct 2022$439.78$1,154.21$1,593.99$234,713.62
39Nov 2022$441.94$1,152.05$1,593.99$234,271.68
40Dec 2022$444.11$1,149.88$1,593.99$233,827.57
2022 Total$5,188.43$13,939.45$19,127.88
41Jan 2023$446.29$1,147.70$1,593.99$233,381.28
42Feb 2023$448.48$1,145.51$1,593.99$232,932.80
43Mar 2023$450.68$1,143.31$1,593.99$232,482.12
44Apr 2023$452.89$1,141.10$1,593.99$232,029.23
45May 2023$455.11$1,138.88$1,593.99$231,574.12
46Jun 2023$457.35$1,136.64$1,593.99$231,116.77
47Jul 2023$459.59$1,134.40$1,593.99$230,657.18
48Aug 2023$461.85$1,132.14$1,593.99$230,195.33
49Sep 2023$464.11$1,129.88$1,593.99$229,731.22
50Oct 2023$466.39$1,127.60$1,593.99$229,264.83
51Nov 2023$468.68$1,125.31$1,593.99$228,796.15
52Dec 2023$470.98$1,123.01$1,593.99$228,325.17
2023 Total$5,502.4$13,625.48$19,127.88
53Jan 2024$473.29$1,120.70$1,593.99$227,851.88
54Feb 2024$475.62$1,118.37$1,593.99$227,376.26
55Mar 2024$477.95$1,116.04$1,593.99$226,898.31
56Apr 2024$480.30$1,113.69$1,593.99$226,418.01
57May 2024$482.65$1,111.34$1,593.99$225,935.36
58Jun 2024$485.02$1,108.97$1,593.99$225,450.34
59Jul 2024$487.40$1,106.59$1,593.99$224,962.94
60Aug 2024$489.80$1,104.19$1,593.99$224,473.14
61Sep 2024$492.20$1,101.79$1,593.99$223,980.94
62Oct 2024$494.62$1,099.37$1,593.99$223,486.32
63Nov 2024$497.04$1,096.95$1,593.99$222,989.28
64Dec 2024$499.48$1,094.51$1,593.99$222,489.80
2024 Total$5,835.37$13,292.51$19,127.88
65Jan 2025$501.94$1,092.05$1,593.99$221,987.86
66Feb 2025$504.40$1,089.59$1,593.99$221,483.46
67Mar 2025$506.88$1,087.11$1,593.99$220,976.58
68Apr 2025$509.36$1,084.63$1,593.99$220,467.22
69May 2025$511.86$1,082.13$1,593.99$219,955.36
70Jun 2025$514.38$1,079.61$1,593.99$219,440.98
71Jul 2025$516.90$1,077.09$1,593.99$218,924.08
72Aug 2025$519.44$1,074.55$1,593.99$218,404.64
73Sep 2025$521.99$1,072.00$1,593.99$217,882.65
74Oct 2025$524.55$1,069.44$1,593.99$217,358.10
75Nov 2025$527.12$1,066.87$1,593.99$216,830.98
76Dec 2025$529.71$1,064.28$1,593.99$216,301.27
2025 Total$6,188.53$12,939.35$19,127.88
77Jan 2026$532.31$1,061.68$1,593.99$215,768.96
78Feb 2026$534.92$1,059.07$1,593.99$215,234.04
79Mar 2026$537.55$1,056.44$1,593.99$214,696.49
80Apr 2026$540.19$1,053.80$1,593.99$214,156.30
81May 2026$542.84$1,051.15$1,593.99$213,613.46
82Jun 2026$545.50$1,048.49$1,593.99$213,067.96
83Jul 2026$548.18$1,045.81$1,593.99$212,519.78
84Aug 2026$550.87$1,043.12$1,593.99$211,968.91
85Sep 2026$553.58$1,040.41$1,593.99$211,415.33
86Oct 2026$556.29$1,037.70$1,593.99$210,859.04
87Nov 2026$559.02$1,034.97$1,593.99$210,300.02
88Dec 2026$561.77$1,032.22$1,593.99$209,738.25
2026 Total$6,563.02$12,564.86$19,127.88
89Jan 2027$564.52$1,029.47$1,593.99$209,173.73
