Connect Investment Loan (Interest Only) (Amounts < $200k, 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
5.08%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,058
Number of Repayments
300
Total Interest Paid
$67,400
Total repayments
$317,400
DatePrincipleInterestPaymentBalance
1Oct 2019$414.82$1,058.33$1,473.15$249,585.18
2Nov 2019$416.57$1,056.58$1,473.15$249,168.61
3Dec 2019$418.34$1,054.81$1,473.15$248,750.27
2019 Total$1,249.73$3,169.72$4,419.45
4Jan 2020$420.11$1,053.04$1,473.15$248,330.16
5Feb 2020$421.89$1,051.26$1,473.15$247,908.27
6Mar 2020$423.67$1,049.48$1,473.15$247,484.60
7Apr 2020$425.47$1,047.68$1,473.15$247,059.13
8May 2020$427.27$1,045.88$1,473.15$246,631.86
9Jun 2020$429.08$1,044.07$1,473.15$246,202.78
10Jul 2020$430.89$1,042.26$1,473.15$245,771.89
11Aug 2020$432.72$1,040.43$1,473.15$245,339.17
12Sep 2020$434.55$1,038.60$1,473.15$244,904.62
13Oct 2020$436.39$1,036.76$1,473.15$244,468.23
14Nov 2020$438.23$1,034.92$1,473.15$244,030.00
15Dec 2020$440.09$1,033.06$1,473.15$243,589.91
2020 Total$5,160.36$12,517.44$17,677.8
16Jan 2021$441.95$1,031.20$1,473.15$243,147.96
17Feb 2021$443.82$1,029.33$1,473.15$242,704.14
18Mar 2021$445.70$1,027.45$1,473.15$242,258.44
19Apr 2021$447.59$1,025.56$1,473.15$241,810.85
20May 2021$449.48$1,023.67$1,473.15$241,361.37
21Jun 2021$451.39$1,021.76$1,473.15$240,909.98
22Jul 2021$453.30$1,019.85$1,473.15$240,456.68
23Aug 2021$455.22$1,017.93$1,473.15$240,001.46
24Sep 2021$457.14$1,016.01$1,473.15$239,544.32
25Oct 2021$459.08$1,014.07$1,473.15$239,085.24
26Nov 2021$461.02$1,012.13$1,473.15$238,624.22
27Dec 2021$462.97$1,010.18$1,473.15$238,161.25
2021 Total$5,428.66$12,249.14$17,677.8
28Jan 2022$464.93$1,008.22$1,473.15$237,696.32
29Feb 2022$466.90$1,006.25$1,473.15$237,229.42
30Mar 2022$468.88$1,004.27$1,473.15$236,760.54
31Apr 2022$470.86$1,002.29$1,473.15$236,289.68
32May 2022$472.86$1,000.29$1,473.15$235,816.82
33Jun 2022$474.86$998.29$1,473.15$235,341.96
34Jul 2022$476.87$996.28$1,473.15$234,865.09
35Aug 2022$478.89$994.26$1,473.15$234,386.20
36Sep 2022$480.92$992.23$1,473.15$233,905.28
37Oct 2022$482.95$990.20$1,473.15$233,422.33
38Nov 2022$485.00$988.15$1,473.15$232,937.33
39Dec 2022$487.05$986.10$1,473.15$232,450.28
2022 Total$5,710.97$11,966.83$17,677.8
40Jan 2023$489.11$984.04$1,473.15$231,961.17
41Feb 2023$491.18$981.97$1,473.15$231,469.99
42Mar 2023$493.26$979.89$1,473.15$230,976.73
43Apr 2023$495.35$977.80$1,473.15$230,481.38
44May 2023$497.45$975.70$1,473.15$229,983.93
45Jun 2023$499.55$973.60$1,473.15$229,484.38
