Package 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
$300,000
Advertised rate
4.81%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,203
Number of Repayments
300
Total Interest Paid
$60,900
Total repayments
$360,900
DatePrincipleInterestPaymentBalance
1Dec 2019$518.22$1,202.50$1,720.72$299,481.78
2019 Total$518.22$1,202.5$1,720.72
2Jan 2020$520.30$1,200.42$1,720.72$298,961.48
3Feb 2020$522.38$1,198.34$1,720.72$298,439.10
4Mar 2020$524.48$1,196.24$1,720.72$297,914.62
5Apr 2020$526.58$1,194.14$1,720.72$297,388.04
6May 2020$528.69$1,192.03$1,720.72$296,859.35
7Jun 2020$530.81$1,189.91$1,720.72$296,328.54
8Jul 2020$532.94$1,187.78$1,720.72$295,795.60
9Aug 2020$535.07$1,185.65$1,720.72$295,260.53
10Sep 2020$537.22$1,183.50$1,720.72$294,723.31
11Oct 2020$539.37$1,181.35$1,720.72$294,183.94
12Nov 2020$541.53$1,179.19$1,720.72$293,642.41
13Dec 2020$543.70$1,177.02$1,720.72$293,098.71
2020 Total$6,383.07$14,265.57$20,648.64
14Jan 2021$545.88$1,174.84$1,720.72$292,552.83
15Feb 2021$548.07$1,172.65$1,720.72$292,004.76
16Mar 2021$550.27$1,170.45$1,720.72$291,454.49
17Apr 2021$552.47$1,168.25$1,720.72$290,902.02
18May 2021$554.69$1,166.03$1,720.72$290,347.33
19Jun 2021$556.91$1,163.81$1,720.72$289,790.42
20Jul 2021$559.14$1,161.58$1,720.72$289,231.28
21Aug 2021$561.38$1,159.34$1,720.72$288,669.90
22Sep 2021$563.63$1,157.09$1,720.72$288,106.27
23Oct 2021$565.89$1,154.83$1,720.72$287,540.38
24Nov 2021$568.16$1,152.56$1,720.72$286,972.22
25Dec 2021$570.44$1,150.28$1,720.72$286,401.78
2021 Total$6,696.93$13,951.71$20,648.64
26Jan 2022$572.73$1,147.99$1,720.72$285,829.05
27Feb 2022$575.02$1,145.70$1,720.72$285,254.03
28Mar 2022$577.33$1,143.39$1,720.72$284,676.70
29Apr 2022$579.64$1,141.08$1,720.72$284,097.06
30May 2022$581.96$1,138.76$1,720.72$283,515.10
31Jun 2022$584.30$1,136.42$1,720.72$282,930.80
32Jul 2022$586.64$1,134.08$1,720.72$282,344.16
33Aug 2022$588.99$1,131.73$1,720.72$281,755.17
34Sep 2022$591.35$1,129.37$1,720.72$281,163.82
35Oct 2022$593.72$1,127.00$1,720.72$280,570.10
36Nov 2022$596.10$1,124.62$1,720.72$279,974.00
37Dec 2022$598.49$1,122.23$1,720.72$279,375.51
2022 Total$7,026.27$13,622.37$20,648.64
38Jan 2023$600.89$1,119.83$1,720.72$278,774.62
39Feb 2023$603.30$1,117.42$1,720.72$278,171.32
40Mar 2023$605.72$1,115.00$1,720.72$277,565.60
41Apr 2023$608.14$1,112.58$1,720.72$276,957.46
42May 2023$610.58$1,110.14$1,720.72$276,346.88
43Jun 2023$613.03$1,107.69$1,720.72$275,733.85
44Jul 2023$615.49$1,105.23$1,720.72$275,118.36
45Aug 2023$617.95$1,102.77$1,720.72$274,500.41
46Sep 2023$620.43$1,100.29$1,720.72$273,879.98
