Liberty Free Investment Loan (Interest Only) (LVR 85%-90%) from Liberty Financial

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
5.80%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,208
Number of Repayments
300
Total Interest Paid
$112,400
Total repayments
$362,400
DatePrincipleInterestPaymentBalance
1Oct 2019$372.00$1,208.33$1,580.33$249,628.00
2Nov 2019$373.79$1,206.54$1,580.33$249,254.21
3Dec 2019$375.60$1,204.73$1,580.33$248,878.61
2019 Total$1,121.39$3,619.6$4,740.99
4Jan 2020$377.42$1,202.91$1,580.33$248,501.19
5Feb 2020$379.24$1,201.09$1,580.33$248,121.95
6Mar 2020$381.07$1,199.26$1,580.33$247,740.88
7Apr 2020$382.92$1,197.41$1,580.33$247,357.96
8May 2020$384.77$1,195.56$1,580.33$246,973.19
9Jun 2020$386.63$1,193.70$1,580.33$246,586.56
10Jul 2020$388.49$1,191.84$1,580.33$246,198.07
11Aug 2020$390.37$1,189.96$1,580.33$245,807.70
12Sep 2020$392.26$1,188.07$1,580.33$245,415.44
13Oct 2020$394.16$1,186.17$1,580.33$245,021.28
14Nov 2020$396.06$1,184.27$1,580.33$244,625.22
15Dec 2020$397.97$1,182.36$1,580.33$244,227.25
2020 Total$4,651.36$14,312.6$18,963.96
16Jan 2021$399.90$1,180.43$1,580.33$243,827.35
17Feb 2021$401.83$1,178.50$1,580.33$243,425.52
18Mar 2021$403.77$1,176.56$1,580.33$243,021.75
19Apr 2021$405.72$1,174.61$1,580.33$242,616.03
20May 2021$407.69$1,172.64$1,580.33$242,208.34
21Jun 2021$409.66$1,170.67$1,580.33$241,798.68
22Jul 2021$411.64$1,168.69$1,580.33$241,387.04
23Aug 2021$413.63$1,166.70$1,580.33$240,973.41
24Sep 2021$415.63$1,164.70$1,580.33$240,557.78
25Oct 2021$417.63$1,162.70$1,580.33$240,140.15
26Nov 2021$419.65$1,160.68$1,580.33$239,720.50
27Dec 2021$421.68$1,158.65$1,580.33$239,298.82
2021 Total$4,928.43$14,035.53$18,963.96
28Jan 2022$423.72$1,156.61$1,580.33$238,875.10
29Feb 2022$425.77$1,154.56$1,580.33$238,449.33
30Mar 2022$427.82$1,152.51$1,580.33$238,021.51
31Apr 2022$429.89$1,150.44$1,580.33$237,591.62
32May 2022$431.97$1,148.36$1,580.33$237,159.65
33Jun 2022$434.06$1,146.27$1,580.33$236,725.59
34Jul 2022$436.16$1,144.17$1,580.33$236,289.43
35Aug 2022$438.26$1,142.07$1,580.33$235,851.17
36Sep 2022$440.38$1,139.95$1,580.33$235,410.79
37Oct 2022$442.51$1,137.82$1,580.33$234,968.28
38Nov 2022$444.65$1,135.68$1,580.33$234,523.63
39Dec 2022$446.80$1,133.53$1,580.33$234,076.83
2022 Total$5,221.99$13,741.97$18,963.96
40Jan 2023$448.96$1,131.37$1,580.33$233,627.87
41Feb 2023$451.13$1,129.20$1,580.33$233,176.74
42Mar 2023$453.31$1,127.02$1,580.33$232,723.43
43Apr 2023$455.50$1,124.83$1,580.33$232,267.93
44May 2023$457.70$1,122.63$1,580.33$231,810.23
45Jun 2023$459.91$1,120.42$1,580.33$231,350.32
