Home Sweet Home Loan (Interest Only) ($100k+) from Holiday Coast Credit Union

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
5.29%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,102
Number of Repayments
300
Total Interest Paid
$80,600
Total repayments
$330,600
DatePrincipleInterestPaymentBalance
1Oct 2019$401.94$1,102.08$1,504.02$249,598.06
2Nov 2019$403.71$1,100.31$1,504.02$249,194.35
3Dec 2019$405.49$1,098.53$1,504.02$248,788.86
2019 Total$1,211.14$3,300.92$4,512.06
4Jan 2020$407.28$1,096.74$1,504.02$248,381.58
5Feb 2020$409.07$1,094.95$1,504.02$247,972.51
6Mar 2020$410.87$1,093.15$1,504.02$247,561.64
7Apr 2020$412.69$1,091.33$1,504.02$247,148.95
8May 2020$414.51$1,089.51$1,504.02$246,734.44
9Jun 2020$416.33$1,087.69$1,504.02$246,318.11
10Jul 2020$418.17$1,085.85$1,504.02$245,899.94
11Aug 2020$420.01$1,084.01$1,504.02$245,479.93
12Sep 2020$421.86$1,082.16$1,504.02$245,058.07
13Oct 2020$423.72$1,080.30$1,504.02$244,634.35
14Nov 2020$425.59$1,078.43$1,504.02$244,208.76
15Dec 2020$427.47$1,076.55$1,504.02$243,781.29
2020 Total$5,007.57$13,040.67$18,048.24
16Jan 2021$429.35$1,074.67$1,504.02$243,351.94
17Feb 2021$431.24$1,072.78$1,504.02$242,920.70
18Mar 2021$433.14$1,070.88$1,504.02$242,487.56
19Apr 2021$435.05$1,068.97$1,504.02$242,052.51
20May 2021$436.97$1,067.05$1,504.02$241,615.54
21Jun 2021$438.90$1,065.12$1,504.02$241,176.64
22Jul 2021$440.83$1,063.19$1,504.02$240,735.81
23Aug 2021$442.78$1,061.24$1,504.02$240,293.03
24Sep 2021$444.73$1,059.29$1,504.02$239,848.30
25Oct 2021$446.69$1,057.33$1,504.02$239,401.61
26Nov 2021$448.66$1,055.36$1,504.02$238,952.95
27Dec 2021$450.64$1,053.38$1,504.02$238,502.31
2021 Total$5,278.98$12,769.26$18,048.24
28Jan 2022$452.62$1,051.40$1,504.02$238,049.69
29Feb 2022$454.62$1,049.40$1,504.02$237,595.07
30Mar 2022$456.62$1,047.40$1,504.02$237,138.45
31Apr 2022$458.63$1,045.39$1,504.02$236,679.82
32May 2022$460.66$1,043.36$1,504.02$236,219.16
33Jun 2022$462.69$1,041.33$1,504.02$235,756.47
34Jul 2022$464.73$1,039.29$1,504.02$235,291.74
35Aug 2022$466.78$1,037.24$1,504.02$234,824.96
36Sep 2022$468.83$1,035.19$1,504.02$234,356.13
37Oct 2022$470.90$1,033.12$1,504.02$233,885.23
38Nov 2022$472.98$1,031.04$1,504.02$233,412.25
39Dec 2022$475.06$1,028.96$1,504.02$232,937.19
2022 Total$5,565.12$12,483.12$18,048.24
40Jan 2023$477.16$1,026.86$1,504.02$232,460.03
41Feb 2023$479.26$1,024.76$1,504.02$231,980.77
42Mar 2023$481.37$1,022.65$1,504.02$231,499.40
43Apr 2023$483.49$1,020.53$1,504.02$231,015.91
44May 2023$485.62$1,018.40$1,504.02$230,530.29
