Connect Investment Loan Fixed (Principal and Interest) 1 Year (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
4.26%
Fixed - 1 year
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,627
Number of Repayments
300
Total Interest Paid
$188,100
Total repayments
$488,100
DatePrincipleInterestPaymentBalance
1Dec 2019$561.89$1,065.00$1,626.89$299,438.11
2019 Total$561.89$1,065$1,626.89
2Jan 2020$563.88$1,063.01$1,626.89$298,874.23
3Feb 2020$565.89$1,061.00$1,626.89$298,308.34
4Mar 2020$567.90$1,058.99$1,626.89$297,740.44
5Apr 2020$569.91$1,056.98$1,626.89$297,170.53
6May 2020$571.93$1,054.96$1,626.89$296,598.60
7Jun 2020$573.96$1,052.93$1,626.89$296,024.64
8Jul 2020$576.00$1,050.89$1,626.89$295,448.64
9Aug 2020$578.05$1,048.84$1,626.89$294,870.59
10Sep 2020$580.10$1,046.79$1,626.89$294,290.49
11Oct 2020$582.16$1,044.73$1,626.89$293,708.33
12Nov 2020$584.23$1,042.66$1,626.89$293,124.10
13Dec 2020$586.30$1,040.59$1,626.89$292,537.80
2020 Total$6,900.31$12,622.37$19,522.68
14Jan 2021$588.38$1,038.51$1,626.89$291,949.42
15Feb 2021$590.47$1,036.42$1,626.89$291,358.95
16Mar 2021$592.57$1,034.32$1,626.89$290,766.38
17Apr 2021$594.67$1,032.22$1,626.89$290,171.71
18May 2021$596.78$1,030.11$1,626.89$289,574.93
19Jun 2021$598.90$1,027.99$1,626.89$288,976.03
20Jul 2021$601.03$1,025.86$1,626.89$288,375.00
21Aug 2021$603.16$1,023.73$1,626.89$287,771.84
22Sep 2021$605.30$1,021.59$1,626.89$287,166.54
23Oct 2021$607.45$1,019.44$1,626.89$286,559.09
24Nov 2021$609.61$1,017.28$1,626.89$285,949.48
25Dec 2021$611.77$1,015.12$1,626.89$285,337.71
2021 Total$7,200.09$12,322.59$19,522.68
26Jan 2022$613.94$1,012.95$1,626.89$284,723.77
27Feb 2022$616.12$1,010.77$1,626.89$284,107.65
28Mar 2022$618.31$1,008.58$1,626.89$283,489.34
29Apr 2022$620.50$1,006.39$1,626.89$282,868.84
30May 2022$622.71$1,004.18$1,626.89$282,246.13
31Jun 2022$624.92$1,001.97$1,626.89$281,621.21
32Jul 2022$627.13$999.76$1,626.89$280,994.08
33Aug 2022$629.36$997.53$1,626.89$280,364.72
34Sep 2022$631.60$995.29$1,626.89$279,733.12
35Oct 2022$633.84$993.05$1,626.89$279,099.28
36Nov 2022$636.09$990.80$1,626.89$278,463.19
37Dec 2022$638.35$988.54$1,626.89$277,824.84
2022 Total$7,512.87$12,009.81$19,522.68
38Jan 2023$640.61$986.28$1,626.89$277,184.23
39Feb 2023$642.89$984.00$1,626.89$276,541.34
40Mar 2023$645.17$981.72$1,626.89$275,896.17
41Apr 2023$647.46$979.43$1,626.89$275,248.71
42May 2023$649.76$977.13$1,626.89$274,598.95
43Jun 2023$652.06$974.83$1,626.89$273,946.89
44Jul 2023$654.38$972.51$1,626.89$273,292.51
45Aug 2023$656.70$970.19$1,626.89$272,635.81
