Connect Investment Loan Fixed (Interest Only) 4 Years (LVR < 80%) from LJ Hooker Home Loans

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
5.41%
Fixed - 4 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,353
Number of Repayments
300
Total Interest Paid
$105,900
Total repayments
$405,900
DatePrincipleInterestPaymentBalance
1Dec 2019$473.67$1,352.50$1,826.17$299,526.33
2019 Total$473.67$1,352.5$1,826.17
2Jan 2020$475.81$1,350.36$1,826.17$299,050.52
3Feb 2020$477.95$1,348.22$1,826.17$298,572.57
4Mar 2020$480.11$1,346.06$1,826.17$298,092.46
5Apr 2020$482.27$1,343.90$1,826.17$297,610.19
6May 2020$484.44$1,341.73$1,826.17$297,125.75
7Jun 2020$486.63$1,339.54$1,826.17$296,639.12
8Jul 2020$488.82$1,337.35$1,826.17$296,150.30
9Aug 2020$491.03$1,335.14$1,826.17$295,659.27
10Sep 2020$493.24$1,332.93$1,826.17$295,166.03
11Oct 2020$495.46$1,330.71$1,826.17$294,670.57
12Nov 2020$497.70$1,328.47$1,826.17$294,172.87
13Dec 2020$499.94$1,326.23$1,826.17$293,672.93
2020 Total$5,853.4$16,060.64$21,914.04
14Jan 2021$502.19$1,323.98$1,826.17$293,170.74
15Feb 2021$504.46$1,321.71$1,826.17$292,666.28
16Mar 2021$506.73$1,319.44$1,826.17$292,159.55
17Apr 2021$509.02$1,317.15$1,826.17$291,650.53
18May 2021$511.31$1,314.86$1,826.17$291,139.22
19Jun 2021$513.62$1,312.55$1,826.17$290,625.60
20Jul 2021$515.93$1,310.24$1,826.17$290,109.67
21Aug 2021$518.26$1,307.91$1,826.17$289,591.41
22Sep 2021$520.60$1,305.57$1,826.17$289,070.81
23Oct 2021$522.94$1,303.23$1,826.17$288,547.87
24Nov 2021$525.30$1,300.87$1,826.17$288,022.57
25Dec 2021$527.67$1,298.50$1,826.17$287,494.90
2021 Total$6,178.03$15,736.01$21,914.04
26Jan 2022$530.05$1,296.12$1,826.17$286,964.85
27Feb 2022$532.44$1,293.73$1,826.17$286,432.41
28Mar 2022$534.84$1,291.33$1,826.17$285,897.57
29Apr 2022$537.25$1,288.92$1,826.17$285,360.32
30May 2022$539.67$1,286.50$1,826.17$284,820.65
31Jun 2022$542.10$1,284.07$1,826.17$284,278.55
32Jul 2022$544.55$1,281.62$1,826.17$283,734.00
33Aug 2022$547.00$1,279.17$1,826.17$283,187.00
34Sep 2022$549.47$1,276.70$1,826.17$282,637.53
35Oct 2022$551.95$1,274.22$1,826.17$282,085.58
36Nov 2022$554.43$1,271.74$1,826.17$281,531.15
37Dec 2022$556.93$1,269.24$1,826.17$280,974.22
2022 Total$6,520.68$15,393.36$21,914.04
38Jan 2023$559.44$1,266.73$1,826.17$280,414.78
39Feb 2023$561.97$1,264.20$1,826.17$279,852.81
40Mar 2023$564.50$1,261.67$1,826.17$279,288.31
41Apr 2023$567.05$1,259.12$1,826.17$278,721.26
42May 2023$569.60$1,256.57$1,826.17$278,151.66
43Jun 2023$572.17$1,254.00$1,826.17$277,579.49
44Jul 2023$574.75$1,251.42$1,826.17$277,004.74
45Aug 2023$577.34$1,248.83$1,826.17$276,427.40
