SMSF Property Loan Fixed (Principal and Interest) 5 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
6.31%
Fixed - 5 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,658
Number of Repayments
300
Total Interest Paid
$247,400
Total repayments
$497,400
DatePrincipleInterestPaymentBalance
1Oct 2019$343.88$1,314.58$1,658.46$249,656.12
2Nov 2019$345.68$1,312.78$1,658.46$249,310.44
3Dec 2019$347.50$1,310.96$1,658.46$248,962.94
2019 Total$1,037.06$3,938.32$4,975.38
4Jan 2020$349.33$1,309.13$1,658.46$248,613.61
5Feb 2020$351.17$1,307.29$1,658.46$248,262.44
6Mar 2020$353.01$1,305.45$1,658.46$247,909.43
7Apr 2020$354.87$1,303.59$1,658.46$247,554.56
8May 2020$356.74$1,301.72$1,658.46$247,197.82
9Jun 2020$358.61$1,299.85$1,658.46$246,839.21
10Jul 2020$360.50$1,297.96$1,658.46$246,478.71
11Aug 2020$362.39$1,296.07$1,658.46$246,116.32
12Sep 2020$364.30$1,294.16$1,658.46$245,752.02
13Oct 2020$366.21$1,292.25$1,658.46$245,385.81
14Nov 2020$368.14$1,290.32$1,658.46$245,017.67
15Dec 2020$370.08$1,288.38$1,658.46$244,647.59
2020 Total$4,315.35$15,586.17$19,901.52
16Jan 2021$372.02$1,286.44$1,658.46$244,275.57
17Feb 2021$373.98$1,284.48$1,658.46$243,901.59
18Mar 2021$375.94$1,282.52$1,658.46$243,525.65
19Apr 2021$377.92$1,280.54$1,658.46$243,147.73
20May 2021$379.91$1,278.55$1,658.46$242,767.82
21Jun 2021$381.91$1,276.55$1,658.46$242,385.91
22Jul 2021$383.91$1,274.55$1,658.46$242,002.00
23Aug 2021$385.93$1,272.53$1,658.46$241,616.07
24Sep 2021$387.96$1,270.50$1,658.46$241,228.11
25Oct 2021$390.00$1,268.46$1,658.46$240,838.11
26Nov 2021$392.05$1,266.41$1,658.46$240,446.06
27Dec 2021$394.11$1,264.35$1,658.46$240,051.95
2021 Total$4,595.64$15,305.88$19,901.52
28Jan 2022$396.19$1,262.27$1,658.46$239,655.76
29Feb 2022$398.27$1,260.19$1,658.46$239,257.49
30Mar 2022$400.36$1,258.10$1,658.46$238,857.13
31Apr 2022$402.47$1,255.99$1,658.46$238,454.66
32May 2022$404.59$1,253.87$1,658.46$238,050.07
33Jun 2022$406.71$1,251.75$1,658.46$237,643.36
34Jul 2022$408.85$1,249.61$1,658.46$237,234.51
35Aug 2022$411.00$1,247.46$1,658.46$236,823.51
36Sep 2022$413.16$1,245.30$1,658.46$236,410.35
37Oct 2022$415.34$1,243.12$1,658.46$235,995.01
38Nov 2022$417.52$1,240.94$1,658.46$235,577.49
39Dec 2022$419.72$1,238.74$1,658.46$235,157.77
2022 Total$4,894.18$15,007.34$19,901.52
40Jan 2023$421.92$1,236.54$1,658.46$234,735.85
41Feb 2023$424.14$1,234.32$1,658.46$234,311.71
42Mar 2023$426.37$1,232.09$1,658.46$233,885.34
43Apr 2023$428.61$1,229.85$1,658.46$233,456.73
44May 2023$430.87$1,227.59$1,658.46$233,025.86
45Jun 2023$433.13$1,225.33$1,658.46$232,592.73
