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

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
5.07%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,056
Number of Repayments
300
Total Interest Paid
$66,800
Total repayments
$316,800
DatePrincipleInterestPaymentBalance
1Oct 2019$415.44$1,056.25$1,471.69$249,584.56
2Nov 2019$417.20$1,054.49$1,471.69$249,167.36
3Dec 2019$418.96$1,052.73$1,471.69$248,748.40
2019 Total$1,251.6$3,163.47$4,415.07
4Jan 2020$420.73$1,050.96$1,471.69$248,327.67
5Feb 2020$422.51$1,049.18$1,471.69$247,905.16
6Mar 2020$424.29$1,047.40$1,471.69$247,480.87
7Apr 2020$426.08$1,045.61$1,471.69$247,054.79
8May 2020$427.88$1,043.81$1,471.69$246,626.91
9Jun 2020$429.69$1,042.00$1,471.69$246,197.22
10Jul 2020$431.51$1,040.18$1,471.69$245,765.71
11Aug 2020$433.33$1,038.36$1,471.69$245,332.38
12Sep 2020$435.16$1,036.53$1,471.69$244,897.22
13Oct 2020$437.00$1,034.69$1,471.69$244,460.22
14Nov 2020$438.85$1,032.84$1,471.69$244,021.37
15Dec 2020$440.70$1,030.99$1,471.69$243,580.67
2020 Total$5,167.73$12,492.55$17,660.28
16Jan 2021$442.56$1,029.13$1,471.69$243,138.11
17Feb 2021$444.43$1,027.26$1,471.69$242,693.68
18Mar 2021$446.31$1,025.38$1,471.69$242,247.37
19Apr 2021$448.19$1,023.50$1,471.69$241,799.18
20May 2021$450.09$1,021.60$1,471.69$241,349.09
21Jun 2021$451.99$1,019.70$1,471.69$240,897.10
22Jul 2021$453.90$1,017.79$1,471.69$240,443.20
23Aug 2021$455.82$1,015.87$1,471.69$239,987.38
24Sep 2021$457.74$1,013.95$1,471.69$239,529.64
25Oct 2021$459.68$1,012.01$1,471.69$239,069.96
26Nov 2021$461.62$1,010.07$1,471.69$238,608.34
27Dec 2021$463.57$1,008.12$1,471.69$238,144.77
2021 Total$5,435.9$12,224.38$17,660.28
28Jan 2022$465.53$1,006.16$1,471.69$237,679.24
29Feb 2022$467.50$1,004.19$1,471.69$237,211.74
30Mar 2022$469.47$1,002.22$1,471.69$236,742.27
31Apr 2022$471.45$1,000.24$1,471.69$236,270.82
32May 2022$473.45$998.24$1,471.69$235,797.37
33Jun 2022$475.45$996.24$1,471.69$235,321.92
34Jul 2022$477.45$994.24$1,471.69$234,844.47
35Aug 2022$479.47$992.22$1,471.69$234,365.00
36Sep 2022$481.50$990.19$1,471.69$233,883.50
37Oct 2022$483.53$988.16$1,471.69$233,399.97
38Nov 2022$485.58$986.11$1,471.69$232,914.39
39Dec 2022$487.63$984.06$1,471.69$232,426.76
2022 Total$5,718.01$11,942.27$17,660.28
40Jan 2023$489.69$982.00$1,471.69$231,937.07
41Feb 2023$491.76$979.93$1,471.69$231,445.31
42Mar 2023$493.83$977.86$1,471.69$230,951.48
43Apr 2023$495.92$975.77$1,471.69$230,455.56
44May 2023$498.02$973.67$1,471.69$229,957.54
45Jun 2023$500.12$971.57$1,471.69$229,457.42
