Standard 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
5.96%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,242
Number of Repayments
300
Total Interest Paid
$122,600
Total repayments
$372,600
DatePrincipleInterestPaymentBalance
1Oct 2019$362.98$1,241.67$1,604.65$249,637.02
2Nov 2019$364.79$1,239.86$1,604.65$249,272.23
3Dec 2019$366.60$1,238.05$1,604.65$248,905.63
2019 Total$1,094.37$3,719.58$4,813.95
4Jan 2020$368.42$1,236.23$1,604.65$248,537.21
5Feb 2020$370.25$1,234.40$1,604.65$248,166.96
6Mar 2020$372.09$1,232.56$1,604.65$247,794.87
7Apr 2020$373.94$1,230.71$1,604.65$247,420.93
8May 2020$375.79$1,228.86$1,604.65$247,045.14
9Jun 2020$377.66$1,226.99$1,604.65$246,667.48
10Jul 2020$379.53$1,225.12$1,604.65$246,287.95
11Aug 2020$381.42$1,223.23$1,604.65$245,906.53
12Sep 2020$383.31$1,221.34$1,604.65$245,523.22
13Oct 2020$385.22$1,219.43$1,604.65$245,138.00
14Nov 2020$387.13$1,217.52$1,604.65$244,750.87
15Dec 2020$389.05$1,215.60$1,604.65$244,361.82
2020 Total$4,543.81$14,711.99$19,255.8
16Jan 2021$390.99$1,213.66$1,604.65$243,970.83
17Feb 2021$392.93$1,211.72$1,604.65$243,577.90
18Mar 2021$394.88$1,209.77$1,604.65$243,183.02
19Apr 2021$396.84$1,207.81$1,604.65$242,786.18
20May 2021$398.81$1,205.84$1,604.65$242,387.37
21Jun 2021$400.79$1,203.86$1,604.65$241,986.58
22Jul 2021$402.78$1,201.87$1,604.65$241,583.80
23Aug 2021$404.78$1,199.87$1,604.65$241,179.02
24Sep 2021$406.79$1,197.86$1,604.65$240,772.23
25Oct 2021$408.81$1,195.84$1,604.65$240,363.42
26Nov 2021$410.85$1,193.80$1,604.65$239,952.57
27Dec 2021$412.89$1,191.76$1,604.65$239,539.68
2021 Total$4,822.14$14,433.66$19,255.8
28Jan 2022$414.94$1,189.71$1,604.65$239,124.74
29Feb 2022$417.00$1,187.65$1,604.65$238,707.74
30Mar 2022$419.07$1,185.58$1,604.65$238,288.67
31Apr 2022$421.15$1,183.50$1,604.65$237,867.52
32May 2022$423.24$1,181.41$1,604.65$237,444.28
33Jun 2022$425.34$1,179.31$1,604.65$237,018.94
34Jul 2022$427.46$1,177.19$1,604.65$236,591.48
35Aug 2022$429.58$1,175.07$1,604.65$236,161.90
36Sep 2022$431.71$1,172.94$1,604.65$235,730.19
37Oct 2022$433.86$1,170.79$1,604.65$235,296.33
38Nov 2022$436.01$1,168.64$1,604.65$234,860.32
39Dec 2022$438.18$1,166.47$1,604.65$234,422.14
2022 Total$5,117.54$14,138.26$19,255.8
40Jan 2023$440.35$1,164.30$1,604.65$233,981.79
41Feb 2023$442.54$1,162.11$1,604.65$233,539.25
42Mar 2023$444.74$1,159.91$1,604.65$233,094.51
43Apr 2023$446.95$1,157.70$1,604.65$232,647.56
44May 2023$449.17$1,155.48$1,604.65$232,198.39
45Jun 2023$451.40$1,153.25$1,604.65$231,746.99
46Jul 2023$453.64$1,151.01$1,604.65$231,293.35
47Aug 2023$455.89$1,148.76$1,604.65$230,837.46
48Sep 2023$458.16$1,146.49$1,604.65$230,379.30
