SMSF Property Loan Fixed (Interest Only) 2 Years from LJ Hooker Home Loans

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
6.41%
Fixed - 2 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,335
Number of Repayments
300
Total Interest Paid
$150,500
Total repayments
$400,500
DatePrincipleInterestPaymentBalance
1Oct 2019$338.57$1,335.42$1,673.99$249,661.43
2Nov 2019$340.38$1,333.61$1,673.99$249,321.05
3Dec 2019$342.20$1,331.79$1,673.99$248,978.85
2019 Total$1,021.15$4,000.82$5,021.97
4Jan 2020$344.03$1,329.96$1,673.99$248,634.82
5Feb 2020$345.87$1,328.12$1,673.99$248,288.95
6Mar 2020$347.71$1,326.28$1,673.99$247,941.24
7Apr 2020$349.57$1,324.42$1,673.99$247,591.67
8May 2020$351.44$1,322.55$1,673.99$247,240.23
9Jun 2020$353.32$1,320.67$1,673.99$246,886.91
10Jul 2020$355.20$1,318.79$1,673.99$246,531.71
11Aug 2020$357.10$1,316.89$1,673.99$246,174.61
12Sep 2020$359.01$1,314.98$1,673.99$245,815.60
13Oct 2020$360.93$1,313.06$1,673.99$245,454.67
14Nov 2020$362.85$1,311.14$1,673.99$245,091.82
15Dec 2020$364.79$1,309.20$1,673.99$244,727.03
2020 Total$4,251.82$15,836.06$20,087.88
16Jan 2021$366.74$1,307.25$1,673.99$244,360.29
17Feb 2021$368.70$1,305.29$1,673.99$243,991.59
18Mar 2021$370.67$1,303.32$1,673.99$243,620.92
19Apr 2021$372.65$1,301.34$1,673.99$243,248.27
20May 2021$374.64$1,299.35$1,673.99$242,873.63
21Jun 2021$376.64$1,297.35$1,673.99$242,496.99
22Jul 2021$378.65$1,295.34$1,673.99$242,118.34
23Aug 2021$380.67$1,293.32$1,673.99$241,737.67
24Sep 2021$382.71$1,291.28$1,673.99$241,354.96
25Oct 2021$384.75$1,289.24$1,673.99$240,970.21
26Nov 2021$386.81$1,287.18$1,673.99$240,583.40
27Dec 2021$388.87$1,285.12$1,673.99$240,194.53
2021 Total$4,532.5$15,555.38$20,087.88
28Jan 2022$390.95$1,283.04$1,673.99$239,803.58
29Feb 2022$393.04$1,280.95$1,673.99$239,410.54
30Mar 2022$395.14$1,278.85$1,673.99$239,015.40
31Apr 2022$397.25$1,276.74$1,673.99$238,618.15
32May 2022$399.37$1,274.62$1,673.99$238,218.78
33Jun 2022$401.50$1,272.49$1,673.99$237,817.28
34Jul 2022$403.65$1,270.34$1,673.99$237,413.63
35Aug 2022$405.81$1,268.18$1,673.99$237,007.82
36Sep 2022$407.97$1,266.02$1,673.99$236,599.85
37Oct 2022$410.15$1,263.84$1,673.99$236,189.70
38Nov 2022$412.34$1,261.65$1,673.99$235,777.36
39Dec 2022$414.55$1,259.44$1,673.99$235,362.81
2022 Total$4,831.72$15,256.16$20,087.88
40Jan 2023$416.76$1,257.23$1,673.99$234,946.05
41Feb 2023$418.99$1,255.00$1,673.99$234,527.06
42Mar 2023$421.22$1,252.77$1,673.99$234,105.84
43Apr 2023$423.47$1,250.52$1,673.99$233,682.37
44May 2023$425.74$1,248.25$1,673.99$233,256.63
45Jun 2023$428.01$1,245.98$1,673.99$232,828.62