46Sep 2023$579.94$1,246.23$1,826.17$275,847.46
47Oct 2023$582.56$1,243.61$1,826.17$275,264.90
48Nov 2023$585.18$1,240.99$1,826.17$274,679.72
49Dec 2023$587.82$1,238.35$1,826.17$274,091.90
2023 Total$6,882.32$15,031.72$21,914.04
50Jan 2024$590.47$1,235.70$1,826.17$273,501.43
51Feb 2024$593.13$1,233.04$1,826.17$272,908.30
52Mar 2024$595.81$1,230.36$1,826.17$272,312.49
53Apr 2024$598.49$1,227.68$1,826.17$271,714.00
54May 2024$601.19$1,224.98$1,826.17$271,112.81
55Jun 2024$603.90$1,222.27$1,826.17$270,508.91
56Jul 2024$606.63$1,219.54$1,826.17$269,902.28
57Aug 2024$609.36$1,216.81$1,826.17$269,292.92
58Sep 2024$612.11$1,214.06$1,826.17$268,680.81
59Oct 2024$614.87$1,211.30$1,826.17$268,065.94
60Nov 2024$617.64$1,208.53$1,826.17$267,448.30
61Dec 2024$620.42$1,205.75$1,826.17$266,827.88
2024 Total$7,264.02$14,650.02$21,914.04
62Jan 2025$623.22$1,202.95$1,826.17$266,204.66
63Feb 2025$626.03$1,200.14$1,826.17$265,578.63
64Mar 2025$628.85$1,197.32$1,826.17$264,949.78
65Apr 2025$631.69$1,194.48$1,826.17$264,318.09
66May 2025$634.54$1,191.63$1,826.17$263,683.55
67Jun 2025$637.40$1,188.77$1,826.17$263,046.15
68Jul 2025$640.27$1,185.90$1,826.17$262,405.88
69Aug 2025$643.16$1,183.01$1,826.17$261,762.72
70Sep 2025$646.06$1,180.11$1,826.17$261,116.66
71Oct 2025$648.97$1,177.20$1,826.17$260,467.69
72Nov 2025$651.89$1,174.28$1,826.17$259,815.80
73Dec 2025$654.83$1,171.34$1,826.17$259,160.97
2025 Total$7,666.91$14,247.13$21,914.04
74Jan 2026$657.79$1,168.38$1,826.17$258,503.18
75Feb 2026$660.75$1,165.42$1,826.17$257,842.43
76Mar 2026$663.73$1,162.44$1,826.17$257,178.70
77Apr 2026$666.72$1,159.45$1,826.17$256,511.98
78May 2026$669.73$1,156.44$1,826.17$255,842.25
79Jun 2026$672.75$1,153.42$1,826.17$255,169.50
80Jul 2026$675.78$1,150.39$1,826.17$254,493.72
81Aug 2026$678.83$1,147.34$1,826.17$253,814.89
82Sep 2026$681.89$1,144.28$1,826.17$253,133.00
83Oct 2026$684.96$1,141.21$1,826.17$252,448.04
84Nov 2026$688.05$1,138.12$1,826.17$251,759.99
85Dec 2026$691.15$1,135.02$1,826.17$251,068.84
2026 Total$8,092.13$13,821.91$21,914.04
86Jan 2027$694.27$1,131.90$1,826.17$250,374.57
87Feb 2027$697.40$1,128.77$1,826.17$249,677.17
88Mar 2027$700.54$1,125.63$1,826.17$248,976.63
89Apr 2027$703.70$1,122.47$1,826.17$248,272.93
90May 2027$706.87$1,119.30$1,826.17$247,566.06
91Jun 2027$710.06$1,116.11$1,826.17$246,856.00
92Jul 2027$713.26$1,112.91$1,826.17$246,142.74
93Aug 2027$716.48$1,109.69$1,826.17$245,426.26
94Sep 2027$719.71$1,106.46$1,826.17$244,706.55
95Oct 2027$722.95$1,103.22$1,826.17$243,983.60
96Nov 2027$726.21$1,099.96$1,826.17$243,257.39
97Dec 2027$729.48$1,096.69$1,826.17$242,527.91
