Honeymoon Introductory Rate Investment Loan (Interest Only) (New Money Offer) from Community First Credit Union

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
4.20%
Intro 12 months
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$917
Number of Repayments
300
Total Interest Paid
$25,100
Total repayments
$275,100
DatePrincipleInterestPaymentBalance
1Nov 2019$458.76$916.67$1,375.43$249,541.24
2Dec 2019$460.45$914.98$1,375.43$249,080.79
2019 Total$919.21$1,831.65$2,750.86
3Jan 2020$462.13$913.30$1,375.43$248,618.66
4Feb 2020$463.83$911.60$1,375.43$248,154.83
5Mar 2020$465.53$909.90$1,375.43$247,689.30
6Apr 2020$467.24$908.19$1,375.43$247,222.06
7May 2020$468.95$906.48$1,375.43$246,753.11
8Jun 2020$470.67$904.76$1,375.43$246,282.44
9Jul 2020$472.39$903.04$1,375.43$245,810.05
10Aug 2020$474.13$901.30$1,375.43$245,335.92
11Sep 2020$475.86$899.57$1,375.43$244,860.06
12Oct 2020$477.61$897.82$1,375.43$244,382.45
13Nov 2020$479.36$896.07$1,375.43$243,903.09
14Dec 2020$481.12$894.31$1,375.43$243,421.97
2020 Total$5,658.82$10,846.34$16,505.16
15Jan 2021$482.88$892.55$1,375.43$242,939.09
16Feb 2021$484.65$890.78$1,375.43$242,454.44
17Mar 2021$486.43$889.00$1,375.43$241,968.01
18Apr 2021$488.21$887.22$1,375.43$241,479.80
19May 2021$490.00$885.43$1,375.43$240,989.80
20Jun 2021$491.80$883.63$1,375.43$240,498.00
21Jul 2021$493.60$881.83$1,375.43$240,004.40
22Aug 2021$495.41$880.02$1,375.43$239,508.99
23Sep 2021$497.23$878.20$1,375.43$239,011.76
24Oct 2021$499.05$876.38$1,375.43$238,512.71
25Nov 2021$500.88$874.55$1,375.43$238,011.83
26Dec 2021$502.72$872.71$1,375.43$237,509.11
2021 Total$5,912.86$10,592.3$16,505.16
27Jan 2022$504.56$870.87$1,375.43$237,004.55
28Feb 2022$506.41$869.02$1,375.43$236,498.14
29Mar 2022$508.27$867.16$1,375.43$235,989.87
30Apr 2022$510.13$865.30$1,375.43$235,479.74
31May 2022$512.00$863.43$1,375.43$234,967.74
32Jun 2022$513.88$861.55$1,375.43$234,453.86
33Jul 2022$515.77$859.66$1,375.43$233,938.09
34Aug 2022$517.66$857.77$1,375.43$233,420.43
35Sep 2022$519.56$855.87$1,375.43$232,900.87
36Oct 2022$521.46$853.97$1,375.43$232,379.41
37Nov 2022$523.37$852.06$1,375.43$231,856.04
38Dec 2022$525.29$850.14$1,375.43$231,330.75
2022 Total$6,178.36$10,326.8$16,505.16
39Jan 2023$527.22$848.21$1,375.43$230,803.53
40Feb 2023$529.15$846.28$1,375.43$230,274.38
41Mar 2023$531.09$844.34$1,375.43$229,743.29
42Apr 2023$533.04$842.39$1,375.43$229,210.25
43May 2023$534.99$840.44$1,375.43$228,675.26
44Jun 2023$536.95$838.48$1,375.43$228,138.31
45Jul 2023$538.92$836.51$1,375.43$227,599.39
