Standard Variable Home Loan from Community First Credit Union

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
5.17%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,486
Number of Repayments
300
Total Interest Paid
$195,800
Total repayments
$445,800
DatePrincipleInterestPaymentBalance
1Aug 2019$409.26$1,077.08$1,486.34$249,590.74
2Sep 2019$411.02$1,075.32$1,486.34$249,179.72
3Oct 2019$412.79$1,073.55$1,486.34$248,766.93
4Nov 2019$414.57$1,071.77$1,486.34$248,352.36
5Dec 2019$416.36$1,069.98$1,486.34$247,936.00
2019 Total$2,064$5,367.7$7,431.7
6Jan 2020$418.15$1,068.19$1,486.34$247,517.85
7Feb 2020$419.95$1,066.39$1,486.34$247,097.90
8Mar 2020$421.76$1,064.58$1,486.34$246,676.14
9Apr 2020$423.58$1,062.76$1,486.34$246,252.56
10May 2020$425.40$1,060.94$1,486.34$245,827.16
11Jun 2020$427.23$1,059.11$1,486.34$245,399.93
12Jul 2020$429.08$1,057.26$1,486.34$244,970.85
13Aug 2020$430.92$1,055.42$1,486.34$244,539.93
14Sep 2020$432.78$1,053.56$1,486.34$244,107.15
15Oct 2020$434.65$1,051.69$1,486.34$243,672.50
16Nov 2020$436.52$1,049.82$1,486.34$243,235.98
17Dec 2020$438.40$1,047.94$1,486.34$242,797.58
2020 Total$5,138.42$12,697.66$17,836.08
18Jan 2021$440.29$1,046.05$1,486.34$242,357.29
19Feb 2021$442.18$1,044.16$1,486.34$241,915.11
20Mar 2021$444.09$1,042.25$1,486.34$241,471.02
21Apr 2021$446.00$1,040.34$1,486.34$241,025.02
22May 2021$447.92$1,038.42$1,486.34$240,577.10
23Jun 2021$449.85$1,036.49$1,486.34$240,127.25
24Jul 2021$451.79$1,034.55$1,486.34$239,675.46
25Aug 2021$453.74$1,032.60$1,486.34$239,221.72
26Sep 2021$455.69$1,030.65$1,486.34$238,766.03
27Oct 2021$457.66$1,028.68$1,486.34$238,308.37
28Nov 2021$459.63$1,026.71$1,486.34$237,848.74
29Dec 2021$461.61$1,024.73$1,486.34$237,387.13
2021 Total$5,410.45$12,425.63$17,836.08
30Jan 2022$463.60$1,022.74$1,486.34$236,923.53
31Feb 2022$465.59$1,020.75$1,486.34$236,457.94
32Mar 2022$467.60$1,018.74$1,486.34$235,990.34
33Apr 2022$469.61$1,016.73$1,486.34$235,520.73
34May 2022$471.64$1,014.70$1,486.34$235,049.09
35Jun 2022$473.67$1,012.67$1,486.34$234,575.42
36Jul 2022$475.71$1,010.63$1,486.34$234,099.71
37Aug 2022$477.76$1,008.58$1,486.34$233,621.95
38Sep 2022$479.82$1,006.52$1,486.34$233,142.13
39Oct 2022$481.89$1,004.45$1,486.34$232,660.24
40Nov 2022$483.96$1,002.38$1,486.34$232,176.28
41Dec 2022$486.05$1,000.29$1,486.34$231,690.23
2022 Total$5,696.9$12,139.18$17,836.08
42Jan 2023$488.14$998.20$1,486.34$231,202.09
43Feb 2023$490.24$996.10$1,486.34$230,711.85
44Mar 2023$492.36$993.98$1,486.34$230,219.49
45Apr 2023$494.48$991.86$1,486.34$229,725.01