46Jul 2023$430.30$1,243.69$1,673.99$232,398.32
47Aug 2023$432.60$1,241.39$1,673.99$231,965.72
48Sep 2023$434.91$1,239.08$1,673.99$231,530.81
49Oct 2023$437.23$1,236.76$1,673.99$231,093.58
50Nov 2023$439.57$1,234.42$1,673.99$230,654.01
51Dec 2023$441.91$1,232.08$1,673.99$230,212.10
2023 Total$5,150.71$14,937.17$20,087.88
52Jan 2024$444.27$1,229.72$1,673.99$229,767.83
53Feb 2024$446.65$1,227.34$1,673.99$229,321.18
54Mar 2024$449.03$1,224.96$1,673.99$228,872.15
55Apr 2024$451.43$1,222.56$1,673.99$228,420.72
56May 2024$453.84$1,220.15$1,673.99$227,966.88
57Jun 2024$456.27$1,217.72$1,673.99$227,510.61
58Jul 2024$458.70$1,215.29$1,673.99$227,051.91
59Aug 2024$461.15$1,212.84$1,673.99$226,590.76
60Sep 2024$463.62$1,210.37$1,673.99$226,127.14
61Oct 2024$466.09$1,207.90$1,673.99$225,661.05
62Nov 2024$468.58$1,205.41$1,673.99$225,192.47
63Dec 2024$471.09$1,202.90$1,673.99$224,721.38
2024 Total$5,490.72$14,597.16$20,087.88
64Jan 2025$473.60$1,200.39$1,673.99$224,247.78
65Feb 2025$476.13$1,197.86$1,673.99$223,771.65
66Mar 2025$478.68$1,195.31$1,673.99$223,292.97
67Apr 2025$481.23$1,192.76$1,673.99$222,811.74
68May 2025$483.80$1,190.19$1,673.99$222,327.94
69Jun 2025$486.39$1,187.60$1,673.99$221,841.55
70Jul 2025$488.99$1,185.00$1,673.99$221,352.56
71Aug 2025$491.60$1,182.39$1,673.99$220,860.96
72Sep 2025$494.22$1,179.77$1,673.99$220,366.74
73Oct 2025$496.86$1,177.13$1,673.99$219,869.88
74Nov 2025$499.52$1,174.47$1,673.99$219,370.36
75Dec 2025$502.19$1,171.80$1,673.99$218,868.17
2025 Total$5,853.21$14,234.67$20,087.88
76Jan 2026$504.87$1,169.12$1,673.99$218,363.30
77Feb 2026$507.57$1,166.42$1,673.99$217,855.73
78Mar 2026$510.28$1,163.71$1,673.99$217,345.45
79Apr 2026$513.00$1,160.99$1,673.99$216,832.45
80May 2026$515.74$1,158.25$1,673.99$216,316.71
81Jun 2026$518.50$1,155.49$1,673.99$215,798.21
82Jul 2026$521.27$1,152.72$1,673.99$215,276.94
83Aug 2026$524.05$1,149.94$1,673.99$214,752.89
84Sep 2026$526.85$1,147.14$1,673.99$214,226.04
85Oct 2026$529.67$1,144.32$1,673.99$213,696.37
86Nov 2026$532.50$1,141.49$1,673.99$213,163.87
87Dec 2026$535.34$1,138.65$1,673.99$212,628.53
2026 Total$6,239.64$13,848.24$20,087.88
88Jan 2027$538.20$1,135.79$1,673.99$212,090.33
89Feb 2027$541.07$1,132.92$1,673.99$211,549.26
90Mar 2027$543.96$1,130.03$1,673.99$211,005.30
91Apr 2027$546.87$1,127.12$1,673.99$210,458.43
92May 2027$549.79$1,124.20$1,673.99$209,908.64
93Jun 2027$552.73$1,121.26$1,673.99$209,355.91
94Jul 2027$555.68$1,118.31$1,673.99$208,800.23
95Aug 2027$558.65$1,115.34$1,673.99$208,241.58
96Sep 2027$561.63$1,112.36$1,673.99$207,679.95
