Lite Doc Loan (LVR 75%-80%) from La Trobe Financial

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
4.69%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,417
Number of Repayments
300
Total Interest Paid
$175,100
Total repayments
$425,100
DatePrincipleInterestPaymentBalance
1Oct 2019$439.60$977.08$1,416.68$249,560.40
2Nov 2019$441.31$975.37$1,416.68$249,119.09
3Dec 2019$443.04$973.64$1,416.68$248,676.05
2019 Total$1,323.95$2,926.09$4,250.04
4Jan 2020$444.77$971.91$1,416.68$248,231.28
5Feb 2020$446.51$970.17$1,416.68$247,784.77
6Mar 2020$448.25$968.43$1,416.68$247,336.52
7Apr 2020$450.01$966.67$1,416.68$246,886.51
8May 2020$451.77$964.91$1,416.68$246,434.74
9Jun 2020$453.53$963.15$1,416.68$245,981.21
10Jul 2020$455.30$961.38$1,416.68$245,525.91
11Aug 2020$457.08$959.60$1,416.68$245,068.83
12Sep 2020$458.87$957.81$1,416.68$244,609.96
13Oct 2020$460.66$956.02$1,416.68$244,149.30
14Nov 2020$462.46$954.22$1,416.68$243,686.84
15Dec 2020$464.27$952.41$1,416.68$243,222.57
2020 Total$5,453.48$11,546.68$17,000.16
16Jan 2021$466.09$950.59$1,416.68$242,756.48
17Feb 2021$467.91$948.77$1,416.68$242,288.57
18Mar 2021$469.74$946.94$1,416.68$241,818.83
19Apr 2021$471.57$945.11$1,416.68$241,347.26
20May 2021$473.41$943.27$1,416.68$240,873.85
21Jun 2021$475.26$941.42$1,416.68$240,398.59
22Jul 2021$477.12$939.56$1,416.68$239,921.47
23Aug 2021$478.99$937.69$1,416.68$239,442.48
24Sep 2021$480.86$935.82$1,416.68$238,961.62
25Oct 2021$482.74$933.94$1,416.68$238,478.88
26Nov 2021$484.63$932.05$1,416.68$237,994.25
27Dec 2021$486.52$930.16$1,416.68$237,507.73
2021 Total$5,714.84$11,285.32$17,000.16
28Jan 2022$488.42$928.26$1,416.68$237,019.31
29Feb 2022$490.33$926.35$1,416.68$236,528.98
30Mar 2022$492.25$924.43$1,416.68$236,036.73
31Apr 2022$494.17$922.51$1,416.68$235,542.56
32May 2022$496.10$920.58$1,416.68$235,046.46
33Jun 2022$498.04$918.64$1,416.68$234,548.42
34Jul 2022$499.99$916.69$1,416.68$234,048.43
35Aug 2022$501.94$914.74$1,416.68$233,546.49
36Sep 2022$503.90$912.78$1,416.68$233,042.59
37Oct 2022$505.87$910.81$1,416.68$232,536.72
38Nov 2022$507.85$908.83$1,416.68$232,028.87
39Dec 2022$509.83$906.85$1,416.68$231,519.04
2022 Total$5,988.69$11,011.47$17,000.16
40Jan 2023$511.83$904.85$1,416.68$231,007.21
41Feb 2023$513.83$902.85$1,416.68$230,493.38
42Mar 2023$515.84$900.84$1,416.68$229,977.54
43Apr 2023$517.85$898.83$1,416.68$229,459.69
44May 2023$519.88$896.80$1,416.68$228,939.81
45Jun 2023$521.91$894.77$1,416.68$228,417.90
46Jul 2023$523.95$892.73$1,416.68$227,893.95
