Fixed Lite Investment Loan (Principal and Interest) 3 Years from Illawarra Credit Union

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
4.30%
Fixed - 3 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,634
Number of Repayments
300
Total Interest Paid
$190,200
Total repayments
$490,200
DatePrincipleInterestPaymentBalance
1Dec 2019$558.62$1,075.00$1,633.62$299,441.38
2019 Total$558.62$1,075$1,633.62
2Jan 2020$560.62$1,073.00$1,633.62$298,880.76
3Feb 2020$562.63$1,070.99$1,633.62$298,318.13
4Mar 2020$564.65$1,068.97$1,633.62$297,753.48
5Apr 2020$566.67$1,066.95$1,633.62$297,186.81
6May 2020$568.70$1,064.92$1,633.62$296,618.11
7Jun 2020$570.74$1,062.88$1,633.62$296,047.37
8Jul 2020$572.78$1,060.84$1,633.62$295,474.59
9Aug 2020$574.84$1,058.78$1,633.62$294,899.75
10Sep 2020$576.90$1,056.72$1,633.62$294,322.85
11Oct 2020$578.96$1,054.66$1,633.62$293,743.89
12Nov 2020$581.04$1,052.58$1,633.62$293,162.85
13Dec 2020$583.12$1,050.50$1,633.62$292,579.73
2020 Total$6,861.65$12,741.79$19,603.44
14Jan 2021$585.21$1,048.41$1,633.62$291,994.52
15Feb 2021$587.31$1,046.31$1,633.62$291,407.21
16Mar 2021$589.41$1,044.21$1,633.62$290,817.80
17Apr 2021$591.52$1,042.10$1,633.62$290,226.28
18May 2021$593.64$1,039.98$1,633.62$289,632.64
19Jun 2021$595.77$1,037.85$1,633.62$289,036.87
20Jul 2021$597.90$1,035.72$1,633.62$288,438.97
21Aug 2021$600.05$1,033.57$1,633.62$287,838.92
22Sep 2021$602.20$1,031.42$1,633.62$287,236.72
23Oct 2021$604.36$1,029.26$1,633.62$286,632.36
24Nov 2021$606.52$1,027.10$1,633.62$286,025.84
25Dec 2021$608.69$1,024.93$1,633.62$285,417.15
2021 Total$7,162.58$12,440.86$19,603.44
26Jan 2022$610.88$1,022.74$1,633.62$284,806.27
27Feb 2022$613.06$1,020.56$1,633.62$284,193.21
28Mar 2022$615.26$1,018.36$1,633.62$283,577.95
29Apr 2022$617.47$1,016.15$1,633.62$282,960.48
30May 2022$619.68$1,013.94$1,633.62$282,340.80
31Jun 2022$621.90$1,011.72$1,633.62$281,718.90
32Jul 2022$624.13$1,009.49$1,633.62$281,094.77
33Aug 2022$626.36$1,007.26$1,633.62$280,468.41
34Sep 2022$628.61$1,005.01$1,633.62$279,839.80
35Oct 2022$630.86$1,002.76$1,633.62$279,208.94
36Nov 2022$633.12$1,000.50$1,633.62$278,575.82
37Dec 2022$635.39$998.23$1,633.62$277,940.43
2022 Total$7,476.72$12,126.72$19,603.44
38Jan 2023$637.67$995.95$1,633.62$277,302.76
39Feb 2023$639.95$993.67$1,633.62$276,662.81
40Mar 2023$642.24$991.38$1,633.62$276,020.57
41Apr 2023$644.55$989.07$1,633.62$275,376.02
42May 2023$646.86$986.76$1,633.62$274,729.16
43Jun 2023$649.17$984.45$1,633.62$274,079.99
44Jul 2023$651.50$982.12$1,633.62$273,428.49
45Aug 2023$653.83$979.79$1,633.62$272,774.66
