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

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
6.01%
Fixed - 2 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,935
Number of Repayments
300
Total Interest Paid
$280,500
Total repayments
$580,500
DatePrincipleInterestPaymentBalance
1Dec 2019$432.24$1,502.50$1,934.74$299,567.76
2019 Total$432.24$1,502.5$1,934.74
2Jan 2020$434.40$1,500.34$1,934.74$299,133.36
3Feb 2020$436.58$1,498.16$1,934.74$298,696.78
4Mar 2020$438.77$1,495.97$1,934.74$298,258.01
5Apr 2020$440.96$1,493.78$1,934.74$297,817.05
6May 2020$443.17$1,491.57$1,934.74$297,373.88
7Jun 2020$445.39$1,489.35$1,934.74$296,928.49
8Jul 2020$447.62$1,487.12$1,934.74$296,480.87
9Aug 2020$449.86$1,484.88$1,934.74$296,031.01
10Sep 2020$452.12$1,482.62$1,934.74$295,578.89
11Oct 2020$454.38$1,480.36$1,934.74$295,124.51
12Nov 2020$456.66$1,478.08$1,934.74$294,667.85
13Dec 2020$458.95$1,475.79$1,934.74$294,208.90
2020 Total$5,358.86$17,858.02$23,216.88
14Jan 2021$461.24$1,473.50$1,934.74$293,747.66
15Feb 2021$463.55$1,471.19$1,934.74$293,284.11
16Mar 2021$465.88$1,468.86$1,934.74$292,818.23
17Apr 2021$468.21$1,466.53$1,934.74$292,350.02
18May 2021$470.55$1,464.19$1,934.74$291,879.47
19Jun 2021$472.91$1,461.83$1,934.74$291,406.56
20Jul 2021$475.28$1,459.46$1,934.74$290,931.28
21Aug 2021$477.66$1,457.08$1,934.74$290,453.62
22Sep 2021$480.05$1,454.69$1,934.74$289,973.57
23Oct 2021$482.46$1,452.28$1,934.74$289,491.11
24Nov 2021$484.87$1,449.87$1,934.74$289,006.24
25Dec 2021$487.30$1,447.44$1,934.74$288,518.94
2021 Total$5,689.96$17,526.92$23,216.88
26Jan 2022$489.74$1,445.00$1,934.74$288,029.20
27Feb 2022$492.19$1,442.55$1,934.74$287,537.01
28Mar 2022$494.66$1,440.08$1,934.74$287,042.35
29Apr 2022$497.14$1,437.60$1,934.74$286,545.21
30May 2022$499.63$1,435.11$1,934.74$286,045.58
31Jun 2022$502.13$1,432.61$1,934.74$285,543.45
32Jul 2022$504.64$1,430.10$1,934.74$285,038.81
33Aug 2022$507.17$1,427.57$1,934.74$284,531.64
34Sep 2022$509.71$1,425.03$1,934.74$284,021.93
35Oct 2022$512.26$1,422.48$1,934.74$283,509.67
36Nov 2022$514.83$1,419.91$1,934.74$282,994.84
37Dec 2022$517.41$1,417.33$1,934.74$282,477.43
2022 Total$6,041.51$17,175.37$23,216.88
38Jan 2023$520.00$1,414.74$1,934.74$281,957.43
39Feb 2023$522.60$1,412.14$1,934.74$281,434.83
40Mar 2023$525.22$1,409.52$1,934.74$280,909.61
41Apr 2023$527.85$1,406.89$1,934.74$280,381.76
42May 2023$530.49$1,404.25$1,934.74$279,851.27
43Jun 2023$533.15$1,401.59$1,934.74$279,318.12
44Jul 2023$535.82$1,398.92$1,934.74$278,782.30
45Aug 2023$538.51$1,396.23$1,934.74$278,243.79
46Sep 2023$541.20$1,393.54$1,934.74$277,702.59
