Liberty Free Investment Loan (Principal and Interest) (LVR 70%-80%) from Liberty Financial

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
4.70%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,702
Number of Repayments
300
Total Interest Paid
$210,600
Total repayments
$510,600
DatePrincipleInterestPaymentBalance
1Dec 2019$526.74$1,175.00$1,701.74$299,473.26
2019 Total$526.74$1,175$1,701.74
2Jan 2020$528.80$1,172.94$1,701.74$298,944.46
3Feb 2020$530.87$1,170.87$1,701.74$298,413.59
4Mar 2020$532.95$1,168.79$1,701.74$297,880.64
5Apr 2020$535.04$1,166.70$1,701.74$297,345.60
6May 2020$537.14$1,164.60$1,701.74$296,808.46
7Jun 2020$539.24$1,162.50$1,701.74$296,269.22
8Jul 2020$541.35$1,160.39$1,701.74$295,727.87
9Aug 2020$543.47$1,158.27$1,701.74$295,184.40
10Sep 2020$545.60$1,156.14$1,701.74$294,638.80
11Oct 2020$547.74$1,154.00$1,701.74$294,091.06
12Nov 2020$549.88$1,151.86$1,701.74$293,541.18
13Dec 2020$552.04$1,149.70$1,701.74$292,989.14
2020 Total$6,484.12$13,936.76$20,420.88
14Jan 2021$554.20$1,147.54$1,701.74$292,434.94
15Feb 2021$556.37$1,145.37$1,701.74$291,878.57
16Mar 2021$558.55$1,143.19$1,701.74$291,320.02
17Apr 2021$560.74$1,141.00$1,701.74$290,759.28
18May 2021$562.93$1,138.81$1,701.74$290,196.35
19Jun 2021$565.14$1,136.60$1,701.74$289,631.21
20Jul 2021$567.35$1,134.39$1,701.74$289,063.86
21Aug 2021$569.57$1,132.17$1,701.74$288,494.29
22Sep 2021$571.80$1,129.94$1,701.74$287,922.49
23Oct 2021$574.04$1,127.70$1,701.74$287,348.45
24Nov 2021$576.29$1,125.45$1,701.74$286,772.16
25Dec 2021$578.55$1,123.19$1,701.74$286,193.61
2021 Total$6,795.53$13,625.35$20,420.88
26Jan 2022$580.82$1,120.92$1,701.74$285,612.79
27Feb 2022$583.09$1,118.65$1,701.74$285,029.70
28Mar 2022$585.37$1,116.37$1,701.74$284,444.33
29Apr 2022$587.67$1,114.07$1,701.74$283,856.66
30May 2022$589.97$1,111.77$1,701.74$283,266.69
31Jun 2022$592.28$1,109.46$1,701.74$282,674.41
32Jul 2022$594.60$1,107.14$1,701.74$282,079.81
33Aug 2022$596.93$1,104.81$1,701.74$281,482.88
34Sep 2022$599.27$1,102.47$1,701.74$280,883.61
35Oct 2022$601.61$1,100.13$1,701.74$280,282.00
36Nov 2022$603.97$1,097.77$1,701.74$279,678.03
37Dec 2022$606.33$1,095.41$1,701.74$279,071.70
2022 Total$7,121.91$13,298.97$20,420.88
38Jan 2023$608.71$1,093.03$1,701.74$278,462.99
39Feb 2023$611.09$1,090.65$1,701.74$277,851.90
40Mar 2023$613.49$1,088.25$1,701.74$277,238.41
41Apr 2023$615.89$1,085.85$1,701.74$276,622.52
42May 2023$618.30$1,083.44$1,701.74$276,004.22
43Jun 2023$620.72$1,081.02$1,701.74$275,383.50
44Jul 2023$623.15$1,078.59$1,701.74$274,760.35
45Aug 2023$625.60$1,076.14$1,701.74$274,134.75
