Real Deal Variable Investment Loan (Interest Only) (Introductory) from Newcastle Permanent

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
4.77%
Intro 36 months
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,046
Number of Repayments
300
Total Interest Paid
$63,800
Total repayments
$313,800
DatePrincipleInterestPaymentBalance
1Oct 2019$418.56$1,045.83$1,464.39$249,581.44
2Nov 2019$420.31$1,044.08$1,464.39$249,161.13
3Dec 2019$422.07$1,042.32$1,464.39$248,739.06
2019 Total$1,260.94$3,132.23$4,393.17
4Jan 2020$423.83$1,040.56$1,464.39$248,315.23
5Feb 2020$425.60$1,038.79$1,464.39$247,889.63
6Mar 2020$427.39$1,037.00$1,464.39$247,462.24
7Apr 2020$429.17$1,035.22$1,464.39$247,033.07
8May 2020$430.97$1,033.42$1,464.39$246,602.10
9Jun 2020$432.77$1,031.62$1,464.39$246,169.33
10Jul 2020$434.58$1,029.81$1,464.39$245,734.75
11Aug 2020$436.40$1,027.99$1,464.39$245,298.35
12Sep 2020$438.23$1,026.16$1,464.39$244,860.12
13Oct 2020$440.06$1,024.33$1,464.39$244,420.06
14Nov 2020$441.90$1,022.49$1,464.39$243,978.16
15Dec 2020$443.75$1,020.64$1,464.39$243,534.41
2020 Total$5,204.65$12,368.03$17,572.68
16Jan 2021$445.60$1,018.79$1,464.39$243,088.81
17Feb 2021$447.47$1,016.92$1,464.39$242,641.34
18Mar 2021$449.34$1,015.05$1,464.39$242,192.00
19Apr 2021$451.22$1,013.17$1,464.39$241,740.78
20May 2021$453.11$1,011.28$1,464.39$241,287.67
21Jun 2021$455.00$1,009.39$1,464.39$240,832.67
22Jul 2021$456.91$1,007.48$1,464.39$240,375.76
23Aug 2021$458.82$1,005.57$1,464.39$239,916.94
24Sep 2021$460.74$1,003.65$1,464.39$239,456.20
25Oct 2021$462.66$1,001.73$1,464.39$238,993.54
26Nov 2021$464.60$999.79$1,464.39$238,528.94
27Dec 2021$466.54$997.85$1,464.39$238,062.40
2021 Total$5,472.01$12,100.67$17,572.68
28Jan 2022$468.50$995.89$1,464.39$237,593.90
29Feb 2022$470.46$993.93$1,464.39$237,123.44
30Mar 2022$472.42$991.97$1,464.39$236,651.02
31Apr 2022$474.40$989.99$1,464.39$236,176.62
32May 2022$476.38$988.01$1,464.39$235,700.24
33Jun 2022$478.38$986.01$1,464.39$235,221.86
34Jul 2022$480.38$984.01$1,464.39$234,741.48
35Aug 2022$482.39$982.00$1,464.39$234,259.09
36Sep 2022$484.41$979.98$1,464.39$233,774.68
37Oct 2022$486.43$977.96$1,464.39$233,288.25
38Nov 2022$488.47$975.92$1,464.39$232,799.78
39Dec 2022$490.51$973.88$1,464.39$232,309.27
2022 Total$5,753.13$11,819.55$17,572.68
40Jan 2023$492.56$971.83$1,464.39$231,816.71
41Feb 2023$494.62$969.77$1,464.39$231,322.09
42Mar 2023$496.69$967.70$1,464.39$230,825.40
43Apr 2023$498.77$965.62$1,464.39$230,326.63
44May 2023$500.86$963.53$1,464.39$229,825.77
45Jun 2023$502.95$961.44$1,464.39$229,322.82
