Connect Investment Loan Fixed (Interest Only) 1 Year (LVR < 80%) from LJ Hooker Home Loans

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
4.81%
Fixed - 1 year
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,002
Number of Repayments
300
Total Interest Paid
$50,600
Total repayments
$300,600
DatePrincipleInterestPaymentBalance
1Oct 2019$431.85$1,002.08$1,433.93$249,568.15
2Nov 2019$433.58$1,000.35$1,433.93$249,134.57
3Dec 2019$435.32$998.61$1,433.93$248,699.25
2019 Total$1,300.75$3,001.04$4,301.79
4Jan 2020$437.06$996.87$1,433.93$248,262.19
5Feb 2020$438.81$995.12$1,433.93$247,823.38
6Mar 2020$440.57$993.36$1,433.93$247,382.81
7Apr 2020$442.34$991.59$1,433.93$246,940.47
8May 2020$444.11$989.82$1,433.93$246,496.36
9Jun 2020$445.89$988.04$1,433.93$246,050.47
10Jul 2020$447.68$986.25$1,433.93$245,602.79
11Aug 2020$449.47$984.46$1,433.93$245,153.32
12Sep 2020$451.27$982.66$1,433.93$244,702.05
13Oct 2020$453.08$980.85$1,433.93$244,248.97
14Nov 2020$454.90$979.03$1,433.93$243,794.07
15Dec 2020$456.72$977.21$1,433.93$243,337.35
2020 Total$5,361.9$11,845.26$17,207.16
16Jan 2021$458.55$975.38$1,433.93$242,878.80
17Feb 2021$460.39$973.54$1,433.93$242,418.41
18Mar 2021$462.24$971.69$1,433.93$241,956.17
19Apr 2021$464.09$969.84$1,433.93$241,492.08
20May 2021$465.95$967.98$1,433.93$241,026.13
21Jun 2021$467.82$966.11$1,433.93$240,558.31
22Jul 2021$469.69$964.24$1,433.93$240,088.62
23Aug 2021$471.57$962.36$1,433.93$239,617.05
24Sep 2021$473.46$960.47$1,433.93$239,143.59
25Oct 2021$475.36$958.57$1,433.93$238,668.23
26Nov 2021$477.27$956.66$1,433.93$238,190.96
27Dec 2021$479.18$954.75$1,433.93$237,711.78
2021 Total$5,625.57$11,581.59$17,207.16
28Jan 2022$481.10$952.83$1,433.93$237,230.68
29Feb 2022$483.03$950.90$1,433.93$236,747.65
30Mar 2022$484.97$948.96$1,433.93$236,262.68
31Apr 2022$486.91$947.02$1,433.93$235,775.77
32May 2022$488.86$945.07$1,433.93$235,286.91
33Jun 2022$490.82$943.11$1,433.93$234,796.09
34Jul 2022$492.79$941.14$1,433.93$234,303.30
35Aug 2022$494.76$939.17$1,433.93$233,808.54
36Sep 2022$496.75$937.18$1,433.93$233,311.79
37Oct 2022$498.74$935.19$1,433.93$232,813.05
38Nov 2022$500.74$933.19$1,433.93$232,312.31
39Dec 2022$502.74$931.19$1,433.93$231,809.57
2022 Total$5,902.21$11,304.95$17,207.16
40Jan 2023$504.76$929.17$1,433.93$231,304.81
41Feb 2023$506.78$927.15$1,433.93$230,798.03
42Mar 2023$508.81$925.12$1,433.93$230,289.22
43Apr 2023$510.85$923.08$1,433.93$229,778.37
44May 2023$512.90$921.03$1,433.93$229,265.47
45Jun 2023$514.96$918.97$1,433.93$228,750.51
