Premium Fixed Rate Investment Loan (Interest Only) 2 Years from CUA

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
4.34%
Fixed - 2 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$904
Number of Repayments
300
Total Interest Paid
$21,200
Total repayments
$271,200
DatePrincipleInterestPaymentBalance
1Sep 2019$462.80$904.17$1,366.97$249,537.20
2Oct 2019$464.48$902.49$1,366.97$249,072.72
3Nov 2019$466.16$900.81$1,366.97$248,606.56
4Dec 2019$467.84$899.13$1,366.97$248,138.72
2019 Total$1,861.28$3,606.6$5,467.88
5Jan 2020$469.53$897.44$1,366.97$247,669.19
6Feb 2020$471.23$895.74$1,366.97$247,197.96
7Mar 2020$472.94$894.03$1,366.97$246,725.02
8Apr 2020$474.65$892.32$1,366.97$246,250.37
9May 2020$476.36$890.61$1,366.97$245,774.01
10Jun 2020$478.09$888.88$1,366.97$245,295.92
11Jul 2020$479.82$887.15$1,366.97$244,816.10
12Aug 2020$481.55$885.42$1,366.97$244,334.55
13Sep 2020$483.29$883.68$1,366.97$243,851.26
14Oct 2020$485.04$881.93$1,366.97$243,366.22
15Nov 2020$486.80$880.17$1,366.97$242,879.42
16Dec 2020$488.56$878.41$1,366.97$242,390.86
2020 Total$5,747.86$10,655.78$16,403.64
17Jan 2021$490.32$876.65$1,366.97$241,900.54
18Feb 2021$492.10$874.87$1,366.97$241,408.44
19Mar 2021$493.88$873.09$1,366.97$240,914.56
20Apr 2021$495.66$871.31$1,366.97$240,418.90
21May 2021$497.45$869.52$1,366.97$239,921.45
22Jun 2021$499.25$867.72$1,366.97$239,422.20
23Jul 2021$501.06$865.91$1,366.97$238,921.14
24Aug 2021$502.87$864.10$1,366.97$238,418.27
25Sep 2021$504.69$862.28$1,366.97$237,913.58
26Oct 2021$506.52$860.45$1,366.97$237,407.06
27Nov 2021$508.35$858.62$1,366.97$236,898.71
28Dec 2021$510.19$856.78$1,366.97$236,388.52
2021 Total$6,002.34$10,401.3$16,403.64
29Jan 2022$512.03$854.94$1,366.97$235,876.49
30Feb 2022$513.88$853.09$1,366.97$235,362.61
31Mar 2022$515.74$851.23$1,366.97$234,846.87
32Apr 2022$517.61$849.36$1,366.97$234,329.26
33May 2022$519.48$847.49$1,366.97$233,809.78
34Jun 2022$521.36$845.61$1,366.97$233,288.42
35Jul 2022$523.24$843.73$1,366.97$232,765.18
36Aug 2022$525.14$841.83$1,366.97$232,240.04
37Sep 2022$527.04$839.93$1,366.97$231,713.00
38Oct 2022$528.94$838.03$1,366.97$231,184.06
39Nov 2022$530.85$836.12$1,366.97$230,653.21
40Dec 2022$532.77$834.20$1,366.97$230,120.44
2022 Total$6,268.08$10,135.56$16,403.64
41Jan 2023$534.70$832.27$1,366.97$229,585.74
42Feb 2023$536.63$830.34$1,366.97$229,049.11
43Mar 2023$538.58$828.39$1,366.97$228,510.53
44Apr 2023$540.52$826.45$1,366.97$227,970.01
45May 2023$542.48$824.49$1,366.97$227,427.53
46Jun 2023$544.44$822.53$1,366.97$226,883.09
