Discounted Variable Rate Investment Loan (Interest Only) from Credit Union SA

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
4.97%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,035
Number of Repayments
300
Total Interest Paid
$60,500
Total repayments
$310,500
DatePrincipleInterestPaymentBalance
1Nov 2019$421.69$1,035.42$1,457.11$249,578.31
2Dec 2019$423.44$1,033.67$1,457.11$249,154.87
2019 Total$845.13$2,069.09$2,914.22
3Jan 2020$425.19$1,031.92$1,457.11$248,729.68
4Feb 2020$426.95$1,030.16$1,457.11$248,302.73
5Mar 2020$428.72$1,028.39$1,457.11$247,874.01
6Apr 2020$430.50$1,026.61$1,457.11$247,443.51
7May 2020$432.28$1,024.83$1,457.11$247,011.23
8Jun 2020$434.07$1,023.04$1,457.11$246,577.16
9Jul 2020$435.87$1,021.24$1,457.11$246,141.29
10Aug 2020$437.67$1,019.44$1,457.11$245,703.62
11Sep 2020$439.49$1,017.62$1,457.11$245,264.13
12Oct 2020$441.31$1,015.80$1,457.11$244,822.82
13Nov 2020$443.14$1,013.97$1,457.11$244,379.68
14Dec 2020$444.97$1,012.14$1,457.11$243,934.71
2020 Total$5,220.16$12,265.16$17,485.32
15Jan 2021$446.81$1,010.30$1,457.11$243,487.90
16Feb 2021$448.66$1,008.45$1,457.11$243,039.24
17Mar 2021$450.52$1,006.59$1,457.11$242,588.72
18Apr 2021$452.39$1,004.72$1,457.11$242,136.33
19May 2021$454.26$1,002.85$1,457.11$241,682.07
20Jun 2021$456.14$1,000.97$1,457.11$241,225.93
21Jul 2021$458.03$999.08$1,457.11$240,767.90
22Aug 2021$459.93$997.18$1,457.11$240,307.97
23Sep 2021$461.83$995.28$1,457.11$239,846.14
24Oct 2021$463.75$993.36$1,457.11$239,382.39
25Nov 2021$465.67$991.44$1,457.11$238,916.72
26Dec 2021$467.60$989.51$1,457.11$238,449.12
2021 Total$5,485.59$11,999.73$17,485.32
27Jan 2022$469.53$987.58$1,457.11$237,979.59
28Feb 2022$471.48$985.63$1,457.11$237,508.11
29Mar 2022$473.43$983.68$1,457.11$237,034.68
30Apr 2022$475.39$981.72$1,457.11$236,559.29
31May 2022$477.36$979.75$1,457.11$236,081.93
32Jun 2022$479.34$977.77$1,457.11$235,602.59
33Jul 2022$481.32$975.79$1,457.11$235,121.27
34Aug 2022$483.32$973.79$1,457.11$234,637.95
35Sep 2022$485.32$971.79$1,457.11$234,152.63
36Oct 2022$487.33$969.78$1,457.11$233,665.30
37Nov 2022$489.35$967.76$1,457.11$233,175.95
38Dec 2022$491.37$965.74$1,457.11$232,684.58
2022 Total$5,764.54$11,720.78$17,485.32
39Jan 2023$493.41$963.70$1,457.11$232,191.17
40Feb 2023$495.45$961.66$1,457.11$231,695.72
41Mar 2023$497.50$959.61$1,457.11$231,198.22
42Apr 2023$499.56$957.55$1,457.11$230,698.66
43May 2023$501.63$955.48$1,457.11$230,197.03
44Jun 2023$503.71$953.40$1,457.11$229,693.32
45Jul 2023$505.80$951.31$1,457.11$229,187.52
