Connect Home Loan Fixed (Principal and Interest) 4 Years (LVR 80%-90%) from LJ Hooker Home Loans

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
4.56%
Fixed - 4 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,398
Number of Repayments
300
Total Interest Paid
$169,400
Total repayments
$419,400
DatePrincipleInterestPaymentBalance
1Oct 2019$448.11$950.00$1,398.11$249,551.89
2Nov 2019$449.81$948.30$1,398.11$249,102.08
3Dec 2019$451.52$946.59$1,398.11$248,650.56
2019 Total$1,349.44$2,844.89$4,194.33
4Jan 2020$453.24$944.87$1,398.11$248,197.32
5Feb 2020$454.96$943.15$1,398.11$247,742.36
6Mar 2020$456.69$941.42$1,398.11$247,285.67
7Apr 2020$458.42$939.69$1,398.11$246,827.25
8May 2020$460.17$937.94$1,398.11$246,367.08
9Jun 2020$461.92$936.19$1,398.11$245,905.16
10Jul 2020$463.67$934.44$1,398.11$245,441.49
11Aug 2020$465.43$932.68$1,398.11$244,976.06
12Sep 2020$467.20$930.91$1,398.11$244,508.86
13Oct 2020$468.98$929.13$1,398.11$244,039.88
14Nov 2020$470.76$927.35$1,398.11$243,569.12
15Dec 2020$472.55$925.56$1,398.11$243,096.57
2020 Total$5,553.99$11,223.33$16,777.32
16Jan 2021$474.34$923.77$1,398.11$242,622.23
17Feb 2021$476.15$921.96$1,398.11$242,146.08
18Mar 2021$477.95$920.16$1,398.11$241,668.13
19Apr 2021$479.77$918.34$1,398.11$241,188.36
20May 2021$481.59$916.52$1,398.11$240,706.77
21Jun 2021$483.42$914.69$1,398.11$240,223.35
22Jul 2021$485.26$912.85$1,398.11$239,738.09
23Aug 2021$487.11$911.00$1,398.11$239,250.98
24Sep 2021$488.96$909.15$1,398.11$238,762.02
25Oct 2021$490.81$907.30$1,398.11$238,271.21
26Nov 2021$492.68$905.43$1,398.11$237,778.53
27Dec 2021$494.55$903.56$1,398.11$237,283.98
2021 Total$5,812.59$10,964.73$16,777.32
28Jan 2022$496.43$901.68$1,398.11$236,787.55
29Feb 2022$498.32$899.79$1,398.11$236,289.23
30Mar 2022$500.21$897.90$1,398.11$235,789.02
31Apr 2022$502.11$896.00$1,398.11$235,286.91
32May 2022$504.02$894.09$1,398.11$234,782.89
33Jun 2022$505.94$892.17$1,398.11$234,276.95
34Jul 2022$507.86$890.25$1,398.11$233,769.09
35Aug 2022$509.79$888.32$1,398.11$233,259.30
36Sep 2022$511.72$886.39$1,398.11$232,747.58
37Oct 2022$513.67$884.44$1,398.11$232,233.91
38Nov 2022$515.62$882.49$1,398.11$231,718.29
39Dec 2022$517.58$880.53$1,398.11$231,200.71
2022 Total$6,083.27$10,694.05$16,777.32
40Jan 2023$519.55$878.56$1,398.11$230,681.16
41Feb 2023$521.52$876.59$1,398.11$230,159.64
42Mar 2023$523.50$874.61$1,398.11$229,636.14
43Apr 2023$525.49$872.62$1,398.11$229,110.65
44May 2023$527.49$870.62$1,398.11$228,583.16
45Jun 2023$529.49$868.62$1,398.11$228,053.67