46Jul 2023$462.14$1,118.19$1,580.33$230,888.18
47Aug 2023$464.37$1,115.96$1,580.33$230,423.81
48Sep 2023$466.61$1,113.72$1,580.33$229,957.20
49Oct 2023$468.87$1,111.46$1,580.33$229,488.33
50Nov 2023$471.14$1,109.19$1,580.33$229,017.19
51Dec 2023$473.41$1,106.92$1,580.33$228,543.78
2023 Total$5,533.05$13,430.91$18,963.96
52Jan 2024$475.70$1,104.63$1,580.33$228,068.08
53Feb 2024$478.00$1,102.33$1,580.33$227,590.08
54Mar 2024$480.31$1,100.02$1,580.33$227,109.77
55Apr 2024$482.63$1,097.70$1,580.33$226,627.14
56May 2024$484.97$1,095.36$1,580.33$226,142.17
57Jun 2024$487.31$1,093.02$1,580.33$225,654.86
58Jul 2024$489.66$1,090.67$1,580.33$225,165.20
59Aug 2024$492.03$1,088.30$1,580.33$224,673.17
60Sep 2024$494.41$1,085.92$1,580.33$224,178.76
61Oct 2024$496.80$1,083.53$1,580.33$223,681.96
62Nov 2024$499.20$1,081.13$1,580.33$223,182.76
63Dec 2024$501.61$1,078.72$1,580.33$222,681.15
2024 Total$5,862.63$13,101.33$18,963.96
64Jan 2025$504.04$1,076.29$1,580.33$222,177.11
65Feb 2025$506.47$1,073.86$1,580.33$221,670.64
66Mar 2025$508.92$1,071.41$1,580.33$221,161.72
67Apr 2025$511.38$1,068.95$1,580.33$220,650.34
68May 2025$513.85$1,066.48$1,580.33$220,136.49
69Jun 2025$516.34$1,063.99$1,580.33$219,620.15
70Jul 2025$518.83$1,061.50$1,580.33$219,101.32
71Aug 2025$521.34$1,058.99$1,580.33$218,579.98
72Sep 2025$523.86$1,056.47$1,580.33$218,056.12
73Oct 2025$526.39$1,053.94$1,580.33$217,529.73
74Nov 2025$528.94$1,051.39$1,580.33$217,000.79
75Dec 2025$531.49$1,048.84$1,580.33$216,469.30
2025 Total$6,211.85$12,752.11$18,963.96
76Jan 2026$534.06$1,046.27$1,580.33$215,935.24
77Feb 2026$536.64$1,043.69$1,580.33$215,398.60
78Mar 2026$539.24$1,041.09$1,580.33$214,859.36
79Apr 2026$541.84$1,038.49$1,580.33$214,317.52
80May 2026$544.46$1,035.87$1,580.33$213,773.06
81Jun 2026$547.09$1,033.24$1,580.33$213,225.97
82Jul 2026$549.74$1,030.59$1,580.33$212,676.23
83Aug 2026$552.39$1,027.94$1,580.33$212,123.84
84Sep 2026$555.06$1,025.27$1,580.33$211,568.78
85Oct 2026$557.75$1,022.58$1,580.33$211,011.03
86Nov 2026$560.44$1,019.89$1,580.33$210,450.59
87Dec 2026$563.15$1,017.18$1,580.33$209,887.44
2026 Total$6,581.86$12,382.1$18,963.96
88Jan 2027$565.87$1,014.46$1,580.33$209,321.57
89Feb 2027$568.61$1,011.72$1,580.33$208,752.96
90Mar 2027$571.36$1,008.97$1,580.33$208,181.60
91Apr 2027$574.12$1,006.21$1,580.33$207,607.48
92May 2027$576.89$1,003.44$1,580.33$207,030.59
93Jun 2027$579.68$1,000.65$1,580.33$206,450.91
94Jul 2027$582.48$997.85$1,580.33$205,868.43
95Aug 2027$585.30$995.03$1,580.33$205,283.13
96Sep 2027$588.13$992.20$1,580.33$204,695.00