90Feb 2027$567.30$1,026.69$1,593.99$208,606.43
91Mar 2027$570.08$1,023.91$1,593.99$208,036.35
92Apr 2027$572.88$1,021.11$1,593.99$207,463.47
93May 2027$575.69$1,018.30$1,593.99$206,887.78
94Jun 2027$578.52$1,015.47$1,593.99$206,309.26
95Jul 2027$581.36$1,012.63$1,593.99$205,727.90
96Aug 2027$584.21$1,009.78$1,593.99$205,143.69
97Sep 2027$587.08$1,006.91$1,593.99$204,556.61
98Oct 2027$589.96$1,004.03$1,593.99$203,966.65
99Nov 2027$592.85$1,001.14$1,593.99$203,373.80
100Dec 2027$595.76$998.23$1,593.99$202,778.04
2027 Total$6,960.21$12,167.67$19,127.88
101Jan 2028$598.69$995.30$1,593.99$202,179.35
102Feb 2028$601.63$992.36$1,593.99$201,577.72
103Mar 2028$604.58$989.41$1,593.99$200,973.14
104Apr 2028$607.55$986.44$1,593.99$200,365.59
105May 2028$610.53$983.46$1,593.99$199,755.06
106Jun 2028$613.53$980.46$1,593.99$199,141.53
107Jul 2028$616.54$977.45$1,593.99$198,524.99
108Aug 2028$619.56$974.43$1,593.99$197,905.43
109Sep 2028$622.60$971.39$1,593.99$197,282.83
110Oct 2028$625.66$968.33$1,593.99$196,657.17
111Nov 2028$628.73$965.26$1,593.99$196,028.44
112Dec 2028$631.82$962.17$1,593.99$195,396.62
2028 Total$7,381.42$11,746.46$19,127.88
113Jan 2029$634.92$959.07$1,593.99$194,761.70
114Feb 2029$638.03$955.96$1,593.99$194,123.67
115Mar 2029$641.17$952.82$1,593.99$193,482.50
116Apr 2029$644.31$949.68$1,593.99$192,838.19
117May 2029$647.48$946.51$1,593.99$192,190.71
118Jun 2029$650.65$943.34$1,593.99$191,540.06
119Jul 2029$653.85$940.14$1,593.99$190,886.21
120Aug 2029$657.06$936.93$1,593.99$190,229.15
121Sep 2029$660.28$933.71$1,593.99$189,568.87
122Oct 2029$663.52$930.47$1,593.99$188,905.35
123Nov 2029$666.78$927.21$1,593.99$188,238.57
124Dec 2029$670.05$923.94$1,593.99$187,568.52
2029 Total$7,828.1$11,299.78$19,127.88
125Jan 2030$673.34$920.65$1,593.99$186,895.18
126Feb 2030$676.65$917.34$1,593.99$186,218.53
127Mar 2030$679.97$914.02$1,593.99$185,538.56
128Apr 2030$683.30$910.69$1,593.99$184,855.26
129May 2030$686.66$907.33$1,593.99$184,168.60
130Jun 2030$690.03$903.96$1,593.99$183,478.57
131Jul 2030$693.42$900.57$1,593.99$182,785.15
132Aug 2030$696.82$897.17$1,593.99$182,088.33
133Sep 2030$700.24$893.75$1,593.99$181,388.09
134Oct 2030$703.68$890.31$1,593.99$180,684.41
135Nov 2030$707.13$886.86$1,593.99$179,977.28
136Dec 2030$710.60$883.39$1,593.99$179,266.68
2030 Total$8,301.84$10,826.04$19,127.88
137Jan 2031$714.09$879.90$1,593.99$178,552.59
138Feb 2031$717.59$876.40$1,593.99$177,835.00
139Mar 2031$721.12$872.87$1,593.99$177,113.88
140Apr 2031$724.66$869.33$1,593.99$176,389.22
141May 2031$728.21$865.78$1,593.99$175,661.01
142Jun 2031$731.79$862.20$1,593.99$174,929.22
143Jul 2031$735.38$858.61$1,593.99$174,193.84