46Sep 2023$628.05$1,073.69$1,701.74$273,506.70
47Oct 2023$630.51$1,071.23$1,701.74$272,876.19
48Nov 2023$632.97$1,068.77$1,701.74$272,243.22
49Dec 2023$635.45$1,066.29$1,701.74$271,607.77
2023 Total$7,463.93$12,956.95$20,420.88
50Jan 2024$637.94$1,063.80$1,701.74$270,969.83
51Feb 2024$640.44$1,061.30$1,701.74$270,329.39
52Mar 2024$642.95$1,058.79$1,701.74$269,686.44
53Apr 2024$645.47$1,056.27$1,701.74$269,040.97
54May 2024$648.00$1,053.74$1,701.74$268,392.97
55Jun 2024$650.53$1,051.21$1,701.74$267,742.44
56Jul 2024$653.08$1,048.66$1,701.74$267,089.36
57Aug 2024$655.64$1,046.10$1,701.74$266,433.72
58Sep 2024$658.21$1,043.53$1,701.74$265,775.51
59Oct 2024$660.79$1,040.95$1,701.74$265,114.72
60Nov 2024$663.37$1,038.37$1,701.74$264,451.35
61Dec 2024$665.97$1,035.77$1,701.74$263,785.38
2024 Total$7,822.39$12,598.49$20,420.88
62Jan 2025$668.58$1,033.16$1,701.74$263,116.80
63Feb 2025$671.20$1,030.54$1,701.74$262,445.60
64Mar 2025$673.83$1,027.91$1,701.74$261,771.77
65Apr 2025$676.47$1,025.27$1,701.74$261,095.30
66May 2025$679.12$1,022.62$1,701.74$260,416.18
67Jun 2025$681.78$1,019.96$1,701.74$259,734.40
68Jul 2025$684.45$1,017.29$1,701.74$259,049.95
69Aug 2025$687.13$1,014.61$1,701.74$258,362.82
70Sep 2025$689.82$1,011.92$1,701.74$257,673.00
71Oct 2025$692.52$1,009.22$1,701.74$256,980.48
72Nov 2025$695.23$1,006.51$1,701.74$256,285.25
73Dec 2025$697.96$1,003.78$1,701.74$255,587.29
2025 Total$8,198.09$12,222.79$20,420.88
74Jan 2026$700.69$1,001.05$1,701.74$254,886.60
75Feb 2026$703.43$998.31$1,701.74$254,183.17
76Mar 2026$706.19$995.55$1,701.74$253,476.98
77Apr 2026$708.96$992.78$1,701.74$252,768.02
78May 2026$711.73$990.01$1,701.74$252,056.29
79Jun 2026$714.52$987.22$1,701.74$251,341.77
80Jul 2026$717.32$984.42$1,701.74$250,624.45
81Aug 2026$720.13$981.61$1,701.74$249,904.32
82Sep 2026$722.95$978.79$1,701.74$249,181.37
83Oct 2026$725.78$975.96$1,701.74$248,455.59
84Nov 2026$728.62$973.12$1,701.74$247,726.97
85Dec 2026$731.48$970.26$1,701.74$246,995.49
2026 Total$8,591.8$11,829.08$20,420.88
86Jan 2027$734.34$967.40$1,701.74$246,261.15
87Feb 2027$737.22$964.52$1,701.74$245,523.93
88Mar 2027$740.10$961.64$1,701.74$244,783.83
89Apr 2027$743.00$958.74$1,701.74$244,040.83
90May 2027$745.91$955.83$1,701.74$243,294.92
91Jun 2027$748.83$952.91$1,701.74$242,546.09
92Jul 2027$751.77$949.97$1,701.74$241,794.32
93Aug 2027$754.71$947.03$1,701.74$241,039.61
94Sep 2027$757.67$944.07$1,701.74$240,281.94
95Oct 2027$760.64$941.10$1,701.74$239,521.30
96Nov 2027$763.61$938.13$1,701.74$238,757.69
97Dec 2027$766.61$935.13$1,701.74$237,991.08