46Jul 2023$501.67$971.48$1,473.15$228,982.71
47Aug 2023$503.79$969.36$1,473.15$228,478.92
48Sep 2023$505.92$967.23$1,473.15$227,973.00
49Oct 2023$508.06$965.09$1,473.15$227,464.94
50Nov 2023$510.22$962.93$1,473.15$226,954.72
51Dec 2023$512.38$960.77$1,473.15$226,442.34
2023 Total$6,007.94$11,669.86$17,677.8
52Jan 2024$514.54$958.61$1,473.15$225,927.80
53Feb 2024$516.72$956.43$1,473.15$225,411.08
54Mar 2024$518.91$954.24$1,473.15$224,892.17
55Apr 2024$521.11$952.04$1,473.15$224,371.06
56May 2024$523.31$949.84$1,473.15$223,847.75
57Jun 2024$525.53$947.62$1,473.15$223,322.22
58Jul 2024$527.75$945.40$1,473.15$222,794.47
59Aug 2024$529.99$943.16$1,473.15$222,264.48
60Sep 2024$532.23$940.92$1,473.15$221,732.25
61Oct 2024$534.48$938.67$1,473.15$221,197.77
62Nov 2024$536.75$936.40$1,473.15$220,661.02
63Dec 2024$539.02$934.13$1,473.15$220,122.00
2024 Total$6,320.34$11,357.46$17,677.8
64Jan 2025$541.30$931.85$1,473.15$219,580.70
65Feb 2025$543.59$929.56$1,473.15$219,037.11
66Mar 2025$545.89$927.26$1,473.15$218,491.22
67Apr 2025$548.20$924.95$1,473.15$217,943.02
68May 2025$550.52$922.63$1,473.15$217,392.50
69Jun 2025$552.86$920.29$1,473.15$216,839.64
70Jul 2025$555.20$917.95$1,473.15$216,284.44
71Aug 2025$557.55$915.60$1,473.15$215,726.89
72Sep 2025$559.91$913.24$1,473.15$215,166.98
73Oct 2025$562.28$910.87$1,473.15$214,604.70
74Nov 2025$564.66$908.49$1,473.15$214,040.04
75Dec 2025$567.05$906.10$1,473.15$213,472.99
2025 Total$6,649.01$11,028.79$17,677.8
76Jan 2026$569.45$903.70$1,473.15$212,903.54
77Feb 2026$571.86$901.29$1,473.15$212,331.68
78Mar 2026$574.28$898.87$1,473.15$211,757.40
79Apr 2026$576.71$896.44$1,473.15$211,180.69
80May 2026$579.15$894.00$1,473.15$210,601.54
81Jun 2026$581.60$891.55$1,473.15$210,019.94
82Jul 2026$584.07$889.08$1,473.15$209,435.87
83Aug 2026$586.54$886.61$1,473.15$208,849.33
84Sep 2026$589.02$884.13$1,473.15$208,260.31
85Oct 2026$591.51$881.64$1,473.15$207,668.80
86Nov 2026$594.02$879.13$1,473.15$207,074.78
87Dec 2026$596.53$876.62$1,473.15$206,478.25
2026 Total$6,994.74$10,683.06$17,677.8
88Jan 2027$599.06$874.09$1,473.15$205,879.19
89Feb 2027$601.59$871.56$1,473.15$205,277.60
90Mar 2027$604.14$869.01$1,473.15$204,673.46
91Apr 2027$606.70$866.45$1,473.15$204,066.76
92May 2027$609.27$863.88$1,473.15$203,457.49
93Jun 2027$611.85$861.30$1,473.15$202,845.64
94Jul 2027$614.44$858.71$1,473.15$202,231.20
95Aug 2027$617.04$856.11$1,473.15$201,614.16
96Sep 2027$619.65$853.50$1,473.15$200,994.51
97Oct 2027$622.27$850.88$1,473.15$200,372.24
98Nov 2027$624.91$848.24$1,473.15$199,747.33
