Fixed Rate Home Loan (Principal and Interest) 2 Years from Community First Credit Union

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
3.35%
Fixed - 2 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,232
Number of Repayments
300
Total Interest Paid
$119,600
Total repayments
$369,600
DatePrincipleInterestPaymentBalance
1Oct 2019$533.62$697.92$1,231.54$249,466.38
2Nov 2019$535.11$696.43$1,231.54$248,931.27
3Dec 2019$536.61$694.93$1,231.54$248,394.66
2019 Total$1,605.34$2,089.28$3,694.62
4Jan 2020$538.10$693.44$1,231.54$247,856.56
5Feb 2020$539.61$691.93$1,231.54$247,316.95
6Mar 2020$541.11$690.43$1,231.54$246,775.84
7Apr 2020$542.62$688.92$1,231.54$246,233.22
8May 2020$544.14$687.40$1,231.54$245,689.08
9Jun 2020$545.66$685.88$1,231.54$245,143.42
10Jul 2020$547.18$684.36$1,231.54$244,596.24
11Aug 2020$548.71$682.83$1,231.54$244,047.53
12Sep 2020$550.24$681.30$1,231.54$243,497.29
13Oct 2020$551.78$679.76$1,231.54$242,945.51
14Nov 2020$553.32$678.22$1,231.54$242,392.19
15Dec 2020$554.86$676.68$1,231.54$241,837.33
2020 Total$6,557.33$8,221.15$14,778.48
16Jan 2021$556.41$675.13$1,231.54$241,280.92
17Feb 2021$557.96$673.58$1,231.54$240,722.96
18Mar 2021$559.52$672.02$1,231.54$240,163.44
19Apr 2021$561.08$670.46$1,231.54$239,602.36
20May 2021$562.65$668.89$1,231.54$239,039.71
21Jun 2021$564.22$667.32$1,231.54$238,475.49
22Jul 2021$565.80$665.74$1,231.54$237,909.69
23Aug 2021$567.38$664.16$1,231.54$237,342.31
24Sep 2021$568.96$662.58$1,231.54$236,773.35
25Oct 2021$570.55$660.99$1,231.54$236,202.80
26Nov 2021$572.14$659.40$1,231.54$235,630.66
27Dec 2021$573.74$657.80$1,231.54$235,056.92
2021 Total$6,780.41$7,998.07$14,778.48
28Jan 2022$575.34$656.20$1,231.54$234,481.58
29Feb 2022$576.95$654.59$1,231.54$233,904.63
30Mar 2022$578.56$652.98$1,231.54$233,326.07
31Apr 2022$580.17$651.37$1,231.54$232,745.90
32May 2022$581.79$649.75$1,231.54$232,164.11
33Jun 2022$583.42$648.12$1,231.54$231,580.69
34Jul 2022$585.04$646.50$1,231.54$230,995.65
35Aug 2022$586.68$644.86$1,231.54$230,408.97
36Sep 2022$588.31$643.23$1,231.54$229,820.66
37Oct 2022$589.96$641.58$1,231.54$229,230.70
38Nov 2022$591.60$639.94$1,231.54$228,639.10
39Dec 2022$593.26$638.28$1,231.54$228,045.84
2022 Total$7,011.08$7,767.4$14,778.48
40Jan 2023$594.91$636.63$1,231.54$227,450.93
41Feb 2023$596.57$634.97$1,231.54$226,854.36
42Mar 2023$598.24$633.30$1,231.54$226,256.12
43Apr 2023$599.91$631.63$1,231.54$225,656.21
44May 2023$601.58$629.96$1,231.54$225,054.63
45Jun 2023$603.26$628.28$1,231.54$224,451.37
