Fixed Home Loan (Interest Only) 2 Years from Pacific Mortgage Group

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
4.27%
Fixed - 2 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,068
Number of Repayments
300
Total Interest Paid
$20,400
Total repayments
$320,400
DatePrincipleInterestPaymentBalance
2019 Total$0$0$0
1Jan 2020$561.08$1,067.50$1,628.58$299,438.92
2Feb 2020$563.08$1,065.50$1,628.58$298,875.84
3Mar 2020$565.08$1,063.50$1,628.58$298,310.76
4Apr 2020$567.09$1,061.49$1,628.58$297,743.67
5May 2020$569.11$1,059.47$1,628.58$297,174.56
6Jun 2020$571.13$1,057.45$1,628.58$296,603.43
7Jul 2020$573.17$1,055.41$1,628.58$296,030.26
8Aug 2020$575.21$1,053.37$1,628.58$295,455.05
9Sep 2020$577.25$1,051.33$1,628.58$294,877.80
10Oct 2020$579.31$1,049.27$1,628.58$294,298.49
11Nov 2020$581.37$1,047.21$1,628.58$293,717.12
12Dec 2020$583.44$1,045.14$1,628.58$293,133.68
2020 Total$6,866.32$12,676.64$19,542.96
13Jan 2021$585.51$1,043.07$1,628.58$292,548.17
14Feb 2021$587.60$1,040.98$1,628.58$291,960.57
15Mar 2021$589.69$1,038.89$1,628.58$291,370.88
16Apr 2021$591.79$1,036.79$1,628.58$290,779.09
17May 2021$593.89$1,034.69$1,628.58$290,185.20
18Jun 2021$596.00$1,032.58$1,628.58$289,589.20
19Jul 2021$598.13$1,030.45$1,628.58$288,991.07
20Aug 2021$600.25$1,028.33$1,628.58$288,390.82
21Sep 2021$602.39$1,026.19$1,628.58$287,788.43
22Oct 2021$604.53$1,024.05$1,628.58$287,183.90
23Nov 2021$606.68$1,021.90$1,628.58$286,577.22
24Dec 2021$608.84$1,019.74$1,628.58$285,968.38
2021 Total$7,165.3$12,377.66$19,542.96
25Jan 2022$611.01$1,017.57$1,628.58$285,357.37
26Feb 2022$613.18$1,015.40$1,628.58$284,744.19
27Mar 2022$615.37$1,013.21$1,628.58$284,128.82
28Apr 2022$617.55$1,011.03$1,628.58$283,511.27
29May 2022$619.75$1,008.83$1,628.58$282,891.52
30Jun 2022$621.96$1,006.62$1,628.58$282,269.56
31Jul 2022$624.17$1,004.41$1,628.58$281,645.39
32Aug 2022$626.39$1,002.19$1,628.58$281,019.00
33Sep 2022$628.62$999.96$1,628.58$280,390.38
34Oct 2022$630.86$997.72$1,628.58$279,759.52
35Nov 2022$633.10$995.48$1,628.58$279,126.42
36Dec 2022$635.36$993.22$1,628.58$278,491.06
2022 Total$7,477.32$12,065.64$19,542.96
37Jan 2023$637.62$990.96$1,628.58$277,853.44
38Feb 2023$639.88$988.70$1,628.58$277,213.56
39Mar 2023$642.16$986.42$1,628.58$276,571.40
40Apr 2023$644.45$984.13$1,628.58$275,926.95
41May 2023$646.74$981.84$1,628.58$275,280.21
42Jun 2023$649.04$979.54$1,628.58$274,631.17
43Jul 2023$651.35$977.23$1,628.58$273,979.82
44Aug 2023$653.67$974.91$1,628.58$273,326.15
45Sep 2023$655.99$972.59$1,628.58$272,670.16
46Oct 2023$658.33$970.25$1,628.58$272,011.83