46Sep 2023$656.18$977.44$1,633.62$272,118.48
47Oct 2023$658.53$975.09$1,633.62$271,459.95
48Nov 2023$660.89$972.73$1,633.62$270,799.06
49Dec 2023$663.26$970.36$1,633.62$270,135.80
2023 Total$7,804.63$11,798.81$19,603.44
50Jan 2024$665.63$967.99$1,633.62$269,470.17
51Feb 2024$668.02$965.60$1,633.62$268,802.15
52Mar 2024$670.41$963.21$1,633.62$268,131.74
53Apr 2024$672.81$960.81$1,633.62$267,458.93
54May 2024$675.23$958.39$1,633.62$266,783.70
55Jun 2024$677.65$955.97$1,633.62$266,106.05
56Jul 2024$680.07$953.55$1,633.62$265,425.98
57Aug 2024$682.51$951.11$1,633.62$264,743.47
58Sep 2024$684.96$948.66$1,633.62$264,058.51
59Oct 2024$687.41$946.21$1,633.62$263,371.10
60Nov 2024$689.87$943.75$1,633.62$262,681.23
61Dec 2024$692.35$941.27$1,633.62$261,988.88
2024 Total$8,146.92$11,456.52$19,603.44
62Jan 2025$694.83$938.79$1,633.62$261,294.05
63Feb 2025$697.32$936.30$1,633.62$260,596.73
64Mar 2025$699.82$933.80$1,633.62$259,896.91
65Apr 2025$702.32$931.30$1,633.62$259,194.59
66May 2025$704.84$928.78$1,633.62$258,489.75
67Jun 2025$707.37$926.25$1,633.62$257,782.38
68Jul 2025$709.90$923.72$1,633.62$257,072.48
69Aug 2025$712.44$921.18$1,633.62$256,360.04
70Sep 2025$715.00$918.62$1,633.62$255,645.04
71Oct 2025$717.56$916.06$1,633.62$254,927.48
72Nov 2025$720.13$913.49$1,633.62$254,207.35
73Dec 2025$722.71$910.91$1,633.62$253,484.64
2025 Total$8,504.24$11,099.2$19,603.44
74Jan 2026$725.30$908.32$1,633.62$252,759.34
75Feb 2026$727.90$905.72$1,633.62$252,031.44
76Mar 2026$730.51$903.11$1,633.62$251,300.93
77Apr 2026$733.13$900.49$1,633.62$250,567.80
78May 2026$735.75$897.87$1,633.62$249,832.05
79Jun 2026$738.39$895.23$1,633.62$249,093.66
80Jul 2026$741.03$892.59$1,633.62$248,352.63
81Aug 2026$743.69$889.93$1,633.62$247,608.94
82Sep 2026$746.35$887.27$1,633.62$246,862.59
83Oct 2026$749.03$884.59$1,633.62$246,113.56
84Nov 2026$751.71$881.91$1,633.62$245,361.85
85Dec 2026$754.41$879.21$1,633.62$244,607.44
2026 Total$8,877.2$10,726.24$19,603.44
86Jan 2027$757.11$876.51$1,633.62$243,850.33
87Feb 2027$759.82$873.80$1,633.62$243,090.51
88Mar 2027$762.55$871.07$1,633.62$242,327.96
89Apr 2027$765.28$868.34$1,633.62$241,562.68
90May 2027$768.02$865.60$1,633.62$240,794.66
91Jun 2027$770.77$862.85$1,633.62$240,023.89
92Jul 2027$773.53$860.09$1,633.62$239,250.36
93Aug 2027$776.31$857.31$1,633.62$238,474.05
94Sep 2027$779.09$854.53$1,633.62$237,694.96
95Oct 2027$781.88$851.74$1,633.62$236,913.08
96Nov 2027$784.68$848.94$1,633.62$236,128.40
97Dec 2027$787.49$846.13$1,633.62$235,340.91
2027 Total$9,266.53$10,336.91$19,603.44