47Oct 2023$543.91$1,390.83$1,934.74$277,158.68
48Nov 2023$546.64$1,388.10$1,934.74$276,612.04
49Dec 2023$549.37$1,385.37$1,934.74$276,062.67
2023 Total$6,414.76$16,802.12$23,216.88
50Jan 2024$552.13$1,382.61$1,934.74$275,510.54
51Feb 2024$554.89$1,379.85$1,934.74$274,955.65
52Mar 2024$557.67$1,377.07$1,934.74$274,397.98
53Apr 2024$560.46$1,374.28$1,934.74$273,837.52
54May 2024$563.27$1,371.47$1,934.74$273,274.25
55Jun 2024$566.09$1,368.65$1,934.74$272,708.16
56Jul 2024$568.93$1,365.81$1,934.74$272,139.23
57Aug 2024$571.78$1,362.96$1,934.74$271,567.45
58Sep 2024$574.64$1,360.10$1,934.74$270,992.81
59Oct 2024$577.52$1,357.22$1,934.74$270,415.29
60Nov 2024$580.41$1,354.33$1,934.74$269,834.88
61Dec 2024$583.32$1,351.42$1,934.74$269,251.56
2024 Total$6,811.11$16,405.77$23,216.88
62Jan 2025$586.24$1,348.50$1,934.74$268,665.32
63Feb 2025$589.17$1,345.57$1,934.74$268,076.15
64Mar 2025$592.13$1,342.61$1,934.74$267,484.02
65Apr 2025$595.09$1,339.65$1,934.74$266,888.93
66May 2025$598.07$1,336.67$1,934.74$266,290.86
67Jun 2025$601.07$1,333.67$1,934.74$265,689.79
68Jul 2025$604.08$1,330.66$1,934.74$265,085.71
69Aug 2025$607.10$1,327.64$1,934.74$264,478.61
70Sep 2025$610.14$1,324.60$1,934.74$263,868.47
71Oct 2025$613.20$1,321.54$1,934.74$263,255.27
72Nov 2025$616.27$1,318.47$1,934.74$262,639.00
73Dec 2025$619.36$1,315.38$1,934.74$262,019.64
2025 Total$7,231.92$15,984.96$23,216.88
74Jan 2026$622.46$1,312.28$1,934.74$261,397.18
75Feb 2026$625.58$1,309.16$1,934.74$260,771.60
76Mar 2026$628.71$1,306.03$1,934.74$260,142.89
77Apr 2026$631.86$1,302.88$1,934.74$259,511.03
78May 2026$635.02$1,299.72$1,934.74$258,876.01
79Jun 2026$638.20$1,296.54$1,934.74$258,237.81
80Jul 2026$641.40$1,293.34$1,934.74$257,596.41
81Aug 2026$644.61$1,290.13$1,934.74$256,951.80
82Sep 2026$647.84$1,286.90$1,934.74$256,303.96
83Oct 2026$651.08$1,283.66$1,934.74$255,652.88
84Nov 2026$654.35$1,280.39$1,934.74$254,998.53
85Dec 2026$657.62$1,277.12$1,934.74$254,340.91
2026 Total$7,678.73$15,538.15$23,216.88
86Jan 2027$660.92$1,273.82$1,934.74$253,679.99
87Feb 2027$664.23$1,270.51$1,934.74$253,015.76
88Mar 2027$667.55$1,267.19$1,934.74$252,348.21
89Apr 2027$670.90$1,263.84$1,934.74$251,677.31
90May 2027$674.26$1,260.48$1,934.74$251,003.05
91Jun 2027$677.63$1,257.11$1,934.74$250,325.42
92Jul 2027$681.03$1,253.71$1,934.74$249,644.39
93Aug 2027$684.44$1,250.30$1,934.74$248,959.95
94Sep 2027$687.87$1,246.87$1,934.74$248,272.08
95Oct 2027$691.31$1,243.43$1,934.74$247,580.77
96Nov 2027$694.77$1,239.97$1,934.74$246,886.00
97Dec 2027$698.25$1,236.49$1,934.74$246,187.75
2027 Total$8,153.16$15,063.72$23,216.88
