Fixed Lite Investment Loan (Principal and Interest) 1 Year from Illawarra Credit Union

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
4.20%
Fixed - 1 year
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,347
Number of Repayments
300
Total Interest Paid
$154,100
Total repayments
$404,100
DatePrincipleInterestPaymentBalance
1Aug 2019$472.36$875.00$1,347.36$249,527.64
2Sep 2019$474.01$873.35$1,347.36$249,053.63
3Oct 2019$475.67$871.69$1,347.36$248,577.96
4Nov 2019$477.34$870.02$1,347.36$248,100.62
5Dec 2019$479.01$868.35$1,347.36$247,621.61
2019 Total$2,378.39$4,358.41$6,736.8
6Jan 2020$480.68$866.68$1,347.36$247,140.93
7Feb 2020$482.37$864.99$1,347.36$246,658.56
8Mar 2020$484.06$863.30$1,347.36$246,174.50
9Apr 2020$485.75$861.61$1,347.36$245,688.75
10May 2020$487.45$859.91$1,347.36$245,201.30
11Jun 2020$489.16$858.20$1,347.36$244,712.14
12Jul 2020$490.87$856.49$1,347.36$244,221.27
13Aug 2020$492.59$854.77$1,347.36$243,728.68
14Sep 2020$494.31$853.05$1,347.36$243,234.37
15Oct 2020$496.04$851.32$1,347.36$242,738.33
16Nov 2020$497.78$849.58$1,347.36$242,240.55
17Dec 2020$499.52$847.84$1,347.36$241,741.03
2020 Total$5,880.58$10,287.74$16,168.32
18Jan 2021$501.27$846.09$1,347.36$241,239.76
19Feb 2021$503.02$844.34$1,347.36$240,736.74
20Mar 2021$504.78$842.58$1,347.36$240,231.96
21Apr 2021$506.55$840.81$1,347.36$239,725.41
22May 2021$508.32$839.04$1,347.36$239,217.09
23Jun 2021$510.10$837.26$1,347.36$238,706.99
24Jul 2021$511.89$835.47$1,347.36$238,195.10
25Aug 2021$513.68$833.68$1,347.36$237,681.42
26Sep 2021$515.48$831.88$1,347.36$237,165.94
27Oct 2021$517.28$830.08$1,347.36$236,648.66
28Nov 2021$519.09$828.27$1,347.36$236,129.57
29Dec 2021$520.91$826.45$1,347.36$235,608.66
2021 Total$6,132.37$10,035.95$16,168.32
30Jan 2022$522.73$824.63$1,347.36$235,085.93
31Feb 2022$524.56$822.80$1,347.36$234,561.37
32Mar 2022$526.40$820.96$1,347.36$234,034.97
33Apr 2022$528.24$819.12$1,347.36$233,506.73
34May 2022$530.09$817.27$1,347.36$232,976.64
35Jun 2022$531.94$815.42$1,347.36$232,444.70
36Jul 2022$533.80$813.56$1,347.36$231,910.90
37Aug 2022$535.67$811.69$1,347.36$231,375.23
38Sep 2022$537.55$809.81$1,347.36$230,837.68
39Oct 2022$539.43$807.93$1,347.36$230,298.25
40Nov 2022$541.32$806.04$1,347.36$229,756.93
41Dec 2022$543.21$804.15$1,347.36$229,213.72
2022 Total$6,394.94$9,773.38$16,168.32
42Jan 2023$545.11$802.25$1,347.36$228,668.61
43Feb 2023$547.02$800.34$1,347.36$228,121.59
44Mar 2023$548.93$798.43$1,347.36$227,572.66
45Apr 2023$550.86$796.50$1,347.36$227,021.80