46Aug 2023$540.90$834.53$1,375.43$227,058.49
47Sep 2023$542.88$832.55$1,375.43$226,515.61
48Oct 2023$544.87$830.56$1,375.43$225,970.74
49Nov 2023$546.87$828.56$1,375.43$225,423.87
50Dec 2023$548.88$826.55$1,375.43$224,874.99
2023 Total$6,455.76$10,049.4$16,505.16
51Jan 2024$550.89$824.54$1,375.43$224,324.10
52Feb 2024$552.91$822.52$1,375.43$223,771.19
53Mar 2024$554.94$820.49$1,375.43$223,216.25
54Apr 2024$556.97$818.46$1,375.43$222,659.28
55May 2024$559.01$816.42$1,375.43$222,100.27
56Jun 2024$561.06$814.37$1,375.43$221,539.21
57Jul 2024$563.12$812.31$1,375.43$220,976.09
58Aug 2024$565.18$810.25$1,375.43$220,410.91
59Sep 2024$567.26$808.17$1,375.43$219,843.65
60Oct 2024$569.34$806.09$1,375.43$219,274.31
61Nov 2024$571.42$804.01$1,375.43$218,702.89
62Dec 2024$573.52$801.91$1,375.43$218,129.37
2024 Total$6,745.62$9,759.54$16,505.16
63Jan 2025$575.62$799.81$1,375.43$217,553.75
64Feb 2025$577.73$797.70$1,375.43$216,976.02
65Mar 2025$579.85$795.58$1,375.43$216,396.17
66Apr 2025$581.98$793.45$1,375.43$215,814.19
67May 2025$584.11$791.32$1,375.43$215,230.08
68Jun 2025$586.25$789.18$1,375.43$214,643.83
69Jul 2025$588.40$787.03$1,375.43$214,055.43
70Aug 2025$590.56$784.87$1,375.43$213,464.87
71Sep 2025$592.73$782.70$1,375.43$212,872.14
72Oct 2025$594.90$780.53$1,375.43$212,277.24
73Nov 2025$597.08$778.35$1,375.43$211,680.16
74Dec 2025$599.27$776.16$1,375.43$211,080.89
2025 Total$7,048.48$9,456.68$16,505.16
75Jan 2026$601.47$773.96$1,375.43$210,479.42
76Feb 2026$603.67$771.76$1,375.43$209,875.75
77Mar 2026$605.89$769.54$1,375.43$209,269.86
78Apr 2026$608.11$767.32$1,375.43$208,661.75
79May 2026$610.34$765.09$1,375.43$208,051.41
80Jun 2026$612.57$762.86$1,375.43$207,438.84
81Jul 2026$614.82$760.61$1,375.43$206,824.02
82Aug 2026$617.08$758.35$1,375.43$206,206.94
83Sep 2026$619.34$756.09$1,375.43$205,587.60
84Oct 2026$621.61$753.82$1,375.43$204,965.99
85Nov 2026$623.89$751.54$1,375.43$204,342.10
86Dec 2026$626.18$749.25$1,375.43$203,715.92
2026 Total$7,364.97$9,140.19$16,505.16
87Jan 2027$628.47$746.96$1,375.43$203,087.45
88Feb 2027$630.78$744.65$1,375.43$202,456.67
89Mar 2027$633.09$742.34$1,375.43$201,823.58
90Apr 2027$635.41$740.02$1,375.43$201,188.17
91May 2027$637.74$737.69$1,375.43$200,550.43
92Jun 2027$640.08$735.35$1,375.43$199,910.35
93Jul 2027$642.43$733.00$1,375.43$199,267.92
94Aug 2027$644.78$730.65$1,375.43$198,623.14
95Sep 2027$647.15$728.28$1,375.43$197,975.99
96Oct 2027$649.52$725.91$1,375.43$197,326.47
97Nov 2027$651.90$723.53$1,375.43$196,674.57
98Dec 2027$654.29$721.14$1,375.43$196,020.28
