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
$250,000
Advertised rate
6.01%
Fixed - 2 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,612
Number of Repayments
300
Total Interest Paid
$233,600
Total repayments
$483,600
DatePrincipleInterestPaymentBalance
1Oct 2019$360.20$1,252.08$1,612.28$249,639.80
2Nov 2019$362.00$1,250.28$1,612.28$249,277.80
3Dec 2019$363.81$1,248.47$1,612.28$248,913.99
2019 Total$1,086.01$3,750.83$4,836.84
4Jan 2020$365.64$1,246.64$1,612.28$248,548.35
5Feb 2020$367.47$1,244.81$1,612.28$248,180.88
6Mar 2020$369.31$1,242.97$1,612.28$247,811.57
7Apr 2020$371.16$1,241.12$1,612.28$247,440.41
8May 2020$373.02$1,239.26$1,612.28$247,067.39
9Jun 2020$374.88$1,237.40$1,612.28$246,692.51
10Jul 2020$376.76$1,235.52$1,612.28$246,315.75
11Aug 2020$378.65$1,233.63$1,612.28$245,937.10
12Sep 2020$380.55$1,231.73$1,612.28$245,556.55
13Oct 2020$382.45$1,229.83$1,612.28$245,174.10
14Nov 2020$384.37$1,227.91$1,612.28$244,789.73
15Dec 2020$386.29$1,225.99$1,612.28$244,403.44
2020 Total$4,510.55$14,836.81$19,347.36
16Jan 2021$388.23$1,224.05$1,612.28$244,015.21
17Feb 2021$390.17$1,222.11$1,612.28$243,625.04
18Mar 2021$392.12$1,220.16$1,612.28$243,232.92
19Apr 2021$394.09$1,218.19$1,612.28$242,838.83
20May 2021$396.06$1,216.22$1,612.28$242,442.77
21Jun 2021$398.05$1,214.23$1,612.28$242,044.72
22Jul 2021$400.04$1,212.24$1,612.28$241,644.68
23Aug 2021$402.04$1,210.24$1,612.28$241,242.64
24Sep 2021$404.06$1,208.22$1,612.28$240,838.58
25Oct 2021$406.08$1,206.20$1,612.28$240,432.50
26Nov 2021$408.11$1,204.17$1,612.28$240,024.39
27Dec 2021$410.16$1,202.12$1,612.28$239,614.23
2021 Total$4,789.21$14,558.15$19,347.36
28Jan 2022$412.21$1,200.07$1,612.28$239,202.02
29Feb 2022$414.28$1,198.00$1,612.28$238,787.74
30Mar 2022$416.35$1,195.93$1,612.28$238,371.39
31Apr 2022$418.44$1,193.84$1,612.28$237,952.95
32May 2022$420.53$1,191.75$1,612.28$237,532.42
33Jun 2022$422.64$1,189.64$1,612.28$237,109.78
34Jul 2022$424.76$1,187.52$1,612.28$236,685.02
35Aug 2022$426.88$1,185.40$1,612.28$236,258.14
36Sep 2022$429.02$1,183.26$1,612.28$235,829.12
37Oct 2022$431.17$1,181.11$1,612.28$235,397.95
38Nov 2022$433.33$1,178.95$1,612.28$234,964.62
39Dec 2022$435.50$1,176.78$1,612.28$234,529.12
2022 Total$5,085.11$14,262.25$19,347.36
40Jan 2023$437.68$1,174.60$1,612.28$234,091.44
41Feb 2023$439.87$1,172.41$1,612.28$233,651.57
42Mar 2023$442.08$1,170.20$1,612.28$233,209.49
43Apr 2023$444.29$1,167.99$1,612.28$232,765.20
44May 2023$446.51$1,165.77$1,612.28$232,318.69
45Jun 2023$448.75$1,163.53$1,612.28$231,869.94
46Jul 2023$451.00$1,161.28$1,612.28$231,418.94