45Jun 2023$487.77$1,016.25$1,504.02$230,042.52
46Jul 2023$489.92$1,014.10$1,504.02$229,552.60
47Aug 2023$492.08$1,011.94$1,504.02$229,060.52
48Sep 2023$494.24$1,009.78$1,504.02$228,566.28
49Oct 2023$496.42$1,007.60$1,504.02$228,069.86
50Nov 2023$498.61$1,005.41$1,504.02$227,571.25
51Dec 2023$500.81$1,003.21$1,504.02$227,070.44
2023 Total$5,866.75$12,181.49$18,048.24
52Jan 2024$503.02$1,001.00$1,504.02$226,567.42
53Feb 2024$505.24$998.78$1,504.02$226,062.18
54Mar 2024$507.46$996.56$1,504.02$225,554.72
55Apr 2024$509.70$994.32$1,504.02$225,045.02
56May 2024$511.95$992.07$1,504.02$224,533.07
57Jun 2024$514.20$989.82$1,504.02$224,018.87
58Jul 2024$516.47$987.55$1,504.02$223,502.40
59Aug 2024$518.75$985.27$1,504.02$222,983.65
60Sep 2024$521.03$982.99$1,504.02$222,462.62
61Oct 2024$523.33$980.69$1,504.02$221,939.29
62Nov 2024$525.64$978.38$1,504.02$221,413.65
63Dec 2024$527.95$976.07$1,504.02$220,885.70
2024 Total$6,184.74$11,863.5$18,048.24
64Jan 2025$530.28$973.74$1,504.02$220,355.42
65Feb 2025$532.62$971.40$1,504.02$219,822.80
66Mar 2025$534.97$969.05$1,504.02$219,287.83
67Apr 2025$537.33$966.69$1,504.02$218,750.50
68May 2025$539.69$964.33$1,504.02$218,210.81
69Jun 2025$542.07$961.95$1,504.02$217,668.74
70Jul 2025$544.46$959.56$1,504.02$217,124.28
71Aug 2025$546.86$957.16$1,504.02$216,577.42
72Sep 2025$549.27$954.75$1,504.02$216,028.15
73Oct 2025$551.70$952.32$1,504.02$215,476.45
74Nov 2025$554.13$949.89$1,504.02$214,922.32
75Dec 2025$556.57$947.45$1,504.02$214,365.75
2025 Total$6,519.95$11,528.29$18,048.24
76Jan 2026$559.02$945.00$1,504.02$213,806.73
77Feb 2026$561.49$942.53$1,504.02$213,245.24
78Mar 2026$563.96$940.06$1,504.02$212,681.28
79Apr 2026$566.45$937.57$1,504.02$212,114.83
80May 2026$568.95$935.07$1,504.02$211,545.88
81Jun 2026$571.46$932.56$1,504.02$210,974.42
82Jul 2026$573.97$930.05$1,504.02$210,400.45
83Aug 2026$576.50$927.52$1,504.02$209,823.95
84Sep 2026$579.05$924.97$1,504.02$209,244.90
85Oct 2026$581.60$922.42$1,504.02$208,663.30
86Nov 2026$584.16$919.86$1,504.02$208,079.14
87Dec 2026$586.74$917.28$1,504.02$207,492.40
2026 Total$6,873.35$11,174.89$18,048.24
88Jan 2027$589.32$914.70$1,504.02$206,903.08
89Feb 2027$591.92$912.10$1,504.02$206,311.16
90Mar 2027$594.53$909.49$1,504.02$205,716.63
91Apr 2027$597.15$906.87$1,504.02$205,119.48
92May 2027$599.78$904.24$1,504.02$204,519.70
93Jun 2027$602.43$901.59$1,504.02$203,917.27
94Jul 2027$605.08$898.94$1,504.02$203,312.19
95Aug 2027$607.75$896.27$1,504.02$202,704.44
96Sep 2027$610.43$893.59$1,504.02$202,094.01
97Oct 2027$613.12$890.90$1,504.02$201,480.89