47Oct 2023$622.92$1,097.80$1,720.72$273,257.06
48Nov 2023$625.41$1,095.31$1,720.72$272,631.65
49Dec 2023$627.92$1,092.80$1,720.72$272,003.73
2023 Total$7,371.78$13,276.86$20,648.64
50Jan 2024$630.44$1,090.28$1,720.72$271,373.29
51Feb 2024$632.97$1,087.75$1,720.72$270,740.32
52Mar 2024$635.50$1,085.22$1,720.72$270,104.82
53Apr 2024$638.05$1,082.67$1,720.72$269,466.77
54May 2024$640.61$1,080.11$1,720.72$268,826.16
55Jun 2024$643.18$1,077.54$1,720.72$268,182.98
56Jul 2024$645.75$1,074.97$1,720.72$267,537.23
57Aug 2024$648.34$1,072.38$1,720.72$266,888.89
58Sep 2024$650.94$1,069.78$1,720.72$266,237.95
59Oct 2024$653.55$1,067.17$1,720.72$265,584.40
60Nov 2024$656.17$1,064.55$1,720.72$264,928.23
61Dec 2024$658.80$1,061.92$1,720.72$264,269.43
2024 Total$7,734.3$12,914.34$20,648.64
62Jan 2025$661.44$1,059.28$1,720.72$263,607.99
63Feb 2025$664.09$1,056.63$1,720.72$262,943.90
64Mar 2025$666.75$1,053.97$1,720.72$262,277.15
65Apr 2025$669.43$1,051.29$1,720.72$261,607.72
66May 2025$672.11$1,048.61$1,720.72$260,935.61
67Jun 2025$674.80$1,045.92$1,720.72$260,260.81
68Jul 2025$677.51$1,043.21$1,720.72$259,583.30
69Aug 2025$680.22$1,040.50$1,720.72$258,903.08
70Sep 2025$682.95$1,037.77$1,720.72$258,220.13
71Oct 2025$685.69$1,035.03$1,720.72$257,534.44
72Nov 2025$688.44$1,032.28$1,720.72$256,846.00
73Dec 2025$691.20$1,029.52$1,720.72$256,154.80
2025 Total$8,114.63$12,534.01$20,648.64
74Jan 2026$693.97$1,026.75$1,720.72$255,460.83
75Feb 2026$696.75$1,023.97$1,720.72$254,764.08
76Mar 2026$699.54$1,021.18$1,720.72$254,064.54
77Apr 2026$702.34$1,018.38$1,720.72$253,362.20
78May 2026$705.16$1,015.56$1,720.72$252,657.04
79Jun 2026$707.99$1,012.73$1,720.72$251,949.05
80Jul 2026$710.82$1,009.90$1,720.72$251,238.23
81Aug 2026$713.67$1,007.05$1,720.72$250,524.56
82Sep 2026$716.53$1,004.19$1,720.72$249,808.03
83Oct 2026$719.41$1,001.31$1,720.72$249,088.62
84Nov 2026$722.29$998.43$1,720.72$248,366.33
85Dec 2026$725.18$995.54$1,720.72$247,641.15
2026 Total$8,513.65$12,134.99$20,648.64
86Jan 2027$728.09$992.63$1,720.72$246,913.06
87Feb 2027$731.01$989.71$1,720.72$246,182.05
88Mar 2027$733.94$986.78$1,720.72$245,448.11
89Apr 2027$736.88$983.84$1,720.72$244,711.23
90May 2027$739.84$980.88$1,720.72$243,971.39
91Jun 2027$742.80$977.92$1,720.72$243,228.59
92Jul 2027$745.78$974.94$1,720.72$242,482.81
93Aug 2027$748.77$971.95$1,720.72$241,734.04
94Sep 2027$751.77$968.95$1,720.72$240,982.27
95Oct 2027$754.78$965.94$1,720.72$240,227.49
96Nov 2027$757.81$962.91$1,720.72$239,469.68
97Dec 2027$760.85$959.87$1,720.72$238,708.83
2027 Total$8,932.32$11,716.32$20,648.64