47Aug 2023$525.99$890.69$1,416.68$227,367.96
48Sep 2023$528.05$888.63$1,416.68$226,839.91
49Oct 2023$530.11$886.57$1,416.68$226,309.80
50Nov 2023$532.19$884.49$1,416.68$225,777.61
51Dec 2023$534.27$882.41$1,416.68$225,243.34
2023 Total$6,275.7$10,724.46$17,000.16
52Jan 2024$536.35$880.33$1,416.68$224,706.99
53Feb 2024$538.45$878.23$1,416.68$224,168.54
54Mar 2024$540.55$876.13$1,416.68$223,627.99
55Apr 2024$542.67$874.01$1,416.68$223,085.32
56May 2024$544.79$871.89$1,416.68$222,540.53
57Jun 2024$546.92$869.76$1,416.68$221,993.61
58Jul 2024$549.05$867.63$1,416.68$221,444.56
59Aug 2024$551.20$865.48$1,416.68$220,893.36
60Sep 2024$553.36$863.32$1,416.68$220,340.00
61Oct 2024$555.52$861.16$1,416.68$219,784.48
62Nov 2024$557.69$858.99$1,416.68$219,226.79
63Dec 2024$559.87$856.81$1,416.68$218,666.92
2024 Total$6,576.42$10,423.74$17,000.16
64Jan 2025$562.06$854.62$1,416.68$218,104.86
65Feb 2025$564.25$852.43$1,416.68$217,540.61
66Mar 2025$566.46$850.22$1,416.68$216,974.15
67Apr 2025$568.67$848.01$1,416.68$216,405.48
68May 2025$570.90$845.78$1,416.68$215,834.58
69Jun 2025$573.13$843.55$1,416.68$215,261.45
70Jul 2025$575.37$841.31$1,416.68$214,686.08
71Aug 2025$577.62$839.06$1,416.68$214,108.46
72Sep 2025$579.87$836.81$1,416.68$213,528.59
73Oct 2025$582.14$834.54$1,416.68$212,946.45
74Nov 2025$584.41$832.27$1,416.68$212,362.04
75Dec 2025$586.70$829.98$1,416.68$211,775.34
2025 Total$6,891.58$10,108.58$17,000.16
76Jan 2026$588.99$827.69$1,416.68$211,186.35
77Feb 2026$591.29$825.39$1,416.68$210,595.06
78Mar 2026$593.60$823.08$1,416.68$210,001.46
79Apr 2026$595.92$820.76$1,416.68$209,405.54
80May 2026$598.25$818.43$1,416.68$208,807.29
81Jun 2026$600.59$816.09$1,416.68$208,206.70
82Jul 2026$602.94$813.74$1,416.68$207,603.76
83Aug 2026$605.30$811.38$1,416.68$206,998.46
84Sep 2026$607.66$809.02$1,416.68$206,390.80
85Oct 2026$610.04$806.64$1,416.68$205,780.76
86Nov 2026$612.42$804.26$1,416.68$205,168.34
87Dec 2026$614.81$801.87$1,416.68$204,553.53
2026 Total$7,221.81$9,778.35$17,000.16
88Jan 2027$617.22$799.46$1,416.68$203,936.31
89Feb 2027$619.63$797.05$1,416.68$203,316.68
90Mar 2027$622.05$794.63$1,416.68$202,694.63
91Apr 2027$624.48$792.20$1,416.68$202,070.15
92May 2027$626.92$789.76$1,416.68$201,443.23
93Jun 2027$629.37$787.31$1,416.68$200,813.86
94Jul 2027$631.83$784.85$1,416.68$200,182.03
95Aug 2027$634.30$782.38$1,416.68$199,547.73
96Sep 2027$636.78$779.90$1,416.68$198,910.95
97Oct 2027$639.27$777.41$1,416.68$198,271.68
98Nov 2027$641.77$774.91$1,416.68$197,629.91
99Dec 2027$644.28$772.40$1,416.68$196,985.63
