Liberty Free Investment Loan (Interest Only) (LVR 60%-70%) from Liberty Financial

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
4.80%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,200
Number of Repayments
300
Total Interest Paid
$60,000
Total repayments
$360,000
DatePrincipleInterestPaymentBalance
1Dec 2019$518.99$1,200.00$1,718.99$299,481.01
2019 Total$518.99$1,200$1,718.99
2Jan 2020$521.07$1,197.92$1,718.99$298,959.94
3Feb 2020$523.15$1,195.84$1,718.99$298,436.79
4Mar 2020$525.24$1,193.75$1,718.99$297,911.55
5Apr 2020$527.34$1,191.65$1,718.99$297,384.21
6May 2020$529.45$1,189.54$1,718.99$296,854.76
7Jun 2020$531.57$1,187.42$1,718.99$296,323.19
8Jul 2020$533.70$1,185.29$1,718.99$295,789.49
9Aug 2020$535.83$1,183.16$1,718.99$295,253.66
10Sep 2020$537.98$1,181.01$1,718.99$294,715.68
11Oct 2020$540.13$1,178.86$1,718.99$294,175.55
12Nov 2020$542.29$1,176.70$1,718.99$293,633.26
13Dec 2020$544.46$1,174.53$1,718.99$293,088.80
2020 Total$6,392.21$14,235.67$20,627.88
14Jan 2021$546.63$1,172.36$1,718.99$292,542.17
15Feb 2021$548.82$1,170.17$1,718.99$291,993.35
16Mar 2021$551.02$1,167.97$1,718.99$291,442.33
17Apr 2021$553.22$1,165.77$1,718.99$290,889.11
18May 2021$555.43$1,163.56$1,718.99$290,333.68
19Jun 2021$557.66$1,161.33$1,718.99$289,776.02
20Jul 2021$559.89$1,159.10$1,718.99$289,216.13
21Aug 2021$562.13$1,156.86$1,718.99$288,654.00
22Sep 2021$564.37$1,154.62$1,718.99$288,089.63
23Oct 2021$566.63$1,152.36$1,718.99$287,523.00
24Nov 2021$568.90$1,150.09$1,718.99$286,954.10
25Dec 2021$571.17$1,147.82$1,718.99$286,382.93
2021 Total$6,705.87$13,922.01$20,627.88
26Jan 2022$573.46$1,145.53$1,718.99$285,809.47
27Feb 2022$575.75$1,143.24$1,718.99$285,233.72
28Mar 2022$578.06$1,140.93$1,718.99$284,655.66
29Apr 2022$580.37$1,138.62$1,718.99$284,075.29
30May 2022$582.69$1,136.30$1,718.99$283,492.60
31Jun 2022$585.02$1,133.97$1,718.99$282,907.58
32Jul 2022$587.36$1,131.63$1,718.99$282,320.22
33Aug 2022$589.71$1,129.28$1,718.99$281,730.51
34Sep 2022$592.07$1,126.92$1,718.99$281,138.44
35Oct 2022$594.44$1,124.55$1,718.99$280,544.00
36Nov 2022$596.81$1,122.18$1,718.99$279,947.19
37Dec 2022$599.20$1,119.79$1,718.99$279,347.99
2022 Total$7,034.94$13,592.94$20,627.88
38Jan 2023$601.60$1,117.39$1,718.99$278,746.39
39Feb 2023$604.00$1,114.99$1,718.99$278,142.39
40Mar 2023$606.42$1,112.57$1,718.99$277,535.97
41Apr 2023$608.85$1,110.14$1,718.99$276,927.12
42May 2023$611.28$1,107.71$1,718.99$276,315.84
43Jun 2023$613.73$1,105.26$1,718.99$275,702.11
44Jul 2023$616.18$1,102.81$1,718.99$275,085.93
45Aug 2023$618.65$1,100.34$1,718.99$274,467.28
