Connect Investment Loan (Principal and Interest) (Amounts < $200k, 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
4.53%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,673
Number of Repayments
300
Total Interest Paid
$201,900
Total repayments
$501,900
DatePrincipleInterestPaymentBalance
1Dec 2019$540.11$1,132.50$1,672.61$299,459.89
2019 Total$540.11$1,132.5$1,672.61
2Jan 2020$542.15$1,130.46$1,672.61$298,917.74
3Feb 2020$544.20$1,128.41$1,672.61$298,373.54
4Mar 2020$546.25$1,126.36$1,672.61$297,827.29
5Apr 2020$548.31$1,124.30$1,672.61$297,278.98
6May 2020$550.38$1,122.23$1,672.61$296,728.60
7Jun 2020$552.46$1,120.15$1,672.61$296,176.14
8Jul 2020$554.55$1,118.06$1,672.61$295,621.59
9Aug 2020$556.64$1,115.97$1,672.61$295,064.95
10Sep 2020$558.74$1,113.87$1,672.61$294,506.21
11Oct 2020$560.85$1,111.76$1,672.61$293,945.36
12Nov 2020$562.97$1,109.64$1,672.61$293,382.39
13Dec 2020$565.09$1,107.52$1,672.61$292,817.30
2020 Total$6,642.59$13,428.73$20,071.32
14Jan 2021$567.22$1,105.39$1,672.61$292,250.08
15Feb 2021$569.37$1,103.24$1,672.61$291,680.71
16Mar 2021$571.52$1,101.09$1,672.61$291,109.19
17Apr 2021$573.67$1,098.94$1,672.61$290,535.52
18May 2021$575.84$1,096.77$1,672.61$289,959.68
19Jun 2021$578.01$1,094.60$1,672.61$289,381.67
20Jul 2021$580.19$1,092.42$1,672.61$288,801.48
21Aug 2021$582.38$1,090.23$1,672.61$288,219.10
22Sep 2021$584.58$1,088.03$1,672.61$287,634.52
23Oct 2021$586.79$1,085.82$1,672.61$287,047.73
24Nov 2021$589.00$1,083.61$1,672.61$286,458.73
25Dec 2021$591.23$1,081.38$1,672.61$285,867.50
2021 Total$6,949.8$13,121.52$20,071.32
26Jan 2022$593.46$1,079.15$1,672.61$285,274.04
27Feb 2022$595.70$1,076.91$1,672.61$284,678.34
28Mar 2022$597.95$1,074.66$1,672.61$284,080.39
29Apr 2022$600.21$1,072.40$1,672.61$283,480.18
30May 2022$602.47$1,070.14$1,672.61$282,877.71
31Jun 2022$604.75$1,067.86$1,672.61$282,272.96
32Jul 2022$607.03$1,065.58$1,672.61$281,665.93
33Aug 2022$609.32$1,063.29$1,672.61$281,056.61
34Sep 2022$611.62$1,060.99$1,672.61$280,444.99
35Oct 2022$613.93$1,058.68$1,672.61$279,831.06
36Nov 2022$616.25$1,056.36$1,672.61$279,214.81
37Dec 2022$618.57$1,054.04$1,672.61$278,596.24
2022 Total$7,271.26$12,800.06$20,071.32
38Jan 2023$620.91$1,051.70$1,672.61$277,975.33
39Feb 2023$623.25$1,049.36$1,672.61$277,352.08
40Mar 2023$625.61$1,047.00$1,672.61$276,726.47
41Apr 2023$627.97$1,044.64$1,672.61$276,098.50
42May 2023$630.34$1,042.27$1,672.61$275,468.16
43Jun 2023$632.72$1,039.89$1,672.61$274,835.44
44Jul 2023$635.11$1,037.50$1,672.61$274,200.33
45Aug 2023$637.50$1,035.11$1,672.61$273,562.83
