Mortgage Simplifier Home Loan (Interest Only) (Amounts < $150k, LVR < 80%) from ING

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
4.70%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$979
Number of Repayments
300
Total Interest Paid
$43,700
Total repayments
$293,700
DatePrincipleInterestPaymentBalance
1Dec 2019$438.94$979.17$1,418.11$249,561.06
2019 Total$438.94$979.17$1,418.11
2Jan 2020$440.66$977.45$1,418.11$249,120.40
3Feb 2020$442.39$975.72$1,418.11$248,678.01
4Mar 2020$444.12$973.99$1,418.11$248,233.89
5Apr 2020$445.86$972.25$1,418.11$247,788.03
6May 2020$447.61$970.50$1,418.11$247,340.42
7Jun 2020$449.36$968.75$1,418.11$246,891.06
8Jul 2020$451.12$966.99$1,418.11$246,439.94
9Aug 2020$452.89$965.22$1,418.11$245,987.05
10Sep 2020$454.66$963.45$1,418.11$245,532.39
11Oct 2020$456.44$961.67$1,418.11$245,075.95
12Nov 2020$458.23$959.88$1,418.11$244,617.72
13Dec 2020$460.02$958.09$1,418.11$244,157.70
2020 Total$5,403.36$11,613.96$17,017.32
14Jan 2021$461.83$956.28$1,418.11$243,695.87
15Feb 2021$463.63$954.48$1,418.11$243,232.24
16Mar 2021$465.45$952.66$1,418.11$242,766.79
17Apr 2021$467.27$950.84$1,418.11$242,299.52
18May 2021$469.10$949.01$1,418.11$241,830.42
19Jun 2021$470.94$947.17$1,418.11$241,359.48
20Jul 2021$472.79$945.32$1,418.11$240,886.69
21Aug 2021$474.64$943.47$1,418.11$240,412.05
22Sep 2021$476.50$941.61$1,418.11$239,935.55
23Oct 2021$478.36$939.75$1,418.11$239,457.19
24Nov 2021$480.24$937.87$1,418.11$238,976.95
25Dec 2021$482.12$935.99$1,418.11$238,494.83
2021 Total$5,662.87$11,354.45$17,017.32
26Jan 2022$484.01$934.10$1,418.11$238,010.82
27Feb 2022$485.90$932.21$1,418.11$237,524.92
28Mar 2022$487.80$930.31$1,418.11$237,037.12
29Apr 2022$489.71$928.40$1,418.11$236,547.41
30May 2022$491.63$926.48$1,418.11$236,055.78
31Jun 2022$493.56$924.55$1,418.11$235,562.22
32Jul 2022$495.49$922.62$1,418.11$235,066.73
33Aug 2022$497.43$920.68$1,418.11$234,569.30
34Sep 2022$499.38$918.73$1,418.11$234,069.92
35Oct 2022$501.34$916.77$1,418.11$233,568.58
36Nov 2022$503.30$914.81$1,418.11$233,065.28
37Dec 2022$505.27$912.84$1,418.11$232,560.01
2022 Total$5,934.82$11,082.5$17,017.32
38Jan 2023$507.25$910.86$1,418.11$232,052.76
39Feb 2023$509.24$908.87$1,418.11$231,543.52
40Mar 2023$511.23$906.88$1,418.11$231,032.29
41Apr 2023$513.23$904.88$1,418.11$230,519.06
42May 2023$515.24$902.87$1,418.11$230,003.82
43Jun 2023$517.26$900.85$1,418.11$229,486.56
44Jul 2023$519.29$898.82$1,418.11$228,967.27
45Aug 2023$521.32$896.79$1,418.11$228,445.95
46Sep 2023$523.36$894.75$1,418.11$227,922.59