2027 Total$9,004.41$11,416.47$20,420.88
98Jan 2028$769.61$932.13$1,701.74$237,221.47
99Feb 2028$772.62$929.12$1,701.74$236,448.85
100Mar 2028$775.65$926.09$1,701.74$235,673.20
101Apr 2028$778.69$923.05$1,701.74$234,894.51
102May 2028$781.74$920.00$1,701.74$234,112.77
103Jun 2028$784.80$916.94$1,701.74$233,327.97
104Jul 2028$787.87$913.87$1,701.74$232,540.10
105Aug 2028$790.96$910.78$1,701.74$231,749.14
106Sep 2028$794.06$907.68$1,701.74$230,955.08
107Oct 2028$797.17$904.57$1,701.74$230,157.91
108Nov 2028$800.29$901.45$1,701.74$229,357.62
109Dec 2028$803.42$898.32$1,701.74$228,554.20
2028 Total$9,436.88$10,984$20,420.88
110Jan 2029$806.57$895.17$1,701.74$227,747.63
111Feb 2029$809.73$892.01$1,701.74$226,937.90
112Mar 2029$812.90$888.84$1,701.74$226,125.00
113Apr 2029$816.08$885.66$1,701.74$225,308.92
114May 2029$819.28$882.46$1,701.74$224,489.64
115Jun 2029$822.49$879.25$1,701.74$223,667.15
116Jul 2029$825.71$876.03$1,701.74$222,841.44
117Aug 2029$828.94$872.80$1,701.74$222,012.50
118Sep 2029$832.19$869.55$1,701.74$221,180.31
119Oct 2029$835.45$866.29$1,701.74$220,344.86
120Nov 2029$838.72$863.02$1,701.74$219,506.14
121Dec 2029$842.01$859.73$1,701.74$218,664.13
2029 Total$9,890.07$10,530.81$20,420.88
122Jan 2030$845.31$856.43$1,701.74$217,818.82
123Feb 2030$848.62$853.12$1,701.74$216,970.20
124Mar 2030$851.94$849.80$1,701.74$216,118.26
125Apr 2030$855.28$846.46$1,701.74$215,262.98
126May 2030$858.63$843.11$1,701.74$214,404.35
127Jun 2030$861.99$839.75$1,701.74$213,542.36
128Jul 2030$865.37$836.37$1,701.74$212,676.99
129Aug 2030$868.76$832.98$1,701.74$211,808.23
130Sep 2030$872.16$829.58$1,701.74$210,936.07
131Oct 2030$875.57$826.17$1,701.74$210,060.50
132Nov 2030$879.00$822.74$1,701.74$209,181.50
133Dec 2030$882.45$819.29$1,701.74$208,299.05
2030 Total$10,365.08$10,055.8$20,420.88
134Jan 2031$885.90$815.84$1,701.74$207,413.15
135Feb 2031$889.37$812.37$1,701.74$206,523.78
136Mar 2031$892.86$808.88$1,701.74$205,630.92
137Apr 2031$896.35$805.39$1,701.74$204,734.57
138May 2031$899.86$801.88$1,701.74$203,834.71
139Jun 2031$903.39$798.35$1,701.74$202,931.32
140Jul 2031$906.93$794.81$1,701.74$202,024.39
141Aug 2031$910.48$791.26$1,701.74$201,113.91
142Sep 2031$914.04$787.70$1,701.74$200,199.87
143Oct 2031$917.62$784.12$1,701.74$199,282.25
144Nov 2031$921.22$780.52$1,701.74$198,361.03
145Dec 2031$924.83$776.91$1,701.74$197,436.20
2031 Total$10,862.85$9,558.03$20,420.88
146Jan 2032$928.45$773.29$1,701.74$196,507.75
147Feb 2032$932.08$769.66$1,701.74$195,575.67
148Mar 2032$935.74$766.00$1,701.74$194,639.93
149Apr 2032$939.40$762.34$1,701.74$193,700.53
