Basic Variable Investment Loan (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
4.61%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,405
Number of Repayments
300
Total Interest Paid
$171,500
Total repayments
$421,500
DatePrincipleInterestPaymentBalance
1Oct 2019$444.82$960.42$1,405.24$249,555.18
2Nov 2019$446.53$958.71$1,405.24$249,108.65
3Dec 2019$448.25$956.99$1,405.24$248,660.40
2019 Total$1,339.6$2,876.12$4,215.72
4Jan 2020$449.97$955.27$1,405.24$248,210.43
5Feb 2020$451.70$953.54$1,405.24$247,758.73
6Mar 2020$453.43$951.81$1,405.24$247,305.30
7Apr 2020$455.18$950.06$1,405.24$246,850.12
8May 2020$456.92$948.32$1,405.24$246,393.20
9Jun 2020$458.68$946.56$1,405.24$245,934.52
10Jul 2020$460.44$944.80$1,405.24$245,474.08
11Aug 2020$462.21$943.03$1,405.24$245,011.87
12Sep 2020$463.99$941.25$1,405.24$244,547.88
13Oct 2020$465.77$939.47$1,405.24$244,082.11
14Nov 2020$467.56$937.68$1,405.24$243,614.55
15Dec 2020$469.35$935.89$1,405.24$243,145.20
2020 Total$5,515.2$11,347.68$16,862.88
16Jan 2021$471.16$934.08$1,405.24$242,674.04
17Feb 2021$472.97$932.27$1,405.24$242,201.07
18Mar 2021$474.78$930.46$1,405.24$241,726.29
19Apr 2021$476.61$928.63$1,405.24$241,249.68
20May 2021$478.44$926.80$1,405.24$240,771.24
21Jun 2021$480.28$924.96$1,405.24$240,290.96
22Jul 2021$482.12$923.12$1,405.24$239,808.84
23Aug 2021$483.97$921.27$1,405.24$239,324.87
24Sep 2021$485.83$919.41$1,405.24$238,839.04
25Oct 2021$487.70$917.54$1,405.24$238,351.34
26Nov 2021$489.57$915.67$1,405.24$237,861.77
27Dec 2021$491.45$913.79$1,405.24$237,370.32
2021 Total$5,774.88$11,088$16,862.88
28Jan 2022$493.34$911.90$1,405.24$236,876.98
29Feb 2022$495.24$910.00$1,405.24$236,381.74
30Mar 2022$497.14$908.10$1,405.24$235,884.60
31Apr 2022$499.05$906.19$1,405.24$235,385.55
32May 2022$500.97$904.27$1,405.24$234,884.58
33Jun 2022$502.89$902.35$1,405.24$234,381.69
34Jul 2022$504.82$900.42$1,405.24$233,876.87
35Aug 2022$506.76$898.48$1,405.24$233,370.11
36Sep 2022$508.71$896.53$1,405.24$232,861.40
37Oct 2022$510.66$894.58$1,405.24$232,350.74
38Nov 2022$512.63$892.61$1,405.24$231,838.11
39Dec 2022$514.60$890.64$1,405.24$231,323.51
2022 Total$6,046.81$10,816.07$16,862.88
40Jan 2023$516.57$888.67$1,405.24$230,806.94
41Feb 2023$518.56$886.68$1,405.24$230,288.38
42Mar 2023$520.55$884.69$1,405.24$229,767.83
43Apr 2023$522.55$882.69$1,405.24$229,245.28
44May 2023$524.56$880.68$1,405.24$228,720.72
45Jun 2023$526.57$878.67$1,405.24$228,194.15
46Jul 2023$528.59$876.65$1,405.24$227,665.56
47Aug 2023$530.62$874.62$1,405.24$227,134.94