97Oct 2027$590.97$989.36$1,580.33$204,104.03
98Nov 2027$593.83$986.50$1,580.33$203,510.20
99Dec 2027$596.70$983.63$1,580.33$202,913.50
2027 Total$6,973.94$11,990.02$18,963.96
100Jan 2028$599.58$980.75$1,580.33$202,313.92
101Feb 2028$602.48$977.85$1,580.33$201,711.44
102Mar 2028$605.39$974.94$1,580.33$201,106.05
103Apr 2028$608.32$972.01$1,580.33$200,497.73
104May 2028$611.26$969.07$1,580.33$199,886.47
105Jun 2028$614.21$966.12$1,580.33$199,272.26
106Jul 2028$617.18$963.15$1,580.33$198,655.08
107Aug 2028$620.16$960.17$1,580.33$198,034.92
108Sep 2028$623.16$957.17$1,580.33$197,411.76
109Oct 2028$626.17$954.16$1,580.33$196,785.59
110Nov 2028$629.20$951.13$1,580.33$196,156.39
111Dec 2028$632.24$948.09$1,580.33$195,524.15
2028 Total$7,389.35$11,574.61$18,963.96
112Jan 2029$635.30$945.03$1,580.33$194,888.85
113Feb 2029$638.37$941.96$1,580.33$194,250.48
114Mar 2029$641.45$938.88$1,580.33$193,609.03
115Apr 2029$644.55$935.78$1,580.33$192,964.48
116May 2029$647.67$932.66$1,580.33$192,316.81
117Jun 2029$650.80$929.53$1,580.33$191,666.01
118Jul 2029$653.94$926.39$1,580.33$191,012.07
119Aug 2029$657.10$923.23$1,580.33$190,354.97
120Sep 2029$660.28$920.05$1,580.33$189,694.69
121Oct 2029$663.47$916.86$1,580.33$189,031.22
122Nov 2029$666.68$913.65$1,580.33$188,364.54
123Dec 2029$669.90$910.43$1,580.33$187,694.64
2029 Total$7,829.51$11,134.45$18,963.96
124Jan 2030$673.14$907.19$1,580.33$187,021.50
125Feb 2030$676.39$903.94$1,580.33$186,345.11
126Mar 2030$679.66$900.67$1,580.33$185,665.45
127Apr 2030$682.95$897.38$1,580.33$184,982.50
128May 2030$686.25$894.08$1,580.33$184,296.25
129Jun 2030$689.56$890.77$1,580.33$183,606.69
130Jul 2030$692.90$887.43$1,580.33$182,913.79
131Aug 2030$696.25$884.08$1,580.33$182,217.54
132Sep 2030$699.61$880.72$1,580.33$181,517.93
133Oct 2030$702.99$877.34$1,580.33$180,814.94
134Nov 2030$706.39$873.94$1,580.33$180,108.55
135Dec 2030$709.81$870.52$1,580.33$179,398.74
2030 Total$8,295.9$10,668.06$18,963.96
136Jan 2031$713.24$867.09$1,580.33$178,685.50
137Feb 2031$716.68$863.65$1,580.33$177,968.82
138Mar 2031$720.15$860.18$1,580.33$177,248.67
139Apr 2031$723.63$856.70$1,580.33$176,525.04
140May 2031$727.13$853.20$1,580.33$175,797.91
141Jun 2031$730.64$849.69$1,580.33$175,067.27
142Jul 2031$734.17$846.16$1,580.33$174,333.10
143Aug 2031$737.72$842.61$1,580.33$173,595.38
144Sep 2031$741.29$839.04$1,580.33$172,854.09
145Oct 2031$744.87$835.46$1,580.33$172,109.22
146Nov 2031$748.47$831.86$1,580.33$171,360.75
147Dec 2031$752.09$828.24$1,580.33$170,608.66
2031 Total$8,790.08$10,173.88$18,963.96
148Jan 2032$755.72$824.61$1,580.33$169,852.94