46Sep 2023$621.12$1,097.87$1,718.99$273,846.16
47Oct 2023$623.61$1,095.38$1,718.99$273,222.55
48Nov 2023$626.10$1,092.89$1,718.99$272,596.45
49Dec 2023$628.60$1,090.39$1,718.99$271,967.85
2023 Total$7,380.14$13,247.74$20,627.88
50Jan 2024$631.12$1,087.87$1,718.99$271,336.73
51Feb 2024$633.64$1,085.35$1,718.99$270,703.09
52Mar 2024$636.18$1,082.81$1,718.99$270,066.91
53Apr 2024$638.72$1,080.27$1,718.99$269,428.19
54May 2024$641.28$1,077.71$1,718.99$268,786.91
55Jun 2024$643.84$1,075.15$1,718.99$268,143.07
56Jul 2024$646.42$1,072.57$1,718.99$267,496.65
57Aug 2024$649.00$1,069.99$1,718.99$266,847.65
58Sep 2024$651.60$1,067.39$1,718.99$266,196.05
59Oct 2024$654.21$1,064.78$1,718.99$265,541.84
60Nov 2024$656.82$1,062.17$1,718.99$264,885.02
61Dec 2024$659.45$1,059.54$1,718.99$264,225.57
2024 Total$7,742.28$12,885.6$20,627.88
62Jan 2025$662.09$1,056.90$1,718.99$263,563.48
63Feb 2025$664.74$1,054.25$1,718.99$262,898.74
64Mar 2025$667.40$1,051.59$1,718.99$262,231.34
65Apr 2025$670.06$1,048.93$1,718.99$261,561.28
66May 2025$672.74$1,046.25$1,718.99$260,888.54
67Jun 2025$675.44$1,043.55$1,718.99$260,213.10
68Jul 2025$678.14$1,040.85$1,718.99$259,534.96
69Aug 2025$680.85$1,038.14$1,718.99$258,854.11
70Sep 2025$683.57$1,035.42$1,718.99$258,170.54
71Oct 2025$686.31$1,032.68$1,718.99$257,484.23
72Nov 2025$689.05$1,029.94$1,718.99$256,795.18
73Dec 2025$691.81$1,027.18$1,718.99$256,103.37
2025 Total$8,122.2$12,505.68$20,627.88
74Jan 2026$694.58$1,024.41$1,718.99$255,408.79
75Feb 2026$697.35$1,021.64$1,718.99$254,711.44
76Mar 2026$700.14$1,018.85$1,718.99$254,011.30
77Apr 2026$702.94$1,016.05$1,718.99$253,308.36
78May 2026$705.76$1,013.23$1,718.99$252,602.60
79Jun 2026$708.58$1,010.41$1,718.99$251,894.02
80Jul 2026$711.41$1,007.58$1,718.99$251,182.61
81Aug 2026$714.26$1,004.73$1,718.99$250,468.35
82Sep 2026$717.12$1,001.87$1,718.99$249,751.23
83Oct 2026$719.99$999.00$1,718.99$249,031.24
84Nov 2026$722.87$996.12$1,718.99$248,308.37
85Dec 2026$725.76$993.23$1,718.99$247,582.61
2026 Total$8,520.76$12,107.12$20,627.88
86Jan 2027$728.66$990.33$1,718.99$246,853.95
87Feb 2027$731.57$987.42$1,718.99$246,122.38
88Mar 2027$734.50$984.49$1,718.99$245,387.88
89Apr 2027$737.44$981.55$1,718.99$244,650.44
90May 2027$740.39$978.60$1,718.99$243,910.05
91Jun 2027$743.35$975.64$1,718.99$243,166.70
92Jul 2027$746.32$972.67$1,718.99$242,420.38
93Aug 2027$749.31$969.68$1,718.99$241,671.07
94Sep 2027$752.31$966.68$1,718.99$240,918.76
95Oct 2027$755.31$963.68$1,718.99$240,163.45
96Nov 2027$758.34$960.65$1,718.99$239,405.11
97Dec 2027$761.37$957.62$1,718.99$238,643.74