150May 2032$943.08$758.66$1,701.74$192,757.45
151Jun 2032$946.77$754.97$1,701.74$191,810.68
152Jul 2032$950.48$751.26$1,701.74$190,860.20
153Aug 2032$954.20$747.54$1,701.74$189,906.00
154Sep 2032$957.94$743.80$1,701.74$188,948.06
155Oct 2032$961.69$740.05$1,701.74$187,986.37
156Nov 2032$965.46$736.28$1,701.74$187,020.91
157Dec 2032$969.24$732.50$1,701.74$186,051.67
2032 Total$11,384.53$9,036.35$20,420.88
158Jan 2033$973.04$728.70$1,701.74$185,078.63
159Feb 2033$976.85$724.89$1,701.74$184,101.78
160Mar 2033$980.67$721.07$1,701.74$183,121.11
161Apr 2033$984.52$717.22$1,701.74$182,136.59
162May 2033$988.37$713.37$1,701.74$181,148.22
163Jun 2033$992.24$709.50$1,701.74$180,155.98
164Jul 2033$996.13$705.61$1,701.74$179,159.85
165Aug 2033$1,000.03$701.71$1,701.74$178,159.82
166Sep 2033$1,003.95$697.79$1,701.74$177,155.87
167Oct 2033$1,007.88$693.86$1,701.74$176,147.99
168Nov 2033$1,011.83$689.91$1,701.74$175,136.16
169Dec 2033$1,015.79$685.95$1,701.74$174,120.37
2033 Total$11,931.3$8,489.58$20,420.88
170Jan 2034$1,019.77$681.97$1,701.74$173,100.60
171Feb 2034$1,023.76$677.98$1,701.74$172,076.84
172Mar 2034$1,027.77$673.97$1,701.74$171,049.07
173Apr 2034$1,031.80$669.94$1,701.74$170,017.27
174May 2034$1,035.84$665.90$1,701.74$168,981.43
175Jun 2034$1,039.90$661.84$1,701.74$167,941.53
176Jul 2034$1,043.97$657.77$1,701.74$166,897.56
177Aug 2034$1,048.06$653.68$1,701.74$165,849.50
178Sep 2034$1,052.16$649.58$1,701.74$164,797.34
179Oct 2034$1,056.28$645.46$1,701.74$163,741.06
180Nov 2034$1,060.42$641.32$1,701.74$162,680.64
181Dec 2034$1,064.57$637.17$1,701.74$161,616.07
2034 Total$12,504.3$7,916.58$20,420.88
182Jan 2035$1,068.74$633.00$1,701.74$160,547.33
183Feb 2035$1,072.93$628.81$1,701.74$159,474.40
184Mar 2035$1,077.13$624.61$1,701.74$158,397.27
185Apr 2035$1,081.35$620.39$1,701.74$157,315.92
186May 2035$1,085.59$616.15$1,701.74$156,230.33
187Jun 2035$1,089.84$611.90$1,701.74$155,140.49
188Jul 2035$1,094.11$607.63$1,701.74$154,046.38
189Aug 2035$1,098.39$603.35$1,701.74$152,947.99
190Sep 2035$1,102.69$599.05$1,701.74$151,845.30
191Oct 2035$1,107.01$594.73$1,701.74$150,738.29
192Nov 2035$1,111.35$590.39$1,701.74$149,626.94
193Dec 2035$1,115.70$586.04$1,701.74$148,511.24
2035 Total$13,104.83$7,316.05$20,420.88
194Jan 2036$1,120.07$581.67$1,701.74$147,391.17
195Feb 2036$1,124.46$577.28$1,701.74$146,266.71
196Mar 2036$1,128.86$572.88$1,701.74$145,137.85
197Apr 2036$1,133.28$568.46$1,701.74$144,004.57
198May 2036$1,137.72$564.02$1,701.74$142,866.85
199Jun 2036$1,142.18$559.56$1,701.74$141,724.67
200Jul 2036$1,146.65$555.09$1,701.74$140,578.02