46Aug 2023$507.89$949.22$1,457.11$228,679.63
47Sep 2023$510.00$947.11$1,457.11$228,169.63
48Oct 2023$512.11$945.00$1,457.11$227,657.52
49Nov 2023$514.23$942.88$1,457.11$227,143.29
50Dec 2023$516.36$940.75$1,457.11$226,626.93
2023 Total$6,057.65$11,427.67$17,485.32
51Jan 2024$518.50$938.61$1,457.11$226,108.43
52Feb 2024$520.64$936.47$1,457.11$225,587.79
53Mar 2024$522.80$934.31$1,457.11$225,064.99
54Apr 2024$524.97$932.14$1,457.11$224,540.02
55May 2024$527.14$929.97$1,457.11$224,012.88
56Jun 2024$529.32$927.79$1,457.11$223,483.56
57Jul 2024$531.52$925.59$1,457.11$222,952.04
58Aug 2024$533.72$923.39$1,457.11$222,418.32
59Sep 2024$535.93$921.18$1,457.11$221,882.39
60Oct 2024$538.15$918.96$1,457.11$221,344.24
61Nov 2024$540.38$916.73$1,457.11$220,803.86
62Dec 2024$542.61$914.50$1,457.11$220,261.25
2024 Total$6,365.68$11,119.64$17,485.32
63Jan 2025$544.86$912.25$1,457.11$219,716.39
64Feb 2025$547.12$909.99$1,457.11$219,169.27
65Mar 2025$549.38$907.73$1,457.11$218,619.89
66Apr 2025$551.66$905.45$1,457.11$218,068.23
67May 2025$553.94$903.17$1,457.11$217,514.29
68Jun 2025$556.24$900.87$1,457.11$216,958.05
69Jul 2025$558.54$898.57$1,457.11$216,399.51
70Aug 2025$560.86$896.25$1,457.11$215,838.65
71Sep 2025$563.18$893.93$1,457.11$215,275.47
72Oct 2025$565.51$891.60$1,457.11$214,709.96
73Nov 2025$567.85$889.26$1,457.11$214,142.11
74Dec 2025$570.20$886.91$1,457.11$213,571.91
2025 Total$6,689.34$10,795.98$17,485.32
75Jan 2026$572.57$884.54$1,457.11$212,999.34
76Feb 2026$574.94$882.17$1,457.11$212,424.40
77Mar 2026$577.32$879.79$1,457.11$211,847.08
78Apr 2026$579.71$877.40$1,457.11$211,267.37
79May 2026$582.11$875.00$1,457.11$210,685.26
80Jun 2026$584.52$872.59$1,457.11$210,100.74
81Jul 2026$586.94$870.17$1,457.11$209,513.80
82Aug 2026$589.37$867.74$1,457.11$208,924.43
83Sep 2026$591.81$865.30$1,457.11$208,332.62
84Oct 2026$594.27$862.84$1,457.11$207,738.35
85Nov 2026$596.73$860.38$1,457.11$207,141.62
86Dec 2026$599.20$857.91$1,457.11$206,542.42
2026 Total$7,029.49$10,455.83$17,485.32
87Jan 2027$601.68$855.43$1,457.11$205,940.74
88Feb 2027$604.17$852.94$1,457.11$205,336.57
89Mar 2027$606.67$850.44$1,457.11$204,729.90
90Apr 2027$609.19$847.92$1,457.11$204,120.71
91May 2027$611.71$845.40$1,457.11$203,509.00
92Jun 2027$614.24$842.87$1,457.11$202,894.76
93Jul 2027$616.79$840.32$1,457.11$202,277.97
94Aug 2027$619.34$837.77$1,457.11$201,658.63
95Sep 2027$621.91$835.20$1,457.11$201,036.72
96Oct 2027$624.48$832.63$1,457.11$200,412.24
97Nov 2027$627.07$830.04$1,457.11$199,785.17
98Dec 2027$629.67$827.44$1,457.11$199,155.50
