Basic Variable Home Loan (Principal and Interest) (LVR 80%-95%) from Community First Credit Union

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
4.31%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,363
Number of Repayments
300
Total Interest Paid
$158,900
Total repayments
$408,900
DatePrincipleInterestPaymentBalance
1Oct 2019$464.84$897.92$1,362.76$249,535.16
2Nov 2019$466.51$896.25$1,362.76$249,068.65
3Dec 2019$468.19$894.57$1,362.76$248,600.46
2019 Total$1,399.54$2,688.74$4,088.28
4Jan 2020$469.87$892.89$1,362.76$248,130.59
5Feb 2020$471.56$891.20$1,362.76$247,659.03
6Mar 2020$473.25$889.51$1,362.76$247,185.78
7Apr 2020$474.95$887.81$1,362.76$246,710.83
8May 2020$476.66$886.10$1,362.76$246,234.17
9Jun 2020$478.37$884.39$1,362.76$245,755.80
10Jul 2020$480.09$882.67$1,362.76$245,275.71
11Aug 2020$481.81$880.95$1,362.76$244,793.90
12Sep 2020$483.54$879.22$1,362.76$244,310.36
13Oct 2020$485.28$877.48$1,362.76$243,825.08
14Nov 2020$487.02$875.74$1,362.76$243,338.06
15Dec 2020$488.77$873.99$1,362.76$242,849.29
2020 Total$5,751.17$10,601.95$16,353.12
16Jan 2021$490.53$872.23$1,362.76$242,358.76
17Feb 2021$492.29$870.47$1,362.76$241,866.47
18Mar 2021$494.06$868.70$1,362.76$241,372.41
19Apr 2021$495.83$866.93$1,362.76$240,876.58
20May 2021$497.61$865.15$1,362.76$240,378.97
21Jun 2021$499.40$863.36$1,362.76$239,879.57
22Jul 2021$501.19$861.57$1,362.76$239,378.38
23Aug 2021$502.99$859.77$1,362.76$238,875.39
24Sep 2021$504.80$857.96$1,362.76$238,370.59
25Oct 2021$506.61$856.15$1,362.76$237,863.98
26Nov 2021$508.43$854.33$1,362.76$237,355.55
27Dec 2021$510.26$852.50$1,362.76$236,845.29
2021 Total$6,004$10,349.12$16,353.12
28Jan 2022$512.09$850.67$1,362.76$236,333.20
29Feb 2022$513.93$848.83$1,362.76$235,819.27
30Mar 2022$515.78$846.98$1,362.76$235,303.49
31Apr 2022$517.63$845.13$1,362.76$234,785.86
32May 2022$519.49$843.27$1,362.76$234,266.37
33Jun 2022$521.35$841.41$1,362.76$233,745.02
34Jul 2022$523.23$839.53$1,362.76$233,221.79
35Aug 2022$525.11$837.65$1,362.76$232,696.68
36Sep 2022$526.99$835.77$1,362.76$232,169.69
37Oct 2022$528.88$833.88$1,362.76$231,640.81
38Nov 2022$530.78$831.98$1,362.76$231,110.03
39Dec 2022$532.69$830.07$1,362.76$230,577.34
2022 Total$6,267.95$10,085.17$16,353.12
40Jan 2023$534.60$828.16$1,362.76$230,042.74
41Feb 2023$536.52$826.24$1,362.76$229,506.22
42Mar 2023$538.45$824.31$1,362.76$228,967.77
43Apr 2023$540.38$822.38$1,362.76$228,427.39
44May 2023$542.32$820.44$1,362.76$227,885.07
45Jun 2023$544.27$818.49$1,362.76$227,340.80
46Jul 2023$546.23$816.53$1,362.76$226,794.57