46Sep 2023$639.91$1,032.70$1,672.61$272,922.92
47Oct 2023$642.33$1,030.28$1,672.61$272,280.59
48Nov 2023$644.75$1,027.86$1,672.61$271,635.84
49Dec 2023$647.18$1,025.43$1,672.61$270,988.66
2023 Total$7,607.58$12,463.74$20,071.32
50Jan 2024$649.63$1,022.98$1,672.61$270,339.03
51Feb 2024$652.08$1,020.53$1,672.61$269,686.95
52Mar 2024$654.54$1,018.07$1,672.61$269,032.41
53Apr 2024$657.01$1,015.60$1,672.61$268,375.40
54May 2024$659.49$1,013.12$1,672.61$267,715.91
55Jun 2024$661.98$1,010.63$1,672.61$267,053.93
56Jul 2024$664.48$1,008.13$1,672.61$266,389.45
57Aug 2024$666.99$1,005.62$1,672.61$265,722.46
58Sep 2024$669.51$1,003.10$1,672.61$265,052.95
59Oct 2024$672.04$1,000.57$1,672.61$264,380.91
60Nov 2024$674.57$998.04$1,672.61$263,706.34
61Dec 2024$677.12$995.49$1,672.61$263,029.22
2024 Total$7,959.44$12,111.88$20,071.32
62Jan 2025$679.67$992.94$1,672.61$262,349.55
63Feb 2025$682.24$990.37$1,672.61$261,667.31
64Mar 2025$684.82$987.79$1,672.61$260,982.49
65Apr 2025$687.40$985.21$1,672.61$260,295.09
66May 2025$690.00$982.61$1,672.61$259,605.09
67Jun 2025$692.60$980.01$1,672.61$258,912.49
68Jul 2025$695.22$977.39$1,672.61$258,217.27
69Aug 2025$697.84$974.77$1,672.61$257,519.43
70Sep 2025$700.47$972.14$1,672.61$256,818.96
71Oct 2025$703.12$969.49$1,672.61$256,115.84
72Nov 2025$705.77$966.84$1,672.61$255,410.07
73Dec 2025$708.44$964.17$1,672.61$254,701.63
2025 Total$8,327.59$11,743.73$20,071.32
74Jan 2026$711.11$961.50$1,672.61$253,990.52
75Feb 2026$713.80$958.81$1,672.61$253,276.72
76Mar 2026$716.49$956.12$1,672.61$252,560.23
77Apr 2026$719.20$953.41$1,672.61$251,841.03
78May 2026$721.91$950.70$1,672.61$251,119.12
79Jun 2026$724.64$947.97$1,672.61$250,394.48
80Jul 2026$727.37$945.24$1,672.61$249,667.11
81Aug 2026$730.12$942.49$1,672.61$248,936.99
82Sep 2026$732.87$939.74$1,672.61$248,204.12
83Oct 2026$735.64$936.97$1,672.61$247,468.48
84Nov 2026$738.42$934.19$1,672.61$246,730.06
85Dec 2026$741.20$931.41$1,672.61$245,988.86
2026 Total$8,712.77$11,358.55$20,071.32
86Jan 2027$744.00$928.61$1,672.61$245,244.86
87Feb 2027$746.81$925.80$1,672.61$244,498.05
88Mar 2027$749.63$922.98$1,672.61$243,748.42
89Apr 2027$752.46$920.15$1,672.61$242,995.96
90May 2027$755.30$917.31$1,672.61$242,240.66
91Jun 2027$758.15$914.46$1,672.61$241,482.51
92Jul 2027$761.01$911.60$1,672.61$240,721.50
93Aug 2027$763.89$908.72$1,672.61$239,957.61
94Sep 2027$766.77$905.84$1,672.61$239,190.84
95Oct 2027$769.66$902.95$1,672.61$238,421.18
96Nov 2027$772.57$900.04$1,672.61$237,648.61
97Dec 2027$775.49$897.12$1,672.61$236,873.12
2027 Total$9,115.74$10,955.58$20,071.32
