Premium Plus Investment Loan Fixed 2 Years from First Option Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
4.85%
Fixed - 2 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,440
Number of Repayments
300
Total Interest Paid
$182,000
Total repayments
$432,000
DatePrincipleInterestPaymentBalance
1Nov 2019$429.29$1,010.42$1,439.71$249,570.71
2Dec 2019$431.03$1,008.68$1,439.71$249,139.68
2019 Total$860.32$2,019.1$2,879.42
3Jan 2020$432.77$1,006.94$1,439.71$248,706.91
4Feb 2020$434.52$1,005.19$1,439.71$248,272.39
5Mar 2020$436.28$1,003.43$1,439.71$247,836.11
6Apr 2020$438.04$1,001.67$1,439.71$247,398.07
7May 2020$439.81$999.90$1,439.71$246,958.26
8Jun 2020$441.59$998.12$1,439.71$246,516.67
9Jul 2020$443.37$996.34$1,439.71$246,073.30
10Aug 2020$445.16$994.55$1,439.71$245,628.14
11Sep 2020$446.96$992.75$1,439.71$245,181.18
12Oct 2020$448.77$990.94$1,439.71$244,732.41
13Nov 2020$450.58$989.13$1,439.71$244,281.83
14Dec 2020$452.40$987.31$1,439.71$243,829.43
2020 Total$5,310.25$11,966.27$17,276.52
15Jan 2021$454.23$985.48$1,439.71$243,375.20
16Feb 2021$456.07$983.64$1,439.71$242,919.13
17Mar 2021$457.91$981.80$1,439.71$242,461.22
18Apr 2021$459.76$979.95$1,439.71$242,001.46
19May 2021$461.62$978.09$1,439.71$241,539.84
20Jun 2021$463.49$976.22$1,439.71$241,076.35
21Jul 2021$465.36$974.35$1,439.71$240,610.99
22Aug 2021$467.24$972.47$1,439.71$240,143.75
23Sep 2021$469.13$970.58$1,439.71$239,674.62
24Oct 2021$471.03$968.68$1,439.71$239,203.59
25Nov 2021$472.93$966.78$1,439.71$238,730.66
26Dec 2021$474.84$964.87$1,439.71$238,255.82
2021 Total$5,573.61$11,702.91$17,276.52
27Jan 2022$476.76$962.95$1,439.71$237,779.06
28Feb 2022$478.69$961.02$1,439.71$237,300.37
29Mar 2022$480.62$959.09$1,439.71$236,819.75
30Apr 2022$482.56$957.15$1,439.71$236,337.19
31May 2022$484.51$955.20$1,439.71$235,852.68
32Jun 2022$486.47$953.24$1,439.71$235,366.21
33Jul 2022$488.44$951.27$1,439.71$234,877.77
34Aug 2022$490.41$949.30$1,439.71$234,387.36
35Sep 2022$492.39$947.32$1,439.71$233,894.97
36Oct 2022$494.38$945.33$1,439.71$233,400.59
37Nov 2022$496.38$943.33$1,439.71$232,904.21
38Dec 2022$498.39$941.32$1,439.71$232,405.82
2022 Total$5,850$11,426.52$17,276.52
39Jan 2023$500.40$939.31$1,439.71$231,905.42
40Feb 2023$502.43$937.28$1,439.71$231,402.99
41Mar 2023$504.46$935.25$1,439.71$230,898.53
42Apr 2023$506.50$933.21$1,439.71$230,392.03
43May 2023$508.54$931.17$1,439.71$229,883.49
44Jun 2023$510.60$929.11$1,439.71$229,372.89
45Jul 2023$512.66$927.05$1,439.71$228,860.23
46Aug 2023$514.73$924.98$1,439.71$228,345.50