2027 Total$7,567.9$9,432.26$17,000.16
100Jan 2028$646.79$769.89$1,416.68$196,338.84
101Feb 2028$649.32$767.36$1,416.68$195,689.52
102Mar 2028$651.86$764.82$1,416.68$195,037.66
103Apr 2028$654.41$762.27$1,416.68$194,383.25
104May 2028$656.97$759.71$1,416.68$193,726.28
105Jun 2028$659.53$757.15$1,416.68$193,066.75
106Jul 2028$662.11$754.57$1,416.68$192,404.64
107Aug 2028$664.70$751.98$1,416.68$191,739.94
108Sep 2028$667.30$749.38$1,416.68$191,072.64
109Oct 2028$669.90$746.78$1,416.68$190,402.74
110Nov 2028$672.52$744.16$1,416.68$189,730.22
111Dec 2028$675.15$741.53$1,416.68$189,055.07
2028 Total$7,930.56$9,069.6$17,000.16
112Jan 2029$677.79$738.89$1,416.68$188,377.28
113Feb 2029$680.44$736.24$1,416.68$187,696.84
114Mar 2029$683.10$733.58$1,416.68$187,013.74
115Apr 2029$685.77$730.91$1,416.68$186,327.97
116May 2029$688.45$728.23$1,416.68$185,639.52
117Jun 2029$691.14$725.54$1,416.68$184,948.38
118Jul 2029$693.84$722.84$1,416.68$184,254.54
119Aug 2029$696.55$720.13$1,416.68$183,557.99
120Sep 2029$699.27$717.41$1,416.68$182,858.72
121Oct 2029$702.01$714.67$1,416.68$182,156.71
122Nov 2029$704.75$711.93$1,416.68$181,451.96
123Dec 2029$707.51$709.17$1,416.68$180,744.45
2029 Total$8,310.62$8,689.54$17,000.16
124Jan 2030$710.27$706.41$1,416.68$180,034.18
125Feb 2030$713.05$703.63$1,416.68$179,321.13
126Mar 2030$715.83$700.85$1,416.68$178,605.30
127Apr 2030$718.63$698.05$1,416.68$177,886.67
128May 2030$721.44$695.24$1,416.68$177,165.23
129Jun 2030$724.26$692.42$1,416.68$176,440.97
130Jul 2030$727.09$689.59$1,416.68$175,713.88
131Aug 2030$729.93$686.75$1,416.68$174,983.95
132Sep 2030$732.78$683.90$1,416.68$174,251.17
133Oct 2030$735.65$681.03$1,416.68$173,515.52
134Nov 2030$738.52$678.16$1,416.68$172,777.00
135Dec 2030$741.41$675.27$1,416.68$172,035.59
2030 Total$8,708.86$8,291.3$17,000.16
136Jan 2031$744.31$672.37$1,416.68$171,291.28
137Feb 2031$747.22$669.46$1,416.68$170,544.06
138Mar 2031$750.14$666.54$1,416.68$169,793.92
139Apr 2031$753.07$663.61$1,416.68$169,040.85
140May 2031$756.01$660.67$1,416.68$168,284.84
141Jun 2031$758.97$657.71$1,416.68$167,525.87
142Jul 2031$761.93$654.75$1,416.68$166,763.94
143Aug 2031$764.91$651.77$1,416.68$165,999.03
144Sep 2031$767.90$648.78$1,416.68$165,231.13
145Oct 2031$770.90$645.78$1,416.68$164,460.23
146Nov 2031$773.91$642.77$1,416.68$163,686.32
147Dec 2031$776.94$639.74$1,416.68$162,909.38
2031 Total$9,126.21$7,873.95$17,000.16
148Jan 2032$779.98$636.70$1,416.68$162,129.40
149Feb 2032$783.02$633.66$1,416.68$161,346.38
150Mar 2032$786.08$630.60$1,416.68$160,560.30
