SMSF Property Loan (Interest Only) from LJ Hooker Home Loans

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
6.42%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,338
Number of Repayments
300
Total Interest Paid
$151,400
Total repayments
$401,400
DatePrincipleInterestPaymentBalance
1Oct 2019$338.04$1,337.50$1,675.54$249,661.96
2Nov 2019$339.85$1,335.69$1,675.54$249,322.11
3Dec 2019$341.67$1,333.87$1,675.54$248,980.44
2019 Total$1,019.56$4,007.06$5,026.62
4Jan 2020$343.49$1,332.05$1,675.54$248,636.95
5Feb 2020$345.33$1,330.21$1,675.54$248,291.62
6Mar 2020$347.18$1,328.36$1,675.54$247,944.44
7Apr 2020$349.04$1,326.50$1,675.54$247,595.40
8May 2020$350.90$1,324.64$1,675.54$247,244.50
9Jun 2020$352.78$1,322.76$1,675.54$246,891.72
10Jul 2020$354.67$1,320.87$1,675.54$246,537.05
11Aug 2020$356.57$1,318.97$1,675.54$246,180.48
12Sep 2020$358.47$1,317.07$1,675.54$245,822.01
13Oct 2020$360.39$1,315.15$1,675.54$245,461.62
14Nov 2020$362.32$1,313.22$1,675.54$245,099.30
15Dec 2020$364.26$1,311.28$1,675.54$244,735.04
2020 Total$4,245.4$15,861.08$20,106.48
16Jan 2021$366.21$1,309.33$1,675.54$244,368.83
17Feb 2021$368.17$1,307.37$1,675.54$244,000.66
18Mar 2021$370.14$1,305.40$1,675.54$243,630.52
19Apr 2021$372.12$1,303.42$1,675.54$243,258.40
20May 2021$374.11$1,301.43$1,675.54$242,884.29
21Jun 2021$376.11$1,299.43$1,675.54$242,508.18
22Jul 2021$378.12$1,297.42$1,675.54$242,130.06
23Aug 2021$380.14$1,295.40$1,675.54$241,749.92
24Sep 2021$382.18$1,293.36$1,675.54$241,367.74
25Oct 2021$384.22$1,291.32$1,675.54$240,983.52
26Nov 2021$386.28$1,289.26$1,675.54$240,597.24
27Dec 2021$388.34$1,287.20$1,675.54$240,208.90
2021 Total$4,526.14$15,580.34$20,106.48
28Jan 2022$390.42$1,285.12$1,675.54$239,818.48
29Feb 2022$392.51$1,283.03$1,675.54$239,425.97
30Mar 2022$394.61$1,280.93$1,675.54$239,031.36
31Apr 2022$396.72$1,278.82$1,675.54$238,634.64
32May 2022$398.84$1,276.70$1,675.54$238,235.80
33Jun 2022$400.98$1,274.56$1,675.54$237,834.82
34Jul 2022$403.12$1,272.42$1,675.54$237,431.70
35Aug 2022$405.28$1,270.26$1,675.54$237,026.42
36Sep 2022$407.45$1,268.09$1,675.54$236,618.97
37Oct 2022$409.63$1,265.91$1,675.54$236,209.34
38Nov 2022$411.82$1,263.72$1,675.54$235,797.52
39Dec 2022$414.02$1,261.52$1,675.54$235,383.50
2022 Total$4,825.4$15,281.08$20,106.48
40Jan 2023$416.24$1,259.30$1,675.54$234,967.26
41Feb 2023$418.47$1,257.07$1,675.54$234,548.79
42Mar 2023$420.70$1,254.84$1,675.54$234,128.09
43Apr 2023$422.95$1,252.59$1,675.54$233,705.14
44May 2023$425.22$1,250.32$1,675.54$233,279.92
45Jun 2023$427.49$1,248.05$1,675.54$232,852.43
