Premium Fixed Rate Investment Loan (Interest Only) 5 Years from CUA

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
4.40%
Fixed - 5 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$917
Number of Repayments
300
Total Interest Paid
$25,100
Total repayments
$275,100
DatePrincipleInterestPaymentBalance
1Dec 2019$458.76$916.67$1,375.43$249,541.24
2019 Total$458.76$916.67$1,375.43
2Jan 2020$460.45$914.98$1,375.43$249,080.79
3Feb 2020$462.13$913.30$1,375.43$248,618.66
4Mar 2020$463.83$911.60$1,375.43$248,154.83
5Apr 2020$465.53$909.90$1,375.43$247,689.30
6May 2020$467.24$908.19$1,375.43$247,222.06
7Jun 2020$468.95$906.48$1,375.43$246,753.11
8Jul 2020$470.67$904.76$1,375.43$246,282.44
9Aug 2020$472.39$903.04$1,375.43$245,810.05
10Sep 2020$474.13$901.30$1,375.43$245,335.92
11Oct 2020$475.86$899.57$1,375.43$244,860.06
12Nov 2020$477.61$897.82$1,375.43$244,382.45
13Dec 2020$479.36$896.07$1,375.43$243,903.09
2020 Total$5,638.15$10,867.01$16,505.16
14Jan 2021$481.12$894.31$1,375.43$243,421.97
15Feb 2021$482.88$892.55$1,375.43$242,939.09
16Mar 2021$484.65$890.78$1,375.43$242,454.44
17Apr 2021$486.43$889.00$1,375.43$241,968.01
18May 2021$488.21$887.22$1,375.43$241,479.80
19Jun 2021$490.00$885.43$1,375.43$240,989.80
20Jul 2021$491.80$883.63$1,375.43$240,498.00
21Aug 2021$493.60$881.83$1,375.43$240,004.40
22Sep 2021$495.41$880.02$1,375.43$239,508.99
23Oct 2021$497.23$878.20$1,375.43$239,011.76
24Nov 2021$499.05$876.38$1,375.43$238,512.71
25Dec 2021$500.88$874.55$1,375.43$238,011.83
2021 Total$5,891.26$10,613.9$16,505.16
26Jan 2022$502.72$872.71$1,375.43$237,509.11
27Feb 2022$504.56$870.87$1,375.43$237,004.55
28Mar 2022$506.41$869.02$1,375.43$236,498.14
29Apr 2022$508.27$867.16$1,375.43$235,989.87
30May 2022$510.13$865.30$1,375.43$235,479.74
31Jun 2022$512.00$863.43$1,375.43$234,967.74
32Jul 2022$513.88$861.55$1,375.43$234,453.86
33Aug 2022$515.77$859.66$1,375.43$233,938.09
34Sep 2022$517.66$857.77$1,375.43$233,420.43
35Oct 2022$519.56$855.87$1,375.43$232,900.87
36Nov 2022$521.46$853.97$1,375.43$232,379.41
37Dec 2022$523.37$852.06$1,375.43$231,856.04
2022 Total$6,155.79$10,349.37$16,505.16
38Jan 2023$525.29$850.14$1,375.43$231,330.75
39Feb 2023$527.22$848.21$1,375.43$230,803.53
40Mar 2023$529.15$846.28$1,375.43$230,274.38
41Apr 2023$531.09$844.34$1,375.43$229,743.29
42May 2023$533.04$842.39$1,375.43$229,210.25
43Jun 2023$534.99$840.44$1,375.43$228,675.26
44Jul 2023$536.95$838.48$1,375.43$228,138.31
45Aug 2023$538.92$836.51$1,375.43$227,599.39
46Sep 2023$540.90$834.53$1,375.43$227,058.49