98Jan 2028$701.75$1,232.99$1,934.74$245,486.00
99Feb 2028$705.26$1,229.48$1,934.74$244,780.74
100Mar 2028$708.80$1,225.94$1,934.74$244,071.94
101Apr 2028$712.35$1,222.39$1,934.74$243,359.59
102May 2028$715.91$1,218.83$1,934.74$242,643.68
103Jun 2028$719.50$1,215.24$1,934.74$241,924.18
104Jul 2028$723.10$1,211.64$1,934.74$241,201.08
105Aug 2028$726.72$1,208.02$1,934.74$240,474.36
106Sep 2028$730.36$1,204.38$1,934.74$239,744.00
107Oct 2028$734.02$1,200.72$1,934.74$239,009.98
108Nov 2028$737.70$1,197.04$1,934.74$238,272.28
109Dec 2028$741.39$1,193.35$1,934.74$237,530.89
2028 Total$8,656.86$14,560.02$23,216.88
110Jan 2029$745.11$1,189.63$1,934.74$236,785.78
111Feb 2029$748.84$1,185.90$1,934.74$236,036.94
112Mar 2029$752.59$1,182.15$1,934.74$235,284.35
113Apr 2029$756.36$1,178.38$1,934.74$234,527.99
114May 2029$760.15$1,174.59$1,934.74$233,767.84
115Jun 2029$763.95$1,170.79$1,934.74$233,003.89
116Jul 2029$767.78$1,166.96$1,934.74$232,236.11
117Aug 2029$771.62$1,163.12$1,934.74$231,464.49
118Sep 2029$775.49$1,159.25$1,934.74$230,689.00
119Oct 2029$779.37$1,155.37$1,934.74$229,909.63
120Nov 2029$783.28$1,151.46$1,934.74$229,126.35
121Dec 2029$787.20$1,147.54$1,934.74$228,339.15
2029 Total$9,191.74$14,025.14$23,216.88
122Jan 2030$791.14$1,143.60$1,934.74$227,548.01
123Feb 2030$795.10$1,139.64$1,934.74$226,752.91
124Mar 2030$799.09$1,135.65$1,934.74$225,953.82
125Apr 2030$803.09$1,131.65$1,934.74$225,150.73
126May 2030$807.11$1,127.63$1,934.74$224,343.62
127Jun 2030$811.15$1,123.59$1,934.74$223,532.47
128Jul 2030$815.21$1,119.53$1,934.74$222,717.26
129Aug 2030$819.30$1,115.44$1,934.74$221,897.96
130Sep 2030$823.40$1,111.34$1,934.74$221,074.56
131Oct 2030$827.52$1,107.22$1,934.74$220,247.04
132Nov 2030$831.67$1,103.07$1,934.74$219,415.37
133Dec 2030$835.83$1,098.91$1,934.74$218,579.54
2030 Total$9,759.61$13,457.27$23,216.88
134Jan 2031$840.02$1,094.72$1,934.74$217,739.52
135Feb 2031$844.23$1,090.51$1,934.74$216,895.29
136Mar 2031$848.46$1,086.28$1,934.74$216,046.83
137Apr 2031$852.71$1,082.03$1,934.74$215,194.12
138May 2031$856.98$1,077.76$1,934.74$214,337.14
139Jun 2031$861.27$1,073.47$1,934.74$213,475.87
140Jul 2031$865.58$1,069.16$1,934.74$212,610.29
141Aug 2031$869.92$1,064.82$1,934.74$211,740.37
142Sep 2031$874.27$1,060.47$1,934.74$210,866.10
143Oct 2031$878.65$1,056.09$1,934.74$209,987.45
144Nov 2031$883.05$1,051.69$1,934.74$209,104.40
145Dec 2031$887.48$1,047.26$1,934.74$208,216.92
2031 Total$10,362.62$12,854.26$23,216.88
146Jan 2032$891.92$1,042.82$1,934.74$207,325.00
147Feb 2032$896.39$1,038.35$1,934.74$206,428.61
148Mar 2032$900.88$1,033.86$1,934.74$205,527.73