97Oct 2027$564.63$1,109.36$1,673.99$207,115.32
98Nov 2027$567.65$1,106.34$1,673.99$206,547.67
99Dec 2027$570.68$1,103.31$1,673.99$205,976.99
2027 Total$6,651.54$13,436.34$20,087.88
100Jan 2028$573.73$1,100.26$1,673.99$205,403.26
101Feb 2028$576.79$1,097.20$1,673.99$204,826.47
102Mar 2028$579.88$1,094.11$1,673.99$204,246.59
103Apr 2028$582.97$1,091.02$1,673.99$203,663.62
104May 2028$586.09$1,087.90$1,673.99$203,077.53
105Jun 2028$589.22$1,084.77$1,673.99$202,488.31
106Jul 2028$592.36$1,081.63$1,673.99$201,895.95
107Aug 2028$595.53$1,078.46$1,673.99$201,300.42
108Sep 2028$598.71$1,075.28$1,673.99$200,701.71
109Oct 2028$601.91$1,072.08$1,673.99$200,099.80
110Nov 2028$605.12$1,068.87$1,673.99$199,494.68
111Dec 2028$608.36$1,065.63$1,673.99$198,886.32
2028 Total$7,090.67$12,997.21$20,087.88
112Jan 2029$611.61$1,062.38$1,673.99$198,274.71
113Feb 2029$614.87$1,059.12$1,673.99$197,659.84
114Mar 2029$618.16$1,055.83$1,673.99$197,041.68
115Apr 2029$621.46$1,052.53$1,673.99$196,420.22
116May 2029$624.78$1,049.21$1,673.99$195,795.44
117Jun 2029$628.12$1,045.87$1,673.99$195,167.32
118Jul 2029$631.47$1,042.52$1,673.99$194,535.85
119Aug 2029$634.84$1,039.15$1,673.99$193,901.01
120Sep 2029$638.24$1,035.75$1,673.99$193,262.77
121Oct 2029$641.64$1,032.35$1,673.99$192,621.13
122Nov 2029$645.07$1,028.92$1,673.99$191,976.06
123Dec 2029$648.52$1,025.47$1,673.99$191,327.54
2029 Total$7,558.78$12,529.1$20,087.88
124Jan 2030$651.98$1,022.01$1,673.99$190,675.56
125Feb 2030$655.46$1,018.53$1,673.99$190,020.10
126Mar 2030$658.97$1,015.02$1,673.99$189,361.13
127Apr 2030$662.49$1,011.50$1,673.99$188,698.64
128May 2030$666.02$1,007.97$1,673.99$188,032.62
129Jun 2030$669.58$1,004.41$1,673.99$187,363.04
130Jul 2030$673.16$1,000.83$1,673.99$186,689.88
131Aug 2030$676.75$997.24$1,673.99$186,013.13
132Sep 2030$680.37$993.62$1,673.99$185,332.76
133Oct 2030$684.00$989.99$1,673.99$184,648.76
134Nov 2030$687.66$986.33$1,673.99$183,961.10
135Dec 2030$691.33$982.66$1,673.99$183,269.77
2030 Total$8,057.77$12,030.11$20,087.88
136Jan 2031$695.02$978.97$1,673.99$182,574.75
137Feb 2031$698.74$975.25$1,673.99$181,876.01
138Mar 2031$702.47$971.52$1,673.99$181,173.54
139Apr 2031$706.22$967.77$1,673.99$180,467.32
140May 2031$709.99$964.00$1,673.99$179,757.33
141Jun 2031$713.79$960.20$1,673.99$179,043.54
142Jul 2031$717.60$956.39$1,673.99$178,325.94
143Aug 2031$721.43$952.56$1,673.99$177,604.51
144Sep 2031$725.29$948.70$1,673.99$176,879.22
145Oct 2031$729.16$944.83$1,673.99$176,150.06
146Nov 2031$733.06$940.93$1,673.99$175,417.00
147Dec 2031$736.97$937.02$1,673.99$174,680.03
2031 Total$8,589.74$11,498.14$20,087.88