47Aug 2023$453.26$1,159.02$1,612.28$230,965.68
48Sep 2023$455.53$1,156.75$1,612.28$230,510.15
49Oct 2023$457.81$1,154.47$1,612.28$230,052.34
50Nov 2023$460.10$1,152.18$1,612.28$229,592.24
51Dec 2023$462.41$1,149.87$1,612.28$229,129.83
2023 Total$5,399.29$13,948.07$19,347.36
52Jan 2024$464.72$1,147.56$1,612.28$228,665.11
53Feb 2024$467.05$1,145.23$1,612.28$228,198.06
54Mar 2024$469.39$1,142.89$1,612.28$227,728.67
55Apr 2024$471.74$1,140.54$1,612.28$227,256.93
56May 2024$474.10$1,138.18$1,612.28$226,782.83
57Jun 2024$476.48$1,135.80$1,612.28$226,306.35
58Jul 2024$478.86$1,133.42$1,612.28$225,827.49
59Aug 2024$481.26$1,131.02$1,612.28$225,346.23
60Sep 2024$483.67$1,128.61$1,612.28$224,862.56
61Oct 2024$486.09$1,126.19$1,612.28$224,376.47
62Nov 2024$488.53$1,123.75$1,612.28$223,887.94
63Dec 2024$490.97$1,121.31$1,612.28$223,396.97
2024 Total$5,732.86$13,614.5$19,347.36
64Jan 2025$493.43$1,118.85$1,612.28$222,903.54
65Feb 2025$495.90$1,116.38$1,612.28$222,407.64
66Mar 2025$498.39$1,113.89$1,612.28$221,909.25
67Apr 2025$500.88$1,111.40$1,612.28$221,408.37
68May 2025$503.39$1,108.89$1,612.28$220,904.98
69Jun 2025$505.91$1,106.37$1,612.28$220,399.07
70Jul 2025$508.45$1,103.83$1,612.28$219,890.62
71Aug 2025$510.99$1,101.29$1,612.28$219,379.63
72Sep 2025$513.55$1,098.73$1,612.28$218,866.08
73Oct 2025$516.13$1,096.15$1,612.28$218,349.95
74Nov 2025$518.71$1,093.57$1,612.28$217,831.24
75Dec 2025$521.31$1,090.97$1,612.28$217,309.93
2025 Total$6,087.04$13,260.32$19,347.36
76Jan 2026$523.92$1,088.36$1,612.28$216,786.01
77Feb 2026$526.54$1,085.74$1,612.28$216,259.47
78Mar 2026$529.18$1,083.10$1,612.28$215,730.29
79Apr 2026$531.83$1,080.45$1,612.28$215,198.46
80May 2026$534.49$1,077.79$1,612.28$214,663.97
81Jun 2026$537.17$1,075.11$1,612.28$214,126.80
82Jul 2026$539.86$1,072.42$1,612.28$213,586.94
83Aug 2026$542.57$1,069.71$1,612.28$213,044.37
84Sep 2026$545.28$1,067.00$1,612.28$212,499.09
85Oct 2026$548.01$1,064.27$1,612.28$211,951.08
86Nov 2026$550.76$1,061.52$1,612.28$211,400.32
87Dec 2026$553.52$1,058.76$1,612.28$210,846.80
2026 Total$6,463.13$12,884.23$19,347.36
88Jan 2027$556.29$1,055.99$1,612.28$210,290.51
89Feb 2027$559.08$1,053.20$1,612.28$209,731.43
90Mar 2027$561.88$1,050.40$1,612.28$209,169.55
91Apr 2027$564.69$1,047.59$1,612.28$208,604.86
92May 2027$567.52$1,044.76$1,612.28$208,037.34
93Jun 2027$570.36$1,041.92$1,612.28$207,466.98
94Jul 2027$573.22$1,039.06$1,612.28$206,893.76
95Aug 2027$576.09$1,036.19$1,612.28$206,317.67
96Sep 2027$578.97$1,033.31$1,612.28$205,738.70
97Oct 2027$581.87$1,030.41$1,612.28$205,156.83