98Nov 2027$615.83$888.19$1,504.02$200,865.06
99Dec 2027$618.54$885.48$1,504.02$200,246.52
2027 Total$7,245.88$10,802.36$18,048.24
100Jan 2028$621.27$882.75$1,504.02$199,625.25
101Feb 2028$624.01$880.01$1,504.02$199,001.24
102Mar 2028$626.76$877.26$1,504.02$198,374.48
103Apr 2028$629.52$874.50$1,504.02$197,744.96
104May 2028$632.29$871.73$1,504.02$197,112.67
105Jun 2028$635.08$868.94$1,504.02$196,477.59
106Jul 2028$637.88$866.14$1,504.02$195,839.71
107Aug 2028$640.69$863.33$1,504.02$195,199.02
108Sep 2028$643.52$860.50$1,504.02$194,555.50
109Oct 2028$646.35$857.67$1,504.02$193,909.15
110Nov 2028$649.20$854.82$1,504.02$193,259.95
111Dec 2028$652.07$851.95$1,504.02$192,607.88
2028 Total$7,638.64$10,409.6$18,048.24
112Jan 2029$654.94$849.08$1,504.02$191,952.94
113Feb 2029$657.83$846.19$1,504.02$191,295.11
114Mar 2029$660.73$843.29$1,504.02$190,634.38
115Apr 2029$663.64$840.38$1,504.02$189,970.74
116May 2029$666.57$837.45$1,504.02$189,304.17
117Jun 2029$669.50$834.52$1,504.02$188,634.67
118Jul 2029$672.46$831.56$1,504.02$187,962.21
119Aug 2029$675.42$828.60$1,504.02$187,286.79
120Sep 2029$678.40$825.62$1,504.02$186,608.39
121Oct 2029$681.39$822.63$1,504.02$185,927.00
122Nov 2029$684.39$819.63$1,504.02$185,242.61
123Dec 2029$687.41$816.61$1,504.02$184,555.20
2029 Total$8,052.68$9,995.56$18,048.24
124Jan 2030$690.44$813.58$1,504.02$183,864.76
125Feb 2030$693.48$810.54$1,504.02$183,171.28
126Mar 2030$696.54$807.48$1,504.02$182,474.74
127Apr 2030$699.61$804.41$1,504.02$181,775.13
128May 2030$702.69$801.33$1,504.02$181,072.44
129Jun 2030$705.79$798.23$1,504.02$180,366.65
130Jul 2030$708.90$795.12$1,504.02$179,657.75
131Aug 2030$712.03$791.99$1,504.02$178,945.72
132Sep 2030$715.17$788.85$1,504.02$178,230.55
133Oct 2030$718.32$785.70$1,504.02$177,512.23
134Nov 2030$721.49$782.53$1,504.02$176,790.74
135Dec 2030$724.67$779.35$1,504.02$176,066.07
2030 Total$8,489.13$9,559.11$18,048.24
136Jan 2031$727.86$776.16$1,504.02$175,338.21
137Feb 2031$731.07$772.95$1,504.02$174,607.14
138Mar 2031$734.29$769.73$1,504.02$173,872.85
139Apr 2031$737.53$766.49$1,504.02$173,135.32
140May 2031$740.78$763.24$1,504.02$172,394.54
141Jun 2031$744.05$759.97$1,504.02$171,650.49
142Jul 2031$747.33$756.69$1,504.02$170,903.16
143Aug 2031$750.62$753.40$1,504.02$170,152.54
144Sep 2031$753.93$750.09$1,504.02$169,398.61
145Oct 2031$757.25$746.77$1,504.02$168,641.36
146Nov 2031$760.59$743.43$1,504.02$167,880.77
147Dec 2031$763.95$740.07$1,504.02$167,116.82
2031 Total$8,949.25$9,098.99$18,048.24
148Jan 2032$767.31$736.71$1,504.02$166,349.51