46May 2023$552.78$794.58$1,347.36$226,469.02
47Jun 2023$554.72$792.64$1,347.36$225,914.30
48Jul 2023$556.66$790.70$1,347.36$225,357.64
49Aug 2023$558.61$788.75$1,347.36$224,799.03
50Sep 2023$560.56$786.80$1,347.36$224,238.47
51Oct 2023$562.53$784.83$1,347.36$223,675.94
52Nov 2023$564.49$782.87$1,347.36$223,111.45
53Dec 2023$566.47$780.89$1,347.36$222,544.98
2023 Total$6,668.74$9,499.58$16,168.32
54Jan 2024$568.45$778.91$1,347.36$221,976.53
55Feb 2024$570.44$776.92$1,347.36$221,406.09
56Mar 2024$572.44$774.92$1,347.36$220,833.65
57Apr 2024$574.44$772.92$1,347.36$220,259.21
58May 2024$576.45$770.91$1,347.36$219,682.76
59Jun 2024$578.47$768.89$1,347.36$219,104.29
60Jul 2024$580.49$766.87$1,347.36$218,523.80
61Aug 2024$582.53$764.83$1,347.36$217,941.27
62Sep 2024$584.57$762.79$1,347.36$217,356.70
63Oct 2024$586.61$760.75$1,347.36$216,770.09
64Nov 2024$588.66$758.70$1,347.36$216,181.43
65Dec 2024$590.72$756.64$1,347.36$215,590.71
2024 Total$6,954.27$9,214.05$16,168.32
66Jan 2025$592.79$754.57$1,347.36$214,997.92
67Feb 2025$594.87$752.49$1,347.36$214,403.05
68Mar 2025$596.95$750.41$1,347.36$213,806.10
69Apr 2025$599.04$748.32$1,347.36$213,207.06
70May 2025$601.14$746.22$1,347.36$212,605.92
71Jun 2025$603.24$744.12$1,347.36$212,002.68
72Jul 2025$605.35$742.01$1,347.36$211,397.33
73Aug 2025$607.47$739.89$1,347.36$210,789.86
74Sep 2025$609.60$737.76$1,347.36$210,180.26
75Oct 2025$611.73$735.63$1,347.36$209,568.53
76Nov 2025$613.87$733.49$1,347.36$208,954.66
77Dec 2025$616.02$731.34$1,347.36$208,338.64
2025 Total$7,252.07$8,916.25$16,168.32
78Jan 2026$618.17$729.19$1,347.36$207,720.47
79Feb 2026$620.34$727.02$1,347.36$207,100.13
80Mar 2026$622.51$724.85$1,347.36$206,477.62
81Apr 2026$624.69$722.67$1,347.36$205,852.93
82May 2026$626.87$720.49$1,347.36$205,226.06
83Jun 2026$629.07$718.29$1,347.36$204,596.99
84Jul 2026$631.27$716.09$1,347.36$203,965.72
85Aug 2026$633.48$713.88$1,347.36$203,332.24
86Sep 2026$635.70$711.66$1,347.36$202,696.54
87Oct 2026$637.92$709.44$1,347.36$202,058.62
88Nov 2026$640.15$707.21$1,347.36$201,418.47
89Dec 2026$642.40$704.96$1,347.36$200,776.07
2026 Total$7,562.57$8,605.75$16,168.32
90Jan 2027$644.64$702.72$1,347.36$200,131.43
91Feb 2027$646.90$700.46$1,347.36$199,484.53
92Mar 2027$649.16$698.20$1,347.36$198,835.37
93Apr 2027$651.44$695.92$1,347.36$198,183.93
94May 2027$653.72$693.64$1,347.36$197,530.21
95Jun 2027$656.00$691.36$1,347.36$196,874.21
96Jul 2027$658.30$689.06$1,347.36$196,215.91
97Aug 2027$660.60$686.76$1,347.36$195,555.31
98Sep 2027$662.92$684.44$1,347.36$194,892.39