47Nov 2023$660.67$967.91$1,628.58$271,351.16
48Dec 2023$663.02$965.56$1,628.58$270,688.14
2023 Total$7,802.92$11,740.04$19,542.96
49Jan 2024$665.38$963.20$1,628.58$270,022.76
50Feb 2024$667.75$960.83$1,628.58$269,355.01
51Mar 2024$670.13$958.45$1,628.58$268,684.88
52Apr 2024$672.51$956.07$1,628.58$268,012.37
53May 2024$674.90$953.68$1,628.58$267,337.47
54Jun 2024$677.30$951.28$1,628.58$266,660.17
55Jul 2024$679.71$948.87$1,628.58$265,980.46
56Aug 2024$682.13$946.45$1,628.58$265,298.33
57Sep 2024$684.56$944.02$1,628.58$264,613.77
58Oct 2024$687.00$941.58$1,628.58$263,926.77
59Nov 2024$689.44$939.14$1,628.58$263,237.33
60Dec 2024$691.89$936.69$1,628.58$262,545.44
2024 Total$8,142.7$11,400.26$19,542.96
61Jan 2025$694.36$934.22$1,628.58$261,851.08
62Feb 2025$696.83$931.75$1,628.58$261,154.25
63Mar 2025$699.31$929.27$1,628.58$260,454.94
64Apr 2025$701.79$926.79$1,628.58$259,753.15
65May 2025$704.29$924.29$1,628.58$259,048.86
66Jun 2025$706.80$921.78$1,628.58$258,342.06
67Jul 2025$709.31$919.27$1,628.58$257,632.75
68Aug 2025$711.84$916.74$1,628.58$256,920.91
69Sep 2025$714.37$914.21$1,628.58$256,206.54
70Oct 2025$716.91$911.67$1,628.58$255,489.63
71Nov 2025$719.46$909.12$1,628.58$254,770.17
72Dec 2025$722.02$906.56$1,628.58$254,048.15
2025 Total$8,497.29$11,045.67$19,542.96
73Jan 2026$724.59$903.99$1,628.58$253,323.56
74Feb 2026$727.17$901.41$1,628.58$252,596.39
75Mar 2026$729.76$898.82$1,628.58$251,866.63
76Apr 2026$732.35$896.23$1,628.58$251,134.28
77May 2026$734.96$893.62$1,628.58$250,399.32
78Jun 2026$737.58$891.00$1,628.58$249,661.74
79Jul 2026$740.20$888.38$1,628.58$248,921.54
80Aug 2026$742.83$885.75$1,628.58$248,178.71
81Sep 2026$745.48$883.10$1,628.58$247,433.23
82Oct 2026$748.13$880.45$1,628.58$246,685.10
83Nov 2026$750.79$877.79$1,628.58$245,934.31
84Dec 2026$753.46$875.12$1,628.58$245,180.85
2026 Total$8,867.3$10,675.66$19,542.96
85Jan 2027$756.14$872.44$1,628.58$244,424.71
86Feb 2027$758.84$869.74$1,628.58$243,665.87
87Mar 2027$761.54$867.04$1,628.58$242,904.33
88Apr 2027$764.25$864.33$1,628.58$242,140.08
89May 2027$766.96$861.62$1,628.58$241,373.12
90Jun 2027$769.69$858.89$1,628.58$240,603.43
91Jul 2027$772.43$856.15$1,628.58$239,831.00
92Aug 2027$775.18$853.40$1,628.58$239,055.82
93Sep 2027$777.94$850.64$1,628.58$238,277.88
94Oct 2027$780.71$847.87$1,628.58$237,497.17
95Nov 2027$783.49$845.09$1,628.58$236,713.68
96Dec 2027$786.27$842.31$1,628.58$235,927.41
2027 Total$9,253.44$10,289.52$19,542.96
97Jan 2028$789.07$839.51$1,628.58$235,138.34
98Feb 2028$791.88$836.70$1,628.58$234,346.46
