Choice Package Tailored Investment Loan (Interest Only) ($250k-$750k) from NAB

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
5.12%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,067
Number of Repayments
300
Total Interest Paid
$70,100
Total repayments
$320,100
DatePrincipleInterestPaymentBalance
1Oct 2019$412.34$1,066.67$1,479.01$249,587.66
2Nov 2019$414.10$1,064.91$1,479.01$249,173.56
3Dec 2019$415.87$1,063.14$1,479.01$248,757.69
2019 Total$1,242.31$3,194.72$4,437.03
4Jan 2020$417.64$1,061.37$1,479.01$248,340.05
5Feb 2020$419.43$1,059.58$1,479.01$247,920.62
6Mar 2020$421.22$1,057.79$1,479.01$247,499.40
7Apr 2020$423.01$1,056.00$1,479.01$247,076.39
8May 2020$424.82$1,054.19$1,479.01$246,651.57
9Jun 2020$426.63$1,052.38$1,479.01$246,224.94
10Jul 2020$428.45$1,050.56$1,479.01$245,796.49
11Aug 2020$430.28$1,048.73$1,479.01$245,366.21
12Sep 2020$432.11$1,046.90$1,479.01$244,934.10
13Oct 2020$433.96$1,045.05$1,479.01$244,500.14
14Nov 2020$435.81$1,043.20$1,479.01$244,064.33
15Dec 2020$437.67$1,041.34$1,479.01$243,626.66
2020 Total$5,131.03$12,617.09$17,748.12
16Jan 2021$439.54$1,039.47$1,479.01$243,187.12
17Feb 2021$441.41$1,037.60$1,479.01$242,745.71
18Mar 2021$443.29$1,035.72$1,479.01$242,302.42
19Apr 2021$445.19$1,033.82$1,479.01$241,857.23
20May 2021$447.09$1,031.92$1,479.01$241,410.14
21Jun 2021$448.99$1,030.02$1,479.01$240,961.15
22Jul 2021$450.91$1,028.10$1,479.01$240,510.24
23Aug 2021$452.83$1,026.18$1,479.01$240,057.41
24Sep 2021$454.77$1,024.24$1,479.01$239,602.64
25Oct 2021$456.71$1,022.30$1,479.01$239,145.93
26Nov 2021$458.65$1,020.36$1,479.01$238,687.28
27Dec 2021$460.61$1,018.40$1,479.01$238,226.67
2021 Total$5,399.99$12,348.13$17,748.12
28Jan 2022$462.58$1,016.43$1,479.01$237,764.09
29Feb 2022$464.55$1,014.46$1,479.01$237,299.54
30Mar 2022$466.53$1,012.48$1,479.01$236,833.01
31Apr 2022$468.52$1,010.49$1,479.01$236,364.49
32May 2022$470.52$1,008.49$1,479.01$235,893.97
33Jun 2022$472.53$1,006.48$1,479.01$235,421.44
34Jul 2022$474.55$1,004.46$1,479.01$234,946.89
35Aug 2022$476.57$1,002.44$1,479.01$234,470.32
36Sep 2022$478.60$1,000.41$1,479.01$233,991.72
37Oct 2022$480.65$998.36$1,479.01$233,511.07
38Nov 2022$482.70$996.31$1,479.01$233,028.37
39Dec 2022$484.76$994.25$1,479.01$232,543.61
2022 Total$5,683.06$12,065.06$17,748.12
40Jan 2023$486.82$992.19$1,479.01$232,056.79
41Feb 2023$488.90$990.11$1,479.01$231,567.89
42Mar 2023$490.99$988.02$1,479.01$231,076.90
43Apr 2023$493.08$985.93$1,479.01$230,583.82
44May 2023$495.19$983.82$1,479.01$230,088.63
45Jun 2023$497.30$981.71$1,479.01$229,591.33