46Jul 2023$604.95$626.59$1,231.54$223,846.42
47Aug 2023$606.64$624.90$1,231.54$223,239.78
48Sep 2023$608.33$623.21$1,231.54$222,631.45
49Oct 2023$610.03$621.51$1,231.54$222,021.42
50Nov 2023$611.73$619.81$1,231.54$221,409.69
51Dec 2023$613.44$618.10$1,231.54$220,796.25
2023 Total$7,249.59$7,528.89$14,778.48
52Jan 2024$615.15$616.39$1,231.54$220,181.10
53Feb 2024$616.87$614.67$1,231.54$219,564.23
54Mar 2024$618.59$612.95$1,231.54$218,945.64
55Apr 2024$620.32$611.22$1,231.54$218,325.32
56May 2024$622.05$609.49$1,231.54$217,703.27
57Jun 2024$623.79$607.75$1,231.54$217,079.48
58Jul 2024$625.53$606.01$1,231.54$216,453.95
59Aug 2024$627.27$604.27$1,231.54$215,826.68
60Sep 2024$629.02$602.52$1,231.54$215,197.66
61Oct 2024$630.78$600.76$1,231.54$214,566.88
62Nov 2024$632.54$599.00$1,231.54$213,934.34
63Dec 2024$634.31$597.23$1,231.54$213,300.03
2024 Total$7,496.22$7,282.26$14,778.48
64Jan 2025$636.08$595.46$1,231.54$212,663.95
65Feb 2025$637.85$593.69$1,231.54$212,026.10
66Mar 2025$639.63$591.91$1,231.54$211,386.47
67Apr 2025$641.42$590.12$1,231.54$210,745.05
68May 2025$643.21$588.33$1,231.54$210,101.84
69Jun 2025$645.01$586.53$1,231.54$209,456.83
70Jul 2025$646.81$584.73$1,231.54$208,810.02
71Aug 2025$648.61$582.93$1,231.54$208,161.41
72Sep 2025$650.42$581.12$1,231.54$207,510.99
73Oct 2025$652.24$579.30$1,231.54$206,858.75
74Nov 2025$654.06$577.48$1,231.54$206,204.69
75Dec 2025$655.89$575.65$1,231.54$205,548.80
2025 Total$7,751.23$7,027.25$14,778.48
76Jan 2026$657.72$573.82$1,231.54$204,891.08
77Feb 2026$659.55$571.99$1,231.54$204,231.53
78Mar 2026$661.39$570.15$1,231.54$203,570.14
79Apr 2026$663.24$568.30$1,231.54$202,906.90
80May 2026$665.09$566.45$1,231.54$202,241.81
81Jun 2026$666.95$564.59$1,231.54$201,574.86
82Jul 2026$668.81$562.73$1,231.54$200,906.05
83Aug 2026$670.68$560.86$1,231.54$200,235.37
84Sep 2026$672.55$558.99$1,231.54$199,562.82
85Oct 2026$674.43$557.11$1,231.54$198,888.39
86Nov 2026$676.31$555.23$1,231.54$198,212.08
87Dec 2026$678.20$553.34$1,231.54$197,533.88
2026 Total$8,014.92$6,763.56$14,778.48
88Jan 2027$680.09$551.45$1,231.54$196,853.79
89Feb 2027$681.99$549.55$1,231.54$196,171.80
90Mar 2027$683.89$547.65$1,231.54$195,487.91
91Apr 2027$685.80$545.74$1,231.54$194,802.11
92May 2027$687.72$543.82$1,231.54$194,114.39
93Jun 2027$689.64$541.90$1,231.54$193,424.75
94Jul 2027$691.56$539.98$1,231.54$192,733.19
95Aug 2027$693.49$538.05$1,231.54$192,039.70
96Sep 2027$695.43$536.11$1,231.54$191,344.27
97Oct 2027$697.37$534.17$1,231.54$190,646.90
98Nov 2027$699.32$532.22$1,231.54$189,947.58