98Jan 2028$763.90$956.82$1,720.72$237,944.93
99Feb 2028$766.96$953.76$1,720.72$237,177.97
100Mar 2028$770.03$950.69$1,720.72$236,407.94
101Apr 2028$773.12$947.60$1,720.72$235,634.82
102May 2028$776.22$944.50$1,720.72$234,858.60
103Jun 2028$779.33$941.39$1,720.72$234,079.27
104Jul 2028$782.45$938.27$1,720.72$233,296.82
105Aug 2028$785.59$935.13$1,720.72$232,511.23
106Sep 2028$788.74$931.98$1,720.72$231,722.49
107Oct 2028$791.90$928.82$1,720.72$230,930.59
108Nov 2028$795.07$925.65$1,720.72$230,135.52
109Dec 2028$798.26$922.46$1,720.72$229,337.26
2028 Total$9,371.57$11,277.07$20,648.64
110Jan 2029$801.46$919.26$1,720.72$228,535.80
111Feb 2029$804.67$916.05$1,720.72$227,731.13
112Mar 2029$807.90$912.82$1,720.72$226,923.23
113Apr 2029$811.14$909.58$1,720.72$226,112.09
114May 2029$814.39$906.33$1,720.72$225,297.70
115Jun 2029$817.65$903.07$1,720.72$224,480.05
116Jul 2029$820.93$899.79$1,720.72$223,659.12
117Aug 2029$824.22$896.50$1,720.72$222,834.90
118Sep 2029$827.52$893.20$1,720.72$222,007.38
119Oct 2029$830.84$889.88$1,720.72$221,176.54
120Nov 2029$834.17$886.55$1,720.72$220,342.37
121Dec 2029$837.51$883.21$1,720.72$219,504.86
2029 Total$9,832.4$10,816.24$20,648.64
122Jan 2030$840.87$879.85$1,720.72$218,663.99
123Feb 2030$844.24$876.48$1,720.72$217,819.75
124Mar 2030$847.63$873.09$1,720.72$216,972.12
125Apr 2030$851.02$869.70$1,720.72$216,121.10
126May 2030$854.43$866.29$1,720.72$215,266.67
127Jun 2030$857.86$862.86$1,720.72$214,408.81
128Jul 2030$861.30$859.42$1,720.72$213,547.51
129Aug 2030$864.75$855.97$1,720.72$212,682.76
130Sep 2030$868.22$852.50$1,720.72$211,814.54
131Oct 2030$871.70$849.02$1,720.72$210,942.84
132Nov 2030$875.19$845.53$1,720.72$210,067.65
133Dec 2030$878.70$842.02$1,720.72$209,188.95
2030 Total$10,315.91$10,332.73$20,648.64
134Jan 2031$882.22$838.50$1,720.72$208,306.73
135Feb 2031$885.76$834.96$1,720.72$207,420.97
136Mar 2031$889.31$831.41$1,720.72$206,531.66
137Apr 2031$892.87$827.85$1,720.72$205,638.79
138May 2031$896.45$824.27$1,720.72$204,742.34
139Jun 2031$900.04$820.68$1,720.72$203,842.30
140Jul 2031$903.65$817.07$1,720.72$202,938.65
141Aug 2031$907.27$813.45$1,720.72$202,031.38
142Sep 2031$910.91$809.81$1,720.72$201,120.47
143Oct 2031$914.56$806.16$1,720.72$200,205.91
144Nov 2031$918.23$802.49$1,720.72$199,287.68
145Dec 2031$921.91$798.81$1,720.72$198,365.77
2031 Total$10,823.18$9,825.46$20,648.64
146Jan 2032$925.60$795.12$1,720.72$197,440.17
147Feb 2032$929.31$791.41$1,720.72$196,510.86
148Mar 2032$933.04$787.68$1,720.72$195,577.82
149Apr 2032$936.78$783.94$1,720.72$194,641.04