2027 Total$7,695.64$8,809.52$16,505.16
99Jan 2028$656.69$718.74$1,375.43$195,363.59
100Feb 2028$659.10$716.33$1,375.43$194,704.49
101Mar 2028$661.51$713.92$1,375.43$194,042.98
102Apr 2028$663.94$711.49$1,375.43$193,379.04
103May 2028$666.37$709.06$1,375.43$192,712.67
104Jun 2028$668.82$706.61$1,375.43$192,043.85
105Jul 2028$671.27$704.16$1,375.43$191,372.58
106Aug 2028$673.73$701.70$1,375.43$190,698.85
107Sep 2028$676.20$699.23$1,375.43$190,022.65
108Oct 2028$678.68$696.75$1,375.43$189,343.97
109Nov 2028$681.17$694.26$1,375.43$188,662.80
110Dec 2028$683.67$691.76$1,375.43$187,979.13
2028 Total$8,041.15$8,464.01$16,505.16
111Jan 2029$686.17$689.26$1,375.43$187,292.96
112Feb 2029$688.69$686.74$1,375.43$186,604.27
113Mar 2029$691.21$684.22$1,375.43$185,913.06
114Apr 2029$693.75$681.68$1,375.43$185,219.31
115May 2029$696.29$679.14$1,375.43$184,523.02
116Jun 2029$698.85$676.58$1,375.43$183,824.17
117Jul 2029$701.41$674.02$1,375.43$183,122.76
118Aug 2029$703.98$671.45$1,375.43$182,418.78
119Sep 2029$706.56$668.87$1,375.43$181,712.22
120Oct 2029$709.15$666.28$1,375.43$181,003.07
121Nov 2029$711.75$663.68$1,375.43$180,291.32
122Dec 2029$714.36$661.07$1,375.43$179,576.96
2029 Total$8,402.17$8,102.99$16,505.16
123Jan 2030$716.98$658.45$1,375.43$178,859.98
124Feb 2030$719.61$655.82$1,375.43$178,140.37
125Mar 2030$722.25$653.18$1,375.43$177,418.12
126Apr 2030$724.90$650.53$1,375.43$176,693.22
127May 2030$727.55$647.88$1,375.43$175,965.67
128Jun 2030$730.22$645.21$1,375.43$175,235.45
129Jul 2030$732.90$642.53$1,375.43$174,502.55
130Aug 2030$735.59$639.84$1,375.43$173,766.96
131Sep 2030$738.28$637.15$1,375.43$173,028.68
132Oct 2030$740.99$634.44$1,375.43$172,287.69
133Nov 2030$743.71$631.72$1,375.43$171,543.98
134Dec 2030$746.44$628.99$1,375.43$170,797.54
2030 Total$8,779.42$7,725.74$16,505.16
135Jan 2031$749.17$626.26$1,375.43$170,048.37
136Feb 2031$751.92$623.51$1,375.43$169,296.45
137Mar 2031$754.68$620.75$1,375.43$168,541.77
138Apr 2031$757.44$617.99$1,375.43$167,784.33
139May 2031$760.22$615.21$1,375.43$167,024.11
140Jun 2031$763.01$612.42$1,375.43$166,261.10
141Jul 2031$765.81$609.62$1,375.43$165,495.29
142Aug 2031$768.61$606.82$1,375.43$164,726.68
143Sep 2031$771.43$604.00$1,375.43$163,955.25
144Oct 2031$774.26$601.17$1,375.43$163,180.99
145Nov 2031$777.10$598.33$1,375.43$162,403.89
146Dec 2031$779.95$595.48$1,375.43$161,623.94
2031 Total$9,173.6$7,331.56$16,505.16
147Jan 2032$782.81$592.62$1,375.43$160,841.13
148Feb 2032$785.68$589.75$1,375.43$160,055.45
149Mar 2032$788.56$586.87$1,375.43$159,266.89
