Refinance Investment Loan from Macquarie Credit Union

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
4.96%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,456
Number of Repayments
300
Total Interest Paid
$186,800
Total repayments
$436,800
DatePrincipleInterestPaymentBalance
1Oct 2019$422.32$1,033.33$1,455.65$249,577.68
2Nov 2019$424.06$1,031.59$1,455.65$249,153.62
3Dec 2019$425.82$1,029.83$1,455.65$248,727.80
2019 Total$1,272.2$3,094.75$4,366.95
4Jan 2020$427.58$1,028.07$1,455.65$248,300.22
5Feb 2020$429.34$1,026.31$1,455.65$247,870.88
6Mar 2020$431.12$1,024.53$1,455.65$247,439.76
7Apr 2020$432.90$1,022.75$1,455.65$247,006.86
8May 2020$434.69$1,020.96$1,455.65$246,572.17
9Jun 2020$436.49$1,019.16$1,455.65$246,135.68
10Jul 2020$438.29$1,017.36$1,455.65$245,697.39
11Aug 2020$440.10$1,015.55$1,455.65$245,257.29
12Sep 2020$441.92$1,013.73$1,455.65$244,815.37
13Oct 2020$443.75$1,011.90$1,455.65$244,371.62
14Nov 2020$445.58$1,010.07$1,455.65$243,926.04
15Dec 2020$447.42$1,008.23$1,455.65$243,478.62
2020 Total$5,249.18$12,218.62$17,467.8
16Jan 2021$449.27$1,006.38$1,455.65$243,029.35
17Feb 2021$451.13$1,004.52$1,455.65$242,578.22
18Mar 2021$452.99$1,002.66$1,455.65$242,125.23
19Apr 2021$454.87$1,000.78$1,455.65$241,670.36
20May 2021$456.75$998.90$1,455.65$241,213.61
21Jun 2021$458.63$997.02$1,455.65$240,754.98
22Jul 2021$460.53$995.12$1,455.65$240,294.45
23Aug 2021$462.43$993.22$1,455.65$239,832.02
24Sep 2021$464.34$991.31$1,455.65$239,367.68
25Oct 2021$466.26$989.39$1,455.65$238,901.42
26Nov 2021$468.19$987.46$1,455.65$238,433.23
27Dec 2021$470.13$985.52$1,455.65$237,963.10
2021 Total$5,515.52$11,952.28$17,467.8
28Jan 2022$472.07$983.58$1,455.65$237,491.03
29Feb 2022$474.02$981.63$1,455.65$237,017.01
30Mar 2022$475.98$979.67$1,455.65$236,541.03
31Apr 2022$477.95$977.70$1,455.65$236,063.08
32May 2022$479.92$975.73$1,455.65$235,583.16
33Jun 2022$481.91$973.74$1,455.65$235,101.25
34Jul 2022$483.90$971.75$1,455.65$234,617.35
35Aug 2022$485.90$969.75$1,455.65$234,131.45
36Sep 2022$487.91$967.74$1,455.65$233,643.54
37Oct 2022$489.92$965.73$1,455.65$233,153.62
38Nov 2022$491.95$963.70$1,455.65$232,661.67
39Dec 2022$493.98$961.67$1,455.65$232,167.69
2022 Total$5,795.41$11,672.39$17,467.8
40Jan 2023$496.02$959.63$1,455.65$231,671.67
41Feb 2023$498.07$957.58$1,455.65$231,173.60
42Mar 2023$500.13$955.52$1,455.65$230,673.47
43Apr 2023$502.20$953.45$1,455.65$230,171.27
44May 2023$504.28$951.37$1,455.65$229,666.99
45Jun 2023$506.36$949.29$1,455.65$229,160.63
46Jul 2023$508.45$947.20$1,455.65$228,652.18