46Sep 2023$659.03$967.86$1,626.89$271,976.78
47Oct 2023$661.37$965.52$1,626.89$271,315.41
48Nov 2023$663.72$963.17$1,626.89$270,651.69
49Dec 2023$666.08$960.81$1,626.89$269,985.61
2023 Total$7,839.23$11,683.45$19,522.68
50Jan 2024$668.44$958.45$1,626.89$269,317.17
51Feb 2024$670.81$956.08$1,626.89$268,646.36
52Mar 2024$673.20$953.69$1,626.89$267,973.16
53Apr 2024$675.59$951.30$1,626.89$267,297.57
54May 2024$677.98$948.91$1,626.89$266,619.59
55Jun 2024$680.39$946.50$1,626.89$265,939.20
56Jul 2024$682.81$944.08$1,626.89$265,256.39
57Aug 2024$685.23$941.66$1,626.89$264,571.16
58Sep 2024$687.66$939.23$1,626.89$263,883.50
59Oct 2024$690.10$936.79$1,626.89$263,193.40
60Nov 2024$692.55$934.34$1,626.89$262,500.85
61Dec 2024$695.01$931.88$1,626.89$261,805.84
2024 Total$8,179.77$11,342.91$19,522.68
62Jan 2025$697.48$929.41$1,626.89$261,108.36
63Feb 2025$699.96$926.93$1,626.89$260,408.40
64Mar 2025$702.44$924.45$1,626.89$259,705.96
65Apr 2025$704.93$921.96$1,626.89$259,001.03
66May 2025$707.44$919.45$1,626.89$258,293.59
67Jun 2025$709.95$916.94$1,626.89$257,583.64
68Jul 2025$712.47$914.42$1,626.89$256,871.17
69Aug 2025$715.00$911.89$1,626.89$256,156.17
70Sep 2025$717.54$909.35$1,626.89$255,438.63
71Oct 2025$720.08$906.81$1,626.89$254,718.55
72Nov 2025$722.64$904.25$1,626.89$253,995.91
73Dec 2025$725.20$901.69$1,626.89$253,270.71
2025 Total$8,535.13$10,987.55$19,522.68
74Jan 2026$727.78$899.11$1,626.89$252,542.93
75Feb 2026$730.36$896.53$1,626.89$251,812.57
76Mar 2026$732.96$893.93$1,626.89$251,079.61
77Apr 2026$735.56$891.33$1,626.89$250,344.05
78May 2026$738.17$888.72$1,626.89$249,605.88
79Jun 2026$740.79$886.10$1,626.89$248,865.09
80Jul 2026$743.42$883.47$1,626.89$248,121.67
81Aug 2026$746.06$880.83$1,626.89$247,375.61
82Sep 2026$748.71$878.18$1,626.89$246,626.90
83Oct 2026$751.36$875.53$1,626.89$245,875.54
84Nov 2026$754.03$872.86$1,626.89$245,121.51
85Dec 2026$756.71$870.18$1,626.89$244,364.80
2026 Total$8,905.91$10,616.77$19,522.68
86Jan 2027$759.39$867.50$1,626.89$243,605.41
87Feb 2027$762.09$864.80$1,626.89$242,843.32
88Mar 2027$764.80$862.09$1,626.89$242,078.52
89Apr 2027$767.51$859.38$1,626.89$241,311.01
90May 2027$770.24$856.65$1,626.89$240,540.77
91Jun 2027$772.97$853.92$1,626.89$239,767.80
92Jul 2027$775.71$851.18$1,626.89$238,992.09
93Aug 2027$778.47$848.42$1,626.89$238,213.62
94Sep 2027$781.23$845.66$1,626.89$237,432.39
95Oct 2027$784.01$842.88$1,626.89$236,648.38
96Nov 2027$786.79$840.10$1,626.89$235,861.59
97Dec 2027$789.58$837.31$1,626.89$235,072.01
2027 Total$9,292.79$10,229.89$19,522.68
98Jan 2028$792.38$834.51$1,626.89$234,279.63