47Aug 2023$548.19$814.57$1,362.76$226,246.38
48Sep 2023$550.16$812.60$1,362.76$225,696.22
49Oct 2023$552.13$810.63$1,362.76$225,144.09
50Nov 2023$554.12$808.64$1,362.76$224,589.97
51Dec 2023$556.11$806.65$1,362.76$224,033.86
2023 Total$6,543.48$9,809.64$16,353.12
52Jan 2024$558.11$804.65$1,362.76$223,475.75
53Feb 2024$560.11$802.65$1,362.76$222,915.64
54Mar 2024$562.12$800.64$1,362.76$222,353.52
55Apr 2024$564.14$798.62$1,362.76$221,789.38
56May 2024$566.17$796.59$1,362.76$221,223.21
57Jun 2024$568.20$794.56$1,362.76$220,655.01
58Jul 2024$570.24$792.52$1,362.76$220,084.77
59Aug 2024$572.29$790.47$1,362.76$219,512.48
60Sep 2024$574.34$788.42$1,362.76$218,938.14
61Oct 2024$576.41$786.35$1,362.76$218,361.73
62Nov 2024$578.48$784.28$1,362.76$217,783.25
63Dec 2024$580.56$782.20$1,362.76$217,202.69
2024 Total$6,831.17$9,521.95$16,353.12
64Jan 2025$582.64$780.12$1,362.76$216,620.05
65Feb 2025$584.73$778.03$1,362.76$216,035.32
66Mar 2025$586.83$775.93$1,362.76$215,448.49
67Apr 2025$588.94$773.82$1,362.76$214,859.55
68May 2025$591.06$771.70$1,362.76$214,268.49
69Jun 2025$593.18$769.58$1,362.76$213,675.31
70Jul 2025$595.31$767.45$1,362.76$213,080.00
71Aug 2025$597.45$765.31$1,362.76$212,482.55
72Sep 2025$599.59$763.17$1,362.76$211,882.96
73Oct 2025$601.75$761.01$1,362.76$211,281.21
74Nov 2025$603.91$758.85$1,362.76$210,677.30
75Dec 2025$606.08$756.68$1,362.76$210,071.22
2025 Total$7,131.47$9,221.65$16,353.12
76Jan 2026$608.25$754.51$1,362.76$209,462.97
77Feb 2026$610.44$752.32$1,362.76$208,852.53
78Mar 2026$612.63$750.13$1,362.76$208,239.90
79Apr 2026$614.83$747.93$1,362.76$207,625.07
80May 2026$617.04$745.72$1,362.76$207,008.03
81Jun 2026$619.26$743.50$1,362.76$206,388.77
82Jul 2026$621.48$741.28$1,362.76$205,767.29
83Aug 2026$623.71$739.05$1,362.76$205,143.58
84Sep 2026$625.95$736.81$1,362.76$204,517.63
85Oct 2026$628.20$734.56$1,362.76$203,889.43
86Nov 2026$630.46$732.30$1,362.76$203,258.97
87Dec 2026$632.72$730.04$1,362.76$202,626.25
2026 Total$7,444.97$8,908.15$16,353.12
88Jan 2027$634.99$727.77$1,362.76$201,991.26
89Feb 2027$637.27$725.49$1,362.76$201,353.99
90Mar 2027$639.56$723.20$1,362.76$200,714.43
91Apr 2027$641.86$720.90$1,362.76$200,072.57
92May 2027$644.17$718.59$1,362.76$199,428.40
93Jun 2027$646.48$716.28$1,362.76$198,781.92
94Jul 2027$648.80$713.96$1,362.76$198,133.12
95Aug 2027$651.13$711.63$1,362.76$197,481.99
96Sep 2027$653.47$709.29$1,362.76$196,828.52
97Oct 2027$655.82$706.94$1,362.76$196,172.70
98Nov 2027$658.17$704.59$1,362.76$195,514.53