46Jul 2023$505.06$959.33$1,464.39$228,817.76
47Aug 2023$507.17$957.22$1,464.39$228,310.59
48Sep 2023$509.29$955.10$1,464.39$227,801.30
49Oct 2023$511.42$952.97$1,464.39$227,289.88
50Nov 2023$513.56$950.83$1,464.39$226,776.32
51Dec 2023$515.71$948.68$1,464.39$226,260.61
2023 Total$6,048.66$11,524.02$17,572.68
52Jan 2024$517.87$946.52$1,464.39$225,742.74
53Feb 2024$520.03$944.36$1,464.39$225,222.71
54Mar 2024$522.21$942.18$1,464.39$224,700.50
55Apr 2024$524.39$940.00$1,464.39$224,176.11
56May 2024$526.59$937.80$1,464.39$223,649.52
57Jun 2024$528.79$935.60$1,464.39$223,120.73
58Jul 2024$531.00$933.39$1,464.39$222,589.73
59Aug 2024$533.22$931.17$1,464.39$222,056.51
60Sep 2024$535.45$928.94$1,464.39$221,521.06
61Oct 2024$537.69$926.70$1,464.39$220,983.37
62Nov 2024$539.94$924.45$1,464.39$220,443.43
63Dec 2024$542.20$922.19$1,464.39$219,901.23
2024 Total$6,359.38$11,213.3$17,572.68
64Jan 2025$544.47$919.92$1,464.39$219,356.76
65Feb 2025$546.75$917.64$1,464.39$218,810.01
66Mar 2025$549.03$915.36$1,464.39$218,260.98
67Apr 2025$551.33$913.06$1,464.39$217,709.65
68May 2025$553.64$910.75$1,464.39$217,156.01
69Jun 2025$555.95$908.44$1,464.39$216,600.06
70Jul 2025$558.28$906.11$1,464.39$216,041.78
71Aug 2025$560.62$903.77$1,464.39$215,481.16
72Sep 2025$562.96$901.43$1,464.39$214,918.20
73Oct 2025$565.32$899.07$1,464.39$214,352.88
74Nov 2025$567.68$896.71$1,464.39$213,785.20
75Dec 2025$570.06$894.33$1,464.39$213,215.14
2025 Total$6,686.09$10,886.59$17,572.68
76Jan 2026$572.44$891.95$1,464.39$212,642.70
77Feb 2026$574.83$889.56$1,464.39$212,067.87
78Mar 2026$577.24$887.15$1,464.39$211,490.63
79Apr 2026$579.65$884.74$1,464.39$210,910.98
80May 2026$582.08$882.31$1,464.39$210,328.90
81Jun 2026$584.51$879.88$1,464.39$209,744.39
82Jul 2026$586.96$877.43$1,464.39$209,157.43
83Aug 2026$589.41$874.98$1,464.39$208,568.02
84Sep 2026$591.88$872.51$1,464.39$207,976.14
85Oct 2026$594.36$870.03$1,464.39$207,381.78
86Nov 2026$596.84$867.55$1,464.39$206,784.94
87Dec 2026$599.34$865.05$1,464.39$206,185.60
2026 Total$7,029.54$10,543.14$17,572.68
88Jan 2027$601.85$862.54$1,464.39$205,583.75
89Feb 2027$604.36$860.03$1,464.39$204,979.39
90Mar 2027$606.89$857.50$1,464.39$204,372.50
91Apr 2027$609.43$854.96$1,464.39$203,763.07
92May 2027$611.98$852.41$1,464.39$203,151.09
93Jun 2027$614.54$849.85$1,464.39$202,536.55
94Jul 2027$617.11$847.28$1,464.39$201,919.44
95Aug 2027$619.69$844.70$1,464.39$201,299.75
96Sep 2027$622.29$842.10$1,464.39$200,677.46
97Oct 2027$624.89$839.50$1,464.39$200,052.57
98Nov 2027$627.50$836.89$1,464.39$199,425.07