99Dec 2027$627.55$845.60$1,473.15$199,119.78
2027 Total$7,358.47$10,319.33$17,677.8
100Jan 2028$630.21$842.94$1,473.15$198,489.57
101Feb 2028$632.88$840.27$1,473.15$197,856.69
102Mar 2028$635.56$837.59$1,473.15$197,221.13
103Apr 2028$638.25$834.90$1,473.15$196,582.88
104May 2028$640.95$832.20$1,473.15$195,941.93
105Jun 2028$643.66$829.49$1,473.15$195,298.27
106Jul 2028$646.39$826.76$1,473.15$194,651.88
107Aug 2028$649.12$824.03$1,473.15$194,002.76
108Sep 2028$651.87$821.28$1,473.15$193,350.89
109Oct 2028$654.63$818.52$1,473.15$192,696.26
110Nov 2028$657.40$815.75$1,473.15$192,038.86
111Dec 2028$660.19$812.96$1,473.15$191,378.67
2028 Total$7,741.11$9,936.69$17,677.8
112Jan 2029$662.98$810.17$1,473.15$190,715.69
113Feb 2029$665.79$807.36$1,473.15$190,049.90
114Mar 2029$668.61$804.54$1,473.15$189,381.29
115Apr 2029$671.44$801.71$1,473.15$188,709.85
116May 2029$674.28$798.87$1,473.15$188,035.57
117Jun 2029$677.13$796.02$1,473.15$187,358.44
118Jul 2029$680.00$793.15$1,473.15$186,678.44
119Aug 2029$682.88$790.27$1,473.15$185,995.56
120Sep 2029$685.77$787.38$1,473.15$185,309.79
121Oct 2029$688.67$784.48$1,473.15$184,621.12
122Nov 2029$691.59$781.56$1,473.15$183,929.53
123Dec 2029$694.51$778.64$1,473.15$183,235.02
2029 Total$8,143.65$9,534.15$17,677.8
124Jan 2030$697.46$775.69$1,473.15$182,537.56
125Feb 2030$700.41$772.74$1,473.15$181,837.15
126Mar 2030$703.37$769.78$1,473.15$181,133.78
127Apr 2030$706.35$766.80$1,473.15$180,427.43
128May 2030$709.34$763.81$1,473.15$179,718.09
129Jun 2030$712.34$760.81$1,473.15$179,005.75
130Jul 2030$715.36$757.79$1,473.15$178,290.39
131Aug 2030$718.39$754.76$1,473.15$177,572.00
132Sep 2030$721.43$751.72$1,473.15$176,850.57
133Oct 2030$724.48$748.67$1,473.15$176,126.09
134Nov 2030$727.55$745.60$1,473.15$175,398.54
135Dec 2030$730.63$742.52$1,473.15$174,667.91
2030 Total$8,567.11$9,110.69$17,677.8
136Jan 2031$733.72$739.43$1,473.15$173,934.19
137Feb 2031$736.83$736.32$1,473.15$173,197.36
138Mar 2031$739.95$733.20$1,473.15$172,457.41
139Apr 2031$743.08$730.07$1,473.15$171,714.33
140May 2031$746.23$726.92$1,473.15$170,968.10
141Jun 2031$749.39$723.76$1,473.15$170,218.71
142Jul 2031$752.56$720.59$1,473.15$169,466.15
143Aug 2031$755.74$717.41$1,473.15$168,710.41
144Sep 2031$758.94$714.21$1,473.15$167,951.47
145Oct 2031$762.16$710.99$1,473.15$167,189.31
146Nov 2031$765.38$707.77$1,473.15$166,423.93
147Dec 2031$768.62$704.53$1,473.15$165,655.31
2031 Total$9,012.6$8,665.2$17,677.8
148Jan 2032$771.88$701.27$1,473.15$164,883.43
149Feb 2032$775.14$698.01$1,473.15$164,108.29