150Apr 2032$791.45$583.98$1,375.43$158,475.44
151May 2032$794.35$581.08$1,375.43$157,681.09
152Jun 2032$797.27$578.16$1,375.43$156,883.82
153Jul 2032$800.19$575.24$1,375.43$156,083.63
154Aug 2032$803.12$572.31$1,375.43$155,280.51
155Sep 2032$806.07$569.36$1,375.43$154,474.44
156Oct 2032$809.02$566.41$1,375.43$153,665.42
157Nov 2032$811.99$563.44$1,375.43$152,853.43
158Dec 2032$814.97$560.46$1,375.43$152,038.46
2032 Total$9,585.48$6,919.68$16,505.16
159Jan 2033$817.96$557.47$1,375.43$151,220.50
160Feb 2033$820.95$554.48$1,375.43$150,399.55
161Mar 2033$823.96$551.47$1,375.43$149,575.59
162Apr 2033$826.99$548.44$1,375.43$148,748.60
163May 2033$830.02$545.41$1,375.43$147,918.58
164Jun 2033$833.06$542.37$1,375.43$147,085.52
165Jul 2033$836.12$539.31$1,375.43$146,249.40
166Aug 2033$839.18$536.25$1,375.43$145,410.22
167Sep 2033$842.26$533.17$1,375.43$144,567.96
168Oct 2033$845.35$530.08$1,375.43$143,722.61
169Nov 2033$848.45$526.98$1,375.43$142,874.16
170Dec 2033$851.56$523.87$1,375.43$142,022.60
2033 Total$10,015.86$6,489.3$16,505.16
171Jan 2034$854.68$520.75$1,375.43$141,167.92
172Feb 2034$857.81$517.62$1,375.43$140,310.11
173Mar 2034$860.96$514.47$1,375.43$139,449.15
174Apr 2034$864.12$511.31$1,375.43$138,585.03
175May 2034$867.28$508.15$1,375.43$137,717.75
176Jun 2034$870.46$504.97$1,375.43$136,847.29
177Jul 2034$873.66$501.77$1,375.43$135,973.63
178Aug 2034$876.86$498.57$1,375.43$135,096.77
179Sep 2034$880.08$495.35$1,375.43$134,216.69
180Oct 2034$883.30$492.13$1,375.43$133,333.39
181Nov 2034$886.54$488.89$1,375.43$132,446.85
182Dec 2034$889.79$485.64$1,375.43$131,557.06
2034 Total$10,465.54$6,039.62$16,505.16
183Jan 2035$893.05$482.38$1,375.43$130,664.01
184Feb 2035$896.33$479.10$1,375.43$129,767.68
185Mar 2035$899.62$475.81$1,375.43$128,868.06
186Apr 2035$902.91$472.52$1,375.43$127,965.15
187May 2035$906.22$469.21$1,375.43$127,058.93
188Jun 2035$909.55$465.88$1,375.43$126,149.38
189Jul 2035$912.88$462.55$1,375.43$125,236.50
190Aug 2035$916.23$459.20$1,375.43$124,320.27
191Sep 2035$919.59$455.84$1,375.43$123,400.68
192Oct 2035$922.96$452.47$1,375.43$122,477.72
193Nov 2035$926.35$449.08$1,375.43$121,551.37
194Dec 2035$929.74$445.69$1,375.43$120,621.63
2035 Total$10,935.43$5,569.73$16,505.16
195Jan 2036$933.15$442.28$1,375.43$119,688.48
196Feb 2036$936.57$438.86$1,375.43$118,751.91
197Mar 2036$940.01$435.42$1,375.43$117,811.90
198Apr 2036$943.45$431.98$1,375.43$116,868.45
199May 2036$946.91$428.52$1,375.43$115,921.54
200Jun 2036$950.38$425.05$1,375.43$114,971.16
201Jul 2036$953.87$421.56$1,375.43$114,017.29