150May 2032$940.53$780.19$1,720.72$193,700.51
151Jun 2032$944.30$776.42$1,720.72$192,756.21
152Jul 2032$948.09$772.63$1,720.72$191,808.12
153Aug 2032$951.89$768.83$1,720.72$190,856.23
154Sep 2032$955.70$765.02$1,720.72$189,900.53
155Oct 2032$959.54$761.18$1,720.72$188,940.99
156Nov 2032$963.38$757.34$1,720.72$187,977.61
157Dec 2032$967.24$753.48$1,720.72$187,010.37
2032 Total$11,355.4$9,293.24$20,648.64
158Jan 2033$971.12$749.60$1,720.72$186,039.25
159Feb 2033$975.01$745.71$1,720.72$185,064.24
160Mar 2033$978.92$741.80$1,720.72$184,085.32
161Apr 2033$982.84$737.88$1,720.72$183,102.48
162May 2033$986.78$733.94$1,720.72$182,115.70
163Jun 2033$990.74$729.98$1,720.72$181,124.96
164Jul 2033$994.71$726.01$1,720.72$180,130.25
165Aug 2033$998.70$722.02$1,720.72$179,131.55
166Sep 2033$1,002.70$718.02$1,720.72$178,128.85
167Oct 2033$1,006.72$714.00$1,720.72$177,122.13
168Nov 2033$1,010.76$709.96$1,720.72$176,111.37
169Dec 2033$1,014.81$705.91$1,720.72$175,096.56
2033 Total$11,913.81$8,734.83$20,648.64
170Jan 2034$1,018.87$701.85$1,720.72$174,077.69
171Feb 2034$1,022.96$697.76$1,720.72$173,054.73
172Mar 2034$1,027.06$693.66$1,720.72$172,027.67
173Apr 2034$1,031.18$689.54$1,720.72$170,996.49
174May 2034$1,035.31$685.41$1,720.72$169,961.18
175Jun 2034$1,039.46$681.26$1,720.72$168,921.72
176Jul 2034$1,043.63$677.09$1,720.72$167,878.09
177Aug 2034$1,047.81$672.91$1,720.72$166,830.28
178Sep 2034$1,052.01$668.71$1,720.72$165,778.27
179Oct 2034$1,056.23$664.49$1,720.72$164,722.04
180Nov 2034$1,060.46$660.26$1,720.72$163,661.58
181Dec 2034$1,064.71$656.01$1,720.72$162,596.87
2034 Total$12,499.69$8,148.95$20,648.64
182Jan 2035$1,068.98$651.74$1,720.72$161,527.89
183Feb 2035$1,073.26$647.46$1,720.72$160,454.63
184Mar 2035$1,077.56$643.16$1,720.72$159,377.07
185Apr 2035$1,081.88$638.84$1,720.72$158,295.19
186May 2035$1,086.22$634.50$1,720.72$157,208.97
187Jun 2035$1,090.57$630.15$1,720.72$156,118.40
188Jul 2035$1,094.95$625.77$1,720.72$155,023.45
189Aug 2035$1,099.33$621.39$1,720.72$153,924.12
190Sep 2035$1,103.74$616.98$1,720.72$152,820.38
191Oct 2035$1,108.16$612.56$1,720.72$151,712.22
192Nov 2035$1,112.61$608.11$1,720.72$150,599.61
193Dec 2035$1,117.07$603.65$1,720.72$149,482.54
2035 Total$13,114.33$7,534.31$20,648.64
194Jan 2036$1,121.54$599.18$1,720.72$148,361.00
195Feb 2036$1,126.04$594.68$1,720.72$147,234.96
196Mar 2036$1,130.55$590.17$1,720.72$146,104.41
197Apr 2036$1,135.08$585.64$1,720.72$144,969.33
198May 2036$1,139.63$581.09$1,720.72$143,829.70
199Jun 2036$1,144.20$576.52$1,720.72$142,685.50
200Jul 2036$1,148.79$571.93$1,720.72$141,536.71