149Apr 2032$905.39$1,029.35$1,934.74$204,622.34
150May 2032$909.92$1,024.82$1,934.74$203,712.42
151Jun 2032$914.48$1,020.26$1,934.74$202,797.94
152Jul 2032$919.06$1,015.68$1,934.74$201,878.88
153Aug 2032$923.66$1,011.08$1,934.74$200,955.22
154Sep 2032$928.29$1,006.45$1,934.74$200,026.93
155Oct 2032$932.94$1,001.80$1,934.74$199,093.99
156Nov 2032$937.61$997.13$1,934.74$198,156.38
157Dec 2032$942.31$992.43$1,934.74$197,214.07
2032 Total$11,002.85$12,214.03$23,216.88
158Jan 2033$947.03$987.71$1,934.74$196,267.04
159Feb 2033$951.77$982.97$1,934.74$195,315.27
160Mar 2033$956.54$978.20$1,934.74$194,358.73
161Apr 2033$961.33$973.41$1,934.74$193,397.40
162May 2033$966.14$968.60$1,934.74$192,431.26
163Jun 2033$970.98$963.76$1,934.74$191,460.28
164Jul 2033$975.84$958.90$1,934.74$190,484.44
165Aug 2033$980.73$954.01$1,934.74$189,503.71
166Sep 2033$985.64$949.10$1,934.74$188,518.07
167Oct 2033$990.58$944.16$1,934.74$187,527.49
168Nov 2033$995.54$939.20$1,934.74$186,531.95
169Dec 2033$1,000.53$934.21$1,934.74$185,531.42
2033 Total$11,682.65$11,534.23$23,216.88
170Jan 2034$1,005.54$929.20$1,934.74$184,525.88
171Feb 2034$1,010.57$924.17$1,934.74$183,515.31
172Mar 2034$1,015.63$919.11$1,934.74$182,499.68
173Apr 2034$1,020.72$914.02$1,934.74$181,478.96
174May 2034$1,025.83$908.91$1,934.74$180,453.13
175Jun 2034$1,030.97$903.77$1,934.74$179,422.16
176Jul 2034$1,036.13$898.61$1,934.74$178,386.03
177Aug 2034$1,041.32$893.42$1,934.74$177,344.71
178Sep 2034$1,046.54$888.20$1,934.74$176,298.17
179Oct 2034$1,051.78$882.96$1,934.74$175,246.39
180Nov 2034$1,057.05$877.69$1,934.74$174,189.34
181Dec 2034$1,062.34$872.40$1,934.74$173,127.00
2034 Total$12,404.42$10,812.46$23,216.88
182Jan 2035$1,067.66$867.08$1,934.74$172,059.34
183Feb 2035$1,073.01$861.73$1,934.74$170,986.33
184Mar 2035$1,078.38$856.36$1,934.74$169,907.95
185Apr 2035$1,083.78$850.96$1,934.74$168,824.17
186May 2035$1,089.21$845.53$1,934.74$167,734.96
187Jun 2035$1,094.67$840.07$1,934.74$166,640.29
188Jul 2035$1,100.15$834.59$1,934.74$165,540.14
189Aug 2035$1,105.66$829.08$1,934.74$164,434.48
190Sep 2035$1,111.20$823.54$1,934.74$163,323.28
191Oct 2035$1,116.76$817.98$1,934.74$162,206.52
192Nov 2035$1,122.36$812.38$1,934.74$161,084.16
193Dec 2035$1,127.98$806.76$1,934.74$159,956.18
2035 Total$13,170.82$10,046.06$23,216.88
194Jan 2036$1,133.63$801.11$1,934.74$158,822.55
195Feb 2036$1,139.30$795.44$1,934.74$157,683.25
196Mar 2036$1,145.01$789.73$1,934.74$156,538.24
197Apr 2036$1,150.74$784.00$1,934.74$155,387.50
198May 2036$1,156.51$778.23$1,934.74$154,230.99
199Jun 2036$1,162.30$772.44$1,934.74$153,068.69