47Sep 2023$516.81$922.90$1,439.71$227,828.69
48Oct 2023$518.90$920.81$1,439.71$227,309.79
49Nov 2023$521.00$918.71$1,439.71$226,788.79
50Dec 2023$523.11$916.60$1,439.71$226,265.68
2023 Total$6,140.14$11,136.38$17,276.52
51Jan 2024$525.22$914.49$1,439.71$225,740.46
52Feb 2024$527.34$912.37$1,439.71$225,213.12
53Mar 2024$529.47$910.24$1,439.71$224,683.65
54Apr 2024$531.61$908.10$1,439.71$224,152.04
55May 2024$533.76$905.95$1,439.71$223,618.28
56Jun 2024$535.92$903.79$1,439.71$223,082.36
57Jul 2024$538.09$901.62$1,439.71$222,544.27
58Aug 2024$540.26$899.45$1,439.71$222,004.01
59Sep 2024$542.44$897.27$1,439.71$221,461.57
60Oct 2024$544.64$895.07$1,439.71$220,916.93
61Nov 2024$546.84$892.87$1,439.71$220,370.09
62Dec 2024$549.05$890.66$1,439.71$219,821.04
2024 Total$6,444.64$10,831.88$17,276.52
63Jan 2025$551.27$888.44$1,439.71$219,269.77
64Feb 2025$553.49$886.22$1,439.71$218,716.28
65Mar 2025$555.73$883.98$1,439.71$218,160.55
66Apr 2025$557.98$881.73$1,439.71$217,602.57
67May 2025$560.23$879.48$1,439.71$217,042.34
68Jun 2025$562.50$877.21$1,439.71$216,479.84
69Jul 2025$564.77$874.94$1,439.71$215,915.07
70Aug 2025$567.05$872.66$1,439.71$215,348.02
71Sep 2025$569.35$870.36$1,439.71$214,778.67
72Oct 2025$571.65$868.06$1,439.71$214,207.02
73Nov 2025$573.96$865.75$1,439.71$213,633.06
74Dec 2025$576.28$863.43$1,439.71$213,056.78
2025 Total$6,764.26$10,512.26$17,276.52
75Jan 2026$578.61$861.10$1,439.71$212,478.17
76Feb 2026$580.94$858.77$1,439.71$211,897.23
77Mar 2026$583.29$856.42$1,439.71$211,313.94
78Apr 2026$585.65$854.06$1,439.71$210,728.29
79May 2026$588.02$851.69$1,439.71$210,140.27
80Jun 2026$590.39$849.32$1,439.71$209,549.88
81Jul 2026$592.78$846.93$1,439.71$208,957.10
82Aug 2026$595.18$844.53$1,439.71$208,361.92
83Sep 2026$597.58$842.13$1,439.71$207,764.34
84Oct 2026$600.00$839.71$1,439.71$207,164.34
85Nov 2026$602.42$837.29$1,439.71$206,561.92
86Dec 2026$604.86$834.85$1,439.71$205,957.06
2026 Total$7,099.72$10,176.8$17,276.52
87Jan 2027$607.30$832.41$1,439.71$205,349.76
88Feb 2027$609.75$829.96$1,439.71$204,740.01
89Mar 2027$612.22$827.49$1,439.71$204,127.79
90Apr 2027$614.69$825.02$1,439.71$203,513.10
91May 2027$617.18$822.53$1,439.71$202,895.92
92Jun 2027$619.67$820.04$1,439.71$202,276.25
93Jul 2027$622.18$817.53$1,439.71$201,654.07
94Aug 2027$624.69$815.02$1,439.71$201,029.38
95Sep 2027$627.22$812.49$1,439.71$200,402.16
96Oct 2027$629.75$809.96$1,439.71$199,772.41
97Nov 2027$632.30$807.41$1,439.71$199,140.11
98Dec 2027$634.85$804.86$1,439.71$198,505.26
2027 Total$7,451.8$9,824.72$17,276.52