98Jan 2028$790.32$843.30$1,633.62$234,550.59
99Feb 2028$793.15$840.47$1,633.62$233,757.44
100Mar 2028$795.99$837.63$1,633.62$232,961.45
101Apr 2028$798.84$834.78$1,633.62$232,162.61
102May 2028$801.70$831.92$1,633.62$231,360.91
103Jun 2028$804.58$829.04$1,633.62$230,556.33
104Jul 2028$807.46$826.16$1,633.62$229,748.87
105Aug 2028$810.35$823.27$1,633.62$228,938.52
106Sep 2028$813.26$820.36$1,633.62$228,125.26
107Oct 2028$816.17$817.45$1,633.62$227,309.09
108Nov 2028$819.10$814.52$1,633.62$226,489.99
109Dec 2028$822.03$811.59$1,633.62$225,667.96
2028 Total$9,672.95$9,930.49$19,603.44
110Jan 2029$824.98$808.64$1,633.62$224,842.98
111Feb 2029$827.93$805.69$1,633.62$224,015.05
112Mar 2029$830.90$802.72$1,633.62$223,184.15
113Apr 2029$833.88$799.74$1,633.62$222,350.27
114May 2029$836.86$796.76$1,633.62$221,513.41
115Jun 2029$839.86$793.76$1,633.62$220,673.55
116Jul 2029$842.87$790.75$1,633.62$219,830.68
117Aug 2029$845.89$787.73$1,633.62$218,984.79
118Sep 2029$848.92$784.70$1,633.62$218,135.87
119Oct 2029$851.97$781.65$1,633.62$217,283.90
120Nov 2029$855.02$778.60$1,633.62$216,428.88
121Dec 2029$858.08$775.54$1,633.62$215,570.80
2029 Total$10,097.16$9,506.28$19,603.44
122Jan 2030$861.16$772.46$1,633.62$214,709.64
123Feb 2030$864.24$769.38$1,633.62$213,845.40
124Mar 2030$867.34$766.28$1,633.62$212,978.06
125Apr 2030$870.45$763.17$1,633.62$212,107.61
126May 2030$873.57$760.05$1,633.62$211,234.04
127Jun 2030$876.70$756.92$1,633.62$210,357.34
128Jul 2030$879.84$753.78$1,633.62$209,477.50
129Aug 2030$882.99$750.63$1,633.62$208,594.51
130Sep 2030$886.16$747.46$1,633.62$207,708.35
131Oct 2030$889.33$744.29$1,633.62$206,819.02
132Nov 2030$892.52$741.10$1,633.62$205,926.50
133Dec 2030$895.72$737.90$1,633.62$205,030.78
2030 Total$10,540.02$9,063.42$19,603.44
134Jan 2031$898.93$734.69$1,633.62$204,131.85
135Feb 2031$902.15$731.47$1,633.62$203,229.70
136Mar 2031$905.38$728.24$1,633.62$202,324.32
137Apr 2031$908.62$725.00$1,633.62$201,415.70
138May 2031$911.88$721.74$1,633.62$200,503.82
139Jun 2031$915.15$718.47$1,633.62$199,588.67
140Jul 2031$918.43$715.19$1,633.62$198,670.24
141Aug 2031$921.72$711.90$1,633.62$197,748.52
142Sep 2031$925.02$708.60$1,633.62$196,823.50
143Oct 2031$928.34$705.28$1,633.62$195,895.16
144Nov 2031$931.66$701.96$1,633.62$194,963.50
145Dec 2031$935.00$698.62$1,633.62$194,028.50
2031 Total$11,002.28$8,601.16$19,603.44
146Jan 2032$938.35$695.27$1,633.62$193,090.15
147Feb 2032$941.71$691.91$1,633.62$192,148.44
148Mar 2032$945.09$688.53$1,633.62$191,203.35
149Apr 2032$948.47$685.15$1,633.62$190,254.88
150May 2032$951.87$681.75$1,633.62$189,303.01
