SMSF Property Loan Fixed (Interest Only) 4 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
6.61%
Fixed - 4 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,653
Number of Repayments
300
Total Interest Paid
$195,900
Total repayments
$495,900
DatePrincipleInterestPaymentBalance
2019 Total$0$0$0
1Jan 2020$393.79$1,652.50$2,046.29$299,606.21
2Feb 2020$395.96$1,650.33$2,046.29$299,210.25
3Mar 2020$398.14$1,648.15$2,046.29$298,812.11
4Apr 2020$400.33$1,645.96$2,046.29$298,411.78
5May 2020$402.54$1,643.75$2,046.29$298,009.24
6Jun 2020$404.76$1,641.53$2,046.29$297,604.48
7Jul 2020$406.99$1,639.30$2,046.29$297,197.49
8Aug 2020$409.23$1,637.06$2,046.29$296,788.26
9Sep 2020$411.48$1,634.81$2,046.29$296,376.78
10Oct 2020$413.75$1,632.54$2,046.29$295,963.03
11Nov 2020$416.03$1,630.26$2,046.29$295,547.00
12Dec 2020$418.32$1,627.97$2,046.29$295,128.68
2020 Total$4,871.32$19,684.16$24,555.48
13Jan 2021$420.62$1,625.67$2,046.29$294,708.06
14Feb 2021$422.94$1,623.35$2,046.29$294,285.12
15Mar 2021$425.27$1,621.02$2,046.29$293,859.85
16Apr 2021$427.61$1,618.68$2,046.29$293,432.24
17May 2021$429.97$1,616.32$2,046.29$293,002.27
18Jun 2021$432.34$1,613.95$2,046.29$292,569.93
19Jul 2021$434.72$1,611.57$2,046.29$292,135.21
20Aug 2021$437.11$1,609.18$2,046.29$291,698.10
21Sep 2021$439.52$1,606.77$2,046.29$291,258.58
22Oct 2021$441.94$1,604.35$2,046.29$290,816.64
23Nov 2021$444.38$1,601.91$2,046.29$290,372.26
24Dec 2021$446.82$1,599.47$2,046.29$289,925.44
2021 Total$5,203.24$19,352.24$24,555.48
25Jan 2022$449.28$1,597.01$2,046.29$289,476.16
26Feb 2022$451.76$1,594.53$2,046.29$289,024.40
27Mar 2022$454.25$1,592.04$2,046.29$288,570.15
28Apr 2022$456.75$1,589.54$2,046.29$288,113.40
29May 2022$459.27$1,587.02$2,046.29$287,654.13
30Jun 2022$461.80$1,584.49$2,046.29$287,192.33
31Jul 2022$464.34$1,581.95$2,046.29$286,727.99
32Aug 2022$466.90$1,579.39$2,046.29$286,261.09
33Sep 2022$469.47$1,576.82$2,046.29$285,791.62
34Oct 2022$472.05$1,574.24$2,046.29$285,319.57
35Nov 2022$474.65$1,571.64$2,046.29$284,844.92
36Dec 2022$477.27$1,569.02$2,046.29$284,367.65
2022 Total$5,557.79$18,997.69$24,555.48
37Jan 2023$479.90$1,566.39$2,046.29$283,887.75
38Feb 2023$482.54$1,563.75$2,046.29$283,405.21
39Mar 2023$485.20$1,561.09$2,046.29$282,920.01
40Apr 2023$487.87$1,558.42$2,046.29$282,432.14
41May 2023$490.56$1,555.73$2,046.29$281,941.58
42Jun 2023$493.26$1,553.03$2,046.29$281,448.32
43Jul 2023$495.98$1,550.31$2,046.29$280,952.34
44Aug 2023$498.71$1,547.58$2,046.29$280,453.63
45Sep 2023$501.46$1,544.83$2,046.29$279,952.17
46Oct 2023$504.22$1,542.07$2,046.29$279,447.95
47Nov 2023$507.00$1,539.29$2,046.29$278,940.95