99Mar 2028$794.70$833.88$1,628.58$233,551.76
100Apr 2028$797.52$831.06$1,628.58$232,754.24
101May 2028$800.36$828.22$1,628.58$231,953.88
102Jun 2028$803.21$825.37$1,628.58$231,150.67
103Jul 2028$806.07$822.51$1,628.58$230,344.60
104Aug 2028$808.94$819.64$1,628.58$229,535.66
105Sep 2028$811.82$816.76$1,628.58$228,723.84
106Oct 2028$814.70$813.88$1,628.58$227,909.14
107Nov 2028$817.60$810.98$1,628.58$227,091.54
108Dec 2028$820.51$808.07$1,628.58$226,271.03
2028 Total$9,656.38$9,886.58$19,542.96
109Jan 2029$823.43$805.15$1,628.58$225,447.60
110Feb 2029$826.36$802.22$1,628.58$224,621.24
111Mar 2029$829.30$799.28$1,628.58$223,791.94
112Apr 2029$832.25$796.33$1,628.58$222,959.69
113May 2029$835.22$793.36$1,628.58$222,124.47
114Jun 2029$838.19$790.39$1,628.58$221,286.28
115Jul 2029$841.17$787.41$1,628.58$220,445.11
116Aug 2029$844.16$784.42$1,628.58$219,600.95
117Sep 2029$847.17$781.41$1,628.58$218,753.78
118Oct 2029$850.18$778.40$1,628.58$217,903.60
119Nov 2029$853.21$775.37$1,628.58$217,050.39
120Dec 2029$856.24$772.34$1,628.58$216,194.15
2029 Total$10,076.88$9,466.08$19,542.96
121Jan 2030$859.29$769.29$1,628.58$215,334.86
122Feb 2030$862.35$766.23$1,628.58$214,472.51
123Mar 2030$865.42$763.16$1,628.58$213,607.09
124Apr 2030$868.49$760.09$1,628.58$212,738.60
125May 2030$871.59$756.99$1,628.58$211,867.01
126Jun 2030$874.69$753.89$1,628.58$210,992.32
127Jul 2030$877.80$750.78$1,628.58$210,114.52
128Aug 2030$880.92$747.66$1,628.58$209,233.60
129Sep 2030$884.06$744.52$1,628.58$208,349.54
130Oct 2030$887.20$741.38$1,628.58$207,462.34
131Nov 2030$890.36$738.22$1,628.58$206,571.98
132Dec 2030$893.53$735.05$1,628.58$205,678.45
2030 Total$10,515.7$9,027.26$19,542.96
133Jan 2031$896.71$731.87$1,628.58$204,781.74
134Feb 2031$899.90$728.68$1,628.58$203,881.84
135Mar 2031$903.10$725.48$1,628.58$202,978.74
136Apr 2031$906.31$722.27$1,628.58$202,072.43
137May 2031$909.54$719.04$1,628.58$201,162.89
138Jun 2031$912.78$715.80$1,628.58$200,250.11
139Jul 2031$916.02$712.56$1,628.58$199,334.09
140Aug 2031$919.28$709.30$1,628.58$198,414.81
141Sep 2031$922.55$706.03$1,628.58$197,492.26
142Oct 2031$925.84$702.74$1,628.58$196,566.42
143Nov 2031$929.13$699.45$1,628.58$195,637.29
144Dec 2031$932.44$696.14$1,628.58$194,704.85
2031 Total$10,973.6$8,569.36$19,542.96
145Jan 2032$935.76$692.82$1,628.58$193,769.09
146Feb 2032$939.08$689.50$1,628.58$192,830.01
147Mar 2032$942.43$686.15$1,628.58$191,887.58
148Apr 2032$945.78$682.80$1,628.58$190,941.80
149May 2032$949.15$679.43$1,628.58$189,992.65
150Jun 2032$952.52$676.06$1,628.58$189,040.13