151Apr 2032$789.16$627.52$1,416.68$159,771.14
152May 2032$792.24$624.44$1,416.68$158,978.90
153Jun 2032$795.34$621.34$1,416.68$158,183.56
154Jul 2032$798.45$618.23$1,416.68$157,385.11
155Aug 2032$801.57$615.11$1,416.68$156,583.54
156Sep 2032$804.70$611.98$1,416.68$155,778.84
157Oct 2032$807.84$608.84$1,416.68$154,971.00
158Nov 2032$811.00$605.68$1,416.68$154,160.00
159Dec 2032$814.17$602.51$1,416.68$153,345.83
2032 Total$9,563.55$7,436.61$17,000.16
160Jan 2033$817.35$599.33$1,416.68$152,528.48
161Feb 2033$820.55$596.13$1,416.68$151,707.93
162Mar 2033$823.75$592.93$1,416.68$150,884.18
163Apr 2033$826.97$589.71$1,416.68$150,057.21
164May 2033$830.21$586.47$1,416.68$149,227.00
165Jun 2033$833.45$583.23$1,416.68$148,393.55
166Jul 2033$836.71$579.97$1,416.68$147,556.84
167Aug 2033$839.98$576.70$1,416.68$146,716.86
168Sep 2033$843.26$573.42$1,416.68$145,873.60
169Oct 2033$846.56$570.12$1,416.68$145,027.04
170Nov 2033$849.87$566.81$1,416.68$144,177.17
171Dec 2033$853.19$563.49$1,416.68$143,323.98
2033 Total$10,021.85$6,978.31$17,000.16
172Jan 2034$856.52$560.16$1,416.68$142,467.46
173Feb 2034$859.87$556.81$1,416.68$141,607.59
174Mar 2034$863.23$553.45$1,416.68$140,744.36
175Apr 2034$866.60$550.08$1,416.68$139,877.76
176May 2034$869.99$546.69$1,416.68$139,007.77
177Jun 2034$873.39$543.29$1,416.68$138,134.38
178Jul 2034$876.80$539.88$1,416.68$137,257.58
179Aug 2034$880.23$536.45$1,416.68$136,377.35
180Sep 2034$883.67$533.01$1,416.68$135,493.68
181Oct 2034$887.13$529.55$1,416.68$134,606.55
182Nov 2034$890.59$526.09$1,416.68$133,715.96
183Dec 2034$894.07$522.61$1,416.68$132,821.89
2034 Total$10,502.09$6,498.07$17,000.16
184Jan 2035$897.57$519.11$1,416.68$131,924.32
185Feb 2035$901.08$515.60$1,416.68$131,023.24
186Mar 2035$904.60$512.08$1,416.68$130,118.64
187Apr 2035$908.13$508.55$1,416.68$129,210.51
188May 2035$911.68$505.00$1,416.68$128,298.83
189Jun 2035$915.25$501.43$1,416.68$127,383.58
190Jul 2035$918.82$497.86$1,416.68$126,464.76
191Aug 2035$922.41$494.27$1,416.68$125,542.35
192Sep 2035$926.02$490.66$1,416.68$124,616.33
193Oct 2035$929.64$487.04$1,416.68$123,686.69
194Nov 2035$933.27$483.41$1,416.68$122,753.42
195Dec 2035$936.92$479.76$1,416.68$121,816.50
2035 Total$11,005.39$5,994.77$17,000.16
196Jan 2036$940.58$476.10$1,416.68$120,875.92
197Feb 2036$944.26$472.42$1,416.68$119,931.66
198Mar 2036$947.95$468.73$1,416.68$118,983.71
199Apr 2036$951.65$465.03$1,416.68$118,032.06
200May 2036$955.37$461.31$1,416.68$117,076.69
201Jun 2036$959.11$457.57$1,416.68$116,117.58