46Jul 2023$435.41$1,223.05$1,658.46$232,157.32
47Aug 2023$437.70$1,220.76$1,658.46$231,719.62
48Sep 2023$440.00$1,218.46$1,658.46$231,279.62
49Oct 2023$442.31$1,216.15$1,658.46$230,837.31
50Nov 2023$444.64$1,213.82$1,658.46$230,392.67
51Dec 2023$446.98$1,211.48$1,658.46$229,945.69
2023 Total$5,212.08$14,689.44$19,901.52
52Jan 2024$449.33$1,209.13$1,658.46$229,496.36
53Feb 2024$451.69$1,206.77$1,658.46$229,044.67
54Mar 2024$454.07$1,204.39$1,658.46$228,590.60
55Apr 2024$456.45$1,202.01$1,658.46$228,134.15
56May 2024$458.85$1,199.61$1,658.46$227,675.30
57Jun 2024$461.27$1,197.19$1,658.46$227,214.03
58Jul 2024$463.69$1,194.77$1,658.46$226,750.34
59Aug 2024$466.13$1,192.33$1,658.46$226,284.21
60Sep 2024$468.58$1,189.88$1,658.46$225,815.63
61Oct 2024$471.05$1,187.41$1,658.46$225,344.58
62Nov 2024$473.52$1,184.94$1,658.46$224,871.06
63Dec 2024$476.01$1,182.45$1,658.46$224,395.05
2024 Total$5,550.64$14,350.88$19,901.52
64Jan 2025$478.52$1,179.94$1,658.46$223,916.53
65Feb 2025$481.03$1,177.43$1,658.46$223,435.50
66Mar 2025$483.56$1,174.90$1,658.46$222,951.94
67Apr 2025$486.10$1,172.36$1,658.46$222,465.84
68May 2025$488.66$1,169.80$1,658.46$221,977.18
69Jun 2025$491.23$1,167.23$1,658.46$221,485.95
70Jul 2025$493.81$1,164.65$1,658.46$220,992.14
71Aug 2025$496.41$1,162.05$1,658.46$220,495.73
72Sep 2025$499.02$1,159.44$1,658.46$219,996.71
73Oct 2025$501.64$1,156.82$1,658.46$219,495.07
74Nov 2025$504.28$1,154.18$1,658.46$218,990.79
75Dec 2025$506.93$1,151.53$1,658.46$218,483.86
2025 Total$5,911.19$13,990.33$19,901.52
76Jan 2026$509.60$1,148.86$1,658.46$217,974.26
77Feb 2026$512.28$1,146.18$1,658.46$217,461.98
78Mar 2026$514.97$1,143.49$1,658.46$216,947.01
79Apr 2026$517.68$1,140.78$1,658.46$216,429.33
80May 2026$520.40$1,138.06$1,658.46$215,908.93
81Jun 2026$523.14$1,135.32$1,658.46$215,385.79
82Jul 2026$525.89$1,132.57$1,658.46$214,859.90
83Aug 2026$528.66$1,129.80$1,658.46$214,331.24
84Sep 2026$531.43$1,127.03$1,658.46$213,799.81
85Oct 2026$534.23$1,124.23$1,658.46$213,265.58
86Nov 2026$537.04$1,121.42$1,658.46$212,728.54
87Dec 2026$539.86$1,118.60$1,658.46$212,188.68
2026 Total$6,295.18$13,606.34$19,901.52
88Jan 2027$542.70$1,115.76$1,658.46$211,645.98
89Feb 2027$545.55$1,112.91$1,658.46$211,100.43
90Mar 2027$548.42$1,110.04$1,658.46$210,552.01
91Apr 2027$551.31$1,107.15$1,658.46$210,000.70
92May 2027$554.21$1,104.25$1,658.46$209,446.49
93Jun 2027$557.12$1,101.34$1,658.46$208,889.37
94Jul 2027$560.05$1,098.41$1,658.46$208,329.32
95Aug 2027$562.99$1,095.47$1,658.46$207,766.33
96Sep 2027$565.96$1,092.50$1,658.46$207,200.37
97Oct 2027$568.93$1,089.53$1,658.46$206,631.44