46Jul 2023$502.23$969.46$1,471.69$228,955.19
47Aug 2023$504.35$967.34$1,471.69$228,450.84
48Sep 2023$506.49$965.20$1,471.69$227,944.35
49Oct 2023$508.63$963.06$1,471.69$227,435.72
50Nov 2023$510.77$960.92$1,471.69$226,924.95
51Dec 2023$512.93$958.76$1,471.69$226,412.02
2023 Total$6,014.74$11,645.54$17,660.28
52Jan 2024$515.10$956.59$1,471.69$225,896.92
53Feb 2024$517.28$954.41$1,471.69$225,379.64
54Mar 2024$519.46$952.23$1,471.69$224,860.18
55Apr 2024$521.66$950.03$1,471.69$224,338.52
56May 2024$523.86$947.83$1,471.69$223,814.66
57Jun 2024$526.07$945.62$1,471.69$223,288.59
58Jul 2024$528.30$943.39$1,471.69$222,760.29
59Aug 2024$530.53$941.16$1,471.69$222,229.76
60Sep 2024$532.77$938.92$1,471.69$221,696.99
61Oct 2024$535.02$936.67$1,471.69$221,161.97
62Nov 2024$537.28$934.41$1,471.69$220,624.69
63Dec 2024$539.55$932.14$1,471.69$220,085.14
2024 Total$6,326.88$11,333.4$17,660.28
64Jan 2025$541.83$929.86$1,471.69$219,543.31
65Feb 2025$544.12$927.57$1,471.69$218,999.19
66Mar 2025$546.42$925.27$1,471.69$218,452.77
67Apr 2025$548.73$922.96$1,471.69$217,904.04
68May 2025$551.05$920.64$1,471.69$217,352.99
69Jun 2025$553.37$918.32$1,471.69$216,799.62
70Jul 2025$555.71$915.98$1,471.69$216,243.91
71Aug 2025$558.06$913.63$1,471.69$215,685.85
72Sep 2025$560.42$911.27$1,471.69$215,125.43
73Oct 2025$562.79$908.90$1,471.69$214,562.64
74Nov 2025$565.16$906.53$1,471.69$213,997.48
75Dec 2025$567.55$904.14$1,471.69$213,429.93
2025 Total$6,655.21$11,005.07$17,660.28
76Jan 2026$569.95$901.74$1,471.69$212,859.98
77Feb 2026$572.36$899.33$1,471.69$212,287.62
78Mar 2026$574.77$896.92$1,471.69$211,712.85
79Apr 2026$577.20$894.49$1,471.69$211,135.65
80May 2026$579.64$892.05$1,471.69$210,556.01
81Jun 2026$582.09$889.60$1,471.69$209,973.92
82Jul 2026$584.55$887.14$1,471.69$209,389.37
83Aug 2026$587.02$884.67$1,471.69$208,802.35
84Sep 2026$589.50$882.19$1,471.69$208,212.85
85Oct 2026$591.99$879.70$1,471.69$207,620.86
86Nov 2026$594.49$877.20$1,471.69$207,026.37
87Dec 2026$597.00$874.69$1,471.69$206,429.37
2026 Total$7,000.56$10,659.72$17,660.28
88Jan 2027$599.53$872.16$1,471.69$205,829.84
89Feb 2027$602.06$869.63$1,471.69$205,227.78
90Mar 2027$604.60$867.09$1,471.69$204,623.18
91Apr 2027$607.16$864.53$1,471.69$204,016.02
92May 2027$609.72$861.97$1,471.69$203,406.30
93Jun 2027$612.30$859.39$1,471.69$202,794.00
94Jul 2027$614.89$856.80$1,471.69$202,179.11
95Aug 2027$617.48$854.21$1,471.69$201,561.63
96Sep 2027$620.09$851.60$1,471.69$200,941.54
97Oct 2027$622.71$848.98$1,471.69$200,318.83
98Nov 2027$625.34$846.35$1,471.69$199,693.49