46Jul 2023$531.51$866.60$1,398.11$227,522.16
47Aug 2023$533.53$864.58$1,398.11$226,988.63
48Sep 2023$535.55$862.56$1,398.11$226,453.08
49Oct 2023$537.59$860.52$1,398.11$225,915.49
50Nov 2023$539.63$858.48$1,398.11$225,375.86
51Dec 2023$541.68$856.43$1,398.11$224,834.18
2023 Total$6,366.53$10,410.79$16,777.32
52Jan 2024$543.74$854.37$1,398.11$224,290.44
53Feb 2024$545.81$852.30$1,398.11$223,744.63
54Mar 2024$547.88$850.23$1,398.11$223,196.75
55Apr 2024$549.96$848.15$1,398.11$222,646.79
56May 2024$552.05$846.06$1,398.11$222,094.74
57Jun 2024$554.15$843.96$1,398.11$221,540.59
58Jul 2024$556.26$841.85$1,398.11$220,984.33
59Aug 2024$558.37$839.74$1,398.11$220,425.96
60Sep 2024$560.49$837.62$1,398.11$219,865.47
61Oct 2024$562.62$835.49$1,398.11$219,302.85
62Nov 2024$564.76$833.35$1,398.11$218,738.09
63Dec 2024$566.91$831.20$1,398.11$218,171.18
2024 Total$6,663$10,114.32$16,777.32
64Jan 2025$569.06$829.05$1,398.11$217,602.12
65Feb 2025$571.22$826.89$1,398.11$217,030.90
66Mar 2025$573.39$824.72$1,398.11$216,457.51
67Apr 2025$575.57$822.54$1,398.11$215,881.94
68May 2025$577.76$820.35$1,398.11$215,304.18
69Jun 2025$579.95$818.16$1,398.11$214,724.23
70Jul 2025$582.16$815.95$1,398.11$214,142.07
71Aug 2025$584.37$813.74$1,398.11$213,557.70
72Sep 2025$586.59$811.52$1,398.11$212,971.11
73Oct 2025$588.82$809.29$1,398.11$212,382.29
74Nov 2025$591.06$807.05$1,398.11$211,791.23
75Dec 2025$593.30$804.81$1,398.11$211,197.93
2025 Total$6,973.25$9,804.07$16,777.32
76Jan 2026$595.56$802.55$1,398.11$210,602.37
77Feb 2026$597.82$800.29$1,398.11$210,004.55
78Mar 2026$600.09$798.02$1,398.11$209,404.46
79Apr 2026$602.37$795.74$1,398.11$208,802.09
80May 2026$604.66$793.45$1,398.11$208,197.43
81Jun 2026$606.96$791.15$1,398.11$207,590.47
82Jul 2026$609.27$788.84$1,398.11$206,981.20
83Aug 2026$611.58$786.53$1,398.11$206,369.62
84Sep 2026$613.91$784.20$1,398.11$205,755.71
85Oct 2026$616.24$781.87$1,398.11$205,139.47
86Nov 2026$618.58$779.53$1,398.11$204,520.89
87Dec 2026$620.93$777.18$1,398.11$203,899.96
2026 Total$7,297.97$9,479.35$16,777.32
88Jan 2027$623.29$774.82$1,398.11$203,276.67
89Feb 2027$625.66$772.45$1,398.11$202,651.01
90Mar 2027$628.04$770.07$1,398.11$202,022.97
91Apr 2027$630.42$767.69$1,398.11$201,392.55
92May 2027$632.82$765.29$1,398.11$200,759.73
93Jun 2027$635.22$762.89$1,398.11$200,124.51
94Jul 2027$637.64$760.47$1,398.11$199,486.87
95Aug 2027$640.06$758.05$1,398.11$198,846.81
96Sep 2027$642.49$755.62$1,398.11$198,204.32
97Oct 2027$644.93$753.18$1,398.11$197,559.39
98Nov 2027$647.38$750.73$1,398.11$196,912.01