48Sep 2023$532.66$872.58$1,405.24$226,602.28
49Oct 2023$534.71$870.53$1,405.24$226,067.57
50Nov 2023$536.76$868.48$1,405.24$225,530.81
51Dec 2023$538.83$866.41$1,405.24$224,991.98
2023 Total$6,331.53$10,531.35$16,862.88
52Jan 2024$540.90$864.34$1,405.24$224,451.08
53Feb 2024$542.97$862.27$1,405.24$223,908.11
54Mar 2024$545.06$860.18$1,405.24$223,363.05
55Apr 2024$547.15$858.09$1,405.24$222,815.90
56May 2024$549.26$855.98$1,405.24$222,266.64
57Jun 2024$551.37$853.87$1,405.24$221,715.27
58Jul 2024$553.48$851.76$1,405.24$221,161.79
59Aug 2024$555.61$849.63$1,405.24$220,606.18
60Sep 2024$557.74$847.50$1,405.24$220,048.44
61Oct 2024$559.89$845.35$1,405.24$219,488.55
62Nov 2024$562.04$843.20$1,405.24$218,926.51
63Dec 2024$564.20$841.04$1,405.24$218,362.31
2024 Total$6,629.67$10,233.21$16,862.88
64Jan 2025$566.36$838.88$1,405.24$217,795.95
65Feb 2025$568.54$836.70$1,405.24$217,227.41
66Mar 2025$570.72$834.52$1,405.24$216,656.69
67Apr 2025$572.92$832.32$1,405.24$216,083.77
68May 2025$575.12$830.12$1,405.24$215,508.65
69Jun 2025$577.33$827.91$1,405.24$214,931.32
70Jul 2025$579.55$825.69$1,405.24$214,351.77
71Aug 2025$581.77$823.47$1,405.24$213,770.00
72Sep 2025$584.01$821.23$1,405.24$213,185.99
73Oct 2025$586.25$818.99$1,405.24$212,599.74
74Nov 2025$588.50$816.74$1,405.24$212,011.24
75Dec 2025$590.76$814.48$1,405.24$211,420.48
2025 Total$6,941.83$9,921.05$16,862.88
76Jan 2026$593.03$812.21$1,405.24$210,827.45
77Feb 2026$595.31$809.93$1,405.24$210,232.14
78Mar 2026$597.60$807.64$1,405.24$209,634.54
79Apr 2026$599.89$805.35$1,405.24$209,034.65
80May 2026$602.20$803.04$1,405.24$208,432.45
81Jun 2026$604.51$800.73$1,405.24$207,827.94
82Jul 2026$606.83$798.41$1,405.24$207,221.11
83Aug 2026$609.17$796.07$1,405.24$206,611.94
84Sep 2026$611.51$793.73$1,405.24$206,000.43
85Oct 2026$613.86$791.38$1,405.24$205,386.57
86Nov 2026$616.21$789.03$1,405.24$204,770.36
87Dec 2026$618.58$786.66$1,405.24$204,151.78
2026 Total$7,268.7$9,594.18$16,862.88
88Jan 2027$620.96$784.28$1,405.24$203,530.82
89Feb 2027$623.34$781.90$1,405.24$202,907.48
90Mar 2027$625.74$779.50$1,405.24$202,281.74
91Apr 2027$628.14$777.10$1,405.24$201,653.60
92May 2027$630.55$774.69$1,405.24$201,023.05
93Jun 2027$632.98$772.26$1,405.24$200,390.07
94Jul 2027$635.41$769.83$1,405.24$199,754.66
95Aug 2027$637.85$767.39$1,405.24$199,116.81
96Sep 2027$640.30$764.94$1,405.24$198,476.51
97Oct 2027$642.76$762.48$1,405.24$197,833.75
98Nov 2027$645.23$760.01$1,405.24$197,188.52
99Dec 2027$647.71$757.53$1,405.24$196,540.81
