Liberty Sharp Home Loan (LVR 90%-95%) from Liberty Financial

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
4.89%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,445
Number of Repayments
300
Total Interest Paid
$183,500
Total repayments
$433,500
DatePrincipleInterestPaymentBalance
1Dec 2019$426.75$1,018.75$1,445.50$249,573.25
2019 Total$426.75$1,018.75$1,445.5
2Jan 2020$428.49$1,017.01$1,445.50$249,144.76
3Feb 2020$430.24$1,015.26$1,445.50$248,714.52
4Mar 2020$431.99$1,013.51$1,445.50$248,282.53
5Apr 2020$433.75$1,011.75$1,445.50$247,848.78
6May 2020$435.52$1,009.98$1,445.50$247,413.26
7Jun 2020$437.29$1,008.21$1,445.50$246,975.97
8Jul 2020$439.07$1,006.43$1,445.50$246,536.90
9Aug 2020$440.86$1,004.64$1,445.50$246,096.04
10Sep 2020$442.66$1,002.84$1,445.50$245,653.38
11Oct 2020$444.46$1,001.04$1,445.50$245,208.92
12Nov 2020$446.27$999.23$1,445.50$244,762.65
13Dec 2020$448.09$997.41$1,445.50$244,314.56
2020 Total$5,258.69$12,087.31$17,346
14Jan 2021$449.92$995.58$1,445.50$243,864.64
15Feb 2021$451.75$993.75$1,445.50$243,412.89
16Mar 2021$453.59$991.91$1,445.50$242,959.30
17Apr 2021$455.44$990.06$1,445.50$242,503.86
18May 2021$457.30$988.20$1,445.50$242,046.56
19Jun 2021$459.16$986.34$1,445.50$241,587.40
20Jul 2021$461.03$984.47$1,445.50$241,126.37
21Aug 2021$462.91$982.59$1,445.50$240,663.46
22Sep 2021$464.80$980.70$1,445.50$240,198.66
23Oct 2021$466.69$978.81$1,445.50$239,731.97
24Nov 2021$468.59$976.91$1,445.50$239,263.38
25Dec 2021$470.50$975.00$1,445.50$238,792.88
2021 Total$5,521.68$11,824.32$17,346
26Jan 2022$472.42$973.08$1,445.50$238,320.46
27Feb 2022$474.34$971.16$1,445.50$237,846.12
28Mar 2022$476.28$969.22$1,445.50$237,369.84
29Apr 2022$478.22$967.28$1,445.50$236,891.62
30May 2022$480.17$965.33$1,445.50$236,411.45
31Jun 2022$482.12$963.38$1,445.50$235,929.33
32Jul 2022$484.09$961.41$1,445.50$235,445.24
33Aug 2022$486.06$959.44$1,445.50$234,959.18
34Sep 2022$488.04$957.46$1,445.50$234,471.14
35Oct 2022$490.03$955.47$1,445.50$233,981.11
36Nov 2022$492.03$953.47$1,445.50$233,489.08
37Dec 2022$494.03$951.47$1,445.50$232,995.05
2022 Total$5,797.83$11,548.17$17,346
38Jan 2023$496.05$949.45$1,445.50$232,499.00
39Feb 2023$498.07$947.43$1,445.50$232,000.93
40Mar 2023$500.10$945.40$1,445.50$231,500.83
41Apr 2023$502.13$943.37$1,445.50$230,998.70
42May 2023$504.18$941.32$1,445.50$230,494.52
43Jun 2023$506.23$939.27$1,445.50$229,988.29
44Jul 2023$508.30$937.20$1,445.50$229,479.99
45Aug 2023$510.37$935.13$1,445.50$228,969.62
46Sep 2023$512.45$933.05$1,445.50$228,457.17