98Jan 2028$778.41$894.20$1,672.61$236,094.71
99Feb 2028$781.35$891.26$1,672.61$235,313.36
100Mar 2028$784.30$888.31$1,672.61$234,529.06
101Apr 2028$787.26$885.35$1,672.61$233,741.80
102May 2028$790.23$882.38$1,672.61$232,951.57
103Jun 2028$793.22$879.39$1,672.61$232,158.35
104Jul 2028$796.21$876.40$1,672.61$231,362.14
105Aug 2028$799.22$873.39$1,672.61$230,562.92
106Sep 2028$802.23$870.38$1,672.61$229,760.69
107Oct 2028$805.26$867.35$1,672.61$228,955.43
108Nov 2028$808.30$864.31$1,672.61$228,147.13
109Dec 2028$811.35$861.26$1,672.61$227,335.78
2028 Total$9,537.34$10,533.98$20,071.32
110Jan 2029$814.42$858.19$1,672.61$226,521.36
111Feb 2029$817.49$855.12$1,672.61$225,703.87
112Mar 2029$820.58$852.03$1,672.61$224,883.29
113Apr 2029$823.68$848.93$1,672.61$224,059.61
114May 2029$826.78$845.83$1,672.61$223,232.83
115Jun 2029$829.91$842.70$1,672.61$222,402.92
116Jul 2029$833.04$839.57$1,672.61$221,569.88
117Aug 2029$836.18$836.43$1,672.61$220,733.70
118Sep 2029$839.34$833.27$1,672.61$219,894.36
119Oct 2029$842.51$830.10$1,672.61$219,051.85
120Nov 2029$845.69$826.92$1,672.61$218,206.16
121Dec 2029$848.88$823.73$1,672.61$217,357.28
2029 Total$9,978.5$10,092.82$20,071.32
122Jan 2030$852.09$820.52$1,672.61$216,505.19
123Feb 2030$855.30$817.31$1,672.61$215,649.89
124Mar 2030$858.53$814.08$1,672.61$214,791.36
125Apr 2030$861.77$810.84$1,672.61$213,929.59
126May 2030$865.03$807.58$1,672.61$213,064.56
127Jun 2030$868.29$804.32$1,672.61$212,196.27
128Jul 2030$871.57$801.04$1,672.61$211,324.70
129Aug 2030$874.86$797.75$1,672.61$210,449.84
130Sep 2030$878.16$794.45$1,672.61$209,571.68
131Oct 2030$881.48$791.13$1,672.61$208,690.20
132Nov 2030$884.80$787.81$1,672.61$207,805.40
133Dec 2030$888.14$784.47$1,672.61$206,917.26
2030 Total$10,440.02$9,631.3$20,071.32
134Jan 2031$891.50$781.11$1,672.61$206,025.76
135Feb 2031$894.86$777.75$1,672.61$205,130.90
136Mar 2031$898.24$774.37$1,672.61$204,232.66
137Apr 2031$901.63$770.98$1,672.61$203,331.03
138May 2031$905.04$767.57$1,672.61$202,425.99
139Jun 2031$908.45$764.16$1,672.61$201,517.54
140Jul 2031$911.88$760.73$1,672.61$200,605.66
141Aug 2031$915.32$757.29$1,672.61$199,690.34
142Sep 2031$918.78$753.83$1,672.61$198,771.56
143Oct 2031$922.25$750.36$1,672.61$197,849.31
144Nov 2031$925.73$746.88$1,672.61$196,923.58
145Dec 2031$929.22$743.39$1,672.61$195,994.36
2031 Total$10,922.9$9,148.42$20,071.32
146Jan 2032$932.73$739.88$1,672.61$195,061.63
147Feb 2032$936.25$736.36$1,672.61$194,125.38
148Mar 2032$939.79$732.82$1,672.61$193,185.59
149Apr 2032$943.33$729.28$1,672.61$192,242.26