2027 Total$8,540.93$13,373.11$21,914.04
98Jan 2028$732.77$1,093.40$1,826.17$241,795.14
99Feb 2028$736.08$1,090.09$1,826.17$241,059.06
100Mar 2028$739.40$1,086.77$1,826.17$240,319.66
101Apr 2028$742.73$1,083.44$1,826.17$239,576.93
102May 2028$746.08$1,080.09$1,826.17$238,830.85
103Jun 2028$749.44$1,076.73$1,826.17$238,081.41
104Jul 2028$752.82$1,073.35$1,826.17$237,328.59
105Aug 2028$756.21$1,069.96$1,826.17$236,572.38
106Sep 2028$759.62$1,066.55$1,826.17$235,812.76
107Oct 2028$763.05$1,063.12$1,826.17$235,049.71
108Nov 2028$766.49$1,059.68$1,826.17$234,283.22
109Dec 2028$769.94$1,056.23$1,826.17$233,513.28
2028 Total$9,014.63$12,899.41$21,914.04
110Jan 2029$773.41$1,052.76$1,826.17$232,739.87
111Feb 2029$776.90$1,049.27$1,826.17$231,962.97
112Mar 2029$780.40$1,045.77$1,826.17$231,182.57
113Apr 2029$783.92$1,042.25$1,826.17$230,398.65
114May 2029$787.46$1,038.71$1,826.17$229,611.19
115Jun 2029$791.01$1,035.16$1,826.17$228,820.18
116Jul 2029$794.57$1,031.60$1,826.17$228,025.61
117Aug 2029$798.15$1,028.02$1,826.17$227,227.46
118Sep 2029$801.75$1,024.42$1,826.17$226,425.71
119Oct 2029$805.37$1,020.80$1,826.17$225,620.34
120Nov 2029$809.00$1,017.17$1,826.17$224,811.34
121Dec 2029$812.65$1,013.52$1,826.17$223,998.69
2029 Total$9,514.59$12,399.45$21,914.04
122Jan 2030$816.31$1,009.86$1,826.17$223,182.38
123Feb 2030$819.99$1,006.18$1,826.17$222,362.39
124Mar 2030$823.69$1,002.48$1,826.17$221,538.70
125Apr 2030$827.40$998.77$1,826.17$220,711.30
126May 2030$831.13$995.04$1,826.17$219,880.17
127Jun 2030$834.88$991.29$1,826.17$219,045.29
128Jul 2030$838.64$987.53$1,826.17$218,206.65
129Aug 2030$842.42$983.75$1,826.17$217,364.23
130Sep 2030$846.22$979.95$1,826.17$216,518.01
131Oct 2030$850.03$976.14$1,826.17$215,667.98
132Nov 2030$853.87$972.30$1,826.17$214,814.11
133Dec 2030$857.72$968.45$1,826.17$213,956.39
2030 Total$10,042.3$11,871.74$21,914.04
134Jan 2031$861.58$964.59$1,826.17$213,094.81
135Feb 2031$865.47$960.70$1,826.17$212,229.34
136Mar 2031$869.37$956.80$1,826.17$211,359.97
137Apr 2031$873.29$952.88$1,826.17$210,486.68
138May 2031$877.23$948.94$1,826.17$209,609.45
139Jun 2031$881.18$944.99$1,826.17$208,728.27
140Jul 2031$885.15$941.02$1,826.17$207,843.12
141Aug 2031$889.14$937.03$1,826.17$206,953.98
142Sep 2031$893.15$933.02$1,826.17$206,060.83
143Oct 2031$897.18$928.99$1,826.17$205,163.65
144Nov 2031$901.22$924.95$1,826.17$204,262.43
145Dec 2031$905.29$920.88$1,826.17$203,357.14
2031 Total$10,599.25$11,314.79$21,914.04
146Jan 2032$909.37$916.80$1,826.17$202,447.77
147Feb 2032$913.47$912.70$1,826.17$201,534.30
148Mar 2032$917.59$908.58$1,826.17$200,616.71