99Dec 2027$701.27$530.27$1,231.54$189,246.31
2027 Total$8,287.57$6,490.91$14,778.48
100Jan 2028$703.23$528.31$1,231.54$188,543.08
101Feb 2028$705.19$526.35$1,231.54$187,837.89
102Mar 2028$707.16$524.38$1,231.54$187,130.73
103Apr 2028$709.13$522.41$1,231.54$186,421.60
104May 2028$711.11$520.43$1,231.54$185,710.49
105Jun 2028$713.10$518.44$1,231.54$184,997.39
106Jul 2028$715.09$516.45$1,231.54$184,282.30
107Aug 2028$717.09$514.45$1,231.54$183,565.21
108Sep 2028$719.09$512.45$1,231.54$182,846.12
109Oct 2028$721.09$510.45$1,231.54$182,125.03
110Nov 2028$723.11$508.43$1,231.54$181,401.92
111Dec 2028$725.13$506.41$1,231.54$180,676.79
2028 Total$8,569.52$6,208.96$14,778.48
112Jan 2029$727.15$504.39$1,231.54$179,949.64
113Feb 2029$729.18$502.36$1,231.54$179,220.46
114Mar 2029$731.22$500.32$1,231.54$178,489.24
115Apr 2029$733.26$498.28$1,231.54$177,755.98
116May 2029$735.30$496.24$1,231.54$177,020.68
117Jun 2029$737.36$494.18$1,231.54$176,283.32
118Jul 2029$739.42$492.12$1,231.54$175,543.90
119Aug 2029$741.48$490.06$1,231.54$174,802.42
120Sep 2029$743.55$487.99$1,231.54$174,058.87
121Oct 2029$745.63$485.91$1,231.54$173,313.24
122Nov 2029$747.71$483.83$1,231.54$172,565.53
123Dec 2029$749.79$481.75$1,231.54$171,815.74
2029 Total$8,861.05$5,917.43$14,778.48
124Jan 2030$751.89$479.65$1,231.54$171,063.85
125Feb 2030$753.99$477.55$1,231.54$170,309.86
126Mar 2030$756.09$475.45$1,231.54$169,553.77
127Apr 2030$758.20$473.34$1,231.54$168,795.57
128May 2030$760.32$471.22$1,231.54$168,035.25
129Jun 2030$762.44$469.10$1,231.54$167,272.81
130Jul 2030$764.57$466.97$1,231.54$166,508.24
131Aug 2030$766.70$464.84$1,231.54$165,741.54
132Sep 2030$768.84$462.70$1,231.54$164,972.70
133Oct 2030$770.99$460.55$1,231.54$164,201.71
134Nov 2030$773.14$458.40$1,231.54$163,428.57
135Dec 2030$775.30$456.24$1,231.54$162,653.27
2030 Total$9,162.47$5,616.01$14,778.48
136Jan 2031$777.47$454.07$1,231.54$161,875.80
137Feb 2031$779.64$451.90$1,231.54$161,096.16
138Mar 2031$781.81$449.73$1,231.54$160,314.35
139Apr 2031$784.00$447.54$1,231.54$159,530.35
140May 2031$786.18$445.36$1,231.54$158,744.17
141Jun 2031$788.38$443.16$1,231.54$157,955.79
142Jul 2031$790.58$440.96$1,231.54$157,165.21
143Aug 2031$792.79$438.75$1,231.54$156,372.42
144Sep 2031$795.00$436.54$1,231.54$155,577.42
145Oct 2031$797.22$434.32$1,231.54$154,780.20
146Nov 2031$799.45$432.09$1,231.54$153,980.75
147Dec 2031$801.68$429.86$1,231.54$153,179.07
2031 Total$9,474.2$5,304.28$14,778.48
148Jan 2032$803.92$427.62$1,231.54$152,375.15
149Feb 2032$806.16$425.38$1,231.54$151,568.99