99Dec 2027$660.54$702.22$1,362.76$194,853.99
2027 Total$7,772.26$8,580.86$16,353.12
100Jan 2028$662.91$699.85$1,362.76$194,191.08
101Feb 2028$665.29$697.47$1,362.76$193,525.79
102Mar 2028$667.68$695.08$1,362.76$192,858.11
103Apr 2028$670.08$692.68$1,362.76$192,188.03
104May 2028$672.48$690.28$1,362.76$191,515.55
105Jun 2028$674.90$687.86$1,362.76$190,840.65
106Jul 2028$677.32$685.44$1,362.76$190,163.33
107Aug 2028$679.76$683.00$1,362.76$189,483.57
108Sep 2028$682.20$680.56$1,362.76$188,801.37
109Oct 2028$684.65$678.11$1,362.76$188,116.72
110Nov 2028$687.11$675.65$1,362.76$187,429.61
111Dec 2028$689.58$673.18$1,362.76$186,740.03
2028 Total$8,113.96$8,239.16$16,353.12
112Jan 2029$692.05$670.71$1,362.76$186,047.98
113Feb 2029$694.54$668.22$1,362.76$185,353.44
114Mar 2029$697.03$665.73$1,362.76$184,656.41
115Apr 2029$699.54$663.22$1,362.76$183,956.87
116May 2029$702.05$660.71$1,362.76$183,254.82
117Jun 2029$704.57$658.19$1,362.76$182,550.25
118Jul 2029$707.10$655.66$1,362.76$181,843.15
119Aug 2029$709.64$653.12$1,362.76$181,133.51
120Sep 2029$712.19$650.57$1,362.76$180,421.32
121Oct 2029$714.75$648.01$1,362.76$179,706.57
122Nov 2029$717.31$645.45$1,362.76$178,989.26
123Dec 2029$719.89$642.87$1,362.76$178,269.37
2029 Total$8,470.66$7,882.46$16,353.12
124Jan 2030$722.48$640.28$1,362.76$177,546.89
125Feb 2030$725.07$637.69$1,362.76$176,821.82
126Mar 2030$727.67$635.09$1,362.76$176,094.15
127Apr 2030$730.29$632.47$1,362.76$175,363.86
128May 2030$732.91$629.85$1,362.76$174,630.95
129Jun 2030$735.54$627.22$1,362.76$173,895.41
130Jul 2030$738.19$624.57$1,362.76$173,157.22
131Aug 2030$740.84$621.92$1,362.76$172,416.38
132Sep 2030$743.50$619.26$1,362.76$171,672.88
133Oct 2030$746.17$616.59$1,362.76$170,926.71
134Nov 2030$748.85$613.91$1,362.76$170,177.86
135Dec 2030$751.54$611.22$1,362.76$169,426.32
2030 Total$8,843.05$7,510.07$16,353.12
136Jan 2031$754.24$608.52$1,362.76$168,672.08
137Feb 2031$756.95$605.81$1,362.76$167,915.13
138Mar 2031$759.66$603.10$1,362.76$167,155.47
139Apr 2031$762.39$600.37$1,362.76$166,393.08
140May 2031$765.13$597.63$1,362.76$165,627.95
141Jun 2031$767.88$594.88$1,362.76$164,860.07
142Jul 2031$770.64$592.12$1,362.76$164,089.43
143Aug 2031$773.41$589.35$1,362.76$163,316.02
144Sep 2031$776.18$586.58$1,362.76$162,539.84
145Oct 2031$778.97$583.79$1,362.76$161,760.87
146Nov 2031$781.77$580.99$1,362.76$160,979.10
147Dec 2031$784.58$578.18$1,362.76$160,194.52
2031 Total$9,231.8$7,121.32$16,353.12
148Jan 2032$787.39$575.37$1,362.76$159,407.13
149Feb 2032$790.22$572.54$1,362.76$158,616.91