49Oct 2023$460.43$1,144.22$1,604.65$229,918.87
50Nov 2023$462.72$1,141.93$1,604.65$229,456.15
51Dec 2023$465.02$1,139.63$1,604.65$228,991.13
2023 Total$5,431.01$13,824.79$19,255.8
52Jan 2024$467.33$1,137.32$1,604.65$228,523.80
53Feb 2024$469.65$1,135.00$1,604.65$228,054.15
54Mar 2024$471.98$1,132.67$1,604.65$227,582.17
55Apr 2024$474.33$1,130.32$1,604.65$227,107.84
56May 2024$476.68$1,127.97$1,604.65$226,631.16
57Jun 2024$479.05$1,125.60$1,604.65$226,152.11
58Jul 2024$481.43$1,123.22$1,604.65$225,670.68
59Aug 2024$483.82$1,120.83$1,604.65$225,186.86
60Sep 2024$486.22$1,118.43$1,604.65$224,700.64
61Oct 2024$488.64$1,116.01$1,604.65$224,212.00
62Nov 2024$491.06$1,113.59$1,604.65$223,720.94
63Dec 2024$493.50$1,111.15$1,604.65$223,227.44
2024 Total$5,763.69$13,492.11$19,255.8
64Jan 2025$495.95$1,108.70$1,604.65$222,731.49
65Feb 2025$498.42$1,106.23$1,604.65$222,233.07
66Mar 2025$500.89$1,103.76$1,604.65$221,732.18
67Apr 2025$503.38$1,101.27$1,604.65$221,228.80
68May 2025$505.88$1,098.77$1,604.65$220,722.92
69Jun 2025$508.39$1,096.26$1,604.65$220,214.53
70Jul 2025$510.92$1,093.73$1,604.65$219,703.61
71Aug 2025$513.46$1,091.19$1,604.65$219,190.15
72Sep 2025$516.01$1,088.64$1,604.65$218,674.14
73Oct 2025$518.57$1,086.08$1,604.65$218,155.57
74Nov 2025$521.14$1,083.51$1,604.65$217,634.43
75Dec 2025$523.73$1,080.92$1,604.65$217,110.70
2025 Total$6,116.74$13,139.06$19,255.8
76Jan 2026$526.33$1,078.32$1,604.65$216,584.37
77Feb 2026$528.95$1,075.70$1,604.65$216,055.42
78Mar 2026$531.57$1,073.08$1,604.65$215,523.85
79Apr 2026$534.21$1,070.44$1,604.65$214,989.64
80May 2026$536.87$1,067.78$1,604.65$214,452.77
81Jun 2026$539.53$1,065.12$1,604.65$213,913.24
82Jul 2026$542.21$1,062.44$1,604.65$213,371.03
83Aug 2026$544.91$1,059.74$1,604.65$212,826.12
84Sep 2026$547.61$1,057.04$1,604.65$212,278.51
85Oct 2026$550.33$1,054.32$1,604.65$211,728.18
86Nov 2026$553.07$1,051.58$1,604.65$211,175.11
87Dec 2026$555.81$1,048.84$1,604.65$210,619.30
2026 Total$6,491.4$12,764.4$19,255.8
88Jan 2027$558.57$1,046.08$1,604.65$210,060.73
89Feb 2027$561.35$1,043.30$1,604.65$209,499.38
90Mar 2027$564.14$1,040.51$1,604.65$208,935.24
91Apr 2027$566.94$1,037.71$1,604.65$208,368.30
92May 2027$569.75$1,034.90$1,604.65$207,798.55
93Jun 2027$572.58$1,032.07$1,604.65$207,225.97
94Jul 2027$575.43$1,029.22$1,604.65$206,650.54
95Aug 2027$578.29$1,026.36$1,604.65$206,072.25
96Sep 2027$581.16$1,023.49$1,604.65$205,491.09
97Oct 2027$584.04$1,020.61$1,604.65$204,907.05
98Nov 2027$586.94$1,017.71$1,604.65$204,320.11
99Dec 2027$589.86$1,014.79$1,604.65$203,730.25
2027 Total$6,889.05$12,366.75$19,255.8
