Property Package Investment Line of Credit (Interest Only) ($250k-$500k) from Hume Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
5.30%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,104
Number of Repayments
300
Total Interest Paid
$81,200
Total repayments
$331,200
DatePrincipleInterestPaymentBalance
1Oct 2019$401.33$1,104.17$1,505.50$249,598.67
2Nov 2019$403.11$1,102.39$1,505.50$249,195.56
3Dec 2019$404.89$1,100.61$1,505.50$248,790.67
2019 Total$1,209.33$3,307.17$4,516.5
4Jan 2020$406.67$1,098.83$1,505.50$248,384.00
5Feb 2020$408.47$1,097.03$1,505.50$247,975.53
6Mar 2020$410.27$1,095.23$1,505.50$247,565.26
7Apr 2020$412.09$1,093.41$1,505.50$247,153.17
8May 2020$413.91$1,091.59$1,505.50$246,739.26
9Jun 2020$415.73$1,089.77$1,505.50$246,323.53
10Jul 2020$417.57$1,087.93$1,505.50$245,905.96
11Aug 2020$419.42$1,086.08$1,505.50$245,486.54
12Sep 2020$421.27$1,084.23$1,505.50$245,065.27
13Oct 2020$423.13$1,082.37$1,505.50$244,642.14
14Nov 2020$425.00$1,080.50$1,505.50$244,217.14
15Dec 2020$426.87$1,078.63$1,505.50$243,790.27
2020 Total$5,000.4$13,065.6$18,066
16Jan 2021$428.76$1,076.74$1,505.50$243,361.51
17Feb 2021$430.65$1,074.85$1,505.50$242,930.86
18Mar 2021$432.56$1,072.94$1,505.50$242,498.30
19Apr 2021$434.47$1,071.03$1,505.50$242,063.83
20May 2021$436.38$1,069.12$1,505.50$241,627.45
21Jun 2021$438.31$1,067.19$1,505.50$241,189.14
22Jul 2021$440.25$1,065.25$1,505.50$240,748.89
23Aug 2021$442.19$1,063.31$1,505.50$240,306.70
24Sep 2021$444.15$1,061.35$1,505.50$239,862.55
25Oct 2021$446.11$1,059.39$1,505.50$239,416.44
26Nov 2021$448.08$1,057.42$1,505.50$238,968.36
27Dec 2021$450.06$1,055.44$1,505.50$238,518.30
2021 Total$5,271.97$12,794.03$18,066
28Jan 2022$452.04$1,053.46$1,505.50$238,066.26
29Feb 2022$454.04$1,051.46$1,505.50$237,612.22
30Mar 2022$456.05$1,049.45$1,505.50$237,156.17
31Apr 2022$458.06$1,047.44$1,505.50$236,698.11
32May 2022$460.08$1,045.42$1,505.50$236,238.03
33Jun 2022$462.12$1,043.38$1,505.50$235,775.91
34Jul 2022$464.16$1,041.34$1,505.50$235,311.75
35Aug 2022$466.21$1,039.29$1,505.50$234,845.54
36Sep 2022$468.27$1,037.23$1,505.50$234,377.27
37Oct 2022$470.33$1,035.17$1,505.50$233,906.94
38Nov 2022$472.41$1,033.09$1,505.50$233,434.53
39Dec 2022$474.50$1,031.00$1,505.50$232,960.03
2022 Total$5,558.27$12,507.73$18,066
40Jan 2023$476.59$1,028.91$1,505.50$232,483.44
41Feb 2023$478.70$1,026.80$1,505.50$232,004.74
42Mar 2023$480.81$1,024.69$1,505.50$231,523.93
43Apr 2023$482.94$1,022.56$1,505.50$231,040.99
44May 2023$485.07$1,020.43$1,505.50$230,555.92