150Mar 2032$808.41$423.13$1,231.54$150,760.58
151Apr 2032$810.67$420.87$1,231.54$149,949.91
152May 2032$812.93$418.61$1,231.54$149,136.98
153Jun 2032$815.20$416.34$1,231.54$148,321.78
154Jul 2032$817.48$414.06$1,231.54$147,504.30
155Aug 2032$819.76$411.78$1,231.54$146,684.54
156Sep 2032$822.05$409.49$1,231.54$145,862.49
157Oct 2032$824.34$407.20$1,231.54$145,038.15
158Nov 2032$826.64$404.90$1,231.54$144,211.51
159Dec 2032$828.95$402.59$1,231.54$143,382.56
2032 Total$9,796.51$4,981.97$14,778.48
160Jan 2033$831.26$400.28$1,231.54$142,551.30
161Feb 2033$833.58$397.96$1,231.54$141,717.72
162Mar 2033$835.91$395.63$1,231.54$140,881.81
163Apr 2033$838.24$393.30$1,231.54$140,043.57
164May 2033$840.59$390.95$1,231.54$139,202.98
165Jun 2033$842.93$388.61$1,231.54$138,360.05
166Jul 2033$845.28$386.26$1,231.54$137,514.77
167Aug 2033$847.64$383.90$1,231.54$136,667.13
168Sep 2033$850.01$381.53$1,231.54$135,817.12
169Oct 2033$852.38$379.16$1,231.54$134,964.74
170Nov 2033$854.76$376.78$1,231.54$134,109.98
171Dec 2033$857.15$374.39$1,231.54$133,252.83
2033 Total$10,129.73$4,648.75$14,778.48
172Jan 2034$859.54$372.00$1,231.54$132,393.29
173Feb 2034$861.94$369.60$1,231.54$131,531.35
174Mar 2034$864.35$367.19$1,231.54$130,667.00
175Apr 2034$866.76$364.78$1,231.54$129,800.24
176May 2034$869.18$362.36$1,231.54$128,931.06
177Jun 2034$871.61$359.93$1,231.54$128,059.45
178Jul 2034$874.04$357.50$1,231.54$127,185.41
179Aug 2034$876.48$355.06$1,231.54$126,308.93
180Sep 2034$878.93$352.61$1,231.54$125,430.00
181Oct 2034$881.38$350.16$1,231.54$124,548.62
182Nov 2034$883.84$347.70$1,231.54$123,664.78
183Dec 2034$886.31$345.23$1,231.54$122,778.47
2034 Total$10,474.36$4,304.12$14,778.48
184Jan 2035$888.78$342.76$1,231.54$121,889.69
185Feb 2035$891.26$340.28$1,231.54$120,998.43
186Mar 2035$893.75$337.79$1,231.54$120,104.68
187Apr 2035$896.25$335.29$1,231.54$119,208.43
188May 2035$898.75$332.79$1,231.54$118,309.68
189Jun 2035$901.26$330.28$1,231.54$117,408.42
190Jul 2035$903.77$327.77$1,231.54$116,504.65
191Aug 2035$906.30$325.24$1,231.54$115,598.35
192Sep 2035$908.83$322.71$1,231.54$114,689.52
193Oct 2035$911.37$320.17$1,231.54$113,778.15
194Nov 2035$913.91$317.63$1,231.54$112,864.24
195Dec 2035$916.46$315.08$1,231.54$111,947.78
2035 Total$10,830.69$3,947.79$14,778.48
196Jan 2036$919.02$312.52$1,231.54$111,028.76
197Feb 2036$921.58$309.96$1,231.54$110,107.18
198Mar 2036$924.16$307.38$1,231.54$109,183.02
199Apr 2036$926.74$304.80$1,231.54$108,256.28
200May 2036$929.32$302.22$1,231.54$107,326.96