2027 Total$8,938.87$11,689.01$20,627.88
98Jan 2028$764.42$954.57$1,718.99$237,879.32
99Feb 2028$767.47$951.52$1,718.99$237,111.85
100Mar 2028$770.54$948.45$1,718.99$236,341.31
101Apr 2028$773.62$945.37$1,718.99$235,567.69
102May 2028$776.72$942.27$1,718.99$234,790.97
103Jun 2028$779.83$939.16$1,718.99$234,011.14
104Jul 2028$782.95$936.04$1,718.99$233,228.19
105Aug 2028$786.08$932.91$1,718.99$232,442.11
106Sep 2028$789.22$929.77$1,718.99$231,652.89
107Oct 2028$792.38$926.61$1,718.99$230,860.51
108Nov 2028$795.55$923.44$1,718.99$230,064.96
109Dec 2028$798.73$920.26$1,718.99$229,266.23
2028 Total$9,377.51$11,250.37$20,627.88
110Jan 2029$801.93$917.06$1,718.99$228,464.30
111Feb 2029$805.13$913.86$1,718.99$227,659.17
112Mar 2029$808.35$910.64$1,718.99$226,850.82
113Apr 2029$811.59$907.40$1,718.99$226,039.23
114May 2029$814.83$904.16$1,718.99$225,224.40
115Jun 2029$818.09$900.90$1,718.99$224,406.31
116Jul 2029$821.36$897.63$1,718.99$223,584.95
117Aug 2029$824.65$894.34$1,718.99$222,760.30
118Sep 2029$827.95$891.04$1,718.99$221,932.35
119Oct 2029$831.26$887.73$1,718.99$221,101.09
120Nov 2029$834.59$884.40$1,718.99$220,266.50
121Dec 2029$837.92$881.07$1,718.99$219,428.58
2029 Total$9,837.65$10,790.23$20,627.88
122Jan 2030$841.28$877.71$1,718.99$218,587.30
123Feb 2030$844.64$874.35$1,718.99$217,742.66
124Mar 2030$848.02$870.97$1,718.99$216,894.64
125Apr 2030$851.41$867.58$1,718.99$216,043.23
126May 2030$854.82$864.17$1,718.99$215,188.41
127Jun 2030$858.24$860.75$1,718.99$214,330.17
128Jul 2030$861.67$857.32$1,718.99$213,468.50
129Aug 2030$865.12$853.87$1,718.99$212,603.38
130Sep 2030$868.58$850.41$1,718.99$211,734.80
131Oct 2030$872.05$846.94$1,718.99$210,862.75
132Nov 2030$875.54$843.45$1,718.99$209,987.21
133Dec 2030$879.04$839.95$1,718.99$209,108.17
2030 Total$10,320.41$10,307.47$20,627.88
134Jan 2031$882.56$836.43$1,718.99$208,225.61
135Feb 2031$886.09$832.90$1,718.99$207,339.52
136Mar 2031$889.63$829.36$1,718.99$206,449.89
137Apr 2031$893.19$825.80$1,718.99$205,556.70
138May 2031$896.76$822.23$1,718.99$204,659.94
139Jun 2031$900.35$818.64$1,718.99$203,759.59
140Jul 2031$903.95$815.04$1,718.99$202,855.64
141Aug 2031$907.57$811.42$1,718.99$201,948.07
142Sep 2031$911.20$807.79$1,718.99$201,036.87
143Oct 2031$914.84$804.15$1,718.99$200,122.03
144Nov 2031$918.50$800.49$1,718.99$199,203.53
145Dec 2031$922.18$796.81$1,718.99$198,281.35
2031 Total$10,826.82$9,801.06$20,627.88
146Jan 2032$925.86$793.13$1,718.99$197,355.49
147Feb 2032$929.57$789.42$1,718.99$196,425.92
148Mar 2032$933.29$785.70$1,718.99$195,492.63
149Apr 2032$937.02$781.97$1,718.99$194,555.61