148Jan 2032$740.91$933.08$1,673.99$173,939.12
149Feb 2032$744.87$929.12$1,673.99$173,194.25
150Mar 2032$748.84$925.15$1,673.99$172,445.41
151Apr 2032$752.84$921.15$1,673.99$171,692.57
152May 2032$756.87$917.12$1,673.99$170,935.70
153Jun 2032$760.91$913.08$1,673.99$170,174.79
154Jul 2032$764.97$909.02$1,673.99$169,409.82
155Aug 2032$769.06$904.93$1,673.99$168,640.76
156Sep 2032$773.17$900.82$1,673.99$167,867.59
157Oct 2032$777.30$896.69$1,673.99$167,090.29
158Nov 2032$781.45$892.54$1,673.99$166,308.84
159Dec 2032$785.62$888.37$1,673.99$165,523.22
2032 Total$9,156.81$10,931.07$20,087.88
160Jan 2033$789.82$884.17$1,673.99$164,733.40
161Feb 2033$794.04$879.95$1,673.99$163,939.36
162Mar 2033$798.28$875.71$1,673.99$163,141.08
163Apr 2033$802.54$871.45$1,673.99$162,338.54
164May 2033$806.83$867.16$1,673.99$161,531.71
165Jun 2033$811.14$862.85$1,673.99$160,720.57
166Jul 2033$815.47$858.52$1,673.99$159,905.10
167Aug 2033$819.83$854.16$1,673.99$159,085.27
168Sep 2033$824.21$849.78$1,673.99$158,261.06
169Oct 2033$828.61$845.38$1,673.99$157,432.45
170Nov 2033$833.04$840.95$1,673.99$156,599.41
171Dec 2033$837.49$836.50$1,673.99$155,761.92
2033 Total$9,761.3$10,326.58$20,087.88
172Jan 2034$841.96$832.03$1,673.99$154,919.96
173Feb 2034$846.46$827.53$1,673.99$154,073.50
174Mar 2034$850.98$823.01$1,673.99$153,222.52
175Apr 2034$855.53$818.46$1,673.99$152,366.99
176May 2034$860.10$813.89$1,673.99$151,506.89
177Jun 2034$864.69$809.30$1,673.99$150,642.20
178Jul 2034$869.31$804.68$1,673.99$149,772.89
179Aug 2034$873.95$800.04$1,673.99$148,898.94
180Sep 2034$878.62$795.37$1,673.99$148,020.32
181Oct 2034$883.31$790.68$1,673.99$147,137.01
182Nov 2034$888.03$785.96$1,673.99$146,248.98
183Dec 2034$892.78$781.21$1,673.99$145,356.20
2034 Total$10,405.72$9,682.16$20,087.88
184Jan 2035$897.55$776.44$1,673.99$144,458.65
185Feb 2035$902.34$771.65$1,673.99$143,556.31
186Mar 2035$907.16$766.83$1,673.99$142,649.15
187Apr 2035$912.01$761.98$1,673.99$141,737.14
188May 2035$916.88$757.11$1,673.99$140,820.26
189Jun 2035$921.78$752.21$1,673.99$139,898.48
190Jul 2035$926.70$747.29$1,673.99$138,971.78
191Aug 2035$931.65$742.34$1,673.99$138,040.13
192Sep 2035$936.63$737.36$1,673.99$137,103.50
193Oct 2035$941.63$732.36$1,673.99$136,161.87
194Nov 2035$946.66$727.33$1,673.99$135,215.21
195Dec 2035$951.72$722.27$1,673.99$134,263.49
2035 Total$11,092.71$8,995.17$20,087.88
196Jan 2036$956.80$717.19$1,673.99$133,306.69
197Feb 2036$961.91$712.08$1,673.99$132,344.78
198Mar 2036$967.05$706.94$1,673.99$131,377.73
199Apr 2036$972.21$701.78$1,673.99$130,405.52