149Apr 2032$921.72$904.45$1,826.17$199,694.99
150May 2032$925.88$900.29$1,826.17$198,769.11
151Jun 2032$930.05$896.12$1,826.17$197,839.06
152Jul 2032$934.25$891.92$1,826.17$196,904.81
153Aug 2032$938.46$887.71$1,826.17$195,966.35
154Sep 2032$942.69$883.48$1,826.17$195,023.66
155Oct 2032$946.94$879.23$1,826.17$194,076.72
156Nov 2032$951.21$874.96$1,826.17$193,125.51
157Dec 2032$955.50$870.67$1,826.17$192,170.01
2032 Total$11,187.13$10,726.91$21,914.04
158Jan 2033$959.80$866.37$1,826.17$191,210.21
159Feb 2033$964.13$862.04$1,826.17$190,246.08
160Mar 2033$968.48$857.69$1,826.17$189,277.60
161Apr 2033$972.84$853.33$1,826.17$188,304.76
162May 2033$977.23$848.94$1,826.17$187,327.53
163Jun 2033$981.64$844.53$1,826.17$186,345.89
164Jul 2033$986.06$840.11$1,826.17$185,359.83
165Aug 2033$990.51$835.66$1,826.17$184,369.32
166Sep 2033$994.97$831.20$1,826.17$183,374.35
167Oct 2033$999.46$826.71$1,826.17$182,374.89
168Nov 2033$1,003.96$822.21$1,826.17$181,370.93
169Dec 2033$1,008.49$817.68$1,826.17$180,362.44
2033 Total$11,807.57$10,106.47$21,914.04
170Jan 2034$1,013.04$813.13$1,826.17$179,349.40
171Feb 2034$1,017.60$808.57$1,826.17$178,331.80
172Mar 2034$1,022.19$803.98$1,826.17$177,309.61
173Apr 2034$1,026.80$799.37$1,826.17$176,282.81
174May 2034$1,031.43$794.74$1,826.17$175,251.38
175Jun 2034$1,036.08$790.09$1,826.17$174,215.30
176Jul 2034$1,040.75$785.42$1,826.17$173,174.55
177Aug 2034$1,045.44$780.73$1,826.17$172,129.11
178Sep 2034$1,050.15$776.02$1,826.17$171,078.96
179Oct 2034$1,054.89$771.28$1,826.17$170,024.07
180Nov 2034$1,059.64$766.53$1,826.17$168,964.43
181Dec 2034$1,064.42$761.75$1,826.17$167,900.01
2034 Total$12,462.43$9,451.61$21,914.04
182Jan 2035$1,069.22$756.95$1,826.17$166,830.79
183Feb 2035$1,074.04$752.13$1,826.17$165,756.75
184Mar 2035$1,078.88$747.29$1,826.17$164,677.87
185Apr 2035$1,083.75$742.42$1,826.17$163,594.12
186May 2035$1,088.63$737.54$1,826.17$162,505.49
187Jun 2035$1,093.54$732.63$1,826.17$161,411.95
188Jul 2035$1,098.47$727.70$1,826.17$160,313.48
189Aug 2035$1,103.42$722.75$1,826.17$159,210.06
190Sep 2035$1,108.40$717.77$1,826.17$158,101.66
191Oct 2035$1,113.40$712.77$1,826.17$156,988.26
192Nov 2035$1,118.41$707.76$1,826.17$155,869.85
193Dec 2035$1,123.46$702.71$1,826.17$154,746.39
2035 Total$13,153.62$8,760.42$21,914.04
194Jan 2036$1,128.52$697.65$1,826.17$153,617.87
195Feb 2036$1,133.61$692.56$1,826.17$152,484.26
196Mar 2036$1,138.72$687.45$1,826.17$151,345.54
197Apr 2036$1,143.85$682.32$1,826.17$150,201.69
198May 2036$1,149.01$677.16$1,826.17$149,052.68
199Jun 2036$1,154.19$671.98$1,826.17$147,898.49