151Jul 2032$955.91$672.67$1,628.58$188,084.22
152Aug 2032$959.31$669.27$1,628.58$187,124.91
153Sep 2032$962.73$665.85$1,628.58$186,162.18
154Oct 2032$966.15$662.43$1,628.58$185,196.03
155Nov 2032$969.59$658.99$1,628.58$184,226.44
156Dec 2032$973.04$655.54$1,628.58$183,253.40
2032 Total$11,451.45$8,091.51$19,542.96
157Jan 2033$976.50$652.08$1,628.58$182,276.90
158Feb 2033$979.98$648.60$1,628.58$181,296.92
159Mar 2033$983.47$645.11$1,628.58$180,313.45
160Apr 2033$986.96$641.62$1,628.58$179,326.49
161May 2033$990.48$638.10$1,628.58$178,336.01
162Jun 2033$994.00$634.58$1,628.58$177,342.01
163Jul 2033$997.54$631.04$1,628.58$176,344.47
164Aug 2033$1,001.09$627.49$1,628.58$175,343.38
165Sep 2033$1,004.65$623.93$1,628.58$174,338.73
166Oct 2033$1,008.22$620.36$1,628.58$173,330.51
167Nov 2033$1,011.81$616.77$1,628.58$172,318.70
168Dec 2033$1,015.41$613.17$1,628.58$171,303.29
2033 Total$11,950.11$7,592.85$19,542.96
169Jan 2034$1,019.03$609.55$1,628.58$170,284.26
170Feb 2034$1,022.65$605.93$1,628.58$169,261.61
171Mar 2034$1,026.29$602.29$1,628.58$168,235.32
172Apr 2034$1,029.94$598.64$1,628.58$167,205.38
173May 2034$1,033.61$594.97$1,628.58$166,171.77
174Jun 2034$1,037.29$591.29$1,628.58$165,134.48
175Jul 2034$1,040.98$587.60$1,628.58$164,093.50
176Aug 2034$1,044.68$583.90$1,628.58$163,048.82
177Sep 2034$1,048.40$580.18$1,628.58$162,000.42
178Oct 2034$1,052.13$576.45$1,628.58$160,948.29
179Nov 2034$1,055.87$572.71$1,628.58$159,892.42
180Dec 2034$1,059.63$568.95$1,628.58$158,832.79
2034 Total$12,470.5$7,072.46$19,542.96
181Jan 2035$1,063.40$565.18$1,628.58$157,769.39
182Feb 2035$1,067.18$561.40$1,628.58$156,702.21
183Mar 2035$1,070.98$557.60$1,628.58$155,631.23
184Apr 2035$1,074.79$553.79$1,628.58$154,556.44
185May 2035$1,078.62$549.96$1,628.58$153,477.82
186Jun 2035$1,082.45$546.13$1,628.58$152,395.37
187Jul 2035$1,086.31$542.27$1,628.58$151,309.06
188Aug 2035$1,090.17$538.41$1,628.58$150,218.89
189Sep 2035$1,094.05$534.53$1,628.58$149,124.84
190Oct 2035$1,097.94$530.64$1,628.58$148,026.90
191Nov 2035$1,101.85$526.73$1,628.58$146,925.05
192Dec 2035$1,105.77$522.81$1,628.58$145,819.28
2035 Total$13,013.51$6,529.45$19,542.96
193Jan 2036$1,109.71$518.87$1,628.58$144,709.57
194Feb 2036$1,113.66$514.92$1,628.58$143,595.91
195Mar 2036$1,117.62$510.96$1,628.58$142,478.29
196Apr 2036$1,121.59$506.99$1,628.58$141,356.70
197May 2036$1,125.59$502.99$1,628.58$140,231.11
198Jun 2036$1,129.59$498.99$1,628.58$139,101.52
199Jul 2036$1,133.61$494.97$1,628.58$137,967.91
200Aug 2036$1,137.64$490.94$1,628.58$136,830.27
201Sep 2036$1,141.69$486.89$1,628.58$135,688.58