47Aug 2023$510.55$945.10$1,455.65$228,141.63
48Sep 2023$512.66$942.99$1,455.65$227,628.97
49Oct 2023$514.78$940.87$1,455.65$227,114.19
50Nov 2023$516.91$938.74$1,455.65$226,597.28
51Dec 2023$519.05$936.60$1,455.65$226,078.23
2023 Total$6,089.46$11,378.34$17,467.8
52Jan 2024$521.19$934.46$1,455.65$225,557.04
53Feb 2024$523.35$932.30$1,455.65$225,033.69
54Mar 2024$525.51$930.14$1,455.65$224,508.18
55Apr 2024$527.68$927.97$1,455.65$223,980.50
56May 2024$529.86$925.79$1,455.65$223,450.64
57Jun 2024$532.05$923.60$1,455.65$222,918.59
58Jul 2024$534.25$921.40$1,455.65$222,384.34
59Aug 2024$536.46$919.19$1,455.65$221,847.88
60Sep 2024$538.68$916.97$1,455.65$221,309.20
61Oct 2024$540.91$914.74$1,455.65$220,768.29
62Nov 2024$543.14$912.51$1,455.65$220,225.15
63Dec 2024$545.39$910.26$1,455.65$219,679.76
2024 Total$6,398.47$11,069.33$17,467.8
64Jan 2025$547.64$908.01$1,455.65$219,132.12
65Feb 2025$549.90$905.75$1,455.65$218,582.22
66Mar 2025$552.18$903.47$1,455.65$218,030.04
67Apr 2025$554.46$901.19$1,455.65$217,475.58
68May 2025$556.75$898.90$1,455.65$216,918.83
69Jun 2025$559.05$896.60$1,455.65$216,359.78
70Jul 2025$561.36$894.29$1,455.65$215,798.42
71Aug 2025$563.68$891.97$1,455.65$215,234.74
72Sep 2025$566.01$889.64$1,455.65$214,668.73
73Oct 2025$568.35$887.30$1,455.65$214,100.38
74Nov 2025$570.70$884.95$1,455.65$213,529.68
75Dec 2025$573.06$882.59$1,455.65$212,956.62
2025 Total$6,723.14$10,744.66$17,467.8
76Jan 2026$575.43$880.22$1,455.65$212,381.19
77Feb 2026$577.81$877.84$1,455.65$211,803.38
78Mar 2026$580.20$875.45$1,455.65$211,223.18
79Apr 2026$582.59$873.06$1,455.65$210,640.59
80May 2026$585.00$870.65$1,455.65$210,055.59
81Jun 2026$587.42$868.23$1,455.65$209,468.17
82Jul 2026$589.85$865.80$1,455.65$208,878.32
83Aug 2026$592.29$863.36$1,455.65$208,286.03
84Sep 2026$594.73$860.92$1,455.65$207,691.30
85Oct 2026$597.19$858.46$1,455.65$207,094.11
86Nov 2026$599.66$855.99$1,455.65$206,494.45
87Dec 2026$602.14$853.51$1,455.65$205,892.31
2026 Total$7,064.31$10,403.49$17,467.8
88Jan 2027$604.63$851.02$1,455.65$205,287.68
89Feb 2027$607.13$848.52$1,455.65$204,680.55
90Mar 2027$609.64$846.01$1,455.65$204,070.91
91Apr 2027$612.16$843.49$1,455.65$203,458.75
92May 2027$614.69$840.96$1,455.65$202,844.06
93Jun 2027$617.23$838.42$1,455.65$202,226.83
94Jul 2027$619.78$835.87$1,455.65$201,607.05
95Aug 2027$622.34$833.31$1,455.65$200,984.71
96Sep 2027$624.91$830.74$1,455.65$200,359.80
97Oct 2027$627.50$828.15$1,455.65$199,732.30
98Nov 2027$630.09$825.56$1,455.65$199,102.21