47Jul 2023$546.41$820.56$1,366.97$226,336.68
48Aug 2023$548.39$818.58$1,366.97$225,788.29
49Sep 2023$550.37$816.60$1,366.97$225,237.92
50Oct 2023$552.36$814.61$1,366.97$224,685.56
51Nov 2023$554.36$812.61$1,366.97$224,131.20
52Dec 2023$556.36$810.61$1,366.97$223,574.84
2023 Total$6,545.6$9,858.04$16,403.64
53Jan 2024$558.37$808.60$1,366.97$223,016.47
54Feb 2024$560.39$806.58$1,366.97$222,456.08
55Mar 2024$562.42$804.55$1,366.97$221,893.66
56Apr 2024$564.45$802.52$1,366.97$221,329.21
57May 2024$566.50$800.47$1,366.97$220,762.71
58Jun 2024$568.54$798.43$1,366.97$220,194.17
59Jul 2024$570.60$796.37$1,366.97$219,623.57
60Aug 2024$572.66$794.31$1,366.97$219,050.91
61Sep 2024$574.74$792.23$1,366.97$218,476.17
62Oct 2024$576.81$790.16$1,366.97$217,899.36
63Nov 2024$578.90$788.07$1,366.97$217,320.46
64Dec 2024$580.99$785.98$1,366.97$216,739.47
2024 Total$6,835.37$9,568.27$16,403.64
65Jan 2025$583.10$783.87$1,366.97$216,156.37
66Feb 2025$585.20$781.77$1,366.97$215,571.17
67Mar 2025$587.32$779.65$1,366.97$214,983.85
68Apr 2025$589.45$777.52$1,366.97$214,394.40
69May 2025$591.58$775.39$1,366.97$213,802.82
70Jun 2025$593.72$773.25$1,366.97$213,209.10
71Jul 2025$595.86$771.11$1,366.97$212,613.24
72Aug 2025$598.02$768.95$1,366.97$212,015.22
73Sep 2025$600.18$766.79$1,366.97$211,415.04
74Oct 2025$602.35$764.62$1,366.97$210,812.69
75Nov 2025$604.53$762.44$1,366.97$210,208.16
76Dec 2025$606.72$760.25$1,366.97$209,601.44
2025 Total$7,138.03$9,265.61$16,403.64
77Jan 2026$608.91$758.06$1,366.97$208,992.53
78Feb 2026$611.11$755.86$1,366.97$208,381.42
79Mar 2026$613.32$753.65$1,366.97$207,768.10
80Apr 2026$615.54$751.43$1,366.97$207,152.56
81May 2026$617.77$749.20$1,366.97$206,534.79
82Jun 2026$620.00$746.97$1,366.97$205,914.79
83Jul 2026$622.24$744.73$1,366.97$205,292.55
84Aug 2026$624.50$742.47$1,366.97$204,668.05
85Sep 2026$626.75$740.22$1,366.97$204,041.30
86Oct 2026$629.02$737.95$1,366.97$203,412.28
87Nov 2026$631.30$735.67$1,366.97$202,780.98
88Dec 2026$633.58$733.39$1,366.97$202,147.40
2026 Total$7,454.04$8,949.6$16,403.64
89Jan 2027$635.87$731.10$1,366.97$201,511.53
90Feb 2027$638.17$728.80$1,366.97$200,873.36
91Mar 2027$640.48$726.49$1,366.97$200,232.88
92Apr 2027$642.79$724.18$1,366.97$199,590.09
93May 2027$645.12$721.85$1,366.97$198,944.97
94Jun 2027$647.45$719.52$1,366.97$198,297.52
95Jul 2027$649.79$717.18$1,366.97$197,647.73
96Aug 2027$652.14$714.83$1,366.97$196,995.59
97Sep 2027$654.50$712.47$1,366.97$196,341.09
98Oct 2027$656.87$710.10$1,366.97$195,684.22
99Nov 2027$659.25$707.72$1,366.97$195,024.97