46Jul 2023$517.02$916.91$1,433.93$228,233.49
47Aug 2023$519.09$914.84$1,433.93$227,714.40
48Sep 2023$521.17$912.76$1,433.93$227,193.23
49Oct 2023$523.26$910.67$1,433.93$226,669.97
50Nov 2023$525.36$908.57$1,433.93$226,144.61
51Dec 2023$527.47$906.46$1,433.93$225,617.14
2023 Total$6,192.43$11,014.73$17,207.16
52Jan 2024$529.58$904.35$1,433.93$225,087.56
53Feb 2024$531.70$902.23$1,433.93$224,555.86
54Mar 2024$533.84$900.09$1,433.93$224,022.02
55Apr 2024$535.98$897.95$1,433.93$223,486.04
56May 2024$538.12$895.81$1,433.93$222,947.92
57Jun 2024$540.28$893.65$1,433.93$222,407.64
58Jul 2024$542.45$891.48$1,433.93$221,865.19
59Aug 2024$544.62$889.31$1,433.93$221,320.57
60Sep 2024$546.80$887.13$1,433.93$220,773.77
61Oct 2024$549.00$884.93$1,433.93$220,224.77
62Nov 2024$551.20$882.73$1,433.93$219,673.57
63Dec 2024$553.41$880.52$1,433.93$219,120.16
2024 Total$6,496.98$10,710.18$17,207.16
64Jan 2025$555.62$878.31$1,433.93$218,564.54
65Feb 2025$557.85$876.08$1,433.93$218,006.69
66Mar 2025$560.09$873.84$1,433.93$217,446.60
67Apr 2025$562.33$871.60$1,433.93$216,884.27
68May 2025$564.59$869.34$1,433.93$216,319.68
69Jun 2025$566.85$867.08$1,433.93$215,752.83
70Jul 2025$569.12$864.81$1,433.93$215,183.71
71Aug 2025$571.40$862.53$1,433.93$214,612.31
72Sep 2025$573.69$860.24$1,433.93$214,038.62
73Oct 2025$575.99$857.94$1,433.93$213,462.63
74Nov 2025$578.30$855.63$1,433.93$212,884.33
75Dec 2025$580.62$853.31$1,433.93$212,303.71
2025 Total$6,816.45$10,390.71$17,207.16
76Jan 2026$582.95$850.98$1,433.93$211,720.76
77Feb 2026$585.28$848.65$1,433.93$211,135.48
78Mar 2026$587.63$846.30$1,433.93$210,547.85
79Apr 2026$589.98$843.95$1,433.93$209,957.87
80May 2026$592.35$841.58$1,433.93$209,365.52
81Jun 2026$594.72$839.21$1,433.93$208,770.80
82Jul 2026$597.11$836.82$1,433.93$208,173.69
83Aug 2026$599.50$834.43$1,433.93$207,574.19
84Sep 2026$601.90$832.03$1,433.93$206,972.29
85Oct 2026$604.32$829.61$1,433.93$206,367.97
86Nov 2026$606.74$827.19$1,433.93$205,761.23
87Dec 2026$609.17$824.76$1,433.93$205,152.06
2026 Total$7,151.65$10,055.51$17,207.16
88Jan 2027$611.61$822.32$1,433.93$204,540.45
89Feb 2027$614.06$819.87$1,433.93$203,926.39
90Mar 2027$616.53$817.40$1,433.93$203,309.86
91Apr 2027$619.00$814.93$1,433.93$202,690.86
92May 2027$621.48$812.45$1,433.93$202,069.38
93Jun 2027$623.97$809.96$1,433.93$201,445.41
94Jul 2027$626.47$807.46$1,433.93$200,818.94
95Aug 2027$628.98$804.95$1,433.93$200,189.96
96Sep 2027$631.50$802.43$1,433.93$199,558.46
97Oct 2027$634.03$799.90$1,433.93$198,924.43
98Nov 2027$636.57$797.36$1,433.93$198,287.86