149Feb 2032$759.37$820.96$1,580.33$169,093.57
150Mar 2032$763.04$817.29$1,580.33$168,330.53
151Apr 2032$766.73$813.60$1,580.33$167,563.80
152May 2032$770.44$809.89$1,580.33$166,793.36
153Jun 2032$774.16$806.17$1,580.33$166,019.20
154Jul 2032$777.90$802.43$1,580.33$165,241.30
155Aug 2032$781.66$798.67$1,580.33$164,459.64
156Sep 2032$785.44$794.89$1,580.33$163,674.20
157Oct 2032$789.24$791.09$1,580.33$162,884.96
158Nov 2032$793.05$787.28$1,580.33$162,091.91
159Dec 2032$796.89$783.44$1,580.33$161,295.02
2032 Total$9,313.64$9,650.32$18,963.96
160Jan 2033$800.74$779.59$1,580.33$160,494.28
161Feb 2033$804.61$775.72$1,580.33$159,689.67
162Mar 2033$808.50$771.83$1,580.33$158,881.17
163Apr 2033$812.40$767.93$1,580.33$158,068.77
164May 2033$816.33$764.00$1,580.33$157,252.44
165Jun 2033$820.28$760.05$1,580.33$156,432.16
166Jul 2033$824.24$756.09$1,580.33$155,607.92
167Aug 2033$828.23$752.10$1,580.33$154,779.69
168Sep 2033$832.23$748.10$1,580.33$153,947.46
169Oct 2033$836.25$744.08$1,580.33$153,111.21
170Nov 2033$840.29$740.04$1,580.33$152,270.92
171Dec 2033$844.35$735.98$1,580.33$151,426.57
2033 Total$9,868.45$9,095.51$18,963.96
172Jan 2034$848.43$731.90$1,580.33$150,578.14
173Feb 2034$852.54$727.79$1,580.33$149,725.60
174Mar 2034$856.66$723.67$1,580.33$148,868.94
175Apr 2034$860.80$719.53$1,580.33$148,008.14
176May 2034$864.96$715.37$1,580.33$147,143.18
177Jun 2034$869.14$711.19$1,580.33$146,274.04
178Jul 2034$873.34$706.99$1,580.33$145,400.70
179Aug 2034$877.56$702.77$1,580.33$144,523.14
180Sep 2034$881.80$698.53$1,580.33$143,641.34
181Oct 2034$886.06$694.27$1,580.33$142,755.28
182Nov 2034$890.35$689.98$1,580.33$141,864.93
183Dec 2034$894.65$685.68$1,580.33$140,970.28
2034 Total$10,456.29$8,507.67$18,963.96
184Jan 2035$898.97$681.36$1,580.33$140,071.31
185Feb 2035$903.32$677.01$1,580.33$139,167.99
186Mar 2035$907.68$672.65$1,580.33$138,260.31
187Apr 2035$912.07$668.26$1,580.33$137,348.24
188May 2035$916.48$663.85$1,580.33$136,431.76
189Jun 2035$920.91$659.42$1,580.33$135,510.85
190Jul 2035$925.36$654.97$1,580.33$134,585.49
191Aug 2035$929.83$650.50$1,580.33$133,655.66
192Sep 2035$934.33$646.00$1,580.33$132,721.33
193Oct 2035$938.84$641.49$1,580.33$131,782.49
194Nov 2035$943.38$636.95$1,580.33$130,839.11
195Dec 2035$947.94$632.39$1,580.33$129,891.17
2035 Total$11,079.11$7,884.85$18,963.96
196Jan 2036$952.52$627.81$1,580.33$128,938.65
197Feb 2036$957.13$623.20$1,580.33$127,981.52
198Mar 2036$961.75$618.58$1,580.33$127,019.77
199Apr 2036$966.40$613.93$1,580.33$126,053.37
200May 2036$971.07$609.26$1,580.33$125,082.30