200May 2036$977.41$696.58$1,673.99$129,428.11
201Jun 2036$982.63$691.36$1,673.99$128,445.48
202Jul 2036$987.88$686.11$1,673.99$127,457.60
203Aug 2036$993.15$680.84$1,673.99$126,464.45
204Sep 2036$998.46$675.53$1,673.99$125,465.99
205Oct 2036$1,003.79$670.20$1,673.99$124,462.20
206Nov 2036$1,009.15$664.84$1,673.99$123,453.05
207Dec 2036$1,014.54$659.45$1,673.99$122,438.51
2036 Total$11,824.98$8,262.9$20,087.88
208Jan 2037$1,019.96$654.03$1,673.99$121,418.55
209Feb 2037$1,025.41$648.58$1,673.99$120,393.14
210Mar 2037$1,030.89$643.10$1,673.99$119,362.25
211Apr 2037$1,036.40$637.59$1,673.99$118,325.85
212May 2037$1,041.93$632.06$1,673.99$117,283.92
213Jun 2037$1,047.50$626.49$1,673.99$116,236.42
214Jul 2037$1,053.09$620.90$1,673.99$115,183.33
215Aug 2037$1,058.72$615.27$1,673.99$114,124.61
216Sep 2037$1,064.37$609.62$1,673.99$113,060.24
217Oct 2037$1,070.06$603.93$1,673.99$111,990.18
218Nov 2037$1,075.78$598.21$1,673.99$110,914.40
219Dec 2037$1,081.52$592.47$1,673.99$109,832.88
2037 Total$12,605.63$7,482.25$20,087.88
220Jan 2038$1,087.30$586.69$1,673.99$108,745.58
221Feb 2038$1,093.11$580.88$1,673.99$107,652.47
222Mar 2038$1,098.95$575.04$1,673.99$106,553.52
223Apr 2038$1,104.82$569.17$1,673.99$105,448.70
224May 2038$1,110.72$563.27$1,673.99$104,337.98
225Jun 2038$1,116.65$557.34$1,673.99$103,221.33
226Jul 2038$1,122.62$551.37$1,673.99$102,098.71
227Aug 2038$1,128.61$545.38$1,673.99$100,970.10
228Sep 2038$1,134.64$539.35$1,673.99$99,835.46
229Oct 2038$1,140.70$533.29$1,673.99$98,694.76
230Nov 2038$1,146.80$527.19$1,673.99$97,547.96
231Dec 2038$1,152.92$521.07$1,673.99$96,395.04
2038 Total$13,437.84$6,650.04$20,087.88
232Jan 2039$1,159.08$514.91$1,673.99$95,235.96
233Feb 2039$1,165.27$508.72$1,673.99$94,070.69
234Mar 2039$1,171.50$502.49$1,673.99$92,899.19
235Apr 2039$1,177.75$496.24$1,673.99$91,721.44
236May 2039$1,184.04$489.95$1,673.99$90,537.40
237Jun 2039$1,190.37$483.62$1,673.99$89,347.03
238Jul 2039$1,196.73$477.26$1,673.99$88,150.30
239Aug 2039$1,203.12$470.87$1,673.99$86,947.18
240Sep 2039$1,209.55$464.44$1,673.99$85,737.63
241Oct 2039$1,216.01$457.98$1,673.99$84,521.62
242Nov 2039$1,222.50$451.49$1,673.99$83,299.12
243Dec 2039$1,229.03$444.96$1,673.99$82,070.09
2039 Total$14,324.95$5,762.93$20,087.88
244Jan 2040$1,235.60$438.39$1,673.99$80,834.49
245Feb 2040$1,242.20$431.79$1,673.99$79,592.29
246Mar 2040$1,248.83$425.16$1,673.99$78,343.46
247Apr 2040$1,255.51$418.48$1,673.99$77,087.95
248May 2040$1,262.21$411.78$1,673.99$75,825.74
249Jun 2040$1,268.95$405.04$1,673.99$74,556.79
250Jul 2040$1,275.73$398.26$1,673.99$73,281.06
251Aug 2040$1,282.55$391.44$1,673.99$71,998.51