149Feb 2032$770.70$733.32$1,504.02$165,578.81
150Mar 2032$774.09$729.93$1,504.02$164,804.72
151Apr 2032$777.51$726.51$1,504.02$164,027.21
152May 2032$780.93$723.09$1,504.02$163,246.28
153Jun 2032$784.38$719.64$1,504.02$162,461.90
154Jul 2032$787.83$716.19$1,504.02$161,674.07
155Aug 2032$791.31$712.71$1,504.02$160,882.76
156Sep 2032$794.80$709.22$1,504.02$160,087.96
157Oct 2032$798.30$705.72$1,504.02$159,289.66
158Nov 2032$801.82$702.20$1,504.02$158,487.84
159Dec 2032$805.35$698.67$1,504.02$157,682.49
2032 Total$9,434.33$8,613.91$18,048.24
160Jan 2033$808.90$695.12$1,504.02$156,873.59
161Feb 2033$812.47$691.55$1,504.02$156,061.12
162Mar 2033$816.05$687.97$1,504.02$155,245.07
163Apr 2033$819.65$684.37$1,504.02$154,425.42
164May 2033$823.26$680.76$1,504.02$153,602.16
165Jun 2033$826.89$677.13$1,504.02$152,775.27
166Jul 2033$830.54$673.48$1,504.02$151,944.73
167Aug 2033$834.20$669.82$1,504.02$151,110.53
168Sep 2033$837.87$666.15$1,504.02$150,272.66
169Oct 2033$841.57$662.45$1,504.02$149,431.09
170Nov 2033$845.28$658.74$1,504.02$148,585.81
171Dec 2033$849.00$655.02$1,504.02$147,736.81
2033 Total$9,945.68$8,102.56$18,048.24
172Jan 2034$852.75$651.27$1,504.02$146,884.06
173Feb 2034$856.51$647.51$1,504.02$146,027.55
174Mar 2034$860.28$643.74$1,504.02$145,167.27
175Apr 2034$864.07$639.95$1,504.02$144,303.20
176May 2034$867.88$636.14$1,504.02$143,435.32
177Jun 2034$871.71$632.31$1,504.02$142,563.61
178Jul 2034$875.55$628.47$1,504.02$141,688.06
179Aug 2034$879.41$624.61$1,504.02$140,808.65
180Sep 2034$883.29$620.73$1,504.02$139,925.36
181Oct 2034$887.18$616.84$1,504.02$139,038.18
182Nov 2034$891.09$612.93$1,504.02$138,147.09
183Dec 2034$895.02$609.00$1,504.02$137,252.07
2034 Total$10,484.74$7,563.5$18,048.24
184Jan 2035$898.97$605.05$1,504.02$136,353.10
185Feb 2035$902.93$601.09$1,504.02$135,450.17
186Mar 2035$906.91$597.11$1,504.02$134,543.26
187Apr 2035$910.91$593.11$1,504.02$133,632.35
188May 2035$914.92$589.10$1,504.02$132,717.43
189Jun 2035$918.96$585.06$1,504.02$131,798.47
190Jul 2035$923.01$581.01$1,504.02$130,875.46
191Aug 2035$927.08$576.94$1,504.02$129,948.38
192Sep 2035$931.16$572.86$1,504.02$129,017.22
193Oct 2035$935.27$568.75$1,504.02$128,081.95
194Nov 2035$939.39$564.63$1,504.02$127,142.56
195Dec 2035$943.53$560.49$1,504.02$126,199.03
2035 Total$11,053.04$6,995.2$18,048.24
196Jan 2036$947.69$556.33$1,504.02$125,251.34
197Feb 2036$951.87$552.15$1,504.02$124,299.47
198Mar 2036$956.07$547.95$1,504.02$123,343.40
199Apr 2036$960.28$543.74$1,504.02$122,383.12
200May 2036$964.51$539.51$1,504.02$121,418.61