99Oct 2027$665.24$682.12$1,347.36$194,227.15
100Nov 2027$667.56$679.80$1,347.36$193,559.59
101Dec 2027$669.90$677.46$1,347.36$192,889.69
2027 Total$7,886.38$8,281.94$16,168.32
102Jan 2028$672.25$675.11$1,347.36$192,217.44
103Feb 2028$674.60$672.76$1,347.36$191,542.84
104Mar 2028$676.96$670.40$1,347.36$190,865.88
105Apr 2028$679.33$668.03$1,347.36$190,186.55
106May 2028$681.71$665.65$1,347.36$189,504.84
107Jun 2028$684.09$663.27$1,347.36$188,820.75
108Jul 2028$686.49$660.87$1,347.36$188,134.26
109Aug 2028$688.89$658.47$1,347.36$187,445.37
110Sep 2028$691.30$656.06$1,347.36$186,754.07
111Oct 2028$693.72$653.64$1,347.36$186,060.35
112Nov 2028$696.15$651.21$1,347.36$185,364.20
113Dec 2028$698.59$648.77$1,347.36$184,665.61
2028 Total$8,224.08$7,944.24$16,168.32
114Jan 2029$701.03$646.33$1,347.36$183,964.58
115Feb 2029$703.48$643.88$1,347.36$183,261.10
116Mar 2029$705.95$641.41$1,347.36$182,555.15
117Apr 2029$708.42$638.94$1,347.36$181,846.73
118May 2029$710.90$636.46$1,347.36$181,135.83
119Jun 2029$713.38$633.98$1,347.36$180,422.45
120Jul 2029$715.88$631.48$1,347.36$179,706.57
121Aug 2029$718.39$628.97$1,347.36$178,988.18
122Sep 2029$720.90$626.46$1,347.36$178,267.28
123Oct 2029$723.42$623.94$1,347.36$177,543.86
124Nov 2029$725.96$621.40$1,347.36$176,817.90
125Dec 2029$728.50$618.86$1,347.36$176,089.40
2029 Total$8,576.21$7,592.11$16,168.32
126Jan 2030$731.05$616.31$1,347.36$175,358.35
127Feb 2030$733.61$613.75$1,347.36$174,624.74
128Mar 2030$736.17$611.19$1,347.36$173,888.57
129Apr 2030$738.75$608.61$1,347.36$173,149.82
130May 2030$741.34$606.02$1,347.36$172,408.48
131Jun 2030$743.93$603.43$1,347.36$171,664.55
132Jul 2030$746.53$600.83$1,347.36$170,918.02
133Aug 2030$749.15$598.21$1,347.36$170,168.87
134Sep 2030$751.77$595.59$1,347.36$169,417.10
135Oct 2030$754.40$592.96$1,347.36$168,662.70
136Nov 2030$757.04$590.32$1,347.36$167,905.66
137Dec 2030$759.69$587.67$1,347.36$167,145.97
2030 Total$8,943.43$7,224.89$16,168.32
138Jan 2031$762.35$585.01$1,347.36$166,383.62
139Feb 2031$765.02$582.34$1,347.36$165,618.60
140Mar 2031$767.69$579.67$1,347.36$164,850.91
141Apr 2031$770.38$576.98$1,347.36$164,080.53
142May 2031$773.08$574.28$1,347.36$163,307.45
143Jun 2031$775.78$571.58$1,347.36$162,531.67
144Jul 2031$778.50$568.86$1,347.36$161,753.17
145Aug 2031$781.22$566.14$1,347.36$160,971.95
146Sep 2031$783.96$563.40$1,347.36$160,187.99
147Oct 2031$786.70$560.66$1,347.36$159,401.29
148Nov 2031$789.46$557.90$1,347.36$158,611.83
149Dec 2031$792.22$555.14$1,347.36$157,819.61
2031 Total$9,326.36$6,841.96$16,168.32