48Dec 2023$509.79$1,536.50$2,046.29$278,431.16
2023 Total$5,936.49$18,618.99$24,555.48
49Jan 2024$512.60$1,533.69$2,046.29$277,918.56
50Feb 2024$515.42$1,530.87$2,046.29$277,403.14
51Mar 2024$518.26$1,528.03$2,046.29$276,884.88
52Apr 2024$521.12$1,525.17$2,046.29$276,363.76
53May 2024$523.99$1,522.30$2,046.29$275,839.77
54Jun 2024$526.87$1,519.42$2,046.29$275,312.90
55Jul 2024$529.77$1,516.52$2,046.29$274,783.13
56Aug 2024$532.69$1,513.60$2,046.29$274,250.44
57Sep 2024$535.63$1,510.66$2,046.29$273,714.81
58Oct 2024$538.58$1,507.71$2,046.29$273,176.23
59Nov 2024$541.54$1,504.75$2,046.29$272,634.69
60Dec 2024$544.53$1,501.76$2,046.29$272,090.16
2024 Total$6,341$18,214.48$24,555.48
61Jan 2025$547.53$1,498.76$2,046.29$271,542.63
62Feb 2025$550.54$1,495.75$2,046.29$270,992.09
63Mar 2025$553.58$1,492.71$2,046.29$270,438.51
64Apr 2025$556.62$1,489.67$2,046.29$269,881.89
65May 2025$559.69$1,486.60$2,046.29$269,322.20
66Jun 2025$562.77$1,483.52$2,046.29$268,759.43
67Jul 2025$565.87$1,480.42$2,046.29$268,193.56
68Aug 2025$568.99$1,477.30$2,046.29$267,624.57
69Sep 2025$572.12$1,474.17$2,046.29$267,052.45
70Oct 2025$575.28$1,471.01$2,046.29$266,477.17
71Nov 2025$578.44$1,467.85$2,046.29$265,898.73
72Dec 2025$581.63$1,464.66$2,046.29$265,317.10
2025 Total$6,773.06$17,782.42$24,555.48
73Jan 2026$584.83$1,461.46$2,046.29$264,732.27
74Feb 2026$588.06$1,458.23$2,046.29$264,144.21
75Mar 2026$591.30$1,454.99$2,046.29$263,552.91
76Apr 2026$594.55$1,451.74$2,046.29$262,958.36
77May 2026$597.83$1,448.46$2,046.29$262,360.53
78Jun 2026$601.12$1,445.17$2,046.29$261,759.41
79Jul 2026$604.43$1,441.86$2,046.29$261,154.98
80Aug 2026$607.76$1,438.53$2,046.29$260,547.22
81Sep 2026$611.11$1,435.18$2,046.29$259,936.11
82Oct 2026$614.48$1,431.81$2,046.29$259,321.63
83Nov 2026$617.86$1,428.43$2,046.29$258,703.77
84Dec 2026$621.26$1,425.03$2,046.29$258,082.51
2026 Total$7,234.59$17,320.89$24,555.48
85Jan 2027$624.69$1,421.60$2,046.29$257,457.82
86Feb 2027$628.13$1,418.16$2,046.29$256,829.69
87Mar 2027$631.59$1,414.70$2,046.29$256,198.10
88Apr 2027$635.07$1,411.22$2,046.29$255,563.03
89May 2027$638.56$1,407.73$2,046.29$254,924.47
90Jun 2027$642.08$1,404.21$2,046.29$254,282.39
91Jul 2027$645.62$1,400.67$2,046.29$253,636.77
92Aug 2027$649.17$1,397.12$2,046.29$252,987.60
93Sep 2027$652.75$1,393.54$2,046.29$252,334.85
94Oct 2027$656.35$1,389.94$2,046.29$251,678.50
95Nov 2027$659.96$1,386.33$2,046.29$251,018.54
96Dec 2027$663.60$1,382.69$2,046.29$250,354.94
2027 Total$7,727.57$16,827.91$24,555.48
97Jan 2028$667.25$1,379.04$2,046.29$249,687.69
98Feb 2028$670.93$1,375.36$2,046.29$249,016.76