46Jul 2023$499.42$979.59$1,479.01$229,091.91
47Aug 2023$501.55$977.46$1,479.01$228,590.36
48Sep 2023$503.69$975.32$1,479.01$228,086.67
49Oct 2023$505.84$973.17$1,479.01$227,580.83
50Nov 2023$508.00$971.01$1,479.01$227,072.83
51Dec 2023$510.17$968.84$1,479.01$226,562.66
2023 Total$5,980.95$11,767.17$17,748.12
52Jan 2024$512.34$966.67$1,479.01$226,050.32
53Feb 2024$514.53$964.48$1,479.01$225,535.79
54Mar 2024$516.72$962.29$1,479.01$225,019.07
55Apr 2024$518.93$960.08$1,479.01$224,500.14
56May 2024$521.14$957.87$1,479.01$223,979.00
57Jun 2024$523.37$955.64$1,479.01$223,455.63
58Jul 2024$525.60$953.41$1,479.01$222,930.03
59Aug 2024$527.84$951.17$1,479.01$222,402.19
60Sep 2024$530.09$948.92$1,479.01$221,872.10
61Oct 2024$532.36$946.65$1,479.01$221,339.74
62Nov 2024$534.63$944.38$1,479.01$220,805.11
63Dec 2024$536.91$942.10$1,479.01$220,268.20
2024 Total$6,294.46$11,453.66$17,748.12
64Jan 2025$539.20$939.81$1,479.01$219,729.00
65Feb 2025$541.50$937.51$1,479.01$219,187.50
66Mar 2025$543.81$935.20$1,479.01$218,643.69
67Apr 2025$546.13$932.88$1,479.01$218,097.56
68May 2025$548.46$930.55$1,479.01$217,549.10
69Jun 2025$550.80$928.21$1,479.01$216,998.30
70Jul 2025$553.15$925.86$1,479.01$216,445.15
71Aug 2025$555.51$923.50$1,479.01$215,889.64
72Sep 2025$557.88$921.13$1,479.01$215,331.76
73Oct 2025$560.26$918.75$1,479.01$214,771.50
74Nov 2025$562.65$916.36$1,479.01$214,208.85
75Dec 2025$565.05$913.96$1,479.01$213,643.80
2025 Total$6,624.4$11,123.72$17,748.12
76Jan 2026$567.46$911.55$1,479.01$213,076.34
77Feb 2026$569.88$909.13$1,479.01$212,506.46
78Mar 2026$572.32$906.69$1,479.01$211,934.14
79Apr 2026$574.76$904.25$1,479.01$211,359.38
80May 2026$577.21$901.80$1,479.01$210,782.17
81Jun 2026$579.67$899.34$1,479.01$210,202.50
82Jul 2026$582.15$896.86$1,479.01$209,620.35
83Aug 2026$584.63$894.38$1,479.01$209,035.72
84Sep 2026$587.12$891.89$1,479.01$208,448.60
85Oct 2026$589.63$889.38$1,479.01$207,858.97
86Nov 2026$592.15$886.86$1,479.01$207,266.82
87Dec 2026$594.67$884.34$1,479.01$206,672.15
2026 Total$6,971.65$10,776.47$17,748.12
88Jan 2027$597.21$881.80$1,479.01$206,074.94
89Feb 2027$599.76$879.25$1,479.01$205,475.18
90Mar 2027$602.32$876.69$1,479.01$204,872.86
91Apr 2027$604.89$874.12$1,479.01$204,267.97
92May 2027$607.47$871.54$1,479.01$203,660.50
93Jun 2027$610.06$868.95$1,479.01$203,050.44
94Jul 2027$612.66$866.35$1,479.01$202,437.78
95Aug 2027$615.28$863.73$1,479.01$201,822.50
96Sep 2027$617.90$861.11$1,479.01$201,204.60
97Oct 2027$620.54$858.47$1,479.01$200,584.06
98Nov 2027$623.18$855.83$1,479.01$199,960.88