45Jun 2023$487.21$1,018.29$1,505.50$230,068.71
46Jul 2023$489.36$1,016.14$1,505.50$229,579.35
47Aug 2023$491.52$1,013.98$1,505.50$229,087.83
48Sep 2023$493.70$1,011.80$1,505.50$228,594.13
49Oct 2023$495.88$1,009.62$1,505.50$228,098.25
50Nov 2023$498.07$1,007.43$1,505.50$227,600.18
51Dec 2023$500.27$1,005.23$1,505.50$227,099.91
2023 Total$5,860.12$12,205.88$18,066
52Jan 2024$502.48$1,003.02$1,505.50$226,597.43
53Feb 2024$504.69$1,000.81$1,505.50$226,092.74
54Mar 2024$506.92$998.58$1,505.50$225,585.82
55Apr 2024$509.16$996.34$1,505.50$225,076.66
56May 2024$511.41$994.09$1,505.50$224,565.25
57Jun 2024$513.67$991.83$1,505.50$224,051.58
58Jul 2024$515.94$989.56$1,505.50$223,535.64
59Aug 2024$518.22$987.28$1,505.50$223,017.42
60Sep 2024$520.51$984.99$1,505.50$222,496.91
61Oct 2024$522.81$982.69$1,505.50$221,974.10
62Nov 2024$525.11$980.39$1,505.50$221,448.99
63Dec 2024$527.43$978.07$1,505.50$220,921.56
2024 Total$6,178.35$11,887.65$18,066
64Jan 2025$529.76$975.74$1,505.50$220,391.80
65Feb 2025$532.10$973.40$1,505.50$219,859.70
66Mar 2025$534.45$971.05$1,505.50$219,325.25
67Apr 2025$536.81$968.69$1,505.50$218,788.44
68May 2025$539.18$966.32$1,505.50$218,249.26
69Jun 2025$541.57$963.93$1,505.50$217,707.69
70Jul 2025$543.96$961.54$1,505.50$217,163.73
71Aug 2025$546.36$959.14$1,505.50$216,617.37
72Sep 2025$548.77$956.73$1,505.50$216,068.60
73Oct 2025$551.20$954.30$1,505.50$215,517.40
74Nov 2025$553.63$951.87$1,505.50$214,963.77
75Dec 2025$556.08$949.42$1,505.50$214,407.69
2025 Total$6,513.87$11,552.13$18,066
76Jan 2026$558.53$946.97$1,505.50$213,849.16
77Feb 2026$561.00$944.50$1,505.50$213,288.16
78Mar 2026$563.48$942.02$1,505.50$212,724.68
79Apr 2026$565.97$939.53$1,505.50$212,158.71
80May 2026$568.47$937.03$1,505.50$211,590.24
81Jun 2026$570.98$934.52$1,505.50$211,019.26
82Jul 2026$573.50$932.00$1,505.50$210,445.76
83Aug 2026$576.03$929.47$1,505.50$209,869.73
84Sep 2026$578.58$926.92$1,505.50$209,291.15
85Oct 2026$581.13$924.37$1,505.50$208,710.02
86Nov 2026$583.70$921.80$1,505.50$208,126.32
87Dec 2026$586.28$919.22$1,505.50$207,540.04
2026 Total$6,867.65$11,198.35$18,066
88Jan 2027$588.86$916.64$1,505.50$206,951.18
89Feb 2027$591.47$914.03$1,505.50$206,359.71
90Mar 2027$594.08$911.42$1,505.50$205,765.63
91Apr 2027$596.70$908.80$1,505.50$205,168.93
92May 2027$599.34$906.16$1,505.50$204,569.59
93Jun 2027$601.98$903.52$1,505.50$203,967.61
94Jul 2027$604.64$900.86$1,505.50$203,362.97
95Aug 2027$607.31$898.19$1,505.50$202,755.66
96Sep 2027$610.00$895.50$1,505.50$202,145.66
97Oct 2027$612.69$892.81$1,505.50$201,532.97