201Aug 2036$1,151.14$550.60$1,701.74$139,426.88
202Sep 2036$1,155.65$546.09$1,701.74$138,271.23
203Oct 2036$1,160.18$541.56$1,701.74$137,111.05
204Nov 2036$1,164.72$537.02$1,701.74$135,946.33
205Dec 2036$1,169.28$532.46$1,701.74$134,777.05
2036 Total$13,734.19$6,686.69$20,420.88
206Jan 2037$1,173.86$527.88$1,701.74$133,603.19
207Feb 2037$1,178.46$523.28$1,701.74$132,424.73
208Mar 2037$1,183.08$518.66$1,701.74$131,241.65
209Apr 2037$1,187.71$514.03$1,701.74$130,053.94
210May 2037$1,192.36$509.38$1,701.74$128,861.58
211Jun 2037$1,197.03$504.71$1,701.74$127,664.55
212Jul 2037$1,201.72$500.02$1,701.74$126,462.83
213Aug 2037$1,206.43$495.31$1,701.74$125,256.40
214Sep 2037$1,211.15$490.59$1,701.74$124,045.25
215Oct 2037$1,215.90$485.84$1,701.74$122,829.35
216Nov 2037$1,220.66$481.08$1,701.74$121,608.69
217Dec 2037$1,225.44$476.30$1,701.74$120,383.25
2037 Total$14,393.8$6,027.08$20,420.88
218Jan 2038$1,230.24$471.50$1,701.74$119,153.01
219Feb 2038$1,235.06$466.68$1,701.74$117,917.95
220Mar 2038$1,239.89$461.85$1,701.74$116,678.06
221Apr 2038$1,244.75$456.99$1,701.74$115,433.31
222May 2038$1,249.63$452.11$1,701.74$114,183.68
223Jun 2038$1,254.52$447.22$1,701.74$112,929.16
224Jul 2038$1,259.43$442.31$1,701.74$111,669.73
225Aug 2038$1,264.37$437.37$1,701.74$110,405.36
226Sep 2038$1,269.32$432.42$1,701.74$109,136.04
227Oct 2038$1,274.29$427.45$1,701.74$107,861.75
228Nov 2038$1,279.28$422.46$1,701.74$106,582.47
229Dec 2038$1,284.29$417.45$1,701.74$105,298.18
2038 Total$15,085.07$5,335.81$20,420.88
230Jan 2039$1,289.32$412.42$1,701.74$104,008.86
231Feb 2039$1,294.37$407.37$1,701.74$102,714.49
232Mar 2039$1,299.44$402.30$1,701.74$101,415.05
233Apr 2039$1,304.53$397.21$1,701.74$100,110.52
234May 2039$1,309.64$392.10$1,701.74$98,800.88
235Jun 2039$1,314.77$386.97$1,701.74$97,486.11
236Jul 2039$1,319.92$381.82$1,701.74$96,166.19
237Aug 2039$1,325.09$376.65$1,701.74$94,841.10
238Sep 2039$1,330.28$371.46$1,701.74$93,510.82
239Oct 2039$1,335.49$366.25$1,701.74$92,175.33
240Nov 2039$1,340.72$361.02$1,701.74$90,834.61
241Dec 2039$1,345.97$355.77$1,701.74$89,488.64
2039 Total$15,809.54$4,611.34$20,420.88
242Jan 2040$1,351.24$350.50$1,701.74$88,137.40
243Feb 2040$1,356.54$345.20$1,701.74$86,780.86
244Mar 2040$1,361.85$339.89$1,701.74$85,419.01
245Apr 2040$1,367.18$334.56$1,701.74$84,051.83
246May 2040$1,372.54$329.20$1,701.74$82,679.29
247Jun 2040$1,377.91$323.83$1,701.74$81,301.38
248Jul 2040$1,383.31$318.43$1,701.74$79,918.07
249Aug 2040$1,388.73$313.01$1,701.74$78,529.34
250Sep 2040$1,394.17$307.57$1,701.74$77,135.17
251Oct 2040$1,399.63$302.11$1,701.74$75,735.54