98Nov 2027$571.92$1,086.54$1,658.46$206,059.52
99Dec 2027$574.93$1,083.53$1,658.46$205,484.59
2027 Total$6,704.09$13,197.43$19,901.52
100Jan 2028$577.95$1,080.51$1,658.46$204,906.64
101Feb 2028$580.99$1,077.47$1,658.46$204,325.65
102Mar 2028$584.05$1,074.41$1,658.46$203,741.60
103Apr 2028$587.12$1,071.34$1,658.46$203,154.48
104May 2028$590.21$1,068.25$1,658.46$202,564.27
105Jun 2028$593.31$1,065.15$1,658.46$201,970.96
106Jul 2028$596.43$1,062.03$1,658.46$201,374.53
107Aug 2028$599.57$1,058.89$1,658.46$200,774.96
108Sep 2028$602.72$1,055.74$1,658.46$200,172.24
109Oct 2028$605.89$1,052.57$1,658.46$199,566.35
110Nov 2028$609.07$1,049.39$1,658.46$198,957.28
111Dec 2028$612.28$1,046.18$1,658.46$198,345.00
2028 Total$7,139.59$12,761.93$19,901.52
112Jan 2029$615.50$1,042.96$1,658.46$197,729.50
113Feb 2029$618.73$1,039.73$1,658.46$197,110.77
114Mar 2029$621.99$1,036.47$1,658.46$196,488.78
115Apr 2029$625.26$1,033.20$1,658.46$195,863.52
116May 2029$628.54$1,029.92$1,658.46$195,234.98
117Jun 2029$631.85$1,026.61$1,658.46$194,603.13
118Jul 2029$635.17$1,023.29$1,658.46$193,967.96
119Aug 2029$638.51$1,019.95$1,658.46$193,329.45
120Sep 2029$641.87$1,016.59$1,658.46$192,687.58
121Oct 2029$645.24$1,013.22$1,658.46$192,042.34
122Nov 2029$648.64$1,009.82$1,658.46$191,393.70
123Dec 2029$652.05$1,006.41$1,658.46$190,741.65
2029 Total$7,603.35$12,298.17$19,901.52
124Jan 2030$655.48$1,002.98$1,658.46$190,086.17
125Feb 2030$658.92$999.54$1,658.46$189,427.25
126Mar 2030$662.39$996.07$1,658.46$188,764.86
127Apr 2030$665.87$992.59$1,658.46$188,098.99
128May 2030$669.37$989.09$1,658.46$187,429.62
129Jun 2030$672.89$985.57$1,658.46$186,756.73
130Jul 2030$676.43$982.03$1,658.46$186,080.30
131Aug 2030$679.99$978.47$1,658.46$185,400.31
132Sep 2030$683.56$974.90$1,658.46$184,716.75
133Oct 2030$687.16$971.30$1,658.46$184,029.59
134Nov 2030$690.77$967.69$1,658.46$183,338.82
135Dec 2030$694.40$964.06$1,658.46$182,644.42
2030 Total$8,097.23$11,804.29$19,901.52
136Jan 2031$698.05$960.41$1,658.46$181,946.37
137Feb 2031$701.73$956.73$1,658.46$181,244.64
138Mar 2031$705.42$953.04$1,658.46$180,539.22
139Apr 2031$709.12$949.34$1,658.46$179,830.10
140May 2031$712.85$945.61$1,658.46$179,117.25
141Jun 2031$716.60$941.86$1,658.46$178,400.65
142Jul 2031$720.37$938.09$1,658.46$177,680.28
143Aug 2031$724.16$934.30$1,658.46$176,956.12
144Sep 2031$727.97$930.49$1,658.46$176,228.15
145Oct 2031$731.79$926.67$1,658.46$175,496.36
146Nov 2031$735.64$922.82$1,658.46$174,760.72
147Dec 2031$739.51$918.95$1,658.46$174,021.21
2031 Total$8,623.21$11,278.31$19,901.52