99Dec 2027$649.84$748.27$1,398.11$196,262.17
2027 Total$7,637.79$9,139.53$16,777.32
100Jan 2028$652.31$745.80$1,398.11$195,609.86
101Feb 2028$654.79$743.32$1,398.11$194,955.07
102Mar 2028$657.28$740.83$1,398.11$194,297.79
103Apr 2028$659.78$738.33$1,398.11$193,638.01
104May 2028$662.29$735.82$1,398.11$192,975.72
105Jun 2028$664.80$733.31$1,398.11$192,310.92
106Jul 2028$667.33$730.78$1,398.11$191,643.59
107Aug 2028$669.86$728.25$1,398.11$190,973.73
108Sep 2028$672.41$725.70$1,398.11$190,301.32
109Oct 2028$674.96$723.15$1,398.11$189,626.36
110Nov 2028$677.53$720.58$1,398.11$188,948.83
111Dec 2028$680.10$718.01$1,398.11$188,268.73
2028 Total$7,993.44$8,783.88$16,777.32
112Jan 2029$682.69$715.42$1,398.11$187,586.04
113Feb 2029$685.28$712.83$1,398.11$186,900.76
114Mar 2029$687.89$710.22$1,398.11$186,212.87
115Apr 2029$690.50$707.61$1,398.11$185,522.37
116May 2029$693.12$704.99$1,398.11$184,829.25
117Jun 2029$695.76$702.35$1,398.11$184,133.49
118Jul 2029$698.40$699.71$1,398.11$183,435.09
119Aug 2029$701.06$697.05$1,398.11$182,734.03
120Sep 2029$703.72$694.39$1,398.11$182,030.31
121Oct 2029$706.39$691.72$1,398.11$181,323.92
122Nov 2029$709.08$689.03$1,398.11$180,614.84
123Dec 2029$711.77$686.34$1,398.11$179,903.07
2029 Total$8,365.66$8,411.66$16,777.32
124Jan 2030$714.48$683.63$1,398.11$179,188.59
125Feb 2030$717.19$680.92$1,398.11$178,471.40
126Mar 2030$719.92$678.19$1,398.11$177,751.48
127Apr 2030$722.65$675.46$1,398.11$177,028.83
128May 2030$725.40$672.71$1,398.11$176,303.43
129Jun 2030$728.16$669.95$1,398.11$175,575.27
130Jul 2030$730.92$667.19$1,398.11$174,844.35
131Aug 2030$733.70$664.41$1,398.11$174,110.65
132Sep 2030$736.49$661.62$1,398.11$173,374.16
133Oct 2030$739.29$658.82$1,398.11$172,634.87
134Nov 2030$742.10$656.01$1,398.11$171,892.77
135Dec 2030$744.92$653.19$1,398.11$171,147.85
2030 Total$8,755.22$8,022.1$16,777.32
136Jan 2031$747.75$650.36$1,398.11$170,400.10
137Feb 2031$750.59$647.52$1,398.11$169,649.51
138Mar 2031$753.44$644.67$1,398.11$168,896.07
139Apr 2031$756.30$641.81$1,398.11$168,139.77
140May 2031$759.18$638.93$1,398.11$167,380.59
141Jun 2031$762.06$636.05$1,398.11$166,618.53
142Jul 2031$764.96$633.15$1,398.11$165,853.57
143Aug 2031$767.87$630.24$1,398.11$165,085.70
144Sep 2031$770.78$627.33$1,398.11$164,314.92
145Oct 2031$773.71$624.40$1,398.11$163,541.21
146Nov 2031$776.65$621.46$1,398.11$162,764.56
147Dec 2031$779.60$618.51$1,398.11$161,984.96
2031 Total$9,162.89$7,614.43$16,777.32
148Jan 2032$782.57$615.54$1,398.11$161,202.39
149Feb 2032$785.54$612.57$1,398.11$160,416.85