99Feb 2028$795.20$831.69$1,626.89$233,484.43
100Mar 2028$798.02$828.87$1,626.89$232,686.41
101Apr 2028$800.85$826.04$1,626.89$231,885.56
102May 2028$803.70$823.19$1,626.89$231,081.86
103Jun 2028$806.55$820.34$1,626.89$230,275.31
104Jul 2028$809.41$817.48$1,626.89$229,465.90
105Aug 2028$812.29$814.60$1,626.89$228,653.61
106Sep 2028$815.17$811.72$1,626.89$227,838.44
107Oct 2028$818.06$808.83$1,626.89$227,020.38
108Nov 2028$820.97$805.92$1,626.89$226,199.41
109Dec 2028$823.88$803.01$1,626.89$225,375.53
2028 Total$9,696.48$9,826.2$19,522.68
110Jan 2029$826.81$800.08$1,626.89$224,548.72
111Feb 2029$829.74$797.15$1,626.89$223,718.98
112Mar 2029$832.69$794.20$1,626.89$222,886.29
113Apr 2029$835.64$791.25$1,626.89$222,050.65
114May 2029$838.61$788.28$1,626.89$221,212.04
115Jun 2029$841.59$785.30$1,626.89$220,370.45
116Jul 2029$844.57$782.32$1,626.89$219,525.88
117Aug 2029$847.57$779.32$1,626.89$218,678.31
118Sep 2029$850.58$776.31$1,626.89$217,827.73
119Oct 2029$853.60$773.29$1,626.89$216,974.13
120Nov 2029$856.63$770.26$1,626.89$216,117.50
121Dec 2029$859.67$767.22$1,626.89$215,257.83
2029 Total$10,117.7$9,404.98$19,522.68
122Jan 2030$862.72$764.17$1,626.89$214,395.11
123Feb 2030$865.79$761.10$1,626.89$213,529.32
124Mar 2030$868.86$758.03$1,626.89$212,660.46
125Apr 2030$871.95$754.94$1,626.89$211,788.51
126May 2030$875.04$751.85$1,626.89$210,913.47
127Jun 2030$878.15$748.74$1,626.89$210,035.32
128Jul 2030$881.26$745.63$1,626.89$209,154.06
129Aug 2030$884.39$742.50$1,626.89$208,269.67
130Sep 2030$887.53$739.36$1,626.89$207,382.14
131Oct 2030$890.68$736.21$1,626.89$206,491.46
132Nov 2030$893.85$733.04$1,626.89$205,597.61
133Dec 2030$897.02$729.87$1,626.89$204,700.59
2030 Total$10,557.24$8,965.44$19,522.68
134Jan 2031$900.20$726.69$1,626.89$203,800.39
135Feb 2031$903.40$723.49$1,626.89$202,896.99
136Mar 2031$906.61$720.28$1,626.89$201,990.38
137Apr 2031$909.82$717.07$1,626.89$201,080.56
138May 2031$913.05$713.84$1,626.89$200,167.51
139Jun 2031$916.30$710.59$1,626.89$199,251.21
140Jul 2031$919.55$707.34$1,626.89$198,331.66
141Aug 2031$922.81$704.08$1,626.89$197,408.85
142Sep 2031$926.09$700.80$1,626.89$196,482.76
143Oct 2031$929.38$697.51$1,626.89$195,553.38
144Nov 2031$932.68$694.21$1,626.89$194,620.70
145Dec 2031$935.99$690.90$1,626.89$193,684.71
2031 Total$11,015.88$8,506.8$19,522.68
146Jan 2032$939.31$687.58$1,626.89$192,745.40
147Feb 2032$942.64$684.25$1,626.89$191,802.76
148Mar 2032$945.99$680.90$1,626.89$190,856.77
149Apr 2032$949.35$677.54$1,626.89$189,907.42
150May 2032$952.72$674.17$1,626.89$188,954.70