150Mar 2032$793.06$569.70$1,362.76$157,823.85
151Apr 2032$795.91$566.85$1,362.76$157,027.94
152May 2032$798.77$563.99$1,362.76$156,229.17
153Jun 2032$801.64$561.12$1,362.76$155,427.53
154Jul 2032$804.52$558.24$1,362.76$154,623.01
155Aug 2032$807.41$555.35$1,362.76$153,815.60
156Sep 2032$810.31$552.45$1,362.76$153,005.29
157Oct 2032$813.22$549.54$1,362.76$152,192.07
158Nov 2032$816.14$546.62$1,362.76$151,375.93
159Dec 2032$819.07$543.69$1,362.76$150,556.86
2032 Total$9,637.66$6,715.46$16,353.12
160Jan 2033$822.01$540.75$1,362.76$149,734.85
161Feb 2033$824.96$537.80$1,362.76$148,909.89
162Mar 2033$827.93$534.83$1,362.76$148,081.96
163Apr 2033$830.90$531.86$1,362.76$147,251.06
164May 2033$833.88$528.88$1,362.76$146,417.18
165Jun 2033$836.88$525.88$1,362.76$145,580.30
166Jul 2033$839.88$522.88$1,362.76$144,740.42
167Aug 2033$842.90$519.86$1,362.76$143,897.52
168Sep 2033$845.93$516.83$1,362.76$143,051.59
169Oct 2033$848.97$513.79$1,362.76$142,202.62
170Nov 2033$852.02$510.74$1,362.76$141,350.60
171Dec 2033$855.08$507.68$1,362.76$140,495.52
2033 Total$10,061.34$6,291.78$16,353.12
172Jan 2034$858.15$504.61$1,362.76$139,637.37
173Feb 2034$861.23$501.53$1,362.76$138,776.14
174Mar 2034$864.32$498.44$1,362.76$137,911.82
175Apr 2034$867.43$495.33$1,362.76$137,044.39
176May 2034$870.54$492.22$1,362.76$136,173.85
177Jun 2034$873.67$489.09$1,362.76$135,300.18
178Jul 2034$876.81$485.95$1,362.76$134,423.37
179Aug 2034$879.96$482.80$1,362.76$133,543.41
180Sep 2034$883.12$479.64$1,362.76$132,660.29
181Oct 2034$886.29$476.47$1,362.76$131,774.00
182Nov 2034$889.47$473.29$1,362.76$130,884.53
183Dec 2034$892.67$470.09$1,362.76$129,991.86
2034 Total$10,503.66$5,849.46$16,353.12
184Jan 2035$895.87$466.89$1,362.76$129,095.99
185Feb 2035$899.09$463.67$1,362.76$128,196.90
186Mar 2035$902.32$460.44$1,362.76$127,294.58
187Apr 2035$905.56$457.20$1,362.76$126,389.02
188May 2035$908.81$453.95$1,362.76$125,480.21
189Jun 2035$912.08$450.68$1,362.76$124,568.13
190Jul 2035$915.35$447.41$1,362.76$123,652.78
191Aug 2035$918.64$444.12$1,362.76$122,734.14
192Sep 2035$921.94$440.82$1,362.76$121,812.20
193Oct 2035$925.25$437.51$1,362.76$120,886.95
194Nov 2035$928.57$434.19$1,362.76$119,958.38
195Dec 2035$931.91$430.85$1,362.76$119,026.47
2035 Total$10,965.39$5,387.73$16,353.12
196Jan 2036$935.26$427.50$1,362.76$118,091.21
197Feb 2036$938.62$424.14$1,362.76$117,152.59
198Mar 2036$941.99$420.77$1,362.76$116,210.60
199Apr 2036$945.37$417.39$1,362.76$115,265.23
200May 2036$948.77$413.99$1,362.76$114,316.46
201Jun 2036$952.17$410.59$1,362.76$113,364.29
