Basic Variable Investment Loan (Interest Only) from People's Choice Credit Union

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
5.38%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,121
Number of Repayments
300
Total Interest Paid
$86,300
Total repayments
$336,300
DatePrincipleInterestPaymentBalance
1Oct 2019$396.52$1,120.83$1,517.35$249,603.48
2Nov 2019$398.29$1,119.06$1,517.35$249,205.19
3Dec 2019$400.08$1,117.27$1,517.35$248,805.11
2019 Total$1,194.89$3,357.16$4,552.05
4Jan 2020$401.87$1,115.48$1,517.35$248,403.24
5Feb 2020$403.68$1,113.67$1,517.35$247,999.56
6Mar 2020$405.49$1,111.86$1,517.35$247,594.07
7Apr 2020$407.30$1,110.05$1,517.35$247,186.77
8May 2020$409.13$1,108.22$1,517.35$246,777.64
9Jun 2020$410.96$1,106.39$1,517.35$246,366.68
10Jul 2020$412.81$1,104.54$1,517.35$245,953.87
11Aug 2020$414.66$1,102.69$1,517.35$245,539.21
12Sep 2020$416.52$1,100.83$1,517.35$245,122.69
13Oct 2020$418.38$1,098.97$1,517.35$244,704.31
14Nov 2020$420.26$1,097.09$1,517.35$244,284.05
15Dec 2020$422.14$1,095.21$1,517.35$243,861.91
2020 Total$4,943.2$13,265$18,208.2
16Jan 2021$424.04$1,093.31$1,517.35$243,437.87
17Feb 2021$425.94$1,091.41$1,517.35$243,011.93
18Mar 2021$427.85$1,089.50$1,517.35$242,584.08
19Apr 2021$429.76$1,087.59$1,517.35$242,154.32
20May 2021$431.69$1,085.66$1,517.35$241,722.63
21Jun 2021$433.63$1,083.72$1,517.35$241,289.00
22Jul 2021$435.57$1,081.78$1,517.35$240,853.43
23Aug 2021$437.52$1,079.83$1,517.35$240,415.91
24Sep 2021$439.49$1,077.86$1,517.35$239,976.42
25Oct 2021$441.46$1,075.89$1,517.35$239,534.96
26Nov 2021$443.43$1,073.92$1,517.35$239,091.53
27Dec 2021$445.42$1,071.93$1,517.35$238,646.11
2021 Total$5,215.8$12,992.4$18,208.2
28Jan 2022$447.42$1,069.93$1,517.35$238,198.69
29Feb 2022$449.43$1,067.92$1,517.35$237,749.26
30Mar 2022$451.44$1,065.91$1,517.35$237,297.82
31Apr 2022$453.46$1,063.89$1,517.35$236,844.36
32May 2022$455.50$1,061.85$1,517.35$236,388.86
33Jun 2022$457.54$1,059.81$1,517.35$235,931.32
34Jul 2022$459.59$1,057.76$1,517.35$235,471.73
35Aug 2022$461.65$1,055.70$1,517.35$235,010.08
36Sep 2022$463.72$1,053.63$1,517.35$234,546.36
37Oct 2022$465.80$1,051.55$1,517.35$234,080.56
38Nov 2022$467.89$1,049.46$1,517.35$233,612.67
39Dec 2022$469.99$1,047.36$1,517.35$233,142.68
2022 Total$5,503.43$12,704.77$18,208.2
40Jan 2023$472.09$1,045.26$1,517.35$232,670.59
41Feb 2023$474.21$1,043.14$1,517.35$232,196.38
42Mar 2023$476.34$1,041.01$1,517.35$231,720.04
43Apr 2023$478.47$1,038.88$1,517.35$231,241.57
44May 2023$480.62$1,036.73$1,517.35$230,760.95
45Jun 2023$482.77$1,034.58$1,517.35$230,278.18