151Jun 2032$956.10$670.79$1,626.89$187,998.60
152Jul 2032$959.49$667.40$1,626.89$187,039.11
153Aug 2032$962.90$663.99$1,626.89$186,076.21
154Sep 2032$966.32$660.57$1,626.89$185,109.89
155Oct 2032$969.75$657.14$1,626.89$184,140.14
156Nov 2032$973.19$653.70$1,626.89$183,166.95
157Dec 2032$976.65$650.24$1,626.89$182,190.30
2032 Total$11,494.41$8,028.27$19,522.68
158Jan 2033$980.11$646.78$1,626.89$181,210.19
159Feb 2033$983.59$643.30$1,626.89$180,226.60
160Mar 2033$987.09$639.80$1,626.89$179,239.51
161Apr 2033$990.59$636.30$1,626.89$178,248.92
162May 2033$994.11$632.78$1,626.89$177,254.81
163Jun 2033$997.64$629.25$1,626.89$176,257.17
164Jul 2033$1,001.18$625.71$1,626.89$175,255.99
165Aug 2033$1,004.73$622.16$1,626.89$174,251.26
166Sep 2033$1,008.30$618.59$1,626.89$173,242.96
167Oct 2033$1,011.88$615.01$1,626.89$172,231.08
168Nov 2033$1,015.47$611.42$1,626.89$171,215.61
169Dec 2033$1,019.07$607.82$1,626.89$170,196.54
2033 Total$11,993.76$7,528.92$19,522.68
170Jan 2034$1,022.69$604.20$1,626.89$169,173.85
171Feb 2034$1,026.32$600.57$1,626.89$168,147.53
172Mar 2034$1,029.97$596.92$1,626.89$167,117.56
173Apr 2034$1,033.62$593.27$1,626.89$166,083.94
174May 2034$1,037.29$589.60$1,626.89$165,046.65
175Jun 2034$1,040.97$585.92$1,626.89$164,005.68
176Jul 2034$1,044.67$582.22$1,626.89$162,961.01
177Aug 2034$1,048.38$578.51$1,626.89$161,912.63
178Sep 2034$1,052.10$574.79$1,626.89$160,860.53
179Oct 2034$1,055.84$571.05$1,626.89$159,804.69
180Nov 2034$1,059.58$567.31$1,626.89$158,745.11
181Dec 2034$1,063.34$563.55$1,626.89$157,681.77
2034 Total$12,514.77$7,007.91$19,522.68
182Jan 2035$1,067.12$559.77$1,626.89$156,614.65
183Feb 2035$1,070.91$555.98$1,626.89$155,543.74
184Mar 2035$1,074.71$552.18$1,626.89$154,469.03
185Apr 2035$1,078.52$548.37$1,626.89$153,390.51
186May 2035$1,082.35$544.54$1,626.89$152,308.16
187Jun 2035$1,086.20$540.69$1,626.89$151,221.96
188Jul 2035$1,090.05$536.84$1,626.89$150,131.91
189Aug 2035$1,093.92$532.97$1,626.89$149,037.99
190Sep 2035$1,097.81$529.08$1,626.89$147,940.18
191Oct 2035$1,101.70$525.19$1,626.89$146,838.48
192Nov 2035$1,105.61$521.28$1,626.89$145,732.87
193Dec 2035$1,109.54$517.35$1,626.89$144,623.33
2035 Total$13,058.44$6,464.24$19,522.68
194Jan 2036$1,113.48$513.41$1,626.89$143,509.85
195Feb 2036$1,117.43$509.46$1,626.89$142,392.42
196Mar 2036$1,121.40$505.49$1,626.89$141,271.02
197Apr 2036$1,125.38$501.51$1,626.89$140,145.64
198May 2036$1,129.37$497.52$1,626.89$139,016.27
199Jun 2036$1,133.38$493.51$1,626.89$137,882.89
200Jul 2036$1,137.41$489.48$1,626.89$136,745.48
201Aug 2036$1,141.44$485.45$1,626.89$135,604.04