47Oct 2023$525.41$892.70$1,418.11$227,397.18
48Nov 2023$527.47$890.64$1,418.11$226,869.71
49Dec 2023$529.54$888.57$1,418.11$226,340.17
2023 Total$6,219.84$10,797.48$17,017.32
50Jan 2024$531.61$886.50$1,418.11$225,808.56
51Feb 2024$533.69$884.42$1,418.11$225,274.87
52Mar 2024$535.78$882.33$1,418.11$224,739.09
53Apr 2024$537.88$880.23$1,418.11$224,201.21
54May 2024$539.99$878.12$1,418.11$223,661.22
55Jun 2024$542.10$876.01$1,418.11$223,119.12
56Jul 2024$544.23$873.88$1,418.11$222,574.89
57Aug 2024$546.36$871.75$1,418.11$222,028.53
58Sep 2024$548.50$869.61$1,418.11$221,480.03
59Oct 2024$550.65$867.46$1,418.11$220,929.38
60Nov 2024$552.80$865.31$1,418.11$220,376.58
61Dec 2024$554.97$863.14$1,418.11$219,821.61
2024 Total$6,518.56$10,498.76$17,017.32
62Jan 2025$557.14$860.97$1,418.11$219,264.47
63Feb 2025$559.32$858.79$1,418.11$218,705.15
64Mar 2025$561.51$856.60$1,418.11$218,143.64
65Apr 2025$563.71$854.40$1,418.11$217,579.93
66May 2025$565.92$852.19$1,418.11$217,014.01
67Jun 2025$568.14$849.97$1,418.11$216,445.87
68Jul 2025$570.36$847.75$1,418.11$215,875.51
69Aug 2025$572.60$845.51$1,418.11$215,302.91
70Sep 2025$574.84$843.27$1,418.11$214,728.07
71Oct 2025$577.09$841.02$1,418.11$214,150.98
72Nov 2025$579.35$838.76$1,418.11$213,571.63
73Dec 2025$581.62$836.49$1,418.11$212,990.01
2025 Total$6,831.6$10,185.72$17,017.32
74Jan 2026$583.90$834.21$1,418.11$212,406.11
75Feb 2026$586.19$831.92$1,418.11$211,819.92
76Mar 2026$588.48$829.63$1,418.11$211,231.44
77Apr 2026$590.79$827.32$1,418.11$210,640.65
78May 2026$593.10$825.01$1,418.11$210,047.55
79Jun 2026$595.42$822.69$1,418.11$209,452.13
80Jul 2026$597.76$820.35$1,418.11$208,854.37
81Aug 2026$600.10$818.01$1,418.11$208,254.27
82Sep 2026$602.45$815.66$1,418.11$207,651.82
83Oct 2026$604.81$813.30$1,418.11$207,047.01
84Nov 2026$607.18$810.93$1,418.11$206,439.83
85Dec 2026$609.55$808.56$1,418.11$205,830.28
2026 Total$7,159.73$9,857.59$17,017.32
86Jan 2027$611.94$806.17$1,418.11$205,218.34
87Feb 2027$614.34$803.77$1,418.11$204,604.00
88Mar 2027$616.74$801.37$1,418.11$203,987.26
89Apr 2027$619.16$798.95$1,418.11$203,368.10
90May 2027$621.58$796.53$1,418.11$202,746.52
91Jun 2027$624.02$794.09$1,418.11$202,122.50
92Jul 2027$626.46$791.65$1,418.11$201,496.04
93Aug 2027$628.92$789.19$1,418.11$200,867.12
94Sep 2027$631.38$786.73$1,418.11$200,235.74
95Oct 2027$633.85$784.26$1,418.11$199,601.89
96Nov 2027$636.34$781.77$1,418.11$198,965.55
97Dec 2027$638.83$779.28$1,418.11$198,326.72
2027 Total$7,503.56$9,513.76$17,017.32
98Jan 2028$641.33$776.78$1,418.11$197,685.39