150Mar 2032$778.42$694.73$1,473.15$163,329.87
151Apr 2032$781.72$691.43$1,473.15$162,548.15
152May 2032$785.03$688.12$1,473.15$161,763.12
153Jun 2032$788.35$684.80$1,473.15$160,974.77
154Jul 2032$791.69$681.46$1,473.15$160,183.08
155Aug 2032$795.04$678.11$1,473.15$159,388.04
156Sep 2032$798.41$674.74$1,473.15$158,589.63
157Oct 2032$801.79$671.36$1,473.15$157,787.84
158Nov 2032$805.18$667.97$1,473.15$156,982.66
159Dec 2032$808.59$664.56$1,473.15$156,174.07
2032 Total$9,481.24$8,196.56$17,677.8
160Jan 2033$812.01$661.14$1,473.15$155,362.06
161Feb 2033$815.45$657.70$1,473.15$154,546.61
162Mar 2033$818.90$654.25$1,473.15$153,727.71
163Apr 2033$822.37$650.78$1,473.15$152,905.34
164May 2033$825.85$647.30$1,473.15$152,079.49
165Jun 2033$829.35$643.80$1,473.15$151,250.14
166Jul 2033$832.86$640.29$1,473.15$150,417.28
167Aug 2033$836.38$636.77$1,473.15$149,580.90
168Sep 2033$839.92$633.23$1,473.15$148,740.98
169Oct 2033$843.48$629.67$1,473.15$147,897.50
170Nov 2033$847.05$626.10$1,473.15$147,050.45
171Dec 2033$850.64$622.51$1,473.15$146,199.81
2033 Total$9,974.26$7,703.54$17,677.8
172Jan 2034$854.24$618.91$1,473.15$145,345.57
173Feb 2034$857.85$615.30$1,473.15$144,487.72
174Mar 2034$861.49$611.66$1,473.15$143,626.23
175Apr 2034$865.13$608.02$1,473.15$142,761.10
176May 2034$868.79$604.36$1,473.15$141,892.31
177Jun 2034$872.47$600.68$1,473.15$141,019.84
178Jul 2034$876.17$596.98$1,473.15$140,143.67
179Aug 2034$879.88$593.27$1,473.15$139,263.79
180Sep 2034$883.60$589.55$1,473.15$138,380.19
181Oct 2034$887.34$585.81$1,473.15$137,492.85
182Nov 2034$891.10$582.05$1,473.15$136,601.75
183Dec 2034$894.87$578.28$1,473.15$135,706.88
2034 Total$10,492.93$7,184.87$17,677.8
184Jan 2035$898.66$574.49$1,473.15$134,808.22
185Feb 2035$902.46$570.69$1,473.15$133,905.76
186Mar 2035$906.28$566.87$1,473.15$132,999.48
187Apr 2035$910.12$563.03$1,473.15$132,089.36
188May 2035$913.97$559.18$1,473.15$131,175.39
189Jun 2035$917.84$555.31$1,473.15$130,257.55
190Jul 2035$921.73$551.42$1,473.15$129,335.82
191Aug 2035$925.63$547.52$1,473.15$128,410.19
192Sep 2035$929.55$543.60$1,473.15$127,480.64
193Oct 2035$933.48$539.67$1,473.15$126,547.16
194Nov 2035$937.43$535.72$1,473.15$125,609.73
195Dec 2035$941.40$531.75$1,473.15$124,668.33
2035 Total$11,038.55$6,639.25$17,677.8
196Jan 2036$945.39$527.76$1,473.15$123,722.94
197Feb 2036$949.39$523.76$1,473.15$122,773.55
198Mar 2036$953.41$519.74$1,473.15$121,820.14
199Apr 2036$957.44$515.71$1,473.15$120,862.70
200May 2036$961.50$511.65$1,473.15$119,901.20
201Jun 2036$965.57$507.58$1,473.15$118,935.63