98Nov 2027$615.40$890.10$1,505.50$200,917.57
99Dec 2027$618.11$887.39$1,505.50$200,299.46
2027 Total$7,240.58$10,825.42$18,066
100Jan 2028$620.84$884.66$1,505.50$199,678.62
101Feb 2028$623.59$881.91$1,505.50$199,055.03
102Mar 2028$626.34$879.16$1,505.50$198,428.69
103Apr 2028$629.11$876.39$1,505.50$197,799.58
104May 2028$631.89$873.61$1,505.50$197,167.69
105Jun 2028$634.68$870.82$1,505.50$196,533.01
106Jul 2028$637.48$868.02$1,505.50$195,895.53
107Aug 2028$640.29$865.21$1,505.50$195,255.24
108Sep 2028$643.12$862.38$1,505.50$194,612.12
109Oct 2028$645.96$859.54$1,505.50$193,966.16
110Nov 2028$648.82$856.68$1,505.50$193,317.34
111Dec 2028$651.68$853.82$1,505.50$192,665.66
2028 Total$7,633.8$10,432.2$18,066
112Jan 2029$654.56$850.94$1,505.50$192,011.10
113Feb 2029$657.45$848.05$1,505.50$191,353.65
114Mar 2029$660.35$845.15$1,505.50$190,693.30
115Apr 2029$663.27$842.23$1,505.50$190,030.03
116May 2029$666.20$839.30$1,505.50$189,363.83
117Jun 2029$669.14$836.36$1,505.50$188,694.69
118Jul 2029$672.10$833.40$1,505.50$188,022.59
119Aug 2029$675.07$830.43$1,505.50$187,347.52
120Sep 2029$678.05$827.45$1,505.50$186,669.47
121Oct 2029$681.04$824.46$1,505.50$185,988.43
122Nov 2029$684.05$821.45$1,505.50$185,304.38
123Dec 2029$687.07$818.43$1,505.50$184,617.31
2029 Total$8,048.35$10,017.65$18,066
124Jan 2030$690.11$815.39$1,505.50$183,927.20
125Feb 2030$693.15$812.35$1,505.50$183,234.05
126Mar 2030$696.22$809.28$1,505.50$182,537.83
127Apr 2030$699.29$806.21$1,505.50$181,838.54
128May 2030$702.38$803.12$1,505.50$181,136.16
129Jun 2030$705.48$800.02$1,505.50$180,430.68
130Jul 2030$708.60$796.90$1,505.50$179,722.08
131Aug 2030$711.73$793.77$1,505.50$179,010.35
132Sep 2030$714.87$790.63$1,505.50$178,295.48
133Oct 2030$718.03$787.47$1,505.50$177,577.45
134Nov 2030$721.20$784.30$1,505.50$176,856.25
135Dec 2030$724.38$781.12$1,505.50$176,131.87
2030 Total$8,485.44$9,580.56$18,066
136Jan 2031$727.58$777.92$1,505.50$175,404.29
137Feb 2031$730.80$774.70$1,505.50$174,673.49
138Mar 2031$734.03$771.47$1,505.50$173,939.46
139Apr 2031$737.27$768.23$1,505.50$173,202.19
140May 2031$740.52$764.98$1,505.50$172,461.67
141Jun 2031$743.79$761.71$1,505.50$171,717.88
142Jul 2031$747.08$758.42$1,505.50$170,970.80
143Aug 2031$750.38$755.12$1,505.50$170,220.42
144Sep 2031$753.69$751.81$1,505.50$169,466.73
145Oct 2031$757.02$748.48$1,505.50$168,709.71
146Nov 2031$760.37$745.13$1,505.50$167,949.34
147Dec 2031$763.72$741.78$1,505.50$167,185.62
2031 Total$8,946.25$9,119.75$18,066
148Jan 2032$767.10$738.40$1,505.50$166,418.52
