Offset Flyer Investment Loan Package Fixed (Interest Only) 1 Year (LVR 70%-80%) from Macquarie Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
3.74%
Fixed - 1 year
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$779
Number of Repayments
300
Total Interest Paid
$-16,300
Total repayments
$233,700
DatePrincipleInterestPaymentBalance
1Dec 2019$504.80$779.17$1,283.97$249,495.20
2019 Total$504.8$779.17$1,283.97
2Jan 2020$506.38$777.59$1,283.97$248,988.82
3Feb 2020$507.95$776.02$1,283.97$248,480.87
4Mar 2020$509.54$774.43$1,283.97$247,971.33
5Apr 2020$511.13$772.84$1,283.97$247,460.20
6May 2020$512.72$771.25$1,283.97$246,947.48
7Jun 2020$514.32$769.65$1,283.97$246,433.16
8Jul 2020$515.92$768.05$1,283.97$245,917.24
9Aug 2020$517.53$766.44$1,283.97$245,399.71
10Sep 2020$519.14$764.83$1,283.97$244,880.57
11Oct 2020$520.76$763.21$1,283.97$244,359.81
12Nov 2020$522.38$761.59$1,283.97$243,837.43
13Dec 2020$524.01$759.96$1,283.97$243,313.42
2020 Total$6,181.78$9,225.86$15,407.64
14Jan 2021$525.64$758.33$1,283.97$242,787.78
15Feb 2021$527.28$756.69$1,283.97$242,260.50
16Mar 2021$528.92$755.05$1,283.97$241,731.58
17Apr 2021$530.57$753.40$1,283.97$241,201.01
18May 2021$532.23$751.74$1,283.97$240,668.78
19Jun 2021$533.89$750.08$1,283.97$240,134.89
20Jul 2021$535.55$748.42$1,283.97$239,599.34
21Aug 2021$537.22$746.75$1,283.97$239,062.12
22Sep 2021$538.89$745.08$1,283.97$238,523.23
23Oct 2021$540.57$743.40$1,283.97$237,982.66
24Nov 2021$542.26$741.71$1,283.97$237,440.40
25Dec 2021$543.95$740.02$1,283.97$236,896.45
2021 Total$6,416.97$8,990.67$15,407.64
26Jan 2022$545.64$738.33$1,283.97$236,350.81
27Feb 2022$547.34$736.63$1,283.97$235,803.47
28Mar 2022$549.05$734.92$1,283.97$235,254.42
29Apr 2022$550.76$733.21$1,283.97$234,703.66
30May 2022$552.48$731.49$1,283.97$234,151.18
31Jun 2022$554.20$729.77$1,283.97$233,596.98
32Jul 2022$555.93$728.04$1,283.97$233,041.05
33Aug 2022$557.66$726.31$1,283.97$232,483.39
34Sep 2022$559.40$724.57$1,283.97$231,923.99
35Oct 2022$561.14$722.83$1,283.97$231,362.85
36Nov 2022$562.89$721.08$1,283.97$230,799.96
37Dec 2022$564.64$719.33$1,283.97$230,235.32
2022 Total$6,661.13$8,746.51$15,407.64
38Jan 2023$566.40$717.57$1,283.97$229,668.92
39Feb 2023$568.17$715.80$1,283.97$229,100.75
40Mar 2023$569.94$714.03$1,283.97$228,530.81
41Apr 2023$571.72$712.25$1,283.97$227,959.09
42May 2023$573.50$710.47$1,283.97$227,385.59
43Jun 2023$575.28$708.69$1,283.97$226,810.31
44Jul 2023$577.08$706.89$1,283.97$226,233.23
45Aug 2023$578.88$705.09$1,283.97$225,654.35