2027 Total$7,386.92$10,098.4$17,485.32
99Jan 2028$632.27$824.84$1,457.11$198,523.23
100Feb 2028$634.89$822.22$1,457.11$197,888.34
101Mar 2028$637.52$819.59$1,457.11$197,250.82
102Apr 2028$640.16$816.95$1,457.11$196,610.66
103May 2028$642.81$814.30$1,457.11$195,967.85
104Jun 2028$645.48$811.63$1,457.11$195,322.37
105Jul 2028$648.15$808.96$1,457.11$194,674.22
106Aug 2028$650.83$806.28$1,457.11$194,023.39
107Sep 2028$653.53$803.58$1,457.11$193,369.86
108Oct 2028$656.24$800.87$1,457.11$192,713.62
109Nov 2028$658.95$798.16$1,457.11$192,054.67
110Dec 2028$661.68$795.43$1,457.11$191,392.99
2028 Total$7,762.51$9,722.81$17,485.32
111Jan 2029$664.42$792.69$1,457.11$190,728.57
112Feb 2029$667.18$789.93$1,457.11$190,061.39
113Mar 2029$669.94$787.17$1,457.11$189,391.45
114Apr 2029$672.71$784.40$1,457.11$188,718.74
115May 2029$675.50$781.61$1,457.11$188,043.24
116Jun 2029$678.30$778.81$1,457.11$187,364.94
117Jul 2029$681.11$776.00$1,457.11$186,683.83
118Aug 2029$683.93$773.18$1,457.11$185,999.90
119Sep 2029$686.76$770.35$1,457.11$185,313.14
120Oct 2029$689.60$767.51$1,457.11$184,623.54
121Nov 2029$692.46$764.65$1,457.11$183,931.08
122Dec 2029$695.33$761.78$1,457.11$183,235.75
2029 Total$8,157.24$9,328.08$17,485.32
123Jan 2030$698.21$758.90$1,457.11$182,537.54
124Feb 2030$701.10$756.01$1,457.11$181,836.44
125Mar 2030$704.00$753.11$1,457.11$181,132.44
126Apr 2030$706.92$750.19$1,457.11$180,425.52
127May 2030$709.85$747.26$1,457.11$179,715.67
128Jun 2030$712.79$744.32$1,457.11$179,002.88
129Jul 2030$715.74$741.37$1,457.11$178,287.14
130Aug 2030$718.70$738.41$1,457.11$177,568.44
131Sep 2030$721.68$735.43$1,457.11$176,846.76
132Oct 2030$724.67$732.44$1,457.11$176,122.09
133Nov 2030$727.67$729.44$1,457.11$175,394.42
134Dec 2030$730.68$726.43$1,457.11$174,663.74
2030 Total$8,572.01$8,913.31$17,485.32
135Jan 2031$733.71$723.40$1,457.11$173,930.03
136Feb 2031$736.75$720.36$1,457.11$173,193.28
137Mar 2031$739.80$717.31$1,457.11$172,453.48
138Apr 2031$742.87$714.24$1,457.11$171,710.61
139May 2031$745.94$711.17$1,457.11$170,964.67
140Jun 2031$749.03$708.08$1,457.11$170,215.64
141Jul 2031$752.13$704.98$1,457.11$169,463.51
142Aug 2031$755.25$701.86$1,457.11$168,708.26
143Sep 2031$758.38$698.73$1,457.11$167,949.88
144Oct 2031$761.52$695.59$1,457.11$167,188.36
145Nov 2031$764.67$692.44$1,457.11$166,423.69
146Dec 2031$767.84$689.27$1,457.11$165,655.85
2031 Total$9,007.89$8,477.43$17,485.32
147Jan 2032$771.02$686.09$1,457.11$164,884.83
148Feb 2032$774.21$682.90$1,457.11$164,110.62
149Mar 2032$777.42$679.69$1,457.11$163,333.20