99Dec 2027$627.99$843.70$1,471.69$199,065.50
2027 Total$7,363.87$10,296.41$17,660.28
100Jan 2028$630.64$841.05$1,471.69$198,434.86
101Feb 2028$633.30$838.39$1,471.69$197,801.56
102Mar 2028$635.98$835.71$1,471.69$197,165.58
103Apr 2028$638.67$833.02$1,471.69$196,526.91
104May 2028$641.36$830.33$1,471.69$195,885.55
105Jun 2028$644.07$827.62$1,471.69$195,241.48
106Jul 2028$646.79$824.90$1,471.69$194,594.69
107Aug 2028$649.53$822.16$1,471.69$193,945.16
108Sep 2028$652.27$819.42$1,471.69$193,292.89
109Oct 2028$655.03$816.66$1,471.69$192,637.86
110Nov 2028$657.80$813.89$1,471.69$191,980.06
111Dec 2028$660.57$811.12$1,471.69$191,319.49
2028 Total$7,746.01$9,914.27$17,660.28
112Jan 2029$663.37$808.32$1,471.69$190,656.12
113Feb 2029$666.17$805.52$1,471.69$189,989.95
114Mar 2029$668.98$802.71$1,471.69$189,320.97
115Apr 2029$671.81$799.88$1,471.69$188,649.16
116May 2029$674.65$797.04$1,471.69$187,974.51
117Jun 2029$677.50$794.19$1,471.69$187,297.01
118Jul 2029$680.36$791.33$1,471.69$186,616.65
119Aug 2029$683.23$788.46$1,471.69$185,933.42
120Sep 2029$686.12$785.57$1,471.69$185,247.30
121Oct 2029$689.02$782.67$1,471.69$184,558.28
122Nov 2029$691.93$779.76$1,471.69$183,866.35
123Dec 2029$694.85$776.84$1,471.69$183,171.50
2029 Total$8,147.99$9,512.29$17,660.28
124Jan 2030$697.79$773.90$1,471.69$182,473.71
125Feb 2030$700.74$770.95$1,471.69$181,772.97
126Mar 2030$703.70$767.99$1,471.69$181,069.27
127Apr 2030$706.67$765.02$1,471.69$180,362.60
128May 2030$709.66$762.03$1,471.69$179,652.94
129Jun 2030$712.66$759.03$1,471.69$178,940.28
130Jul 2030$715.67$756.02$1,471.69$178,224.61
131Aug 2030$718.69$753.00$1,471.69$177,505.92
132Sep 2030$721.73$749.96$1,471.69$176,784.19
133Oct 2030$724.78$746.91$1,471.69$176,059.41
134Nov 2030$727.84$743.85$1,471.69$175,331.57
135Dec 2030$730.91$740.78$1,471.69$174,600.66
2030 Total$8,570.84$9,089.44$17,660.28
136Jan 2031$734.00$737.69$1,471.69$173,866.66
137Feb 2031$737.10$734.59$1,471.69$173,129.56
138Mar 2031$740.22$731.47$1,471.69$172,389.34
139Apr 2031$743.35$728.34$1,471.69$171,645.99
140May 2031$746.49$725.20$1,471.69$170,899.50
141Jun 2031$749.64$722.05$1,471.69$170,149.86
142Jul 2031$752.81$718.88$1,471.69$169,397.05
143Aug 2031$755.99$715.70$1,471.69$168,641.06
144Sep 2031$759.18$712.51$1,471.69$167,881.88
145Oct 2031$762.39$709.30$1,471.69$167,119.49
146Nov 2031$765.61$706.08$1,471.69$166,353.88
147Dec 2031$768.84$702.85$1,471.69$165,585.04
2031 Total$9,015.62$8,644.66$17,660.28
148Jan 2032$772.09$699.60$1,471.69$164,812.95
149Feb 2032$775.36$696.33$1,471.69$164,037.59