46Sep 2023$580.68$703.29$1,283.97$225,073.67
47Oct 2023$582.49$701.48$1,283.97$224,491.18
48Nov 2023$584.31$699.66$1,283.97$223,906.87
49Dec 2023$586.13$697.84$1,283.97$223,320.74
2023 Total$6,914.58$8,493.06$15,407.64
50Jan 2024$587.95$696.02$1,283.97$222,732.79
51Feb 2024$589.79$694.18$1,283.97$222,143.00
52Mar 2024$591.62$692.35$1,283.97$221,551.38
53Apr 2024$593.47$690.50$1,283.97$220,957.91
54May 2024$595.32$688.65$1,283.97$220,362.59
55Jun 2024$597.17$686.80$1,283.97$219,765.42
56Jul 2024$599.03$684.94$1,283.97$219,166.39
57Aug 2024$600.90$683.07$1,283.97$218,565.49
58Sep 2024$602.77$681.20$1,283.97$217,962.72
59Oct 2024$604.65$679.32$1,283.97$217,358.07
60Nov 2024$606.54$677.43$1,283.97$216,751.53
61Dec 2024$608.43$675.54$1,283.97$216,143.10
2024 Total$7,177.64$8,230$15,407.64
62Jan 2025$610.32$673.65$1,283.97$215,532.78
63Feb 2025$612.23$671.74$1,283.97$214,920.55
64Mar 2025$614.13$669.84$1,283.97$214,306.42
65Apr 2025$616.05$667.92$1,283.97$213,690.37
66May 2025$617.97$666.00$1,283.97$213,072.40
67Jun 2025$619.89$664.08$1,283.97$212,452.51
68Jul 2025$621.83$662.14$1,283.97$211,830.68
69Aug 2025$623.76$660.21$1,283.97$211,206.92
70Sep 2025$625.71$658.26$1,283.97$210,581.21
71Oct 2025$627.66$656.31$1,283.97$209,953.55
72Nov 2025$629.61$654.36$1,283.97$209,323.94
73Dec 2025$631.58$652.39$1,283.97$208,692.36
2025 Total$7,450.74$7,956.9$15,407.64
74Jan 2026$633.55$650.42$1,283.97$208,058.81
75Feb 2026$635.52$648.45$1,283.97$207,423.29
76Mar 2026$637.50$646.47$1,283.97$206,785.79
77Apr 2026$639.49$644.48$1,283.97$206,146.30
78May 2026$641.48$642.49$1,283.97$205,504.82
79Jun 2026$643.48$640.49$1,283.97$204,861.34
80Jul 2026$645.49$638.48$1,283.97$204,215.85
81Aug 2026$647.50$636.47$1,283.97$203,568.35
82Sep 2026$649.52$634.45$1,283.97$202,918.83
83Oct 2026$651.54$632.43$1,283.97$202,267.29
84Nov 2026$653.57$630.40$1,283.97$201,613.72
85Dec 2026$655.61$628.36$1,283.97$200,958.11
2026 Total$7,734.25$7,673.39$15,407.64
86Jan 2027$657.65$626.32$1,283.97$200,300.46
87Feb 2027$659.70$624.27$1,283.97$199,640.76
88Mar 2027$661.76$622.21$1,283.97$198,979.00
89Apr 2027$663.82$620.15$1,283.97$198,315.18
90May 2027$665.89$618.08$1,283.97$197,649.29
91Jun 2027$667.96$616.01$1,283.97$196,981.33
92Jul 2027$670.04$613.93$1,283.97$196,311.29
93Aug 2027$672.13$611.84$1,283.97$195,639.16
94Sep 2027$674.23$609.74$1,283.97$194,964.93
95Oct 2027$676.33$607.64$1,283.97$194,288.60
96Nov 2027$678.44$605.53$1,283.97$193,610.16
97Dec 2027$680.55$603.42$1,283.97$192,929.61
2027 Total$8,028.5$7,379.14$15,407.64