200Jul 2036$1,168.12$766.62$1,934.74$151,900.57
201Aug 2036$1,173.97$760.77$1,934.74$150,726.60
202Sep 2036$1,179.85$754.89$1,934.74$149,546.75
203Oct 2036$1,185.76$748.98$1,934.74$148,360.99
204Nov 2036$1,191.70$743.04$1,934.74$147,169.29
205Dec 2036$1,197.67$737.07$1,934.74$145,971.62
2036 Total$13,984.56$9,232.32$23,216.88
206Jan 2037$1,203.67$731.07$1,934.74$144,767.95
207Feb 2037$1,209.69$725.05$1,934.74$143,558.26
208Mar 2037$1,215.75$718.99$1,934.74$142,342.51
209Apr 2037$1,221.84$712.90$1,934.74$141,120.67
210May 2037$1,227.96$706.78$1,934.74$139,892.71
211Jun 2037$1,234.11$700.63$1,934.74$138,658.60
212Jul 2037$1,240.29$694.45$1,934.74$137,418.31
213Aug 2037$1,246.50$688.24$1,934.74$136,171.81
214Sep 2037$1,252.75$681.99$1,934.74$134,919.06
215Oct 2037$1,259.02$675.72$1,934.74$133,660.04
216Nov 2037$1,265.33$669.41$1,934.74$132,394.71
217Dec 2037$1,271.66$663.08$1,934.74$131,123.05
2037 Total$14,848.57$8,368.31$23,216.88
218Jan 2038$1,278.03$656.71$1,934.74$129,845.02
219Feb 2038$1,284.43$650.31$1,934.74$128,560.59
220Mar 2038$1,290.87$643.87$1,934.74$127,269.72
221Apr 2038$1,297.33$637.41$1,934.74$125,972.39
222May 2038$1,303.83$630.91$1,934.74$124,668.56
223Jun 2038$1,310.36$624.38$1,934.74$123,358.20
224Jul 2038$1,316.92$617.82$1,934.74$122,041.28
225Aug 2038$1,323.52$611.22$1,934.74$120,717.76
226Sep 2038$1,330.15$604.59$1,934.74$119,387.61
227Oct 2038$1,336.81$597.93$1,934.74$118,050.80
228Nov 2038$1,343.50$591.24$1,934.74$116,707.30
229Dec 2038$1,350.23$584.51$1,934.74$115,357.07
2038 Total$15,765.98$7,450.9$23,216.88
230Jan 2039$1,356.99$577.75$1,934.74$114,000.08
231Feb 2039$1,363.79$570.95$1,934.74$112,636.29
232Mar 2039$1,370.62$564.12$1,934.74$111,265.67
233Apr 2039$1,377.48$557.26$1,934.74$109,888.19
234May 2039$1,384.38$550.36$1,934.74$108,503.81
235Jun 2039$1,391.32$543.42$1,934.74$107,112.49
236Jul 2039$1,398.28$536.46$1,934.74$105,714.21
237Aug 2039$1,405.29$529.45$1,934.74$104,308.92
238Sep 2039$1,412.33$522.41$1,934.74$102,896.59
239Oct 2039$1,419.40$515.34$1,934.74$101,477.19
240Nov 2039$1,426.51$508.23$1,934.74$100,050.68
241Dec 2039$1,433.65$501.09$1,934.74$98,617.03
2039 Total$16,740.04$6,476.84$23,216.88
242Jan 2040$1,440.83$493.91$1,934.74$97,176.20
243Feb 2040$1,448.05$486.69$1,934.74$95,728.15
244Mar 2040$1,455.30$479.44$1,934.74$94,272.85
245Apr 2040$1,462.59$472.15$1,934.74$92,810.26
246May 2040$1,469.92$464.82$1,934.74$91,340.34
247Jun 2040$1,477.28$457.46$1,934.74$89,863.06
248Jul 2040$1,484.68$450.06$1,934.74$88,378.38
249Aug 2040$1,492.11$442.63$1,934.74$86,886.27
250Sep 2040$1,499.58$435.16$1,934.74$85,386.69