99Mar 2028$674.62$1,371.67$2,046.29$248,342.14
100Apr 2028$678.34$1,367.95$2,046.29$247,663.80
101May 2028$682.08$1,364.21$2,046.29$246,981.72
102Jun 2028$685.83$1,360.46$2,046.29$246,295.89
103Jul 2028$689.61$1,356.68$2,046.29$245,606.28
104Aug 2028$693.41$1,352.88$2,046.29$244,912.87
105Sep 2028$697.23$1,349.06$2,046.29$244,215.64
106Oct 2028$701.07$1,345.22$2,046.29$243,514.57
107Nov 2028$704.93$1,341.36$2,046.29$242,809.64
108Dec 2028$708.81$1,337.48$2,046.29$242,100.83
2028 Total$8,254.11$16,301.37$24,555.48
109Jan 2029$712.72$1,333.57$2,046.29$241,388.11
110Feb 2029$716.64$1,329.65$2,046.29$240,671.47
111Mar 2029$720.59$1,325.70$2,046.29$239,950.88
112Apr 2029$724.56$1,321.73$2,046.29$239,226.32
113May 2029$728.55$1,317.74$2,046.29$238,497.77
114Jun 2029$732.56$1,313.73$2,046.29$237,765.21
115Jul 2029$736.60$1,309.69$2,046.29$237,028.61
116Aug 2029$740.66$1,305.63$2,046.29$236,287.95
117Sep 2029$744.74$1,301.55$2,046.29$235,543.21
118Oct 2029$748.84$1,297.45$2,046.29$234,794.37
119Nov 2029$752.96$1,293.33$2,046.29$234,041.41
120Dec 2029$757.11$1,289.18$2,046.29$233,284.30
2029 Total$8,816.53$15,738.95$24,555.48
121Jan 2030$761.28$1,285.01$2,046.29$232,523.02
122Feb 2030$765.48$1,280.81$2,046.29$231,757.54
123Mar 2030$769.69$1,276.60$2,046.29$230,987.85
124Apr 2030$773.93$1,272.36$2,046.29$230,213.92
125May 2030$778.19$1,268.10$2,046.29$229,435.73
126Jun 2030$782.48$1,263.81$2,046.29$228,653.25
127Jul 2030$786.79$1,259.50$2,046.29$227,866.46
128Aug 2030$791.13$1,255.16$2,046.29$227,075.33
129Sep 2030$795.48$1,250.81$2,046.29$226,279.85
130Oct 2030$799.87$1,246.42$2,046.29$225,479.98
131Nov 2030$804.27$1,242.02$2,046.29$224,675.71
132Dec 2030$808.70$1,237.59$2,046.29$223,867.01
2030 Total$9,417.29$15,138.19$24,555.48
133Jan 2031$813.16$1,233.13$2,046.29$223,053.85
134Feb 2031$817.64$1,228.65$2,046.29$222,236.21
135Mar 2031$822.14$1,224.15$2,046.29$221,414.07
136Apr 2031$826.67$1,219.62$2,046.29$220,587.40
137May 2031$831.22$1,215.07$2,046.29$219,756.18
138Jun 2031$835.80$1,210.49$2,046.29$218,920.38
139Jul 2031$840.40$1,205.89$2,046.29$218,079.98
140Aug 2031$845.03$1,201.26$2,046.29$217,234.95
141Sep 2031$849.69$1,196.60$2,046.29$216,385.26
142Oct 2031$854.37$1,191.92$2,046.29$215,530.89
143Nov 2031$859.07$1,187.22$2,046.29$214,671.82
144Dec 2031$863.81$1,182.48$2,046.29$213,808.01
2031 Total$10,059$14,496.48$24,555.48
145Jan 2032$868.56$1,177.73$2,046.29$212,939.45
146Feb 2032$873.35$1,172.94$2,046.29$212,066.10
147Mar 2032$878.16$1,168.13$2,046.29$211,187.94
148Apr 2032$883.00$1,163.29$2,046.29$210,304.94
149May 2032$887.86$1,158.43$2,046.29$209,417.08