99Dec 2027$632.69$822.96$1,455.65$198,469.52
2027 Total$7,422.79$10,045.01$17,467.8
100Jan 2028$635.31$820.34$1,455.65$197,834.21
101Feb 2028$637.94$817.71$1,455.65$197,196.27
102Mar 2028$640.57$815.08$1,455.65$196,555.70
103Apr 2028$643.22$812.43$1,455.65$195,912.48
104May 2028$645.88$809.77$1,455.65$195,266.60
105Jun 2028$648.55$807.10$1,455.65$194,618.05
106Jul 2028$651.23$804.42$1,455.65$193,966.82
107Aug 2028$653.92$801.73$1,455.65$193,312.90
108Sep 2028$656.62$799.03$1,455.65$192,656.28
109Oct 2028$659.34$796.31$1,455.65$191,996.94
110Nov 2028$662.06$793.59$1,455.65$191,334.88
111Dec 2028$664.80$790.85$1,455.65$190,670.08
2028 Total$7,799.44$9,668.36$17,467.8
112Jan 2029$667.55$788.10$1,455.65$190,002.53
113Feb 2029$670.31$785.34$1,455.65$189,332.22
114Mar 2029$673.08$782.57$1,455.65$188,659.14
115Apr 2029$675.86$779.79$1,455.65$187,983.28
116May 2029$678.65$777.00$1,455.65$187,304.63
117Jun 2029$681.46$774.19$1,455.65$186,623.17
118Jul 2029$684.27$771.38$1,455.65$185,938.90
119Aug 2029$687.10$768.55$1,455.65$185,251.80
120Sep 2029$689.94$765.71$1,455.65$184,561.86
121Oct 2029$692.79$762.86$1,455.65$183,869.07
122Nov 2029$695.66$759.99$1,455.65$183,173.41
123Dec 2029$698.53$757.12$1,455.65$182,474.88
2029 Total$8,195.2$9,272.6$17,467.8
124Jan 2030$701.42$754.23$1,455.65$181,773.46
125Feb 2030$704.32$751.33$1,455.65$181,069.14
126Mar 2030$707.23$748.42$1,455.65$180,361.91
127Apr 2030$710.15$745.50$1,455.65$179,651.76
128May 2030$713.09$742.56$1,455.65$178,938.67
129Jun 2030$716.04$739.61$1,455.65$178,222.63
130Jul 2030$719.00$736.65$1,455.65$177,503.63
131Aug 2030$721.97$733.68$1,455.65$176,781.66
132Sep 2030$724.95$730.70$1,455.65$176,056.71
133Oct 2030$727.95$727.70$1,455.65$175,328.76
134Nov 2030$730.96$724.69$1,455.65$174,597.80
135Dec 2030$733.98$721.67$1,455.65$173,863.82
2030 Total$8,611.06$8,856.74$17,467.8
136Jan 2031$737.01$718.64$1,455.65$173,126.81
137Feb 2031$740.06$715.59$1,455.65$172,386.75
138Mar 2031$743.12$712.53$1,455.65$171,643.63
139Apr 2031$746.19$709.46$1,455.65$170,897.44
140May 2031$749.27$706.38$1,455.65$170,148.17
141Jun 2031$752.37$703.28$1,455.65$169,395.80
142Jul 2031$755.48$700.17$1,455.65$168,640.32
143Aug 2031$758.60$697.05$1,455.65$167,881.72
144Sep 2031$761.74$693.91$1,455.65$167,119.98
145Oct 2031$764.89$690.76$1,455.65$166,355.09
146Nov 2031$768.05$687.60$1,455.65$165,587.04
147Dec 2031$771.22$684.43$1,455.65$164,815.82
2031 Total$9,048$8,419.8$17,467.8
148Jan 2032$774.41$681.24$1,455.65$164,041.41
149Feb 2032$777.61$678.04$1,455.65$163,263.80