47Oct 2023$514.54$930.96$1,445.50$227,942.63
48Nov 2023$516.63$928.87$1,445.50$227,426.00
49Dec 2023$518.74$926.76$1,445.50$226,907.26
2023 Total$6,087.79$11,258.21$17,346
50Jan 2024$520.85$924.65$1,445.50$226,386.41
51Feb 2024$522.98$922.52$1,445.50$225,863.43
52Mar 2024$525.11$920.39$1,445.50$225,338.32
53Apr 2024$527.25$918.25$1,445.50$224,811.07
54May 2024$529.39$916.11$1,445.50$224,281.68
55Jun 2024$531.55$913.95$1,445.50$223,750.13
56Jul 2024$533.72$911.78$1,445.50$223,216.41
57Aug 2024$535.89$909.61$1,445.50$222,680.52
58Sep 2024$538.08$907.42$1,445.50$222,142.44
59Oct 2024$540.27$905.23$1,445.50$221,602.17
60Nov 2024$542.47$903.03$1,445.50$221,059.70
61Dec 2024$544.68$900.82$1,445.50$220,515.02
2024 Total$6,392.24$10,953.76$17,346
62Jan 2025$546.90$898.60$1,445.50$219,968.12
63Feb 2025$549.13$896.37$1,445.50$219,418.99
64Mar 2025$551.37$894.13$1,445.50$218,867.62
65Apr 2025$553.61$891.89$1,445.50$218,314.01
66May 2025$555.87$889.63$1,445.50$217,758.14
67Jun 2025$558.14$887.36$1,445.50$217,200.00
68Jul 2025$560.41$885.09$1,445.50$216,639.59
69Aug 2025$562.69$882.81$1,445.50$216,076.90
70Sep 2025$564.99$880.51$1,445.50$215,511.91
71Oct 2025$567.29$878.21$1,445.50$214,944.62
72Nov 2025$569.60$875.90$1,445.50$214,375.02
73Dec 2025$571.92$873.58$1,445.50$213,803.10
2025 Total$6,711.92$10,634.08$17,346
74Jan 2026$574.25$871.25$1,445.50$213,228.85
75Feb 2026$576.59$868.91$1,445.50$212,652.26
76Mar 2026$578.94$866.56$1,445.50$212,073.32
77Apr 2026$581.30$864.20$1,445.50$211,492.02
78May 2026$583.67$861.83$1,445.50$210,908.35
79Jun 2026$586.05$859.45$1,445.50$210,322.30
80Jul 2026$588.44$857.06$1,445.50$209,733.86
81Aug 2026$590.83$854.67$1,445.50$209,143.03
82Sep 2026$593.24$852.26$1,445.50$208,549.79
83Oct 2026$595.66$849.84$1,445.50$207,954.13
84Nov 2026$598.09$847.41$1,445.50$207,356.04
85Dec 2026$600.52$844.98$1,445.50$206,755.52
2026 Total$7,047.58$10,298.42$17,346
86Jan 2027$602.97$842.53$1,445.50$206,152.55
87Feb 2027$605.43$840.07$1,445.50$205,547.12
88Mar 2027$607.90$837.60$1,445.50$204,939.22
89Apr 2027$610.37$835.13$1,445.50$204,328.85
90May 2027$612.86$832.64$1,445.50$203,715.99
91Jun 2027$615.36$830.14$1,445.50$203,100.63
92Jul 2027$617.86$827.64$1,445.50$202,482.77
93Aug 2027$620.38$825.12$1,445.50$201,862.39
94Sep 2027$622.91$822.59$1,445.50$201,239.48
95Oct 2027$625.45$820.05$1,445.50$200,614.03
96Nov 2027$628.00$817.50$1,445.50$199,986.03
97Dec 2027$630.56$814.94$1,445.50$199,355.47
2027 Total$7,400.05$9,945.95$17,346
98Jan 2028$633.13$812.37$1,445.50$198,722.34