201Jun 2036$968.77$535.25$1,504.02$120,449.84
202Jul 2036$973.04$530.98$1,504.02$119,476.80
203Aug 2036$977.33$526.69$1,504.02$118,499.47
204Sep 2036$981.63$522.39$1,504.02$117,517.84
205Oct 2036$985.96$518.06$1,504.02$116,531.88
206Nov 2036$990.31$513.71$1,504.02$115,541.57
207Dec 2036$994.67$509.35$1,504.02$114,546.90
2036 Total$11,652.13$6,396.11$18,048.24
208Jan 2037$999.06$504.96$1,504.02$113,547.84
209Feb 2037$1,003.46$500.56$1,504.02$112,544.38
210Mar 2037$1,007.89$496.13$1,504.02$111,536.49
211Apr 2037$1,012.33$491.69$1,504.02$110,524.16
212May 2037$1,016.79$487.23$1,504.02$109,507.37
213Jun 2037$1,021.28$482.74$1,504.02$108,486.09
214Jul 2037$1,025.78$478.24$1,504.02$107,460.31
215Aug 2037$1,030.30$473.72$1,504.02$106,430.01
216Sep 2037$1,034.84$469.18$1,504.02$105,395.17
217Oct 2037$1,039.40$464.62$1,504.02$104,355.77
218Nov 2037$1,043.98$460.04$1,504.02$103,311.79
219Dec 2037$1,048.59$455.43$1,504.02$102,263.20
2037 Total$12,283.7$5,764.54$18,048.24
220Jan 2038$1,053.21$450.81$1,504.02$101,209.99
221Feb 2038$1,057.85$446.17$1,504.02$100,152.14
222Mar 2038$1,062.52$441.50$1,504.02$99,089.62
223Apr 2038$1,067.20$436.82$1,504.02$98,022.42
224May 2038$1,071.90$432.12$1,504.02$96,950.52
225Jun 2038$1,076.63$427.39$1,504.02$95,873.89
226Jul 2038$1,081.38$422.64$1,504.02$94,792.51
227Aug 2038$1,086.14$417.88$1,504.02$93,706.37
228Sep 2038$1,090.93$413.09$1,504.02$92,615.44
229Oct 2038$1,095.74$408.28$1,504.02$91,519.70
230Nov 2038$1,100.57$403.45$1,504.02$90,419.13
231Dec 2038$1,105.42$398.60$1,504.02$89,313.71
2038 Total$12,949.49$5,098.75$18,048.24
232Jan 2039$1,110.30$393.72$1,504.02$88,203.41
233Feb 2039$1,115.19$388.83$1,504.02$87,088.22
234Mar 2039$1,120.11$383.91$1,504.02$85,968.11
235Apr 2039$1,125.04$378.98$1,504.02$84,843.07
236May 2039$1,130.00$374.02$1,504.02$83,713.07
237Jun 2039$1,134.98$369.04$1,504.02$82,578.09
238Jul 2039$1,139.99$364.03$1,504.02$81,438.10
239Aug 2039$1,145.01$359.01$1,504.02$80,293.09
240Sep 2039$1,150.06$353.96$1,504.02$79,143.03
241Oct 2039$1,155.13$348.89$1,504.02$77,987.90
242Nov 2039$1,160.22$343.80$1,504.02$76,827.68
243Dec 2039$1,165.34$338.68$1,504.02$75,662.34
2039 Total$13,651.37$4,396.87$18,048.24
244Jan 2040$1,170.48$333.54$1,504.02$74,491.86
245Feb 2040$1,175.64$328.38$1,504.02$73,316.22
246Mar 2040$1,180.82$323.20$1,504.02$72,135.40
247Apr 2040$1,186.02$318.00$1,504.02$70,949.38
248May 2040$1,191.25$312.77$1,504.02$69,758.13
249Jun 2040$1,196.50$307.52$1,504.02$68,561.63
250Jul 2040$1,201.78$302.24$1,504.02$67,359.85
251Aug 2040$1,207.08$296.94$1,504.02$66,152.77