100Dec 2027$661.63$705.34$1,366.97$194,363.34
2027 Total$7,784.06$8,619.58$16,403.64
101Jan 2028$664.02$702.95$1,366.97$193,699.32
102Feb 2028$666.42$700.55$1,366.97$193,032.90
103Mar 2028$668.83$698.14$1,366.97$192,364.07
104Apr 2028$671.25$695.72$1,366.97$191,692.82
105May 2028$673.68$693.29$1,366.97$191,019.14
106Jun 2028$676.12$690.85$1,366.97$190,343.02
107Jul 2028$678.56$688.41$1,366.97$189,664.46
108Aug 2028$681.02$685.95$1,366.97$188,983.44
109Sep 2028$683.48$683.49$1,366.97$188,299.96
110Oct 2028$685.95$681.02$1,366.97$187,614.01
111Nov 2028$688.43$678.54$1,366.97$186,925.58
112Dec 2028$690.92$676.05$1,366.97$186,234.66
2028 Total$8,128.68$8,274.96$16,403.64
113Jan 2029$693.42$673.55$1,366.97$185,541.24
114Feb 2029$695.93$671.04$1,366.97$184,845.31
115Mar 2029$698.45$668.52$1,366.97$184,146.86
116Apr 2029$700.97$666.00$1,366.97$183,445.89
117May 2029$703.51$663.46$1,366.97$182,742.38
118Jun 2029$706.05$660.92$1,366.97$182,036.33
119Jul 2029$708.61$658.36$1,366.97$181,327.72
120Aug 2029$711.17$655.80$1,366.97$180,616.55
121Sep 2029$713.74$653.23$1,366.97$179,902.81
122Oct 2029$716.32$650.65$1,366.97$179,186.49
123Nov 2029$718.91$648.06$1,366.97$178,467.58
124Dec 2029$721.51$645.46$1,366.97$177,746.07
2029 Total$8,488.59$7,915.05$16,403.64
125Jan 2030$724.12$642.85$1,366.97$177,021.95
126Feb 2030$726.74$640.23$1,366.97$176,295.21
127Mar 2030$729.37$637.60$1,366.97$175,565.84
128Apr 2030$732.01$634.96$1,366.97$174,833.83
129May 2030$734.65$632.32$1,366.97$174,099.18
130Jun 2030$737.31$629.66$1,366.97$173,361.87
131Jul 2030$739.98$626.99$1,366.97$172,621.89
132Aug 2030$742.65$624.32$1,366.97$171,879.24
133Sep 2030$745.34$621.63$1,366.97$171,133.90
134Oct 2030$748.04$618.93$1,366.97$170,385.86
135Nov 2030$750.74$616.23$1,366.97$169,635.12
136Dec 2030$753.46$613.51$1,366.97$168,881.66
2030 Total$8,864.41$7,539.23$16,403.64
137Jan 2031$756.18$610.79$1,366.97$168,125.48
138Feb 2031$758.92$608.05$1,366.97$167,366.56
139Mar 2031$761.66$605.31$1,366.97$166,604.90
140Apr 2031$764.42$602.55$1,366.97$165,840.48
141May 2031$767.18$599.79$1,366.97$165,073.30
142Jun 2031$769.95$597.02$1,366.97$164,303.35
143Jul 2031$772.74$594.23$1,366.97$163,530.61
144Aug 2031$775.53$591.44$1,366.97$162,755.08
145Sep 2031$778.34$588.63$1,366.97$161,976.74
146Oct 2031$781.15$585.82$1,366.97$161,195.59
147Nov 2031$783.98$582.99$1,366.97$160,411.61
148Dec 2031$786.81$580.16$1,366.97$159,624.80
2031 Total$9,256.86$7,146.78$16,403.64
149Jan 2032$789.66$577.31$1,366.97$158,835.14