150Apr 2032$780.64$676.47$1,457.11$162,552.56
151May 2032$783.87$673.24$1,457.11$161,768.69
152Jun 2032$787.12$669.99$1,457.11$160,981.57
153Jul 2032$790.38$666.73$1,457.11$160,191.19
154Aug 2032$793.65$663.46$1,457.11$159,397.54
155Sep 2032$796.94$660.17$1,457.11$158,600.60
156Oct 2032$800.24$656.87$1,457.11$157,800.36
157Nov 2032$803.55$653.56$1,457.11$156,996.81
158Dec 2032$806.88$650.23$1,457.11$156,189.93
2032 Total$9,465.92$8,019.4$17,485.32
159Jan 2033$810.22$646.89$1,457.11$155,379.71
160Feb 2033$813.58$643.53$1,457.11$154,566.13
161Mar 2033$816.95$640.16$1,457.11$153,749.18
162Apr 2033$820.33$636.78$1,457.11$152,928.85
163May 2033$823.73$633.38$1,457.11$152,105.12
164Jun 2033$827.14$629.97$1,457.11$151,277.98
165Jul 2033$830.57$626.54$1,457.11$150,447.41
166Aug 2033$834.01$623.10$1,457.11$149,613.40
167Sep 2033$837.46$619.65$1,457.11$148,775.94
168Oct 2033$840.93$616.18$1,457.11$147,935.01
169Nov 2033$844.41$612.70$1,457.11$147,090.60
170Dec 2033$847.91$609.20$1,457.11$146,242.69
2033 Total$9,947.24$7,538.08$17,485.32
171Jan 2034$851.42$605.69$1,457.11$145,391.27
172Feb 2034$854.95$602.16$1,457.11$144,536.32
173Mar 2034$858.49$598.62$1,457.11$143,677.83
174Apr 2034$862.04$595.07$1,457.11$142,815.79
175May 2034$865.61$591.50$1,457.11$141,950.18
176Jun 2034$869.20$587.91$1,457.11$141,080.98
177Jul 2034$872.80$584.31$1,457.11$140,208.18
178Aug 2034$876.41$580.70$1,457.11$139,331.77
179Sep 2034$880.04$577.07$1,457.11$138,451.73
180Oct 2034$883.69$573.42$1,457.11$137,568.04
181Nov 2034$887.35$569.76$1,457.11$136,680.69
182Dec 2034$891.02$566.09$1,457.11$135,789.67
2034 Total$10,453.02$7,032.3$17,485.32
183Jan 2035$894.71$562.40$1,457.11$134,894.96
184Feb 2035$898.42$558.69$1,457.11$133,996.54
185Mar 2035$902.14$554.97$1,457.11$133,094.40
186Apr 2035$905.88$551.23$1,457.11$132,188.52
187May 2035$909.63$547.48$1,457.11$131,278.89
188Jun 2035$913.40$543.71$1,457.11$130,365.49
189Jul 2035$917.18$539.93$1,457.11$129,448.31
190Aug 2035$920.98$536.13$1,457.11$128,527.33
191Sep 2035$924.79$532.32$1,457.11$127,602.54
192Oct 2035$928.62$528.49$1,457.11$126,673.92
193Nov 2035$932.47$524.64$1,457.11$125,741.45
194Dec 2035$936.33$520.78$1,457.11$124,805.12
2035 Total$10,984.55$6,500.77$17,485.32
195Jan 2036$940.21$516.90$1,457.11$123,864.91
196Feb 2036$944.10$513.01$1,457.11$122,920.81
197Mar 2036$948.01$509.10$1,457.11$121,972.80
198Apr 2036$951.94$505.17$1,457.11$121,020.86
199May 2036$955.88$501.23$1,457.11$120,064.98
200Jun 2036$959.84$497.27$1,457.11$119,105.14
201Jul 2036$963.82$493.29$1,457.11$118,141.32