100Jan 2028$592.79$1,011.86$1,604.65$203,137.46
101Feb 2028$595.73$1,008.92$1,604.65$202,541.73
102Mar 2028$598.69$1,005.96$1,604.65$201,943.04
103Apr 2028$601.67$1,002.98$1,604.65$201,341.37
104May 2028$604.65$1,000.00$1,604.65$200,736.72
105Jun 2028$607.66$996.99$1,604.65$200,129.06
106Jul 2028$610.68$993.97$1,604.65$199,518.38
107Aug 2028$613.71$990.94$1,604.65$198,904.67
108Sep 2028$616.76$987.89$1,604.65$198,287.91
109Oct 2028$619.82$984.83$1,604.65$197,668.09
110Nov 2028$622.90$981.75$1,604.65$197,045.19
111Dec 2028$625.99$978.66$1,604.65$196,419.20
2028 Total$7,311.05$11,944.75$19,255.8
112Jan 2029$629.10$975.55$1,604.65$195,790.10
113Feb 2029$632.23$972.42$1,604.65$195,157.87
114Mar 2029$635.37$969.28$1,604.65$194,522.50
115Apr 2029$638.52$966.13$1,604.65$193,883.98
116May 2029$641.69$962.96$1,604.65$193,242.29
117Jun 2029$644.88$959.77$1,604.65$192,597.41
118Jul 2029$648.08$956.57$1,604.65$191,949.33
119Aug 2029$651.30$953.35$1,604.65$191,298.03
120Sep 2029$654.54$950.11$1,604.65$190,643.49
121Oct 2029$657.79$946.86$1,604.65$189,985.70
122Nov 2029$661.05$943.60$1,604.65$189,324.65
123Dec 2029$664.34$940.31$1,604.65$188,660.31
2029 Total$7,758.89$11,496.91$19,255.8
124Jan 2030$667.64$937.01$1,604.65$187,992.67
125Feb 2030$670.95$933.70$1,604.65$187,321.72
126Mar 2030$674.29$930.36$1,604.65$186,647.43
127Apr 2030$677.63$927.02$1,604.65$185,969.80
128May 2030$681.00$923.65$1,604.65$185,288.80
129Jun 2030$684.38$920.27$1,604.65$184,604.42
130Jul 2030$687.78$916.87$1,604.65$183,916.64
131Aug 2030$691.20$913.45$1,604.65$183,225.44
132Sep 2030$694.63$910.02$1,604.65$182,530.81
133Oct 2030$698.08$906.57$1,604.65$181,832.73
134Nov 2030$701.55$903.10$1,604.65$181,131.18
135Dec 2030$705.03$899.62$1,604.65$180,426.15
2030 Total$8,234.16$11,021.64$19,255.8
136Jan 2031$708.53$896.12$1,604.65$179,717.62
137Feb 2031$712.05$892.60$1,604.65$179,005.57
138Mar 2031$715.59$889.06$1,604.65$178,289.98
139Apr 2031$719.14$885.51$1,604.65$177,570.84
140May 2031$722.71$881.94$1,604.65$176,848.13
141Jun 2031$726.30$878.35$1,604.65$176,121.83
142Jul 2031$729.91$874.74$1,604.65$175,391.92
143Aug 2031$733.54$871.11$1,604.65$174,658.38
144Sep 2031$737.18$867.47$1,604.65$173,921.20
145Oct 2031$740.84$863.81$1,604.65$173,180.36
146Nov 2031$744.52$860.13$1,604.65$172,435.84
147Dec 2031$748.22$856.43$1,604.65$171,687.62
2031 Total$8,738.53$10,517.27$19,255.8
148Jan 2032$751.93$852.72$1,604.65$170,935.69
149Feb 2032$755.67$848.98$1,604.65$170,180.02
150Mar 2032$759.42$845.23$1,604.65$169,420.60
151Apr 2032$763.19$841.46$1,604.65$168,657.41
152May 2032$766.98$837.67$1,604.65$167,890.43
153Jun 2032$770.79$833.86$1,604.65$167,119.64