150Feb 2032$792.52$574.45$1,366.97$158,042.62
151Mar 2032$795.38$571.59$1,366.97$157,247.24
152Apr 2032$798.26$568.71$1,366.97$156,448.98
153May 2032$801.15$565.82$1,366.97$155,647.83
154Jun 2032$804.04$562.93$1,366.97$154,843.79
155Jul 2032$806.95$560.02$1,366.97$154,036.84
156Aug 2032$809.87$557.10$1,366.97$153,226.97
157Sep 2032$812.80$554.17$1,366.97$152,414.17
158Oct 2032$815.74$551.23$1,366.97$151,598.43
159Nov 2032$818.69$548.28$1,366.97$150,779.74
160Dec 2032$821.65$545.32$1,366.97$149,958.09
2032 Total$9,666.71$6,736.93$16,403.64
161Jan 2033$824.62$542.35$1,366.97$149,133.47
162Feb 2033$827.60$539.37$1,366.97$148,305.87
163Mar 2033$830.60$536.37$1,366.97$147,475.27
164Apr 2033$833.60$533.37$1,366.97$146,641.67
165May 2033$836.62$530.35$1,366.97$145,805.05
166Jun 2033$839.64$527.33$1,366.97$144,965.41
167Jul 2033$842.68$524.29$1,366.97$144,122.73
168Aug 2033$845.73$521.24$1,366.97$143,277.00
169Sep 2033$848.78$518.19$1,366.97$142,428.22
170Oct 2033$851.85$515.12$1,366.97$141,576.37
171Nov 2033$854.94$512.03$1,366.97$140,721.43
172Dec 2033$858.03$508.94$1,366.97$139,863.40
2033 Total$10,094.69$6,308.95$16,403.64
173Jan 2034$861.13$505.84$1,366.97$139,002.27
174Feb 2034$864.25$502.72$1,366.97$138,138.02
175Mar 2034$867.37$499.60$1,366.97$137,270.65
176Apr 2034$870.51$496.46$1,366.97$136,400.14
177May 2034$873.66$493.31$1,366.97$135,526.48
178Jun 2034$876.82$490.15$1,366.97$134,649.66
179Jul 2034$879.99$486.98$1,366.97$133,769.67
180Aug 2034$883.17$483.80$1,366.97$132,886.50
181Sep 2034$886.36$480.61$1,366.97$132,000.14
182Oct 2034$889.57$477.40$1,366.97$131,110.57
183Nov 2034$892.79$474.18$1,366.97$130,217.78
184Dec 2034$896.02$470.95$1,366.97$129,321.76
2034 Total$10,541.64$5,862$16,403.64
185Jan 2035$899.26$467.71$1,366.97$128,422.50
186Feb 2035$902.51$464.46$1,366.97$127,519.99
187Mar 2035$905.77$461.20$1,366.97$126,614.22
188Apr 2035$909.05$457.92$1,366.97$125,705.17
189May 2035$912.34$454.63$1,366.97$124,792.83
190Jun 2035$915.64$451.33$1,366.97$123,877.19
191Jul 2035$918.95$448.02$1,366.97$122,958.24
192Aug 2035$922.27$444.70$1,366.97$122,035.97
193Sep 2035$925.61$441.36$1,366.97$121,110.36
194Oct 2035$928.95$438.02$1,366.97$120,181.41
195Nov 2035$932.31$434.66$1,366.97$119,249.10
196Dec 2035$935.69$431.28$1,366.97$118,313.41
2035 Total$11,008.35$5,395.29$16,403.64
197Jan 2036$939.07$427.90$1,366.97$117,374.34
198Feb 2036$942.47$424.50$1,366.97$116,431.87
199Mar 2036$945.87$421.10$1,366.97$115,486.00
200Apr 2036$949.30$417.67$1,366.97$114,536.70
201May 2036$952.73$414.24$1,366.97$113,583.97