46Jul 2023$484.94$1,032.41$1,517.35$229,793.24
47Aug 2023$487.11$1,030.24$1,517.35$229,306.13
48Sep 2023$489.29$1,028.06$1,517.35$228,816.84
49Oct 2023$491.49$1,025.86$1,517.35$228,325.35
50Nov 2023$493.69$1,023.66$1,517.35$227,831.66
51Dec 2023$495.90$1,021.45$1,517.35$227,335.76
2023 Total$5,806.92$12,401.28$18,208.2
52Jan 2024$498.13$1,019.22$1,517.35$226,837.63
53Feb 2024$500.36$1,016.99$1,517.35$226,337.27
54Mar 2024$502.60$1,014.75$1,517.35$225,834.67
55Apr 2024$504.86$1,012.49$1,517.35$225,329.81
56May 2024$507.12$1,010.23$1,517.35$224,822.69
57Jun 2024$509.39$1,007.96$1,517.35$224,313.30
58Jul 2024$511.68$1,005.67$1,517.35$223,801.62
59Aug 2024$513.97$1,003.38$1,517.35$223,287.65
60Sep 2024$516.28$1,001.07$1,517.35$222,771.37
61Oct 2024$518.59$998.76$1,517.35$222,252.78
62Nov 2024$520.92$996.43$1,517.35$221,731.86
63Dec 2024$523.25$994.10$1,517.35$221,208.61
2024 Total$6,127.15$12,081.05$18,208.2
64Jan 2025$525.60$991.75$1,517.35$220,683.01
65Feb 2025$527.95$989.40$1,517.35$220,155.06
66Mar 2025$530.32$987.03$1,517.35$219,624.74
67Apr 2025$532.70$984.65$1,517.35$219,092.04
68May 2025$535.09$982.26$1,517.35$218,556.95
69Jun 2025$537.49$979.86$1,517.35$218,019.46
70Jul 2025$539.90$977.45$1,517.35$217,479.56
71Aug 2025$542.32$975.03$1,517.35$216,937.24
72Sep 2025$544.75$972.60$1,517.35$216,392.49
73Oct 2025$547.19$970.16$1,517.35$215,845.30
74Nov 2025$549.64$967.71$1,517.35$215,295.66
75Dec 2025$552.11$965.24$1,517.35$214,743.55
2025 Total$6,465.06$11,743.14$18,208.2
76Jan 2026$554.58$962.77$1,517.35$214,188.97
77Feb 2026$557.07$960.28$1,517.35$213,631.90
78Mar 2026$559.57$957.78$1,517.35$213,072.33
79Apr 2026$562.08$955.27$1,517.35$212,510.25
80May 2026$564.60$952.75$1,517.35$211,945.65
81Jun 2026$567.13$950.22$1,517.35$211,378.52
82Jul 2026$569.67$947.68$1,517.35$210,808.85
83Aug 2026$572.22$945.13$1,517.35$210,236.63
84Sep 2026$574.79$942.56$1,517.35$209,661.84
85Oct 2026$577.37$939.98$1,517.35$209,084.47
86Nov 2026$579.95$937.40$1,517.35$208,504.52
87Dec 2026$582.55$934.80$1,517.35$207,921.97
2026 Total$6,821.58$11,386.62$18,208.2
88Jan 2027$585.17$932.18$1,517.35$207,336.80
89Feb 2027$587.79$929.56$1,517.35$206,749.01
90Mar 2027$590.43$926.92$1,517.35$206,158.58
91Apr 2027$593.07$924.28$1,517.35$205,565.51
92May 2027$595.73$921.62$1,517.35$204,969.78
93Jun 2027$598.40$918.95$1,517.35$204,371.38
94Jul 2027$601.08$916.27$1,517.35$203,770.30
95Aug 2027$603.78$913.57$1,517.35$203,166.52
96Sep 2027$606.49$910.86$1,517.35$202,560.03
97Oct 2027$609.21$908.14$1,517.35$201,950.82