99Feb 2028$643.84$774.27$1,418.11$197,041.55
100Mar 2028$646.36$771.75$1,418.11$196,395.19
101Apr 2028$648.90$769.21$1,418.11$195,746.29
102May 2028$651.44$766.67$1,418.11$195,094.85
103Jun 2028$653.99$764.12$1,418.11$194,440.86
104Jul 2028$656.55$761.56$1,418.11$193,784.31
105Aug 2028$659.12$758.99$1,418.11$193,125.19
106Sep 2028$661.70$756.41$1,418.11$192,463.49
107Oct 2028$664.29$753.82$1,418.11$191,799.20
108Nov 2028$666.90$751.21$1,418.11$191,132.30
109Dec 2028$669.51$748.60$1,418.11$190,462.79
2028 Total$7,863.93$9,153.39$17,017.32
110Jan 2029$672.13$745.98$1,418.11$189,790.66
111Feb 2029$674.76$743.35$1,418.11$189,115.90
112Mar 2029$677.41$740.70$1,418.11$188,438.49
113Apr 2029$680.06$738.05$1,418.11$187,758.43
114May 2029$682.72$735.39$1,418.11$187,075.71
115Jun 2029$685.40$732.71$1,418.11$186,390.31
116Jul 2029$688.08$730.03$1,418.11$185,702.23
117Aug 2029$690.78$727.33$1,418.11$185,011.45
118Sep 2029$693.48$724.63$1,418.11$184,317.97
119Oct 2029$696.20$721.91$1,418.11$183,621.77
120Nov 2029$698.92$719.19$1,418.11$182,922.85
121Dec 2029$701.66$716.45$1,418.11$182,221.19
2029 Total$8,241.6$8,775.72$17,017.32
122Jan 2030$704.41$713.70$1,418.11$181,516.78
123Feb 2030$707.17$710.94$1,418.11$180,809.61
124Mar 2030$709.94$708.17$1,418.11$180,099.67
125Apr 2030$712.72$705.39$1,418.11$179,386.95
126May 2030$715.51$702.60$1,418.11$178,671.44
127Jun 2030$718.31$699.80$1,418.11$177,953.13
128Jul 2030$721.13$696.98$1,418.11$177,232.00
129Aug 2030$723.95$694.16$1,418.11$176,508.05
130Sep 2030$726.79$691.32$1,418.11$175,781.26
131Oct 2030$729.63$688.48$1,418.11$175,051.63
132Nov 2030$732.49$685.62$1,418.11$174,319.14
133Dec 2030$735.36$682.75$1,418.11$173,583.78
2030 Total$8,637.41$8,379.91$17,017.32
134Jan 2031$738.24$679.87$1,418.11$172,845.54
135Feb 2031$741.13$676.98$1,418.11$172,104.41
136Mar 2031$744.03$674.08$1,418.11$171,360.38
137Apr 2031$746.95$671.16$1,418.11$170,613.43
138May 2031$749.87$668.24$1,418.11$169,863.56
139Jun 2031$752.81$665.30$1,418.11$169,110.75
140Jul 2031$755.76$662.35$1,418.11$168,354.99
141Aug 2031$758.72$659.39$1,418.11$167,596.27
142Sep 2031$761.69$656.42$1,418.11$166,834.58
143Oct 2031$764.67$653.44$1,418.11$166,069.91
144Nov 2031$767.67$650.44$1,418.11$165,302.24
145Dec 2031$770.68$647.43$1,418.11$164,531.56
2031 Total$9,052.22$7,965.1$17,017.32
146Jan 2032$773.69$644.42$1,418.11$163,757.87
147Feb 2032$776.73$641.38$1,418.11$162,981.14
148Mar 2032$779.77$638.34$1,418.11$162,201.37
149Apr 2032$782.82$635.29$1,418.11$161,418.55