202Jul 2036$955.59$407.17$1,362.76$112,408.70
203Aug 2036$959.03$403.73$1,362.76$111,449.67
204Sep 2036$962.47$400.29$1,362.76$110,487.20
205Oct 2036$965.93$396.83$1,362.76$109,521.27
206Nov 2036$969.40$393.36$1,362.76$108,551.87
207Dec 2036$972.88$389.88$1,362.76$107,578.99
2036 Total$11,447.48$4,905.64$16,353.12
208Jan 2037$976.37$386.39$1,362.76$106,602.62
209Feb 2037$979.88$382.88$1,362.76$105,622.74
210Mar 2037$983.40$379.36$1,362.76$104,639.34
211Apr 2037$986.93$375.83$1,362.76$103,652.41
212May 2037$990.48$372.28$1,362.76$102,661.93
213Jun 2037$994.03$368.73$1,362.76$101,667.90
214Jul 2037$997.60$365.16$1,362.76$100,670.30
215Aug 2037$1,001.19$361.57$1,362.76$99,669.11
216Sep 2037$1,004.78$357.98$1,362.76$98,664.33
217Oct 2037$1,008.39$354.37$1,362.76$97,655.94
218Nov 2037$1,012.01$350.75$1,362.76$96,643.93
219Dec 2037$1,015.65$347.11$1,362.76$95,628.28
2037 Total$11,950.71$4,402.41$16,353.12
220Jan 2038$1,019.30$343.46$1,362.76$94,608.98
221Feb 2038$1,022.96$339.80$1,362.76$93,586.02
222Mar 2038$1,026.63$336.13$1,362.76$92,559.39
223Apr 2038$1,030.32$332.44$1,362.76$91,529.07
224May 2038$1,034.02$328.74$1,362.76$90,495.05
225Jun 2038$1,037.73$325.03$1,362.76$89,457.32
226Jul 2038$1,041.46$321.30$1,362.76$88,415.86
227Aug 2038$1,045.20$317.56$1,362.76$87,370.66
228Sep 2038$1,048.95$313.81$1,362.76$86,321.71
229Oct 2038$1,052.72$310.04$1,362.76$85,268.99
230Nov 2038$1,056.50$306.26$1,362.76$84,212.49
231Dec 2038$1,060.30$302.46$1,362.76$83,152.19
2038 Total$12,476.09$3,877.03$16,353.12
232Jan 2039$1,064.11$298.65$1,362.76$82,088.08
233Feb 2039$1,067.93$294.83$1,362.76$81,020.15
234Mar 2039$1,071.76$291.00$1,362.76$79,948.39
235Apr 2039$1,075.61$287.15$1,362.76$78,872.78
236May 2039$1,079.48$283.28$1,362.76$77,793.30
237Jun 2039$1,083.35$279.41$1,362.76$76,709.95
238Jul 2039$1,087.24$275.52$1,362.76$75,622.71
239Aug 2039$1,091.15$271.61$1,362.76$74,531.56
240Sep 2039$1,095.07$267.69$1,362.76$73,436.49
241Oct 2039$1,099.00$263.76$1,362.76$72,337.49
242Nov 2039$1,102.95$259.81$1,362.76$71,234.54
243Dec 2039$1,106.91$255.85$1,362.76$70,127.63
2039 Total$13,024.56$3,328.56$16,353.12
244Jan 2040$1,110.88$251.88$1,362.76$69,016.75
245Feb 2040$1,114.87$247.89$1,362.76$67,901.88
246Mar 2040$1,118.88$243.88$1,362.76$66,783.00
247Apr 2040$1,122.90$239.86$1,362.76$65,660.10
248May 2040$1,126.93$235.83$1,362.76$64,533.17
249Jun 2040$1,130.98$231.78$1,362.76$63,402.19
250Jul 2040$1,135.04$227.72$1,362.76$62,267.15
251Aug 2040$1,139.12$223.64$1,362.76$61,128.03