149Feb 2032$770.48$735.02$1,505.50$165,648.04
150Mar 2032$773.89$731.61$1,505.50$164,874.15
151Apr 2032$777.31$728.19$1,505.50$164,096.84
152May 2032$780.74$724.76$1,505.50$163,316.10
153Jun 2032$784.19$721.31$1,505.50$162,531.91
154Jul 2032$787.65$717.85$1,505.50$161,744.26
155Aug 2032$791.13$714.37$1,505.50$160,953.13
156Sep 2032$794.62$710.88$1,505.50$160,158.51
157Oct 2032$798.13$707.37$1,505.50$159,360.38
158Nov 2032$801.66$703.84$1,505.50$158,558.72
159Dec 2032$805.20$700.30$1,505.50$157,753.52
2032 Total$9,432.1$8,633.9$18,066
160Jan 2033$808.76$696.74$1,505.50$156,944.76
161Feb 2033$812.33$693.17$1,505.50$156,132.43
162Mar 2033$815.92$689.58$1,505.50$155,316.51
163Apr 2033$819.52$685.98$1,505.50$154,496.99
164May 2033$823.14$682.36$1,505.50$153,673.85
165Jun 2033$826.77$678.73$1,505.50$152,847.08
166Jul 2033$830.43$675.07$1,505.50$152,016.65
167Aug 2033$834.09$671.41$1,505.50$151,182.56
168Sep 2033$837.78$667.72$1,505.50$150,344.78
169Oct 2033$841.48$664.02$1,505.50$149,503.30
170Nov 2033$845.19$660.31$1,505.50$148,658.11
171Dec 2033$848.93$656.57$1,505.50$147,809.18
2033 Total$9,944.34$8,121.66$18,066
172Jan 2034$852.68$652.82$1,505.50$146,956.50
173Feb 2034$856.44$649.06$1,505.50$146,100.06
174Mar 2034$860.22$645.28$1,505.50$145,239.84
175Apr 2034$864.02$641.48$1,505.50$144,375.82
176May 2034$867.84$637.66$1,505.50$143,507.98
177Jun 2034$871.67$633.83$1,505.50$142,636.31
178Jul 2034$875.52$629.98$1,505.50$141,760.79
179Aug 2034$879.39$626.11$1,505.50$140,881.40
180Sep 2034$883.27$622.23$1,505.50$139,998.13
181Oct 2034$887.17$618.33$1,505.50$139,110.96
182Nov 2034$891.09$614.41$1,505.50$138,219.87
183Dec 2034$895.03$610.47$1,505.50$137,324.84
2034 Total$10,484.34$7,581.66$18,066
184Jan 2035$898.98$606.52$1,505.50$136,425.86
185Feb 2035$902.95$602.55$1,505.50$135,522.91
186Mar 2035$906.94$598.56$1,505.50$134,615.97
187Apr 2035$910.95$594.55$1,505.50$133,705.02
188May 2035$914.97$590.53$1,505.50$132,790.05
189Jun 2035$919.01$586.49$1,505.50$131,871.04
190Jul 2035$923.07$582.43$1,505.50$130,947.97
191Aug 2035$927.15$578.35$1,505.50$130,020.82
192Sep 2035$931.24$574.26$1,505.50$129,089.58
193Oct 2035$935.35$570.15$1,505.50$128,154.23
194Nov 2035$939.49$566.01$1,505.50$127,214.74
195Dec 2035$943.63$561.87$1,505.50$126,271.11
2035 Total$11,053.73$7,012.27$18,066
196Jan 2036$947.80$557.70$1,505.50$125,323.31
197Feb 2036$951.99$553.51$1,505.50$124,371.32
198Mar 2036$956.19$549.31$1,505.50$123,415.13
199Apr 2036$960.42$545.08$1,505.50$122,454.71
200May 2036$964.66$540.84$1,505.50$121,490.05