201Jun 2036$931.92$299.62$1,231.54$106,395.04
202Jul 2036$934.52$297.02$1,231.54$105,460.52
203Aug 2036$937.13$294.41$1,231.54$104,523.39
204Sep 2036$939.75$291.79$1,231.54$103,583.64
205Oct 2036$942.37$289.17$1,231.54$102,641.27
206Nov 2036$945.00$286.54$1,231.54$101,696.27
207Dec 2036$947.64$283.90$1,231.54$100,748.63
2036 Total$11,199.15$3,579.33$14,778.48
208Jan 2037$950.28$281.26$1,231.54$99,798.35
209Feb 2037$952.94$278.60$1,231.54$98,845.41
210Mar 2037$955.60$275.94$1,231.54$97,889.81
211Apr 2037$958.26$273.28$1,231.54$96,931.55
212May 2037$960.94$270.60$1,231.54$95,970.61
213Jun 2037$963.62$267.92$1,231.54$95,006.99
214Jul 2037$966.31$265.23$1,231.54$94,040.68
215Aug 2037$969.01$262.53$1,231.54$93,071.67
216Sep 2037$971.71$259.83$1,231.54$92,099.96
217Oct 2037$974.43$257.11$1,231.54$91,125.53
218Nov 2037$977.15$254.39$1,231.54$90,148.38
219Dec 2037$979.88$251.66$1,231.54$89,168.50
2037 Total$11,580.13$3,198.35$14,778.48
220Jan 2038$982.61$248.93$1,231.54$88,185.89
221Feb 2038$985.35$246.19$1,231.54$87,200.54
222Mar 2038$988.11$243.43$1,231.54$86,212.43
223Apr 2038$990.86$240.68$1,231.54$85,221.57
224May 2038$993.63$237.91$1,231.54$84,227.94
225Jun 2038$996.40$235.14$1,231.54$83,231.54
226Jul 2038$999.19$232.35$1,231.54$82,232.35
227Aug 2038$1,001.97$229.57$1,231.54$81,230.38
228Sep 2038$1,004.77$226.77$1,231.54$80,225.61
229Oct 2038$1,007.58$223.96$1,231.54$79,218.03
230Nov 2038$1,010.39$221.15$1,231.54$78,207.64
231Dec 2038$1,013.21$218.33$1,231.54$77,194.43
2038 Total$11,974.07$2,804.41$14,778.48
232Jan 2039$1,016.04$215.50$1,231.54$76,178.39
233Feb 2039$1,018.88$212.66$1,231.54$75,159.51
234Mar 2039$1,021.72$209.82$1,231.54$74,137.79
235Apr 2039$1,024.57$206.97$1,231.54$73,113.22
236May 2039$1,027.43$204.11$1,231.54$72,085.79
237Jun 2039$1,030.30$201.24$1,231.54$71,055.49
238Jul 2039$1,033.18$198.36$1,231.54$70,022.31
239Aug 2039$1,036.06$195.48$1,231.54$68,986.25
240Sep 2039$1,038.95$192.59$1,231.54$67,947.30
241Oct 2039$1,041.85$189.69$1,231.54$66,905.45
242Nov 2039$1,044.76$186.78$1,231.54$65,860.69
243Dec 2039$1,047.68$183.86$1,231.54$64,813.01
2039 Total$12,381.42$2,397.06$14,778.48
244Jan 2040$1,050.60$180.94$1,231.54$63,762.41
245Feb 2040$1,053.54$178.00$1,231.54$62,708.87
246Mar 2040$1,056.48$175.06$1,231.54$61,652.39
247Apr 2040$1,059.43$172.11$1,231.54$60,592.96
248May 2040$1,062.38$169.16$1,231.54$59,530.58
249Jun 2040$1,065.35$166.19$1,231.54$58,465.23
250Jul 2040$1,068.32$163.22$1,231.54$57,396.91
251Aug 2040$1,071.31$160.23$1,231.54$56,325.60