47Oct 2023$542.88$832.55$1,375.43$226,515.61
48Nov 2023$544.87$830.56$1,375.43$225,970.74
49Dec 2023$546.87$828.56$1,375.43$225,423.87
2023 Total$6,432.17$10,072.99$16,505.16
50Jan 2024$548.88$826.55$1,375.43$224,874.99
51Feb 2024$550.89$824.54$1,375.43$224,324.10
52Mar 2024$552.91$822.52$1,375.43$223,771.19
53Apr 2024$554.94$820.49$1,375.43$223,216.25
54May 2024$556.97$818.46$1,375.43$222,659.28
55Jun 2024$559.01$816.42$1,375.43$222,100.27
56Jul 2024$561.06$814.37$1,375.43$221,539.21
57Aug 2024$563.12$812.31$1,375.43$220,976.09
58Sep 2024$565.18$810.25$1,375.43$220,410.91
59Oct 2024$567.26$808.17$1,375.43$219,843.65
60Nov 2024$569.34$806.09$1,375.43$219,274.31
61Dec 2024$571.42$804.01$1,375.43$218,702.89
2024 Total$6,720.98$9,784.18$16,505.16
62Jan 2025$573.52$801.91$1,375.43$218,129.37
63Feb 2025$575.62$799.81$1,375.43$217,553.75
64Mar 2025$577.73$797.70$1,375.43$216,976.02
65Apr 2025$579.85$795.58$1,375.43$216,396.17
66May 2025$581.98$793.45$1,375.43$215,814.19
67Jun 2025$584.11$791.32$1,375.43$215,230.08
68Jul 2025$586.25$789.18$1,375.43$214,643.83
69Aug 2025$588.40$787.03$1,375.43$214,055.43
70Sep 2025$590.56$784.87$1,375.43$213,464.87
71Oct 2025$592.73$782.70$1,375.43$212,872.14
72Nov 2025$594.90$780.53$1,375.43$212,277.24
73Dec 2025$597.08$778.35$1,375.43$211,680.16
2025 Total$7,022.73$9,482.43$16,505.16
74Jan 2026$599.27$776.16$1,375.43$211,080.89
75Feb 2026$601.47$773.96$1,375.43$210,479.42
76Mar 2026$603.67$771.76$1,375.43$209,875.75
77Apr 2026$605.89$769.54$1,375.43$209,269.86
78May 2026$608.11$767.32$1,375.43$208,661.75
79Jun 2026$610.34$765.09$1,375.43$208,051.41
80Jul 2026$612.57$762.86$1,375.43$207,438.84
81Aug 2026$614.82$760.61$1,375.43$206,824.02
82Sep 2026$617.08$758.35$1,375.43$206,206.94
83Oct 2026$619.34$756.09$1,375.43$205,587.60
84Nov 2026$621.61$753.82$1,375.43$204,965.99
85Dec 2026$623.89$751.54$1,375.43$204,342.10
2026 Total$7,338.06$9,167.1$16,505.16
86Jan 2027$626.18$749.25$1,375.43$203,715.92
87Feb 2027$628.47$746.96$1,375.43$203,087.45
88Mar 2027$630.78$744.65$1,375.43$202,456.67
89Apr 2027$633.09$742.34$1,375.43$201,823.58
90May 2027$635.41$740.02$1,375.43$201,188.17
91Jun 2027$637.74$737.69$1,375.43$200,550.43
92Jul 2027$640.08$735.35$1,375.43$199,910.35
93Aug 2027$642.43$733.00$1,375.43$199,267.92
94Sep 2027$644.78$730.65$1,375.43$198,623.14
95Oct 2027$647.15$728.28$1,375.43$197,975.99
96Nov 2027$649.52$725.91$1,375.43$197,326.47
97Dec 2027$651.90$723.53$1,375.43$196,674.57
2027 Total$7,667.53$8,837.63$16,505.16
98Jan 2028$654.29$721.14$1,375.43$196,020.28