99Dec 2027$625.84$853.17$1,479.01$199,335.04
2027 Total$7,337.11$10,411.01$17,748.12
100Jan 2028$628.51$850.50$1,479.01$198,706.53
101Feb 2028$631.20$847.81$1,479.01$198,075.33
102Mar 2028$633.89$845.12$1,479.01$197,441.44
103Apr 2028$636.59$842.42$1,479.01$196,804.85
104May 2028$639.31$839.70$1,479.01$196,165.54
105Jun 2028$642.04$836.97$1,479.01$195,523.50
106Jul 2028$644.78$834.23$1,479.01$194,878.72
107Aug 2028$647.53$831.48$1,479.01$194,231.19
108Sep 2028$650.29$828.72$1,479.01$193,580.90
109Oct 2028$653.06$825.95$1,479.01$192,927.84
110Nov 2028$655.85$823.16$1,479.01$192,271.99
111Dec 2028$658.65$820.36$1,479.01$191,613.34
2028 Total$7,721.7$10,026.42$17,748.12
112Jan 2029$661.46$817.55$1,479.01$190,951.88
113Feb 2029$664.28$814.73$1,479.01$190,287.60
114Mar 2029$667.12$811.89$1,479.01$189,620.48
115Apr 2029$669.96$809.05$1,479.01$188,950.52
116May 2029$672.82$806.19$1,479.01$188,277.70
117Jun 2029$675.69$803.32$1,479.01$187,602.01
118Jul 2029$678.57$800.44$1,479.01$186,923.44
119Aug 2029$681.47$797.54$1,479.01$186,241.97
120Sep 2029$684.38$794.63$1,479.01$185,557.59
121Oct 2029$687.30$791.71$1,479.01$184,870.29
122Nov 2029$690.23$788.78$1,479.01$184,180.06
123Dec 2029$693.18$785.83$1,479.01$183,486.88
2029 Total$8,126.46$9,621.66$17,748.12
124Jan 2030$696.13$782.88$1,479.01$182,790.75
125Feb 2030$699.10$779.91$1,479.01$182,091.65
126Mar 2030$702.09$776.92$1,479.01$181,389.56
127Apr 2030$705.08$773.93$1,479.01$180,684.48
128May 2030$708.09$770.92$1,479.01$179,976.39
129Jun 2030$711.11$767.90$1,479.01$179,265.28
130Jul 2030$714.14$764.87$1,479.01$178,551.14
131Aug 2030$717.19$761.82$1,479.01$177,833.95
132Sep 2030$720.25$758.76$1,479.01$177,113.70
133Oct 2030$723.32$755.69$1,479.01$176,390.38
134Nov 2030$726.41$752.60$1,479.01$175,663.97
135Dec 2030$729.51$749.50$1,479.01$174,934.46
2030 Total$8,552.42$9,195.7$17,748.12
136Jan 2031$732.62$746.39$1,479.01$174,201.84
137Feb 2031$735.75$743.26$1,479.01$173,466.09
138Mar 2031$738.89$740.12$1,479.01$172,727.20
139Apr 2031$742.04$736.97$1,479.01$171,985.16
140May 2031$745.21$733.80$1,479.01$171,239.95
141Jun 2031$748.39$730.62$1,479.01$170,491.56
142Jul 2031$751.58$727.43$1,479.01$169,739.98
143Aug 2031$754.79$724.22$1,479.01$168,985.19
144Sep 2031$758.01$721.00$1,479.01$168,227.18
145Oct 2031$761.24$717.77$1,479.01$167,465.94
146Nov 2031$764.49$714.52$1,479.01$166,701.45
147Dec 2031$767.75$711.26$1,479.01$165,933.70
2031 Total$9,000.76$8,747.36$17,748.12
148Jan 2032$771.03$707.98$1,479.01$165,162.67
149Feb 2032$774.32$704.69$1,479.01$164,388.35