144Aug 2031$738.99$855.00$1,593.99$173,454.85
145Sep 2031$742.62$851.37$1,593.99$172,712.23
146Oct 2031$746.26$847.73$1,593.99$171,965.97
147Nov 2031$749.92$844.07$1,593.99$171,216.05
148Dec 2031$753.60$840.39$1,593.99$170,462.45
2031 Total$8,804.23$10,323.65$19,127.88
149Jan 2032$757.30$836.69$1,593.99$169,705.15
150Feb 2032$761.02$832.97$1,593.99$168,944.13
151Mar 2032$764.76$829.23$1,593.99$168,179.37
152Apr 2032$768.51$825.48$1,593.99$167,410.86
153May 2032$772.28$821.71$1,593.99$166,638.58
154Jun 2032$776.07$817.92$1,593.99$165,862.51
155Jul 2032$779.88$814.11$1,593.99$165,082.63
156Aug 2032$783.71$810.28$1,593.99$164,298.92
157Sep 2032$787.56$806.43$1,593.99$163,511.36
158Oct 2032$791.42$802.57$1,593.99$162,719.94
159Nov 2032$795.31$798.68$1,593.99$161,924.63
160Dec 2032$799.21$794.78$1,593.99$161,125.42
2032 Total$9,337.03$9,790.85$19,127.88
161Jan 2033$803.13$790.86$1,593.99$160,322.29
162Feb 2033$807.07$786.92$1,593.99$159,515.22
163Mar 2033$811.04$782.95$1,593.99$158,704.18
164Apr 2033$815.02$778.97$1,593.99$157,889.16
165May 2033$819.02$774.97$1,593.99$157,070.14
166Jun 2033$823.04$770.95$1,593.99$156,247.10
167Jul 2033$827.08$766.91$1,593.99$155,420.02
168Aug 2033$831.14$762.85$1,593.99$154,588.88
169Sep 2033$835.22$758.77$1,593.99$153,753.66
170Oct 2033$839.32$754.67$1,593.99$152,914.34
171Nov 2033$843.44$750.55$1,593.99$152,070.90
172Dec 2033$847.58$746.41$1,593.99$151,223.32
2033 Total$9,902.1$9,225.78$19,127.88
173Jan 2034$851.74$742.25$1,593.99$150,371.58
174Feb 2034$855.92$738.07$1,593.99$149,515.66
175Mar 2034$860.12$733.87$1,593.99$148,655.54
176Apr 2034$864.34$729.65$1,593.99$147,791.20
177May 2034$868.58$725.41$1,593.99$146,922.62
178Jun 2034$872.84$721.15$1,593.99$146,049.78
179Jul 2034$877.13$716.86$1,593.99$145,172.65
180Aug 2034$881.43$712.56$1,593.99$144,291.22
181Sep 2034$885.76$708.23$1,593.99$143,405.46
182Oct 2034$890.11$703.88$1,593.99$142,515.35
183Nov 2034$894.48$699.51$1,593.99$141,620.87
184Dec 2034$898.87$695.12$1,593.99$140,722.00
2034 Total$10,501.32$8,626.56$19,127.88
185Jan 2035$903.28$690.71$1,593.99$139,818.72
186Feb 2035$907.71$686.28$1,593.99$138,911.01
187Mar 2035$912.17$681.82$1,593.99$137,998.84
188Apr 2035$916.65$677.34$1,593.99$137,082.19
189May 2035$921.14$672.85$1,593.99$136,161.05
190Jun 2035$925.67$668.32$1,593.99$135,235.38
191Jul 2035$930.21$663.78$1,593.99$134,305.17
192Aug 2035$934.78$659.21$1,593.99$133,370.39
193Sep 2035$939.36$654.63$1,593.99$132,431.03
194Oct 2035$943.97$650.02$1,593.99$131,487.06
195Nov 2035$948.61$645.38$1,593.99$130,538.45
196Dec 2035$953.26$640.73$1,593.99$129,585.19
2035 Total$11,136.81$7,991.07$19,127.88