46Jul 2023$429.78$1,245.76$1,675.54$232,422.65
47Aug 2023$432.08$1,243.46$1,675.54$231,990.57
48Sep 2023$434.39$1,241.15$1,675.54$231,556.18
49Oct 2023$436.71$1,238.83$1,675.54$231,119.47
50Nov 2023$439.05$1,236.49$1,675.54$230,680.42
51Dec 2023$441.40$1,234.14$1,675.54$230,239.02
2023 Total$5,144.48$14,962$20,106.48
52Jan 2024$443.76$1,231.78$1,675.54$229,795.26
53Feb 2024$446.14$1,229.40$1,675.54$229,349.12
54Mar 2024$448.52$1,227.02$1,675.54$228,900.60
55Apr 2024$450.92$1,224.62$1,675.54$228,449.68
56May 2024$453.33$1,222.21$1,675.54$227,996.35
57Jun 2024$455.76$1,219.78$1,675.54$227,540.59
58Jul 2024$458.20$1,217.34$1,675.54$227,082.39
59Aug 2024$460.65$1,214.89$1,675.54$226,621.74
60Sep 2024$463.11$1,212.43$1,675.54$226,158.63
61Oct 2024$465.59$1,209.95$1,675.54$225,693.04
62Nov 2024$468.08$1,207.46$1,675.54$225,224.96
63Dec 2024$470.59$1,204.95$1,675.54$224,754.37
2024 Total$5,484.65$14,621.83$20,106.48
64Jan 2025$473.10$1,202.44$1,675.54$224,281.27
65Feb 2025$475.64$1,199.90$1,675.54$223,805.63
66Mar 2025$478.18$1,197.36$1,675.54$223,327.45
67Apr 2025$480.74$1,194.80$1,675.54$222,846.71
68May 2025$483.31$1,192.23$1,675.54$222,363.40
69Jun 2025$485.90$1,189.64$1,675.54$221,877.50
70Jul 2025$488.50$1,187.04$1,675.54$221,389.00
71Aug 2025$491.11$1,184.43$1,675.54$220,897.89
72Sep 2025$493.74$1,181.80$1,675.54$220,404.15
73Oct 2025$496.38$1,179.16$1,675.54$219,907.77
74Nov 2025$499.03$1,176.51$1,675.54$219,408.74
75Dec 2025$501.70$1,173.84$1,675.54$218,907.04
2025 Total$5,847.33$14,259.15$20,106.48
76Jan 2026$504.39$1,171.15$1,675.54$218,402.65
77Feb 2026$507.09$1,168.45$1,675.54$217,895.56
78Mar 2026$509.80$1,165.74$1,675.54$217,385.76
79Apr 2026$512.53$1,163.01$1,675.54$216,873.23
80May 2026$515.27$1,160.27$1,675.54$216,357.96
81Jun 2026$518.02$1,157.52$1,675.54$215,839.94
82Jul 2026$520.80$1,154.74$1,675.54$215,319.14
83Aug 2026$523.58$1,151.96$1,675.54$214,795.56
84Sep 2026$526.38$1,149.16$1,675.54$214,269.18
85Oct 2026$529.20$1,146.34$1,675.54$213,739.98
86Nov 2026$532.03$1,143.51$1,675.54$213,207.95
87Dec 2026$534.88$1,140.66$1,675.54$212,673.07
2026 Total$6,233.97$13,872.51$20,106.48
88Jan 2027$537.74$1,137.80$1,675.54$212,135.33
89Feb 2027$540.62$1,134.92$1,675.54$211,594.71
90Mar 2027$543.51$1,132.03$1,675.54$211,051.20
91Apr 2027$546.42$1,129.12$1,675.54$210,504.78
92May 2027$549.34$1,126.20$1,675.54$209,955.44
93Jun 2027$552.28$1,123.26$1,675.54$209,403.16
94Jul 2027$555.23$1,120.31$1,675.54$208,847.93
95Aug 2027$558.20$1,117.34$1,675.54$208,289.73
96Sep 2027$561.19$1,114.35$1,675.54$207,728.54
97Oct 2027$564.19$1,111.35$1,675.54$207,164.35