98Nov 2027$611.94$905.41$1,517.35$201,338.88
99Dec 2027$614.68$902.67$1,517.35$200,724.20
2027 Total$7,197.77$11,010.43$18,208.2
100Jan 2028$617.44$899.91$1,517.35$200,106.76
101Feb 2028$620.20$897.15$1,517.35$199,486.56
102Mar 2028$622.99$894.36$1,517.35$198,863.57
103Apr 2028$625.78$891.57$1,517.35$198,237.79
104May 2028$628.58$888.77$1,517.35$197,609.21
105Jun 2028$631.40$885.95$1,517.35$196,977.81
106Jul 2028$634.23$883.12$1,517.35$196,343.58
107Aug 2028$637.08$880.27$1,517.35$195,706.50
108Sep 2028$639.93$877.42$1,517.35$195,066.57
109Oct 2028$642.80$874.55$1,517.35$194,423.77
110Nov 2028$645.68$871.67$1,517.35$193,778.09
111Dec 2028$648.58$868.77$1,517.35$193,129.51
2028 Total$7,594.69$10,613.51$18,208.2
112Jan 2029$651.49$865.86$1,517.35$192,478.02
113Feb 2029$654.41$862.94$1,517.35$191,823.61
114Mar 2029$657.34$860.01$1,517.35$191,166.27
115Apr 2029$660.29$857.06$1,517.35$190,505.98
116May 2029$663.25$854.10$1,517.35$189,842.73
117Jun 2029$666.22$851.13$1,517.35$189,176.51
118Jul 2029$669.21$848.14$1,517.35$188,507.30
119Aug 2029$672.21$845.14$1,517.35$187,835.09
120Sep 2029$675.22$842.13$1,517.35$187,159.87
121Oct 2029$678.25$839.10$1,517.35$186,481.62
122Nov 2029$681.29$836.06$1,517.35$185,800.33
123Dec 2029$684.35$833.00$1,517.35$185,115.98
2029 Total$8,013.53$10,194.67$18,208.2
124Jan 2030$687.41$829.94$1,517.35$184,428.57
125Feb 2030$690.50$826.85$1,517.35$183,738.07
126Mar 2030$693.59$823.76$1,517.35$183,044.48
127Apr 2030$696.70$820.65$1,517.35$182,347.78
128May 2030$699.82$817.53$1,517.35$181,647.96
129Jun 2030$702.96$814.39$1,517.35$180,945.00
130Jul 2030$706.11$811.24$1,517.35$180,238.89
131Aug 2030$709.28$808.07$1,517.35$179,529.61
132Sep 2030$712.46$804.89$1,517.35$178,817.15
133Oct 2030$715.65$801.70$1,517.35$178,101.50
134Nov 2030$718.86$798.49$1,517.35$177,382.64
135Dec 2030$722.08$795.27$1,517.35$176,660.56
2030 Total$8,455.42$9,752.78$18,208.2
136Jan 2031$725.32$792.03$1,517.35$175,935.24
137Feb 2031$728.57$788.78$1,517.35$175,206.67
138Mar 2031$731.84$785.51$1,517.35$174,474.83
139Apr 2031$735.12$782.23$1,517.35$173,739.71
140May 2031$738.42$778.93$1,517.35$173,001.29
141Jun 2031$741.73$775.62$1,517.35$172,259.56
142Jul 2031$745.05$772.30$1,517.35$171,514.51
143Aug 2031$748.39$768.96$1,517.35$170,766.12
144Sep 2031$751.75$765.60$1,517.35$170,014.37
145Oct 2031$755.12$762.23$1,517.35$169,259.25
146Nov 2031$758.50$758.85$1,517.35$168,500.75
147Dec 2031$761.90$755.45$1,517.35$167,738.85
2031 Total$8,921.71$9,286.49$18,208.2
148Jan 2032$765.32$752.03$1,517.35$166,973.53