148Jan 2032$743.40$915.06$1,658.46$173,277.81
149Feb 2032$747.31$911.15$1,658.46$172,530.50
150Mar 2032$751.24$907.22$1,658.46$171,779.26
151Apr 2032$755.19$903.27$1,658.46$171,024.07
152May 2032$759.16$899.30$1,658.46$170,264.91
153Jun 2032$763.15$895.31$1,658.46$169,501.76
154Jul 2032$767.16$891.30$1,658.46$168,734.60
155Aug 2032$771.20$887.26$1,658.46$167,963.40
156Sep 2032$775.25$883.21$1,658.46$167,188.15
157Oct 2032$779.33$879.13$1,658.46$166,408.82
158Nov 2032$783.43$875.03$1,658.46$165,625.39
159Dec 2032$787.55$870.91$1,658.46$164,837.84
2032 Total$9,183.37$10,718.15$19,901.52
160Jan 2033$791.69$866.77$1,658.46$164,046.15
161Feb 2033$795.85$862.61$1,658.46$163,250.30
162Mar 2033$800.04$858.42$1,658.46$162,450.26
163Apr 2033$804.24$854.22$1,658.46$161,646.02
164May 2033$808.47$849.99$1,658.46$160,837.55
165Jun 2033$812.72$845.74$1,658.46$160,024.83
166Jul 2033$817.00$841.46$1,658.46$159,207.83
167Aug 2033$821.29$837.17$1,658.46$158,386.54
168Sep 2033$825.61$832.85$1,658.46$157,560.93
169Oct 2033$829.95$828.51$1,658.46$156,730.98
170Nov 2033$834.32$824.14$1,658.46$155,896.66
171Dec 2033$838.70$819.76$1,658.46$155,057.96
2033 Total$9,779.88$10,121.64$19,901.52
172Jan 2034$843.11$815.35$1,658.46$154,214.85
173Feb 2034$847.55$810.91$1,658.46$153,367.30
174Mar 2034$852.00$806.46$1,658.46$152,515.30
175Apr 2034$856.48$801.98$1,658.46$151,658.82
176May 2034$860.99$797.47$1,658.46$150,797.83
177Jun 2034$865.51$792.95$1,658.46$149,932.32
178Jul 2034$870.07$788.39$1,658.46$149,062.25
179Aug 2034$874.64$783.82$1,658.46$148,187.61
180Sep 2034$879.24$779.22$1,658.46$147,308.37
181Oct 2034$883.86$774.60$1,658.46$146,424.51
182Nov 2034$888.51$769.95$1,658.46$145,536.00
183Dec 2034$893.18$765.28$1,658.46$144,642.82
2034 Total$10,415.14$9,486.38$19,901.52
184Jan 2035$897.88$760.58$1,658.46$143,744.94
185Feb 2035$902.60$755.86$1,658.46$142,842.34
186Mar 2035$907.35$751.11$1,658.46$141,934.99
187Apr 2035$912.12$746.34$1,658.46$141,022.87
188May 2035$916.91$741.55$1,658.46$140,105.96
189Jun 2035$921.74$736.72$1,658.46$139,184.22
190Jul 2035$926.58$731.88$1,658.46$138,257.64
191Aug 2035$931.46$727.00$1,658.46$137,326.18
192Sep 2035$936.35$722.11$1,658.46$136,389.83
193Oct 2035$941.28$717.18$1,658.46$135,448.55
194Nov 2035$946.23$712.23$1,658.46$134,502.32
195Dec 2035$951.20$707.26$1,658.46$133,551.12
2035 Total$11,091.7$8,809.82$19,901.52
196Jan 2036$956.20$702.26$1,658.46$132,594.92
197Feb 2036$961.23$697.23$1,658.46$131,633.69
198Mar 2036$966.29$692.17$1,658.46$130,667.40
199Apr 2036$971.37$687.09$1,658.46$129,696.03
200May 2036$976.48$681.98$1,658.46$128,719.55