99Jan 2028$637.42$802.29$1,439.71$197,867.84
100Feb 2028$639.99$799.72$1,439.71$197,227.85
101Mar 2028$642.58$797.13$1,439.71$196,585.27
102Apr 2028$645.18$794.53$1,439.71$195,940.09
103May 2028$647.79$791.92$1,439.71$195,292.30
104Jun 2028$650.40$789.31$1,439.71$194,641.90
105Jul 2028$653.03$786.68$1,439.71$193,988.87
106Aug 2028$655.67$784.04$1,439.71$193,333.20
107Sep 2028$658.32$781.39$1,439.71$192,674.88
108Oct 2028$660.98$778.73$1,439.71$192,013.90
109Nov 2028$663.65$776.06$1,439.71$191,350.25
110Dec 2028$666.34$773.37$1,439.71$190,683.91
2028 Total$7,821.35$9,455.17$17,276.52
111Jan 2029$669.03$770.68$1,439.71$190,014.88
112Feb 2029$671.73$767.98$1,439.71$189,343.15
113Mar 2029$674.45$765.26$1,439.71$188,668.70
114Apr 2029$677.17$762.54$1,439.71$187,991.53
115May 2029$679.91$759.80$1,439.71$187,311.62
116Jun 2029$682.66$757.05$1,439.71$186,628.96
117Jul 2029$685.42$754.29$1,439.71$185,943.54
118Aug 2029$688.19$751.52$1,439.71$185,255.35
119Sep 2029$690.97$748.74$1,439.71$184,564.38
120Oct 2029$693.76$745.95$1,439.71$183,870.62
121Nov 2029$696.57$743.14$1,439.71$183,174.05
122Dec 2029$699.38$740.33$1,439.71$182,474.67
2029 Total$8,209.24$9,067.28$17,276.52
123Jan 2030$702.21$737.50$1,439.71$181,772.46
124Feb 2030$705.05$734.66$1,439.71$181,067.41
125Mar 2030$707.90$731.81$1,439.71$180,359.51
126Apr 2030$710.76$728.95$1,439.71$179,648.75
127May 2030$713.63$726.08$1,439.71$178,935.12
128Jun 2030$716.51$723.20$1,439.71$178,218.61
129Jul 2030$719.41$720.30$1,439.71$177,499.20
130Aug 2030$722.32$717.39$1,439.71$176,776.88
131Sep 2030$725.24$714.47$1,439.71$176,051.64
132Oct 2030$728.17$711.54$1,439.71$175,323.47
133Nov 2030$731.11$708.60$1,439.71$174,592.36
134Dec 2030$734.07$705.64$1,439.71$173,858.29
2030 Total$8,616.38$8,660.14$17,276.52
135Jan 2031$737.03$702.68$1,439.71$173,121.26
136Feb 2031$740.01$699.70$1,439.71$172,381.25
137Mar 2031$743.00$696.71$1,439.71$171,638.25
138Apr 2031$746.01$693.70$1,439.71$170,892.24
139May 2031$749.02$690.69$1,439.71$170,143.22
140Jun 2031$752.05$687.66$1,439.71$169,391.17
141Jul 2031$755.09$684.62$1,439.71$168,636.08
142Aug 2031$758.14$681.57$1,439.71$167,877.94
143Sep 2031$761.20$678.51$1,439.71$167,116.74
144Oct 2031$764.28$675.43$1,439.71$166,352.46
145Nov 2031$767.37$672.34$1,439.71$165,585.09
146Dec 2031$770.47$669.24$1,439.71$164,814.62
2031 Total$9,043.67$8,232.85$17,276.52
147Jan 2032$773.58$666.13$1,439.71$164,041.04
148Feb 2032$776.71$663.00$1,439.71$163,264.33
149Mar 2032$779.85$659.86$1,439.71$162,484.48