99Feb 2028$635.71$809.79$1,445.50$198,086.63
100Mar 2028$638.30$807.20$1,445.50$197,448.33
101Apr 2028$640.90$804.60$1,445.50$196,807.43
102May 2028$643.51$801.99$1,445.50$196,163.92
103Jun 2028$646.13$799.37$1,445.50$195,517.79
104Jul 2028$648.77$796.73$1,445.50$194,869.02
105Aug 2028$651.41$794.09$1,445.50$194,217.61
106Sep 2028$654.06$791.44$1,445.50$193,563.55
107Oct 2028$656.73$788.77$1,445.50$192,906.82
108Nov 2028$659.40$786.10$1,445.50$192,247.42
109Dec 2028$662.09$783.41$1,445.50$191,585.33
2028 Total$7,770.14$9,575.86$17,346
110Jan 2029$664.79$780.71$1,445.50$190,920.54
111Feb 2029$667.50$778.00$1,445.50$190,253.04
112Mar 2029$670.22$775.28$1,445.50$189,582.82
113Apr 2029$672.95$772.55$1,445.50$188,909.87
114May 2029$675.69$769.81$1,445.50$188,234.18
115Jun 2029$678.45$767.05$1,445.50$187,555.73
116Jul 2029$681.21$764.29$1,445.50$186,874.52
117Aug 2029$683.99$761.51$1,445.50$186,190.53
118Sep 2029$686.77$758.73$1,445.50$185,503.76
119Oct 2029$689.57$755.93$1,445.50$184,814.19
120Nov 2029$692.38$753.12$1,445.50$184,121.81
121Dec 2029$695.20$750.30$1,445.50$183,426.61
2029 Total$8,158.72$9,187.28$17,346
122Jan 2030$698.04$747.46$1,445.50$182,728.57
123Feb 2030$700.88$744.62$1,445.50$182,027.69
124Mar 2030$703.74$741.76$1,445.50$181,323.95
125Apr 2030$706.60$738.90$1,445.50$180,617.35
126May 2030$709.48$736.02$1,445.50$179,907.87
127Jun 2030$712.38$733.12$1,445.50$179,195.49
128Jul 2030$715.28$730.22$1,445.50$178,480.21
129Aug 2030$718.19$727.31$1,445.50$177,762.02
130Sep 2030$721.12$724.38$1,445.50$177,040.90
131Oct 2030$724.06$721.44$1,445.50$176,316.84
132Nov 2030$727.01$718.49$1,445.50$175,589.83
133Dec 2030$729.97$715.53$1,445.50$174,859.86
2030 Total$8,566.75$8,779.25$17,346
134Jan 2031$732.95$712.55$1,445.50$174,126.91
135Feb 2031$735.93$709.57$1,445.50$173,390.98
136Mar 2031$738.93$706.57$1,445.50$172,652.05
137Apr 2031$741.94$703.56$1,445.50$171,910.11
138May 2031$744.97$700.53$1,445.50$171,165.14
139Jun 2031$748.00$697.50$1,445.50$170,417.14
140Jul 2031$751.05$694.45$1,445.50$169,666.09
141Aug 2031$754.11$691.39$1,445.50$168,911.98
142Sep 2031$757.18$688.32$1,445.50$168,154.80
143Oct 2031$760.27$685.23$1,445.50$167,394.53
144Nov 2031$763.37$682.13$1,445.50$166,631.16
145Dec 2031$766.48$679.02$1,445.50$165,864.68
2031 Total$8,995.18$8,350.82$17,346
146Jan 2032$769.60$675.90$1,445.50$165,095.08
147Feb 2032$772.74$672.76$1,445.50$164,322.34
148Mar 2032$775.89$669.61$1,445.50$163,546.45
149Apr 2032$779.05$666.45$1,445.50$162,767.40