202Aug 2036$957.37$418.06$1,375.43$113,059.92
203Sep 2036$960.88$414.55$1,375.43$112,099.04
204Oct 2036$964.40$411.03$1,375.43$111,134.64
205Nov 2036$967.94$407.49$1,375.43$110,166.70
206Dec 2036$971.49$403.94$1,375.43$109,195.21
2036 Total$11,426.42$5,078.74$16,505.16
207Jan 2037$975.05$400.38$1,375.43$108,220.16
208Feb 2037$978.62$396.81$1,375.43$107,241.54
209Mar 2037$982.21$393.22$1,375.43$106,259.33
210Apr 2037$985.81$389.62$1,375.43$105,273.52
211May 2037$989.43$386.00$1,375.43$104,284.09
212Jun 2037$993.06$382.37$1,375.43$103,291.03
213Jul 2037$996.70$378.73$1,375.43$102,294.33
214Aug 2037$1,000.35$375.08$1,375.43$101,293.98
215Sep 2037$1,004.02$371.41$1,375.43$100,289.96
216Oct 2037$1,007.70$367.73$1,375.43$99,282.26
217Nov 2037$1,011.40$364.03$1,375.43$98,270.86
218Dec 2037$1,015.10$360.33$1,375.43$97,255.76
2037 Total$11,939.45$4,565.71$16,505.16
219Jan 2038$1,018.83$356.60$1,375.43$96,236.93
220Feb 2038$1,022.56$352.87$1,375.43$95,214.37
221Mar 2038$1,026.31$349.12$1,375.43$94,188.06
222Apr 2038$1,030.07$345.36$1,375.43$93,157.99
223May 2038$1,033.85$341.58$1,375.43$92,124.14
224Jun 2038$1,037.64$337.79$1,375.43$91,086.50
225Jul 2038$1,041.45$333.98$1,375.43$90,045.05
226Aug 2038$1,045.26$330.17$1,375.43$88,999.79
227Sep 2038$1,049.10$326.33$1,375.43$87,950.69
228Oct 2038$1,052.94$322.49$1,375.43$86,897.75
229Nov 2038$1,056.80$318.63$1,375.43$85,840.95
230Dec 2038$1,060.68$314.75$1,375.43$84,780.27
2038 Total$12,475.49$4,029.67$16,505.16
231Jan 2039$1,064.57$310.86$1,375.43$83,715.70
232Feb 2039$1,068.47$306.96$1,375.43$82,647.23
233Mar 2039$1,072.39$303.04$1,375.43$81,574.84
234Apr 2039$1,076.32$299.11$1,375.43$80,498.52
235May 2039$1,080.27$295.16$1,375.43$79,418.25
236Jun 2039$1,084.23$291.20$1,375.43$78,334.02
237Jul 2039$1,088.21$287.22$1,375.43$77,245.81
238Aug 2039$1,092.20$283.23$1,375.43$76,153.61
239Sep 2039$1,096.20$279.23$1,375.43$75,057.41
240Oct 2039$1,100.22$275.21$1,375.43$73,957.19
241Nov 2039$1,104.25$271.18$1,375.43$72,852.94
242Dec 2039$1,108.30$267.13$1,375.43$71,744.64
2039 Total$13,035.63$3,469.53$16,505.16
243Jan 2040$1,112.37$263.06$1,375.43$70,632.27
244Feb 2040$1,116.45$258.98$1,375.43$69,515.82
245Mar 2040$1,120.54$254.89$1,375.43$68,395.28
246Apr 2040$1,124.65$250.78$1,375.43$67,270.63
247May 2040$1,128.77$246.66$1,375.43$66,141.86
248Jun 2040$1,132.91$242.52$1,375.43$65,008.95
249Jul 2040$1,137.06$238.37$1,375.43$63,871.89
250Aug 2040$1,141.23$234.20$1,375.43$62,730.66
251Sep 2040$1,145.42$230.01$1,375.43$61,585.24