99Dec 2027$630.13$834.26$1,464.39$198,794.94
2027 Total$7,390.66$10,182.02$17,572.68
100Jan 2028$632.76$831.63$1,464.39$198,162.18
101Feb 2028$635.41$828.98$1,464.39$197,526.77
102Mar 2028$638.07$826.32$1,464.39$196,888.70
103Apr 2028$640.74$823.65$1,464.39$196,247.96
104May 2028$643.42$820.97$1,464.39$195,604.54
105Jun 2028$646.11$818.28$1,464.39$194,958.43
106Jul 2028$648.81$815.58$1,464.39$194,309.62
107Aug 2028$651.53$812.86$1,464.39$193,658.09
108Sep 2028$654.25$810.14$1,464.39$193,003.84
109Oct 2028$656.99$807.40$1,464.39$192,346.85
110Nov 2028$659.74$804.65$1,464.39$191,687.11
111Dec 2028$662.50$801.89$1,464.39$191,024.61
2028 Total$7,770.33$9,802.35$17,572.68
112Jan 2029$665.27$799.12$1,464.39$190,359.34
113Feb 2029$668.05$796.34$1,464.39$189,691.29
114Mar 2029$670.85$793.54$1,464.39$189,020.44
115Apr 2029$673.65$790.74$1,464.39$188,346.79
116May 2029$676.47$787.92$1,464.39$187,670.32
117Jun 2029$679.30$785.09$1,464.39$186,991.02
118Jul 2029$682.14$782.25$1,464.39$186,308.88
119Aug 2029$685.00$779.39$1,464.39$185,623.88
120Sep 2029$687.86$776.53$1,464.39$184,936.02
121Oct 2029$690.74$773.65$1,464.39$184,245.28
122Nov 2029$693.63$770.76$1,464.39$183,551.65
123Dec 2029$696.53$767.86$1,464.39$182,855.12
2029 Total$8,169.49$9,403.19$17,572.68
124Jan 2030$699.45$764.94$1,464.39$182,155.67
125Feb 2030$702.37$762.02$1,464.39$181,453.30
126Mar 2030$705.31$759.08$1,464.39$180,747.99
127Apr 2030$708.26$756.13$1,464.39$180,039.73
128May 2030$711.22$753.17$1,464.39$179,328.51
129Jun 2030$714.20$750.19$1,464.39$178,614.31
130Jul 2030$717.19$747.20$1,464.39$177,897.12
131Aug 2030$720.19$744.20$1,464.39$177,176.93
132Sep 2030$723.20$741.19$1,464.39$176,453.73
133Oct 2030$726.23$738.16$1,464.39$175,727.50
134Nov 2030$729.26$735.13$1,464.39$174,998.24
135Dec 2030$732.31$732.08$1,464.39$174,265.93
2030 Total$8,589.19$8,983.49$17,572.68
136Jan 2031$735.38$729.01$1,464.39$173,530.55
137Feb 2031$738.45$725.94$1,464.39$172,792.10
138Mar 2031$741.54$722.85$1,464.39$172,050.56
139Apr 2031$744.65$719.74$1,464.39$171,305.91
140May 2031$747.76$716.63$1,464.39$170,558.15
141Jun 2031$750.89$713.50$1,464.39$169,807.26
142Jul 2031$754.03$710.36$1,464.39$169,053.23
143Aug 2031$757.18$707.21$1,464.39$168,296.05
144Sep 2031$760.35$704.04$1,464.39$167,535.70
145Oct 2031$763.53$700.86$1,464.39$166,772.17
146Nov 2031$766.73$697.66$1,464.39$166,005.44
147Dec 2031$769.93$694.46$1,464.39$165,235.51
2031 Total$9,030.42$8,542.26$17,572.68
148Jan 2032$773.15$691.24$1,464.39$164,462.36
149Feb 2032$776.39$688.00$1,464.39$163,685.97