201Jun 2036$975.77$604.56$1,580.33$124,106.53
202Jul 2036$980.48$599.85$1,580.33$123,126.05
203Aug 2036$985.22$595.11$1,580.33$122,140.83
204Sep 2036$989.98$590.35$1,580.33$121,150.85
205Oct 2036$994.77$585.56$1,580.33$120,156.08
206Nov 2036$999.58$580.75$1,580.33$119,156.50
207Dec 2036$1,004.41$575.92$1,580.33$118,152.09
2036 Total$11,739.08$7,224.88$18,963.96
208Jan 2037$1,009.26$571.07$1,580.33$117,142.83
209Feb 2037$1,014.14$566.19$1,580.33$116,128.69
210Mar 2037$1,019.04$561.29$1,580.33$115,109.65
211Apr 2037$1,023.97$556.36$1,580.33$114,085.68
212May 2037$1,028.92$551.41$1,580.33$113,056.76
213Jun 2037$1,033.89$546.44$1,580.33$112,022.87
214Jul 2037$1,038.89$541.44$1,580.33$110,983.98
215Aug 2037$1,043.91$536.42$1,580.33$109,940.07
216Sep 2037$1,048.95$531.38$1,580.33$108,891.12
217Oct 2037$1,054.02$526.31$1,580.33$107,837.10
218Nov 2037$1,059.12$521.21$1,580.33$106,777.98
219Dec 2037$1,064.24$516.09$1,580.33$105,713.74
2037 Total$12,438.35$6,525.61$18,963.96
220Jan 2038$1,069.38$510.95$1,580.33$104,644.36
221Feb 2038$1,074.55$505.78$1,580.33$103,569.81
222Mar 2038$1,079.74$500.59$1,580.33$102,490.07
223Apr 2038$1,084.96$495.37$1,580.33$101,405.11
224May 2038$1,090.21$490.12$1,580.33$100,314.90
225Jun 2038$1,095.47$484.86$1,580.33$99,219.43
226Jul 2038$1,100.77$479.56$1,580.33$98,118.66
227Aug 2038$1,106.09$474.24$1,580.33$97,012.57
228Sep 2038$1,111.44$468.89$1,580.33$95,901.13
229Oct 2038$1,116.81$463.52$1,580.33$94,784.32
230Nov 2038$1,122.21$458.12$1,580.33$93,662.11
231Dec 2038$1,127.63$452.70$1,580.33$92,534.48
2038 Total$13,179.26$5,784.7$18,963.96
232Jan 2039$1,133.08$447.25$1,580.33$91,401.40
233Feb 2039$1,138.56$441.77$1,580.33$90,262.84
234Mar 2039$1,144.06$436.27$1,580.33$89,118.78
235Apr 2039$1,149.59$430.74$1,580.33$87,969.19
236May 2039$1,155.15$425.18$1,580.33$86,814.04
237Jun 2039$1,160.73$419.60$1,580.33$85,653.31
238Jul 2039$1,166.34$413.99$1,580.33$84,486.97
239Aug 2039$1,171.98$408.35$1,580.33$83,314.99
240Sep 2039$1,177.64$402.69$1,580.33$82,137.35
241Oct 2039$1,183.33$397.00$1,580.33$80,954.02
242Nov 2039$1,189.05$391.28$1,580.33$79,764.97
243Dec 2039$1,194.80$385.53$1,580.33$78,570.17
2039 Total$13,964.31$4,999.65$18,963.96
244Jan 2040$1,200.57$379.76$1,580.33$77,369.60
245Feb 2040$1,206.38$373.95$1,580.33$76,163.22
246Mar 2040$1,212.21$368.12$1,580.33$74,951.01
247Apr 2040$1,218.07$362.26$1,580.33$73,732.94
248May 2040$1,223.95$356.38$1,580.33$72,508.99
249Jun 2040$1,229.87$350.46$1,580.33$71,279.12
250Jul 2040$1,235.81$344.52$1,580.33$70,043.31
251Aug 2040$1,241.79$338.54$1,580.33$68,801.52