150Mar 2032$777.62$701.39$1,479.01$163,610.73
151Apr 2032$780.94$698.07$1,479.01$162,829.79
152May 2032$784.27$694.74$1,479.01$162,045.52
153Jun 2032$787.62$691.39$1,479.01$161,257.90
154Jul 2032$790.98$688.03$1,479.01$160,466.92
155Aug 2032$794.35$684.66$1,479.01$159,672.57
156Sep 2032$797.74$681.27$1,479.01$158,874.83
157Oct 2032$801.14$677.87$1,479.01$158,073.69
158Nov 2032$804.56$674.45$1,479.01$157,269.13
159Dec 2032$808.00$671.01$1,479.01$156,461.13
2032 Total$9,472.57$8,275.55$17,748.12
160Jan 2033$811.44$667.57$1,479.01$155,649.69
161Feb 2033$814.90$664.11$1,479.01$154,834.79
162Mar 2033$818.38$660.63$1,479.01$154,016.41
163Apr 2033$821.87$657.14$1,479.01$153,194.54
164May 2033$825.38$653.63$1,479.01$152,369.16
165Jun 2033$828.90$650.11$1,479.01$151,540.26
166Jul 2033$832.44$646.57$1,479.01$150,707.82
167Aug 2033$835.99$643.02$1,479.01$149,871.83
168Sep 2033$839.56$639.45$1,479.01$149,032.27
169Oct 2033$843.14$635.87$1,479.01$148,189.13
170Nov 2033$846.74$632.27$1,479.01$147,342.39
171Dec 2033$850.35$628.66$1,479.01$146,492.04
2033 Total$9,969.09$7,779.03$17,748.12
172Jan 2034$853.98$625.03$1,479.01$145,638.06
173Feb 2034$857.62$621.39$1,479.01$144,780.44
174Mar 2034$861.28$617.73$1,479.01$143,919.16
175Apr 2034$864.95$614.06$1,479.01$143,054.21
176May 2034$868.65$610.36$1,479.01$142,185.56
177Jun 2034$872.35$606.66$1,479.01$141,313.21
178Jul 2034$876.07$602.94$1,479.01$140,437.14
179Aug 2034$879.81$599.20$1,479.01$139,557.33
180Sep 2034$883.57$595.44$1,479.01$138,673.76
181Oct 2034$887.34$591.67$1,479.01$137,786.42
182Nov 2034$891.12$587.89$1,479.01$136,895.30
183Dec 2034$894.92$584.09$1,479.01$136,000.38
2034 Total$10,491.66$7,256.46$17,748.12
184Jan 2035$898.74$580.27$1,479.01$135,101.64
185Feb 2035$902.58$576.43$1,479.01$134,199.06
186Mar 2035$906.43$572.58$1,479.01$133,292.63
187Apr 2035$910.29$568.72$1,479.01$132,382.34
188May 2035$914.18$564.83$1,479.01$131,468.16
189Jun 2035$918.08$560.93$1,479.01$130,550.08
190Jul 2035$922.00$557.01$1,479.01$129,628.08
191Aug 2035$925.93$553.08$1,479.01$128,702.15
192Sep 2035$929.88$549.13$1,479.01$127,772.27
193Oct 2035$933.85$545.16$1,479.01$126,838.42
194Nov 2035$937.83$541.18$1,479.01$125,900.59
195Dec 2035$941.83$537.18$1,479.01$124,958.76
2035 Total$11,041.62$6,706.5$17,748.12
196Jan 2036$945.85$533.16$1,479.01$124,012.91
197Feb 2036$949.89$529.12$1,479.01$123,063.02
198Mar 2036$953.94$525.07$1,479.01$122,109.08
199Apr 2036$958.01$521.00$1,479.01$121,151.07
200May 2036$962.10$516.91$1,479.01$120,188.97
201Jun 2036$966.20$512.81$1,479.01$119,222.77