150Mar 2032$779.64$684.75$1,464.39$162,906.33
151Apr 2032$782.90$681.49$1,464.39$162,123.43
152May 2032$786.17$678.22$1,464.39$161,337.26
153Jun 2032$789.46$674.93$1,464.39$160,547.80
154Jul 2032$792.77$671.62$1,464.39$159,755.03
155Aug 2032$796.08$668.31$1,464.39$158,958.95
156Sep 2032$799.41$664.98$1,464.39$158,159.54
157Oct 2032$802.76$661.63$1,464.39$157,356.78
158Nov 2032$806.11$658.28$1,464.39$156,550.67
159Dec 2032$809.49$654.90$1,464.39$155,741.18
2032 Total$9,494.33$8,078.35$17,572.68
160Jan 2033$812.87$651.52$1,464.39$154,928.31
161Feb 2033$816.27$648.12$1,464.39$154,112.04
162Mar 2033$819.69$644.70$1,464.39$153,292.35
163Apr 2033$823.12$641.27$1,464.39$152,469.23
164May 2033$826.56$637.83$1,464.39$151,642.67
165Jun 2033$830.02$634.37$1,464.39$150,812.65
166Jul 2033$833.49$630.90$1,464.39$149,979.16
167Aug 2033$836.98$627.41$1,464.39$149,142.18
168Sep 2033$840.48$623.91$1,464.39$148,301.70
169Oct 2033$843.99$620.40$1,464.39$147,457.71
170Nov 2033$847.53$616.86$1,464.39$146,610.18
171Dec 2033$851.07$613.32$1,464.39$145,759.11
2033 Total$9,982.07$7,590.61$17,572.68
172Jan 2034$854.63$609.76$1,464.39$144,904.48
173Feb 2034$858.21$606.18$1,464.39$144,046.27
174Mar 2034$861.80$602.59$1,464.39$143,184.47
175Apr 2034$865.40$598.99$1,464.39$142,319.07
176May 2034$869.02$595.37$1,464.39$141,450.05
177Jun 2034$872.66$591.73$1,464.39$140,577.39
178Jul 2034$876.31$588.08$1,464.39$139,701.08
179Aug 2034$879.97$584.42$1,464.39$138,821.11
180Sep 2034$883.66$580.73$1,464.39$137,937.45
181Oct 2034$887.35$577.04$1,464.39$137,050.10
182Nov 2034$891.06$573.33$1,464.39$136,159.04
183Dec 2034$894.79$569.60$1,464.39$135,264.25
2034 Total$10,494.86$7,077.82$17,572.68
184Jan 2035$898.53$565.86$1,464.39$134,365.72
185Feb 2035$902.29$562.10$1,464.39$133,463.43
186Mar 2035$906.07$558.32$1,464.39$132,557.36
187Apr 2035$909.86$554.53$1,464.39$131,647.50
188May 2035$913.66$550.73$1,464.39$130,733.84
189Jun 2035$917.49$546.90$1,464.39$129,816.35
190Jul 2035$921.32$543.07$1,464.39$128,895.03
191Aug 2035$925.18$539.21$1,464.39$127,969.85
192Sep 2035$929.05$535.34$1,464.39$127,040.80
193Oct 2035$932.94$531.45$1,464.39$126,107.86
194Nov 2035$936.84$527.55$1,464.39$125,171.02
195Dec 2035$940.76$523.63$1,464.39$124,230.26
2035 Total$11,033.99$6,538.69$17,572.68
196Jan 2036$944.69$519.70$1,464.39$123,285.57
197Feb 2036$948.65$515.74$1,464.39$122,336.92
198Mar 2036$952.61$511.78$1,464.39$121,384.31
199Apr 2036$956.60$507.79$1,464.39$120,427.71
200May 2036$960.60$503.79$1,464.39$119,467.11