200Jul 2036$1,159.39$666.78$1,826.17$146,739.10
201Aug 2036$1,164.62$661.55$1,826.17$145,574.48
202Sep 2036$1,169.87$656.30$1,826.17$144,404.61
203Oct 2036$1,175.15$651.02$1,826.17$143,229.46
204Nov 2036$1,180.44$645.73$1,826.17$142,049.02
205Dec 2036$1,185.77$640.40$1,826.17$140,863.25
2036 Total$13,883.14$8,030.9$21,914.04
206Jan 2037$1,191.11$635.06$1,826.17$139,672.14
207Feb 2037$1,196.48$629.69$1,826.17$138,475.66
208Mar 2037$1,201.88$624.29$1,826.17$137,273.78
209Apr 2037$1,207.29$618.88$1,826.17$136,066.49
210May 2037$1,212.74$613.43$1,826.17$134,853.75
211Jun 2037$1,218.20$607.97$1,826.17$133,635.55
212Jul 2037$1,223.70$602.47$1,826.17$132,411.85
213Aug 2037$1,229.21$596.96$1,826.17$131,182.64
214Sep 2037$1,234.75$591.42$1,826.17$129,947.89
215Oct 2037$1,240.32$585.85$1,826.17$128,707.57
216Nov 2037$1,245.91$580.26$1,826.17$127,461.66
217Dec 2037$1,251.53$574.64$1,826.17$126,210.13
2037 Total$14,653.12$7,260.92$21,914.04
218Jan 2038$1,257.17$569.00$1,826.17$124,952.96
219Feb 2038$1,262.84$563.33$1,826.17$123,690.12
220Mar 2038$1,268.53$557.64$1,826.17$122,421.59
221Apr 2038$1,274.25$551.92$1,826.17$121,147.34
222May 2038$1,280.00$546.17$1,826.17$119,867.34
223Jun 2038$1,285.77$540.40$1,826.17$118,581.57
224Jul 2038$1,291.56$534.61$1,826.17$117,290.01
225Aug 2038$1,297.39$528.78$1,826.17$115,992.62
226Sep 2038$1,303.24$522.93$1,826.17$114,689.38
227Oct 2038$1,309.11$517.06$1,826.17$113,380.27
228Nov 2038$1,315.01$511.16$1,826.17$112,065.26
229Dec 2038$1,320.94$505.23$1,826.17$110,744.32
2038 Total$15,465.81$6,448.23$21,914.04
230Jan 2039$1,326.90$499.27$1,826.17$109,417.42
231Feb 2039$1,332.88$493.29$1,826.17$108,084.54
232Mar 2039$1,338.89$487.28$1,826.17$106,745.65
233Apr 2039$1,344.93$481.24$1,826.17$105,400.72
234May 2039$1,350.99$475.18$1,826.17$104,049.73
235Jun 2039$1,357.08$469.09$1,826.17$102,692.65
236Jul 2039$1,363.20$462.97$1,826.17$101,329.45
237Aug 2039$1,369.34$456.83$1,826.17$99,960.11
238Sep 2039$1,375.52$450.65$1,826.17$98,584.59
239Oct 2039$1,381.72$444.45$1,826.17$97,202.87
240Nov 2039$1,387.95$438.22$1,826.17$95,814.92
241Dec 2039$1,394.20$431.97$1,826.17$94,420.72
2039 Total$16,323.6$5,590.44$21,914.04
242Jan 2040$1,400.49$425.68$1,826.17$93,020.23
243Feb 2040$1,406.80$419.37$1,826.17$91,613.43
244Mar 2040$1,413.15$413.02$1,826.17$90,200.28
245Apr 2040$1,419.52$406.65$1,826.17$88,780.76
246May 2040$1,425.92$400.25$1,826.17$87,354.84
247Jun 2040$1,432.35$393.82$1,826.17$85,922.49
248Jul 2040$1,438.80$387.37$1,826.17$84,483.69
249Aug 2040$1,445.29$380.88$1,826.17$83,038.40
250Sep 2040$1,451.81$374.36$1,826.17$81,586.59