46May 2023$496.61$989.73$1,486.34$229,228.40
47Jun 2023$498.75$987.59$1,486.34$228,729.65
48Jul 2023$500.90$985.44$1,486.34$228,228.75
49Aug 2023$503.05$983.29$1,486.34$227,725.70
50Sep 2023$505.22$981.12$1,486.34$227,220.48
51Oct 2023$507.40$978.94$1,486.34$226,713.08
52Nov 2023$509.58$976.76$1,486.34$226,203.50
53Dec 2023$511.78$974.56$1,486.34$225,691.72
2023 Total$5,998.51$11,837.57$17,836.08
54Jan 2024$513.98$972.36$1,486.34$225,177.74
55Feb 2024$516.20$970.14$1,486.34$224,661.54
56Mar 2024$518.42$967.92$1,486.34$224,143.12
57Apr 2024$520.66$965.68$1,486.34$223,622.46
58May 2024$522.90$963.44$1,486.34$223,099.56
59Jun 2024$525.15$961.19$1,486.34$222,574.41
60Jul 2024$527.42$958.92$1,486.34$222,046.99
61Aug 2024$529.69$956.65$1,486.34$221,517.30
62Sep 2024$531.97$954.37$1,486.34$220,985.33
63Oct 2024$534.26$952.08$1,486.34$220,451.07
64Nov 2024$536.56$949.78$1,486.34$219,914.51
65Dec 2024$538.87$947.47$1,486.34$219,375.64
2024 Total$6,316.08$11,520$17,836.08
66Jan 2025$541.20$945.14$1,486.34$218,834.44
67Feb 2025$543.53$942.81$1,486.34$218,290.91
68Mar 2025$545.87$940.47$1,486.34$217,745.04
69Apr 2025$548.22$938.12$1,486.34$217,196.82
70May 2025$550.58$935.76$1,486.34$216,646.24
71Jun 2025$552.96$933.38$1,486.34$216,093.28
72Jul 2025$555.34$931.00$1,486.34$215,537.94
73Aug 2025$557.73$928.61$1,486.34$214,980.21
74Sep 2025$560.13$926.21$1,486.34$214,420.08
75Oct 2025$562.55$923.79$1,486.34$213,857.53
76Nov 2025$564.97$921.37$1,486.34$213,292.56
77Dec 2025$567.40$918.94$1,486.34$212,725.16
2025 Total$6,650.48$11,185.6$17,836.08
78Jan 2026$569.85$916.49$1,486.34$212,155.31
79Feb 2026$572.30$914.04$1,486.34$211,583.01
80Mar 2026$574.77$911.57$1,486.34$211,008.24
81Apr 2026$577.25$909.09$1,486.34$210,430.99
82May 2026$579.73$906.61$1,486.34$209,851.26
83Jun 2026$582.23$904.11$1,486.34$209,269.03
84Jul 2026$584.74$901.60$1,486.34$208,684.29
85Aug 2026$587.26$899.08$1,486.34$208,097.03
86Sep 2026$589.79$896.55$1,486.34$207,507.24
87Oct 2026$592.33$894.01$1,486.34$206,914.91
88Nov 2026$594.88$891.46$1,486.34$206,320.03
89Dec 2026$597.44$888.90$1,486.34$205,722.59
2026 Total$7,002.57$10,833.51$17,836.08
90Jan 2027$600.02$886.32$1,486.34$205,122.57
91Feb 2027$602.60$883.74$1,486.34$204,519.97
92Mar 2027$605.20$881.14$1,486.34$203,914.77
93Apr 2027$607.81$878.53$1,486.34$203,306.96
94May 2027$610.43$875.91$1,486.34$202,696.53
95Jun 2027$613.06$873.28$1,486.34$202,083.47
96Jul 2027$615.70$870.64$1,486.34$201,467.77
97Aug 2027$618.35$867.99$1,486.34$200,849.42
98Sep 2027$621.01$865.33$1,486.34$200,228.41