201Jun 2036$964.62$499.77$1,464.39$118,502.49
202Jul 2036$968.65$495.74$1,464.39$117,533.84
203Aug 2036$972.71$491.68$1,464.39$116,561.13
204Sep 2036$976.78$487.61$1,464.39$115,584.35
205Oct 2036$980.86$483.53$1,464.39$114,603.49
206Nov 2036$984.97$479.42$1,464.39$113,618.52
207Dec 2036$989.09$475.30$1,464.39$112,629.43
2036 Total$11,600.83$5,971.85$17,572.68
208Jan 2037$993.22$471.17$1,464.39$111,636.21
209Feb 2037$997.38$467.01$1,464.39$110,638.83
210Mar 2037$1,001.55$462.84$1,464.39$109,637.28
211Apr 2037$1,005.74$458.65$1,464.39$108,631.54
212May 2037$1,009.95$454.44$1,464.39$107,621.59
213Jun 2037$1,014.17$450.22$1,464.39$106,607.42
214Jul 2037$1,018.42$445.97$1,464.39$105,589.00
215Aug 2037$1,022.68$441.71$1,464.39$104,566.32
216Sep 2037$1,026.95$437.44$1,464.39$103,539.37
217Oct 2037$1,031.25$433.14$1,464.39$102,508.12
218Nov 2037$1,035.56$428.83$1,464.39$101,472.56
219Dec 2037$1,039.90$424.49$1,464.39$100,432.66
2037 Total$12,196.77$5,375.91$17,572.68
220Jan 2038$1,044.25$420.14$1,464.39$99,388.41
221Feb 2038$1,048.62$415.77$1,464.39$98,339.79
222Mar 2038$1,053.00$411.39$1,464.39$97,286.79
223Apr 2038$1,057.41$406.98$1,464.39$96,229.38
224May 2038$1,061.83$402.56$1,464.39$95,167.55
225Jun 2038$1,066.27$398.12$1,464.39$94,101.28
226Jul 2038$1,070.73$393.66$1,464.39$93,030.55
227Aug 2038$1,075.21$389.18$1,464.39$91,955.34
228Sep 2038$1,079.71$384.68$1,464.39$90,875.63
229Oct 2038$1,084.23$380.16$1,464.39$89,791.40
230Nov 2038$1,088.76$375.63$1,464.39$88,702.64
231Dec 2038$1,093.32$371.07$1,464.39$87,609.32
2038 Total$12,823.34$4,749.34$17,572.68
232Jan 2039$1,097.89$366.50$1,464.39$86,511.43
233Feb 2039$1,102.48$361.91$1,464.39$85,408.95
234Mar 2039$1,107.10$357.29$1,464.39$84,301.85
235Apr 2039$1,111.73$352.66$1,464.39$83,190.12
236May 2039$1,116.38$348.01$1,464.39$82,073.74
237Jun 2039$1,121.05$343.34$1,464.39$80,952.69
238Jul 2039$1,125.74$338.65$1,464.39$79,826.95
239Aug 2039$1,130.45$333.94$1,464.39$78,696.50
240Sep 2039$1,135.18$329.21$1,464.39$77,561.32
241Oct 2039$1,139.93$324.46$1,464.39$76,421.39
242Nov 2039$1,144.69$319.70$1,464.39$75,276.70
243Dec 2039$1,149.48$314.91$1,464.39$74,127.22
2039 Total$13,482.1$4,090.58$17,572.68
244Jan 2040$1,154.29$310.10$1,464.39$72,972.93
245Feb 2040$1,159.12$305.27$1,464.39$71,813.81
246Mar 2040$1,163.97$300.42$1,464.39$70,649.84
247Apr 2040$1,168.84$295.55$1,464.39$69,481.00
248May 2040$1,173.73$290.66$1,464.39$68,307.27
249Jun 2040$1,178.64$285.75$1,464.39$67,128.63
250Jul 2040$1,183.57$280.82$1,464.39$65,945.06
251Aug 2040$1,188.52$275.87$1,464.39$64,756.54