197Jan 2036$957.94$636.05$1,593.99$128,627.25
198Feb 2036$962.64$631.35$1,593.99$127,664.61
199Mar 2036$967.37$626.62$1,593.99$126,697.24
200Apr 2036$972.12$621.87$1,593.99$125,725.12
201May 2036$976.89$617.10$1,593.99$124,748.23
202Jun 2036$981.68$612.31$1,593.99$123,766.55
203Jul 2036$986.50$607.49$1,593.99$122,780.05
204Aug 2036$991.34$602.65$1,593.99$121,788.71
205Sep 2036$996.21$597.78$1,593.99$120,792.50
206Oct 2036$1,001.10$592.89$1,593.99$119,791.40
207Nov 2036$1,006.01$587.98$1,593.99$118,785.39
208Dec 2036$1,010.95$583.04$1,593.99$117,774.44
2036 Total$11,810.75$7,317.13$19,127.88
209Jan 2037$1,015.91$578.08$1,593.99$116,758.53
210Feb 2037$1,020.90$573.09$1,593.99$115,737.63
211Mar 2037$1,025.91$568.08$1,593.99$114,711.72
212Apr 2037$1,030.95$563.04$1,593.99$113,680.77
213May 2037$1,036.01$557.98$1,593.99$112,644.76
214Jun 2037$1,041.09$552.90$1,593.99$111,603.67
215Jul 2037$1,046.20$547.79$1,593.99$110,557.47
216Aug 2037$1,051.34$542.65$1,593.99$109,506.13
217Sep 2037$1,056.50$537.49$1,593.99$108,449.63
218Oct 2037$1,061.68$532.31$1,593.99$107,387.95
219Nov 2037$1,066.89$527.10$1,593.99$106,321.06
220Dec 2037$1,072.13$521.86$1,593.99$105,248.93
2037 Total$12,525.51$6,602.37$19,127.88
221Jan 2038$1,077.39$516.60$1,593.99$104,171.54
222Feb 2038$1,082.68$511.31$1,593.99$103,088.86
223Mar 2038$1,088.00$505.99$1,593.99$102,000.86
224Apr 2038$1,093.34$500.65$1,593.99$100,907.52
225May 2038$1,098.70$495.29$1,593.99$99,808.82
226Jun 2038$1,104.10$489.89$1,593.99$98,704.72
227Jul 2038$1,109.51$484.48$1,593.99$97,595.21
228Aug 2038$1,114.96$479.03$1,593.99$96,480.25
229Sep 2038$1,120.43$473.56$1,593.99$95,359.82
230Oct 2038$1,125.93$468.06$1,593.99$94,233.89
231Nov 2038$1,131.46$462.53$1,593.99$93,102.43
232Dec 2038$1,137.01$456.98$1,593.99$91,965.42
2038 Total$13,283.51$5,844.37$19,127.88
233Jan 2039$1,142.59$451.40$1,593.99$90,822.83
234Feb 2039$1,148.20$445.79$1,593.99$89,674.63
235Mar 2039$1,153.84$440.15$1,593.99$88,520.79
236Apr 2039$1,159.50$434.49$1,593.99$87,361.29
237May 2039$1,165.19$428.80$1,593.99$86,196.10
238Jun 2039$1,170.91$423.08$1,593.99$85,025.19
239Jul 2039$1,176.66$417.33$1,593.99$83,848.53
240Aug 2039$1,182.43$411.56$1,593.99$82,666.10
241Sep 2039$1,188.24$405.75$1,593.99$81,477.86
242Oct 2039$1,194.07$399.92$1,593.99$80,283.79
243Nov 2039$1,199.93$394.06$1,593.99$79,083.86
244Dec 2039$1,205.82$388.17$1,593.99$77,878.04
2039 Total$14,087.38$5,040.5$19,127.88
245Jan 2040$1,211.74$382.25$1,593.99$76,666.30
246Feb 2040$1,217.69$376.30$1,593.99$75,448.61
247Mar 2040$1,223.66$370.33$1,593.99$74,224.95
248Apr 2040$1,229.67$364.32$1,593.99$72,995.28
249May 2040$1,235.70$358.29$1,593.99$71,759.58