252Sep 2040$1,289.40$384.59$1,673.99$70,709.11
253Oct 2040$1,296.29$377.70$1,673.99$69,412.82
254Nov 2040$1,303.21$370.78$1,673.99$68,109.61
255Dec 2040$1,310.17$363.82$1,673.99$66,799.44
2040 Total$15,270.65$4,817.23$20,087.88
256Jan 2041$1,317.17$356.82$1,673.99$65,482.27
257Feb 2041$1,324.21$349.78$1,673.99$64,158.06
258Mar 2041$1,331.28$342.71$1,673.99$62,826.78
259Apr 2041$1,338.39$335.60$1,673.99$61,488.39
260May 2041$1,345.54$328.45$1,673.99$60,142.85
261Jun 2041$1,352.73$321.26$1,673.99$58,790.12
262Jul 2041$1,359.95$314.04$1,673.99$57,430.17
263Aug 2041$1,367.22$306.77$1,673.99$56,062.95
264Sep 2041$1,374.52$299.47$1,673.99$54,688.43
265Oct 2041$1,381.86$292.13$1,673.99$53,306.57
266Nov 2041$1,389.24$284.75$1,673.99$51,917.33
267Dec 2041$1,396.66$277.33$1,673.99$50,520.67
2041 Total$16,278.77$3,809.11$20,087.88
268Jan 2042$1,404.13$269.86$1,673.99$49,116.54
269Feb 2042$1,411.63$262.36$1,673.99$47,704.91
270Mar 2042$1,419.17$254.82$1,673.99$46,285.74
271Apr 2042$1,426.75$247.24$1,673.99$44,858.99
272May 2042$1,434.37$239.62$1,673.99$43,424.62
273Jun 2042$1,442.03$231.96$1,673.99$41,982.59
274Jul 2042$1,449.73$224.26$1,673.99$40,532.86
275Aug 2042$1,457.48$216.51$1,673.99$39,075.38
276Sep 2042$1,465.26$208.73$1,673.99$37,610.12
277Oct 2042$1,473.09$200.90$1,673.99$36,137.03
278Nov 2042$1,480.96$193.03$1,673.99$34,656.07
279Dec 2042$1,488.87$185.12$1,673.99$33,167.20
2042 Total$17,353.47$2,734.41$20,087.88
280Jan 2043$1,496.82$177.17$1,673.99$31,670.38
281Feb 2043$1,504.82$169.17$1,673.99$30,165.56
282Mar 2043$1,512.86$161.13$1,673.99$28,652.70
283Apr 2043$1,520.94$153.05$1,673.99$27,131.76
284May 2043$1,529.06$144.93$1,673.99$25,602.70
285Jun 2043$1,537.23$136.76$1,673.99$24,065.47
286Jul 2043$1,545.44$128.55$1,673.99$22,520.03
287Aug 2043$1,553.70$120.29$1,673.99$20,966.33
288Sep 2043$1,561.99$112.00$1,673.99$19,404.34
289Oct 2043$1,570.34$103.65$1,673.99$17,834.00
290Nov 2043$1,578.73$95.26$1,673.99$16,255.27
291Dec 2043$1,587.16$86.83$1,673.99$14,668.11
2043 Total$18,499.09$1,588.79$20,087.88
292Jan 2044$1,595.64$78.35$1,673.99$13,072.47
293Feb 2044$1,604.16$69.83$1,673.99$11,468.31
294Mar 2044$1,612.73$61.26$1,673.99$9,855.58
295Apr 2044$1,621.34$52.65$1,673.99$8,234.24
296May 2044$1,630.01$43.98$1,673.99$6,604.23
297Jun 2044$1,638.71$35.28$1,673.99$4,965.52
298Jul 2044$1,647.47$26.52$1,673.99$3,318.05
299Aug 2044$1,656.27$17.72$1,673.99$1,661.78
300Sep 2044$1,661.78$8.88$1,670.66$0.00
2044 Total$14,668.11$394.47$15,062.58
Compare your product with the big 4 banks, or add more products to compare
As seen on