201Aug 2036$1,153.39$567.33$1,720.72$140,383.32
202Sep 2036$1,158.02$562.70$1,720.72$139,225.30
203Oct 2036$1,162.66$558.06$1,720.72$138,062.64
204Nov 2036$1,167.32$553.40$1,720.72$136,895.32
205Dec 2036$1,172.00$548.72$1,720.72$135,723.32
2036 Total$13,759.22$6,889.42$20,648.64
206Jan 2037$1,176.70$544.02$1,720.72$134,546.62
207Feb 2037$1,181.41$539.31$1,720.72$133,365.21
208Mar 2037$1,186.15$534.57$1,720.72$132,179.06
209Apr 2037$1,190.90$529.82$1,720.72$130,988.16
210May 2037$1,195.68$525.04$1,720.72$129,792.48
211Jun 2037$1,200.47$520.25$1,720.72$128,592.01
212Jul 2037$1,205.28$515.44$1,720.72$127,386.73
213Aug 2037$1,210.11$510.61$1,720.72$126,176.62
214Sep 2037$1,214.96$505.76$1,720.72$124,961.66
215Oct 2037$1,219.83$500.89$1,720.72$123,741.83
216Nov 2037$1,224.72$496.00$1,720.72$122,517.11
217Dec 2037$1,229.63$491.09$1,720.72$121,287.48
2037 Total$14,435.84$6,212.8$20,648.64
218Jan 2038$1,234.56$486.16$1,720.72$120,052.92
219Feb 2038$1,239.51$481.21$1,720.72$118,813.41
220Mar 2038$1,244.48$476.24$1,720.72$117,568.93
221Apr 2038$1,249.46$471.26$1,720.72$116,319.47
222May 2038$1,254.47$466.25$1,720.72$115,065.00
223Jun 2038$1,259.50$461.22$1,720.72$113,805.50
224Jul 2038$1,264.55$456.17$1,720.72$112,540.95
225Aug 2038$1,269.62$451.10$1,720.72$111,271.33
226Sep 2038$1,274.71$446.01$1,720.72$109,996.62
227Oct 2038$1,279.82$440.90$1,720.72$108,716.80
228Nov 2038$1,284.95$435.77$1,720.72$107,431.85
229Dec 2038$1,290.10$430.62$1,720.72$106,141.75
2038 Total$15,145.73$5,502.91$20,648.64
230Jan 2039$1,295.27$425.45$1,720.72$104,846.48
231Feb 2039$1,300.46$420.26$1,720.72$103,546.02
232Mar 2039$1,305.67$415.05$1,720.72$102,240.35
233Apr 2039$1,310.91$409.81$1,720.72$100,929.44
234May 2039$1,316.16$404.56$1,720.72$99,613.28
235Jun 2039$1,321.44$399.28$1,720.72$98,291.84
236Jul 2039$1,326.73$393.99$1,720.72$96,965.11
237Aug 2039$1,332.05$388.67$1,720.72$95,633.06
238Sep 2039$1,337.39$383.33$1,720.72$94,295.67
239Oct 2039$1,342.75$377.97$1,720.72$92,952.92
240Nov 2039$1,348.13$372.59$1,720.72$91,604.79
241Dec 2039$1,353.54$367.18$1,720.72$90,251.25
2039 Total$15,890.5$4,758.14$20,648.64
242Jan 2040$1,358.96$361.76$1,720.72$88,892.29
243Feb 2040$1,364.41$356.31$1,720.72$87,527.88
244Mar 2040$1,369.88$350.84$1,720.72$86,158.00
245Apr 2040$1,375.37$345.35$1,720.72$84,782.63
246May 2040$1,380.88$339.84$1,720.72$83,401.75
247Jun 2040$1,386.42$334.30$1,720.72$82,015.33
248Jul 2040$1,391.98$328.74$1,720.72$80,623.35
249Aug 2040$1,397.55$323.17$1,720.72$79,225.80
250Sep 2040$1,403.16$317.56$1,720.72$77,822.64
251Oct 2040$1,408.78$311.94$1,720.72$76,413.86