150May 2032$782.22$663.28$1,445.50$161,985.18
151Jun 2032$785.41$660.09$1,445.50$161,199.77
152Jul 2032$788.61$656.89$1,445.50$160,411.16
153Aug 2032$791.82$653.68$1,445.50$159,619.34
154Sep 2032$795.05$650.45$1,445.50$158,824.29
155Oct 2032$798.29$647.21$1,445.50$158,026.00
156Nov 2032$801.54$643.96$1,445.50$157,224.46
157Dec 2032$804.81$640.69$1,445.50$156,419.65
2032 Total$9,445.03$7,900.97$17,346
158Jan 2033$808.09$637.41$1,445.50$155,611.56
159Feb 2033$811.38$634.12$1,445.50$154,800.18
160Mar 2033$814.69$630.81$1,445.50$153,985.49
161Apr 2033$818.01$627.49$1,445.50$153,167.48
162May 2033$821.34$624.16$1,445.50$152,346.14
163Jun 2033$824.69$620.81$1,445.50$151,521.45
164Jul 2033$828.05$617.45$1,445.50$150,693.40
165Aug 2033$831.42$614.08$1,445.50$149,861.98
166Sep 2033$834.81$610.69$1,445.50$149,027.17
167Oct 2033$838.21$607.29$1,445.50$148,188.96
168Nov 2033$841.63$603.87$1,445.50$147,347.33
169Dec 2033$845.06$600.44$1,445.50$146,502.27
2033 Total$9,917.38$7,428.62$17,346
170Jan 2034$848.50$597.00$1,445.50$145,653.77
171Feb 2034$851.96$593.54$1,445.50$144,801.81
172Mar 2034$855.43$590.07$1,445.50$143,946.38
173Apr 2034$858.92$586.58$1,445.50$143,087.46
174May 2034$862.42$583.08$1,445.50$142,225.04
175Jun 2034$865.93$579.57$1,445.50$141,359.11
176Jul 2034$869.46$576.04$1,445.50$140,489.65
177Aug 2034$873.00$572.50$1,445.50$139,616.65
178Sep 2034$876.56$568.94$1,445.50$138,740.09
179Oct 2034$880.13$565.37$1,445.50$137,859.96
180Nov 2034$883.72$561.78$1,445.50$136,976.24
181Dec 2034$887.32$558.18$1,445.50$136,088.92
2034 Total$10,413.35$6,932.65$17,346
182Jan 2035$890.94$554.56$1,445.50$135,197.98
183Feb 2035$894.57$550.93$1,445.50$134,303.41
184Mar 2035$898.21$547.29$1,445.50$133,405.20
185Apr 2035$901.87$543.63$1,445.50$132,503.33
186May 2035$905.55$539.95$1,445.50$131,597.78
187Jun 2035$909.24$536.26$1,445.50$130,688.54
188Jul 2035$912.94$532.56$1,445.50$129,775.60
189Aug 2035$916.66$528.84$1,445.50$128,858.94
190Sep 2035$920.40$525.10$1,445.50$127,938.54
191Oct 2035$924.15$521.35$1,445.50$127,014.39
192Nov 2035$927.92$517.58$1,445.50$126,086.47
193Dec 2035$931.70$513.80$1,445.50$125,154.77
2035 Total$10,934.15$6,411.85$17,346
194Jan 2036$935.49$510.01$1,445.50$124,219.28
195Feb 2036$939.31$506.19$1,445.50$123,279.97
196Mar 2036$943.13$502.37$1,445.50$122,336.84
197Apr 2036$946.98$498.52$1,445.50$121,389.86
198May 2036$950.84$494.66$1,445.50$120,439.02
199Jun 2036$954.71$490.79$1,445.50$119,484.31
200Jul 2036$958.60$486.90$1,445.50$118,525.71
201Aug 2036$962.51$482.99$1,445.50$117,563.20