99Feb 2028$656.69$718.74$1,375.43$195,363.59
100Mar 2028$659.10$716.33$1,375.43$194,704.49
101Apr 2028$661.51$713.92$1,375.43$194,042.98
102May 2028$663.94$711.49$1,375.43$193,379.04
103Jun 2028$666.37$709.06$1,375.43$192,712.67
104Jul 2028$668.82$706.61$1,375.43$192,043.85
105Aug 2028$671.27$704.16$1,375.43$191,372.58
106Sep 2028$673.73$701.70$1,375.43$190,698.85
107Oct 2028$676.20$699.23$1,375.43$190,022.65
108Nov 2028$678.68$696.75$1,375.43$189,343.97
109Dec 2028$681.17$694.26$1,375.43$188,662.80
2028 Total$8,011.77$8,493.39$16,505.16
110Jan 2029$683.67$691.76$1,375.43$187,979.13
111Feb 2029$686.17$689.26$1,375.43$187,292.96
112Mar 2029$688.69$686.74$1,375.43$186,604.27
113Apr 2029$691.21$684.22$1,375.43$185,913.06
114May 2029$693.75$681.68$1,375.43$185,219.31
115Jun 2029$696.29$679.14$1,375.43$184,523.02
116Jul 2029$698.85$676.58$1,375.43$183,824.17
117Aug 2029$701.41$674.02$1,375.43$183,122.76
118Sep 2029$703.98$671.45$1,375.43$182,418.78
119Oct 2029$706.56$668.87$1,375.43$181,712.22
120Nov 2029$709.15$666.28$1,375.43$181,003.07
121Dec 2029$711.75$663.68$1,375.43$180,291.32
2029 Total$8,371.48$8,133.68$16,505.16
122Jan 2030$714.36$661.07$1,375.43$179,576.96
123Feb 2030$716.98$658.45$1,375.43$178,859.98
124Mar 2030$719.61$655.82$1,375.43$178,140.37
125Apr 2030$722.25$653.18$1,375.43$177,418.12
126May 2030$724.90$650.53$1,375.43$176,693.22
127Jun 2030$727.55$647.88$1,375.43$175,965.67
128Jul 2030$730.22$645.21$1,375.43$175,235.45
129Aug 2030$732.90$642.53$1,375.43$174,502.55
130Sep 2030$735.59$639.84$1,375.43$173,766.96
131Oct 2030$738.28$637.15$1,375.43$173,028.68
132Nov 2030$740.99$634.44$1,375.43$172,287.69
133Dec 2030$743.71$631.72$1,375.43$171,543.98
2030 Total$8,747.34$7,757.82$16,505.16
134Jan 2031$746.44$628.99$1,375.43$170,797.54
135Feb 2031$749.17$626.26$1,375.43$170,048.37
136Mar 2031$751.92$623.51$1,375.43$169,296.45
137Apr 2031$754.68$620.75$1,375.43$168,541.77
138May 2031$757.44$617.99$1,375.43$167,784.33
139Jun 2031$760.22$615.21$1,375.43$167,024.11
140Jul 2031$763.01$612.42$1,375.43$166,261.10
141Aug 2031$765.81$609.62$1,375.43$165,495.29
142Sep 2031$768.61$606.82$1,375.43$164,726.68
143Oct 2031$771.43$604.00$1,375.43$163,955.25
144Nov 2031$774.26$601.17$1,375.43$163,180.99
145Dec 2031$777.10$598.33$1,375.43$162,403.89
2031 Total$9,140.09$7,365.07$16,505.16
146Jan 2032$779.95$595.48$1,375.43$161,623.94
147Feb 2032$782.81$592.62$1,375.43$160,841.13
148Mar 2032$785.68$589.75$1,375.43$160,055.45
149Apr 2032$788.56$586.87$1,375.43$159,266.89