150Mar 2032$780.83$674.82$1,455.65$162,482.97
151Apr 2032$784.05$671.60$1,455.65$161,698.92
152May 2032$787.29$668.36$1,455.65$160,911.63
153Jun 2032$790.55$665.10$1,455.65$160,121.08
154Jul 2032$793.82$661.83$1,455.65$159,327.26
155Aug 2032$797.10$658.55$1,455.65$158,530.16
156Sep 2032$800.39$655.26$1,455.65$157,729.77
157Oct 2032$803.70$651.95$1,455.65$156,926.07
158Nov 2032$807.02$648.63$1,455.65$156,119.05
159Dec 2032$810.36$645.29$1,455.65$155,308.69
2032 Total$9,507.13$7,960.67$17,467.8
160Jan 2033$813.71$641.94$1,455.65$154,494.98
161Feb 2033$817.07$638.58$1,455.65$153,677.91
162Mar 2033$820.45$635.20$1,455.65$152,857.46
163Apr 2033$823.84$631.81$1,455.65$152,033.62
164May 2033$827.24$628.41$1,455.65$151,206.38
165Jun 2033$830.66$624.99$1,455.65$150,375.72
166Jul 2033$834.10$621.55$1,455.65$149,541.62
167Aug 2033$837.54$618.11$1,455.65$148,704.08
168Sep 2033$841.01$614.64$1,455.65$147,863.07
169Oct 2033$844.48$611.17$1,455.65$147,018.59
170Nov 2033$847.97$607.68$1,455.65$146,170.62
171Dec 2033$851.48$604.17$1,455.65$145,319.14
2033 Total$9,989.55$7,478.25$17,467.8
172Jan 2034$855.00$600.65$1,455.65$144,464.14
173Feb 2034$858.53$597.12$1,455.65$143,605.61
174Mar 2034$862.08$593.57$1,455.65$142,743.53
175Apr 2034$865.64$590.01$1,455.65$141,877.89
176May 2034$869.22$586.43$1,455.65$141,008.67
177Jun 2034$872.81$582.84$1,455.65$140,135.86
178Jul 2034$876.42$579.23$1,455.65$139,259.44
179Aug 2034$880.04$575.61$1,455.65$138,379.40
180Sep 2034$883.68$571.97$1,455.65$137,495.72
181Oct 2034$887.33$568.32$1,455.65$136,608.39
182Nov 2034$891.00$564.65$1,455.65$135,717.39
183Dec 2034$894.68$560.97$1,455.65$134,822.71
2034 Total$10,496.43$6,971.37$17,467.8
184Jan 2035$898.38$557.27$1,455.65$133,924.33
185Feb 2035$902.10$553.55$1,455.65$133,022.23
186Mar 2035$905.82$549.83$1,455.65$132,116.41
187Apr 2035$909.57$546.08$1,455.65$131,206.84
188May 2035$913.33$542.32$1,455.65$130,293.51
189Jun 2035$917.10$538.55$1,455.65$129,376.41
190Jul 2035$920.89$534.76$1,455.65$128,455.52
191Aug 2035$924.70$530.95$1,455.65$127,530.82
192Sep 2035$928.52$527.13$1,455.65$126,602.30
193Oct 2035$932.36$523.29$1,455.65$125,669.94
194Nov 2035$936.21$519.44$1,455.65$124,733.73
195Dec 2035$940.08$515.57$1,455.65$123,793.65
2035 Total$11,029.06$6,438.74$17,467.8
196Jan 2036$943.97$511.68$1,455.65$122,849.68
197Feb 2036$947.87$507.78$1,455.65$121,901.81
198Mar 2036$951.79$503.86$1,455.65$120,950.02
199Apr 2036$955.72$499.93$1,455.65$119,994.30
200May 2036$959.67$495.98$1,455.65$119,034.63
201Jun 2036$963.64$492.01$1,455.65$118,070.99