202Jul 2036$970.33$508.68$1,479.01$118,252.44
203Aug 2036$974.47$504.54$1,479.01$117,277.97
204Sep 2036$978.62$500.39$1,479.01$116,299.35
205Oct 2036$982.80$496.21$1,479.01$115,316.55
206Nov 2036$986.99$492.02$1,479.01$114,329.56
207Dec 2036$991.20$487.81$1,479.01$113,338.36
2036 Total$11,620.4$6,127.72$17,748.12
208Jan 2037$995.43$483.58$1,479.01$112,342.93
209Feb 2037$999.68$479.33$1,479.01$111,343.25
210Mar 2037$1,003.95$475.06$1,479.01$110,339.30
211Apr 2037$1,008.23$470.78$1,479.01$109,331.07
212May 2037$1,012.53$466.48$1,479.01$108,318.54
213Jun 2037$1,016.85$462.16$1,479.01$107,301.69
214Jul 2037$1,021.19$457.82$1,479.01$106,280.50
215Aug 2037$1,025.55$453.46$1,479.01$105,254.95
216Sep 2037$1,029.92$449.09$1,479.01$104,225.03
217Oct 2037$1,034.32$444.69$1,479.01$103,190.71
218Nov 2037$1,038.73$440.28$1,479.01$102,151.98
219Dec 2037$1,043.16$435.85$1,479.01$101,108.82
2037 Total$12,229.54$5,518.58$17,748.12
220Jan 2038$1,047.61$431.40$1,479.01$100,061.21
221Feb 2038$1,052.08$426.93$1,479.01$99,009.13
222Mar 2038$1,056.57$422.44$1,479.01$97,952.56
223Apr 2038$1,061.08$417.93$1,479.01$96,891.48
224May 2038$1,065.61$413.40$1,479.01$95,825.87
225Jun 2038$1,070.15$408.86$1,479.01$94,755.72
226Jul 2038$1,074.72$404.29$1,479.01$93,681.00
227Aug 2038$1,079.30$399.71$1,479.01$92,601.70
228Sep 2038$1,083.91$395.10$1,479.01$91,517.79
229Oct 2038$1,088.53$390.48$1,479.01$90,429.26
230Nov 2038$1,093.18$385.83$1,479.01$89,336.08
231Dec 2038$1,097.84$381.17$1,479.01$88,238.24
2038 Total$12,870.58$4,877.54$17,748.12
232Jan 2039$1,102.53$376.48$1,479.01$87,135.71
233Feb 2039$1,107.23$371.78$1,479.01$86,028.48
234Mar 2039$1,111.96$367.05$1,479.01$84,916.52
235Apr 2039$1,116.70$362.31$1,479.01$83,799.82
236May 2039$1,121.46$357.55$1,479.01$82,678.36
237Jun 2039$1,126.25$352.76$1,479.01$81,552.11
238Jul 2039$1,131.05$347.96$1,479.01$80,421.06
239Aug 2039$1,135.88$343.13$1,479.01$79,285.18
240Sep 2039$1,140.73$338.28$1,479.01$78,144.45
241Oct 2039$1,145.59$333.42$1,479.01$76,998.86
242Nov 2039$1,150.48$328.53$1,479.01$75,848.38
243Dec 2039$1,155.39$323.62$1,479.01$74,692.99
2039 Total$13,545.25$4,202.87$17,748.12
244Jan 2040$1,160.32$318.69$1,479.01$73,532.67
245Feb 2040$1,165.27$313.74$1,479.01$72,367.40
246Mar 2040$1,170.24$308.77$1,479.01$71,197.16
247Apr 2040$1,175.24$303.77$1,479.01$70,021.92
248May 2040$1,180.25$298.76$1,479.01$68,841.67
249Jun 2040$1,185.29$293.72$1,479.01$67,656.38
250Jul 2040$1,190.34$288.67$1,479.01$66,466.04
251Aug 2040$1,195.42$283.59$1,479.01$65,270.62