149Feb 2032$768.75$748.60$1,517.35$166,204.78
150Mar 2032$772.20$745.15$1,517.35$165,432.58
151Apr 2032$775.66$741.69$1,517.35$164,656.92
152May 2032$779.14$738.21$1,517.35$163,877.78
153Jun 2032$782.63$734.72$1,517.35$163,095.15
154Jul 2032$786.14$731.21$1,517.35$162,309.01
155Aug 2032$789.66$727.69$1,517.35$161,519.35
156Sep 2032$793.20$724.15$1,517.35$160,726.15
157Oct 2032$796.76$720.59$1,517.35$159,929.39
158Nov 2032$800.33$717.02$1,517.35$159,129.06
159Dec 2032$803.92$713.43$1,517.35$158,325.14
2032 Total$9,413.71$8,794.49$18,208.2
160Jan 2033$807.53$709.82$1,517.35$157,517.61
161Feb 2033$811.15$706.20$1,517.35$156,706.46
162Mar 2033$814.78$702.57$1,517.35$155,891.68
163Apr 2033$818.44$698.91$1,517.35$155,073.24
164May 2033$822.10$695.25$1,517.35$154,251.14
165Jun 2033$825.79$691.56$1,517.35$153,425.35
166Jul 2033$829.49$687.86$1,517.35$152,595.86
167Aug 2033$833.21$684.14$1,517.35$151,762.65
168Sep 2033$836.95$680.40$1,517.35$150,925.70
169Oct 2033$840.70$676.65$1,517.35$150,085.00
170Nov 2033$844.47$672.88$1,517.35$149,240.53
171Dec 2033$848.25$669.10$1,517.35$148,392.28
2033 Total$9,932.86$8,275.34$18,208.2
172Jan 2034$852.06$665.29$1,517.35$147,540.22
173Feb 2034$855.88$661.47$1,517.35$146,684.34
174Mar 2034$859.72$657.63$1,517.35$145,824.62
175Apr 2034$863.57$653.78$1,517.35$144,961.05
176May 2034$867.44$649.91$1,517.35$144,093.61
177Jun 2034$871.33$646.02$1,517.35$143,222.28
178Jul 2034$875.24$642.11$1,517.35$142,347.04
179Aug 2034$879.16$638.19$1,517.35$141,467.88
180Sep 2034$883.10$634.25$1,517.35$140,584.78
181Oct 2034$887.06$630.29$1,517.35$139,697.72
182Nov 2034$891.04$626.31$1,517.35$138,806.68
183Dec 2034$895.03$622.32$1,517.35$137,911.65
2034 Total$10,480.63$7,727.57$18,208.2
184Jan 2035$899.05$618.30$1,517.35$137,012.60
185Feb 2035$903.08$614.27$1,517.35$136,109.52
186Mar 2035$907.13$610.22$1,517.35$135,202.39
187Apr 2035$911.19$606.16$1,517.35$134,291.20
188May 2035$915.28$602.07$1,517.35$133,375.92
189Jun 2035$919.38$597.97$1,517.35$132,456.54
190Jul 2035$923.50$593.85$1,517.35$131,533.04
191Aug 2035$927.64$589.71$1,517.35$130,605.40
192Sep 2035$931.80$585.55$1,517.35$129,673.60
193Oct 2035$935.98$581.37$1,517.35$128,737.62
194Nov 2035$940.18$577.17$1,517.35$127,797.44
195Dec 2035$944.39$572.96$1,517.35$126,853.05
2035 Total$11,058.6$7,149.6$18,208.2
196Jan 2036$948.63$568.72$1,517.35$125,904.42
197Feb 2036$952.88$564.47$1,517.35$124,951.54
198Mar 2036$957.15$560.20$1,517.35$123,994.39
199Apr 2036$961.44$555.91$1,517.35$123,032.95
200May 2036$965.75$551.60$1,517.35$122,067.20