150Jan 2032$794.99$552.37$1,347.36$157,024.62
151Feb 2032$797.77$549.59$1,347.36$156,226.85
152Mar 2032$800.57$546.79$1,347.36$155,426.28
153Apr 2032$803.37$543.99$1,347.36$154,622.91
154May 2032$806.18$541.18$1,347.36$153,816.73
155Jun 2032$809.00$538.36$1,347.36$153,007.73
156Jul 2032$811.83$535.53$1,347.36$152,195.90
157Aug 2032$814.67$532.69$1,347.36$151,381.23
158Sep 2032$817.53$529.83$1,347.36$150,563.70
159Oct 2032$820.39$526.97$1,347.36$149,743.31
160Nov 2032$823.26$524.10$1,347.36$148,920.05
161Dec 2032$826.14$521.22$1,347.36$148,093.91
2032 Total$9,725.7$6,442.62$16,168.32
162Jan 2033$829.03$518.33$1,347.36$147,264.88
163Feb 2033$831.93$515.43$1,347.36$146,432.95
164Mar 2033$834.84$512.52$1,347.36$145,598.11
165Apr 2033$837.77$509.59$1,347.36$144,760.34
166May 2033$840.70$506.66$1,347.36$143,919.64
167Jun 2033$843.64$503.72$1,347.36$143,076.00
168Jul 2033$846.59$500.77$1,347.36$142,229.41
169Aug 2033$849.56$497.80$1,347.36$141,379.85
170Sep 2033$852.53$494.83$1,347.36$140,527.32
171Oct 2033$855.51$491.85$1,347.36$139,671.81
172Nov 2033$858.51$488.85$1,347.36$138,813.30
173Dec 2033$861.51$485.85$1,347.36$137,951.79
2033 Total$10,142.12$6,026.2$16,168.32
174Jan 2034$864.53$482.83$1,347.36$137,087.26
175Feb 2034$867.55$479.81$1,347.36$136,219.71
176Mar 2034$870.59$476.77$1,347.36$135,349.12
177Apr 2034$873.64$473.72$1,347.36$134,475.48
178May 2034$876.70$470.66$1,347.36$133,598.78
179Jun 2034$879.76$467.60$1,347.36$132,719.02
180Jul 2034$882.84$464.52$1,347.36$131,836.18
181Aug 2034$885.93$461.43$1,347.36$130,950.25
182Sep 2034$889.03$458.33$1,347.36$130,061.22
183Oct 2034$892.15$455.21$1,347.36$129,169.07
184Nov 2034$895.27$452.09$1,347.36$128,273.80
185Dec 2034$898.40$448.96$1,347.36$127,375.40
2034 Total$10,576.39$5,591.93$16,168.32
186Jan 2035$901.55$445.81$1,347.36$126,473.85
187Feb 2035$904.70$442.66$1,347.36$125,569.15
188Mar 2035$907.87$439.49$1,347.36$124,661.28
189Apr 2035$911.05$436.31$1,347.36$123,750.23
190May 2035$914.23$433.13$1,347.36$122,836.00
191Jun 2035$917.43$429.93$1,347.36$121,918.57
192Jul 2035$920.65$426.71$1,347.36$120,997.92
193Aug 2035$923.87$423.49$1,347.36$120,074.05
194Sep 2035$927.10$420.26$1,347.36$119,146.95
195Oct 2035$930.35$417.01$1,347.36$118,216.60
196Nov 2035$933.60$413.76$1,347.36$117,283.00
197Dec 2035$936.87$410.49$1,347.36$116,346.13
2035 Total$11,029.27$5,139.05$16,168.32
198Jan 2036$940.15$407.21$1,347.36$115,405.98
199Feb 2036$943.44$403.92$1,347.36$114,462.54
200Mar 2036$946.74$400.62$1,347.36$113,515.80
201Apr 2036$950.05$397.31$1,347.36$112,565.75