150May 2032$946.90$725.71$1,672.61$191,295.36
151Jun 2032$950.47$722.14$1,672.61$190,344.89
152Jul 2032$954.06$718.55$1,672.61$189,390.83
153Aug 2032$957.66$714.95$1,672.61$188,433.17
154Sep 2032$961.27$711.34$1,672.61$187,471.90
155Oct 2032$964.90$707.71$1,672.61$186,507.00
156Nov 2032$968.55$704.06$1,672.61$185,538.45
157Dec 2032$972.20$700.41$1,672.61$184,566.25
2032 Total$11,428.11$8,643.21$20,071.32
158Jan 2033$975.87$696.74$1,672.61$183,590.38
159Feb 2033$979.56$693.05$1,672.61$182,610.82
160Mar 2033$983.25$689.36$1,672.61$181,627.57
161Apr 2033$986.97$685.64$1,672.61$180,640.60
162May 2033$990.69$681.92$1,672.61$179,649.91
163Jun 2033$994.43$678.18$1,672.61$178,655.48
164Jul 2033$998.19$674.42$1,672.61$177,657.29
165Aug 2033$1,001.95$670.66$1,672.61$176,655.34
166Sep 2033$1,005.74$666.87$1,672.61$175,649.60
167Oct 2033$1,009.53$663.08$1,672.61$174,640.07
168Nov 2033$1,013.34$659.27$1,672.61$173,626.73
169Dec 2033$1,017.17$655.44$1,672.61$172,609.56
2033 Total$11,956.69$8,114.63$20,071.32
170Jan 2034$1,021.01$651.60$1,672.61$171,588.55
171Feb 2034$1,024.86$647.75$1,672.61$170,563.69
172Mar 2034$1,028.73$643.88$1,672.61$169,534.96
173Apr 2034$1,032.62$639.99$1,672.61$168,502.34
174May 2034$1,036.51$636.10$1,672.61$167,465.83
175Jun 2034$1,040.43$632.18$1,672.61$166,425.40
176Jul 2034$1,044.35$628.26$1,672.61$165,381.05
177Aug 2034$1,048.30$624.31$1,672.61$164,332.75
178Sep 2034$1,052.25$620.36$1,672.61$163,280.50
179Oct 2034$1,056.23$616.38$1,672.61$162,224.27
180Nov 2034$1,060.21$612.40$1,672.61$161,164.06
181Dec 2034$1,064.22$608.39$1,672.61$160,099.84
2034 Total$12,509.72$7,561.6$20,071.32
182Jan 2035$1,068.23$604.38$1,672.61$159,031.61
183Feb 2035$1,072.27$600.34$1,672.61$157,959.34
184Mar 2035$1,076.31$596.30$1,672.61$156,883.03
185Apr 2035$1,080.38$592.23$1,672.61$155,802.65
186May 2035$1,084.45$588.16$1,672.61$154,718.20
187Jun 2035$1,088.55$584.06$1,672.61$153,629.65
188Jul 2035$1,092.66$579.95$1,672.61$152,536.99
189Aug 2035$1,096.78$575.83$1,672.61$151,440.21
190Sep 2035$1,100.92$571.69$1,672.61$150,339.29
191Oct 2035$1,105.08$567.53$1,672.61$149,234.21
192Nov 2035$1,109.25$563.36$1,672.61$148,124.96
193Dec 2035$1,113.44$559.17$1,672.61$147,011.52
2035 Total$13,088.32$6,983$20,071.32
194Jan 2036$1,117.64$554.97$1,672.61$145,893.88
195Feb 2036$1,121.86$550.75$1,672.61$144,772.02
196Mar 2036$1,126.10$546.51$1,672.61$143,645.92
197Apr 2036$1,130.35$542.26$1,672.61$142,515.57
198May 2036$1,134.61$538.00$1,672.61$141,380.96
199Jun 2036$1,138.90$533.71$1,672.61$140,242.06
200Jul 2036$1,143.20$529.41$1,672.61$139,098.86