98Jan 2028$682.67$601.30$1,283.97$192,246.94
99Feb 2028$684.80$599.17$1,283.97$191,562.14
100Mar 2028$686.93$597.04$1,283.97$190,875.21
101Apr 2028$689.08$594.89$1,283.97$190,186.13
102May 2028$691.22$592.75$1,283.97$189,494.91
103Jun 2028$693.38$590.59$1,283.97$188,801.53
104Jul 2028$695.54$588.43$1,283.97$188,105.99
105Aug 2028$697.71$586.26$1,283.97$187,408.28
106Sep 2028$699.88$584.09$1,283.97$186,708.40
107Oct 2028$702.06$581.91$1,283.97$186,006.34
108Nov 2028$704.25$579.72$1,283.97$185,302.09
109Dec 2028$706.45$577.52$1,283.97$184,595.64
2028 Total$8,333.97$7,073.67$15,407.64
110Jan 2029$708.65$575.32$1,283.97$183,886.99
111Feb 2029$710.86$573.11$1,283.97$183,176.13
112Mar 2029$713.07$570.90$1,283.97$182,463.06
113Apr 2029$715.29$568.68$1,283.97$181,747.77
114May 2029$717.52$566.45$1,283.97$181,030.25
115Jun 2029$719.76$564.21$1,283.97$180,310.49
116Jul 2029$722.00$561.97$1,283.97$179,588.49
117Aug 2029$724.25$559.72$1,283.97$178,864.24
118Sep 2029$726.51$557.46$1,283.97$178,137.73
119Oct 2029$728.77$555.20$1,283.97$177,408.96
120Nov 2029$731.05$552.92$1,283.97$176,677.91
121Dec 2029$733.32$550.65$1,283.97$175,944.59
2029 Total$8,651.05$6,756.59$15,407.64
122Jan 2030$735.61$548.36$1,283.97$175,208.98
123Feb 2030$737.90$546.07$1,283.97$174,471.08
124Mar 2030$740.20$543.77$1,283.97$173,730.88
125Apr 2030$742.51$541.46$1,283.97$172,988.37
126May 2030$744.82$539.15$1,283.97$172,243.55
127Jun 2030$747.14$536.83$1,283.97$171,496.41
128Jul 2030$749.47$534.50$1,283.97$170,746.94
129Aug 2030$751.81$532.16$1,283.97$169,995.13
130Sep 2030$754.15$529.82$1,283.97$169,240.98
131Oct 2030$756.50$527.47$1,283.97$168,484.48
132Nov 2030$758.86$525.11$1,283.97$167,725.62
133Dec 2030$761.23$522.74$1,283.97$166,964.39
2030 Total$8,980.2$6,427.44$15,407.64
134Jan 2031$763.60$520.37$1,283.97$166,200.79
135Feb 2031$765.98$517.99$1,283.97$165,434.81
136Mar 2031$768.36$515.61$1,283.97$164,666.45
137Apr 2031$770.76$513.21$1,283.97$163,895.69
138May 2031$773.16$510.81$1,283.97$163,122.53
139Jun 2031$775.57$508.40$1,283.97$162,346.96
140Jul 2031$777.99$505.98$1,283.97$161,568.97
141Aug 2031$780.41$503.56$1,283.97$160,788.56
142Sep 2031$782.85$501.12$1,283.97$160,005.71
143Oct 2031$785.29$498.68$1,283.97$159,220.42
144Nov 2031$787.73$496.24$1,283.97$158,432.69
145Dec 2031$790.19$493.78$1,283.97$157,642.50
2031 Total$9,321.89$6,085.75$15,407.64
146Jan 2032$792.65$491.32$1,283.97$156,849.85
147Feb 2032$795.12$488.85$1,283.97$156,054.73
148Mar 2032$797.60$486.37$1,283.97$155,257.13
149Apr 2032$800.09$483.88$1,283.97$154,457.04