2027 Total$7,610.97$9,251.91$16,862.88
100Jan 2028$650.20$755.04$1,405.24$195,890.61
101Feb 2028$652.69$752.55$1,405.24$195,237.92
102Mar 2028$655.20$750.04$1,405.24$194,582.72
103Apr 2028$657.72$747.52$1,405.24$193,925.00
104May 2028$660.24$745.00$1,405.24$193,264.76
105Jun 2028$662.78$742.46$1,405.24$192,601.98
106Jul 2028$665.33$739.91$1,405.24$191,936.65
107Aug 2028$667.88$737.36$1,405.24$191,268.77
108Sep 2028$670.45$734.79$1,405.24$190,598.32
109Oct 2028$673.02$732.22$1,405.24$189,925.30
110Nov 2028$675.61$729.63$1,405.24$189,249.69
111Dec 2028$678.21$727.03$1,405.24$188,571.48
2028 Total$7,969.33$8,893.55$16,862.88
112Jan 2029$680.81$724.43$1,405.24$187,890.67
113Feb 2029$683.43$721.81$1,405.24$187,207.24
114Mar 2029$686.05$719.19$1,405.24$186,521.19
115Apr 2029$688.69$716.55$1,405.24$185,832.50
116May 2029$691.33$713.91$1,405.24$185,141.17
117Jun 2029$693.99$711.25$1,405.24$184,447.18
118Jul 2029$696.66$708.58$1,405.24$183,750.52
119Aug 2029$699.33$705.91$1,405.24$183,051.19
120Sep 2029$702.02$703.22$1,405.24$182,349.17
121Oct 2029$704.72$700.52$1,405.24$181,644.45
122Nov 2029$707.42$697.82$1,405.24$180,937.03
123Dec 2029$710.14$695.10$1,405.24$180,226.89
2029 Total$8,344.59$8,518.29$16,862.88
124Jan 2030$712.87$692.37$1,405.24$179,514.02
125Feb 2030$715.61$689.63$1,405.24$178,798.41
126Mar 2030$718.36$686.88$1,405.24$178,080.05
127Apr 2030$721.12$684.12$1,405.24$177,358.93
128May 2030$723.89$681.35$1,405.24$176,635.04
129Jun 2030$726.67$678.57$1,405.24$175,908.37
130Jul 2030$729.46$675.78$1,405.24$175,178.91
131Aug 2030$732.26$672.98$1,405.24$174,446.65
132Sep 2030$735.07$670.17$1,405.24$173,711.58
133Oct 2030$737.90$667.34$1,405.24$172,973.68
134Nov 2030$740.73$664.51$1,405.24$172,232.95
135Dec 2030$743.58$661.66$1,405.24$171,489.37
2030 Total$8,737.52$8,125.36$16,862.88
136Jan 2031$746.44$658.80$1,405.24$170,742.93
137Feb 2031$749.30$655.94$1,405.24$169,993.63
138Mar 2031$752.18$653.06$1,405.24$169,241.45
139Apr 2031$755.07$650.17$1,405.24$168,486.38
140May 2031$757.97$647.27$1,405.24$167,728.41
141Jun 2031$760.88$644.36$1,405.24$166,967.53
142Jul 2031$763.81$641.43$1,405.24$166,203.72
143Aug 2031$766.74$638.50$1,405.24$165,436.98
144Sep 2031$769.69$635.55$1,405.24$164,667.29
145Oct 2031$772.64$632.60$1,405.24$163,894.65
146Nov 2031$775.61$629.63$1,405.24$163,119.04
147Dec 2031$778.59$626.65$1,405.24$162,340.45
2031 Total$9,148.92$7,713.96$16,862.88
148Jan 2032$781.58$623.66$1,405.24$161,558.87
149Feb 2032$784.58$620.66$1,405.24$160,774.29
150Mar 2032$787.60$617.64$1,405.24$159,986.69