99Dec 2027$639.13$794.80$1,433.93$197,648.73
2027 Total$7,503.33$9,703.83$17,207.16
100Jan 2028$641.69$792.24$1,433.93$197,007.04
101Feb 2028$644.26$789.67$1,433.93$196,362.78
102Mar 2028$646.84$787.09$1,433.93$195,715.94
103Apr 2028$649.44$784.49$1,433.93$195,066.50
104May 2028$652.04$781.89$1,433.93$194,414.46
105Jun 2028$654.65$779.28$1,433.93$193,759.81
106Jul 2028$657.28$776.65$1,433.93$193,102.53
107Aug 2028$659.91$774.02$1,433.93$192,442.62
108Sep 2028$662.56$771.37$1,433.93$191,780.06
109Oct 2028$665.21$768.72$1,433.93$191,114.85
110Nov 2028$667.88$766.05$1,433.93$190,446.97
111Dec 2028$670.56$763.37$1,433.93$189,776.41
2028 Total$7,872.32$9,334.84$17,207.16
112Jan 2029$673.24$760.69$1,433.93$189,103.17
113Feb 2029$675.94$757.99$1,433.93$188,427.23
114Mar 2029$678.65$755.28$1,433.93$187,748.58
115Apr 2029$681.37$752.56$1,433.93$187,067.21
116May 2029$684.10$749.83$1,433.93$186,383.11
117Jun 2029$686.84$747.09$1,433.93$185,696.27
118Jul 2029$689.60$744.33$1,433.93$185,006.67
119Aug 2029$692.36$741.57$1,433.93$184,314.31
120Sep 2029$695.14$738.79$1,433.93$183,619.17
121Oct 2029$697.92$736.01$1,433.93$182,921.25
122Nov 2029$700.72$733.21$1,433.93$182,220.53
123Dec 2029$703.53$730.40$1,433.93$181,517.00
2029 Total$8,259.41$8,947.75$17,207.16
124Jan 2030$706.35$727.58$1,433.93$180,810.65
125Feb 2030$709.18$724.75$1,433.93$180,101.47
126Mar 2030$712.02$721.91$1,433.93$179,389.45
127Apr 2030$714.88$719.05$1,433.93$178,674.57
128May 2030$717.74$716.19$1,433.93$177,956.83
129Jun 2030$720.62$713.31$1,433.93$177,236.21
130Jul 2030$723.51$710.42$1,433.93$176,512.70
131Aug 2030$726.41$707.52$1,433.93$175,786.29
132Sep 2030$729.32$704.61$1,433.93$175,056.97
133Oct 2030$732.24$701.69$1,433.93$174,324.73
134Nov 2030$735.18$698.75$1,433.93$173,589.55
135Dec 2030$738.13$695.80$1,433.93$172,851.42
2030 Total$8,665.58$8,541.58$17,207.16
136Jan 2031$741.08$692.85$1,433.93$172,110.34
137Feb 2031$744.05$689.88$1,433.93$171,366.29
138Mar 2031$747.04$686.89$1,433.93$170,619.25
139Apr 2031$750.03$683.90$1,433.93$169,869.22
140May 2031$753.04$680.89$1,433.93$169,116.18
141Jun 2031$756.06$677.87$1,433.93$168,360.12
142Jul 2031$759.09$674.84$1,433.93$167,601.03
143Aug 2031$762.13$671.80$1,433.93$166,838.90
144Sep 2031$765.18$668.75$1,433.93$166,073.72
145Oct 2031$768.25$665.68$1,433.93$165,305.47
146Nov 2031$771.33$662.60$1,433.93$164,534.14
147Dec 2031$774.42$659.51$1,433.93$163,759.72
2031 Total$9,091.7$8,115.46$17,207.16
148Jan 2032$777.53$656.40$1,433.93$162,982.19
149Feb 2032$780.64$653.29$1,433.93$162,201.55