252Nov 2040$1,405.11$296.63$1,701.74$74,330.43
253Dec 2040$1,410.61$291.13$1,701.74$72,919.82
2040 Total$16,568.82$3,852.06$20,420.88
254Jan 2041$1,416.14$285.60$1,701.74$71,503.68
255Feb 2041$1,421.68$280.06$1,701.74$70,082.00
256Mar 2041$1,427.25$274.49$1,701.74$68,654.75
257Apr 2041$1,432.84$268.90$1,701.74$67,221.91
258May 2041$1,438.45$263.29$1,701.74$65,783.46
259Jun 2041$1,444.09$257.65$1,701.74$64,339.37
260Jul 2041$1,449.74$252.00$1,701.74$62,889.63
261Aug 2041$1,455.42$246.32$1,701.74$61,434.21
262Sep 2041$1,461.12$240.62$1,701.74$59,973.09
263Oct 2041$1,466.85$234.89$1,701.74$58,506.24
264Nov 2041$1,472.59$229.15$1,701.74$57,033.65
265Dec 2041$1,478.36$223.38$1,701.74$55,555.29
2041 Total$17,364.53$3,056.35$20,420.88
266Jan 2042$1,484.15$217.59$1,701.74$54,071.14
267Feb 2042$1,489.96$211.78$1,701.74$52,581.18
268Mar 2042$1,495.80$205.94$1,701.74$51,085.38
269Apr 2042$1,501.66$200.08$1,701.74$49,583.72
270May 2042$1,507.54$194.20$1,701.74$48,076.18
271Jun 2042$1,513.44$188.30$1,701.74$46,562.74
272Jul 2042$1,519.37$182.37$1,701.74$45,043.37
273Aug 2042$1,525.32$176.42$1,701.74$43,518.05
274Sep 2042$1,531.29$170.45$1,701.74$41,986.76
275Oct 2042$1,537.29$164.45$1,701.74$40,449.47
276Nov 2042$1,543.31$158.43$1,701.74$38,906.16
277Dec 2042$1,549.36$152.38$1,701.74$37,356.80
2042 Total$18,198.49$2,222.39$20,420.88
278Jan 2043$1,555.43$146.31$1,701.74$35,801.37
279Feb 2043$1,561.52$140.22$1,701.74$34,239.85
280Mar 2043$1,567.63$134.11$1,701.74$32,672.22
281Apr 2043$1,573.77$127.97$1,701.74$31,098.45
282May 2043$1,579.94$121.80$1,701.74$29,518.51
283Jun 2043$1,586.13$115.61$1,701.74$27,932.38
284Jul 2043$1,592.34$109.40$1,701.74$26,340.04
285Aug 2043$1,598.57$103.17$1,701.74$24,741.47
286Sep 2043$1,604.84$96.90$1,701.74$23,136.63
287Oct 2043$1,611.12$90.62$1,701.74$21,525.51
288Nov 2043$1,617.43$84.31$1,701.74$19,908.08
289Dec 2043$1,623.77$77.97$1,701.74$18,284.31
2043 Total$19,072.49$1,348.39$20,420.88
290Jan 2044$1,630.13$71.61$1,701.74$16,654.18
291Feb 2044$1,636.51$65.23$1,701.74$15,017.67
292Mar 2044$1,642.92$58.82$1,701.74$13,374.75
293Apr 2044$1,649.36$52.38$1,701.74$11,725.39
294May 2044$1,655.82$45.92$1,701.74$10,069.57
295Jun 2044$1,662.30$39.44$1,701.74$8,407.27
296Jul 2044$1,668.81$32.93$1,701.74$6,738.46
297Aug 2044$1,675.35$26.39$1,701.74$5,063.11
298Sep 2044$1,681.91$19.83$1,701.74$3,381.20
299Oct 2044$1,688.50$13.24$1,701.74$1,692.70
300Nov 2044$1,692.70$6.63$1,699.33$0.00
2044 Total$18,284.31$432.42$18,716.73
Compare your product with the big 4 banks, or add more products to compare
As seen on