202Oct 2036$1,145.75$482.83$1,628.58$134,542.83
203Nov 2036$1,149.83$478.75$1,628.58$133,393.00
204Dec 2036$1,153.92$474.66$1,628.58$132,239.08
2036 Total$13,580.2$5,962.76$19,542.96
205Jan 2037$1,158.03$470.55$1,628.58$131,081.05
206Feb 2037$1,162.15$466.43$1,628.58$129,918.90
207Mar 2037$1,166.29$462.29$1,628.58$128,752.61
208Apr 2037$1,170.44$458.14$1,628.58$127,582.17
209May 2037$1,174.60$453.98$1,628.58$126,407.57
210Jun 2037$1,178.78$449.80$1,628.58$125,228.79
211Jul 2037$1,182.97$445.61$1,628.58$124,045.82
212Aug 2037$1,187.18$441.40$1,628.58$122,858.64
213Sep 2037$1,191.41$437.17$1,628.58$121,667.23
214Oct 2037$1,195.65$432.93$1,628.58$120,471.58
215Nov 2037$1,199.90$428.68$1,628.58$119,271.68
216Dec 2037$1,204.17$424.41$1,628.58$118,067.51
2037 Total$14,171.57$5,371.39$19,542.96
217Jan 2038$1,208.46$420.12$1,628.58$116,859.05
218Feb 2038$1,212.76$415.82$1,628.58$115,646.29
219Mar 2038$1,217.07$411.51$1,628.58$114,429.22
220Apr 2038$1,221.40$407.18$1,628.58$113,207.82
221May 2038$1,225.75$402.83$1,628.58$111,982.07
222Jun 2038$1,230.11$398.47$1,628.58$110,751.96
223Jul 2038$1,234.49$394.09$1,628.58$109,517.47
224Aug 2038$1,238.88$389.70$1,628.58$108,278.59
225Sep 2038$1,243.29$385.29$1,628.58$107,035.30
226Oct 2038$1,247.71$380.87$1,628.58$105,787.59
227Nov 2038$1,252.15$376.43$1,628.58$104,535.44
228Dec 2038$1,256.61$371.97$1,628.58$103,278.83
2038 Total$14,788.68$4,754.28$19,542.96
229Jan 2039$1,261.08$367.50$1,628.58$102,017.75
230Feb 2039$1,265.57$363.01$1,628.58$100,752.18
231Mar 2039$1,270.07$358.51$1,628.58$99,482.11
232Apr 2039$1,274.59$353.99$1,628.58$98,207.52
233May 2039$1,279.12$349.46$1,628.58$96,928.40
234Jun 2039$1,283.68$344.90$1,628.58$95,644.72
235Jul 2039$1,288.24$340.34$1,628.58$94,356.48
236Aug 2039$1,292.83$335.75$1,628.58$93,063.65
237Sep 2039$1,297.43$331.15$1,628.58$91,766.22
238Oct 2039$1,302.05$326.53$1,628.58$90,464.17
239Nov 2039$1,306.68$321.90$1,628.58$89,157.49
240Dec 2039$1,311.33$317.25$1,628.58$87,846.16
2039 Total$15,432.67$4,110.29$19,542.96
241Jan 2040$1,315.99$312.59$1,628.58$86,530.17
242Feb 2040$1,320.68$307.90$1,628.58$85,209.49
243Mar 2040$1,325.38$303.20$1,628.58$83,884.11
244Apr 2040$1,330.09$298.49$1,628.58$82,554.02
245May 2040$1,334.83$293.75$1,628.58$81,219.19
246Jun 2040$1,339.58$289.00$1,628.58$79,879.61
247Jul 2040$1,344.34$284.24$1,628.58$78,535.27
248Aug 2040$1,349.13$279.45$1,628.58$77,186.14
249Sep 2040$1,353.93$274.65$1,628.58$75,832.21
250Oct 2040$1,358.74$269.84$1,628.58$74,473.47
251Nov 2040$1,363.58$265.00$1,628.58$73,109.89