202Jun 2036$956.17$410.80$1,366.97$112,627.80
203Jul 2036$959.63$407.34$1,366.97$111,668.17
204Aug 2036$963.10$403.87$1,366.97$110,705.07
205Sep 2036$966.59$400.38$1,366.97$109,738.48
206Oct 2036$970.08$396.89$1,366.97$108,768.40
207Nov 2036$973.59$393.38$1,366.97$107,794.81
208Dec 2036$977.11$389.86$1,366.97$106,817.70
2036 Total$11,495.71$4,907.93$16,403.64
209Jan 2037$980.65$386.32$1,366.97$105,837.05
210Feb 2037$984.19$382.78$1,366.97$104,852.86
211Mar 2037$987.75$379.22$1,366.97$103,865.11
212Apr 2037$991.32$375.65$1,366.97$102,873.79
213May 2037$994.91$372.06$1,366.97$101,878.88
214Jun 2037$998.51$368.46$1,366.97$100,880.37
215Jul 2037$1,002.12$364.85$1,366.97$99,878.25
216Aug 2037$1,005.74$361.23$1,366.97$98,872.51
217Sep 2037$1,009.38$357.59$1,366.97$97,863.13
218Oct 2037$1,013.03$353.94$1,366.97$96,850.10
219Nov 2037$1,016.70$350.27$1,366.97$95,833.40
220Dec 2037$1,020.37$346.60$1,366.97$94,813.03
2037 Total$12,004.67$4,398.97$16,403.64
221Jan 2038$1,024.06$342.91$1,366.97$93,788.97
222Feb 2038$1,027.77$339.20$1,366.97$92,761.20
223Mar 2038$1,031.48$335.49$1,366.97$91,729.72
224Apr 2038$1,035.21$331.76$1,366.97$90,694.51
225May 2038$1,038.96$328.01$1,366.97$89,655.55
226Jun 2038$1,042.72$324.25$1,366.97$88,612.83
227Jul 2038$1,046.49$320.48$1,366.97$87,566.34
228Aug 2038$1,050.27$316.70$1,366.97$86,516.07
229Sep 2038$1,054.07$312.90$1,366.97$85,462.00
230Oct 2038$1,057.88$309.09$1,366.97$84,404.12
231Nov 2038$1,061.71$305.26$1,366.97$83,342.41
232Dec 2038$1,065.55$301.42$1,366.97$82,276.86
2038 Total$12,536.17$3,867.47$16,403.64
233Jan 2039$1,069.40$297.57$1,366.97$81,207.46
234Feb 2039$1,073.27$293.70$1,366.97$80,134.19
235Mar 2039$1,077.15$289.82$1,366.97$79,057.04
236Apr 2039$1,081.05$285.92$1,366.97$77,975.99
237May 2039$1,084.96$282.01$1,366.97$76,891.03
238Jun 2039$1,088.88$278.09$1,366.97$75,802.15
239Jul 2039$1,092.82$274.15$1,366.97$74,709.33
240Aug 2039$1,096.77$270.20$1,366.97$73,612.56
241Sep 2039$1,100.74$266.23$1,366.97$72,511.82
242Oct 2039$1,104.72$262.25$1,366.97$71,407.10
243Nov 2039$1,108.71$258.26$1,366.97$70,298.39
244Dec 2039$1,112.72$254.25$1,366.97$69,185.67
2039 Total$13,091.19$3,312.45$16,403.64
245Jan 2040$1,116.75$250.22$1,366.97$68,068.92
246Feb 2040$1,120.79$246.18$1,366.97$66,948.13
247Mar 2040$1,124.84$242.13$1,366.97$65,823.29
248Apr 2040$1,128.91$238.06$1,366.97$64,694.38
249May 2040$1,132.99$233.98$1,366.97$63,561.39
250Jun 2040$1,137.09$229.88$1,366.97$62,424.30
251Jul 2040$1,141.20$225.77$1,366.97$61,283.10