150Mar 2032$778.63$693.06$1,471.69$163,258.96
151Apr 2032$781.92$689.77$1,471.69$162,477.04
152May 2032$785.22$686.47$1,471.69$161,691.82
153Jun 2032$788.54$683.15$1,471.69$160,903.28
154Jul 2032$791.87$679.82$1,471.69$160,111.41
155Aug 2032$795.22$676.47$1,471.69$159,316.19
156Sep 2032$798.58$673.11$1,471.69$158,517.61
157Oct 2032$801.95$669.74$1,471.69$157,715.66
158Nov 2032$805.34$666.35$1,471.69$156,910.32
159Dec 2032$808.74$662.95$1,471.69$156,101.58
2032 Total$9,483.46$8,176.82$17,660.28
160Jan 2033$812.16$659.53$1,471.69$155,289.42
161Feb 2033$815.59$656.10$1,471.69$154,473.83
162Mar 2033$819.04$652.65$1,471.69$153,654.79
163Apr 2033$822.50$649.19$1,471.69$152,832.29
164May 2033$825.97$645.72$1,471.69$152,006.32
165Jun 2033$829.46$642.23$1,471.69$151,176.86
166Jul 2033$832.97$638.72$1,471.69$150,343.89
167Aug 2033$836.49$635.20$1,471.69$149,507.40
168Sep 2033$840.02$631.67$1,471.69$148,667.38
169Oct 2033$843.57$628.12$1,471.69$147,823.81
170Nov 2033$847.13$624.56$1,471.69$146,976.68
171Dec 2033$850.71$620.98$1,471.69$146,125.97
2033 Total$9,975.61$7,684.67$17,660.28
172Jan 2034$854.31$617.38$1,471.69$145,271.66
173Feb 2034$857.92$613.77$1,471.69$144,413.74
174Mar 2034$861.54$610.15$1,471.69$143,552.20
175Apr 2034$865.18$606.51$1,471.69$142,687.02
176May 2034$868.84$602.85$1,471.69$141,818.18
177Jun 2034$872.51$599.18$1,471.69$140,945.67
178Jul 2034$876.19$595.50$1,471.69$140,069.48
179Aug 2034$879.90$591.79$1,471.69$139,189.58
180Sep 2034$883.61$588.08$1,471.69$138,305.97
181Oct 2034$887.35$584.34$1,471.69$137,418.62
182Nov 2034$891.10$580.59$1,471.69$136,527.52
183Dec 2034$894.86$576.83$1,471.69$135,632.66
2034 Total$10,493.31$7,166.97$17,660.28
184Jan 2035$898.64$573.05$1,471.69$134,734.02
185Feb 2035$902.44$569.25$1,471.69$133,831.58
186Mar 2035$906.25$565.44$1,471.69$132,925.33
187Apr 2035$910.08$561.61$1,471.69$132,015.25
188May 2035$913.93$557.76$1,471.69$131,101.32
189Jun 2035$917.79$553.90$1,471.69$130,183.53
190Jul 2035$921.66$550.03$1,471.69$129,261.87
191Aug 2035$925.56$546.13$1,471.69$128,336.31
192Sep 2035$929.47$542.22$1,471.69$127,406.84
193Oct 2035$933.40$538.29$1,471.69$126,473.44
194Nov 2035$937.34$534.35$1,471.69$125,536.10
195Dec 2035$941.30$530.39$1,471.69$124,594.80
2035 Total$11,037.86$6,622.42$17,660.28
196Jan 2036$945.28$526.41$1,471.69$123,649.52
197Feb 2036$949.27$522.42$1,471.69$122,700.25
198Mar 2036$953.28$518.41$1,471.69$121,746.97
199Apr 2036$957.31$514.38$1,471.69$120,789.66
200May 2036$961.35$510.34$1,471.69$119,828.31
201Jun 2036$965.42$506.27$1,471.69$118,862.89