202Jul 2036$962.85$453.83$1,416.68$115,154.73
203Aug 2036$966.62$450.06$1,416.68$114,188.11
204Sep 2036$970.39$446.29$1,416.68$113,217.72
205Oct 2036$974.19$442.49$1,416.68$112,243.53
206Nov 2036$977.99$438.69$1,416.68$111,265.54
207Dec 2036$981.82$434.86$1,416.68$110,283.72
2036 Total$11,532.78$5,467.38$17,000.16
208Jan 2037$985.65$431.03$1,416.68$109,298.07
209Feb 2037$989.51$427.17$1,416.68$108,308.56
210Mar 2037$993.37$423.31$1,416.68$107,315.19
211Apr 2037$997.26$419.42$1,416.68$106,317.93
212May 2037$1,001.15$415.53$1,416.68$105,316.78
213Jun 2037$1,005.07$411.61$1,416.68$104,311.71
214Jul 2037$1,009.00$407.68$1,416.68$103,302.71
215Aug 2037$1,012.94$403.74$1,416.68$102,289.77
216Sep 2037$1,016.90$399.78$1,416.68$101,272.87
217Oct 2037$1,020.87$395.81$1,416.68$100,252.00
218Nov 2037$1,024.86$391.82$1,416.68$99,227.14
219Dec 2037$1,028.87$387.81$1,416.68$98,198.27
2037 Total$12,085.45$4,914.71$17,000.16
220Jan 2038$1,032.89$383.79$1,416.68$97,165.38
221Feb 2038$1,036.93$379.75$1,416.68$96,128.45
222Mar 2038$1,040.98$375.70$1,416.68$95,087.47
223Apr 2038$1,045.05$371.63$1,416.68$94,042.42
224May 2038$1,049.13$367.55$1,416.68$92,993.29
225Jun 2038$1,053.23$363.45$1,416.68$91,940.06
226Jul 2038$1,057.35$359.33$1,416.68$90,882.71
227Aug 2038$1,061.48$355.20$1,416.68$89,821.23
228Sep 2038$1,065.63$351.05$1,416.68$88,755.60
229Oct 2038$1,069.79$346.89$1,416.68$87,685.81
230Nov 2038$1,073.97$342.71$1,416.68$86,611.84
231Dec 2038$1,078.17$338.51$1,416.68$85,533.67
2038 Total$12,664.6$4,335.56$17,000.16
232Jan 2039$1,082.39$334.29$1,416.68$84,451.28
233Feb 2039$1,086.62$330.06$1,416.68$83,364.66
234Mar 2039$1,090.86$325.82$1,416.68$82,273.80
235Apr 2039$1,095.13$321.55$1,416.68$81,178.67
236May 2039$1,099.41$317.27$1,416.68$80,079.26
237Jun 2039$1,103.70$312.98$1,416.68$78,975.56
238Jul 2039$1,108.02$308.66$1,416.68$77,867.54
239Aug 2039$1,112.35$304.33$1,416.68$76,755.19
240Sep 2039$1,116.70$299.98$1,416.68$75,638.49
241Oct 2039$1,121.06$295.62$1,416.68$74,517.43
242Nov 2039$1,125.44$291.24$1,416.68$73,391.99
243Dec 2039$1,129.84$286.84$1,416.68$72,262.15
2039 Total$13,271.52$3,728.64$17,000.16
244Jan 2040$1,134.26$282.42$1,416.68$71,127.89
245Feb 2040$1,138.69$277.99$1,416.68$69,989.20
246Mar 2040$1,143.14$273.54$1,416.68$68,846.06
247Apr 2040$1,147.61$269.07$1,416.68$67,698.45
248May 2040$1,152.09$264.59$1,416.68$66,546.36
249Jun 2040$1,156.59$260.09$1,416.68$65,389.77
250Jul 2040$1,161.11$255.57$1,416.68$64,228.66
251Aug 2040$1,165.65$251.03$1,416.68$63,063.01
252Sep 2040$1,170.21$246.47$1,416.68$61,892.80