98Nov 2027$584.79$1,027.49$1,612.28$204,572.04
99Dec 2027$587.72$1,024.56$1,612.28$203,984.32
2027 Total$6,862.48$12,484.88$19,347.36
100Jan 2028$590.66$1,021.62$1,612.28$203,393.66
101Feb 2028$593.62$1,018.66$1,612.28$202,800.04
102Mar 2028$596.59$1,015.69$1,612.28$202,203.45
103Apr 2028$599.58$1,012.70$1,612.28$201,603.87
104May 2028$602.58$1,009.70$1,612.28$201,001.29
105Jun 2028$605.60$1,006.68$1,612.28$200,395.69
106Jul 2028$608.63$1,003.65$1,612.28$199,787.06
107Aug 2028$611.68$1,000.60$1,612.28$199,175.38
108Sep 2028$614.74$997.54$1,612.28$198,560.64
109Oct 2028$617.82$994.46$1,612.28$197,942.82
110Nov 2028$620.92$991.36$1,612.28$197,321.90
111Dec 2028$624.03$988.25$1,612.28$196,697.87
2028 Total$7,286.45$12,060.91$19,347.36
112Jan 2029$627.15$985.13$1,612.28$196,070.72
113Feb 2029$630.29$981.99$1,612.28$195,440.43
114Mar 2029$633.45$978.83$1,612.28$194,806.98
115Apr 2029$636.62$975.66$1,612.28$194,170.36
116May 2029$639.81$972.47$1,612.28$193,530.55
117Jun 2029$643.01$969.27$1,612.28$192,887.54
118Jul 2029$646.23$966.05$1,612.28$192,241.31
119Aug 2029$649.47$962.81$1,612.28$191,591.84
120Sep 2029$652.72$959.56$1,612.28$190,939.12
121Oct 2029$655.99$956.29$1,612.28$190,283.13
122Nov 2029$659.28$953.00$1,612.28$189,623.85
123Dec 2029$662.58$949.70$1,612.28$188,961.27
2029 Total$7,736.6$11,610.76$19,347.36
124Jan 2030$665.90$946.38$1,612.28$188,295.37
125Feb 2030$669.23$943.05$1,612.28$187,626.14
126Mar 2030$672.59$939.69$1,612.28$186,953.55
127Apr 2030$675.95$936.33$1,612.28$186,277.60
128May 2030$679.34$932.94$1,612.28$185,598.26
129Jun 2030$682.74$929.54$1,612.28$184,915.52
130Jul 2030$686.16$926.12$1,612.28$184,229.36
131Aug 2030$689.60$922.68$1,612.28$183,539.76
132Sep 2030$693.05$919.23$1,612.28$182,846.71
133Oct 2030$696.52$915.76$1,612.28$182,150.19
134Nov 2030$700.01$912.27$1,612.28$181,450.18
135Dec 2030$703.52$908.76$1,612.28$180,746.66
2030 Total$8,214.61$11,132.75$19,347.36
136Jan 2031$707.04$905.24$1,612.28$180,039.62
137Feb 2031$710.58$901.70$1,612.28$179,329.04
138Mar 2031$714.14$898.14$1,612.28$178,614.90
139Apr 2031$717.72$894.56$1,612.28$177,897.18
140May 2031$721.31$890.97$1,612.28$177,175.87
141Jun 2031$724.92$887.36$1,612.28$176,450.95
142Jul 2031$728.55$883.73$1,612.28$175,722.40
143Aug 2031$732.20$880.08$1,612.28$174,990.20
144Sep 2031$735.87$876.41$1,612.28$174,254.33
145Oct 2031$739.56$872.72$1,612.28$173,514.77
146Nov 2031$743.26$869.02$1,612.28$172,771.51
147Dec 2031$746.98$865.30$1,612.28$172,024.53
2031 Total$8,722.13$10,625.23$19,347.36
148Jan 2032$750.72$861.56$1,612.28$171,273.81