202Jul 2036$969.49$502.20$1,471.69$117,893.40
203Aug 2036$973.59$498.10$1,471.69$116,919.81
204Sep 2036$977.70$493.99$1,471.69$115,942.11
205Oct 2036$981.83$489.86$1,471.69$114,960.28
206Nov 2036$985.98$485.71$1,471.69$113,974.30
207Dec 2036$990.15$481.54$1,471.69$112,984.15
2036 Total$11,610.65$6,049.63$17,660.28
208Jan 2037$994.33$477.36$1,471.69$111,989.82
209Feb 2037$998.53$473.16$1,471.69$110,991.29
210Mar 2037$1,002.75$468.94$1,471.69$109,988.54
211Apr 2037$1,006.99$464.70$1,471.69$108,981.55
212May 2037$1,011.24$460.45$1,471.69$107,970.31
213Jun 2037$1,015.52$456.17$1,471.69$106,954.79
214Jul 2037$1,019.81$451.88$1,471.69$105,934.98
215Aug 2037$1,024.11$447.58$1,471.69$104,910.87
216Sep 2037$1,028.44$443.25$1,471.69$103,882.43
217Oct 2037$1,032.79$438.90$1,471.69$102,849.64
218Nov 2037$1,037.15$434.54$1,471.69$101,812.49
219Dec 2037$1,041.53$430.16$1,471.69$100,770.96
2037 Total$12,213.19$5,447.09$17,660.28
220Jan 2038$1,045.93$425.76$1,471.69$99,725.03
221Feb 2038$1,050.35$421.34$1,471.69$98,674.68
222Mar 2038$1,054.79$416.90$1,471.69$97,619.89
223Apr 2038$1,059.25$412.44$1,471.69$96,560.64
224May 2038$1,063.72$407.97$1,471.69$95,496.92
225Jun 2038$1,068.22$403.47$1,471.69$94,428.70
226Jul 2038$1,072.73$398.96$1,471.69$93,355.97
227Aug 2038$1,077.26$394.43$1,471.69$92,278.71
228Sep 2038$1,081.81$389.88$1,471.69$91,196.90
229Oct 2038$1,086.38$385.31$1,471.69$90,110.52
230Nov 2038$1,090.97$380.72$1,471.69$89,019.55
231Dec 2038$1,095.58$376.11$1,471.69$87,923.97
2038 Total$12,846.99$4,813.29$17,660.28
232Jan 2039$1,100.21$371.48$1,471.69$86,823.76
233Feb 2039$1,104.86$366.83$1,471.69$85,718.90
234Mar 2039$1,109.53$362.16$1,471.69$84,609.37
235Apr 2039$1,114.22$357.47$1,471.69$83,495.15
236May 2039$1,118.92$352.77$1,471.69$82,376.23
237Jun 2039$1,123.65$348.04$1,471.69$81,252.58
238Jul 2039$1,128.40$343.29$1,471.69$80,124.18
239Aug 2039$1,133.17$338.52$1,471.69$78,991.01
240Sep 2039$1,137.95$333.74$1,471.69$77,853.06
241Oct 2039$1,142.76$328.93$1,471.69$76,710.30
242Nov 2039$1,147.59$324.10$1,471.69$75,562.71
243Dec 2039$1,152.44$319.25$1,471.69$74,410.27
2039 Total$13,513.7$4,146.58$17,660.28
244Jan 2040$1,157.31$314.38$1,471.69$73,252.96
245Feb 2040$1,162.20$309.49$1,471.69$72,090.76
246Mar 2040$1,167.11$304.58$1,471.69$70,923.65
247Apr 2040$1,172.04$299.65$1,471.69$69,751.61
248May 2040$1,176.99$294.70$1,471.69$68,574.62
249Jun 2040$1,181.96$289.73$1,471.69$67,392.66
250Jul 2040$1,186.96$284.73$1,471.69$66,205.70
251Aug 2040$1,191.97$279.72$1,471.69$65,013.73