252Dec 2040$1,368.43$260.15$1,628.58$71,741.46
2040 Total$16,104.7$3,438.26$19,542.96
253Jan 2041$1,373.30$255.28$1,628.58$70,368.16
254Feb 2041$1,378.19$250.39$1,628.58$68,989.97
255Mar 2041$1,383.09$245.49$1,628.58$67,606.88
256Apr 2041$1,388.01$240.57$1,628.58$66,218.87
257May 2041$1,392.95$235.63$1,628.58$64,825.92
258Jun 2041$1,397.91$230.67$1,628.58$63,428.01
259Jul 2041$1,402.88$225.70$1,628.58$62,025.13
260Aug 2041$1,407.87$220.71$1,628.58$60,617.26
261Sep 2041$1,412.88$215.70$1,628.58$59,204.38
262Oct 2041$1,417.91$210.67$1,628.58$57,786.47
263Nov 2041$1,422.96$205.62$1,628.58$56,363.51
264Dec 2041$1,428.02$200.56$1,628.58$54,935.49
2041 Total$16,805.97$2,736.99$19,542.96
265Jan 2042$1,433.10$195.48$1,628.58$53,502.39
266Feb 2042$1,438.20$190.38$1,628.58$52,064.19
267Mar 2042$1,443.32$185.26$1,628.58$50,620.87
268Apr 2042$1,448.45$180.13$1,628.58$49,172.42
269May 2042$1,453.61$174.97$1,628.58$47,718.81
270Jun 2042$1,458.78$169.80$1,628.58$46,260.03
271Jul 2042$1,463.97$164.61$1,628.58$44,796.06
272Aug 2042$1,469.18$159.40$1,628.58$43,326.88
273Sep 2042$1,474.41$154.17$1,628.58$41,852.47
274Oct 2042$1,479.65$148.93$1,628.58$40,372.82
275Nov 2042$1,484.92$143.66$1,628.58$38,887.90
276Dec 2042$1,490.20$138.38$1,628.58$37,397.70
2042 Total$17,537.79$2,005.17$19,542.96
277Jan 2043$1,495.51$133.07$1,628.58$35,902.19
278Feb 2043$1,500.83$127.75$1,628.58$34,401.36
279Mar 2043$1,506.17$122.41$1,628.58$32,895.19
280Apr 2043$1,511.53$117.05$1,628.58$31,383.66
281May 2043$1,516.91$111.67$1,628.58$29,866.75
282Jun 2043$1,522.30$106.28$1,628.58$28,344.45
283Jul 2043$1,527.72$100.86$1,628.58$26,816.73
284Aug 2043$1,533.16$95.42$1,628.58$25,283.57
285Sep 2043$1,538.61$89.97$1,628.58$23,744.96
286Oct 2043$1,544.09$84.49$1,628.58$22,200.87
287Nov 2043$1,549.58$79.00$1,628.58$20,651.29
288Dec 2043$1,555.10$73.48$1,628.58$19,096.19
2043 Total$18,301.51$1,241.45$19,542.96
289Jan 2044$1,560.63$67.95$1,628.58$17,535.56
290Feb 2044$1,566.18$62.40$1,628.58$15,969.38
291Mar 2044$1,571.76$56.82$1,628.58$14,397.62
292Apr 2044$1,577.35$51.23$1,628.58$12,820.27
293May 2044$1,582.96$45.62$1,628.58$11,237.31
294Jun 2044$1,588.59$39.99$1,628.58$9,648.72
295Jul 2044$1,594.25$34.33$1,628.58$8,054.47
296Aug 2044$1,599.92$28.66$1,628.58$6,454.55
297Sep 2044$1,605.61$22.97$1,628.58$4,848.94
298Oct 2044$1,611.33$17.25$1,628.58$3,237.61
299Nov 2044$1,617.06$11.52$1,628.58$1,620.55
300Dec 2044$1,620.55$5.77$1,626.32$0.00
2044 Total$19,096.19$444.51$19,540.7
Compare your product with the big 4 banks, or add more products to compare
As seen on