150May 2032$802.58$481.39$1,283.97$153,654.46
151Jun 2032$805.08$478.89$1,283.97$152,849.38
152Jul 2032$807.59$476.38$1,283.97$152,041.79
153Aug 2032$810.11$473.86$1,283.97$151,231.68
154Sep 2032$812.63$471.34$1,283.97$150,419.05
155Oct 2032$815.16$468.81$1,283.97$149,603.89
156Nov 2032$817.70$466.27$1,283.97$148,786.19
157Dec 2032$820.25$463.72$1,283.97$147,965.94
2032 Total$9,676.56$5,731.08$15,407.64
158Jan 2033$822.81$461.16$1,283.97$147,143.13
159Feb 2033$825.37$458.60$1,283.97$146,317.76
160Mar 2033$827.95$456.02$1,283.97$145,489.81
161Apr 2033$830.53$453.44$1,283.97$144,659.28
162May 2033$833.12$450.85$1,283.97$143,826.16
163Jun 2033$835.71$448.26$1,283.97$142,990.45
164Jul 2033$838.32$445.65$1,283.97$142,152.13
165Aug 2033$840.93$443.04$1,283.97$141,311.20
166Sep 2033$843.55$440.42$1,283.97$140,467.65
167Oct 2033$846.18$437.79$1,283.97$139,621.47
168Nov 2033$848.82$435.15$1,283.97$138,772.65
169Dec 2033$851.46$432.51$1,283.97$137,921.19
2033 Total$10,044.75$5,362.89$15,407.64
170Jan 2034$854.12$429.85$1,283.97$137,067.07
171Feb 2034$856.78$427.19$1,283.97$136,210.29
172Mar 2034$859.45$424.52$1,283.97$135,350.84
173Apr 2034$862.13$421.84$1,283.97$134,488.71
174May 2034$864.81$419.16$1,283.97$133,623.90
175Jun 2034$867.51$416.46$1,283.97$132,756.39
176Jul 2034$870.21$413.76$1,283.97$131,886.18
177Aug 2034$872.92$411.05$1,283.97$131,013.26
178Sep 2034$875.65$408.32$1,283.97$130,137.61
179Oct 2034$878.37$405.60$1,283.97$129,259.24
180Nov 2034$881.11$402.86$1,283.97$128,378.13
181Dec 2034$883.86$400.11$1,283.97$127,494.27
2034 Total$10,426.92$4,980.72$15,407.64
182Jan 2035$886.61$397.36$1,283.97$126,607.66
183Feb 2035$889.38$394.59$1,283.97$125,718.28
184Mar 2035$892.15$391.82$1,283.97$124,826.13
185Apr 2035$894.93$389.04$1,283.97$123,931.20
186May 2035$897.72$386.25$1,283.97$123,033.48
187Jun 2035$900.52$383.45$1,283.97$122,132.96
188Jul 2035$903.32$380.65$1,283.97$121,229.64
189Aug 2035$906.14$377.83$1,283.97$120,323.50
190Sep 2035$908.96$375.01$1,283.97$119,414.54
191Oct 2035$911.79$372.18$1,283.97$118,502.75
192Nov 2035$914.64$369.33$1,283.97$117,588.11
193Dec 2035$917.49$366.48$1,283.97$116,670.62
2035 Total$10,823.65$4,583.99$15,407.64
194Jan 2036$920.35$363.62$1,283.97$115,750.27
195Feb 2036$923.21$360.76$1,283.97$114,827.06
196Mar 2036$926.09$357.88$1,283.97$113,900.97
197Apr 2036$928.98$354.99$1,283.97$112,971.99
198May 2036$931.87$352.10$1,283.97$112,040.12
199Jun 2036$934.78$349.19$1,283.97$111,105.34
200Jul 2036$937.69$346.28$1,283.97$110,167.65