253Oct 2040$1,174.78$241.90$1,416.68$60,718.02
254Nov 2040$1,179.37$237.31$1,416.68$59,538.65
255Dec 2040$1,183.98$232.70$1,416.68$58,354.67
2040 Total$13,907.48$3,092.68$17,000.16
256Jan 2041$1,188.61$228.07$1,416.68$57,166.06
257Feb 2041$1,193.26$223.42$1,416.68$55,972.80
258Mar 2041$1,197.92$218.76$1,416.68$54,774.88
259Apr 2041$1,202.60$214.08$1,416.68$53,572.28
260May 2041$1,207.30$209.38$1,416.68$52,364.98
261Jun 2041$1,212.02$204.66$1,416.68$51,152.96
262Jul 2041$1,216.76$199.92$1,416.68$49,936.20
263Aug 2041$1,221.51$195.17$1,416.68$48,714.69
264Sep 2041$1,226.29$190.39$1,416.68$47,488.40
265Oct 2041$1,231.08$185.60$1,416.68$46,257.32
266Nov 2041$1,235.89$180.79$1,416.68$45,021.43
267Dec 2041$1,240.72$175.96$1,416.68$43,780.71
2041 Total$14,573.96$2,426.2$17,000.16
268Jan 2042$1,245.57$171.11$1,416.68$42,535.14
269Feb 2042$1,250.44$166.24$1,416.68$41,284.70
270Mar 2042$1,255.33$161.35$1,416.68$40,029.37
271Apr 2042$1,260.23$156.45$1,416.68$38,769.14
272May 2042$1,265.16$151.52$1,416.68$37,503.98
273Jun 2042$1,270.10$146.58$1,416.68$36,233.88
274Jul 2042$1,275.07$141.61$1,416.68$34,958.81
275Aug 2042$1,280.05$136.63$1,416.68$33,678.76
276Sep 2042$1,285.05$131.63$1,416.68$32,393.71
277Oct 2042$1,290.07$126.61$1,416.68$31,103.64
278Nov 2042$1,295.12$121.56$1,416.68$29,808.52
279Dec 2042$1,300.18$116.50$1,416.68$28,508.34
2042 Total$15,272.37$1,727.79$17,000.16
280Jan 2043$1,305.26$111.42$1,416.68$27,203.08
281Feb 2043$1,310.36$106.32$1,416.68$25,892.72
282Mar 2043$1,315.48$101.20$1,416.68$24,577.24
283Apr 2043$1,320.62$96.06$1,416.68$23,256.62
284May 2043$1,325.79$90.89$1,416.68$21,930.83
285Jun 2043$1,330.97$85.71$1,416.68$20,599.86
286Jul 2043$1,336.17$80.51$1,416.68$19,263.69
287Aug 2043$1,341.39$75.29$1,416.68$17,922.30
288Sep 2043$1,346.63$70.05$1,416.68$16,575.67
289Oct 2043$1,351.90$64.78$1,416.68$15,223.77
290Nov 2043$1,357.18$59.50$1,416.68$13,866.59
291Dec 2043$1,362.48$54.20$1,416.68$12,504.11
2043 Total$16,004.23$995.93$17,000.16
292Jan 2044$1,367.81$48.87$1,416.68$11,136.30
293Feb 2044$1,373.16$43.52$1,416.68$9,763.14
294Mar 2044$1,378.52$38.16$1,416.68$8,384.62
295Apr 2044$1,383.91$32.77$1,416.68$7,000.71
296May 2044$1,389.32$27.36$1,416.68$5,611.39
297Jun 2044$1,394.75$21.93$1,416.68$4,216.64
298Jul 2044$1,400.20$16.48$1,416.68$2,816.44
299Aug 2044$1,405.67$11.01$1,416.68$1,410.77
300Sep 2044$1,410.77$5.51$1,416.28$0.00
2044 Total$12,504.11$245.61$12,749.72
Compare your product with the big 4 banks, or add more products to compare
As seen on