251Oct 2040$1,458.35$367.82$1,826.17$80,128.24
252Nov 2040$1,464.93$361.24$1,826.17$78,663.31
253Dec 2040$1,471.53$354.64$1,826.17$77,191.78
2040 Total$17,228.94$4,685.1$21,914.04
254Jan 2041$1,478.16$348.01$1,826.17$75,713.62
255Feb 2041$1,484.83$341.34$1,826.17$74,228.79
256Mar 2041$1,491.52$334.65$1,826.17$72,737.27
257Apr 2041$1,498.25$327.92$1,826.17$71,239.02
258May 2041$1,505.00$321.17$1,826.17$69,734.02
259Jun 2041$1,511.79$314.38$1,826.17$68,222.23
260Jul 2041$1,518.60$307.57$1,826.17$66,703.63
261Aug 2041$1,525.45$300.72$1,826.17$65,178.18
262Sep 2041$1,532.33$293.84$1,826.17$63,645.85
263Oct 2041$1,539.23$286.94$1,826.17$62,106.62
264Nov 2041$1,546.17$280.00$1,826.17$60,560.45
265Dec 2041$1,553.14$273.03$1,826.17$59,007.31
2041 Total$18,184.47$3,729.57$21,914.04
266Jan 2042$1,560.15$266.02$1,826.17$57,447.16
267Feb 2042$1,567.18$258.99$1,826.17$55,879.98
268Mar 2042$1,574.24$251.93$1,826.17$54,305.74
269Apr 2042$1,581.34$244.83$1,826.17$52,724.40
270May 2042$1,588.47$237.70$1,826.17$51,135.93
271Jun 2042$1,595.63$230.54$1,826.17$49,540.30
272Jul 2042$1,602.83$223.34$1,826.17$47,937.47
273Aug 2042$1,610.05$216.12$1,826.17$46,327.42
274Sep 2042$1,617.31$208.86$1,826.17$44,710.11
275Oct 2042$1,624.60$201.57$1,826.17$43,085.51
276Nov 2042$1,631.93$194.24$1,826.17$41,453.58
277Dec 2042$1,639.28$186.89$1,826.17$39,814.30
2042 Total$19,193.01$2,721.03$21,914.04
278Jan 2043$1,646.67$179.50$1,826.17$38,167.63
279Feb 2043$1,654.10$172.07$1,826.17$36,513.53
280Mar 2043$1,661.55$164.62$1,826.17$34,851.98
281Apr 2043$1,669.05$157.12$1,826.17$33,182.93
282May 2043$1,676.57$149.60$1,826.17$31,506.36
283Jun 2043$1,684.13$142.04$1,826.17$29,822.23
284Jul 2043$1,691.72$134.45$1,826.17$28,130.51
285Aug 2043$1,699.35$126.82$1,826.17$26,431.16
286Sep 2043$1,707.01$119.16$1,826.17$24,724.15
287Oct 2043$1,714.71$111.46$1,826.17$23,009.44
288Nov 2043$1,722.44$103.73$1,826.17$21,287.00
289Dec 2043$1,730.20$95.97$1,826.17$19,556.80
2043 Total$20,257.5$1,656.54$21,914.04
290Jan 2044$1,738.00$88.17$1,826.17$17,818.80
291Feb 2044$1,745.84$80.33$1,826.17$16,072.96
292Mar 2044$1,753.71$72.46$1,826.17$14,319.25
293Apr 2044$1,761.61$64.56$1,826.17$12,557.64
294May 2044$1,769.56$56.61$1,826.17$10,788.08
295Jun 2044$1,777.53$48.64$1,826.17$9,010.55
296Jul 2044$1,785.55$40.62$1,826.17$7,225.00
297Aug 2044$1,793.60$32.57$1,826.17$5,431.40
298Sep 2044$1,801.68$24.49$1,826.17$3,629.72
299Oct 2044$1,809.81$16.36$1,826.17$1,819.91
300Nov 2044$1,817.97$8.20$1,826.17$1.94
2044 Total$19,554.86$533.01$20,087.87
Compare your product with the big 4 banks, or add more products to compare
As seen on