98Nov 2027$567.21$1,108.33$1,675.54$206,597.14
99Dec 2027$570.25$1,105.29$1,675.54$206,026.89
2027 Total$6,646.18$13,460.3$20,106.48
100Jan 2028$573.30$1,102.24$1,675.54$205,453.59
101Feb 2028$576.36$1,099.18$1,675.54$204,877.23
102Mar 2028$579.45$1,096.09$1,675.54$204,297.78
103Apr 2028$582.55$1,092.99$1,675.54$203,715.23
104May 2028$585.66$1,089.88$1,675.54$203,129.57
105Jun 2028$588.80$1,086.74$1,675.54$202,540.77
106Jul 2028$591.95$1,083.59$1,675.54$201,948.82
107Aug 2028$595.11$1,080.43$1,675.54$201,353.71
108Sep 2028$598.30$1,077.24$1,675.54$200,755.41
109Oct 2028$601.50$1,074.04$1,675.54$200,153.91
110Nov 2028$604.72$1,070.82$1,675.54$199,549.19
111Dec 2028$607.95$1,067.59$1,675.54$198,941.24
2028 Total$7,085.65$13,020.83$20,106.48
112Jan 2029$611.20$1,064.34$1,675.54$198,330.04
113Feb 2029$614.47$1,061.07$1,675.54$197,715.57
114Mar 2029$617.76$1,057.78$1,675.54$197,097.81
115Apr 2029$621.07$1,054.47$1,675.54$196,476.74
116May 2029$624.39$1,051.15$1,675.54$195,852.35
117Jun 2029$627.73$1,047.81$1,675.54$195,224.62
118Jul 2029$631.09$1,044.45$1,675.54$194,593.53
119Aug 2029$634.46$1,041.08$1,675.54$193,959.07
120Sep 2029$637.86$1,037.68$1,675.54$193,321.21
121Oct 2029$641.27$1,034.27$1,675.54$192,679.94
122Nov 2029$644.70$1,030.84$1,675.54$192,035.24
123Dec 2029$648.15$1,027.39$1,675.54$191,387.09
2029 Total$7,554.15$12,552.33$20,106.48
124Jan 2030$651.62$1,023.92$1,675.54$190,735.47
125Feb 2030$655.11$1,020.43$1,675.54$190,080.36
126Mar 2030$658.61$1,016.93$1,675.54$189,421.75
127Apr 2030$662.13$1,013.41$1,675.54$188,759.62
128May 2030$665.68$1,009.86$1,675.54$188,093.94
129Jun 2030$669.24$1,006.30$1,675.54$187,424.70
130Jul 2030$672.82$1,002.72$1,675.54$186,751.88
131Aug 2030$676.42$999.12$1,675.54$186,075.46
132Sep 2030$680.04$995.50$1,675.54$185,395.42
133Oct 2030$683.67$991.87$1,675.54$184,711.75
134Nov 2030$687.33$988.21$1,675.54$184,024.42
135Dec 2030$691.01$984.53$1,675.54$183,333.41
2030 Total$8,053.68$12,052.8$20,106.48
136Jan 2031$694.71$980.83$1,675.54$182,638.70
137Feb 2031$698.42$977.12$1,675.54$181,940.28
138Mar 2031$702.16$973.38$1,675.54$181,238.12
139Apr 2031$705.92$969.62$1,675.54$180,532.20
140May 2031$709.69$965.85$1,675.54$179,822.51
141Jun 2031$713.49$962.05$1,675.54$179,109.02
142Jul 2031$717.31$958.23$1,675.54$178,391.71
143Aug 2031$721.14$954.40$1,675.54$177,670.57
144Sep 2031$725.00$950.54$1,675.54$176,945.57
145Oct 2031$728.88$946.66$1,675.54$176,216.69
146Nov 2031$732.78$942.76$1,675.54$175,483.91
147Dec 2031$736.70$938.84$1,675.54$174,747.21
2031 Total$8,586.2$11,520.28$20,106.48