150Mar 2032$783.77$650.16$1,433.93$161,417.78
151Apr 2032$786.91$647.02$1,433.93$160,630.87
152May 2032$790.07$643.86$1,433.93$159,840.80
153Jun 2032$793.23$640.70$1,433.93$159,047.57
154Jul 2032$796.41$637.52$1,433.93$158,251.16
155Aug 2032$799.61$634.32$1,433.93$157,451.55
156Sep 2032$802.81$631.12$1,433.93$156,648.74
157Oct 2032$806.03$627.90$1,433.93$155,842.71
158Nov 2032$809.26$624.67$1,433.93$155,033.45
159Dec 2032$812.50$621.43$1,433.93$154,220.95
2032 Total$9,538.77$7,668.39$17,207.16
160Jan 2033$815.76$618.17$1,433.93$153,405.19
161Feb 2033$819.03$614.90$1,433.93$152,586.16
162Mar 2033$822.31$611.62$1,433.93$151,763.85
163Apr 2033$825.61$608.32$1,433.93$150,938.24
164May 2033$828.92$605.01$1,433.93$150,109.32
165Jun 2033$832.24$601.69$1,433.93$149,277.08
166Jul 2033$835.58$598.35$1,433.93$148,441.50
167Aug 2033$838.93$595.00$1,433.93$147,602.57
168Sep 2033$842.29$591.64$1,433.93$146,760.28
169Oct 2033$845.67$588.26$1,433.93$145,914.61
170Nov 2033$849.06$584.87$1,433.93$145,065.55
171Dec 2033$852.46$581.47$1,433.93$144,213.09
2033 Total$10,007.86$7,199.3$17,207.16
172Jan 2034$855.88$578.05$1,433.93$143,357.21
173Feb 2034$859.31$574.62$1,433.93$142,497.90
174Mar 2034$862.75$571.18$1,433.93$141,635.15
175Apr 2034$866.21$567.72$1,433.93$140,768.94
176May 2034$869.68$564.25$1,433.93$139,899.26
177Jun 2034$873.17$560.76$1,433.93$139,026.09
178Jul 2034$876.67$557.26$1,433.93$138,149.42
179Aug 2034$880.18$553.75$1,433.93$137,269.24
180Sep 2034$883.71$550.22$1,433.93$136,385.53
181Oct 2034$887.25$546.68$1,433.93$135,498.28
182Nov 2034$890.81$543.12$1,433.93$134,607.47
183Dec 2034$894.38$539.55$1,433.93$133,713.09
2034 Total$10,500$6,707.16$17,207.16
184Jan 2035$897.96$535.97$1,433.93$132,815.13
185Feb 2035$901.56$532.37$1,433.93$131,913.57
186Mar 2035$905.18$528.75$1,433.93$131,008.39
187Apr 2035$908.80$525.13$1,433.93$130,099.59
188May 2035$912.45$521.48$1,433.93$129,187.14
189Jun 2035$916.10$517.83$1,433.93$128,271.04
190Jul 2035$919.78$514.15$1,433.93$127,351.26
191Aug 2035$923.46$510.47$1,433.93$126,427.80
192Sep 2035$927.17$506.76$1,433.93$125,500.63
193Oct 2035$930.88$503.05$1,433.93$124,569.75
194Nov 2035$934.61$499.32$1,433.93$123,635.14
195Dec 2035$938.36$495.57$1,433.93$122,696.78
2035 Total$11,016.31$6,190.85$17,207.16
196Jan 2036$942.12$491.81$1,433.93$121,754.66
197Feb 2036$945.90$488.03$1,433.93$120,808.76
198Mar 2036$949.69$484.24$1,433.93$119,859.07
199Apr 2036$953.49$480.44$1,433.93$118,905.58
200May 2036$957.32$476.61$1,433.93$117,948.26
201Jun 2036$961.15$472.78$1,433.93$116,987.11