252Sep 2040$1,197.01$274.68$1,471.69$63,816.72
253Oct 2040$1,202.06$269.63$1,471.69$62,614.66
254Nov 2040$1,207.14$264.55$1,471.69$61,407.52
255Dec 2040$1,212.24$259.45$1,471.69$60,195.28
2040 Total$14,214.99$3,445.29$17,660.28
256Jan 2041$1,217.36$254.33$1,471.69$58,977.92
257Feb 2041$1,222.51$249.18$1,471.69$57,755.41
258Mar 2041$1,227.67$244.02$1,471.69$56,527.74
259Apr 2041$1,232.86$238.83$1,471.69$55,294.88
260May 2041$1,238.07$233.62$1,471.69$54,056.81
261Jun 2041$1,243.30$228.39$1,471.69$52,813.51
262Jul 2041$1,248.55$223.14$1,471.69$51,564.96
263Aug 2041$1,253.83$217.86$1,471.69$50,311.13
264Sep 2041$1,259.13$212.56$1,471.69$49,052.00
265Oct 2041$1,264.45$207.24$1,471.69$47,787.55
266Nov 2041$1,269.79$201.90$1,471.69$46,517.76
267Dec 2041$1,275.15$196.54$1,471.69$45,242.61
2041 Total$14,952.67$2,707.61$17,660.28
268Jan 2042$1,280.54$191.15$1,471.69$43,962.07
269Feb 2042$1,285.95$185.74$1,471.69$42,676.12
270Mar 2042$1,291.38$180.31$1,471.69$41,384.74
271Apr 2042$1,296.84$174.85$1,471.69$40,087.90
272May 2042$1,302.32$169.37$1,471.69$38,785.58
273Jun 2042$1,307.82$163.87$1,471.69$37,477.76
274Jul 2042$1,313.35$158.34$1,471.69$36,164.41
275Aug 2042$1,318.90$152.79$1,471.69$34,845.51
276Sep 2042$1,324.47$147.22$1,471.69$33,521.04
277Oct 2042$1,330.06$141.63$1,471.69$32,190.98
278Nov 2042$1,335.68$136.01$1,471.69$30,855.30
279Dec 2042$1,341.33$130.36$1,471.69$29,513.97
2042 Total$15,728.64$1,931.64$17,660.28
280Jan 2043$1,346.99$124.70$1,471.69$28,166.98
281Feb 2043$1,352.68$119.01$1,471.69$26,814.30
282Mar 2043$1,358.40$113.29$1,471.69$25,455.90
283Apr 2043$1,364.14$107.55$1,471.69$24,091.76
284May 2043$1,369.90$101.79$1,471.69$22,721.86
285Jun 2043$1,375.69$96.00$1,471.69$21,346.17
286Jul 2043$1,381.50$90.19$1,471.69$19,964.67
287Aug 2043$1,387.34$84.35$1,471.69$18,577.33
288Sep 2043$1,393.20$78.49$1,471.69$17,184.13
289Oct 2043$1,399.09$72.60$1,471.69$15,785.04
290Nov 2043$1,405.00$66.69$1,471.69$14,380.04
291Dec 2043$1,410.93$60.76$1,471.69$12,969.11
2043 Total$16,544.86$1,115.42$17,660.28
292Jan 2044$1,416.90$54.79$1,471.69$11,552.21
293Feb 2044$1,422.88$48.81$1,471.69$10,129.33
294Mar 2044$1,428.89$42.80$1,471.69$8,700.44
295Apr 2044$1,434.93$36.76$1,471.69$7,265.51
296May 2044$1,440.99$30.70$1,471.69$5,824.52
297Jun 2044$1,447.08$24.61$1,471.69$4,377.44
298Jul 2044$1,453.20$18.49$1,471.69$2,924.24
299Aug 2044$1,459.34$12.35$1,471.69$1,464.90
300Sep 2044$1,464.90$6.19$1,471.09$0.00
2044 Total$12,969.11$275.5$13,244.61
Compare your product with the big 4 banks, or add more products to compare
As seen on