252Sep 2040$1,074.30$157.24$1,231.54$55,251.30
253Oct 2040$1,077.30$154.24$1,231.54$54,174.00
254Nov 2040$1,080.30$151.24$1,231.54$53,093.70
255Dec 2040$1,083.32$148.22$1,231.54$52,010.38
2040 Total$12,802.63$1,975.85$14,778.48
256Jan 2041$1,086.34$145.20$1,231.54$50,924.04
257Feb 2041$1,089.38$142.16$1,231.54$49,834.66
258Mar 2041$1,092.42$139.12$1,231.54$48,742.24
259Apr 2041$1,095.47$136.07$1,231.54$47,646.77
260May 2041$1,098.53$133.01$1,231.54$46,548.24
261Jun 2041$1,101.59$129.95$1,231.54$45,446.65
262Jul 2041$1,104.67$126.87$1,231.54$44,341.98
263Aug 2041$1,107.75$123.79$1,231.54$43,234.23
264Sep 2041$1,110.84$120.70$1,231.54$42,123.39
265Oct 2041$1,113.95$117.59$1,231.54$41,009.44
266Nov 2041$1,117.06$114.48$1,231.54$39,892.38
267Dec 2041$1,120.17$111.37$1,231.54$38,772.21
2041 Total$13,238.17$1,540.31$14,778.48
268Jan 2042$1,123.30$108.24$1,231.54$37,648.91
269Feb 2042$1,126.44$105.10$1,231.54$36,522.47
270Mar 2042$1,129.58$101.96$1,231.54$35,392.89
271Apr 2042$1,132.73$98.81$1,231.54$34,260.16
272May 2042$1,135.90$95.64$1,231.54$33,124.26
273Jun 2042$1,139.07$92.47$1,231.54$31,985.19
274Jul 2042$1,142.25$89.29$1,231.54$30,842.94
275Aug 2042$1,145.44$86.10$1,231.54$29,697.50
276Sep 2042$1,148.63$82.91$1,231.54$28,548.87
277Oct 2042$1,151.84$79.70$1,231.54$27,397.03
278Nov 2042$1,155.06$76.48$1,231.54$26,241.97
279Dec 2042$1,158.28$73.26$1,231.54$25,083.69
2042 Total$13,688.52$1,089.96$14,778.48
280Jan 2043$1,161.51$70.03$1,231.54$23,922.18
281Feb 2043$1,164.76$66.78$1,231.54$22,757.42
282Mar 2043$1,168.01$63.53$1,231.54$21,589.41
283Apr 2043$1,171.27$60.27$1,231.54$20,418.14
284May 2043$1,174.54$57.00$1,231.54$19,243.60
285Jun 2043$1,177.82$53.72$1,231.54$18,065.78
286Jul 2043$1,181.11$50.43$1,231.54$16,884.67
287Aug 2043$1,184.40$47.14$1,231.54$15,700.27
288Sep 2043$1,187.71$43.83$1,231.54$14,512.56
289Oct 2043$1,191.03$40.51$1,231.54$13,321.53
290Nov 2043$1,194.35$37.19$1,231.54$12,127.18
291Dec 2043$1,197.68$33.86$1,231.54$10,929.50
2043 Total$14,154.19$624.29$14,778.48
292Jan 2044$1,201.03$30.51$1,231.54$9,728.47
293Feb 2044$1,204.38$27.16$1,231.54$8,524.09
294Mar 2044$1,207.74$23.80$1,231.54$7,316.35
295Apr 2044$1,211.12$20.42$1,231.54$6,105.23
296May 2044$1,214.50$17.04$1,231.54$4,890.73
297Jun 2044$1,217.89$13.65$1,231.54$3,672.84
298Jul 2044$1,221.29$10.25$1,231.54$2,451.55
299Aug 2044$1,224.70$6.84$1,231.54$1,226.85
300Sep 2044$1,226.85$3.42$1,230.27$0.00
2044 Total$10,929.5$153.09$11,082.59
Compare your product with the big 4 banks, or add more products to compare
As seen on