150Mar 2032$788.53$609.58$1,398.11$159,628.32
151Apr 2032$791.52$606.59$1,398.11$158,836.80
152May 2032$794.53$603.58$1,398.11$158,042.27
153Jun 2032$797.55$600.56$1,398.11$157,244.72
154Jul 2032$800.58$597.53$1,398.11$156,444.14
155Aug 2032$803.62$594.49$1,398.11$155,640.52
156Sep 2032$806.68$591.43$1,398.11$154,833.84
157Oct 2032$809.74$588.37$1,398.11$154,024.10
158Nov 2032$812.82$585.29$1,398.11$153,211.28
159Dec 2032$815.91$582.20$1,398.11$152,395.37
2032 Total$9,589.59$7,187.73$16,777.32
160Jan 2033$819.01$579.10$1,398.11$151,576.36
161Feb 2033$822.12$575.99$1,398.11$150,754.24
162Mar 2033$825.24$572.87$1,398.11$149,929.00
163Apr 2033$828.38$569.73$1,398.11$149,100.62
164May 2033$831.53$566.58$1,398.11$148,269.09
165Jun 2033$834.69$563.42$1,398.11$147,434.40
166Jul 2033$837.86$560.25$1,398.11$146,596.54
167Aug 2033$841.04$557.07$1,398.11$145,755.50
168Sep 2033$844.24$553.87$1,398.11$144,911.26
169Oct 2033$847.45$550.66$1,398.11$144,063.81
170Nov 2033$850.67$547.44$1,398.11$143,213.14
171Dec 2033$853.90$544.21$1,398.11$142,359.24
2033 Total$10,036.13$6,741.19$16,777.32
172Jan 2034$857.14$540.97$1,398.11$141,502.10
173Feb 2034$860.40$537.71$1,398.11$140,641.70
174Mar 2034$863.67$534.44$1,398.11$139,778.03
175Apr 2034$866.95$531.16$1,398.11$138,911.08
176May 2034$870.25$527.86$1,398.11$138,040.83
177Jun 2034$873.55$524.56$1,398.11$137,167.28
178Jul 2034$876.87$521.24$1,398.11$136,290.41
179Aug 2034$880.21$517.90$1,398.11$135,410.20
180Sep 2034$883.55$514.56$1,398.11$134,526.65
181Oct 2034$886.91$511.20$1,398.11$133,639.74
182Nov 2034$890.28$507.83$1,398.11$132,749.46
183Dec 2034$893.66$504.45$1,398.11$131,855.80
2034 Total$10,503.44$6,273.88$16,777.32
184Jan 2035$897.06$501.05$1,398.11$130,958.74
185Feb 2035$900.47$497.64$1,398.11$130,058.27
186Mar 2035$903.89$494.22$1,398.11$129,154.38
187Apr 2035$907.32$490.79$1,398.11$128,247.06
188May 2035$910.77$487.34$1,398.11$127,336.29
189Jun 2035$914.23$483.88$1,398.11$126,422.06
190Jul 2035$917.71$480.40$1,398.11$125,504.35
191Aug 2035$921.19$476.92$1,398.11$124,583.16
192Sep 2035$924.69$473.42$1,398.11$123,658.47
193Oct 2035$928.21$469.90$1,398.11$122,730.26
194Nov 2035$931.74$466.37$1,398.11$121,798.52
195Dec 2035$935.28$462.83$1,398.11$120,863.24
2035 Total$10,992.56$5,784.76$16,777.32
196Jan 2036$938.83$459.28$1,398.11$119,924.41
197Feb 2036$942.40$455.71$1,398.11$118,982.01
198Mar 2036$945.98$452.13$1,398.11$118,036.03
199Apr 2036$949.57$448.54$1,398.11$117,086.46
200May 2036$953.18$444.93$1,398.11$116,133.28
201Jun 2036$956.80$441.31$1,398.11$115,176.48