202Aug 2036$967.81$489.30$1,457.11$117,173.51
203Sep 2036$971.82$485.29$1,457.11$116,201.69
204Oct 2036$975.84$481.27$1,457.11$115,225.85
205Nov 2036$979.88$477.23$1,457.11$114,245.97
206Dec 2036$983.94$473.17$1,457.11$113,262.03
2036 Total$11,543.09$5,942.23$17,485.32
207Jan 2037$988.02$469.09$1,457.11$112,274.01
208Feb 2037$992.11$465.00$1,457.11$111,281.90
209Mar 2037$996.22$460.89$1,457.11$110,285.68
210Apr 2037$1,000.34$456.77$1,457.11$109,285.34
211May 2037$1,004.49$452.62$1,457.11$108,280.85
212Jun 2037$1,008.65$448.46$1,457.11$107,272.20
213Jul 2037$1,012.82$444.29$1,457.11$106,259.38
214Aug 2037$1,017.02$440.09$1,457.11$105,242.36
215Sep 2037$1,021.23$435.88$1,457.11$104,221.13
216Oct 2037$1,025.46$431.65$1,457.11$103,195.67
217Nov 2037$1,029.71$427.40$1,457.11$102,165.96
218Dec 2037$1,033.97$423.14$1,457.11$101,131.99
2037 Total$12,130.04$5,355.28$17,485.32
219Jan 2038$1,038.26$418.85$1,457.11$100,093.73
220Feb 2038$1,042.56$414.55$1,457.11$99,051.17
221Mar 2038$1,046.87$410.24$1,457.11$98,004.30
222Apr 2038$1,051.21$405.90$1,457.11$96,953.09
223May 2038$1,055.56$401.55$1,457.11$95,897.53
224Jun 2038$1,059.93$397.18$1,457.11$94,837.60
225Jul 2038$1,064.32$392.79$1,457.11$93,773.28
226Aug 2038$1,068.73$388.38$1,457.11$92,704.55
227Sep 2038$1,073.16$383.95$1,457.11$91,631.39
228Oct 2038$1,077.60$379.51$1,457.11$90,553.79
229Nov 2038$1,082.07$375.04$1,457.11$89,471.72
230Dec 2038$1,086.55$370.56$1,457.11$88,385.17
2038 Total$12,746.82$4,738.5$17,485.32
231Jan 2039$1,091.05$366.06$1,457.11$87,294.12
232Feb 2039$1,095.57$361.54$1,457.11$86,198.55
233Mar 2039$1,100.10$357.01$1,457.11$85,098.45
234Apr 2039$1,104.66$352.45$1,457.11$83,993.79
235May 2039$1,109.24$347.87$1,457.11$82,884.55
236Jun 2039$1,113.83$343.28$1,457.11$81,770.72
237Jul 2039$1,118.44$338.67$1,457.11$80,652.28
238Aug 2039$1,123.08$334.03$1,457.11$79,529.20
239Sep 2039$1,127.73$329.38$1,457.11$78,401.47
240Oct 2039$1,132.40$324.71$1,457.11$77,269.07
241Nov 2039$1,137.09$320.02$1,457.11$76,131.98
242Dec 2039$1,141.80$315.31$1,457.11$74,990.18
2039 Total$13,394.99$4,090.33$17,485.32
243Jan 2040$1,146.53$310.58$1,457.11$73,843.65
244Feb 2040$1,151.27$305.84$1,457.11$72,692.38
245Mar 2040$1,156.04$301.07$1,457.11$71,536.34
246Apr 2040$1,160.83$296.28$1,457.11$70,375.51
247May 2040$1,165.64$291.47$1,457.11$69,209.87
248Jun 2040$1,170.47$286.64$1,457.11$68,039.40
249Jul 2040$1,175.31$281.80$1,457.11$66,864.09
250Aug 2040$1,180.18$276.93$1,457.11$65,683.91
251Sep 2040$1,185.07$272.04$1,457.11$64,498.84