150May 2032$940.77$778.22$1,718.99$193,614.84
151Jun 2032$944.53$774.46$1,718.99$192,670.31
152Jul 2032$948.31$770.68$1,718.99$191,722.00
153Aug 2032$952.10$766.89$1,718.99$190,769.90
154Sep 2032$955.91$763.08$1,718.99$189,813.99
155Oct 2032$959.73$759.26$1,718.99$188,854.26
156Nov 2032$963.57$755.42$1,718.99$187,890.69
157Dec 2032$967.43$751.56$1,718.99$186,923.26
2032 Total$11,358.09$9,269.79$20,627.88
158Jan 2033$971.30$747.69$1,718.99$185,951.96
159Feb 2033$975.18$743.81$1,718.99$184,976.78
160Mar 2033$979.08$739.91$1,718.99$183,997.70
161Apr 2033$983.00$735.99$1,718.99$183,014.70
162May 2033$986.93$732.06$1,718.99$182,027.77
163Jun 2033$990.88$728.11$1,718.99$181,036.89
164Jul 2033$994.84$724.15$1,718.99$180,042.05
165Aug 2033$998.82$720.17$1,718.99$179,043.23
166Sep 2033$1,002.82$716.17$1,718.99$178,040.41
167Oct 2033$1,006.83$712.16$1,718.99$177,033.58
168Nov 2033$1,010.86$708.13$1,718.99$176,022.72
169Dec 2033$1,014.90$704.09$1,718.99$175,007.82
2033 Total$11,915.44$8,712.44$20,627.88
170Jan 2034$1,018.96$700.03$1,718.99$173,988.86
171Feb 2034$1,023.03$695.96$1,718.99$172,965.83
172Mar 2034$1,027.13$691.86$1,718.99$171,938.70
173Apr 2034$1,031.24$687.75$1,718.99$170,907.46
174May 2034$1,035.36$683.63$1,718.99$169,872.10
175Jun 2034$1,039.50$679.49$1,718.99$168,832.60
176Jul 2034$1,043.66$675.33$1,718.99$167,788.94
177Aug 2034$1,047.83$671.16$1,718.99$166,741.11
178Sep 2034$1,052.03$666.96$1,718.99$165,689.08
179Oct 2034$1,056.23$662.76$1,718.99$164,632.85
180Nov 2034$1,060.46$658.53$1,718.99$163,572.39
181Dec 2034$1,064.70$654.29$1,718.99$162,507.69
2034 Total$12,500.13$8,127.75$20,627.88
182Jan 2035$1,068.96$650.03$1,718.99$161,438.73
183Feb 2035$1,073.24$645.75$1,718.99$160,365.49
184Mar 2035$1,077.53$641.46$1,718.99$159,287.96
185Apr 2035$1,081.84$637.15$1,718.99$158,206.12
186May 2035$1,086.17$632.82$1,718.99$157,119.95
187Jun 2035$1,090.51$628.48$1,718.99$156,029.44
188Jul 2035$1,094.87$624.12$1,718.99$154,934.57
189Aug 2035$1,099.25$619.74$1,718.99$153,835.32
190Sep 2035$1,103.65$615.34$1,718.99$152,731.67
191Oct 2035$1,108.06$610.93$1,718.99$151,623.61
192Nov 2035$1,112.50$606.49$1,718.99$150,511.11
193Dec 2035$1,116.95$602.04$1,718.99$149,394.16
2035 Total$13,113.53$7,514.35$20,627.88
194Jan 2036$1,121.41$597.58$1,718.99$148,272.75
195Feb 2036$1,125.90$593.09$1,718.99$147,146.85
196Mar 2036$1,130.40$588.59$1,718.99$146,016.45
197Apr 2036$1,134.92$584.07$1,718.99$144,881.53
198May 2036$1,139.46$579.53$1,718.99$143,742.07
199Jun 2036$1,144.02$574.97$1,718.99$142,598.05
200Jul 2036$1,148.60$570.39$1,718.99$141,449.45