252Oct 2040$1,149.62$225.81$1,375.43$60,435.62
253Nov 2040$1,153.83$221.60$1,375.43$59,281.79
254Dec 2040$1,158.06$217.37$1,375.43$58,123.73
2040 Total$13,620.91$2,884.25$16,505.16
255Jan 2041$1,162.31$213.12$1,375.43$56,961.42
256Feb 2041$1,166.57$208.86$1,375.43$55,794.85
257Mar 2041$1,170.85$204.58$1,375.43$54,624.00
258Apr 2041$1,175.14$200.29$1,375.43$53,448.86
259May 2041$1,179.45$195.98$1,375.43$52,269.41
260Jun 2041$1,183.78$191.65$1,375.43$51,085.63
261Jul 2041$1,188.12$187.31$1,375.43$49,897.51
262Aug 2041$1,192.47$182.96$1,375.43$48,705.04
263Sep 2041$1,196.84$178.59$1,375.43$47,508.20
264Oct 2041$1,201.23$174.20$1,375.43$46,306.97
265Nov 2041$1,205.64$169.79$1,375.43$45,101.33
266Dec 2041$1,210.06$165.37$1,375.43$43,891.27
2041 Total$14,232.46$2,272.7$16,505.16
267Jan 2042$1,214.50$160.93$1,375.43$42,676.77
268Feb 2042$1,218.95$156.48$1,375.43$41,457.82
269Mar 2042$1,223.42$152.01$1,375.43$40,234.40
270Apr 2042$1,227.90$147.53$1,375.43$39,006.50
271May 2042$1,232.41$143.02$1,375.43$37,774.09
272Jun 2042$1,236.93$138.50$1,375.43$36,537.16
273Jul 2042$1,241.46$133.97$1,375.43$35,295.70
274Aug 2042$1,246.01$129.42$1,375.43$34,049.69
275Sep 2042$1,250.58$124.85$1,375.43$32,799.11
276Oct 2042$1,255.17$120.26$1,375.43$31,543.94
277Nov 2042$1,259.77$115.66$1,375.43$30,284.17
278Dec 2042$1,264.39$111.04$1,375.43$29,019.78
2042 Total$14,871.49$1,633.67$16,505.16
279Jan 2043$1,269.02$106.41$1,375.43$27,750.76
280Feb 2043$1,273.68$101.75$1,375.43$26,477.08
281Mar 2043$1,278.35$97.08$1,375.43$25,198.73
282Apr 2043$1,283.03$92.40$1,375.43$23,915.70
283May 2043$1,287.74$87.69$1,375.43$22,627.96
284Jun 2043$1,292.46$82.97$1,375.43$21,335.50
285Jul 2043$1,297.20$78.23$1,375.43$20,038.30
286Aug 2043$1,301.96$73.47$1,375.43$18,736.34
287Sep 2043$1,306.73$68.70$1,375.43$17,429.61
288Oct 2043$1,311.52$63.91$1,375.43$16,118.09
289Nov 2043$1,316.33$59.10$1,375.43$14,801.76
290Dec 2043$1,321.16$54.27$1,375.43$13,480.60
2043 Total$15,539.18$965.98$16,505.16
291Jan 2044$1,326.00$49.43$1,375.43$12,154.60
292Feb 2044$1,330.86$44.57$1,375.43$10,823.74
293Mar 2044$1,335.74$39.69$1,375.43$9,488.00
294Apr 2044$1,340.64$34.79$1,375.43$8,147.36
295May 2044$1,345.56$29.87$1,375.43$6,801.80
296Jun 2044$1,350.49$24.94$1,375.43$5,451.31
297Jul 2044$1,355.44$19.99$1,375.43$4,095.87
298Aug 2044$1,360.41$15.02$1,375.43$2,735.46
299Sep 2044$1,365.40$10.03$1,375.43$1,370.06
300Oct 2044$1,370.06$5.02$1,375.08$0.00
2044 Total$13,480.6$273.35$13,753.95
Compare your product with the big 4 banks, or add more products to compare
As seen on