202Jul 2036$969.66$503.49$1,473.15$117,965.97
203Aug 2036$973.76$499.39$1,473.15$116,992.21
204Sep 2036$977.88$495.27$1,473.15$116,014.33
205Oct 2036$982.02$491.13$1,473.15$115,032.31
206Nov 2036$986.18$486.97$1,473.15$114,046.13
207Dec 2036$990.35$482.80$1,473.15$113,055.78
2036 Total$11,612.55$6,065.25$17,677.8
208Jan 2037$994.55$478.60$1,473.15$112,061.23
209Feb 2037$998.76$474.39$1,473.15$111,062.47
210Mar 2037$1,002.99$470.16$1,473.15$110,059.48
211Apr 2037$1,007.23$465.92$1,473.15$109,052.25
212May 2037$1,011.50$461.65$1,473.15$108,040.75
213Jun 2037$1,015.78$457.37$1,473.15$107,024.97
214Jul 2037$1,020.08$453.07$1,473.15$106,004.89
215Aug 2037$1,024.40$448.75$1,473.15$104,980.49
216Sep 2037$1,028.73$444.42$1,473.15$103,951.76
217Oct 2037$1,033.09$440.06$1,473.15$102,918.67
218Nov 2037$1,037.46$435.69$1,473.15$101,881.21
219Dec 2037$1,041.85$431.30$1,473.15$100,839.36
2037 Total$12,216.42$5,461.38$17,677.8
220Jan 2038$1,046.26$426.89$1,473.15$99,793.10
221Feb 2038$1,050.69$422.46$1,473.15$98,742.41
222Mar 2038$1,055.14$418.01$1,473.15$97,687.27
223Apr 2038$1,059.61$413.54$1,473.15$96,627.66
224May 2038$1,064.09$409.06$1,473.15$95,563.57
225Jun 2038$1,068.60$404.55$1,473.15$94,494.97
226Jul 2038$1,073.12$400.03$1,473.15$93,421.85
227Aug 2038$1,077.66$395.49$1,473.15$92,344.19
228Sep 2038$1,082.23$390.92$1,473.15$91,261.96
229Oct 2038$1,086.81$386.34$1,473.15$90,175.15
230Nov 2038$1,091.41$381.74$1,473.15$89,083.74
231Dec 2038$1,096.03$377.12$1,473.15$87,987.71
2038 Total$12,851.65$4,826.15$17,677.8
232Jan 2039$1,100.67$372.48$1,473.15$86,887.04
233Feb 2039$1,105.33$367.82$1,473.15$85,781.71
234Mar 2039$1,110.01$363.14$1,473.15$84,671.70
235Apr 2039$1,114.71$358.44$1,473.15$83,556.99
236May 2039$1,119.43$353.72$1,473.15$82,437.56
237Jun 2039$1,124.16$348.99$1,473.15$81,313.40
238Jul 2039$1,128.92$344.23$1,473.15$80,184.48
239Aug 2039$1,133.70$339.45$1,473.15$79,050.78
240Sep 2039$1,138.50$334.65$1,473.15$77,912.28
241Oct 2039$1,143.32$329.83$1,473.15$76,768.96
242Nov 2039$1,148.16$324.99$1,473.15$75,620.80
243Dec 2039$1,153.02$320.13$1,473.15$74,467.78
2039 Total$13,519.93$4,157.87$17,677.8
244Jan 2040$1,157.90$315.25$1,473.15$73,309.88
245Feb 2040$1,162.80$310.35$1,473.15$72,147.08
246Mar 2040$1,167.73$305.42$1,473.15$70,979.35
247Apr 2040$1,172.67$300.48$1,473.15$69,806.68
248May 2040$1,177.64$295.51$1,473.15$68,629.04
249Jun 2040$1,182.62$290.53$1,473.15$67,446.42
250Jul 2040$1,187.63$285.52$1,473.15$66,258.79
251Aug 2040$1,192.65$280.50$1,473.15$65,066.14