151Jun 2032$955.28$678.34$1,633.62$188,347.73
152Jul 2032$958.71$674.91$1,633.62$187,389.02
153Aug 2032$962.14$671.48$1,633.62$186,426.88
154Sep 2032$965.59$668.03$1,633.62$185,461.29
155Oct 2032$969.05$664.57$1,633.62$184,492.24
156Nov 2032$972.52$661.10$1,633.62$183,519.72
157Dec 2032$976.01$657.61$1,633.62$182,543.71
2032 Total$11,484.79$8,118.65$19,603.44
158Jan 2033$979.51$654.11$1,633.62$181,564.20
159Feb 2033$983.01$650.61$1,633.62$180,581.19
160Mar 2033$986.54$647.08$1,633.62$179,594.65
161Apr 2033$990.07$643.55$1,633.62$178,604.58
162May 2033$993.62$640.00$1,633.62$177,610.96
163Jun 2033$997.18$636.44$1,633.62$176,613.78
164Jul 2033$1,000.75$632.87$1,633.62$175,613.03
165Aug 2033$1,004.34$629.28$1,633.62$174,608.69
166Sep 2033$1,007.94$625.68$1,633.62$173,600.75
167Oct 2033$1,011.55$622.07$1,633.62$172,589.20
168Nov 2033$1,015.18$618.44$1,633.62$171,574.02
169Dec 2033$1,018.81$614.81$1,633.62$170,555.21
2033 Total$11,988.5$7,614.94$19,603.44
170Jan 2034$1,022.46$611.16$1,633.62$169,532.75
171Feb 2034$1,026.13$607.49$1,633.62$168,506.62
172Mar 2034$1,029.80$603.82$1,633.62$167,476.82
173Apr 2034$1,033.49$600.13$1,633.62$166,443.33
174May 2034$1,037.20$596.42$1,633.62$165,406.13
175Jun 2034$1,040.91$592.71$1,633.62$164,365.22
176Jul 2034$1,044.64$588.98$1,633.62$163,320.58
177Aug 2034$1,048.39$585.23$1,633.62$162,272.19
178Sep 2034$1,052.14$581.48$1,633.62$161,220.05
179Oct 2034$1,055.91$577.71$1,633.62$160,164.14
180Nov 2034$1,059.70$573.92$1,633.62$159,104.44
181Dec 2034$1,063.50$570.12$1,633.62$158,040.94
2034 Total$12,514.27$7,089.17$19,603.44
182Jan 2035$1,067.31$566.31$1,633.62$156,973.63
183Feb 2035$1,071.13$562.49$1,633.62$155,902.50
184Mar 2035$1,074.97$558.65$1,633.62$154,827.53
185Apr 2035$1,078.82$554.80$1,633.62$153,748.71
186May 2035$1,082.69$550.93$1,633.62$152,666.02
187Jun 2035$1,086.57$547.05$1,633.62$151,579.45
188Jul 2035$1,090.46$543.16$1,633.62$150,488.99
189Aug 2035$1,094.37$539.25$1,633.62$149,394.62
190Sep 2035$1,098.29$535.33$1,633.62$148,296.33
191Oct 2035$1,102.22$531.40$1,633.62$147,194.11
192Nov 2035$1,106.17$527.45$1,633.62$146,087.94
193Dec 2035$1,110.14$523.48$1,633.62$144,977.80
2035 Total$13,063.14$6,540.3$19,603.44
194Jan 2036$1,114.12$519.50$1,633.62$143,863.68
195Feb 2036$1,118.11$515.51$1,633.62$142,745.57
196Mar 2036$1,122.12$511.50$1,633.62$141,623.45
197Apr 2036$1,126.14$507.48$1,633.62$140,497.31
198May 2036$1,130.17$503.45$1,633.62$139,367.14
199Jun 2036$1,134.22$499.40$1,633.62$138,232.92
200Jul 2036$1,138.29$495.33$1,633.62$137,094.63