150Apr 2032$783.00$656.71$1,439.71$161,701.48
151May 2032$786.17$653.54$1,439.71$160,915.31
152Jun 2032$789.34$650.37$1,439.71$160,125.97
153Jul 2032$792.53$647.18$1,439.71$159,333.44
154Aug 2032$795.74$643.97$1,439.71$158,537.70
155Sep 2032$798.95$640.76$1,439.71$157,738.75
156Oct 2032$802.18$637.53$1,439.71$156,936.57
157Nov 2032$805.42$634.29$1,439.71$156,131.15
158Dec 2032$808.68$631.03$1,439.71$155,322.47
2032 Total$9,492.15$7,784.37$17,276.52
159Jan 2033$811.95$627.76$1,439.71$154,510.52
160Feb 2033$815.23$624.48$1,439.71$153,695.29
161Mar 2033$818.52$621.19$1,439.71$152,876.77
162Apr 2033$821.83$617.88$1,439.71$152,054.94
163May 2033$825.15$614.56$1,439.71$151,229.79
164Jun 2033$828.49$611.22$1,439.71$150,401.30
165Jul 2033$831.84$607.87$1,439.71$149,569.46
166Aug 2033$835.20$604.51$1,439.71$148,734.26
167Sep 2033$838.58$601.13$1,439.71$147,895.68
168Oct 2033$841.96$597.75$1,439.71$147,053.72
169Nov 2033$845.37$594.34$1,439.71$146,208.35
170Dec 2033$848.78$590.93$1,439.71$145,359.57
2033 Total$9,962.9$7,313.62$17,276.52
171Jan 2034$852.22$587.49$1,439.71$144,507.35
172Feb 2034$855.66$584.05$1,439.71$143,651.69
173Mar 2034$859.12$580.59$1,439.71$142,792.57
174Apr 2034$862.59$577.12$1,439.71$141,929.98
175May 2034$866.08$573.63$1,439.71$141,063.90
176Jun 2034$869.58$570.13$1,439.71$140,194.32
177Jul 2034$873.09$566.62$1,439.71$139,321.23
178Aug 2034$876.62$563.09$1,439.71$138,444.61
179Sep 2034$880.16$559.55$1,439.71$137,564.45
180Oct 2034$883.72$555.99$1,439.71$136,680.73
181Nov 2034$887.29$552.42$1,439.71$135,793.44
182Dec 2034$890.88$548.83$1,439.71$134,902.56
2034 Total$10,457.01$6,819.51$17,276.52
183Jan 2035$894.48$545.23$1,439.71$134,008.08
184Feb 2035$898.09$541.62$1,439.71$133,109.99
185Mar 2035$901.72$537.99$1,439.71$132,208.27
186Apr 2035$905.37$534.34$1,439.71$131,302.90
187May 2035$909.03$530.68$1,439.71$130,393.87
188Jun 2035$912.70$527.01$1,439.71$129,481.17
189Jul 2035$916.39$523.32$1,439.71$128,564.78
190Aug 2035$920.09$519.62$1,439.71$127,644.69
191Sep 2035$923.81$515.90$1,439.71$126,720.88
192Oct 2035$927.55$512.16$1,439.71$125,793.33
193Nov 2035$931.30$508.41$1,439.71$124,862.03
194Dec 2035$935.06$504.65$1,439.71$123,926.97
2035 Total$10,975.59$6,300.93$17,276.52
195Jan 2036$938.84$500.87$1,439.71$122,988.13
196Feb 2036$942.63$497.08$1,439.71$122,045.50
197Mar 2036$946.44$493.27$1,439.71$121,099.06
198Apr 2036$950.27$489.44$1,439.71$120,148.79
199May 2036$954.11$485.60$1,439.71$119,194.68
200Jun 2036$957.96$481.75$1,439.71$118,236.72
201Jul 2036$961.84$477.87$1,439.71$117,274.88