201Jun 2036$970.08$547.27$1,517.35$121,097.12
202Jul 2036$974.43$542.92$1,517.35$120,122.69
203Aug 2036$978.80$538.55$1,517.35$119,143.89
204Sep 2036$983.19$534.16$1,517.35$118,160.70
205Oct 2036$987.60$529.75$1,517.35$117,173.10
206Nov 2036$992.02$525.33$1,517.35$116,181.08
207Dec 2036$996.47$520.88$1,517.35$115,184.61
2036 Total$11,668.44$6,539.76$18,208.2
208Jan 2037$1,000.94$516.41$1,517.35$114,183.67
209Feb 2037$1,005.43$511.92$1,517.35$113,178.24
210Mar 2037$1,009.93$507.42$1,517.35$112,168.31
211Apr 2037$1,014.46$502.89$1,517.35$111,153.85
212May 2037$1,019.01$498.34$1,517.35$110,134.84
213Jun 2037$1,023.58$493.77$1,517.35$109,111.26
214Jul 2037$1,028.17$489.18$1,517.35$108,083.09
215Aug 2037$1,032.78$484.57$1,517.35$107,050.31
216Sep 2037$1,037.41$479.94$1,517.35$106,012.90
217Oct 2037$1,042.06$475.29$1,517.35$104,970.84
218Nov 2037$1,046.73$470.62$1,517.35$103,924.11
219Dec 2037$1,051.42$465.93$1,517.35$102,872.69
2037 Total$12,311.92$5,896.28$18,208.2
220Jan 2038$1,056.14$461.21$1,517.35$101,816.55
221Feb 2038$1,060.87$456.48$1,517.35$100,755.68
222Mar 2038$1,065.63$451.72$1,517.35$99,690.05
223Apr 2038$1,070.41$446.94$1,517.35$98,619.64
224May 2038$1,075.21$442.14$1,517.35$97,544.43
225Jun 2038$1,080.03$437.32$1,517.35$96,464.40
226Jul 2038$1,084.87$432.48$1,517.35$95,379.53
227Aug 2038$1,089.73$427.62$1,517.35$94,289.80
228Sep 2038$1,094.62$422.73$1,517.35$93,195.18
229Oct 2038$1,099.52$417.83$1,517.35$92,095.66
230Nov 2038$1,104.45$412.90$1,517.35$90,991.21
231Dec 2038$1,109.41$407.94$1,517.35$89,881.80
2038 Total$12,990.89$5,217.31$18,208.2
232Jan 2039$1,114.38$402.97$1,517.35$88,767.42
233Feb 2039$1,119.38$397.97$1,517.35$87,648.04
234Mar 2039$1,124.39$392.96$1,517.35$86,523.65
235Apr 2039$1,129.44$387.91$1,517.35$85,394.21
236May 2039$1,134.50$382.85$1,517.35$84,259.71
237Jun 2039$1,139.59$377.76$1,517.35$83,120.12
238Jul 2039$1,144.69$372.66$1,517.35$81,975.43
239Aug 2039$1,149.83$367.52$1,517.35$80,825.60
240Sep 2039$1,154.98$362.37$1,517.35$79,670.62
241Oct 2039$1,160.16$357.19$1,517.35$78,510.46
242Nov 2039$1,165.36$351.99$1,517.35$77,345.10
243Dec 2039$1,170.59$346.76$1,517.35$76,174.51
2039 Total$13,707.29$4,500.91$18,208.2
244Jan 2040$1,175.83$341.52$1,517.35$74,998.68
245Feb 2040$1,181.11$336.24$1,517.35$73,817.57
246Mar 2040$1,186.40$330.95$1,517.35$72,631.17
247Apr 2040$1,191.72$325.63$1,517.35$71,439.45
248May 2040$1,197.06$320.29$1,517.35$70,242.39
249Jun 2040$1,202.43$314.92$1,517.35$69,039.96
250Jul 2040$1,207.82$309.53$1,517.35$67,832.14
251Aug 2040$1,213.24$304.11$1,517.35$66,618.90