201Aug 2036$1,147.51$525.10$1,672.61$137,951.35
202Sep 2036$1,151.84$520.77$1,672.61$136,799.51
203Oct 2036$1,156.19$516.42$1,672.61$135,643.32
204Nov 2036$1,160.56$512.05$1,672.61$134,482.76
205Dec 2036$1,164.94$507.67$1,672.61$133,317.82
2036 Total$13,693.7$6,377.62$20,071.32
206Jan 2037$1,169.34$503.27$1,672.61$132,148.48
207Feb 2037$1,173.75$498.86$1,672.61$130,974.73
208Mar 2037$1,178.18$494.43$1,672.61$129,796.55
209Apr 2037$1,182.63$489.98$1,672.61$128,613.92
210May 2037$1,187.09$485.52$1,672.61$127,426.83
211Jun 2037$1,191.57$481.04$1,672.61$126,235.26
212Jul 2037$1,196.07$476.54$1,672.61$125,039.19
213Aug 2037$1,200.59$472.02$1,672.61$123,838.60
214Sep 2037$1,205.12$467.49$1,672.61$122,633.48
215Oct 2037$1,209.67$462.94$1,672.61$121,423.81
216Nov 2037$1,214.24$458.37$1,672.61$120,209.57
217Dec 2037$1,218.82$453.79$1,672.61$118,990.75
2037 Total$14,327.07$5,744.25$20,071.32
218Jan 2038$1,223.42$449.19$1,672.61$117,767.33
219Feb 2038$1,228.04$444.57$1,672.61$116,539.29
220Mar 2038$1,232.67$439.94$1,672.61$115,306.62
221Apr 2038$1,237.33$435.28$1,672.61$114,069.29
222May 2038$1,242.00$430.61$1,672.61$112,827.29
223Jun 2038$1,246.69$425.92$1,672.61$111,580.60
224Jul 2038$1,251.39$421.22$1,672.61$110,329.21
225Aug 2038$1,256.12$416.49$1,672.61$109,073.09
226Sep 2038$1,260.86$411.75$1,672.61$107,812.23
227Oct 2038$1,265.62$406.99$1,672.61$106,546.61
228Nov 2038$1,270.40$402.21$1,672.61$105,276.21
229Dec 2038$1,275.19$397.42$1,672.61$104,001.02
2038 Total$14,989.73$5,081.59$20,071.32
230Jan 2039$1,280.01$392.60$1,672.61$102,721.01
231Feb 2039$1,284.84$387.77$1,672.61$101,436.17
232Mar 2039$1,289.69$382.92$1,672.61$100,146.48
233Apr 2039$1,294.56$378.05$1,672.61$98,851.92
234May 2039$1,299.44$373.17$1,672.61$97,552.48
235Jun 2039$1,304.35$368.26$1,672.61$96,248.13
236Jul 2039$1,309.27$363.34$1,672.61$94,938.86
237Aug 2039$1,314.22$358.39$1,672.61$93,624.64
238Sep 2039$1,319.18$353.43$1,672.61$92,305.46
239Oct 2039$1,324.16$348.45$1,672.61$90,981.30
240Nov 2039$1,329.16$343.45$1,672.61$89,652.14
241Dec 2039$1,334.17$338.44$1,672.61$88,317.97
2039 Total$15,683.05$4,388.27$20,071.32
242Jan 2040$1,339.21$333.40$1,672.61$86,978.76
243Feb 2040$1,344.27$328.34$1,672.61$85,634.49
244Mar 2040$1,349.34$323.27$1,672.61$84,285.15
245Apr 2040$1,354.43$318.18$1,672.61$82,930.72
246May 2040$1,359.55$313.06$1,672.61$81,571.17
247Jun 2040$1,364.68$307.93$1,672.61$80,206.49
248Jul 2040$1,369.83$302.78$1,672.61$78,836.66
249Aug 2040$1,375.00$297.61$1,672.61$77,461.66
250Sep 2040$1,380.19$292.42$1,672.61$76,081.47
251Oct 2040$1,385.40$287.21$1,672.61$74,696.07