202May 2036$953.38$393.98$1,347.36$111,612.37
203Jun 2036$956.72$390.64$1,347.36$110,655.65
204Jul 2036$960.07$387.29$1,347.36$109,695.58
205Aug 2036$963.43$383.93$1,347.36$108,732.15
206Sep 2036$966.80$380.56$1,347.36$107,765.35
207Oct 2036$970.18$377.18$1,347.36$106,795.17
208Nov 2036$973.58$373.78$1,347.36$105,821.59
209Dec 2036$976.98$370.38$1,347.36$104,844.61
2036 Total$11,501.52$4,666.8$16,168.32
210Jan 2037$980.40$366.96$1,347.36$103,864.21
211Feb 2037$983.84$363.52$1,347.36$102,880.37
212Mar 2037$987.28$360.08$1,347.36$101,893.09
213Apr 2037$990.73$356.63$1,347.36$100,902.36
214May 2037$994.20$353.16$1,347.36$99,908.16
215Jun 2037$997.68$349.68$1,347.36$98,910.48
216Jul 2037$1,001.17$346.19$1,347.36$97,909.31
217Aug 2037$1,004.68$342.68$1,347.36$96,904.63
218Sep 2037$1,008.19$339.17$1,347.36$95,896.44
219Oct 2037$1,011.72$335.64$1,347.36$94,884.72
220Nov 2037$1,015.26$332.10$1,347.36$93,869.46
221Dec 2037$1,018.82$328.54$1,347.36$92,850.64
2037 Total$11,993.97$4,174.35$16,168.32
222Jan 2038$1,022.38$324.98$1,347.36$91,828.26
223Feb 2038$1,025.96$321.40$1,347.36$90,802.30
224Mar 2038$1,029.55$317.81$1,347.36$89,772.75
225Apr 2038$1,033.16$314.20$1,347.36$88,739.59
226May 2038$1,036.77$310.59$1,347.36$87,702.82
227Jun 2038$1,040.40$306.96$1,347.36$86,662.42
228Jul 2038$1,044.04$303.32$1,347.36$85,618.38
229Aug 2038$1,047.70$299.66$1,347.36$84,570.68
230Sep 2038$1,051.36$296.00$1,347.36$83,519.32
231Oct 2038$1,055.04$292.32$1,347.36$82,464.28
232Nov 2038$1,058.74$288.62$1,347.36$81,405.54
233Dec 2038$1,062.44$284.92$1,347.36$80,343.10
2038 Total$12,507.54$3,660.78$16,168.32
234Jan 2039$1,066.16$281.20$1,347.36$79,276.94
235Feb 2039$1,069.89$277.47$1,347.36$78,207.05
236Mar 2039$1,073.64$273.72$1,347.36$77,133.41
237Apr 2039$1,077.39$269.97$1,347.36$76,056.02
238May 2039$1,081.16$266.20$1,347.36$74,974.86
239Jun 2039$1,084.95$262.41$1,347.36$73,889.91
240Jul 2039$1,088.75$258.61$1,347.36$72,801.16
241Aug 2039$1,092.56$254.80$1,347.36$71,708.60
242Sep 2039$1,096.38$250.98$1,347.36$70,612.22
243Oct 2039$1,100.22$247.14$1,347.36$69,512.00
244Nov 2039$1,104.07$243.29$1,347.36$68,407.93
245Dec 2039$1,107.93$239.43$1,347.36$67,300.00
2039 Total$13,043.1$3,125.22$16,168.32
246Jan 2040$1,111.81$235.55$1,347.36$66,188.19
247Feb 2040$1,115.70$231.66$1,347.36$65,072.49
248Mar 2040$1,119.61$227.75$1,347.36$63,952.88
249Apr 2040$1,123.52$223.84$1,347.36$62,829.36
250May 2040$1,127.46$219.90$1,347.36$61,701.90
251Jun 2040$1,131.40$215.96$1,347.36$60,570.50