150Jun 2032$892.75$1,153.54$2,046.29$208,524.33
151Jul 2032$897.67$1,148.62$2,046.29$207,626.66
152Aug 2032$902.61$1,143.68$2,046.29$206,724.05
153Sep 2032$907.59$1,138.70$2,046.29$205,816.46
154Oct 2032$912.58$1,133.71$2,046.29$204,903.88
155Nov 2032$917.61$1,128.68$2,046.29$203,986.27
156Dec 2032$922.67$1,123.62$2,046.29$203,063.60
2032 Total$10,744.41$13,811.07$24,555.48
157Jan 2033$927.75$1,118.54$2,046.29$202,135.85
158Feb 2033$932.86$1,113.43$2,046.29$201,202.99
159Mar 2033$938.00$1,108.29$2,046.29$200,264.99
160Apr 2033$943.16$1,103.13$2,046.29$199,321.83
161May 2033$948.36$1,097.93$2,046.29$198,373.47
162Jun 2033$953.58$1,092.71$2,046.29$197,419.89
163Jul 2033$958.84$1,087.45$2,046.29$196,461.05
164Aug 2033$964.12$1,082.17$2,046.29$195,496.93
165Sep 2033$969.43$1,076.86$2,046.29$194,527.50
166Oct 2033$974.77$1,071.52$2,046.29$193,552.73
167Nov 2033$980.14$1,066.15$2,046.29$192,572.59
168Dec 2033$985.54$1,060.75$2,046.29$191,587.05
2033 Total$11,476.55$13,078.93$24,555.48
169Jan 2034$990.96$1,055.33$2,046.29$190,596.09
170Feb 2034$996.42$1,049.87$2,046.29$189,599.67
171Mar 2034$1,001.91$1,044.38$2,046.29$188,597.76
172Apr 2034$1,007.43$1,038.86$2,046.29$187,590.33
173May 2034$1,012.98$1,033.31$2,046.29$186,577.35
174Jun 2034$1,018.56$1,027.73$2,046.29$185,558.79
175Jul 2034$1,024.17$1,022.12$2,046.29$184,534.62
176Aug 2034$1,029.81$1,016.48$2,046.29$183,504.81
177Sep 2034$1,035.48$1,010.81$2,046.29$182,469.33
178Oct 2034$1,041.19$1,005.10$2,046.29$181,428.14
179Nov 2034$1,046.92$999.37$2,046.29$180,381.22
180Dec 2034$1,052.69$993.60$2,046.29$179,328.53
2034 Total$12,258.52$12,296.96$24,555.48
181Jan 2035$1,058.49$987.80$2,046.29$178,270.04
182Feb 2035$1,064.32$981.97$2,046.29$177,205.72
183Mar 2035$1,070.18$976.11$2,046.29$176,135.54
184Apr 2035$1,076.08$970.21$2,046.29$175,059.46
185May 2035$1,082.00$964.29$2,046.29$173,977.46
186Jun 2035$1,087.96$958.33$2,046.29$172,889.50
187Jul 2035$1,093.96$952.33$2,046.29$171,795.54
188Aug 2035$1,099.98$946.31$2,046.29$170,695.56
189Sep 2035$1,106.04$940.25$2,046.29$169,589.52
190Oct 2035$1,112.13$934.16$2,046.29$168,477.39
191Nov 2035$1,118.26$928.03$2,046.29$167,359.13
192Dec 2035$1,124.42$921.87$2,046.29$166,234.71
2035 Total$13,093.82$11,461.66$24,555.48
193Jan 2036$1,130.61$915.68$2,046.29$165,104.10
194Feb 2036$1,136.84$909.45$2,046.29$163,967.26
195Mar 2036$1,143.10$903.19$2,046.29$162,824.16
196Apr 2036$1,149.40$896.89$2,046.29$161,674.76
197May 2036$1,155.73$890.56$2,046.29$160,519.03
198Jun 2036$1,162.10$884.19$2,046.29$159,356.93
199Jul 2036$1,168.50$877.79$2,046.29$158,188.43