252Sep 2040$1,218.68$298.67$1,517.35$65,400.22
253Oct 2040$1,224.14$293.21$1,517.35$64,176.08
254Nov 2040$1,229.63$287.72$1,517.35$62,946.45
255Dec 2040$1,235.14$282.21$1,517.35$61,711.31
2040 Total$14,463.2$3,745$18,208.2
256Jan 2041$1,240.68$276.67$1,517.35$60,470.63
257Feb 2041$1,246.24$271.11$1,517.35$59,224.39
258Mar 2041$1,251.83$265.52$1,517.35$57,972.56
259Apr 2041$1,257.44$259.91$1,517.35$56,715.12
260May 2041$1,263.08$254.27$1,517.35$55,452.04
261Jun 2041$1,268.74$248.61$1,517.35$54,183.30
262Jul 2041$1,274.43$242.92$1,517.35$52,908.87
263Aug 2041$1,280.14$237.21$1,517.35$51,628.73
264Sep 2041$1,285.88$231.47$1,517.35$50,342.85
265Oct 2041$1,291.65$225.70$1,517.35$49,051.20
266Nov 2041$1,297.44$219.91$1,517.35$47,753.76
267Dec 2041$1,303.25$214.10$1,517.35$46,450.51
2041 Total$15,260.8$2,947.4$18,208.2
268Jan 2042$1,309.10$208.25$1,517.35$45,141.41
269Feb 2042$1,314.97$202.38$1,517.35$43,826.44
270Mar 2042$1,320.86$196.49$1,517.35$42,505.58
271Apr 2042$1,326.78$190.57$1,517.35$41,178.80
272May 2042$1,332.73$184.62$1,517.35$39,846.07
273Jun 2042$1,338.71$178.64$1,517.35$38,507.36
274Jul 2042$1,344.71$172.64$1,517.35$37,162.65
275Aug 2042$1,350.74$166.61$1,517.35$35,811.91
276Sep 2042$1,356.79$160.56$1,517.35$34,455.12
277Oct 2042$1,362.88$154.47$1,517.35$33,092.24
278Nov 2042$1,368.99$148.36$1,517.35$31,723.25
279Dec 2042$1,375.12$142.23$1,517.35$30,348.13
2042 Total$16,102.38$2,105.82$18,208.2
280Jan 2043$1,381.29$136.06$1,517.35$28,966.84
281Feb 2043$1,387.48$129.87$1,517.35$27,579.36
282Mar 2043$1,393.70$123.65$1,517.35$26,185.66
283Apr 2043$1,399.95$117.40$1,517.35$24,785.71
284May 2043$1,406.23$111.12$1,517.35$23,379.48
285Jun 2043$1,412.53$104.82$1,517.35$21,966.95
286Jul 2043$1,418.86$98.49$1,517.35$20,548.09
287Aug 2043$1,425.23$92.12$1,517.35$19,122.86
288Sep 2043$1,431.62$85.73$1,517.35$17,691.24
289Oct 2043$1,438.03$79.32$1,517.35$16,253.21
290Nov 2043$1,444.48$72.87$1,517.35$14,808.73
291Dec 2043$1,450.96$66.39$1,517.35$13,357.77
2043 Total$16,990.36$1,217.84$18,208.2
292Jan 2044$1,457.46$59.89$1,517.35$11,900.31
293Feb 2044$1,464.00$53.35$1,517.35$10,436.31
294Mar 2044$1,470.56$46.79$1,517.35$8,965.75
295Apr 2044$1,477.15$40.20$1,517.35$7,488.60
296May 2044$1,483.78$33.57$1,517.35$6,004.82
297Jun 2044$1,490.43$26.92$1,517.35$4,514.39
298Jul 2044$1,497.11$20.24$1,517.35$3,017.28
299Aug 2044$1,503.82$13.53$1,517.35$1,513.46
300Sep 2044$1,510.56$6.79$1,517.35$2.90
2044 Total$13,354.87$301.28$13,656.15
Compare your product with the big 4 banks, or add more products to compare
As seen on