202Jul 2036$967.62$488.03$1,455.65$117,103.37
203Aug 2036$971.62$484.03$1,455.65$116,131.75
204Sep 2036$975.64$480.01$1,455.65$115,156.11
205Oct 2036$979.67$475.98$1,455.65$114,176.44
206Nov 2036$983.72$471.93$1,455.65$113,192.72
207Dec 2036$987.79$467.86$1,455.65$112,204.93
2036 Total$11,588.72$5,879.08$17,467.8
208Jan 2037$991.87$463.78$1,455.65$111,213.06
209Feb 2037$995.97$459.68$1,455.65$110,217.09
210Mar 2037$1,000.09$455.56$1,455.65$109,217.00
211Apr 2037$1,004.22$451.43$1,455.65$108,212.78
212May 2037$1,008.37$447.28$1,455.65$107,204.41
213Jun 2037$1,012.54$443.11$1,455.65$106,191.87
214Jul 2037$1,016.72$438.93$1,455.65$105,175.15
215Aug 2037$1,020.93$434.72$1,455.65$104,154.22
216Sep 2037$1,025.15$430.50$1,455.65$103,129.07
217Oct 2037$1,029.38$426.27$1,455.65$102,099.69
218Nov 2037$1,033.64$422.01$1,455.65$101,066.05
219Dec 2037$1,037.91$417.74$1,455.65$100,028.14
2037 Total$12,176.79$5,291.01$17,467.8
220Jan 2038$1,042.20$413.45$1,455.65$98,985.94
221Feb 2038$1,046.51$409.14$1,455.65$97,939.43
222Mar 2038$1,050.83$404.82$1,455.65$96,888.60
223Apr 2038$1,055.18$400.47$1,455.65$95,833.42
224May 2038$1,059.54$396.11$1,455.65$94,773.88
225Jun 2038$1,063.92$391.73$1,455.65$93,709.96
226Jul 2038$1,068.32$387.33$1,455.65$92,641.64
227Aug 2038$1,072.73$382.92$1,455.65$91,568.91
228Sep 2038$1,077.17$378.48$1,455.65$90,491.74
229Oct 2038$1,081.62$374.03$1,455.65$89,410.12
230Nov 2038$1,086.09$369.56$1,455.65$88,324.03
231Dec 2038$1,090.58$365.07$1,455.65$87,233.45
2038 Total$12,794.69$4,673.11$17,467.8
232Jan 2039$1,095.09$360.56$1,455.65$86,138.36
233Feb 2039$1,099.61$356.04$1,455.65$85,038.75
234Mar 2039$1,104.16$351.49$1,455.65$83,934.59
235Apr 2039$1,108.72$346.93$1,455.65$82,825.87
236May 2039$1,113.30$342.35$1,455.65$81,712.57
237Jun 2039$1,117.90$337.75$1,455.65$80,594.67
238Jul 2039$1,122.53$333.12$1,455.65$79,472.14
239Aug 2039$1,127.17$328.48$1,455.65$78,344.97
240Sep 2039$1,131.82$323.83$1,455.65$77,213.15
241Oct 2039$1,136.50$319.15$1,455.65$76,076.65
242Nov 2039$1,141.20$314.45$1,455.65$74,935.45
243Dec 2039$1,145.92$309.73$1,455.65$73,789.53
2039 Total$13,443.92$4,023.88$17,467.8
244Jan 2040$1,150.65$305.00$1,455.65$72,638.88
245Feb 2040$1,155.41$300.24$1,455.65$71,483.47
246Mar 2040$1,160.18$295.47$1,455.65$70,323.29
247Apr 2040$1,164.98$290.67$1,455.65$69,158.31
248May 2040$1,169.80$285.85$1,455.65$67,988.51
249Jun 2040$1,174.63$281.02$1,455.65$66,813.88
250Jul 2040$1,179.49$276.16$1,455.65$65,634.39
251Aug 2040$1,184.36$271.29$1,455.65$64,450.03