252Aug 2040$1,145.33$221.64$1,366.97$60,137.77
253Sep 2040$1,149.47$217.50$1,366.97$58,988.30
254Oct 2040$1,153.63$213.34$1,366.97$57,834.67
255Nov 2040$1,157.80$209.17$1,366.97$56,676.87
256Dec 2040$1,161.99$204.98$1,366.97$55,514.88
2040 Total$13,670.79$2,732.85$16,403.64
257Jan 2041$1,166.19$200.78$1,366.97$54,348.69
258Feb 2041$1,170.41$196.56$1,366.97$53,178.28
259Mar 2041$1,174.64$192.33$1,366.97$52,003.64
260Apr 2041$1,178.89$188.08$1,366.97$50,824.75
261May 2041$1,183.15$183.82$1,366.97$49,641.60
262Jun 2041$1,187.43$179.54$1,366.97$48,454.17
263Jul 2041$1,191.73$175.24$1,366.97$47,262.44
264Aug 2041$1,196.04$170.93$1,366.97$46,066.40
265Sep 2041$1,200.36$166.61$1,366.97$44,866.04
266Oct 2041$1,204.70$162.27$1,366.97$43,661.34
267Nov 2041$1,209.06$157.91$1,366.97$42,452.28
268Dec 2041$1,213.43$153.54$1,366.97$41,238.85
2041 Total$14,276.03$2,127.61$16,403.64
269Jan 2042$1,217.82$149.15$1,366.97$40,021.03
270Feb 2042$1,222.23$144.74$1,366.97$38,798.80
271Mar 2042$1,226.65$140.32$1,366.97$37,572.15
272Apr 2042$1,231.08$135.89$1,366.97$36,341.07
273May 2042$1,235.54$131.43$1,366.97$35,105.53
274Jun 2042$1,240.00$126.97$1,366.97$33,865.53
275Jul 2042$1,244.49$122.48$1,366.97$32,621.04
276Aug 2042$1,248.99$117.98$1,366.97$31,372.05
277Sep 2042$1,253.51$113.46$1,366.97$30,118.54
278Oct 2042$1,258.04$108.93$1,366.97$28,860.50
279Nov 2042$1,262.59$104.38$1,366.97$27,597.91
280Dec 2042$1,267.16$99.81$1,366.97$26,330.75
2042 Total$14,908.1$1,495.54$16,403.64
281Jan 2043$1,271.74$95.23$1,366.97$25,059.01
282Feb 2043$1,276.34$90.63$1,366.97$23,782.67
283Mar 2043$1,280.96$86.01$1,366.97$22,501.71
284Apr 2043$1,285.59$81.38$1,366.97$21,216.12
285May 2043$1,290.24$76.73$1,366.97$19,925.88
286Jun 2043$1,294.90$72.07$1,366.97$18,630.98
287Jul 2043$1,299.59$67.38$1,366.97$17,331.39
288Aug 2043$1,304.29$62.68$1,366.97$16,027.10
289Sep 2043$1,309.01$57.96$1,366.97$14,718.09
290Oct 2043$1,313.74$53.23$1,366.97$13,404.35
291Nov 2043$1,318.49$48.48$1,366.97$12,085.86
292Dec 2043$1,323.26$43.71$1,366.97$10,762.60
2043 Total$15,568.15$835.49$16,403.64
293Jan 2044$1,328.05$38.92$1,366.97$9,434.55
294Feb 2044$1,332.85$34.12$1,366.97$8,101.70
295Mar 2044$1,337.67$29.30$1,366.97$6,764.03
296Apr 2044$1,342.51$24.46$1,366.97$5,421.52
297May 2044$1,347.36$19.61$1,366.97$4,074.16
298Jun 2044$1,352.24$14.73$1,366.97$2,721.92
299Jul 2044$1,357.13$9.84$1,366.97$1,364.79
300Aug 2044$1,362.03$4.94$1,366.97$2.76
2044 Total$10,759.84$175.92$10,935.76
Compare your product with the big 4 banks, or add more products to compare
As seen on