201Jun 2036$981.61$676.85$1,658.46$127,737.94
202Jul 2036$986.77$671.69$1,658.46$126,751.17
203Aug 2036$991.96$666.50$1,658.46$125,759.21
204Sep 2036$997.18$661.28$1,658.46$124,762.03
205Oct 2036$1,002.42$656.04$1,658.46$123,759.61
206Nov 2036$1,007.69$650.77$1,658.46$122,751.92
207Dec 2036$1,012.99$645.47$1,658.46$121,738.93
2036 Total$11,812.19$8,089.33$19,901.52
208Jan 2037$1,018.32$640.14$1,658.46$120,720.61
209Feb 2037$1,023.67$634.79$1,658.46$119,696.94
210Mar 2037$1,029.05$629.41$1,658.46$118,667.89
211Apr 2037$1,034.46$624.00$1,658.46$117,633.43
212May 2037$1,039.90$618.56$1,658.46$116,593.53
213Jun 2037$1,045.37$613.09$1,658.46$115,548.16
214Jul 2037$1,050.87$607.59$1,658.46$114,497.29
215Aug 2037$1,056.40$602.06$1,658.46$113,440.89
216Sep 2037$1,061.95$596.51$1,658.46$112,378.94
217Oct 2037$1,067.53$590.93$1,658.46$111,311.41
218Nov 2037$1,073.15$585.31$1,658.46$110,238.26
219Dec 2037$1,078.79$579.67$1,658.46$109,159.47
2037 Total$12,579.46$7,322.06$19,901.52
220Jan 2038$1,084.46$574.00$1,658.46$108,075.01
221Feb 2038$1,090.17$568.29$1,658.46$106,984.84
222Mar 2038$1,095.90$562.56$1,658.46$105,888.94
223Apr 2038$1,101.66$556.80$1,658.46$104,787.28
224May 2038$1,107.45$551.01$1,658.46$103,679.83
225Jun 2038$1,113.28$545.18$1,658.46$102,566.55
226Jul 2038$1,119.13$539.33$1,658.46$101,447.42
227Aug 2038$1,125.02$533.44$1,658.46$100,322.40
228Sep 2038$1,130.93$527.53$1,658.46$99,191.47
229Oct 2038$1,136.88$521.58$1,658.46$98,054.59
230Nov 2038$1,142.86$515.60$1,658.46$96,911.73
231Dec 2038$1,148.87$509.59$1,658.46$95,762.86
2038 Total$13,396.61$6,504.91$19,901.52
232Jan 2039$1,154.91$503.55$1,658.46$94,607.95
233Feb 2039$1,160.98$497.48$1,658.46$93,446.97
234Mar 2039$1,167.08$491.38$1,658.46$92,279.89
235Apr 2039$1,173.22$485.24$1,658.46$91,106.67
236May 2039$1,179.39$479.07$1,658.46$89,927.28
237Jun 2039$1,185.59$472.87$1,658.46$88,741.69
238Jul 2039$1,191.83$466.63$1,658.46$87,549.86
239Aug 2039$1,198.09$460.37$1,658.46$86,351.77
240Sep 2039$1,204.39$454.07$1,658.46$85,147.38
241Oct 2039$1,210.73$447.73$1,658.46$83,936.65
242Nov 2039$1,217.09$441.37$1,658.46$82,719.56
243Dec 2039$1,223.49$434.97$1,658.46$81,496.07
2039 Total$14,266.79$5,634.73$19,901.52
244Jan 2040$1,229.93$428.53$1,658.46$80,266.14
245Feb 2040$1,236.39$422.07$1,658.46$79,029.75
246Mar 2040$1,242.90$415.56$1,658.46$77,786.85
247Apr 2040$1,249.43$409.03$1,658.46$76,537.42
248May 2040$1,256.00$402.46$1,658.46$75,281.42
249Jun 2040$1,262.61$395.85$1,658.46$74,018.81
250Jul 2040$1,269.24$389.22$1,658.46$72,749.57
251Aug 2040$1,275.92$382.54$1,658.46$71,473.65