252Nov 2040$1,390.63$281.98$1,672.61$73,305.44
253Dec 2040$1,395.88$276.73$1,672.61$71,909.56
2040 Total$16,408.41$3,662.91$20,071.32
254Jan 2041$1,401.15$271.46$1,672.61$70,508.41
255Feb 2041$1,406.44$266.17$1,672.61$69,101.97
256Mar 2041$1,411.75$260.86$1,672.61$67,690.22
257Apr 2041$1,417.08$255.53$1,672.61$66,273.14
258May 2041$1,422.43$250.18$1,672.61$64,850.71
259Jun 2041$1,427.80$244.81$1,672.61$63,422.91
260Jul 2041$1,433.19$239.42$1,672.61$61,989.72
261Aug 2041$1,438.60$234.01$1,672.61$60,551.12
262Sep 2041$1,444.03$228.58$1,672.61$59,107.09
263Oct 2041$1,449.48$223.13$1,672.61$57,657.61
264Nov 2041$1,454.95$217.66$1,672.61$56,202.66
265Dec 2041$1,460.44$212.17$1,672.61$54,742.22
2041 Total$17,167.34$2,903.98$20,071.32
266Jan 2042$1,465.96$206.65$1,672.61$53,276.26
267Feb 2042$1,471.49$201.12$1,672.61$51,804.77
268Mar 2042$1,477.05$195.56$1,672.61$50,327.72
269Apr 2042$1,482.62$189.99$1,672.61$48,845.10
270May 2042$1,488.22$184.39$1,672.61$47,356.88
271Jun 2042$1,493.84$178.77$1,672.61$45,863.04
272Jul 2042$1,499.48$173.13$1,672.61$44,363.56
273Aug 2042$1,505.14$167.47$1,672.61$42,858.42
274Sep 2042$1,510.82$161.79$1,672.61$41,347.60
275Oct 2042$1,516.52$156.09$1,672.61$39,831.08
276Nov 2042$1,522.25$150.36$1,672.61$38,308.83
277Dec 2042$1,527.99$144.62$1,672.61$36,780.84
2042 Total$17,961.38$2,109.94$20,071.32
278Jan 2043$1,533.76$138.85$1,672.61$35,247.08
279Feb 2043$1,539.55$133.06$1,672.61$33,707.53
280Mar 2043$1,545.36$127.25$1,672.61$32,162.17
281Apr 2043$1,551.20$121.41$1,672.61$30,610.97
282May 2043$1,557.05$115.56$1,672.61$29,053.92
283Jun 2043$1,562.93$109.68$1,672.61$27,490.99
284Jul 2043$1,568.83$103.78$1,672.61$25,922.16
285Aug 2043$1,574.75$97.86$1,672.61$24,347.41
286Sep 2043$1,580.70$91.91$1,672.61$22,766.71
287Oct 2043$1,586.67$85.94$1,672.61$21,180.04
288Nov 2043$1,592.66$79.95$1,672.61$19,587.38
289Dec 2043$1,598.67$73.94$1,672.61$17,988.71
2043 Total$18,792.13$1,279.19$20,071.32
290Jan 2044$1,604.70$67.91$1,672.61$16,384.01
291Feb 2044$1,610.76$61.85$1,672.61$14,773.25
292Mar 2044$1,616.84$55.77$1,672.61$13,156.41
293Apr 2044$1,622.94$49.67$1,672.61$11,533.47
294May 2044$1,629.07$43.54$1,672.61$9,904.40
295Jun 2044$1,635.22$37.39$1,672.61$8,269.18
296Jul 2044$1,641.39$31.22$1,672.61$6,627.79
297Aug 2044$1,647.59$25.02$1,672.61$4,980.20
298Sep 2044$1,653.81$18.80$1,672.61$3,326.39
299Oct 2044$1,660.05$12.56$1,672.61$1,666.34
300Nov 2044$1,666.32$6.29$1,672.61$0.02
2044 Total$17,988.69$410.02$18,398.71
Compare your product with the big 4 banks, or add more products to compare
As seen on