252Jul 2040$1,135.36$212.00$1,347.36$59,435.14
253Aug 2040$1,139.34$208.02$1,347.36$58,295.80
254Sep 2040$1,143.32$204.04$1,347.36$57,152.48
255Oct 2040$1,147.33$200.03$1,347.36$56,005.15
256Nov 2040$1,151.34$196.02$1,347.36$54,853.81
257Dec 2040$1,155.37$191.99$1,347.36$53,698.44
2040 Total$13,601.56$2,566.76$16,168.32
258Jan 2041$1,159.42$187.94$1,347.36$52,539.02
259Feb 2041$1,163.47$183.89$1,347.36$51,375.55
260Mar 2041$1,167.55$179.81$1,347.36$50,208.00
261Apr 2041$1,171.63$175.73$1,347.36$49,036.37
262May 2041$1,175.73$171.63$1,347.36$47,860.64
263Jun 2041$1,179.85$167.51$1,347.36$46,680.79
264Jul 2041$1,183.98$163.38$1,347.36$45,496.81
265Aug 2041$1,188.12$159.24$1,347.36$44,308.69
266Sep 2041$1,192.28$155.08$1,347.36$43,116.41
267Oct 2041$1,196.45$150.91$1,347.36$41,919.96
268Nov 2041$1,200.64$146.72$1,347.36$40,719.32
269Dec 2041$1,204.84$142.52$1,347.36$39,514.48
2041 Total$14,183.96$1,984.36$16,168.32
270Jan 2042$1,209.06$138.30$1,347.36$38,305.42
271Feb 2042$1,213.29$134.07$1,347.36$37,092.13
272Mar 2042$1,217.54$129.82$1,347.36$35,874.59
273Apr 2042$1,221.80$125.56$1,347.36$34,652.79
274May 2042$1,226.08$121.28$1,347.36$33,426.71
275Jun 2042$1,230.37$116.99$1,347.36$32,196.34
276Jul 2042$1,234.67$112.69$1,347.36$30,961.67
277Aug 2042$1,238.99$108.37$1,347.36$29,722.68
278Sep 2042$1,243.33$104.03$1,347.36$28,479.35
279Oct 2042$1,247.68$99.68$1,347.36$27,231.67
280Nov 2042$1,252.05$95.31$1,347.36$25,979.62
281Dec 2042$1,256.43$90.93$1,347.36$24,723.19
2042 Total$14,791.29$1,377.03$16,168.32
282Jan 2043$1,260.83$86.53$1,347.36$23,462.36
283Feb 2043$1,265.24$82.12$1,347.36$22,197.12
284Mar 2043$1,269.67$77.69$1,347.36$20,927.45
285Apr 2043$1,274.11$73.25$1,347.36$19,653.34
286May 2043$1,278.57$68.79$1,347.36$18,374.77
287Jun 2043$1,283.05$64.31$1,347.36$17,091.72
288Jul 2043$1,287.54$59.82$1,347.36$15,804.18
289Aug 2043$1,292.05$55.31$1,347.36$14,512.13
290Sep 2043$1,296.57$50.79$1,347.36$13,215.56
291Oct 2043$1,301.11$46.25$1,347.36$11,914.45
292Nov 2043$1,305.66$41.70$1,347.36$10,608.79
293Dec 2043$1,310.23$37.13$1,347.36$9,298.56
2043 Total$15,424.63$743.69$16,168.32
294Jan 2044$1,314.82$32.54$1,347.36$7,983.74
295Feb 2044$1,319.42$27.94$1,347.36$6,664.32
296Mar 2044$1,324.03$23.33$1,347.36$5,340.29
297Apr 2044$1,328.67$18.69$1,347.36$4,011.62
298May 2044$1,333.32$14.04$1,347.36$2,678.30
299Jun 2044$1,337.99$9.37$1,347.36$1,340.31
300Jul 2044$1,340.31$4.69$1,345.00$0.00
2044 Total$9,298.56$130.6$9,429.16
Compare your product with the big 4 banks, or add more products to compare
As seen on