201Aug 2036$1,153.19$565.80$1,718.99$140,296.26
202Sep 2036$1,157.80$561.19$1,718.99$139,138.46
203Oct 2036$1,162.44$556.55$1,718.99$137,976.02
204Nov 2036$1,167.09$551.90$1,718.99$136,808.93
205Dec 2036$1,171.75$547.24$1,718.99$135,637.18
2036 Total$13,756.98$6,870.9$20,627.88
206Jan 2037$1,176.44$542.55$1,718.99$134,460.74
207Feb 2037$1,181.15$537.84$1,718.99$133,279.59
208Mar 2037$1,185.87$533.12$1,718.99$132,093.72
209Apr 2037$1,190.62$528.37$1,718.99$130,903.10
210May 2037$1,195.38$523.61$1,718.99$129,707.72
211Jun 2037$1,200.16$518.83$1,718.99$128,507.56
212Jul 2037$1,204.96$514.03$1,718.99$127,302.60
213Aug 2037$1,209.78$509.21$1,718.99$126,092.82
214Sep 2037$1,214.62$504.37$1,718.99$124,878.20
215Oct 2037$1,219.48$499.51$1,718.99$123,658.72
216Nov 2037$1,224.36$494.63$1,718.99$122,434.36
217Dec 2037$1,229.25$489.74$1,718.99$121,205.11
2037 Total$14,432.07$6,195.81$20,627.88
218Jan 2038$1,234.17$484.82$1,718.99$119,970.94
219Feb 2038$1,239.11$479.88$1,718.99$118,731.83
220Mar 2038$1,244.06$474.93$1,718.99$117,487.77
221Apr 2038$1,249.04$469.95$1,718.99$116,238.73
222May 2038$1,254.04$464.95$1,718.99$114,984.69
223Jun 2038$1,259.05$459.94$1,718.99$113,725.64
224Jul 2038$1,264.09$454.90$1,718.99$112,461.55
225Aug 2038$1,269.14$449.85$1,718.99$111,192.41
226Sep 2038$1,274.22$444.77$1,718.99$109,918.19
227Oct 2038$1,279.32$439.67$1,718.99$108,638.87
228Nov 2038$1,284.43$434.56$1,718.99$107,354.44
229Dec 2038$1,289.57$429.42$1,718.99$106,064.87
2038 Total$15,140.24$5,487.64$20,627.88
230Jan 2039$1,294.73$424.26$1,718.99$104,770.14
231Feb 2039$1,299.91$419.08$1,718.99$103,470.23
232Mar 2039$1,305.11$413.88$1,718.99$102,165.12
233Apr 2039$1,310.33$408.66$1,718.99$100,854.79
234May 2039$1,315.57$403.42$1,718.99$99,539.22
235Jun 2039$1,320.83$398.16$1,718.99$98,218.39
236Jul 2039$1,326.12$392.87$1,718.99$96,892.27
237Aug 2039$1,331.42$387.57$1,718.99$95,560.85
238Sep 2039$1,336.75$382.24$1,718.99$94,224.10
239Oct 2039$1,342.09$376.90$1,718.99$92,882.01
240Nov 2039$1,347.46$371.53$1,718.99$91,534.55
241Dec 2039$1,352.85$366.14$1,718.99$90,181.70
2039 Total$15,883.17$4,744.71$20,627.88
242Jan 2040$1,358.26$360.73$1,718.99$88,823.44
243Feb 2040$1,363.70$355.29$1,718.99$87,459.74
244Mar 2040$1,369.15$349.84$1,718.99$86,090.59
245Apr 2040$1,374.63$344.36$1,718.99$84,715.96
246May 2040$1,380.13$338.86$1,718.99$83,335.83
247Jun 2040$1,385.65$333.34$1,718.99$81,950.18
248Jul 2040$1,391.19$327.80$1,718.99$80,558.99
249Aug 2040$1,396.75$322.24$1,718.99$79,162.24
250Sep 2040$1,402.34$316.65$1,718.99$77,759.90
251Oct 2040$1,407.95$311.04$1,718.99$76,351.95