200Aug 2036$1,174.94$871.35$2,046.29$157,013.49
201Sep 2036$1,181.41$864.88$2,046.29$155,832.08
202Oct 2036$1,187.91$858.38$2,046.29$154,644.17
203Nov 2036$1,194.46$851.83$2,046.29$153,449.71
204Dec 2036$1,201.04$845.25$2,046.29$152,248.67
2036 Total$13,986.04$10,569.44$24,555.48
205Jan 2037$1,207.65$838.64$2,046.29$151,041.02
206Feb 2037$1,214.31$831.98$2,046.29$149,826.71
207Mar 2037$1,220.99$825.30$2,046.29$148,605.72
208Apr 2037$1,227.72$818.57$2,046.29$147,378.00
209May 2037$1,234.48$811.81$2,046.29$146,143.52
210Jun 2037$1,241.28$805.01$2,046.29$144,902.24
211Jul 2037$1,248.12$798.17$2,046.29$143,654.12
212Aug 2037$1,255.00$791.29$2,046.29$142,399.12
213Sep 2037$1,261.91$784.38$2,046.29$141,137.21
214Oct 2037$1,268.86$777.43$2,046.29$139,868.35
215Nov 2037$1,275.85$770.44$2,046.29$138,592.50
216Dec 2037$1,282.88$763.41$2,046.29$137,309.62
2037 Total$14,939.05$9,616.43$24,555.48
217Jan 2038$1,289.94$756.35$2,046.29$136,019.68
218Feb 2038$1,297.05$749.24$2,046.29$134,722.63
219Mar 2038$1,304.19$742.10$2,046.29$133,418.44
220Apr 2038$1,311.38$734.91$2,046.29$132,107.06
221May 2038$1,318.60$727.69$2,046.29$130,788.46
222Jun 2038$1,325.86$720.43$2,046.29$129,462.60
223Jul 2038$1,333.17$713.12$2,046.29$128,129.43
224Aug 2038$1,340.51$705.78$2,046.29$126,788.92
225Sep 2038$1,347.89$698.40$2,046.29$125,441.03
226Oct 2038$1,355.32$690.97$2,046.29$124,085.71
227Nov 2038$1,362.78$683.51$2,046.29$122,722.93
228Dec 2038$1,370.29$676.00$2,046.29$121,352.64
2038 Total$15,956.98$8,598.5$24,555.48
229Jan 2039$1,377.84$668.45$2,046.29$119,974.80
230Feb 2039$1,385.43$660.86$2,046.29$118,589.37
231Mar 2039$1,393.06$653.23$2,046.29$117,196.31
232Apr 2039$1,400.73$645.56$2,046.29$115,795.58
233May 2039$1,408.45$637.84$2,046.29$114,387.13
234Jun 2039$1,416.21$630.08$2,046.29$112,970.92
235Jul 2039$1,424.01$622.28$2,046.29$111,546.91
236Aug 2039$1,431.85$614.44$2,046.29$110,115.06
237Sep 2039$1,439.74$606.55$2,046.29$108,675.32
238Oct 2039$1,447.67$598.62$2,046.29$107,227.65
239Nov 2039$1,455.64$590.65$2,046.29$105,772.01
240Dec 2039$1,463.66$582.63$2,046.29$104,308.35
2039 Total$17,044.29$7,511.19$24,555.48
241Jan 2040$1,471.72$574.57$2,046.29$102,836.63
242Feb 2040$1,479.83$566.46$2,046.29$101,356.80
243Mar 2040$1,487.98$558.31$2,046.29$99,868.82
244Apr 2040$1,496.18$550.11$2,046.29$98,372.64
245May 2040$1,504.42$541.87$2,046.29$96,868.22
246Jun 2040$1,512.71$533.58$2,046.29$95,355.51
247Jul 2040$1,521.04$525.25$2,046.29$93,834.47
248Aug 2040$1,529.42$516.87$2,046.29$92,305.05
249Sep 2040$1,537.84$508.45$2,046.29$90,767.21
250Oct 2040$1,546.31$499.98$2,046.29$89,220.90