149Feb 2032$754.48$857.80$1,612.28$170,519.33
150Mar 2032$758.26$854.02$1,612.28$169,761.07
151Apr 2032$762.06$850.22$1,612.28$168,999.01
152May 2032$765.88$846.40$1,612.28$168,233.13
153Jun 2032$769.71$842.57$1,612.28$167,463.42
154Jul 2032$773.57$838.71$1,612.28$166,689.85
155Aug 2032$777.44$834.84$1,612.28$165,912.41
156Sep 2032$781.34$830.94$1,612.28$165,131.07
157Oct 2032$785.25$827.03$1,612.28$164,345.82
158Nov 2032$789.18$823.10$1,612.28$163,556.64
159Dec 2032$793.13$819.15$1,612.28$162,763.51
2032 Total$9,261.02$10,086.34$19,347.36
160Jan 2033$797.11$815.17$1,612.28$161,966.40
161Feb 2033$801.10$811.18$1,612.28$161,165.30
162Mar 2033$805.11$807.17$1,612.28$160,360.19
163Apr 2033$809.14$803.14$1,612.28$159,551.05
164May 2033$813.20$799.08$1,612.28$158,737.85
165Jun 2033$817.27$795.01$1,612.28$157,920.58
166Jul 2033$821.36$790.92$1,612.28$157,099.22
167Aug 2033$825.47$786.81$1,612.28$156,273.75
168Sep 2033$829.61$782.67$1,612.28$155,444.14
169Oct 2033$833.76$778.52$1,612.28$154,610.38
170Nov 2033$837.94$774.34$1,612.28$153,772.44
171Dec 2033$842.14$770.14$1,612.28$152,930.30
2033 Total$9,833.21$9,514.15$19,347.36
172Jan 2034$846.35$765.93$1,612.28$152,083.95
173Feb 2034$850.59$761.69$1,612.28$151,233.36
174Mar 2034$854.85$757.43$1,612.28$150,378.51
175Apr 2034$859.13$753.15$1,612.28$149,519.38
176May 2034$863.44$748.84$1,612.28$148,655.94
177Jun 2034$867.76$744.52$1,612.28$147,788.18
178Jul 2034$872.11$740.17$1,612.28$146,916.07
179Aug 2034$876.48$735.80$1,612.28$146,039.59
180Sep 2034$880.87$731.41$1,612.28$145,158.72
181Oct 2034$885.28$727.00$1,612.28$144,273.44
182Nov 2034$889.71$722.57$1,612.28$143,383.73
183Dec 2034$894.17$718.11$1,612.28$142,489.56
2034 Total$10,440.74$8,906.62$19,347.36
184Jan 2035$898.64$713.64$1,612.28$141,590.92
185Feb 2035$903.15$709.13$1,612.28$140,687.77
186Mar 2035$907.67$704.61$1,612.28$139,780.10
187Apr 2035$912.21$700.07$1,612.28$138,867.89
188May 2035$916.78$695.50$1,612.28$137,951.11
189Jun 2035$921.37$690.91$1,612.28$137,029.74
190Jul 2035$925.99$686.29$1,612.28$136,103.75
191Aug 2035$930.63$681.65$1,612.28$135,173.12
192Sep 2035$935.29$676.99$1,612.28$134,237.83
193Oct 2035$939.97$672.31$1,612.28$133,297.86
194Nov 2035$944.68$667.60$1,612.28$132,353.18
195Dec 2035$949.41$662.87$1,612.28$131,403.77
2035 Total$11,085.79$8,261.57$19,347.36
196Jan 2036$954.17$658.11$1,612.28$130,449.60
197Feb 2036$958.94$653.34$1,612.28$129,490.66
198Mar 2036$963.75$648.53$1,612.28$128,526.91
199Apr 2036$968.57$643.71$1,612.28$127,558.34
200May 2036$973.43$638.85$1,612.28$126,584.91