150May 2032$791.45$583.98$1,375.43$158,475.44
151Jun 2032$794.35$581.08$1,375.43$157,681.09
152Jul 2032$797.27$578.16$1,375.43$156,883.82
153Aug 2032$800.19$575.24$1,375.43$156,083.63
154Sep 2032$803.12$572.31$1,375.43$155,280.51
155Oct 2032$806.07$569.36$1,375.43$154,474.44
156Nov 2032$809.02$566.41$1,375.43$153,665.42
157Dec 2032$811.99$563.44$1,375.43$152,853.43
2032 Total$9,550.46$6,954.7$16,505.16
158Jan 2033$814.97$560.46$1,375.43$152,038.46
159Feb 2033$817.96$557.47$1,375.43$151,220.50
160Mar 2033$820.95$554.48$1,375.43$150,399.55
161Apr 2033$823.96$551.47$1,375.43$149,575.59
162May 2033$826.99$548.44$1,375.43$148,748.60
163Jun 2033$830.02$545.41$1,375.43$147,918.58
164Jul 2033$833.06$542.37$1,375.43$147,085.52
165Aug 2033$836.12$539.31$1,375.43$146,249.40
166Sep 2033$839.18$536.25$1,375.43$145,410.22
167Oct 2033$842.26$533.17$1,375.43$144,567.96
168Nov 2033$845.35$530.08$1,375.43$143,722.61
169Dec 2033$848.45$526.98$1,375.43$142,874.16
2033 Total$9,979.27$6,525.89$16,505.16
170Jan 2034$851.56$523.87$1,375.43$142,022.60
171Feb 2034$854.68$520.75$1,375.43$141,167.92
172Mar 2034$857.81$517.62$1,375.43$140,310.11
173Apr 2034$860.96$514.47$1,375.43$139,449.15
174May 2034$864.12$511.31$1,375.43$138,585.03
175Jun 2034$867.28$508.15$1,375.43$137,717.75
176Jul 2034$870.46$504.97$1,375.43$136,847.29
177Aug 2034$873.66$501.77$1,375.43$135,973.63
178Sep 2034$876.86$498.57$1,375.43$135,096.77
179Oct 2034$880.08$495.35$1,375.43$134,216.69
180Nov 2034$883.30$492.13$1,375.43$133,333.39
181Dec 2034$886.54$488.89$1,375.43$132,446.85
2034 Total$10,427.31$6,077.85$16,505.16
182Jan 2035$889.79$485.64$1,375.43$131,557.06
183Feb 2035$893.05$482.38$1,375.43$130,664.01
184Mar 2035$896.33$479.10$1,375.43$129,767.68
185Apr 2035$899.62$475.81$1,375.43$128,868.06
186May 2035$902.91$472.52$1,375.43$127,965.15
187Jun 2035$906.22$469.21$1,375.43$127,058.93
188Jul 2035$909.55$465.88$1,375.43$126,149.38
189Aug 2035$912.88$462.55$1,375.43$125,236.50
190Sep 2035$916.23$459.20$1,375.43$124,320.27
191Oct 2035$919.59$455.84$1,375.43$123,400.68
192Nov 2035$922.96$452.47$1,375.43$122,477.72
193Dec 2035$926.35$449.08$1,375.43$121,551.37
2035 Total$10,895.48$5,609.68$16,505.16
194Jan 2036$929.74$445.69$1,375.43$120,621.63
195Feb 2036$933.15$442.28$1,375.43$119,688.48
196Mar 2036$936.57$438.86$1,375.43$118,751.91
197Apr 2036$940.01$435.42$1,375.43$117,811.90
198May 2036$943.45$431.98$1,375.43$116,868.45
199Jun 2036$946.91$428.52$1,375.43$115,921.54
200Jul 2036$950.38$425.05$1,375.43$114,971.16
201Aug 2036$953.87$421.56$1,375.43$114,017.29