151Apr 2032$790.62$614.62$1,405.24$159,196.07
152May 2032$793.66$611.58$1,405.24$158,402.41
153Jun 2032$796.71$608.53$1,405.24$157,605.70
154Jul 2032$799.77$605.47$1,405.24$156,805.93
155Aug 2032$802.84$602.40$1,405.24$156,003.09
156Sep 2032$805.93$599.31$1,405.24$155,197.16
157Oct 2032$809.02$596.22$1,405.24$154,388.14
158Nov 2032$812.13$593.11$1,405.24$153,576.01
159Dec 2032$815.25$589.99$1,405.24$152,760.76
2032 Total$9,579.69$7,283.19$16,862.88
160Jan 2033$818.38$586.86$1,405.24$151,942.38
161Feb 2033$821.53$583.71$1,405.24$151,120.85
162Mar 2033$824.68$580.56$1,405.24$150,296.17
163Apr 2033$827.85$577.39$1,405.24$149,468.32
164May 2033$831.03$574.21$1,405.24$148,637.29
165Jun 2033$834.23$571.01$1,405.24$147,803.06
166Jul 2033$837.43$567.81$1,405.24$146,965.63
167Aug 2033$840.65$564.59$1,405.24$146,124.98
168Sep 2033$843.88$561.36$1,405.24$145,281.10
169Oct 2033$847.12$558.12$1,405.24$144,433.98
170Nov 2033$850.37$554.87$1,405.24$143,583.61
171Dec 2033$853.64$551.60$1,405.24$142,729.97
2033 Total$10,030.79$6,832.09$16,862.88
172Jan 2034$856.92$548.32$1,405.24$141,873.05
173Feb 2034$860.21$545.03$1,405.24$141,012.84
174Mar 2034$863.52$541.72$1,405.24$140,149.32
175Apr 2034$866.83$538.41$1,405.24$139,282.49
176May 2034$870.16$535.08$1,405.24$138,412.33
177Jun 2034$873.51$531.73$1,405.24$137,538.82
178Jul 2034$876.86$528.38$1,405.24$136,661.96
179Aug 2034$880.23$525.01$1,405.24$135,781.73
180Sep 2034$883.61$521.63$1,405.24$134,898.12
181Oct 2034$887.01$518.23$1,405.24$134,011.11
182Nov 2034$890.41$514.83$1,405.24$133,120.70
183Dec 2034$893.83$511.41$1,405.24$132,226.87
2034 Total$10,503.1$6,359.78$16,862.88
184Jan 2035$897.27$507.97$1,405.24$131,329.60
185Feb 2035$900.72$504.52$1,405.24$130,428.88
186Mar 2035$904.18$501.06$1,405.24$129,524.70
187Apr 2035$907.65$497.59$1,405.24$128,617.05
188May 2035$911.14$494.10$1,405.24$127,705.91
189Jun 2035$914.64$490.60$1,405.24$126,791.27
190Jul 2035$918.15$487.09$1,405.24$125,873.12
191Aug 2035$921.68$483.56$1,405.24$124,951.44
192Sep 2035$925.22$480.02$1,405.24$124,026.22
193Oct 2035$928.77$476.47$1,405.24$123,097.45
194Nov 2035$932.34$472.90$1,405.24$122,165.11
195Dec 2035$935.92$469.32$1,405.24$121,229.19
2035 Total$10,997.68$5,865.2$16,862.88
196Jan 2036$939.52$465.72$1,405.24$120,289.67
197Feb 2036$943.13$462.11$1,405.24$119,346.54
198Mar 2036$946.75$458.49$1,405.24$118,399.79
199Apr 2036$950.39$454.85$1,405.24$117,449.40
200May 2036$954.04$451.20$1,405.24$116,495.36
201Jun 2036$957.70$447.54$1,405.24$115,537.66