201Aug 2036$1,142.36$491.26$1,633.62$135,952.27
202Sep 2036$1,146.46$487.16$1,633.62$134,805.81
203Oct 2036$1,150.57$483.05$1,633.62$133,655.24
204Nov 2036$1,154.69$478.93$1,633.62$132,500.55
205Dec 2036$1,158.83$474.79$1,633.62$131,341.72
2036 Total$13,636.08$5,967.36$19,603.44
206Jan 2037$1,162.98$470.64$1,633.62$130,178.74
207Feb 2037$1,167.15$466.47$1,633.62$129,011.59
208Mar 2037$1,171.33$462.29$1,633.62$127,840.26
209Apr 2037$1,175.53$458.09$1,633.62$126,664.73
210May 2037$1,179.74$453.88$1,633.62$125,484.99
211Jun 2037$1,183.97$449.65$1,633.62$124,301.02
212Jul 2037$1,188.21$445.41$1,633.62$123,112.81
213Aug 2037$1,192.47$441.15$1,633.62$121,920.34
214Sep 2037$1,196.74$436.88$1,633.62$120,723.60
215Oct 2037$1,201.03$432.59$1,633.62$119,522.57
216Nov 2037$1,205.33$428.29$1,633.62$118,317.24
217Dec 2037$1,209.65$423.97$1,633.62$117,107.59
2037 Total$14,234.13$5,369.31$19,603.44
218Jan 2038$1,213.98$419.64$1,633.62$115,893.61
219Feb 2038$1,218.33$415.29$1,633.62$114,675.28
220Mar 2038$1,222.70$410.92$1,633.62$113,452.58
221Apr 2038$1,227.08$406.54$1,633.62$112,225.50
222May 2038$1,231.48$402.14$1,633.62$110,994.02
223Jun 2038$1,235.89$397.73$1,633.62$109,758.13
224Jul 2038$1,240.32$393.30$1,633.62$108,517.81
225Aug 2038$1,244.76$388.86$1,633.62$107,273.05
226Sep 2038$1,249.22$384.40$1,633.62$106,023.83
227Oct 2038$1,253.70$379.92$1,633.62$104,770.13
228Nov 2038$1,258.19$375.43$1,633.62$103,511.94
229Dec 2038$1,262.70$370.92$1,633.62$102,249.24
2038 Total$14,858.35$4,745.09$19,603.44
230Jan 2039$1,267.23$366.39$1,633.62$100,982.01
231Feb 2039$1,271.77$361.85$1,633.62$99,710.24
232Mar 2039$1,276.32$357.30$1,633.62$98,433.92
233Apr 2039$1,280.90$352.72$1,633.62$97,153.02
234May 2039$1,285.49$348.13$1,633.62$95,867.53
235Jun 2039$1,290.09$343.53$1,633.62$94,577.44
236Jul 2039$1,294.72$338.90$1,633.62$93,282.72
237Aug 2039$1,299.36$334.26$1,633.62$91,983.36
238Sep 2039$1,304.01$329.61$1,633.62$90,679.35
239Oct 2039$1,308.69$324.93$1,633.62$89,370.66
240Nov 2039$1,313.38$320.24$1,633.62$88,057.28
241Dec 2039$1,318.08$315.54$1,633.62$86,739.20
2039 Total$15,510.04$4,093.4$19,603.44
242Jan 2040$1,322.80$310.82$1,633.62$85,416.40
243Feb 2040$1,327.54$306.08$1,633.62$84,088.86
244Mar 2040$1,332.30$301.32$1,633.62$82,756.56
245Apr 2040$1,337.08$296.54$1,633.62$81,419.48
246May 2040$1,341.87$291.75$1,633.62$80,077.61
247Jun 2040$1,346.68$286.94$1,633.62$78,730.93
248Jul 2040$1,351.50$282.12$1,633.62$77,379.43
249Aug 2040$1,356.34$277.28$1,633.62$76,023.09
250Sep 2040$1,361.20$272.42$1,633.62$74,661.89
251Oct 2040$1,366.08$267.54$1,633.62$73,295.81