201Aug 2036$940.61$343.36$1,283.97$109,227.04
202Sep 2036$943.55$340.42$1,283.97$108,283.49
203Oct 2036$946.49$337.48$1,283.97$107,337.00
204Nov 2036$949.44$334.53$1,283.97$106,387.56
205Dec 2036$952.40$331.57$1,283.97$105,435.16
2036 Total$11,235.46$4,172.18$15,407.64
206Jan 2037$955.36$328.61$1,283.97$104,479.80
207Feb 2037$958.34$325.63$1,283.97$103,521.46
208Mar 2037$961.33$322.64$1,283.97$102,560.13
209Apr 2037$964.32$319.65$1,283.97$101,595.81
210May 2037$967.33$316.64$1,283.97$100,628.48
211Jun 2037$970.34$313.63$1,283.97$99,658.14
212Jul 2037$973.37$310.60$1,283.97$98,684.77
213Aug 2037$976.40$307.57$1,283.97$97,708.37
214Sep 2037$979.45$304.52$1,283.97$96,728.92
215Oct 2037$982.50$301.47$1,283.97$95,746.42
216Nov 2037$985.56$298.41$1,283.97$94,760.86
217Dec 2037$988.63$295.34$1,283.97$93,772.23
2037 Total$11,662.93$3,744.71$15,407.64
218Jan 2038$991.71$292.26$1,283.97$92,780.52
219Feb 2038$994.80$289.17$1,283.97$91,785.72
220Mar 2038$997.90$286.07$1,283.97$90,787.82
221Apr 2038$1,001.01$282.96$1,283.97$89,786.81
222May 2038$1,004.13$279.84$1,283.97$88,782.68
223Jun 2038$1,007.26$276.71$1,283.97$87,775.42
224Jul 2038$1,010.40$273.57$1,283.97$86,765.02
225Aug 2038$1,013.55$270.42$1,283.97$85,751.47
226Sep 2038$1,016.71$267.26$1,283.97$84,734.76
227Oct 2038$1,019.88$264.09$1,283.97$83,714.88
228Nov 2038$1,023.06$260.91$1,283.97$82,691.82
229Dec 2038$1,026.25$257.72$1,283.97$81,665.57
2038 Total$12,106.66$3,300.98$15,407.64
230Jan 2039$1,029.45$254.52$1,283.97$80,636.12
231Feb 2039$1,032.65$251.32$1,283.97$79,603.47
232Mar 2039$1,035.87$248.10$1,283.97$78,567.60
233Apr 2039$1,039.10$244.87$1,283.97$77,528.50
234May 2039$1,042.34$241.63$1,283.97$76,486.16
235Jun 2039$1,045.59$238.38$1,283.97$75,440.57
236Jul 2039$1,048.85$235.12$1,283.97$74,391.72
237Aug 2039$1,052.12$231.85$1,283.97$73,339.60
238Sep 2039$1,055.39$228.58$1,283.97$72,284.21
239Oct 2039$1,058.68$225.29$1,283.97$71,225.53
240Nov 2039$1,061.98$221.99$1,283.97$70,163.55
241Dec 2039$1,065.29$218.68$1,283.97$69,098.26
2039 Total$12,567.31$2,840.33$15,407.64
242Jan 2040$1,068.61$215.36$1,283.97$68,029.65
243Feb 2040$1,071.94$212.03$1,283.97$66,957.71
244Mar 2040$1,075.29$208.68$1,283.97$65,882.42
245Apr 2040$1,078.64$205.33$1,283.97$64,803.78
246May 2040$1,082.00$201.97$1,283.97$63,721.78
247Jun 2040$1,085.37$198.60$1,283.97$62,636.41
248Jul 2040$1,088.75$195.22$1,283.97$61,547.66
249Aug 2040$1,092.15$191.82$1,283.97$60,455.51
250Sep 2040$1,095.55$188.42$1,283.97$59,359.96
251Oct 2040$1,098.96$185.01$1,283.97$58,261.00