99Oct 2027$623.69$862.65$1,486.34$199,604.72
100Nov 2027$626.38$859.96$1,486.34$198,978.34
101Dec 2027$629.07$857.27$1,486.34$198,349.27
2027 Total$7,373.32$10,462.76$17,836.08
102Jan 2028$631.79$854.55$1,486.34$197,717.48
103Feb 2028$634.51$851.83$1,486.34$197,082.97
104Mar 2028$637.24$849.10$1,486.34$196,445.73
105Apr 2028$639.99$846.35$1,486.34$195,805.74
106May 2028$642.74$843.60$1,486.34$195,163.00
107Jun 2028$645.51$840.83$1,486.34$194,517.49
108Jul 2028$648.29$838.05$1,486.34$193,869.20
109Aug 2028$651.09$835.25$1,486.34$193,218.11
110Sep 2028$653.89$832.45$1,486.34$192,564.22
111Oct 2028$656.71$829.63$1,486.34$191,907.51
112Nov 2028$659.54$826.80$1,486.34$191,247.97
113Dec 2028$662.38$823.96$1,486.34$190,585.59
2028 Total$7,763.68$10,072.4$17,836.08
114Jan 2029$665.23$821.11$1,486.34$189,920.36
115Feb 2029$668.10$818.24$1,486.34$189,252.26
116Mar 2029$670.98$815.36$1,486.34$188,581.28
117Apr 2029$673.87$812.47$1,486.34$187,907.41
118May 2029$676.77$809.57$1,486.34$187,230.64
119Jun 2029$679.69$806.65$1,486.34$186,550.95
120Jul 2029$682.62$803.72$1,486.34$185,868.33
121Aug 2029$685.56$800.78$1,486.34$185,182.77
122Sep 2029$688.51$797.83$1,486.34$184,494.26
123Oct 2029$691.48$794.86$1,486.34$183,802.78
124Nov 2029$694.46$791.88$1,486.34$183,108.32
125Dec 2029$697.45$788.89$1,486.34$182,410.87
2029 Total$8,174.72$9,661.36$17,836.08
126Jan 2030$700.45$785.89$1,486.34$181,710.42
127Feb 2030$703.47$782.87$1,486.34$181,006.95
128Mar 2030$706.50$779.84$1,486.34$180,300.45
129Apr 2030$709.55$776.79$1,486.34$179,590.90
130May 2030$712.60$773.74$1,486.34$178,878.30
131Jun 2030$715.67$770.67$1,486.34$178,162.63
132Jul 2030$718.76$767.58$1,486.34$177,443.87
133Aug 2030$721.85$764.49$1,486.34$176,722.02
134Sep 2030$724.96$761.38$1,486.34$175,997.06
135Oct 2030$728.09$758.25$1,486.34$175,268.97
136Nov 2030$731.22$755.12$1,486.34$174,537.75
137Dec 2030$734.37$751.97$1,486.34$173,803.38
2030 Total$8,607.49$9,228.59$17,836.08
138Jan 2031$737.54$748.80$1,486.34$173,065.84
139Feb 2031$740.71$745.63$1,486.34$172,325.13
140Mar 2031$743.91$742.43$1,486.34$171,581.22
141Apr 2031$747.11$739.23$1,486.34$170,834.11
142May 2031$750.33$736.01$1,486.34$170,083.78
143Jun 2031$753.56$732.78$1,486.34$169,330.22
144Jul 2031$756.81$729.53$1,486.34$168,573.41
145Aug 2031$760.07$726.27$1,486.34$167,813.34
146Sep 2031$763.34$723.00$1,486.34$167,050.00
147Oct 2031$766.63$719.71$1,486.34$166,283.37
148Nov 2031$769.94$716.40$1,486.34$165,513.43
149Dec 2031$773.25$713.09$1,486.34$164,740.18
2031 Total$9,063.2$8,772.88$17,836.08