202Sep 2036$966.43$479.07$1,445.50$116,596.77
203Oct 2036$970.37$475.13$1,445.50$115,626.40
204Nov 2036$974.32$471.18$1,445.50$114,652.08
205Dec 2036$978.29$467.21$1,445.50$113,673.79
2036 Total$11,480.98$5,865.02$17,346
206Jan 2037$982.28$463.22$1,445.50$112,691.51
207Feb 2037$986.28$459.22$1,445.50$111,705.23
208Mar 2037$990.30$455.20$1,445.50$110,714.93
209Apr 2037$994.34$451.16$1,445.50$109,720.59
210May 2037$998.39$447.11$1,445.50$108,722.20
211Jun 2037$1,002.46$443.04$1,445.50$107,719.74
212Jul 2037$1,006.54$438.96$1,445.50$106,713.20
213Aug 2037$1,010.64$434.86$1,445.50$105,702.56
214Sep 2037$1,014.76$430.74$1,445.50$104,687.80
215Oct 2037$1,018.90$426.60$1,445.50$103,668.90
216Nov 2037$1,023.05$422.45$1,445.50$102,645.85
217Dec 2037$1,027.22$418.28$1,445.50$101,618.63
2037 Total$12,055.16$5,290.84$17,346
218Jan 2038$1,031.40$414.10$1,445.50$100,587.23
219Feb 2038$1,035.61$409.89$1,445.50$99,551.62
220Mar 2038$1,039.83$405.67$1,445.50$98,511.79
221Apr 2038$1,044.06$401.44$1,445.50$97,467.73
222May 2038$1,048.32$397.18$1,445.50$96,419.41
223Jun 2038$1,052.59$392.91$1,445.50$95,366.82
224Jul 2038$1,056.88$388.62$1,445.50$94,309.94
225Aug 2038$1,061.19$384.31$1,445.50$93,248.75
226Sep 2038$1,065.51$379.99$1,445.50$92,183.24
227Oct 2038$1,069.85$375.65$1,445.50$91,113.39
228Nov 2038$1,074.21$371.29$1,445.50$90,039.18
229Dec 2038$1,078.59$366.91$1,445.50$88,960.59
2038 Total$12,658.04$4,687.96$17,346
230Jan 2039$1,082.99$362.51$1,445.50$87,877.60
231Feb 2039$1,087.40$358.10$1,445.50$86,790.20
232Mar 2039$1,091.83$353.67$1,445.50$85,698.37
233Apr 2039$1,096.28$349.22$1,445.50$84,602.09
234May 2039$1,100.75$344.75$1,445.50$83,501.34
235Jun 2039$1,105.23$340.27$1,445.50$82,396.11
236Jul 2039$1,109.74$335.76$1,445.50$81,286.37
237Aug 2039$1,114.26$331.24$1,445.50$80,172.11
238Sep 2039$1,118.80$326.70$1,445.50$79,053.31
239Oct 2039$1,123.36$322.14$1,445.50$77,929.95
240Nov 2039$1,127.94$317.56$1,445.50$76,802.01
241Dec 2039$1,132.53$312.97$1,445.50$75,669.48
2039 Total$13,291.11$4,054.89$17,346
242Jan 2040$1,137.15$308.35$1,445.50$74,532.33
243Feb 2040$1,141.78$303.72$1,445.50$73,390.55
244Mar 2040$1,146.43$299.07$1,445.50$72,244.12
245Apr 2040$1,151.11$294.39$1,445.50$71,093.01
246May 2040$1,155.80$289.70$1,445.50$69,937.21
247Jun 2040$1,160.51$284.99$1,445.50$68,776.70
248Jul 2040$1,165.23$280.27$1,445.50$67,611.47
249Aug 2040$1,169.98$275.52$1,445.50$66,441.49
250Sep 2040$1,174.75$270.75$1,445.50$65,266.74
251Oct 2040$1,179.54$265.96$1,445.50$64,087.20
252Nov 2040$1,184.34$261.16$1,445.50$62,902.86