202Sep 2036$1,145.50$481.39$1,626.89$134,458.54
203Oct 2036$1,149.56$477.33$1,626.89$133,308.98
204Nov 2036$1,153.64$473.25$1,626.89$132,155.34
205Dec 2036$1,157.74$469.15$1,626.89$130,997.60
2036 Total$13,625.73$5,896.95$19,522.68
206Jan 2037$1,161.85$465.04$1,626.89$129,835.75
207Feb 2037$1,165.97$460.92$1,626.89$128,669.78
208Mar 2037$1,170.11$456.78$1,626.89$127,499.67
209Apr 2037$1,174.27$452.62$1,626.89$126,325.40
210May 2037$1,178.43$448.46$1,626.89$125,146.97
211Jun 2037$1,182.62$444.27$1,626.89$123,964.35
212Jul 2037$1,186.82$440.07$1,626.89$122,777.53
213Aug 2037$1,191.03$435.86$1,626.89$121,586.50
214Sep 2037$1,195.26$431.63$1,626.89$120,391.24
215Oct 2037$1,199.50$427.39$1,626.89$119,191.74
216Nov 2037$1,203.76$423.13$1,626.89$117,987.98
217Dec 2037$1,208.03$418.86$1,626.89$116,779.95
2037 Total$14,217.65$5,305.03$19,522.68
218Jan 2038$1,212.32$414.57$1,626.89$115,567.63
219Feb 2038$1,216.62$410.27$1,626.89$114,351.01
220Mar 2038$1,220.94$405.95$1,626.89$113,130.07
221Apr 2038$1,225.28$401.61$1,626.89$111,904.79
222May 2038$1,229.63$397.26$1,626.89$110,675.16
223Jun 2038$1,233.99$392.90$1,626.89$109,441.17
224Jul 2038$1,238.37$388.52$1,626.89$108,202.80
225Aug 2038$1,242.77$384.12$1,626.89$106,960.03
226Sep 2038$1,247.18$379.71$1,626.89$105,712.85
227Oct 2038$1,251.61$375.28$1,626.89$104,461.24
228Nov 2038$1,256.05$370.84$1,626.89$103,205.19
229Dec 2038$1,260.51$366.38$1,626.89$101,944.68
2038 Total$14,835.27$4,687.41$19,522.68
230Jan 2039$1,264.99$361.90$1,626.89$100,679.69
231Feb 2039$1,269.48$357.41$1,626.89$99,410.21
232Mar 2039$1,273.98$352.91$1,626.89$98,136.23
233Apr 2039$1,278.51$348.38$1,626.89$96,857.72
234May 2039$1,283.05$343.84$1,626.89$95,574.67
235Jun 2039$1,287.60$339.29$1,626.89$94,287.07
236Jul 2039$1,292.17$334.72$1,626.89$92,994.90
237Aug 2039$1,296.76$330.13$1,626.89$91,698.14
238Sep 2039$1,301.36$325.53$1,626.89$90,396.78
239Oct 2039$1,305.98$320.91$1,626.89$89,090.80
240Nov 2039$1,310.62$316.27$1,626.89$87,780.18
241Dec 2039$1,315.27$311.62$1,626.89$86,464.91
2039 Total$15,479.77$4,042.91$19,522.68
242Jan 2040$1,319.94$306.95$1,626.89$85,144.97
243Feb 2040$1,324.63$302.26$1,626.89$83,820.34
244Mar 2040$1,329.33$297.56$1,626.89$82,491.01
245Apr 2040$1,334.05$292.84$1,626.89$81,156.96
246May 2040$1,338.78$288.11$1,626.89$79,818.18
247Jun 2040$1,343.54$283.35$1,626.89$78,474.64
248Jul 2040$1,348.31$278.58$1,626.89$77,126.33
249Aug 2040$1,353.09$273.80$1,626.89$75,773.24
250Sep 2040$1,357.89$269.00$1,626.89$74,415.35
251Oct 2040$1,362.72$264.17$1,626.89$73,052.63