252Nov 2040$1,414.43$306.29$1,720.72$74,999.43
253Dec 2040$1,420.10$300.62$1,720.72$73,579.33
2040 Total$16,671.92$3,976.72$20,648.64
254Jan 2041$1,425.79$294.93$1,720.72$72,153.54
255Feb 2041$1,431.50$289.22$1,720.72$70,722.04
256Mar 2041$1,437.24$283.48$1,720.72$69,284.80
257Apr 2041$1,443.00$277.72$1,720.72$67,841.80
258May 2041$1,448.79$271.93$1,720.72$66,393.01
259Jun 2041$1,454.59$266.13$1,720.72$64,938.42
260Jul 2041$1,460.43$260.29$1,720.72$63,477.99
261Aug 2041$1,466.28$254.44$1,720.72$62,011.71
262Sep 2041$1,472.16$248.56$1,720.72$60,539.55
263Oct 2041$1,478.06$242.66$1,720.72$59,061.49
264Nov 2041$1,483.98$236.74$1,720.72$57,577.51
265Dec 2041$1,489.93$230.79$1,720.72$56,087.58
2041 Total$17,491.75$3,156.89$20,648.64
266Jan 2042$1,495.90$224.82$1,720.72$54,591.68
267Feb 2042$1,501.90$218.82$1,720.72$53,089.78
268Mar 2042$1,507.92$212.80$1,720.72$51,581.86
269Apr 2042$1,513.96$206.76$1,720.72$50,067.90
270May 2042$1,520.03$200.69$1,720.72$48,547.87
271Jun 2042$1,526.12$194.60$1,720.72$47,021.75
272Jul 2042$1,532.24$188.48$1,720.72$45,489.51
273Aug 2042$1,538.38$182.34$1,720.72$43,951.13
274Sep 2042$1,544.55$176.17$1,720.72$42,406.58
275Oct 2042$1,550.74$169.98$1,720.72$40,855.84
276Nov 2042$1,556.96$163.76$1,720.72$39,298.88
277Dec 2042$1,563.20$157.52$1,720.72$37,735.68
2042 Total$18,351.9$2,296.74$20,648.64
278Jan 2043$1,569.46$151.26$1,720.72$36,166.22
279Feb 2043$1,575.75$144.97$1,720.72$34,590.47
280Mar 2043$1,582.07$138.65$1,720.72$33,008.40
281Apr 2043$1,588.41$132.31$1,720.72$31,419.99
282May 2043$1,594.78$125.94$1,720.72$29,825.21
283Jun 2043$1,601.17$119.55$1,720.72$28,224.04
284Jul 2043$1,607.59$113.13$1,720.72$26,616.45
285Aug 2043$1,614.03$106.69$1,720.72$25,002.42
286Sep 2043$1,620.50$100.22$1,720.72$23,381.92
287Oct 2043$1,627.00$93.72$1,720.72$21,754.92
288Nov 2043$1,633.52$87.20$1,720.72$20,121.40
289Dec 2043$1,640.07$80.65$1,720.72$18,481.33
2043 Total$19,254.35$1,394.29$20,648.64
290Jan 2044$1,646.64$74.08$1,720.72$16,834.69
291Feb 2044$1,653.24$67.48$1,720.72$15,181.45
292Mar 2044$1,659.87$60.85$1,720.72$13,521.58
293Apr 2044$1,666.52$54.20$1,720.72$11,855.06
294May 2044$1,673.20$47.52$1,720.72$10,181.86
295Jun 2044$1,679.91$40.81$1,720.72$8,501.95
296Jul 2044$1,686.64$34.08$1,720.72$6,815.31
297Aug 2044$1,693.40$27.32$1,720.72$5,121.91
298Sep 2044$1,700.19$20.53$1,720.72$3,421.72
299Oct 2044$1,707.00$13.72$1,720.72$1,714.72
300Nov 2044$1,713.85$6.87$1,720.72$0.87
2044 Total$18,480.46$447.46$18,927.92
Compare your product with the big 4 banks, or add more products to compare
As seen on