202Jul 2036$960.44$437.67$1,398.11$114,216.04
203Aug 2036$964.09$434.02$1,398.11$113,251.95
204Sep 2036$967.75$430.36$1,398.11$112,284.20
205Oct 2036$971.43$426.68$1,398.11$111,312.77
206Nov 2036$975.12$422.99$1,398.11$110,337.65
207Dec 2036$978.83$419.28$1,398.11$109,358.82
2036 Total$11,504.42$5,272.9$16,777.32
208Jan 2037$982.55$415.56$1,398.11$108,376.27
209Feb 2037$986.28$411.83$1,398.11$107,389.99
210Mar 2037$990.03$408.08$1,398.11$106,399.96
211Apr 2037$993.79$404.32$1,398.11$105,406.17
212May 2037$997.57$400.54$1,398.11$104,408.60
213Jun 2037$1,001.36$396.75$1,398.11$103,407.24
214Jul 2037$1,005.16$392.95$1,398.11$102,402.08
215Aug 2037$1,008.98$389.13$1,398.11$101,393.10
216Sep 2037$1,012.82$385.29$1,398.11$100,380.28
217Oct 2037$1,016.66$381.45$1,398.11$99,363.62
218Nov 2037$1,020.53$377.58$1,398.11$98,343.09
219Dec 2037$1,024.41$373.70$1,398.11$97,318.68
2037 Total$12,040.14$4,737.18$16,777.32
220Jan 2038$1,028.30$369.81$1,398.11$96,290.38
221Feb 2038$1,032.21$365.90$1,398.11$95,258.17
222Mar 2038$1,036.13$361.98$1,398.11$94,222.04
223Apr 2038$1,040.07$358.04$1,398.11$93,181.97
224May 2038$1,044.02$354.09$1,398.11$92,137.95
225Jun 2038$1,047.99$350.12$1,398.11$91,089.96
226Jul 2038$1,051.97$346.14$1,398.11$90,037.99
227Aug 2038$1,055.97$342.14$1,398.11$88,982.02
228Sep 2038$1,059.98$338.13$1,398.11$87,922.04
229Oct 2038$1,064.01$334.10$1,398.11$86,858.03
230Nov 2038$1,068.05$330.06$1,398.11$85,789.98
231Dec 2038$1,072.11$326.00$1,398.11$84,717.87
2038 Total$12,600.81$4,176.51$16,777.32
232Jan 2039$1,076.18$321.93$1,398.11$83,641.69
233Feb 2039$1,080.27$317.84$1,398.11$82,561.42
234Mar 2039$1,084.38$313.73$1,398.11$81,477.04
235Apr 2039$1,088.50$309.61$1,398.11$80,388.54
236May 2039$1,092.63$305.48$1,398.11$79,295.91
237Jun 2039$1,096.79$301.32$1,398.11$78,199.12
238Jul 2039$1,100.95$297.16$1,398.11$77,098.17
239Aug 2039$1,105.14$292.97$1,398.11$75,993.03
240Sep 2039$1,109.34$288.77$1,398.11$74,883.69
241Oct 2039$1,113.55$284.56$1,398.11$73,770.14
242Nov 2039$1,117.78$280.33$1,398.11$72,652.36
243Dec 2039$1,122.03$276.08$1,398.11$71,530.33
2039 Total$13,187.54$3,589.78$16,777.32
244Jan 2040$1,126.29$271.82$1,398.11$70,404.04
245Feb 2040$1,130.57$267.54$1,398.11$69,273.47
246Mar 2040$1,134.87$263.24$1,398.11$68,138.60
247Apr 2040$1,139.18$258.93$1,398.11$66,999.42
248May 2040$1,143.51$254.60$1,398.11$65,855.91
249Jun 2040$1,147.86$250.25$1,398.11$64,708.05
250Jul 2040$1,152.22$245.89$1,398.11$63,555.83
251Aug 2040$1,156.60$241.51$1,398.11$62,399.23