252Nov 2040$1,367.55$259.34$1,626.89$71,685.08
253Dec 2040$1,372.41$254.48$1,626.89$70,312.67
2040 Total$16,152.24$3,370.44$19,522.68
254Jan 2041$1,377.28$249.61$1,626.89$68,935.39
255Feb 2041$1,382.17$244.72$1,626.89$67,553.22
256Mar 2041$1,387.08$239.81$1,626.89$66,166.14
257Apr 2041$1,392.00$234.89$1,626.89$64,774.14
258May 2041$1,396.94$229.95$1,626.89$63,377.20
259Jun 2041$1,401.90$224.99$1,626.89$61,975.30
260Jul 2041$1,406.88$220.01$1,626.89$60,568.42
261Aug 2041$1,411.87$215.02$1,626.89$59,156.55
262Sep 2041$1,416.88$210.01$1,626.89$57,739.67
263Oct 2041$1,421.91$204.98$1,626.89$56,317.76
264Nov 2041$1,426.96$199.93$1,626.89$54,890.80
265Dec 2041$1,432.03$194.86$1,626.89$53,458.77
2041 Total$16,853.9$2,668.78$19,522.68
266Jan 2042$1,437.11$189.78$1,626.89$52,021.66
267Feb 2042$1,442.21$184.68$1,626.89$50,579.45
268Mar 2042$1,447.33$179.56$1,626.89$49,132.12
269Apr 2042$1,452.47$174.42$1,626.89$47,679.65
270May 2042$1,457.63$169.26$1,626.89$46,222.02
271Jun 2042$1,462.80$164.09$1,626.89$44,759.22
272Jul 2042$1,467.99$158.90$1,626.89$43,291.23
273Aug 2042$1,473.21$153.68$1,626.89$41,818.02
274Sep 2042$1,478.44$148.45$1,626.89$40,339.58
275Oct 2042$1,483.68$143.21$1,626.89$38,855.90
276Nov 2042$1,488.95$137.94$1,626.89$37,366.95
277Dec 2042$1,494.24$132.65$1,626.89$35,872.71
2042 Total$17,586.06$1,936.62$19,522.68
278Jan 2043$1,499.54$127.35$1,626.89$34,373.17
279Feb 2043$1,504.87$122.02$1,626.89$32,868.30
280Mar 2043$1,510.21$116.68$1,626.89$31,358.09
281Apr 2043$1,515.57$111.32$1,626.89$29,842.52
282May 2043$1,520.95$105.94$1,626.89$28,321.57
283Jun 2043$1,526.35$100.54$1,626.89$26,795.22
284Jul 2043$1,531.77$95.12$1,626.89$25,263.45
285Aug 2043$1,537.20$89.69$1,626.89$23,726.25
286Sep 2043$1,542.66$84.23$1,626.89$22,183.59
287Oct 2043$1,548.14$78.75$1,626.89$20,635.45
288Nov 2043$1,553.63$73.26$1,626.89$19,081.82
289Dec 2043$1,559.15$67.74$1,626.89$17,522.67
2043 Total$18,350.04$1,172.64$19,522.68
290Jan 2044$1,564.68$62.21$1,626.89$15,957.99
291Feb 2044$1,570.24$56.65$1,626.89$14,387.75
292Mar 2044$1,575.81$51.08$1,626.89$12,811.94
293Apr 2044$1,581.41$45.48$1,626.89$11,230.53
294May 2044$1,587.02$39.87$1,626.89$9,643.51
295Jun 2044$1,592.66$34.23$1,626.89$8,050.85
296Jul 2044$1,598.31$28.58$1,626.89$6,452.54
297Aug 2044$1,603.98$22.91$1,626.89$4,848.56
298Sep 2044$1,609.68$17.21$1,626.89$3,238.88
299Oct 2044$1,615.39$11.50$1,626.89$1,623.49
300Nov 2044$1,621.13$5.76$1,626.89$2.36
2044 Total$17,520.31$375.48$17,895.79
Compare your product with the big 4 banks, or add more products to compare
As seen on