148Jan 2032$740.64$934.90$1,675.54$174,006.57
149Feb 2032$744.60$930.94$1,675.54$173,261.97
150Mar 2032$748.59$926.95$1,675.54$172,513.38
151Apr 2032$752.59$922.95$1,675.54$171,760.79
152May 2032$756.62$918.92$1,675.54$171,004.17
153Jun 2032$760.67$914.87$1,675.54$170,243.50
154Jul 2032$764.74$910.80$1,675.54$169,478.76
155Aug 2032$768.83$906.71$1,675.54$168,709.93
156Sep 2032$772.94$902.60$1,675.54$167,936.99
157Oct 2032$777.08$898.46$1,675.54$167,159.91
158Nov 2032$781.23$894.31$1,675.54$166,378.68
159Dec 2032$785.41$890.13$1,675.54$165,593.27
2032 Total$9,153.94$10,952.54$20,106.48
160Jan 2033$789.62$885.92$1,675.54$164,803.65
161Feb 2033$793.84$881.70$1,675.54$164,009.81
162Mar 2033$798.09$877.45$1,675.54$163,211.72
163Apr 2033$802.36$873.18$1,675.54$162,409.36
164May 2033$806.65$868.89$1,675.54$161,602.71
165Jun 2033$810.97$864.57$1,675.54$160,791.74
166Jul 2033$815.30$860.24$1,675.54$159,976.44
167Aug 2033$819.67$855.87$1,675.54$159,156.77
168Sep 2033$824.05$851.49$1,675.54$158,332.72
169Oct 2033$828.46$847.08$1,675.54$157,504.26
170Nov 2033$832.89$842.65$1,675.54$156,671.37
171Dec 2033$837.35$838.19$1,675.54$155,834.02
2033 Total$9,759.25$10,347.23$20,106.48
172Jan 2034$841.83$833.71$1,675.54$154,992.19
173Feb 2034$846.33$829.21$1,675.54$154,145.86
174Mar 2034$850.86$824.68$1,675.54$153,295.00
175Apr 2034$855.41$820.13$1,675.54$152,439.59
176May 2034$859.99$815.55$1,675.54$151,579.60
177Jun 2034$864.59$810.95$1,675.54$150,715.01
178Jul 2034$869.21$806.33$1,675.54$149,845.80
179Aug 2034$873.86$801.68$1,675.54$148,971.94
180Sep 2034$878.54$797.00$1,675.54$148,093.40
181Oct 2034$883.24$792.30$1,675.54$147,210.16
182Nov 2034$887.97$787.57$1,675.54$146,322.19
183Dec 2034$892.72$782.82$1,675.54$145,429.47
2034 Total$10,404.55$9,701.93$20,106.48
184Jan 2035$897.49$778.05$1,675.54$144,531.98
185Feb 2035$902.29$773.25$1,675.54$143,629.69
186Mar 2035$907.12$768.42$1,675.54$142,722.57
187Apr 2035$911.97$763.57$1,675.54$141,810.60
188May 2035$916.85$758.69$1,675.54$140,893.75
189Jun 2035$921.76$753.78$1,675.54$139,971.99
190Jul 2035$926.69$748.85$1,675.54$139,045.30
191Aug 2035$931.65$743.89$1,675.54$138,113.65
192Sep 2035$936.63$738.91$1,675.54$137,177.02
193Oct 2035$941.64$733.90$1,675.54$136,235.38
194Nov 2035$946.68$728.86$1,675.54$135,288.70
195Dec 2035$951.75$723.79$1,675.54$134,336.95
2035 Total$11,092.52$9,013.96$20,106.48
196Jan 2036$956.84$718.70$1,675.54$133,380.11
197Feb 2036$961.96$713.58$1,675.54$132,418.15
198Mar 2036$967.10$708.44$1,675.54$131,451.05
199Apr 2036$972.28$703.26$1,675.54$130,478.77
200May 2036$977.48$698.06$1,675.54$129,501.29