150May 2032$785.89$632.22$1,418.11$160,632.66
151Jun 2032$788.97$629.14$1,418.11$159,843.69
152Jul 2032$792.06$626.05$1,418.11$159,051.63
153Aug 2032$795.16$622.95$1,418.11$158,256.47
154Sep 2032$798.27$619.84$1,418.11$157,458.20
155Oct 2032$801.40$616.71$1,418.11$156,656.80
156Nov 2032$804.54$613.57$1,418.11$155,852.26
157Dec 2032$807.69$610.42$1,418.11$155,044.57
2032 Total$9,486.99$7,530.33$17,017.32
158Jan 2033$810.85$607.26$1,418.11$154,233.72
159Feb 2033$814.03$604.08$1,418.11$153,419.69
160Mar 2033$817.22$600.89$1,418.11$152,602.47
161Apr 2033$820.42$597.69$1,418.11$151,782.05
162May 2033$823.63$594.48$1,418.11$150,958.42
163Jun 2033$826.86$591.25$1,418.11$150,131.56
164Jul 2033$830.09$588.02$1,418.11$149,301.47
165Aug 2033$833.35$584.76$1,418.11$148,468.12
166Sep 2033$836.61$581.50$1,418.11$147,631.51
167Oct 2033$839.89$578.22$1,418.11$146,791.62
168Nov 2033$843.18$574.93$1,418.11$145,948.44
169Dec 2033$846.48$571.63$1,418.11$145,101.96
2033 Total$9,942.61$7,074.71$17,017.32
170Jan 2034$849.79$568.32$1,418.11$144,252.17
171Feb 2034$853.12$564.99$1,418.11$143,399.05
172Mar 2034$856.46$561.65$1,418.11$142,542.59
173Apr 2034$859.82$558.29$1,418.11$141,682.77
174May 2034$863.19$554.92$1,418.11$140,819.58
175Jun 2034$866.57$551.54$1,418.11$139,953.01
176Jul 2034$869.96$548.15$1,418.11$139,083.05
177Aug 2034$873.37$544.74$1,418.11$138,209.68
178Sep 2034$876.79$541.32$1,418.11$137,332.89
179Oct 2034$880.22$537.89$1,418.11$136,452.67
180Nov 2034$883.67$534.44$1,418.11$135,569.00
181Dec 2034$887.13$530.98$1,418.11$134,681.87
2034 Total$10,420.09$6,597.23$17,017.32
182Jan 2035$890.61$527.50$1,418.11$133,791.26
183Feb 2035$894.09$524.02$1,418.11$132,897.17
184Mar 2035$897.60$520.51$1,418.11$131,999.57
185Apr 2035$901.11$517.00$1,418.11$131,098.46
186May 2035$904.64$513.47$1,418.11$130,193.82
187Jun 2035$908.18$509.93$1,418.11$129,285.64
188Jul 2035$911.74$506.37$1,418.11$128,373.90
189Aug 2035$915.31$502.80$1,418.11$127,458.59
190Sep 2035$918.90$499.21$1,418.11$126,539.69
191Oct 2035$922.50$495.61$1,418.11$125,617.19
192Nov 2035$926.11$492.00$1,418.11$124,691.08
193Dec 2035$929.74$488.37$1,418.11$123,761.34
2035 Total$10,920.53$6,096.79$17,017.32
194Jan 2036$933.38$484.73$1,418.11$122,827.96
195Feb 2036$937.03$481.08$1,418.11$121,890.93
196Mar 2036$940.70$477.41$1,418.11$120,950.23
197Apr 2036$944.39$473.72$1,418.11$120,005.84
198May 2036$948.09$470.02$1,418.11$119,057.75
199Jun 2036$951.80$466.31$1,418.11$118,105.95
200Jul 2036$955.53$462.58$1,418.11$117,150.42
201Aug 2036$959.27$458.84$1,418.11$116,191.15