252Sep 2040$1,193.49$270.90$1,464.39$63,563.05
253Oct 2040$1,198.48$265.91$1,464.39$62,364.57
254Nov 2040$1,203.50$260.89$1,464.39$61,161.07
255Dec 2040$1,208.53$255.86$1,464.39$59,952.54
2040 Total$14,174.68$3,398$17,572.68
256Jan 2041$1,213.59$250.80$1,464.39$58,738.95
257Feb 2041$1,218.67$245.72$1,464.39$57,520.28
258Mar 2041$1,223.76$240.63$1,464.39$56,296.52
259Apr 2041$1,228.88$235.51$1,464.39$55,067.64
260May 2041$1,234.02$230.37$1,464.39$53,833.62
261Jun 2041$1,239.19$225.20$1,464.39$52,594.43
262Jul 2041$1,244.37$220.02$1,464.39$51,350.06
263Aug 2041$1,249.58$214.81$1,464.39$50,100.48
264Sep 2041$1,254.80$209.59$1,464.39$48,845.68
265Oct 2041$1,260.05$204.34$1,464.39$47,585.63
266Nov 2041$1,265.32$199.07$1,464.39$46,320.31
267Dec 2041$1,270.62$193.77$1,464.39$45,049.69
2041 Total$14,902.85$2,669.83$17,572.68
268Jan 2042$1,275.93$188.46$1,464.39$43,773.76
269Feb 2042$1,281.27$183.12$1,464.39$42,492.49
270Mar 2042$1,286.63$177.76$1,464.39$41,205.86
271Apr 2042$1,292.01$172.38$1,464.39$39,913.85
272May 2042$1,297.42$166.97$1,464.39$38,616.43
273Jun 2042$1,302.84$161.55$1,464.39$37,313.59
274Jul 2042$1,308.29$156.10$1,464.39$36,005.30
275Aug 2042$1,313.77$150.62$1,464.39$34,691.53
276Sep 2042$1,319.26$145.13$1,464.39$33,372.27
277Oct 2042$1,324.78$139.61$1,464.39$32,047.49
278Nov 2042$1,330.32$134.07$1,464.39$30,717.17
279Dec 2042$1,335.89$128.50$1,464.39$29,381.28
2042 Total$15,668.41$1,904.27$17,572.68
280Jan 2043$1,341.48$122.91$1,464.39$28,039.80
281Feb 2043$1,347.09$117.30$1,464.39$26,692.71
282Mar 2043$1,352.73$111.66$1,464.39$25,339.98
283Apr 2043$1,358.38$106.01$1,464.39$23,981.60
284May 2043$1,364.07$100.32$1,464.39$22,617.53
285Jun 2043$1,369.77$94.62$1,464.39$21,247.76
286Jul 2043$1,375.50$88.89$1,464.39$19,872.26
287Aug 2043$1,381.26$83.13$1,464.39$18,491.00
288Sep 2043$1,387.04$77.35$1,464.39$17,103.96
289Oct 2043$1,392.84$71.55$1,464.39$15,711.12
290Nov 2043$1,398.67$65.72$1,464.39$14,312.45
291Dec 2043$1,404.52$59.87$1,464.39$12,907.93
2043 Total$16,473.35$1,099.33$17,572.68
292Jan 2044$1,410.39$54.00$1,464.39$11,497.54
293Feb 2044$1,416.29$48.10$1,464.39$10,081.25
294Mar 2044$1,422.22$42.17$1,464.39$8,659.03
295Apr 2044$1,428.17$36.22$1,464.39$7,230.86
296May 2044$1,434.14$30.25$1,464.39$5,796.72
297Jun 2044$1,440.14$24.25$1,464.39$4,356.58
298Jul 2044$1,446.16$18.23$1,464.39$2,910.42
299Aug 2044$1,452.21$12.18$1,464.39$1,458.21
300Sep 2044$1,458.21$6.10$1,464.31$0.00
2044 Total$12,907.93$271.5$13,179.43
Compare your product with the big 4 banks, or add more products to compare
As seen on