251Oct 2040$1,507.09$427.65$1,934.74$83,879.60
252Nov 2040$1,514.64$420.10$1,934.74$82,364.96
253Dec 2040$1,522.23$412.51$1,934.74$80,842.73
2040 Total$17,774.3$5,442.58$23,216.88
254Jan 2041$1,529.85$404.89$1,934.74$79,312.88
255Feb 2041$1,537.51$397.23$1,934.74$77,775.37
256Mar 2041$1,545.22$389.52$1,934.74$76,230.15
257Apr 2041$1,552.95$381.79$1,934.74$74,677.20
258May 2041$1,560.73$374.01$1,934.74$73,116.47
259Jun 2041$1,568.55$366.19$1,934.74$71,547.92
260Jul 2041$1,576.40$358.34$1,934.74$69,971.52
261Aug 2041$1,584.30$350.44$1,934.74$68,387.22
262Sep 2041$1,592.23$342.51$1,934.74$66,794.99
263Oct 2041$1,600.21$334.53$1,934.74$65,194.78
264Nov 2041$1,608.22$326.52$1,934.74$63,586.56
265Dec 2041$1,616.28$318.46$1,934.74$61,970.28
2041 Total$18,872.45$4,344.43$23,216.88
266Jan 2042$1,624.37$310.37$1,934.74$60,345.91
267Feb 2042$1,632.51$302.23$1,934.74$58,713.40
268Mar 2042$1,640.68$294.06$1,934.74$57,072.72
269Apr 2042$1,648.90$285.84$1,934.74$55,423.82
270May 2042$1,657.16$277.58$1,934.74$53,766.66
271Jun 2042$1,665.46$269.28$1,934.74$52,101.20
272Jul 2042$1,673.80$260.94$1,934.74$50,427.40
273Aug 2042$1,682.18$252.56$1,934.74$48,745.22
274Sep 2042$1,690.61$244.13$1,934.74$47,054.61
275Oct 2042$1,699.07$235.67$1,934.74$45,355.54
276Nov 2042$1,707.58$227.16$1,934.74$43,647.96
277Dec 2042$1,716.14$218.60$1,934.74$41,931.82
2042 Total$20,038.46$3,178.42$23,216.88
278Jan 2043$1,724.73$210.01$1,934.74$40,207.09
279Feb 2043$1,733.37$201.37$1,934.74$38,473.72
280Mar 2043$1,742.05$192.69$1,934.74$36,731.67
281Apr 2043$1,750.78$183.96$1,934.74$34,980.89
282May 2043$1,759.54$175.20$1,934.74$33,221.35
283Jun 2043$1,768.36$166.38$1,934.74$31,452.99
284Jul 2043$1,777.21$157.53$1,934.74$29,675.78
285Aug 2043$1,786.11$148.63$1,934.74$27,889.67
286Sep 2043$1,795.06$139.68$1,934.74$26,094.61
287Oct 2043$1,804.05$130.69$1,934.74$24,290.56
288Nov 2043$1,813.08$121.66$1,934.74$22,477.48
289Dec 2043$1,822.17$112.57$1,934.74$20,655.31
2043 Total$21,276.51$1,940.37$23,216.88
290Jan 2044$1,831.29$103.45$1,934.74$18,824.02
291Feb 2044$1,840.46$94.28$1,934.74$16,983.56
292Mar 2044$1,849.68$85.06$1,934.74$15,133.88
293Apr 2044$1,858.94$75.80$1,934.74$13,274.94
294May 2044$1,868.25$66.49$1,934.74$11,406.69
295Jun 2044$1,877.61$57.13$1,934.74$9,529.08
296Jul 2044$1,887.02$47.72$1,934.74$7,642.06
297Aug 2044$1,896.47$38.27$1,934.74$5,745.59
298Sep 2044$1,905.96$28.78$1,934.74$3,839.63
299Oct 2044$1,915.51$19.23$1,934.74$1,924.12
300Nov 2044$1,924.12$9.64$1,933.76$0.00
2044 Total$20,655.31$625.85$21,281.16
Compare your product with the big 4 banks, or add more products to compare
As seen on