202Sep 2036$963.03$455.08$1,418.11$115,228.12
203Oct 2036$966.80$451.31$1,418.11$114,261.32
204Nov 2036$970.59$447.52$1,418.11$113,290.73
205Dec 2036$974.39$443.72$1,418.11$112,316.34
2036 Total$11,445$5,572.32$17,017.32
206Jan 2037$978.20$439.91$1,418.11$111,338.14
207Feb 2037$982.04$436.07$1,418.11$110,356.10
208Mar 2037$985.88$432.23$1,418.11$109,370.22
209Apr 2037$989.74$428.37$1,418.11$108,380.48
210May 2037$993.62$424.49$1,418.11$107,386.86
211Jun 2037$997.51$420.60$1,418.11$106,389.35
212Jul 2037$1,001.42$416.69$1,418.11$105,387.93
213Aug 2037$1,005.34$412.77$1,418.11$104,382.59
214Sep 2037$1,009.28$408.83$1,418.11$103,373.31
215Oct 2037$1,013.23$404.88$1,418.11$102,360.08
216Nov 2037$1,017.20$400.91$1,418.11$101,342.88
217Dec 2037$1,021.18$396.93$1,418.11$100,321.70
2037 Total$11,994.64$5,022.68$17,017.32
218Jan 2038$1,025.18$392.93$1,418.11$99,296.52
219Feb 2038$1,029.20$388.91$1,418.11$98,267.32
220Mar 2038$1,033.23$384.88$1,418.11$97,234.09
221Apr 2038$1,037.28$380.83$1,418.11$96,196.81
222May 2038$1,041.34$376.77$1,418.11$95,155.47
223Jun 2038$1,045.42$372.69$1,418.11$94,110.05
224Jul 2038$1,049.51$368.60$1,418.11$93,060.54
225Aug 2038$1,053.62$364.49$1,418.11$92,006.92
226Sep 2038$1,057.75$360.36$1,418.11$90,949.17
227Oct 2038$1,061.89$356.22$1,418.11$89,887.28
228Nov 2038$1,066.05$352.06$1,418.11$88,821.23
229Dec 2038$1,070.23$347.88$1,418.11$87,751.00
2038 Total$12,570.7$4,446.62$17,017.32
230Jan 2039$1,074.42$343.69$1,418.11$86,676.58
231Feb 2039$1,078.63$339.48$1,418.11$85,597.95
232Mar 2039$1,082.85$335.26$1,418.11$84,515.10
233Apr 2039$1,087.09$331.02$1,418.11$83,428.01
234May 2039$1,091.35$326.76$1,418.11$82,336.66
235Jun 2039$1,095.62$322.49$1,418.11$81,241.04
236Jul 2039$1,099.92$318.19$1,418.11$80,141.12
237Aug 2039$1,104.22$313.89$1,418.11$79,036.90
238Sep 2039$1,108.55$309.56$1,418.11$77,928.35
239Oct 2039$1,112.89$305.22$1,418.11$76,815.46
240Nov 2039$1,117.25$300.86$1,418.11$75,698.21
241Dec 2039$1,121.63$296.48$1,418.11$74,576.58
2039 Total$13,174.42$3,842.9$17,017.32
242Jan 2040$1,126.02$292.09$1,418.11$73,450.56
243Feb 2040$1,130.43$287.68$1,418.11$72,320.13
244Mar 2040$1,134.86$283.25$1,418.11$71,185.27
245Apr 2040$1,139.30$278.81$1,418.11$70,045.97
246May 2040$1,143.76$274.35$1,418.11$68,902.21
247Jun 2040$1,148.24$269.87$1,418.11$67,753.97
248Jul 2040$1,152.74$265.37$1,418.11$66,601.23
249Aug 2040$1,157.26$260.85$1,418.11$65,443.97
250Sep 2040$1,161.79$256.32$1,418.11$64,282.18
251Oct 2040$1,166.34$251.77$1,418.11$63,115.84
252Nov 2040$1,170.91$247.20$1,418.11$61,944.93