202Jul 2036$961.38$443.86$1,405.24$114,576.28
203Aug 2036$965.08$440.16$1,405.24$113,611.20
204Sep 2036$968.78$436.46$1,405.24$112,642.42
205Oct 2036$972.51$432.73$1,405.24$111,669.91
206Nov 2036$976.24$429.00$1,405.24$110,693.67
207Dec 2036$979.99$425.25$1,405.24$109,713.68
2036 Total$11,515.51$5,347.37$16,862.88
208Jan 2037$983.76$421.48$1,405.24$108,729.92
209Feb 2037$987.54$417.70$1,405.24$107,742.38
210Mar 2037$991.33$413.91$1,405.24$106,751.05
211Apr 2037$995.14$410.10$1,405.24$105,755.91
212May 2037$998.96$406.28$1,405.24$104,756.95
213Jun 2037$1,002.80$402.44$1,405.24$103,754.15
214Jul 2037$1,006.65$398.59$1,405.24$102,747.50
215Aug 2037$1,010.52$394.72$1,405.24$101,736.98
216Sep 2037$1,014.40$390.84$1,405.24$100,722.58
217Oct 2037$1,018.30$386.94$1,405.24$99,704.28
218Nov 2037$1,022.21$383.03$1,405.24$98,682.07
219Dec 2037$1,026.14$379.10$1,405.24$97,655.93
2037 Total$12,057.75$4,805.13$16,862.88
220Jan 2038$1,030.08$375.16$1,405.24$96,625.85
221Feb 2038$1,034.04$371.20$1,405.24$95,591.81
222Mar 2038$1,038.01$367.23$1,405.24$94,553.80
223Apr 2038$1,042.00$363.24$1,405.24$93,511.80
224May 2038$1,046.00$359.24$1,405.24$92,465.80
225Jun 2038$1,050.02$355.22$1,405.24$91,415.78
226Jul 2038$1,054.05$351.19$1,405.24$90,361.73
227Aug 2038$1,058.10$347.14$1,405.24$89,303.63
228Sep 2038$1,062.17$343.07$1,405.24$88,241.46
229Oct 2038$1,066.25$338.99$1,405.24$87,175.21
230Nov 2038$1,070.34$334.90$1,405.24$86,104.87
231Dec 2038$1,074.45$330.79$1,405.24$85,030.42
2038 Total$12,625.51$4,237.37$16,862.88
232Jan 2039$1,078.58$326.66$1,405.24$83,951.84
233Feb 2039$1,082.73$322.51$1,405.24$82,869.11
234Mar 2039$1,086.88$318.36$1,405.24$81,782.23
235Apr 2039$1,091.06$314.18$1,405.24$80,691.17
236May 2039$1,095.25$309.99$1,405.24$79,595.92
237Jun 2039$1,099.46$305.78$1,405.24$78,496.46
238Jul 2039$1,103.68$301.56$1,405.24$77,392.78
239Aug 2039$1,107.92$297.32$1,405.24$76,284.86
240Sep 2039$1,112.18$293.06$1,405.24$75,172.68
241Oct 2039$1,116.45$288.79$1,405.24$74,056.23
242Nov 2039$1,120.74$284.50$1,405.24$72,935.49
243Dec 2039$1,125.05$280.19$1,405.24$71,810.44
2039 Total$13,219.98$3,642.9$16,862.88
244Jan 2040$1,129.37$275.87$1,405.24$70,681.07
245Feb 2040$1,133.71$271.53$1,405.24$69,547.36
246Mar 2040$1,138.06$267.18$1,405.24$68,409.30
247Apr 2040$1,142.43$262.81$1,405.24$67,266.87
248May 2040$1,146.82$258.42$1,405.24$66,120.05
249Jun 2040$1,151.23$254.01$1,405.24$64,968.82
250Jul 2040$1,155.65$249.59$1,405.24$63,813.17
251Aug 2040$1,160.09$245.15$1,405.24$62,653.08
252Sep 2040$1,164.55$240.69$1,405.24$61,488.53