202Sep 2036$957.37$418.06$1,375.43$113,059.92
203Oct 2036$960.88$414.55$1,375.43$112,099.04
204Nov 2036$964.40$411.03$1,375.43$111,134.64
205Dec 2036$967.94$407.49$1,375.43$110,166.70
2036 Total$11,384.67$5,120.49$16,505.16
206Jan 2037$971.49$403.94$1,375.43$109,195.21
207Feb 2037$975.05$400.38$1,375.43$108,220.16
208Mar 2037$978.62$396.81$1,375.43$107,241.54
209Apr 2037$982.21$393.22$1,375.43$106,259.33
210May 2037$985.81$389.62$1,375.43$105,273.52
211Jun 2037$989.43$386.00$1,375.43$104,284.09
212Jul 2037$993.06$382.37$1,375.43$103,291.03
213Aug 2037$996.70$378.73$1,375.43$102,294.33
214Sep 2037$1,000.35$375.08$1,375.43$101,293.98
215Oct 2037$1,004.02$371.41$1,375.43$100,289.96
216Nov 2037$1,007.70$367.73$1,375.43$99,282.26
217Dec 2037$1,011.40$364.03$1,375.43$98,270.86
2037 Total$11,895.84$4,609.32$16,505.16
218Jan 2038$1,015.10$360.33$1,375.43$97,255.76
219Feb 2038$1,018.83$356.60$1,375.43$96,236.93
220Mar 2038$1,022.56$352.87$1,375.43$95,214.37
221Apr 2038$1,026.31$349.12$1,375.43$94,188.06
222May 2038$1,030.07$345.36$1,375.43$93,157.99
223Jun 2038$1,033.85$341.58$1,375.43$92,124.14
224Jul 2038$1,037.64$337.79$1,375.43$91,086.50
225Aug 2038$1,041.45$333.98$1,375.43$90,045.05
226Sep 2038$1,045.26$330.17$1,375.43$88,999.79
227Oct 2038$1,049.10$326.33$1,375.43$87,950.69
228Nov 2038$1,052.94$322.49$1,375.43$86,897.75
229Dec 2038$1,056.80$318.63$1,375.43$85,840.95
2038 Total$12,429.91$4,075.25$16,505.16
230Jan 2039$1,060.68$314.75$1,375.43$84,780.27
231Feb 2039$1,064.57$310.86$1,375.43$83,715.70
232Mar 2039$1,068.47$306.96$1,375.43$82,647.23
233Apr 2039$1,072.39$303.04$1,375.43$81,574.84
234May 2039$1,076.32$299.11$1,375.43$80,498.52
235Jun 2039$1,080.27$295.16$1,375.43$79,418.25
236Jul 2039$1,084.23$291.20$1,375.43$78,334.02
237Aug 2039$1,088.21$287.22$1,375.43$77,245.81
238Sep 2039$1,092.20$283.23$1,375.43$76,153.61
239Oct 2039$1,096.20$279.23$1,375.43$75,057.41
240Nov 2039$1,100.22$275.21$1,375.43$73,957.19
241Dec 2039$1,104.25$271.18$1,375.43$72,852.94
2039 Total$12,988.01$3,517.15$16,505.16
242Jan 2040$1,108.30$267.13$1,375.43$71,744.64
243Feb 2040$1,112.37$263.06$1,375.43$70,632.27
244Mar 2040$1,116.45$258.98$1,375.43$69,515.82
245Apr 2040$1,120.54$254.89$1,375.43$68,395.28
246May 2040$1,124.65$250.78$1,375.43$67,270.63
247Jun 2040$1,128.77$246.66$1,375.43$66,141.86
248Jul 2040$1,132.91$242.52$1,375.43$65,008.95
249Aug 2040$1,137.06$238.37$1,375.43$63,871.89
250Sep 2040$1,141.23$234.20$1,375.43$62,730.66
251Oct 2040$1,145.42$230.01$1,375.43$61,585.24