150Jan 2032$776.58$709.76$1,486.34$163,963.60
151Feb 2032$779.93$706.41$1,486.34$163,183.67
152Mar 2032$783.29$703.05$1,486.34$162,400.38
153Apr 2032$786.67$699.67$1,486.34$161,613.71
154May 2032$790.05$696.29$1,486.34$160,823.66
155Jun 2032$793.46$692.88$1,486.34$160,030.20
156Jul 2032$796.88$689.46$1,486.34$159,233.32
157Aug 2032$800.31$686.03$1,486.34$158,433.01
158Sep 2032$803.76$682.58$1,486.34$157,629.25
159Oct 2032$807.22$679.12$1,486.34$156,822.03
160Nov 2032$810.70$675.64$1,486.34$156,011.33
161Dec 2032$814.19$672.15$1,486.34$155,197.14
2032 Total$9,543.04$8,293.04$17,836.08
162Jan 2033$817.70$668.64$1,486.34$154,379.44
163Feb 2033$821.22$665.12$1,486.34$153,558.22
164Mar 2033$824.76$661.58$1,486.34$152,733.46
165Apr 2033$828.31$658.03$1,486.34$151,905.15
166May 2033$831.88$654.46$1,486.34$151,073.27
167Jun 2033$835.47$650.87$1,486.34$150,237.80
168Jul 2033$839.07$647.27$1,486.34$149,398.73
169Aug 2033$842.68$643.66$1,486.34$148,556.05
170Sep 2033$846.31$640.03$1,486.34$147,709.74
171Oct 2033$849.96$636.38$1,486.34$146,859.78
172Nov 2033$853.62$632.72$1,486.34$146,006.16
173Dec 2033$857.30$629.04$1,486.34$145,148.86
2033 Total$10,048.28$7,787.8$17,836.08
174Jan 2034$860.99$625.35$1,486.34$144,287.87
175Feb 2034$864.70$621.64$1,486.34$143,423.17
176Mar 2034$868.43$617.91$1,486.34$142,554.74
177Apr 2034$872.17$614.17$1,486.34$141,682.57
178May 2034$875.92$610.42$1,486.34$140,806.65
179Jun 2034$879.70$606.64$1,486.34$139,926.95
180Jul 2034$883.49$602.85$1,486.34$139,043.46
181Aug 2034$887.29$599.05$1,486.34$138,156.17
182Sep 2034$891.12$595.22$1,486.34$137,265.05
183Oct 2034$894.96$591.38$1,486.34$136,370.09
184Nov 2034$898.81$587.53$1,486.34$135,471.28
185Dec 2034$902.68$583.66$1,486.34$134,568.60
2034 Total$10,580.26$7,255.82$17,836.08
186Jan 2035$906.57$579.77$1,486.34$133,662.03
187Feb 2035$910.48$575.86$1,486.34$132,751.55
188Mar 2035$914.40$571.94$1,486.34$131,837.15
189Apr 2035$918.34$568.00$1,486.34$130,918.81
190May 2035$922.30$564.04$1,486.34$129,996.51
191Jun 2035$926.27$560.07$1,486.34$129,070.24
192Jul 2035$930.26$556.08$1,486.34$128,139.98
193Aug 2035$934.27$552.07$1,486.34$127,205.71
194Sep 2035$938.30$548.04$1,486.34$126,267.41
195Oct 2035$942.34$544.00$1,486.34$125,325.07
196Nov 2035$946.40$539.94$1,486.34$124,378.67
197Dec 2035$950.48$535.86$1,486.34$123,428.19
2035 Total$11,140.41$6,695.67$17,836.08
198Jan 2036$954.57$531.77$1,486.34$122,473.62
199Feb 2036$958.68$527.66$1,486.34$121,514.94
200Mar 2036$962.81$523.53$1,486.34$120,552.13
201Apr 2036$966.96$519.38$1,486.34$119,585.17