202Aug 2036$965.72$473.99$1,439.71$116,309.16
203Sep 2036$969.63$470.08$1,439.71$115,339.53
204Oct 2036$973.55$466.16$1,439.71$114,365.98
205Nov 2036$977.48$462.23$1,439.71$113,388.50
206Dec 2036$981.43$458.28$1,439.71$112,407.07
2036 Total$11,519.9$5,756.62$17,276.52
207Jan 2037$985.40$454.31$1,439.71$111,421.67
208Feb 2037$989.38$450.33$1,439.71$110,432.29
209Mar 2037$993.38$446.33$1,439.71$109,438.91
210Apr 2037$997.39$442.32$1,439.71$108,441.52
211May 2037$1,001.43$438.28$1,439.71$107,440.09
212Jun 2037$1,005.47$434.24$1,439.71$106,434.62
213Jul 2037$1,009.54$430.17$1,439.71$105,425.08
214Aug 2037$1,013.62$426.09$1,439.71$104,411.46
215Sep 2037$1,017.71$422.00$1,439.71$103,393.75
216Oct 2037$1,021.83$417.88$1,439.71$102,371.92
217Nov 2037$1,025.96$413.75$1,439.71$101,345.96
218Dec 2037$1,030.10$409.61$1,439.71$100,315.86
2037 Total$12,091.21$5,185.31$17,276.52
219Jan 2038$1,034.27$405.44$1,439.71$99,281.59
220Feb 2038$1,038.45$401.26$1,439.71$98,243.14
221Mar 2038$1,042.64$397.07$1,439.71$97,200.50
222Apr 2038$1,046.86$392.85$1,439.71$96,153.64
223May 2038$1,051.09$388.62$1,439.71$95,102.55
224Jun 2038$1,055.34$384.37$1,439.71$94,047.21
225Jul 2038$1,059.60$380.11$1,439.71$92,987.61
226Aug 2038$1,063.89$375.82$1,439.71$91,923.72
227Sep 2038$1,068.18$371.53$1,439.71$90,855.54
228Oct 2038$1,072.50$367.21$1,439.71$89,783.04
229Nov 2038$1,076.84$362.87$1,439.71$88,706.20
230Dec 2038$1,081.19$358.52$1,439.71$87,625.01
2038 Total$12,690.85$4,585.67$17,276.52
231Jan 2039$1,085.56$354.15$1,439.71$86,539.45
232Feb 2039$1,089.95$349.76$1,439.71$85,449.50
233Mar 2039$1,094.35$345.36$1,439.71$84,355.15
234Apr 2039$1,098.77$340.94$1,439.71$83,256.38
235May 2039$1,103.22$336.49$1,439.71$82,153.16
236Jun 2039$1,107.67$332.04$1,439.71$81,045.49
237Jul 2039$1,112.15$327.56$1,439.71$79,933.34
238Aug 2039$1,116.65$323.06$1,439.71$78,816.69
239Sep 2039$1,121.16$318.55$1,439.71$77,695.53
240Oct 2039$1,125.69$314.02$1,439.71$76,569.84
241Nov 2039$1,130.24$309.47$1,439.71$75,439.60
242Dec 2039$1,134.81$304.90$1,439.71$74,304.79
2039 Total$13,320.22$3,956.3$17,276.52
243Jan 2040$1,139.39$300.32$1,439.71$73,165.40
244Feb 2040$1,144.00$295.71$1,439.71$72,021.40
245Mar 2040$1,148.62$291.09$1,439.71$70,872.78
246Apr 2040$1,153.27$286.44$1,439.71$69,719.51
247May 2040$1,157.93$281.78$1,439.71$68,561.58
248Jun 2040$1,162.61$277.10$1,439.71$67,398.97
249Jul 2040$1,167.31$272.40$1,439.71$66,231.66
250Aug 2040$1,172.02$267.69$1,439.71$65,059.64
251Sep 2040$1,176.76$262.95$1,439.71$63,882.88
252Oct 2040$1,181.52$258.19$1,439.71$62,701.36