202Jul 2036$965.01$468.92$1,433.93$116,022.10
203Aug 2036$968.87$465.06$1,433.93$115,053.23
204Sep 2036$972.76$461.17$1,433.93$114,080.47
205Oct 2036$976.66$457.27$1,433.93$113,103.81
206Nov 2036$980.57$453.36$1,433.93$112,123.24
207Dec 2036$984.50$449.43$1,433.93$111,138.74
2036 Total$11,558.04$5,649.12$17,207.16
208Jan 2037$988.45$445.48$1,433.93$110,150.29
209Feb 2037$992.41$441.52$1,433.93$109,157.88
210Mar 2037$996.39$437.54$1,433.93$108,161.49
211Apr 2037$1,000.38$433.55$1,433.93$107,161.11
212May 2037$1,004.39$429.54$1,433.93$106,156.72
213Jun 2037$1,008.42$425.51$1,433.93$105,148.30
214Jul 2037$1,012.46$421.47$1,433.93$104,135.84
215Aug 2037$1,016.52$417.41$1,433.93$103,119.32
216Sep 2037$1,020.59$413.34$1,433.93$102,098.73
217Oct 2037$1,024.68$409.25$1,433.93$101,074.05
218Nov 2037$1,028.79$405.14$1,433.93$100,045.26
219Dec 2037$1,032.92$401.01$1,433.93$99,012.34
2037 Total$12,126.4$5,080.76$17,207.16
220Jan 2038$1,037.06$396.87$1,433.93$97,975.28
221Feb 2038$1,041.21$392.72$1,433.93$96,934.07
222Mar 2038$1,045.39$388.54$1,433.93$95,888.68
223Apr 2038$1,049.58$384.35$1,433.93$94,839.10
224May 2038$1,053.78$380.15$1,433.93$93,785.32
225Jun 2038$1,058.01$375.92$1,433.93$92,727.31
226Jul 2038$1,062.25$371.68$1,433.93$91,665.06
227Aug 2038$1,066.51$367.42$1,433.93$90,598.55
228Sep 2038$1,070.78$363.15$1,433.93$89,527.77
229Oct 2038$1,075.07$358.86$1,433.93$88,452.70
230Nov 2038$1,079.38$354.55$1,433.93$87,373.32
231Dec 2038$1,083.71$350.22$1,433.93$86,289.61
2038 Total$12,722.73$4,484.43$17,207.16
232Jan 2039$1,088.05$345.88$1,433.93$85,201.56
233Feb 2039$1,092.41$341.52$1,433.93$84,109.15
234Mar 2039$1,096.79$337.14$1,433.93$83,012.36
235Apr 2039$1,101.19$332.74$1,433.93$81,911.17
236May 2039$1,105.60$328.33$1,433.93$80,805.57
237Jun 2039$1,110.03$323.90$1,433.93$79,695.54
238Jul 2039$1,114.48$319.45$1,433.93$78,581.06
239Aug 2039$1,118.95$314.98$1,433.93$77,462.11
240Sep 2039$1,123.44$310.49$1,433.93$76,338.67
241Oct 2039$1,127.94$305.99$1,433.93$75,210.73
242Nov 2039$1,132.46$301.47$1,433.93$74,078.27
243Dec 2039$1,137.00$296.93$1,433.93$72,941.27
2039 Total$13,348.34$3,858.82$17,207.16
244Jan 2040$1,141.56$292.37$1,433.93$71,799.71
245Feb 2040$1,146.13$287.80$1,433.93$70,653.58
246Mar 2040$1,150.73$283.20$1,433.93$69,502.85
247Apr 2040$1,155.34$278.59$1,433.93$68,347.51
248May 2040$1,159.97$273.96$1,433.93$67,187.54
249Jun 2040$1,164.62$269.31$1,433.93$66,022.92
250Jul 2040$1,169.29$264.64$1,433.93$64,853.63
251Aug 2040$1,173.98$259.95$1,433.93$63,679.65