202May 2036$971.13$515.21$1,486.34$118,614.04
203Jun 2036$975.31$511.03$1,486.34$117,638.73
204Jul 2036$979.51$506.83$1,486.34$116,659.22
205Aug 2036$983.73$502.61$1,486.34$115,675.49
206Sep 2036$987.97$498.37$1,486.34$114,687.52
207Oct 2036$992.23$494.11$1,486.34$113,695.29
208Nov 2036$996.50$489.84$1,486.34$112,698.79
209Dec 2036$1,000.80$485.54$1,486.34$111,697.99
2036 Total$11,730.2$6,105.88$17,836.08
210Jan 2037$1,005.11$481.23$1,486.34$110,692.88
211Feb 2037$1,009.44$476.90$1,486.34$109,683.44
212Mar 2037$1,013.79$472.55$1,486.34$108,669.65
213Apr 2037$1,018.15$468.19$1,486.34$107,651.50
214May 2037$1,022.54$463.80$1,486.34$106,628.96
215Jun 2037$1,026.95$459.39$1,486.34$105,602.01
216Jul 2037$1,031.37$454.97$1,486.34$104,570.64
217Aug 2037$1,035.81$450.53$1,486.34$103,534.83
218Sep 2037$1,040.28$446.06$1,486.34$102,494.55
219Oct 2037$1,044.76$441.58$1,486.34$101,449.79
220Nov 2037$1,049.26$437.08$1,486.34$100,400.53
221Dec 2037$1,053.78$432.56$1,486.34$99,346.75
2037 Total$12,351.24$5,484.84$17,836.08
222Jan 2038$1,058.32$428.02$1,486.34$98,288.43
223Feb 2038$1,062.88$423.46$1,486.34$97,225.55
224Mar 2038$1,067.46$418.88$1,486.34$96,158.09
225Apr 2038$1,072.06$414.28$1,486.34$95,086.03
226May 2038$1,076.68$409.66$1,486.34$94,009.35
227Jun 2038$1,081.32$405.02$1,486.34$92,928.03
228Jul 2038$1,085.98$400.36$1,486.34$91,842.05
229Aug 2038$1,090.65$395.69$1,486.34$90,751.40
230Sep 2038$1,095.35$390.99$1,486.34$89,656.05
231Oct 2038$1,100.07$386.27$1,486.34$88,555.98
232Nov 2038$1,104.81$381.53$1,486.34$87,451.17
233Dec 2038$1,109.57$376.77$1,486.34$86,341.60
2038 Total$13,005.15$4,830.93$17,836.08
234Jan 2039$1,114.35$371.99$1,486.34$85,227.25
235Feb 2039$1,119.15$367.19$1,486.34$84,108.10
236Mar 2039$1,123.97$362.37$1,486.34$82,984.13
237Apr 2039$1,128.82$357.52$1,486.34$81,855.31
238May 2039$1,133.68$352.66$1,486.34$80,721.63
239Jun 2039$1,138.56$347.78$1,486.34$79,583.07
240Jul 2039$1,143.47$342.87$1,486.34$78,439.60
241Aug 2039$1,148.40$337.94$1,486.34$77,291.20
242Sep 2039$1,153.34$333.00$1,486.34$76,137.86
243Oct 2039$1,158.31$328.03$1,486.34$74,979.55
244Nov 2039$1,163.30$323.04$1,486.34$73,816.25
245Dec 2039$1,168.31$318.03$1,486.34$72,647.94
2039 Total$13,693.66$4,142.42$17,836.08
246Jan 2040$1,173.35$312.99$1,486.34$71,474.59
247Feb 2040$1,178.40$307.94$1,486.34$70,296.19
248Mar 2040$1,183.48$302.86$1,486.34$69,112.71
249Apr 2040$1,188.58$297.76$1,486.34$67,924.13
250May 2040$1,193.70$292.64$1,486.34$66,730.43
251Jun 2040$1,198.84$287.50$1,486.34$65,531.59