253Oct 2040$1,169.02$236.22$1,405.24$60,319.51
254Nov 2040$1,173.51$231.73$1,405.24$59,146.00
255Dec 2040$1,178.02$227.22$1,405.24$57,967.98
2040 Total$13,842.46$3,020.42$16,862.88
256Jan 2041$1,182.55$222.69$1,405.24$56,785.43
257Feb 2041$1,187.09$218.15$1,405.24$55,598.34
258Mar 2041$1,191.65$213.59$1,405.24$54,406.69
259Apr 2041$1,196.23$209.01$1,405.24$53,210.46
260May 2041$1,200.82$204.42$1,405.24$52,009.64
261Jun 2041$1,205.44$199.80$1,405.24$50,804.20
262Jul 2041$1,210.07$195.17$1,405.24$49,594.13
263Aug 2041$1,214.72$190.52$1,405.24$48,379.41
264Sep 2041$1,219.38$185.86$1,405.24$47,160.03
265Oct 2041$1,224.07$181.17$1,405.24$45,935.96
266Nov 2041$1,228.77$176.47$1,405.24$44,707.19
267Dec 2041$1,233.49$171.75$1,405.24$43,473.70
2041 Total$14,494.28$2,368.6$16,862.88
268Jan 2042$1,238.23$167.01$1,405.24$42,235.47
269Feb 2042$1,242.99$162.25$1,405.24$40,992.48
270Mar 2042$1,247.76$157.48$1,405.24$39,744.72
271Apr 2042$1,252.55$152.69$1,405.24$38,492.17
272May 2042$1,257.37$147.87$1,405.24$37,234.80
273Jun 2042$1,262.20$143.04$1,405.24$35,972.60
274Jul 2042$1,267.05$138.19$1,405.24$34,705.55
275Aug 2042$1,271.91$133.33$1,405.24$33,433.64
276Sep 2042$1,276.80$128.44$1,405.24$32,156.84
277Oct 2042$1,281.70$123.54$1,405.24$30,875.14
278Nov 2042$1,286.63$118.61$1,405.24$29,588.51
279Dec 2042$1,291.57$113.67$1,405.24$28,296.94
2042 Total$15,176.76$1,686.12$16,862.88
280Jan 2043$1,296.53$108.71$1,405.24$27,000.41
281Feb 2043$1,301.51$103.73$1,405.24$25,698.90
282Mar 2043$1,306.51$98.73$1,405.24$24,392.39
283Apr 2043$1,311.53$93.71$1,405.24$23,080.86
284May 2043$1,316.57$88.67$1,405.24$21,764.29
285Jun 2043$1,321.63$83.61$1,405.24$20,442.66
286Jul 2043$1,326.71$78.53$1,405.24$19,115.95
287Aug 2043$1,331.80$73.44$1,405.24$17,784.15
288Sep 2043$1,336.92$68.32$1,405.24$16,447.23
289Oct 2043$1,342.06$63.18$1,405.24$15,105.17
290Nov 2043$1,347.21$58.03$1,405.24$13,757.96
291Dec 2043$1,352.39$52.85$1,405.24$12,405.57
2043 Total$15,891.37$971.51$16,862.88
292Jan 2044$1,357.58$47.66$1,405.24$11,047.99
293Feb 2044$1,362.80$42.44$1,405.24$9,685.19
294Mar 2044$1,368.03$37.21$1,405.24$8,317.16
295Apr 2044$1,373.29$31.95$1,405.24$6,943.87
296May 2044$1,378.56$26.68$1,405.24$5,565.31
297Jun 2044$1,383.86$21.38$1,405.24$4,181.45
298Jul 2044$1,389.18$16.06$1,405.24$2,792.27
299Aug 2044$1,394.51$10.73$1,405.24$1,397.76
300Sep 2044$1,397.76$5.37$1,403.13$0.00
2044 Total$12,405.57$239.48$12,645.05
Compare your product with the big 4 banks, or add more products to compare
As seen on