201Jun 2036$978.30$633.98$1,612.28$125,606.61
202Jul 2036$983.20$629.08$1,612.28$124,623.41
203Aug 2036$988.12$624.16$1,612.28$123,635.29
204Sep 2036$993.07$619.21$1,612.28$122,642.22
205Oct 2036$998.05$614.23$1,612.28$121,644.17
206Nov 2036$1,003.05$609.23$1,612.28$120,641.12
207Dec 2036$1,008.07$604.21$1,612.28$119,633.05
2036 Total$11,770.72$7,576.64$19,347.36
208Jan 2037$1,013.12$599.16$1,612.28$118,619.93
209Feb 2037$1,018.19$594.09$1,612.28$117,601.74
210Mar 2037$1,023.29$588.99$1,612.28$116,578.45
211Apr 2037$1,028.42$583.86$1,612.28$115,550.03
212May 2037$1,033.57$578.71$1,612.28$114,516.46
213Jun 2037$1,038.74$573.54$1,612.28$113,477.72
214Jul 2037$1,043.95$568.33$1,612.28$112,433.77
215Aug 2037$1,049.17$563.11$1,612.28$111,384.60
216Sep 2037$1,054.43$557.85$1,612.28$110,330.17
217Oct 2037$1,059.71$552.57$1,612.28$109,270.46
218Nov 2037$1,065.02$547.26$1,612.28$108,205.44
219Dec 2037$1,070.35$541.93$1,612.28$107,135.09
2037 Total$12,497.96$6,849.4$19,347.36
220Jan 2038$1,075.71$536.57$1,612.28$106,059.38
221Feb 2038$1,081.10$531.18$1,612.28$104,978.28
222Mar 2038$1,086.51$525.77$1,612.28$103,891.77
223Apr 2038$1,091.96$520.32$1,612.28$102,799.81
224May 2038$1,097.42$514.86$1,612.28$101,702.39
225Jun 2038$1,102.92$509.36$1,612.28$100,599.47
226Jul 2038$1,108.44$503.84$1,612.28$99,491.03
227Aug 2038$1,114.00$498.28$1,612.28$98,377.03
228Sep 2038$1,119.58$492.70$1,612.28$97,257.45
229Oct 2038$1,125.18$487.10$1,612.28$96,132.27
230Nov 2038$1,130.82$481.46$1,612.28$95,001.45
231Dec 2038$1,136.48$475.80$1,612.28$93,864.97
2038 Total$13,270.12$6,077.24$19,347.36
232Jan 2039$1,142.17$470.11$1,612.28$92,722.80
233Feb 2039$1,147.89$464.39$1,612.28$91,574.91
234Mar 2039$1,153.64$458.64$1,612.28$90,421.27
235Apr 2039$1,159.42$452.86$1,612.28$89,261.85
236May 2039$1,165.23$447.05$1,612.28$88,096.62
237Jun 2039$1,171.06$441.22$1,612.28$86,925.56
238Jul 2039$1,176.93$435.35$1,612.28$85,748.63
239Aug 2039$1,182.82$429.46$1,612.28$84,565.81
240Sep 2039$1,188.75$423.53$1,612.28$83,377.06
241Oct 2039$1,194.70$417.58$1,612.28$82,182.36
242Nov 2039$1,200.68$411.60$1,612.28$80,981.68
243Dec 2039$1,206.70$405.58$1,612.28$79,774.98
2039 Total$14,089.99$5,257.37$19,347.36
244Jan 2040$1,212.74$399.54$1,612.28$78,562.24
245Feb 2040$1,218.81$393.47$1,612.28$77,343.43
246Mar 2040$1,224.92$387.36$1,612.28$76,118.51
247Apr 2040$1,231.05$381.23$1,612.28$74,887.46
248May 2040$1,237.22$375.06$1,612.28$73,650.24
249Jun 2040$1,243.42$368.86$1,612.28$72,406.82
250Jul 2040$1,249.64$362.64$1,612.28$71,157.18
251Aug 2040$1,255.90$356.38$1,612.28$69,901.28