252Jul 2040$1,204.01$282.33$1,486.34$64,327.58
253Aug 2040$1,209.20$277.14$1,486.34$63,118.38
254Sep 2040$1,214.40$271.94$1,486.34$61,903.98
255Oct 2040$1,219.64$266.70$1,486.34$60,684.34
256Nov 2040$1,224.89$261.45$1,486.34$59,459.45
257Dec 2040$1,230.17$256.17$1,486.34$58,229.28
2040 Total$14,418.66$3,417.42$17,836.08
258Jan 2041$1,235.47$250.87$1,486.34$56,993.81
259Feb 2041$1,240.79$245.55$1,486.34$55,753.02
260Mar 2041$1,246.14$240.20$1,486.34$54,506.88
261Apr 2041$1,251.51$234.83$1,486.34$53,255.37
262May 2041$1,256.90$229.44$1,486.34$51,998.47
263Jun 2041$1,262.31$224.03$1,486.34$50,736.16
264Jul 2041$1,267.75$218.59$1,486.34$49,468.41
265Aug 2041$1,273.21$213.13$1,486.34$48,195.20
266Sep 2041$1,278.70$207.64$1,486.34$46,916.50
267Oct 2041$1,284.21$202.13$1,486.34$45,632.29
268Nov 2041$1,289.74$196.60$1,486.34$44,342.55
269Dec 2041$1,295.30$191.04$1,486.34$43,047.25
2041 Total$15,182.03$2,654.05$17,836.08
270Jan 2042$1,300.88$185.46$1,486.34$41,746.37
271Feb 2042$1,306.48$179.86$1,486.34$40,439.89
272Mar 2042$1,312.11$174.23$1,486.34$39,127.78
273Apr 2042$1,317.76$168.58$1,486.34$37,810.02
274May 2042$1,323.44$162.90$1,486.34$36,486.58
275Jun 2042$1,329.14$157.20$1,486.34$35,157.44
276Jul 2042$1,334.87$151.47$1,486.34$33,822.57
277Aug 2042$1,340.62$145.72$1,486.34$32,481.95
278Sep 2042$1,346.40$139.94$1,486.34$31,135.55
279Oct 2042$1,352.20$134.14$1,486.34$29,783.35
280Nov 2042$1,358.02$128.32$1,486.34$28,425.33
281Dec 2042$1,363.87$122.47$1,486.34$27,061.46
2042 Total$15,985.79$1,850.29$17,836.08
282Jan 2043$1,369.75$116.59$1,486.34$25,691.71
283Feb 2043$1,375.65$110.69$1,486.34$24,316.06
284Mar 2043$1,381.58$104.76$1,486.34$22,934.48
285Apr 2043$1,387.53$98.81$1,486.34$21,546.95
286May 2043$1,393.51$92.83$1,486.34$20,153.44
287Jun 2043$1,399.51$86.83$1,486.34$18,753.93
288Jul 2043$1,405.54$80.80$1,486.34$17,348.39
289Aug 2043$1,411.60$74.74$1,486.34$15,936.79
290Sep 2043$1,417.68$68.66$1,486.34$14,519.11
291Oct 2043$1,423.79$62.55$1,486.34$13,095.32
292Nov 2043$1,429.92$56.42$1,486.34$11,665.40
293Dec 2043$1,436.08$50.26$1,486.34$10,229.32
2043 Total$16,832.14$1,003.94$17,836.08
294Jan 2044$1,442.27$44.07$1,486.34$8,787.05
295Feb 2044$1,448.48$37.86$1,486.34$7,338.57
296Mar 2044$1,454.72$31.62$1,486.34$5,883.85
297Apr 2044$1,460.99$25.35$1,486.34$4,422.86
298May 2044$1,467.28$19.06$1,486.34$2,955.58
299Jun 2044$1,473.61$12.73$1,486.34$1,481.97
300Jul 2044$1,479.96$6.38$1,486.34$2.01
2044 Total$10,227.31$177.07$10,404.38
Compare your product with the big 4 banks, or add more products to compare
As seen on