201Jun 2036$982.71$692.83$1,675.54$128,518.58
202Jul 2036$987.97$687.57$1,675.54$127,530.61
203Aug 2036$993.25$682.29$1,675.54$126,537.36
204Sep 2036$998.57$676.97$1,675.54$125,538.79
205Oct 2036$1,003.91$671.63$1,675.54$124,534.88
206Nov 2036$1,009.28$666.26$1,675.54$123,525.60
207Dec 2036$1,014.68$660.86$1,675.54$122,510.92
2036 Total$11,826.03$8,280.45$20,106.48
208Jan 2037$1,020.11$655.43$1,675.54$121,490.81
209Feb 2037$1,025.56$649.98$1,675.54$120,465.25
210Mar 2037$1,031.05$644.49$1,675.54$119,434.20
211Apr 2037$1,036.57$638.97$1,675.54$118,397.63
212May 2037$1,042.11$633.43$1,675.54$117,355.52
213Jun 2037$1,047.69$627.85$1,675.54$116,307.83
214Jul 2037$1,053.29$622.25$1,675.54$115,254.54
215Aug 2037$1,058.93$616.61$1,675.54$114,195.61
216Sep 2037$1,064.59$610.95$1,675.54$113,131.02
217Oct 2037$1,070.29$605.25$1,675.54$112,060.73
218Nov 2037$1,076.02$599.52$1,675.54$110,984.71
219Dec 2037$1,081.77$593.77$1,675.54$109,902.94
2037 Total$12,607.98$7,498.5$20,106.48
220Jan 2038$1,087.56$587.98$1,675.54$108,815.38
221Feb 2038$1,093.38$582.16$1,675.54$107,722.00
222Mar 2038$1,099.23$576.31$1,675.54$106,622.77
223Apr 2038$1,105.11$570.43$1,675.54$105,517.66
224May 2038$1,111.02$564.52$1,675.54$104,406.64
225Jun 2038$1,116.96$558.58$1,675.54$103,289.68
226Jul 2038$1,122.94$552.60$1,675.54$102,166.74
227Aug 2038$1,128.95$546.59$1,675.54$101,037.79
228Sep 2038$1,134.99$540.55$1,675.54$99,902.80
229Oct 2038$1,141.06$534.48$1,675.54$98,761.74
230Nov 2038$1,147.16$528.38$1,675.54$97,614.58
231Dec 2038$1,153.30$522.24$1,675.54$96,461.28
2038 Total$13,441.66$6,664.82$20,106.48
232Jan 2039$1,159.47$516.07$1,675.54$95,301.81
233Feb 2039$1,165.68$509.86$1,675.54$94,136.13
234Mar 2039$1,171.91$503.63$1,675.54$92,964.22
235Apr 2039$1,178.18$497.36$1,675.54$91,786.04
236May 2039$1,184.48$491.06$1,675.54$90,601.56
237Jun 2039$1,190.82$484.72$1,675.54$89,410.74
238Jul 2039$1,197.19$478.35$1,675.54$88,213.55
239Aug 2039$1,203.60$471.94$1,675.54$87,009.95
240Sep 2039$1,210.04$465.50$1,675.54$85,799.91
241Oct 2039$1,216.51$459.03$1,675.54$84,583.40
242Nov 2039$1,223.02$452.52$1,675.54$83,360.38
243Dec 2039$1,229.56$445.98$1,675.54$82,130.82
2039 Total$14,330.46$5,776.02$20,106.48
244Jan 2040$1,236.14$439.40$1,675.54$80,894.68
245Feb 2040$1,242.75$432.79$1,675.54$79,651.93
246Mar 2040$1,249.40$426.14$1,675.54$78,402.53
247Apr 2040$1,256.09$419.45$1,675.54$77,146.44
248May 2040$1,262.81$412.73$1,675.54$75,883.63
249Jun 2040$1,269.56$405.98$1,675.54$74,614.07
250Jul 2040$1,276.35$399.19$1,675.54$73,337.72
251Aug 2040$1,283.18$392.36$1,675.54$72,054.54