251Nov 2040$1,554.83$491.46$2,046.29$87,666.07
252Dec 2040$1,563.40$482.89$2,046.29$86,102.67
2040 Total$18,205.68$6,349.8$24,555.48
253Jan 2041$1,572.01$474.28$2,046.29$84,530.66
254Feb 2041$1,580.67$465.62$2,046.29$82,949.99
255Mar 2041$1,589.37$456.92$2,046.29$81,360.62
256Apr 2041$1,598.13$448.16$2,046.29$79,762.49
257May 2041$1,606.93$439.36$2,046.29$78,155.56
258Jun 2041$1,615.78$430.51$2,046.29$76,539.78
259Jul 2041$1,624.68$421.61$2,046.29$74,915.10
260Aug 2041$1,633.63$412.66$2,046.29$73,281.47
261Sep 2041$1,642.63$403.66$2,046.29$71,638.84
262Oct 2041$1,651.68$394.61$2,046.29$69,987.16
263Nov 2041$1,660.78$385.51$2,046.29$68,326.38
264Dec 2041$1,669.93$376.36$2,046.29$66,656.45
2041 Total$19,446.22$5,109.26$24,555.48
265Jan 2042$1,679.12$367.17$2,046.29$64,977.33
266Feb 2042$1,688.37$357.92$2,046.29$63,288.96
267Mar 2042$1,697.67$348.62$2,046.29$61,591.29
268Apr 2042$1,707.02$339.27$2,046.29$59,884.27
269May 2042$1,716.43$329.86$2,046.29$58,167.84
270Jun 2042$1,725.88$320.41$2,046.29$56,441.96
271Jul 2042$1,735.39$310.90$2,046.29$54,706.57
272Aug 2042$1,744.95$301.34$2,046.29$52,961.62
273Sep 2042$1,754.56$291.73$2,046.29$51,207.06
274Oct 2042$1,764.22$282.07$2,046.29$49,442.84
275Nov 2042$1,773.94$272.35$2,046.29$47,668.90
276Dec 2042$1,783.71$262.58$2,046.29$45,885.19
2042 Total$20,771.26$3,784.22$24,555.48
277Jan 2043$1,793.54$252.75$2,046.29$44,091.65
278Feb 2043$1,803.42$242.87$2,046.29$42,288.23
279Mar 2043$1,813.35$232.94$2,046.29$40,474.88
280Apr 2043$1,823.34$222.95$2,046.29$38,651.54
281May 2043$1,833.38$212.91$2,046.29$36,818.16
282Jun 2043$1,843.48$202.81$2,046.29$34,974.68
283Jul 2043$1,853.64$192.65$2,046.29$33,121.04
284Aug 2043$1,863.85$182.44$2,046.29$31,257.19
285Sep 2043$1,874.11$172.18$2,046.29$29,383.08
286Oct 2043$1,884.44$161.85$2,046.29$27,498.64
287Nov 2043$1,894.82$151.47$2,046.29$25,603.82
288Dec 2043$1,905.26$141.03$2,046.29$23,698.56
2043 Total$22,186.63$2,368.85$24,555.48
289Jan 2044$1,915.75$130.54$2,046.29$21,782.81
290Feb 2044$1,926.30$119.99$2,046.29$19,856.51
291Mar 2044$1,936.91$109.38$2,046.29$17,919.60
292Apr 2044$1,947.58$98.71$2,046.29$15,972.02
293May 2044$1,958.31$87.98$2,046.29$14,013.71
294Jun 2044$1,969.10$77.19$2,046.29$12,044.61
295Jul 2044$1,979.94$66.35$2,046.29$10,064.67
296Aug 2044$1,990.85$55.44$2,046.29$8,073.82
297Sep 2044$2,001.82$44.47$2,046.29$6,072.00
298Oct 2044$2,012.84$33.45$2,046.29$4,059.16
299Nov 2044$2,023.93$22.36$2,046.29$2,035.23
300Dec 2044$2,035.08$11.21$2,046.29$0.15
2044 Total$23,698.41$857.07$24,555.48
Compare your product with the big 4 banks, or add more products to compare
As seen on