252Sep 2040$1,282.63$375.83$1,658.46$70,191.02
253Oct 2040$1,289.37$369.09$1,658.46$68,901.65
254Nov 2040$1,296.15$362.31$1,658.46$67,605.50
255Dec 2040$1,302.97$355.49$1,658.46$66,302.53
2040 Total$15,193.54$4,707.98$19,901.52
256Jan 2041$1,309.82$348.64$1,658.46$64,992.71
257Feb 2041$1,316.71$341.75$1,658.46$63,676.00
258Mar 2041$1,323.63$334.83$1,658.46$62,352.37
259Apr 2041$1,330.59$327.87$1,658.46$61,021.78
260May 2041$1,337.59$320.87$1,658.46$59,684.19
261Jun 2041$1,344.62$313.84$1,658.46$58,339.57
262Jul 2041$1,351.69$306.77$1,658.46$56,987.88
263Aug 2041$1,358.80$299.66$1,658.46$55,629.08
264Sep 2041$1,365.94$292.52$1,658.46$54,263.14
265Oct 2041$1,373.13$285.33$1,658.46$52,890.01
266Nov 2041$1,380.35$278.11$1,658.46$51,509.66
267Dec 2041$1,387.61$270.85$1,658.46$50,122.05
2041 Total$16,180.48$3,721.04$19,901.52
268Jan 2042$1,394.90$263.56$1,658.46$48,727.15
269Feb 2042$1,402.24$256.22$1,658.46$47,324.91
270Mar 2042$1,409.61$248.85$1,658.46$45,915.30
271Apr 2042$1,417.02$241.44$1,658.46$44,498.28
272May 2042$1,424.47$233.99$1,658.46$43,073.81
273Jun 2042$1,431.96$226.50$1,658.46$41,641.85
274Jul 2042$1,439.49$218.97$1,658.46$40,202.36
275Aug 2042$1,447.06$211.40$1,658.46$38,755.30
276Sep 2042$1,454.67$203.79$1,658.46$37,300.63
277Oct 2042$1,462.32$196.14$1,658.46$35,838.31
278Nov 2042$1,470.01$188.45$1,658.46$34,368.30
279Dec 2042$1,477.74$180.72$1,658.46$32,890.56
2042 Total$17,231.49$2,670.03$19,901.52
280Jan 2043$1,485.51$172.95$1,658.46$31,405.05
281Feb 2043$1,493.32$165.14$1,658.46$29,911.73
282Mar 2043$1,501.17$157.29$1,658.46$28,410.56
283Apr 2043$1,509.07$149.39$1,658.46$26,901.49
284May 2043$1,517.00$141.46$1,658.46$25,384.49
285Jun 2043$1,524.98$133.48$1,658.46$23,859.51
286Jul 2043$1,533.00$125.46$1,658.46$22,326.51
287Aug 2043$1,541.06$117.40$1,658.46$20,785.45
288Sep 2043$1,549.16$109.30$1,658.46$19,236.29
289Oct 2043$1,557.31$101.15$1,658.46$17,678.98
290Nov 2043$1,565.50$92.96$1,658.46$16,113.48
291Dec 2043$1,573.73$84.73$1,658.46$14,539.75
2043 Total$18,350.81$1,550.71$19,901.52
292Jan 2044$1,582.01$76.45$1,658.46$12,957.74
293Feb 2044$1,590.32$68.14$1,658.46$11,367.42
294Mar 2044$1,598.69$59.77$1,658.46$9,768.73
295Apr 2044$1,607.09$51.37$1,658.46$8,161.64
296May 2044$1,615.54$42.92$1,658.46$6,546.10
297Jun 2044$1,624.04$34.42$1,658.46$4,922.06
298Jul 2044$1,632.58$25.88$1,658.46$3,289.48
299Aug 2044$1,641.16$17.30$1,658.46$1,648.32
300Sep 2044$1,648.32$8.67$1,656.99$0.00
2044 Total$14,539.75$384.92$14,924.67
Compare your product with the big 4 banks, or add more products to compare
As seen on