252Sep 2040$1,160.99$237.12$1,398.11$61,238.24
253Oct 2040$1,165.40$232.71$1,398.11$60,072.84
254Nov 2040$1,169.83$228.28$1,398.11$58,903.01
255Dec 2040$1,174.28$223.83$1,398.11$57,728.73
2040 Total$13,801.6$2,975.72$16,777.32
256Jan 2041$1,178.74$219.37$1,398.11$56,549.99
257Feb 2041$1,183.22$214.89$1,398.11$55,366.77
258Mar 2041$1,187.72$210.39$1,398.11$54,179.05
259Apr 2041$1,192.23$205.88$1,398.11$52,986.82
260May 2041$1,196.76$201.35$1,398.11$51,790.06
261Jun 2041$1,201.31$196.80$1,398.11$50,588.75
262Jul 2041$1,205.87$192.24$1,398.11$49,382.88
263Aug 2041$1,210.46$187.65$1,398.11$48,172.42
264Sep 2041$1,215.05$183.06$1,398.11$46,957.37
265Oct 2041$1,219.67$178.44$1,398.11$45,737.70
266Nov 2041$1,224.31$173.80$1,398.11$44,513.39
267Dec 2041$1,228.96$169.15$1,398.11$43,284.43
2041 Total$14,444.3$2,333.02$16,777.32
268Jan 2042$1,233.63$164.48$1,398.11$42,050.80
269Feb 2042$1,238.32$159.79$1,398.11$40,812.48
270Mar 2042$1,243.02$155.09$1,398.11$39,569.46
271Apr 2042$1,247.75$150.36$1,398.11$38,321.71
272May 2042$1,252.49$145.62$1,398.11$37,069.22
273Jun 2042$1,257.25$140.86$1,398.11$35,811.97
274Jul 2042$1,262.02$136.09$1,398.11$34,549.95
275Aug 2042$1,266.82$131.29$1,398.11$33,283.13
276Sep 2042$1,271.63$126.48$1,398.11$32,011.50
277Oct 2042$1,276.47$121.64$1,398.11$30,735.03
278Nov 2042$1,281.32$116.79$1,398.11$29,453.71
279Dec 2042$1,286.19$111.92$1,398.11$28,167.52
2042 Total$15,116.91$1,660.41$16,777.32
280Jan 2043$1,291.07$107.04$1,398.11$26,876.45
281Feb 2043$1,295.98$102.13$1,398.11$25,580.47
282Mar 2043$1,300.90$97.21$1,398.11$24,279.57
283Apr 2043$1,305.85$92.26$1,398.11$22,973.72
284May 2043$1,310.81$87.30$1,398.11$21,662.91
285Jun 2043$1,315.79$82.32$1,398.11$20,347.12
286Jul 2043$1,320.79$77.32$1,398.11$19,026.33
287Aug 2043$1,325.81$72.30$1,398.11$17,700.52
288Sep 2043$1,330.85$67.26$1,398.11$16,369.67
289Oct 2043$1,335.91$62.20$1,398.11$15,033.76
290Nov 2043$1,340.98$57.13$1,398.11$13,692.78
291Dec 2043$1,346.08$52.03$1,398.11$12,346.70
2043 Total$15,820.82$956.5$16,777.32
292Jan 2044$1,351.19$46.92$1,398.11$10,995.51
293Feb 2044$1,356.33$41.78$1,398.11$9,639.18
294Mar 2044$1,361.48$36.63$1,398.11$8,277.70
295Apr 2044$1,366.65$31.46$1,398.11$6,911.05
296May 2044$1,371.85$26.26$1,398.11$5,539.20
297Jun 2044$1,377.06$21.05$1,398.11$4,162.14
298Jul 2044$1,382.29$15.82$1,398.11$2,779.85
299Aug 2044$1,387.55$10.56$1,398.11$1,392.30
300Sep 2044$1,392.30$5.29$1,397.59$0.00
2044 Total$12,346.7$235.77$12,582.47
Compare your product with the big 4 banks, or add more products to compare
As seen on