253Nov 2040$1,186.29$253.42$1,439.71$61,515.07
254Dec 2040$1,191.09$248.62$1,439.71$60,323.98
2040 Total$13,980.81$3,295.71$17,276.52
255Jan 2041$1,195.90$243.81$1,439.71$59,128.08
256Feb 2041$1,200.73$238.98$1,439.71$57,927.35
257Mar 2041$1,205.59$234.12$1,439.71$56,721.76
258Apr 2041$1,210.46$229.25$1,439.71$55,511.30
259May 2041$1,215.35$224.36$1,439.71$54,295.95
260Jun 2041$1,220.26$219.45$1,439.71$53,075.69
261Jul 2041$1,225.20$214.51$1,439.71$51,850.49
262Aug 2041$1,230.15$209.56$1,439.71$50,620.34
263Sep 2041$1,235.12$204.59$1,439.71$49,385.22
264Oct 2041$1,240.11$199.60$1,439.71$48,145.11
265Nov 2041$1,245.12$194.59$1,439.71$46,899.99
266Dec 2041$1,250.16$189.55$1,439.71$45,649.83
2041 Total$14,674.15$2,602.37$17,276.52
267Jan 2042$1,255.21$184.50$1,439.71$44,394.62
268Feb 2042$1,260.28$179.43$1,439.71$43,134.34
269Mar 2042$1,265.38$174.33$1,439.71$41,868.96
270Apr 2042$1,270.49$169.22$1,439.71$40,598.47
271May 2042$1,275.62$164.09$1,439.71$39,322.85
272Jun 2042$1,280.78$158.93$1,439.71$38,042.07
273Jul 2042$1,285.96$153.75$1,439.71$36,756.11
274Aug 2042$1,291.15$148.56$1,439.71$35,464.96
275Sep 2042$1,296.37$143.34$1,439.71$34,168.59
276Oct 2042$1,301.61$138.10$1,439.71$32,866.98
277Nov 2042$1,306.87$132.84$1,439.71$31,560.11
278Dec 2042$1,312.15$127.56$1,439.71$30,247.96
2042 Total$15,401.87$1,874.65$17,276.52
279Jan 2043$1,317.46$122.25$1,439.71$28,930.50
280Feb 2043$1,322.78$116.93$1,439.71$27,607.72
281Mar 2043$1,328.13$111.58$1,439.71$26,279.59
282Apr 2043$1,333.50$106.21$1,439.71$24,946.09
283May 2043$1,338.89$100.82$1,439.71$23,607.20
284Jun 2043$1,344.30$95.41$1,439.71$22,262.90
285Jul 2043$1,349.73$89.98$1,439.71$20,913.17
286Aug 2043$1,355.19$84.52$1,439.71$19,557.98
287Sep 2043$1,360.66$79.05$1,439.71$18,197.32
288Oct 2043$1,366.16$73.55$1,439.71$16,831.16
289Nov 2043$1,371.68$68.03$1,439.71$15,459.48
290Dec 2043$1,377.23$62.48$1,439.71$14,082.25
2043 Total$16,165.71$1,110.81$17,276.52
291Jan 2044$1,382.79$56.92$1,439.71$12,699.46
292Feb 2044$1,388.38$51.33$1,439.71$11,311.08
293Mar 2044$1,393.99$45.72$1,439.71$9,917.09
294Apr 2044$1,399.63$40.08$1,439.71$8,517.46
295May 2044$1,405.29$34.42$1,439.71$7,112.17
296Jun 2044$1,410.96$28.75$1,439.71$5,701.21
297Jul 2044$1,416.67$23.04$1,439.71$4,284.54
298Aug 2044$1,422.39$17.32$1,439.71$2,862.15
299Sep 2044$1,428.14$11.57$1,439.71$1,434.01
300Oct 2044$1,433.91$5.80$1,439.71$0.10
2044 Total$14,082.15$314.95$14,397.1
Compare your product with the big 4 banks, or add more products to compare
As seen on