252Nov 2040$1,102.39$181.58$1,283.97$57,158.61
253Dec 2040$1,105.83$178.14$1,283.97$56,052.78
2040 Total$13,045.48$2,362.16$15,407.64
254Jan 2041$1,109.27$174.70$1,283.97$54,943.51
255Feb 2041$1,112.73$171.24$1,283.97$53,830.78
256Mar 2041$1,116.20$167.77$1,283.97$52,714.58
257Apr 2041$1,119.68$164.29$1,283.97$51,594.90
258May 2041$1,123.17$160.80$1,283.97$50,471.73
259Jun 2041$1,126.67$157.30$1,283.97$49,345.06
260Jul 2041$1,130.18$153.79$1,283.97$48,214.88
261Aug 2041$1,133.70$150.27$1,283.97$47,081.18
262Sep 2041$1,137.23$146.74$1,283.97$45,943.95
263Oct 2041$1,140.78$143.19$1,283.97$44,803.17
264Nov 2041$1,144.33$139.64$1,283.97$43,658.84
265Dec 2041$1,147.90$136.07$1,283.97$42,510.94
2041 Total$13,541.84$1,865.8$15,407.64
266Jan 2042$1,151.48$132.49$1,283.97$41,359.46
267Feb 2042$1,155.07$128.90$1,283.97$40,204.39
268Mar 2042$1,158.67$125.30$1,283.97$39,045.72
269Apr 2042$1,162.28$121.69$1,283.97$37,883.44
270May 2042$1,165.90$118.07$1,283.97$36,717.54
271Jun 2042$1,169.53$114.44$1,283.97$35,548.01
272Jul 2042$1,173.18$110.79$1,283.97$34,374.83
273Aug 2042$1,176.84$107.13$1,283.97$33,197.99
274Sep 2042$1,180.50$103.47$1,283.97$32,017.49
275Oct 2042$1,184.18$99.79$1,283.97$30,833.31
276Nov 2042$1,187.87$96.10$1,283.97$29,645.44
277Dec 2042$1,191.58$92.39$1,283.97$28,453.86
2042 Total$14,057.08$1,350.56$15,407.64
278Jan 2043$1,195.29$88.68$1,283.97$27,258.57
279Feb 2043$1,199.01$84.96$1,283.97$26,059.56
280Mar 2043$1,202.75$81.22$1,283.97$24,856.81
281Apr 2043$1,206.50$77.47$1,283.97$23,650.31
282May 2043$1,210.26$73.71$1,283.97$22,440.05
283Jun 2043$1,214.03$69.94$1,283.97$21,226.02
284Jul 2043$1,217.82$66.15$1,283.97$20,008.20
285Aug 2043$1,221.61$62.36$1,283.97$18,786.59
286Sep 2043$1,225.42$58.55$1,283.97$17,561.17
287Oct 2043$1,229.24$54.73$1,283.97$16,331.93
288Nov 2043$1,233.07$50.90$1,283.97$15,098.86
289Dec 2043$1,236.91$47.06$1,283.97$13,861.95
2043 Total$14,591.91$815.73$15,407.64
290Jan 2044$1,240.77$43.20$1,283.97$12,621.18
291Feb 2044$1,244.63$39.34$1,283.97$11,376.55
292Mar 2044$1,248.51$35.46$1,283.97$10,128.04
293Apr 2044$1,252.40$31.57$1,283.97$8,875.64
294May 2044$1,256.31$27.66$1,283.97$7,619.33
295Jun 2044$1,260.22$23.75$1,283.97$6,359.11
296Jul 2044$1,264.15$19.82$1,283.97$5,094.96
297Aug 2044$1,268.09$15.88$1,283.97$3,826.87
298Sep 2044$1,272.04$11.93$1,283.97$2,554.83
299Oct 2044$1,276.01$7.96$1,283.97$1,278.82
300Nov 2044$1,278.82$3.99$1,282.81$0.00
2044 Total$13,861.95$260.56$14,122.51
Compare your product with the big 4 banks, or add more products to compare
As seen on