252Sep 2040$1,178.68$255.25$1,433.93$62,500.97
253Oct 2040$1,183.41$250.52$1,433.93$61,317.56
254Nov 2040$1,188.15$245.78$1,433.93$60,129.41
255Dec 2040$1,192.91$241.02$1,433.93$58,936.50
2040 Total$14,004.77$3,202.39$17,207.16
256Jan 2041$1,197.69$236.24$1,433.93$57,738.81
257Feb 2041$1,202.49$231.44$1,433.93$56,536.32
258Mar 2041$1,207.31$226.62$1,433.93$55,329.01
259Apr 2041$1,212.15$221.78$1,433.93$54,116.86
260May 2041$1,217.01$216.92$1,433.93$52,899.85
261Jun 2041$1,221.89$212.04$1,433.93$51,677.96
262Jul 2041$1,226.79$207.14$1,433.93$50,451.17
263Aug 2041$1,231.70$202.23$1,433.93$49,219.47
264Sep 2041$1,236.64$197.29$1,433.93$47,982.83
265Oct 2041$1,241.60$192.33$1,433.93$46,741.23
266Nov 2041$1,246.58$187.35$1,433.93$45,494.65
267Dec 2041$1,251.57$182.36$1,433.93$44,243.08
2041 Total$14,693.42$2,513.74$17,207.16
268Jan 2042$1,256.59$177.34$1,433.93$42,986.49
269Feb 2042$1,261.63$172.30$1,433.93$41,724.86
270Mar 2042$1,266.68$167.25$1,433.93$40,458.18
271Apr 2042$1,271.76$162.17$1,433.93$39,186.42
272May 2042$1,276.86$157.07$1,433.93$37,909.56
273Jun 2042$1,281.98$151.95$1,433.93$36,627.58
274Jul 2042$1,287.11$146.82$1,433.93$35,340.47
275Aug 2042$1,292.27$141.66$1,433.93$34,048.20
276Sep 2042$1,297.45$136.48$1,433.93$32,750.75
277Oct 2042$1,302.65$131.28$1,433.93$31,448.10
278Nov 2042$1,307.88$126.05$1,433.93$30,140.22
279Dec 2042$1,313.12$120.81$1,433.93$28,827.10
2042 Total$15,415.98$1,791.18$17,207.16
280Jan 2043$1,318.38$115.55$1,433.93$27,508.72
281Feb 2043$1,323.67$110.26$1,433.93$26,185.05
282Mar 2043$1,328.97$104.96$1,433.93$24,856.08
283Apr 2043$1,334.30$99.63$1,433.93$23,521.78
284May 2043$1,339.65$94.28$1,433.93$22,182.13
285Jun 2043$1,345.02$88.91$1,433.93$20,837.11
286Jul 2043$1,350.41$83.52$1,433.93$19,486.70
287Aug 2043$1,355.82$78.11$1,433.93$18,130.88
288Sep 2043$1,361.26$72.67$1,433.93$16,769.62
289Oct 2043$1,366.71$67.22$1,433.93$15,402.91
290Nov 2043$1,372.19$61.74$1,433.93$14,030.72
291Dec 2043$1,377.69$56.24$1,433.93$12,653.03
2043 Total$16,174.07$1,033.09$17,207.16
292Jan 2044$1,383.21$50.72$1,433.93$11,269.82
293Feb 2044$1,388.76$45.17$1,433.93$9,881.06
294Mar 2044$1,394.32$39.61$1,433.93$8,486.74
295Apr 2044$1,399.91$34.02$1,433.93$7,086.83
296May 2044$1,405.52$28.41$1,433.93$5,681.31
297Jun 2044$1,411.16$22.77$1,433.93$4,270.15
298Jul 2044$1,416.81$17.12$1,433.93$2,853.34
299Aug 2044$1,422.49$11.44$1,433.93$1,430.85
300Sep 2044$1,428.19$5.74$1,433.93$2.66
2044 Total$12,650.37$255$12,905.37
Compare your product with the big 4 banks, or add more products to compare
As seen on