252Sep 2040$1,189.26$266.39$1,455.65$63,260.77
253Oct 2040$1,194.17$261.48$1,455.65$62,066.60
254Nov 2040$1,199.11$256.54$1,455.65$60,867.49
255Dec 2040$1,204.06$251.59$1,455.65$59,663.43
2040 Total$14,126.1$3,341.7$17,467.8
256Jan 2041$1,209.04$246.61$1,455.65$58,454.39
257Feb 2041$1,214.04$241.61$1,455.65$57,240.35
258Mar 2041$1,219.06$236.59$1,455.65$56,021.29
259Apr 2041$1,224.10$231.55$1,455.65$54,797.19
260May 2041$1,229.15$226.50$1,455.65$53,568.04
261Jun 2041$1,234.24$221.41$1,455.65$52,333.80
262Jul 2041$1,239.34$216.31$1,455.65$51,094.46
263Aug 2041$1,244.46$211.19$1,455.65$49,850.00
264Sep 2041$1,249.60$206.05$1,455.65$48,600.40
265Oct 2041$1,254.77$200.88$1,455.65$47,345.63
266Nov 2041$1,259.95$195.70$1,455.65$46,085.68
267Dec 2041$1,265.16$190.49$1,455.65$44,820.52
2041 Total$14,842.91$2,624.89$17,467.8
268Jan 2042$1,270.39$185.26$1,455.65$43,550.13
269Feb 2042$1,275.64$180.01$1,455.65$42,274.49
270Mar 2042$1,280.92$174.73$1,455.65$40,993.57
271Apr 2042$1,286.21$169.44$1,455.65$39,707.36
272May 2042$1,291.53$164.12$1,455.65$38,415.83
273Jun 2042$1,296.86$158.79$1,455.65$37,118.97
274Jul 2042$1,302.22$153.43$1,455.65$35,816.75
275Aug 2042$1,307.61$148.04$1,455.65$34,509.14
276Sep 2042$1,313.01$142.64$1,455.65$33,196.13
277Oct 2042$1,318.44$137.21$1,455.65$31,877.69
278Nov 2042$1,323.89$131.76$1,455.65$30,553.80
279Dec 2042$1,329.36$126.29$1,455.65$29,224.44
2042 Total$15,596.08$1,871.72$17,467.8
280Jan 2043$1,334.86$120.79$1,455.65$27,889.58
281Feb 2043$1,340.37$115.28$1,455.65$26,549.21
282Mar 2043$1,345.91$109.74$1,455.65$25,203.30
283Apr 2043$1,351.48$104.17$1,455.65$23,851.82
284May 2043$1,357.06$98.59$1,455.65$22,494.76
285Jun 2043$1,362.67$92.98$1,455.65$21,132.09
286Jul 2043$1,368.30$87.35$1,455.65$19,763.79
287Aug 2043$1,373.96$81.69$1,455.65$18,389.83
288Sep 2043$1,379.64$76.01$1,455.65$17,010.19
289Oct 2043$1,385.34$70.31$1,455.65$15,624.85
290Nov 2043$1,391.07$64.58$1,455.65$14,233.78
291Dec 2043$1,396.82$58.83$1,455.65$12,836.96
2043 Total$16,387.48$1,080.32$17,467.8
292Jan 2044$1,402.59$53.06$1,455.65$11,434.37
293Feb 2044$1,408.39$47.26$1,455.65$10,025.98
294Mar 2044$1,414.21$41.44$1,455.65$8,611.77
295Apr 2044$1,420.05$35.60$1,455.65$7,191.72
296May 2044$1,425.92$29.73$1,455.65$5,765.80
297Jun 2044$1,431.82$23.83$1,455.65$4,333.98
298Jul 2044$1,437.74$17.91$1,455.65$2,896.24
299Aug 2044$1,443.68$11.97$1,455.65$1,452.56
300Sep 2044$1,449.65$6.00$1,455.65$2.91
2044 Total$12,834.05$266.8$13,100.85
Compare your product with the big 4 banks, or add more products to compare
As seen on