252Sep 2040$1,262.19$350.09$1,612.28$68,639.09
253Oct 2040$1,268.51$343.77$1,612.28$67,370.58
254Nov 2040$1,274.87$337.41$1,612.28$66,095.71
255Dec 2040$1,281.25$331.03$1,612.28$64,814.46
2040 Total$14,960.52$4,386.84$19,347.36
256Jan 2041$1,287.67$324.61$1,612.28$63,526.79
257Feb 2041$1,294.12$318.16$1,612.28$62,232.67
258Mar 2041$1,300.60$311.68$1,612.28$60,932.07
259Apr 2041$1,307.11$305.17$1,612.28$59,624.96
260May 2041$1,313.66$298.62$1,612.28$58,311.30
261Jun 2041$1,320.24$292.04$1,612.28$56,991.06
262Jul 2041$1,326.85$285.43$1,612.28$55,664.21
263Aug 2041$1,333.50$278.78$1,612.28$54,330.71
264Sep 2041$1,340.17$272.11$1,612.28$52,990.54
265Oct 2041$1,346.89$265.39$1,612.28$51,643.65
266Nov 2041$1,353.63$258.65$1,612.28$50,290.02
267Dec 2041$1,360.41$251.87$1,612.28$48,929.61
2041 Total$15,884.85$3,462.51$19,347.36
268Jan 2042$1,367.22$245.06$1,612.28$47,562.39
269Feb 2042$1,374.07$238.21$1,612.28$46,188.32
270Mar 2042$1,380.95$231.33$1,612.28$44,807.37
271Apr 2042$1,387.87$224.41$1,612.28$43,419.50
272May 2042$1,394.82$217.46$1,612.28$42,024.68
273Jun 2042$1,401.81$210.47$1,612.28$40,622.87
274Jul 2042$1,408.83$203.45$1,612.28$39,214.04
275Aug 2042$1,415.88$196.40$1,612.28$37,798.16
276Sep 2042$1,422.97$189.31$1,612.28$36,375.19
277Oct 2042$1,430.10$182.18$1,612.28$34,945.09
278Nov 2042$1,437.26$175.02$1,612.28$33,507.83
279Dec 2042$1,444.46$167.82$1,612.28$32,063.37
2042 Total$16,866.24$2,481.12$19,347.36
280Jan 2043$1,451.70$160.58$1,612.28$30,611.67
281Feb 2043$1,458.97$153.31$1,612.28$29,152.70
282Mar 2043$1,466.27$146.01$1,612.28$27,686.43
283Apr 2043$1,473.62$138.66$1,612.28$26,212.81
284May 2043$1,481.00$131.28$1,612.28$24,731.81
285Jun 2043$1,488.41$123.87$1,612.28$23,243.40
286Jul 2043$1,495.87$116.41$1,612.28$21,747.53
287Aug 2043$1,503.36$108.92$1,612.28$20,244.17
288Sep 2043$1,510.89$101.39$1,612.28$18,733.28
289Oct 2043$1,518.46$93.82$1,612.28$17,214.82
290Nov 2043$1,526.06$86.22$1,612.28$15,688.76
291Dec 2043$1,533.71$78.57$1,612.28$14,155.05
2043 Total$17,908.32$1,439.04$19,347.36
292Jan 2044$1,541.39$70.89$1,612.28$12,613.66
293Feb 2044$1,549.11$63.17$1,612.28$11,064.55
294Mar 2044$1,556.87$55.41$1,612.28$9,507.68
295Apr 2044$1,564.66$47.62$1,612.28$7,943.02
296May 2044$1,572.50$39.78$1,612.28$6,370.52
297Jun 2044$1,580.37$31.91$1,612.28$4,790.15
298Jul 2044$1,588.29$23.99$1,612.28$3,201.86
299Aug 2044$1,596.24$16.04$1,612.28$1,605.62
300Sep 2044$1,604.24$8.04$1,612.28$1.38
2044 Total$14,153.67$356.85$14,510.52
Compare your product with the big 4 banks, or add more products to compare
As seen on