252Sep 2040$1,212.40$291.62$1,504.02$64,940.37
253Oct 2040$1,217.74$286.28$1,504.02$63,722.63
254Nov 2040$1,223.11$280.91$1,504.02$62,499.52
255Dec 2040$1,228.50$275.52$1,504.02$61,271.02
2040 Total$14,391.32$3,656.92$18,048.24
256Jan 2041$1,233.92$270.10$1,504.02$60,037.10
257Feb 2041$1,239.36$264.66$1,504.02$58,797.74
258Mar 2041$1,244.82$259.20$1,504.02$57,552.92
259Apr 2041$1,250.31$253.71$1,504.02$56,302.61
260May 2041$1,255.82$248.20$1,504.02$55,046.79
261Jun 2041$1,261.36$242.66$1,504.02$53,785.43
262Jul 2041$1,266.92$237.10$1,504.02$52,518.51
263Aug 2041$1,272.50$231.52$1,504.02$51,246.01
264Sep 2041$1,278.11$225.91$1,504.02$49,967.90
265Oct 2041$1,283.74$220.28$1,504.02$48,684.16
266Nov 2041$1,289.40$214.62$1,504.02$47,394.76
267Dec 2041$1,295.09$208.93$1,504.02$46,099.67
2041 Total$15,171.35$2,876.89$18,048.24
268Jan 2042$1,300.80$203.22$1,504.02$44,798.87
269Feb 2042$1,306.53$197.49$1,504.02$43,492.34
270Mar 2042$1,312.29$191.73$1,504.02$42,180.05
271Apr 2042$1,318.08$185.94$1,504.02$40,861.97
272May 2042$1,323.89$180.13$1,504.02$39,538.08
273Jun 2042$1,329.72$174.30$1,504.02$38,208.36
274Jul 2042$1,335.58$168.44$1,504.02$36,872.78
275Aug 2042$1,341.47$162.55$1,504.02$35,531.31
276Sep 2042$1,347.39$156.63$1,504.02$34,183.92
277Oct 2042$1,353.33$150.69$1,504.02$32,830.59
278Nov 2042$1,359.29$144.73$1,504.02$31,471.30
279Dec 2042$1,365.28$138.74$1,504.02$30,106.02
2042 Total$15,993.65$2,054.59$18,048.24
280Jan 2043$1,371.30$132.72$1,504.02$28,734.72
281Feb 2043$1,377.35$126.67$1,504.02$27,357.37
282Mar 2043$1,383.42$120.60$1,504.02$25,973.95
283Apr 2043$1,389.52$114.50$1,504.02$24,584.43
284May 2043$1,395.64$108.38$1,504.02$23,188.79
285Jun 2043$1,401.80$102.22$1,504.02$21,786.99
286Jul 2043$1,407.98$96.04$1,504.02$20,379.01
287Aug 2043$1,414.18$89.84$1,504.02$18,964.83
288Sep 2043$1,420.42$83.60$1,504.02$17,544.41
289Oct 2043$1,426.68$77.34$1,504.02$16,117.73
290Nov 2043$1,432.97$71.05$1,504.02$14,684.76
291Dec 2043$1,439.28$64.74$1,504.02$13,245.48
2043 Total$16,860.54$1,187.7$18,048.24
292Jan 2044$1,445.63$58.39$1,504.02$11,799.85
293Feb 2044$1,452.00$52.02$1,504.02$10,347.85
294Mar 2044$1,458.40$45.62$1,504.02$8,889.45
295Apr 2044$1,464.83$39.19$1,504.02$7,424.62
296May 2044$1,471.29$32.73$1,504.02$5,953.33
297Jun 2044$1,477.78$26.24$1,504.02$4,475.55
298Jul 2044$1,484.29$19.73$1,504.02$2,991.26
299Aug 2044$1,490.83$13.19$1,504.02$1,500.43
300Sep 2044$1,497.41$6.61$1,504.02$3.02
2044 Total$13,242.46$293.72$13,536.18
Compare your product with the big 4 banks, or add more products to compare
As seen on