250Jun 2040$1,241.77$352.22$1,593.99$70,517.81
251Jul 2040$1,247.87$346.12$1,593.99$69,269.94
252Aug 2040$1,253.99$340.00$1,593.99$68,015.95
253Sep 2040$1,260.15$333.84$1,593.99$66,755.80
254Oct 2040$1,266.33$327.66$1,593.99$65,489.47
255Nov 2040$1,272.55$321.44$1,593.99$64,216.92
256Dec 2040$1,278.79$315.20$1,593.99$62,938.13
2040 Total$14,939.91$4,187.97$19,127.88
257Jan 2041$1,285.07$308.92$1,593.99$61,653.06
258Feb 2041$1,291.38$302.61$1,593.99$60,361.68
259Mar 2041$1,297.71$296.28$1,593.99$59,063.97
260Apr 2041$1,304.08$289.91$1,593.99$57,759.89
261May 2041$1,310.49$283.50$1,593.99$56,449.40
262Jun 2041$1,316.92$277.07$1,593.99$55,132.48
263Jul 2041$1,323.38$270.61$1,593.99$53,809.10
264Aug 2041$1,329.88$264.11$1,593.99$52,479.22
265Sep 2041$1,336.40$257.59$1,593.99$51,142.82
266Oct 2041$1,342.96$251.03$1,593.99$49,799.86
267Nov 2041$1,349.56$244.43$1,593.99$48,450.30
268Dec 2041$1,356.18$237.81$1,593.99$47,094.12
2041 Total$15,844.01$3,283.87$19,127.88
269Jan 2042$1,362.84$231.15$1,593.99$45,731.28
270Feb 2042$1,369.53$224.46$1,593.99$44,361.75
271Mar 2042$1,376.25$217.74$1,593.99$42,985.50
272Apr 2042$1,383.00$210.99$1,593.99$41,602.50
273May 2042$1,389.79$204.20$1,593.99$40,212.71
274Jun 2042$1,396.61$197.38$1,593.99$38,816.10
275Jul 2042$1,403.47$190.52$1,593.99$37,412.63
276Aug 2042$1,410.36$183.63$1,593.99$36,002.27
277Sep 2042$1,417.28$176.71$1,593.99$34,584.99
278Oct 2042$1,424.24$169.75$1,593.99$33,160.75
279Nov 2042$1,431.23$162.76$1,593.99$31,729.52
280Dec 2042$1,438.25$155.74$1,593.99$30,291.27
2042 Total$16,802.85$2,325.03$19,127.88
281Jan 2043$1,445.31$148.68$1,593.99$28,845.96
282Feb 2043$1,452.40$141.59$1,593.99$27,393.56
283Mar 2043$1,459.53$134.46$1,593.99$25,934.03
284Apr 2043$1,466.70$127.29$1,593.99$24,467.33
285May 2043$1,473.90$120.09$1,593.99$22,993.43
286Jun 2043$1,481.13$112.86$1,593.99$21,512.30
287Jul 2043$1,488.40$105.59$1,593.99$20,023.90
288Aug 2043$1,495.71$98.28$1,593.99$18,528.19
289Sep 2043$1,503.05$90.94$1,593.99$17,025.14
290Oct 2043$1,510.42$83.57$1,593.99$15,514.72
291Nov 2043$1,517.84$76.15$1,593.99$13,996.88
292Dec 2043$1,525.29$68.70$1,593.99$12,471.59
2043 Total$17,819.68$1,308.2$19,127.88
293Jan 2044$1,532.78$61.21$1,593.99$10,938.81
294Feb 2044$1,540.30$53.69$1,593.99$9,398.51
295Mar 2044$1,547.86$46.13$1,593.99$7,850.65
296Apr 2044$1,555.46$38.53$1,593.99$6,295.19
297May 2044$1,563.09$30.90$1,593.99$4,732.10
298Jun 2044$1,570.76$23.23$1,593.99$3,161.34
299Jul 2044$1,578.47$15.52$1,593.99$1,582.87
300Aug 2044$1,582.87$7.77$1,590.64$0.00
2044 Total$12,471.59$276.98$12,748.57
Compare your product with the big 4 banks, or add more products to compare
As seen on