252Nov 2040$1,149.62$225.81$1,375.43$60,435.62
253Dec 2040$1,153.83$221.60$1,375.43$59,281.79
2040 Total$13,571.15$2,934.01$16,505.16
254Jan 2041$1,158.06$217.37$1,375.43$58,123.73
255Feb 2041$1,162.31$213.12$1,375.43$56,961.42
256Mar 2041$1,166.57$208.86$1,375.43$55,794.85
257Apr 2041$1,170.85$204.58$1,375.43$54,624.00
258May 2041$1,175.14$200.29$1,375.43$53,448.86
259Jun 2041$1,179.45$195.98$1,375.43$52,269.41
260Jul 2041$1,183.78$191.65$1,375.43$51,085.63
261Aug 2041$1,188.12$187.31$1,375.43$49,897.51
262Sep 2041$1,192.47$182.96$1,375.43$48,705.04
263Oct 2041$1,196.84$178.59$1,375.43$47,508.20
264Nov 2041$1,201.23$174.20$1,375.43$46,306.97
265Dec 2041$1,205.64$169.79$1,375.43$45,101.33
2041 Total$14,180.46$2,324.7$16,505.16
266Jan 2042$1,210.06$165.37$1,375.43$43,891.27
267Feb 2042$1,214.50$160.93$1,375.43$42,676.77
268Mar 2042$1,218.95$156.48$1,375.43$41,457.82
269Apr 2042$1,223.42$152.01$1,375.43$40,234.40
270May 2042$1,227.90$147.53$1,375.43$39,006.50
271Jun 2042$1,232.41$143.02$1,375.43$37,774.09
272Jul 2042$1,236.93$138.50$1,375.43$36,537.16
273Aug 2042$1,241.46$133.97$1,375.43$35,295.70
274Sep 2042$1,246.01$129.42$1,375.43$34,049.69
275Oct 2042$1,250.58$124.85$1,375.43$32,799.11
276Nov 2042$1,255.17$120.26$1,375.43$31,543.94
277Dec 2042$1,259.77$115.66$1,375.43$30,284.17
2042 Total$14,817.16$1,688$16,505.16
278Jan 2043$1,264.39$111.04$1,375.43$29,019.78
279Feb 2043$1,269.02$106.41$1,375.43$27,750.76
280Mar 2043$1,273.68$101.75$1,375.43$26,477.08
281Apr 2043$1,278.35$97.08$1,375.43$25,198.73
282May 2043$1,283.03$92.40$1,375.43$23,915.70
283Jun 2043$1,287.74$87.69$1,375.43$22,627.96
284Jul 2043$1,292.46$82.97$1,375.43$21,335.50
285Aug 2043$1,297.20$78.23$1,375.43$20,038.30
286Sep 2043$1,301.96$73.47$1,375.43$18,736.34
287Oct 2043$1,306.73$68.70$1,375.43$17,429.61
288Nov 2043$1,311.52$63.91$1,375.43$16,118.09
289Dec 2043$1,316.33$59.10$1,375.43$14,801.76
2043 Total$15,482.41$1,022.75$16,505.16
290Jan 2044$1,321.16$54.27$1,375.43$13,480.60
291Feb 2044$1,326.00$49.43$1,375.43$12,154.60
292Mar 2044$1,330.86$44.57$1,375.43$10,823.74
293Apr 2044$1,335.74$39.69$1,375.43$9,488.00
294May 2044$1,340.64$34.79$1,375.43$8,147.36
295Jun 2044$1,345.56$29.87$1,375.43$6,801.80
296Jul 2044$1,350.49$24.94$1,375.43$5,451.31
297Aug 2044$1,355.44$19.99$1,375.43$4,095.87
298Sep 2044$1,360.41$15.02$1,375.43$2,735.46
299Oct 2044$1,365.40$10.03$1,375.43$1,370.06
300Nov 2044$1,370.06$5.02$1,375.08$0.00
2044 Total$14,801.76$327.62$15,129.38
Compare your product with the big 4 banks, or add more products to compare
As seen on