253Dec 2040$1,189.17$256.33$1,445.50$61,713.69
2040 Total$13,955.79$3,390.21$17,346
254Jan 2041$1,194.02$251.48$1,445.50$60,519.67
255Feb 2041$1,198.88$246.62$1,445.50$59,320.79
256Mar 2041$1,203.77$241.73$1,445.50$58,117.02
257Apr 2041$1,208.67$236.83$1,445.50$56,908.35
258May 2041$1,213.60$231.90$1,445.50$55,694.75
259Jun 2041$1,218.54$226.96$1,445.50$54,476.21
260Jul 2041$1,223.51$221.99$1,445.50$53,252.70
261Aug 2041$1,228.50$217.00$1,445.50$52,024.20
262Sep 2041$1,233.50$212.00$1,445.50$50,790.70
263Oct 2041$1,238.53$206.97$1,445.50$49,552.17
264Nov 2041$1,243.57$201.93$1,445.50$48,308.60
265Dec 2041$1,248.64$196.86$1,445.50$47,059.96
2041 Total$14,653.73$2,692.27$17,346
266Jan 2042$1,253.73$191.77$1,445.50$45,806.23
267Feb 2042$1,258.84$186.66$1,445.50$44,547.39
268Mar 2042$1,263.97$181.53$1,445.50$43,283.42
269Apr 2042$1,269.12$176.38$1,445.50$42,014.30
270May 2042$1,274.29$171.21$1,445.50$40,740.01
271Jun 2042$1,279.48$166.02$1,445.50$39,460.53
272Jul 2042$1,284.70$160.80$1,445.50$38,175.83
273Aug 2042$1,289.93$155.57$1,445.50$36,885.90
274Sep 2042$1,295.19$150.31$1,445.50$35,590.71
275Oct 2042$1,300.47$145.03$1,445.50$34,290.24
276Nov 2042$1,305.77$139.73$1,445.50$32,984.47
277Dec 2042$1,311.09$134.41$1,445.50$31,673.38
2042 Total$15,386.58$1,959.42$17,346
278Jan 2043$1,316.43$129.07$1,445.50$30,356.95
279Feb 2043$1,321.80$123.70$1,445.50$29,035.15
280Mar 2043$1,327.18$118.32$1,445.50$27,707.97
281Apr 2043$1,332.59$112.91$1,445.50$26,375.38
282May 2043$1,338.02$107.48$1,445.50$25,037.36
283Jun 2043$1,343.47$102.03$1,445.50$23,693.89
284Jul 2043$1,348.95$96.55$1,445.50$22,344.94
285Aug 2043$1,354.44$91.06$1,445.50$20,990.50
286Sep 2043$1,359.96$85.54$1,445.50$19,630.54
287Oct 2043$1,365.51$79.99$1,445.50$18,265.03
288Nov 2043$1,371.07$74.43$1,445.50$16,893.96
289Dec 2043$1,376.66$68.84$1,445.50$15,517.30
2043 Total$16,156.08$1,189.92$17,346
290Jan 2044$1,382.27$63.23$1,445.50$14,135.03
291Feb 2044$1,387.90$57.60$1,445.50$12,747.13
292Mar 2044$1,393.56$51.94$1,445.50$11,353.57
293Apr 2044$1,399.23$46.27$1,445.50$9,954.34
294May 2044$1,404.94$40.56$1,445.50$8,549.40
295Jun 2044$1,410.66$34.84$1,445.50$7,138.74
296Jul 2044$1,416.41$29.09$1,445.50$5,722.33
297Aug 2044$1,422.18$23.32$1,445.50$4,300.15
298Sep 2044$1,427.98$17.52$1,445.50$2,872.17
299Oct 2044$1,433.80$11.70$1,445.50$1,438.37
300Nov 2044$1,438.37$5.86$1,444.23$0.00
2044 Total$15,517.3$381.93$15,899.23
Compare your product with the big 4 banks, or add more products to compare
As seen on