252Sep 2040$1,143.21$219.55$1,362.76$59,984.82
253Oct 2040$1,147.31$215.45$1,362.76$58,837.51
254Nov 2040$1,151.44$211.32$1,362.76$57,686.07
255Dec 2040$1,155.57$207.19$1,362.76$56,530.50
2040 Total$13,597.13$2,755.99$16,353.12
256Jan 2041$1,159.72$203.04$1,362.76$55,370.78
257Feb 2041$1,163.89$198.87$1,362.76$54,206.89
258Mar 2041$1,168.07$194.69$1,362.76$53,038.82
259Apr 2041$1,172.26$190.50$1,362.76$51,866.56
260May 2041$1,176.47$186.29$1,362.76$50,690.09
261Jun 2041$1,180.70$182.06$1,362.76$49,509.39
262Jul 2041$1,184.94$177.82$1,362.76$48,324.45
263Aug 2041$1,189.19$173.57$1,362.76$47,135.26
264Sep 2041$1,193.47$169.29$1,362.76$45,941.79
265Oct 2041$1,197.75$165.01$1,362.76$44,744.04
266Nov 2041$1,202.05$160.71$1,362.76$43,541.99
267Dec 2041$1,206.37$156.39$1,362.76$42,335.62
2041 Total$14,194.88$2,158.24$16,353.12
268Jan 2042$1,210.70$152.06$1,362.76$41,124.92
269Feb 2042$1,215.05$147.71$1,362.76$39,909.87
270Mar 2042$1,219.42$143.34$1,362.76$38,690.45
271Apr 2042$1,223.80$138.96$1,362.76$37,466.65
272May 2042$1,228.19$134.57$1,362.76$36,238.46
273Jun 2042$1,232.60$130.16$1,362.76$35,005.86
274Jul 2042$1,237.03$125.73$1,362.76$33,768.83
275Aug 2042$1,241.47$121.29$1,362.76$32,527.36
276Sep 2042$1,245.93$116.83$1,362.76$31,281.43
277Oct 2042$1,250.41$112.35$1,362.76$30,031.02
278Nov 2042$1,254.90$107.86$1,362.76$28,776.12
279Dec 2042$1,259.41$103.35$1,362.76$27,516.71
2042 Total$14,818.91$1,534.21$16,353.12
280Jan 2043$1,263.93$98.83$1,362.76$26,252.78
281Feb 2043$1,268.47$94.29$1,362.76$24,984.31
282Mar 2043$1,273.02$89.74$1,362.76$23,711.29
283Apr 2043$1,277.60$85.16$1,362.76$22,433.69
284May 2043$1,282.19$80.57$1,362.76$21,151.50
285Jun 2043$1,286.79$75.97$1,362.76$19,864.71
286Jul 2043$1,291.41$71.35$1,362.76$18,573.30
287Aug 2043$1,296.05$66.71$1,362.76$17,277.25
288Sep 2043$1,300.71$62.05$1,362.76$15,976.54
289Oct 2043$1,305.38$57.38$1,362.76$14,671.16
290Nov 2043$1,310.07$52.69$1,362.76$13,361.09
291Dec 2043$1,314.77$47.99$1,362.76$12,046.32
2043 Total$15,470.39$882.73$16,353.12
292Jan 2044$1,319.49$43.27$1,362.76$10,726.83
293Feb 2044$1,324.23$38.53$1,362.76$9,402.60
294Mar 2044$1,328.99$33.77$1,362.76$8,073.61
295Apr 2044$1,333.76$29.00$1,362.76$6,739.85
296May 2044$1,338.55$24.21$1,362.76$5,401.30
297Jun 2044$1,343.36$19.40$1,362.76$4,057.94
298Jul 2044$1,348.19$14.57$1,362.76$2,709.75
299Aug 2044$1,353.03$9.73$1,362.76$1,356.72
300Sep 2044$1,356.72$4.87$1,361.59$0.00
2044 Total$12,046.32$217.35$12,263.67
Compare your product with the big 4 banks, or add more products to compare
As seen on