201Jun 2036$968.92$536.58$1,505.50$120,521.13
202Jul 2036$973.20$532.30$1,505.50$119,547.93
203Aug 2036$977.50$528.00$1,505.50$118,570.43
204Sep 2036$981.81$523.69$1,505.50$117,588.62
205Oct 2036$986.15$519.35$1,505.50$116,602.47
206Nov 2036$990.51$514.99$1,505.50$115,611.96
207Dec 2036$994.88$510.62$1,505.50$114,617.08
2036 Total$11,654.03$6,411.97$18,066
208Jan 2037$999.27$506.23$1,505.50$113,617.81
209Feb 2037$1,003.69$501.81$1,505.50$112,614.12
210Mar 2037$1,008.12$497.38$1,505.50$111,606.00
211Apr 2037$1,012.57$492.93$1,505.50$110,593.43
212May 2037$1,017.05$488.45$1,505.50$109,576.38
213Jun 2037$1,021.54$483.96$1,505.50$108,554.84
214Jul 2037$1,026.05$479.45$1,505.50$107,528.79
215Aug 2037$1,030.58$474.92$1,505.50$106,498.21
216Sep 2037$1,035.13$470.37$1,505.50$105,463.08
217Oct 2037$1,039.70$465.80$1,505.50$104,423.38
218Nov 2037$1,044.30$461.20$1,505.50$103,379.08
219Dec 2037$1,048.91$456.59$1,505.50$102,330.17
2037 Total$12,286.91$5,779.09$18,066
220Jan 2038$1,053.54$451.96$1,505.50$101,276.63
221Feb 2038$1,058.19$447.31$1,505.50$100,218.44
222Mar 2038$1,062.87$442.63$1,505.50$99,155.57
223Apr 2038$1,067.56$437.94$1,505.50$98,088.01
224May 2038$1,072.28$433.22$1,505.50$97,015.73
225Jun 2038$1,077.01$428.49$1,505.50$95,938.72
226Jul 2038$1,081.77$423.73$1,505.50$94,856.95
227Aug 2038$1,086.55$418.95$1,505.50$93,770.40
228Sep 2038$1,091.35$414.15$1,505.50$92,679.05
229Oct 2038$1,096.17$409.33$1,505.50$91,582.88
230Nov 2038$1,101.01$404.49$1,505.50$90,481.87
231Dec 2038$1,105.87$399.63$1,505.50$89,376.00
2038 Total$12,954.17$5,111.83$18,066
232Jan 2039$1,110.76$394.74$1,505.50$88,265.24
233Feb 2039$1,115.66$389.84$1,505.50$87,149.58
234Mar 2039$1,120.59$384.91$1,505.50$86,028.99
235Apr 2039$1,125.54$379.96$1,505.50$84,903.45
236May 2039$1,130.51$374.99$1,505.50$83,772.94
237Jun 2039$1,135.50$370.00$1,505.50$82,637.44
238Jul 2039$1,140.52$364.98$1,505.50$81,496.92
239Aug 2039$1,145.56$359.94$1,505.50$80,351.36
240Sep 2039$1,150.61$354.89$1,505.50$79,200.75
241Oct 2039$1,155.70$349.80$1,505.50$78,045.05
242Nov 2039$1,160.80$344.70$1,505.50$76,884.25
243Dec 2039$1,165.93$339.57$1,505.50$75,718.32
2039 Total$13,657.68$4,408.32$18,066
244Jan 2040$1,171.08$334.42$1,505.50$74,547.24
245Feb 2040$1,176.25$329.25$1,505.50$73,370.99
246Mar 2040$1,181.44$324.06$1,505.50$72,189.55
247Apr 2040$1,186.66$318.84$1,505.50$71,002.89
248May 2040$1,191.90$313.60$1,505.50$69,810.99
249Jun 2040$1,197.17$308.33$1,505.50$68,613.82
250Jul 2040$1,202.46$303.04$1,505.50$67,411.36
251Aug 2040$1,207.77$297.73$1,505.50$66,203.59