252Sep 2040$1,290.05$385.49$1,675.54$70,764.49
253Oct 2040$1,296.95$378.59$1,675.54$69,467.54
254Nov 2040$1,303.89$371.65$1,675.54$68,163.65
255Dec 2040$1,310.86$364.68$1,675.54$66,852.79
2040 Total$15,278.03$4,828.45$20,106.48
256Jan 2041$1,317.88$357.66$1,675.54$65,534.91
257Feb 2041$1,324.93$350.61$1,675.54$64,209.98
258Mar 2041$1,332.02$343.52$1,675.54$62,877.96
259Apr 2041$1,339.14$336.40$1,675.54$61,538.82
260May 2041$1,346.31$329.23$1,675.54$60,192.51
261Jun 2041$1,353.51$322.03$1,675.54$58,839.00
262Jul 2041$1,360.75$314.79$1,675.54$57,478.25
263Aug 2041$1,368.03$307.51$1,675.54$56,110.22
264Sep 2041$1,375.35$300.19$1,675.54$54,734.87
265Oct 2041$1,382.71$292.83$1,675.54$53,352.16
266Nov 2041$1,390.11$285.43$1,675.54$51,962.05
267Dec 2041$1,397.54$278.00$1,675.54$50,564.51
2041 Total$16,288.28$3,818.2$20,106.48
268Jan 2042$1,405.02$270.52$1,675.54$49,159.49
269Feb 2042$1,412.54$263.00$1,675.54$47,746.95
270Mar 2042$1,420.09$255.45$1,675.54$46,326.86
271Apr 2042$1,427.69$247.85$1,675.54$44,899.17
272May 2042$1,435.33$240.21$1,675.54$43,463.84
273Jun 2042$1,443.01$232.53$1,675.54$42,020.83
274Jul 2042$1,450.73$224.81$1,675.54$40,570.10
275Aug 2042$1,458.49$217.05$1,675.54$39,111.61
276Sep 2042$1,466.29$209.25$1,675.54$37,645.32
277Oct 2042$1,474.14$201.40$1,675.54$36,171.18
278Nov 2042$1,482.02$193.52$1,675.54$34,689.16
279Dec 2042$1,489.95$185.59$1,675.54$33,199.21
2042 Total$17,365.3$2,741.18$20,106.48
280Jan 2043$1,497.92$177.62$1,675.54$31,701.29
281Feb 2043$1,505.94$169.60$1,675.54$30,195.35
282Mar 2043$1,513.99$161.55$1,675.54$28,681.36
283Apr 2043$1,522.09$153.45$1,675.54$27,159.27
284May 2043$1,530.24$145.30$1,675.54$25,629.03
285Jun 2043$1,538.42$137.12$1,675.54$24,090.61
286Jul 2043$1,546.66$128.88$1,675.54$22,543.95
287Aug 2043$1,554.93$120.61$1,675.54$20,989.02
288Sep 2043$1,563.25$112.29$1,675.54$19,425.77
289Oct 2043$1,571.61$103.93$1,675.54$17,854.16
290Nov 2043$1,580.02$95.52$1,675.54$16,274.14
291Dec 2043$1,588.47$87.07$1,675.54$14,685.67
2043 Total$18,513.54$1,592.94$20,106.48
292Jan 2044$1,596.97$78.57$1,675.54$13,088.70
293Feb 2044$1,605.52$70.02$1,675.54$11,483.18
294Mar 2044$1,614.10$61.44$1,675.54$9,869.08
295Apr 2044$1,622.74$52.80$1,675.54$8,246.34
296May 2044$1,631.42$44.12$1,675.54$6,614.92
297Jun 2044$1,640.15$35.39$1,675.54$4,974.77
298Jul 2044$1,648.92$26.62$1,675.54$3,325.85
299Aug 2044$1,657.75$17.79$1,675.54$1,668.10
300Sep 2044$1,666.62$8.92$1,675.54$1.48
2044 Total$14,684.19$395.67$15,079.86
Compare your product with the big 4 banks, or add more products to compare
As seen on