252Oct 2040$1,189.98$267.13$1,457.11$63,308.86
253Nov 2040$1,194.91$262.20$1,457.11$62,113.95
254Dec 2040$1,199.85$257.26$1,457.11$60,914.10
2040 Total$14,076.08$3,409.24$17,485.32
255Jan 2041$1,204.82$252.29$1,457.11$59,709.28
256Feb 2041$1,209.81$247.30$1,457.11$58,499.47
257Mar 2041$1,214.82$242.29$1,457.11$57,284.65
258Apr 2041$1,219.86$237.25$1,457.11$56,064.79
259May 2041$1,224.91$232.20$1,457.11$54,839.88
260Jun 2041$1,229.98$227.13$1,457.11$53,609.90
261Jul 2041$1,235.08$222.03$1,457.11$52,374.82
262Aug 2041$1,240.19$216.92$1,457.11$51,134.63
263Sep 2041$1,245.33$211.78$1,457.11$49,889.30
264Oct 2041$1,250.49$206.62$1,457.11$48,638.81
265Nov 2041$1,255.66$201.45$1,457.11$47,383.15
266Dec 2041$1,260.86$196.25$1,457.11$46,122.29
2041 Total$14,791.81$2,693.51$17,485.32
267Jan 2042$1,266.09$191.02$1,457.11$44,856.20
268Feb 2042$1,271.33$185.78$1,457.11$43,584.87
269Mar 2042$1,276.60$180.51$1,457.11$42,308.27
270Apr 2042$1,281.88$175.23$1,457.11$41,026.39
271May 2042$1,287.19$169.92$1,457.11$39,739.20
272Jun 2042$1,292.52$164.59$1,457.11$38,446.68
273Jul 2042$1,297.88$159.23$1,457.11$37,148.80
274Aug 2042$1,303.25$153.86$1,457.11$35,845.55
275Sep 2042$1,308.65$148.46$1,457.11$34,536.90
276Oct 2042$1,314.07$143.04$1,457.11$33,222.83
277Nov 2042$1,319.51$137.60$1,457.11$31,903.32
278Dec 2042$1,324.98$132.13$1,457.11$30,578.34
2042 Total$15,543.95$1,941.37$17,485.32
279Jan 2043$1,330.46$126.65$1,457.11$29,247.88
280Feb 2043$1,335.98$121.13$1,457.11$27,911.90
281Mar 2043$1,341.51$115.60$1,457.11$26,570.39
282Apr 2043$1,347.06$110.05$1,457.11$25,223.33
283May 2043$1,352.64$104.47$1,457.11$23,870.69
284Jun 2043$1,358.25$98.86$1,457.11$22,512.44
285Jul 2043$1,363.87$93.24$1,457.11$21,148.57
286Aug 2043$1,369.52$87.59$1,457.11$19,779.05
287Sep 2043$1,375.19$81.92$1,457.11$18,403.86
288Oct 2043$1,380.89$76.22$1,457.11$17,022.97
289Nov 2043$1,386.61$70.50$1,457.11$15,636.36
290Dec 2043$1,392.35$64.76$1,457.11$14,244.01
2043 Total$16,334.33$1,150.99$17,485.32
291Jan 2044$1,398.12$58.99$1,457.11$12,845.89
292Feb 2044$1,403.91$53.20$1,457.11$11,441.98
293Mar 2044$1,409.72$47.39$1,457.11$10,032.26
294Apr 2044$1,415.56$41.55$1,457.11$8,616.70
295May 2044$1,421.42$35.69$1,457.11$7,195.28
296Jun 2044$1,427.31$29.80$1,457.11$5,767.97
297Jul 2044$1,433.22$23.89$1,457.11$4,334.75
298Aug 2044$1,439.16$17.95$1,457.11$2,895.59
299Sep 2044$1,445.12$11.99$1,457.11$1,450.47
300Oct 2044$1,450.47$6.01$1,456.48$0.00
2044 Total$14,244.01$326.46$14,570.47
Compare your product with the big 4 banks, or add more products to compare
As seen on