252Sep 2040$1,213.10$292.40$1,505.50$64,990.49
253Oct 2040$1,218.46$287.04$1,505.50$63,772.03
254Nov 2040$1,223.84$281.66$1,505.50$62,548.19
255Dec 2040$1,229.25$276.25$1,505.50$61,318.94
2040 Total$14,399.38$3,666.62$18,066
256Jan 2041$1,234.67$270.83$1,505.50$60,084.27
257Feb 2041$1,240.13$265.37$1,505.50$58,844.14
258Mar 2041$1,245.61$259.89$1,505.50$57,598.53
259Apr 2041$1,251.11$254.39$1,505.50$56,347.42
260May 2041$1,256.63$248.87$1,505.50$55,090.79
261Jun 2041$1,262.18$243.32$1,505.50$53,828.61
262Jul 2041$1,267.76$237.74$1,505.50$52,560.85
263Aug 2041$1,273.36$232.14$1,505.50$51,287.49
264Sep 2041$1,278.98$226.52$1,505.50$50,008.51
265Oct 2041$1,284.63$220.87$1,505.50$48,723.88
266Nov 2041$1,290.30$215.20$1,505.50$47,433.58
267Dec 2041$1,296.00$209.50$1,505.50$46,137.58
2041 Total$15,181.36$2,884.64$18,066
268Jan 2042$1,301.73$203.77$1,505.50$44,835.85
269Feb 2042$1,307.47$198.03$1,505.50$43,528.38
270Mar 2042$1,313.25$192.25$1,505.50$42,215.13
271Apr 2042$1,319.05$186.45$1,505.50$40,896.08
272May 2042$1,324.88$180.62$1,505.50$39,571.20
273Jun 2042$1,330.73$174.77$1,505.50$38,240.47
274Jul 2042$1,336.60$168.90$1,505.50$36,903.87
275Aug 2042$1,342.51$162.99$1,505.50$35,561.36
276Sep 2042$1,348.44$157.06$1,505.50$34,212.92
277Oct 2042$1,354.39$151.11$1,505.50$32,858.53
278Nov 2042$1,360.37$145.13$1,505.50$31,498.16
279Dec 2042$1,366.38$139.12$1,505.50$30,131.78
2042 Total$16,005.8$2,060.2$18,066
280Jan 2043$1,372.42$133.08$1,505.50$28,759.36
281Feb 2043$1,378.48$127.02$1,505.50$27,380.88
282Mar 2043$1,384.57$120.93$1,505.50$25,996.31
283Apr 2043$1,390.68$114.82$1,505.50$24,605.63
284May 2043$1,396.83$108.67$1,505.50$23,208.80
285Jun 2043$1,402.99$102.51$1,505.50$21,805.81
286Jul 2043$1,409.19$96.31$1,505.50$20,396.62
287Aug 2043$1,415.41$90.09$1,505.50$18,981.21
288Sep 2043$1,421.67$83.83$1,505.50$17,559.54
289Oct 2043$1,427.95$77.55$1,505.50$16,131.59
290Nov 2043$1,434.25$71.25$1,505.50$14,697.34
291Dec 2043$1,440.59$64.91$1,505.50$13,256.75
2043 Total$16,875.03$1,190.97$18,066
292Jan 2044$1,446.95$58.55$1,505.50$11,809.80
293Feb 2044$1,453.34$52.16$1,505.50$10,356.46
294Mar 2044$1,459.76$45.74$1,505.50$8,896.70
295Apr 2044$1,466.21$39.29$1,505.50$7,430.49
296May 2044$1,472.68$32.82$1,505.50$5,957.81
297Jun 2044$1,479.19$26.31$1,505.50$4,478.62
298Jul 2044$1,485.72$19.78$1,505.50$2,992.90
299Aug 2044$1,492.28$13.22$1,505.50$1,500.62
300Sep 2044$1,498.87$6.63$1,505.50$1.75
2044 Total$13,255$294.5$13,549.5
Compare your product with the big 4 banks, or add more products to compare
As seen on