252Sep 2040$1,247.79$332.54$1,580.33$67,553.73
253Oct 2040$1,253.82$326.51$1,580.33$66,299.91
254Nov 2040$1,259.88$320.45$1,580.33$65,040.03
255Dec 2040$1,265.97$314.36$1,580.33$63,774.06
2040 Total$14,796.11$4,167.85$18,963.96
256Jan 2041$1,272.09$308.24$1,580.33$62,501.97
257Feb 2041$1,278.24$302.09$1,580.33$61,223.73
258Mar 2041$1,284.42$295.91$1,580.33$59,939.31
259Apr 2041$1,290.62$289.71$1,580.33$58,648.69
260May 2041$1,296.86$283.47$1,580.33$57,351.83
261Jun 2041$1,303.13$277.20$1,580.33$56,048.70
262Jul 2041$1,309.43$270.90$1,580.33$54,739.27
263Aug 2041$1,315.76$264.57$1,580.33$53,423.51
264Sep 2041$1,322.12$258.21$1,580.33$52,101.39
265Oct 2041$1,328.51$251.82$1,580.33$50,772.88
266Nov 2041$1,334.93$245.40$1,580.33$49,437.95
267Dec 2041$1,341.38$238.95$1,580.33$48,096.57
2041 Total$15,677.49$3,286.47$18,963.96
268Jan 2042$1,347.86$232.47$1,580.33$46,748.71
269Feb 2042$1,354.38$225.95$1,580.33$45,394.33
270Mar 2042$1,360.92$219.41$1,580.33$44,033.41
271Apr 2042$1,367.50$212.83$1,580.33$42,665.91
272May 2042$1,374.11$206.22$1,580.33$41,291.80
273Jun 2042$1,380.75$199.58$1,580.33$39,911.05
274Jul 2042$1,387.43$192.90$1,580.33$38,523.62
275Aug 2042$1,394.13$186.20$1,580.33$37,129.49
276Sep 2042$1,400.87$179.46$1,580.33$35,728.62
277Oct 2042$1,407.64$172.69$1,580.33$34,320.98
278Nov 2042$1,414.45$165.88$1,580.33$32,906.53
279Dec 2042$1,421.28$159.05$1,580.33$31,485.25
2042 Total$16,611.32$2,352.64$18,963.96
280Jan 2043$1,428.15$152.18$1,580.33$30,057.10
281Feb 2043$1,435.05$145.28$1,580.33$28,622.05
282Mar 2043$1,441.99$138.34$1,580.33$27,180.06
283Apr 2043$1,448.96$131.37$1,580.33$25,731.10
284May 2043$1,455.96$124.37$1,580.33$24,275.14
285Jun 2043$1,463.00$117.33$1,580.33$22,812.14
286Jul 2043$1,470.07$110.26$1,580.33$21,342.07
287Aug 2043$1,477.18$103.15$1,580.33$19,864.89
288Sep 2043$1,484.32$96.01$1,580.33$18,380.57
289Oct 2043$1,491.49$88.84$1,580.33$16,889.08
290Nov 2043$1,498.70$81.63$1,580.33$15,390.38
291Dec 2043$1,505.94$74.39$1,580.33$13,884.44
2043 Total$17,600.81$1,363.15$18,963.96
292Jan 2044$1,513.22$67.11$1,580.33$12,371.22
293Feb 2044$1,520.54$59.79$1,580.33$10,850.68
294Mar 2044$1,527.89$52.44$1,580.33$9,322.79
295Apr 2044$1,535.27$45.06$1,580.33$7,787.52
296May 2044$1,542.69$37.64$1,580.33$6,244.83
297Jun 2044$1,550.15$30.18$1,580.33$4,694.68
298Jul 2044$1,557.64$22.69$1,580.33$3,137.04
299Aug 2044$1,565.17$15.16$1,580.33$1,571.87
300Sep 2044$1,571.87$7.60$1,579.47$0.00
2044 Total$13,884.44$337.67$14,222.11
Compare your product with the big 4 banks, or add more products to compare
As seen on