252Sep 2040$1,200.52$278.49$1,479.01$64,070.10
253Oct 2040$1,205.64$273.37$1,479.01$62,864.46
254Nov 2040$1,210.79$268.22$1,479.01$61,653.67
255Dec 2040$1,215.95$263.06$1,479.01$60,437.72
2040 Total$14,255.27$3,492.85$17,748.12
256Jan 2041$1,221.14$257.87$1,479.01$59,216.58
257Feb 2041$1,226.35$252.66$1,479.01$57,990.23
258Mar 2041$1,231.59$247.42$1,479.01$56,758.64
259Apr 2041$1,236.84$242.17$1,479.01$55,521.80
260May 2041$1,242.12$236.89$1,479.01$54,279.68
261Jun 2041$1,247.42$231.59$1,479.01$53,032.26
262Jul 2041$1,252.74$226.27$1,479.01$51,779.52
263Aug 2041$1,258.08$220.93$1,479.01$50,521.44
264Sep 2041$1,263.45$215.56$1,479.01$49,257.99
265Oct 2041$1,268.84$210.17$1,479.01$47,989.15
266Nov 2041$1,274.26$204.75$1,479.01$46,714.89
267Dec 2041$1,279.69$199.32$1,479.01$45,435.20
2041 Total$15,002.52$2,745.6$17,748.12
268Jan 2042$1,285.15$193.86$1,479.01$44,150.05
269Feb 2042$1,290.64$188.37$1,479.01$42,859.41
270Mar 2042$1,296.14$182.87$1,479.01$41,563.27
271Apr 2042$1,301.67$177.34$1,479.01$40,261.60
272May 2042$1,307.23$171.78$1,479.01$38,954.37
273Jun 2042$1,312.80$166.21$1,479.01$37,641.57
274Jul 2042$1,318.41$160.60$1,479.01$36,323.16
275Aug 2042$1,324.03$154.98$1,479.01$34,999.13
276Sep 2042$1,329.68$149.33$1,479.01$33,669.45
277Oct 2042$1,335.35$143.66$1,479.01$32,334.10
278Nov 2042$1,341.05$137.96$1,479.01$30,993.05
279Dec 2042$1,346.77$132.24$1,479.01$29,646.28
2042 Total$15,788.92$1,959.2$17,748.12
280Jan 2043$1,352.52$126.49$1,479.01$28,293.76
281Feb 2043$1,358.29$120.72$1,479.01$26,935.47
282Mar 2043$1,364.09$114.92$1,479.01$25,571.38
283Apr 2043$1,369.91$109.10$1,479.01$24,201.47
284May 2043$1,375.75$103.26$1,479.01$22,825.72
285Jun 2043$1,381.62$97.39$1,479.01$21,444.10
286Jul 2043$1,387.52$91.49$1,479.01$20,056.58
287Aug 2043$1,393.44$85.57$1,479.01$18,663.14
288Sep 2043$1,399.38$79.63$1,479.01$17,263.76
289Oct 2043$1,405.35$73.66$1,479.01$15,858.41
290Nov 2043$1,411.35$67.66$1,479.01$14,447.06
291Dec 2043$1,417.37$61.64$1,479.01$13,029.69
2043 Total$16,616.59$1,131.53$17,748.12
292Jan 2044$1,423.42$55.59$1,479.01$11,606.27
293Feb 2044$1,429.49$49.52$1,479.01$10,176.78
294Mar 2044$1,435.59$43.42$1,479.01$8,741.19
295Apr 2044$1,441.71$37.30$1,479.01$7,299.48
296May 2044$1,447.87$31.14$1,479.01$5,851.61
297Jun 2044$1,454.04$24.97$1,479.01$4,397.57
298Jul 2044$1,460.25$18.76$1,479.01$2,937.32
299Aug 2044$1,466.48$12.53$1,479.01$1,470.84
300Sep 2044$1,470.84$6.28$1,477.12$0.00
2044 Total$13,029.69$279.51$13,309.2
Compare your product with the big 4 banks, or add more products to compare
As seen on