253Dec 2040$1,175.49$242.62$1,418.11$60,769.44
2040 Total$13,807.14$3,210.18$17,017.32
254Jan 2041$1,180.10$238.01$1,418.11$59,589.34
255Feb 2041$1,184.72$233.39$1,418.11$58,404.62
256Mar 2041$1,189.36$228.75$1,418.11$57,215.26
257Apr 2041$1,194.02$224.09$1,418.11$56,021.24
258May 2041$1,198.69$219.42$1,418.11$54,822.55
259Jun 2041$1,203.39$214.72$1,418.11$53,619.16
260Jul 2041$1,208.10$210.01$1,418.11$52,411.06
261Aug 2041$1,212.83$205.28$1,418.11$51,198.23
262Sep 2041$1,217.58$200.53$1,418.11$49,980.65
263Oct 2041$1,222.35$195.76$1,418.11$48,758.30
264Nov 2041$1,227.14$190.97$1,418.11$47,531.16
265Dec 2041$1,231.95$186.16$1,418.11$46,299.21
2041 Total$14,470.23$2,547.09$17,017.32
266Jan 2042$1,236.77$181.34$1,418.11$45,062.44
267Feb 2042$1,241.62$176.49$1,418.11$43,820.82
268Mar 2042$1,246.48$171.63$1,418.11$42,574.34
269Apr 2042$1,251.36$166.75$1,418.11$41,322.98
270May 2042$1,256.26$161.85$1,418.11$40,066.72
271Jun 2042$1,261.18$156.93$1,418.11$38,805.54
272Jul 2042$1,266.12$151.99$1,418.11$37,539.42
273Aug 2042$1,271.08$147.03$1,418.11$36,268.34
274Sep 2042$1,276.06$142.05$1,418.11$34,992.28
275Oct 2042$1,281.06$137.05$1,418.11$33,711.22
276Nov 2042$1,286.07$132.04$1,418.11$32,425.15
277Dec 2042$1,291.11$127.00$1,418.11$31,134.04
2042 Total$15,165.17$1,852.15$17,017.32
278Jan 2043$1,296.17$121.94$1,418.11$29,837.87
279Feb 2043$1,301.25$116.86$1,418.11$28,536.62
280Mar 2043$1,306.34$111.77$1,418.11$27,230.28
281Apr 2043$1,311.46$106.65$1,418.11$25,918.82
282May 2043$1,316.59$101.52$1,418.11$24,602.23
283Jun 2043$1,321.75$96.36$1,418.11$23,280.48
284Jul 2043$1,326.93$91.18$1,418.11$21,953.55
285Aug 2043$1,332.13$85.98$1,418.11$20,621.42
286Sep 2043$1,337.34$80.77$1,418.11$19,284.08
287Oct 2043$1,342.58$75.53$1,418.11$17,941.50
288Nov 2043$1,347.84$70.27$1,418.11$16,593.66
289Dec 2043$1,353.12$64.99$1,418.11$15,240.54
2043 Total$15,893.5$1,123.82$17,017.32
290Jan 2044$1,358.42$59.69$1,418.11$13,882.12
291Feb 2044$1,363.74$54.37$1,418.11$12,518.38
292Mar 2044$1,369.08$49.03$1,418.11$11,149.30
293Apr 2044$1,374.44$43.67$1,418.11$9,774.86
294May 2044$1,379.83$38.28$1,418.11$8,395.03
295Jun 2044$1,385.23$32.88$1,418.11$7,009.80
296Jul 2044$1,390.65$27.46$1,418.11$5,619.15
297Aug 2044$1,396.10$22.01$1,418.11$4,223.05
298Sep 2044$1,401.57$16.54$1,418.11$2,821.48
299Oct 2044$1,407.06$11.05$1,418.11$1,414.42
300Nov 2044$1,412.57$5.54$1,418.11$1.85
2044 Total$15,238.69$360.52$15,599.21
Compare your product with the big 4 banks, or add more products to compare
As seen on