252Nov 2040$1,370.98$262.64$1,633.62$71,924.83
253Dec 2040$1,375.89$257.73$1,633.62$70,548.94
2040 Total$16,190.26$3,413.18$19,603.44
254Jan 2041$1,380.82$252.80$1,633.62$69,168.12
255Feb 2041$1,385.77$247.85$1,633.62$67,782.35
256Mar 2041$1,390.73$242.89$1,633.62$66,391.62
257Apr 2041$1,395.72$237.90$1,633.62$64,995.90
258May 2041$1,400.72$232.90$1,633.62$63,595.18
259Jun 2041$1,405.74$227.88$1,633.62$62,189.44
260Jul 2041$1,410.77$222.85$1,633.62$60,778.67
261Aug 2041$1,415.83$217.79$1,633.62$59,362.84
262Sep 2041$1,420.90$212.72$1,633.62$57,941.94
263Oct 2041$1,425.99$207.63$1,633.62$56,515.95
264Nov 2041$1,431.10$202.52$1,633.62$55,084.85
265Dec 2041$1,436.23$197.39$1,633.62$53,648.62
2041 Total$16,900.32$2,703.12$19,603.44
266Jan 2042$1,441.38$192.24$1,633.62$52,207.24
267Feb 2042$1,446.54$187.08$1,633.62$50,760.70
268Mar 2042$1,451.73$181.89$1,633.62$49,308.97
269Apr 2042$1,456.93$176.69$1,633.62$47,852.04
270May 2042$1,462.15$171.47$1,633.62$46,389.89
271Jun 2042$1,467.39$166.23$1,633.62$44,922.50
272Jul 2042$1,472.65$160.97$1,633.62$43,449.85
273Aug 2042$1,477.92$155.70$1,633.62$41,971.93
274Sep 2042$1,483.22$150.40$1,633.62$40,488.71
275Oct 2042$1,488.54$145.08$1,633.62$39,000.17
276Nov 2042$1,493.87$139.75$1,633.62$37,506.30
277Dec 2042$1,499.22$134.40$1,633.62$36,007.08
2042 Total$17,641.54$1,961.9$19,603.44
278Jan 2043$1,504.59$129.03$1,633.62$34,502.49
279Feb 2043$1,509.99$123.63$1,633.62$32,992.50
280Mar 2043$1,515.40$118.22$1,633.62$31,477.10
281Apr 2043$1,520.83$112.79$1,633.62$29,956.27
282May 2043$1,526.28$107.34$1,633.62$28,429.99
283Jun 2043$1,531.75$101.87$1,633.62$26,898.24
284Jul 2043$1,537.23$96.39$1,633.62$25,361.01
285Aug 2043$1,542.74$90.88$1,633.62$23,818.27
286Sep 2043$1,548.27$85.35$1,633.62$22,270.00
287Oct 2043$1,553.82$79.80$1,633.62$20,716.18
288Nov 2043$1,559.39$74.23$1,633.62$19,156.79
289Dec 2043$1,564.97$68.65$1,633.62$17,591.82
2043 Total$18,415.26$1,188.18$19,603.44
290Jan 2044$1,570.58$63.04$1,633.62$16,021.24
291Feb 2044$1,576.21$57.41$1,633.62$14,445.03
292Mar 2044$1,581.86$51.76$1,633.62$12,863.17
293Apr 2044$1,587.53$46.09$1,633.62$11,275.64
294May 2044$1,593.22$40.40$1,633.62$9,682.42
295Jun 2044$1,598.92$34.70$1,633.62$8,083.50
296Jul 2044$1,604.65$28.97$1,633.62$6,478.85
297Aug 2044$1,610.40$23.22$1,633.62$4,868.45
298Sep 2044$1,616.17$17.45$1,633.62$3,252.28
299Oct 2044$1,621.97$11.65$1,633.62$1,630.31
300Nov 2044$1,627.78$5.84$1,633.62$2.53
2044 Total$17,589.29$380.53$17,969.82
Compare your product with the big 4 banks, or add more products to compare
As seen on