252Sep 2040$1,197.70$275.45$1,473.15$63,868.44
253Oct 2040$1,202.77$270.38$1,473.15$62,665.67
254Nov 2040$1,207.87$265.28$1,473.15$61,457.80
255Dec 2040$1,212.98$260.17$1,473.15$60,244.82
2040 Total$14,222.96$3,454.84$17,677.8
256Jan 2041$1,218.11$255.04$1,473.15$59,026.71
257Feb 2041$1,223.27$249.88$1,473.15$57,803.44
258Mar 2041$1,228.45$244.70$1,473.15$56,574.99
259Apr 2041$1,233.65$239.50$1,473.15$55,341.34
260May 2041$1,238.87$234.28$1,473.15$54,102.47
261Jun 2041$1,244.12$229.03$1,473.15$52,858.35
262Jul 2041$1,249.38$223.77$1,473.15$51,608.97
263Aug 2041$1,254.67$218.48$1,473.15$50,354.30
264Sep 2041$1,259.98$213.17$1,473.15$49,094.32
265Oct 2041$1,265.32$207.83$1,473.15$47,829.00
266Nov 2041$1,270.67$202.48$1,473.15$46,558.33
267Dec 2041$1,276.05$197.10$1,473.15$45,282.28
2041 Total$14,962.54$2,715.26$17,677.8
268Jan 2042$1,281.46$191.69$1,473.15$44,000.82
269Feb 2042$1,286.88$186.27$1,473.15$42,713.94
270Mar 2042$1,292.33$180.82$1,473.15$41,421.61
271Apr 2042$1,297.80$175.35$1,473.15$40,123.81
272May 2042$1,303.29$169.86$1,473.15$38,820.52
273Jun 2042$1,308.81$164.34$1,473.15$37,511.71
274Jul 2042$1,314.35$158.80$1,473.15$36,197.36
275Aug 2042$1,319.91$153.24$1,473.15$34,877.45
276Sep 2042$1,325.50$147.65$1,473.15$33,551.95
277Oct 2042$1,331.11$142.04$1,473.15$32,220.84
278Nov 2042$1,336.75$136.40$1,473.15$30,884.09
279Dec 2042$1,342.41$130.74$1,473.15$29,541.68
2042 Total$15,740.6$1,937.2$17,677.8
280Jan 2043$1,348.09$125.06$1,473.15$28,193.59
281Feb 2043$1,353.80$119.35$1,473.15$26,839.79
282Mar 2043$1,359.53$113.62$1,473.15$25,480.26
283Apr 2043$1,365.28$107.87$1,473.15$24,114.98
284May 2043$1,371.06$102.09$1,473.15$22,743.92
285Jun 2043$1,376.87$96.28$1,473.15$21,367.05
286Jul 2043$1,382.70$90.45$1,473.15$19,984.35
287Aug 2043$1,388.55$84.60$1,473.15$18,595.80
288Sep 2043$1,394.43$78.72$1,473.15$17,201.37
289Oct 2043$1,400.33$72.82$1,473.15$15,801.04
290Nov 2043$1,406.26$66.89$1,473.15$14,394.78
291Dec 2043$1,412.21$60.94$1,473.15$12,982.57
2043 Total$16,559.11$1,118.69$17,677.8
292Jan 2044$1,418.19$54.96$1,473.15$11,564.38
293Feb 2044$1,424.19$48.96$1,473.15$10,140.19
294Mar 2044$1,430.22$42.93$1,473.15$8,709.97
295Apr 2044$1,436.28$36.87$1,473.15$7,273.69
296May 2044$1,442.36$30.79$1,473.15$5,831.33
297Jun 2044$1,448.46$24.69$1,473.15$4,382.87
298Jul 2044$1,454.60$18.55$1,473.15$2,928.27
299Aug 2044$1,460.75$12.40$1,473.15$1,467.52
300Sep 2044$1,466.94$6.21$1,473.15$0.58
2044 Total$12,981.99$276.36$13,258.35
Compare your product with the big 4 banks, or add more products to compare
As seen on