252Nov 2040$1,413.58$305.41$1,718.99$74,938.37
253Dec 2040$1,419.24$299.75$1,718.99$73,519.13
2040 Total$16,662.57$3,965.31$20,627.88
254Jan 2041$1,424.91$294.08$1,718.99$72,094.22
255Feb 2041$1,430.61$288.38$1,718.99$70,663.61
256Mar 2041$1,436.34$282.65$1,718.99$69,227.27
257Apr 2041$1,442.08$276.91$1,718.99$67,785.19
258May 2041$1,447.85$271.14$1,718.99$66,337.34
259Jun 2041$1,453.64$265.35$1,718.99$64,883.70
260Jul 2041$1,459.46$259.53$1,718.99$63,424.24
261Aug 2041$1,465.29$253.70$1,718.99$61,958.95
262Sep 2041$1,471.15$247.84$1,718.99$60,487.80
263Oct 2041$1,477.04$241.95$1,718.99$59,010.76
264Nov 2041$1,482.95$236.04$1,718.99$57,527.81
265Dec 2041$1,488.88$230.11$1,718.99$56,038.93
2041 Total$17,480.2$3,147.68$20,627.88
266Jan 2042$1,494.83$224.16$1,718.99$54,544.10
267Feb 2042$1,500.81$218.18$1,718.99$53,043.29
268Mar 2042$1,506.82$212.17$1,718.99$51,536.47
269Apr 2042$1,512.84$206.15$1,718.99$50,023.63
270May 2042$1,518.90$200.09$1,718.99$48,504.73
271Jun 2042$1,524.97$194.02$1,718.99$46,979.76
272Jul 2042$1,531.07$187.92$1,718.99$45,448.69
273Aug 2042$1,537.20$181.79$1,718.99$43,911.49
274Sep 2042$1,543.34$175.65$1,718.99$42,368.15
275Oct 2042$1,549.52$169.47$1,718.99$40,818.63
276Nov 2042$1,555.72$163.27$1,718.99$39,262.91
277Dec 2042$1,561.94$157.05$1,718.99$37,700.97
2042 Total$18,337.96$2,289.92$20,627.88
278Jan 2043$1,568.19$150.80$1,718.99$36,132.78
279Feb 2043$1,574.46$144.53$1,718.99$34,558.32
280Mar 2043$1,580.76$138.23$1,718.99$32,977.56
281Apr 2043$1,587.08$131.91$1,718.99$31,390.48
282May 2043$1,593.43$125.56$1,718.99$29,797.05
283Jun 2043$1,599.80$119.19$1,718.99$28,197.25
284Jul 2043$1,606.20$112.79$1,718.99$26,591.05
285Aug 2043$1,612.63$106.36$1,718.99$24,978.42
286Sep 2043$1,619.08$99.91$1,718.99$23,359.34
287Oct 2043$1,625.55$93.44$1,718.99$21,733.79
288Nov 2043$1,632.05$86.94$1,718.99$20,101.74
289Dec 2043$1,638.58$80.41$1,718.99$18,463.16
2043 Total$19,237.81$1,390.07$20,627.88
290Jan 2044$1,645.14$73.85$1,718.99$16,818.02
291Feb 2044$1,651.72$67.27$1,718.99$15,166.30
292Mar 2044$1,658.32$60.67$1,718.99$13,507.98
293Apr 2044$1,664.96$54.03$1,718.99$11,843.02
294May 2044$1,671.62$47.37$1,718.99$10,171.40
295Jun 2044$1,678.30$40.69$1,718.99$8,493.10
296Jul 2044$1,685.02$33.97$1,718.99$6,808.08
297Aug 2044$1,691.76$27.23$1,718.99$5,116.32
298Sep 2044$1,698.52$20.47$1,718.99$3,417.80
299Oct 2044$1,705.32$13.67$1,718.99$1,712.48
300Nov 2044$1,712.14$6.85$1,718.99$0.34
2044 Total$18,462.82$446.07$18,908.89
Compare your product with the big 4 banks, or add more products to compare
As seen on