154Jul 2032$774.62$830.03$1,604.65$166,345.02
155Aug 2032$778.47$826.18$1,604.65$165,566.55
156Sep 2032$782.34$822.31$1,604.65$164,784.21
157Oct 2032$786.22$818.43$1,604.65$163,997.99
158Nov 2032$790.13$814.52$1,604.65$163,207.86
159Dec 2032$794.05$810.60$1,604.65$162,413.81
2032 Total$9,273.81$9,981.99$19,255.8
160Jan 2033$797.99$806.66$1,604.65$161,615.82
161Feb 2033$801.96$802.69$1,604.65$160,813.86
162Mar 2033$805.94$798.71$1,604.65$160,007.92
163Apr 2033$809.94$794.71$1,604.65$159,197.98
164May 2033$813.97$790.68$1,604.65$158,384.01
165Jun 2033$818.01$786.64$1,604.65$157,566.00
166Jul 2033$822.07$782.58$1,604.65$156,743.93
167Aug 2033$826.16$778.49$1,604.65$155,917.77
168Sep 2033$830.26$774.39$1,604.65$155,087.51
169Oct 2033$834.38$770.27$1,604.65$154,253.13
170Nov 2033$838.53$766.12$1,604.65$153,414.60
171Dec 2033$842.69$761.96$1,604.65$152,571.91
2033 Total$9,841.9$9,413.9$19,255.8
172Jan 2034$846.88$757.77$1,604.65$151,725.03
173Feb 2034$851.08$753.57$1,604.65$150,873.95
174Mar 2034$855.31$749.34$1,604.65$150,018.64
175Apr 2034$859.56$745.09$1,604.65$149,159.08
176May 2034$863.83$740.82$1,604.65$148,295.25
177Jun 2034$868.12$736.53$1,604.65$147,427.13
178Jul 2034$872.43$732.22$1,604.65$146,554.70
179Aug 2034$876.76$727.89$1,604.65$145,677.94
180Sep 2034$881.12$723.53$1,604.65$144,796.82
181Oct 2034$885.49$719.16$1,604.65$143,911.33
182Nov 2034$889.89$714.76$1,604.65$143,021.44
183Dec 2034$894.31$710.34$1,604.65$142,127.13
2034 Total$10,444.78$8,811.02$19,255.8
184Jan 2035$898.75$705.90$1,604.65$141,228.38
185Feb 2035$903.22$701.43$1,604.65$140,325.16
186Mar 2035$907.70$696.95$1,604.65$139,417.46
187Apr 2035$912.21$692.44$1,604.65$138,505.25
188May 2035$916.74$687.91$1,604.65$137,588.51
189Jun 2035$921.29$683.36$1,604.65$136,667.22
190Jul 2035$925.87$678.78$1,604.65$135,741.35
191Aug 2035$930.47$674.18$1,604.65$134,810.88
192Sep 2035$935.09$669.56$1,604.65$133,875.79
193Oct 2035$939.73$664.92$1,604.65$132,936.06
194Nov 2035$944.40$660.25$1,604.65$131,991.66
195Dec 2035$949.09$655.56$1,604.65$131,042.57
2035 Total$11,084.56$8,171.24$19,255.8
196Jan 2036$953.81$650.84$1,604.65$130,088.76
197Feb 2036$958.54$646.11$1,604.65$129,130.22
198Mar 2036$963.30$641.35$1,604.65$128,166.92
199Apr 2036$968.09$636.56$1,604.65$127,198.83
200May 2036$972.90$631.75$1,604.65$126,225.93
201Jun 2036$977.73$626.92$1,604.65$125,248.20
202Jul 2036$982.58$622.07$1,604.65$124,265.62
203Aug 2036$987.46$617.19$1,604.65$123,278.16
204Sep 2036$992.37$612.28$1,604.65$122,285.79
205Oct 2036$997.30$607.35$1,604.65$121,288.49
206Nov 2036$1,002.25$602.40$1,604.65$120,286.24
207Dec 2036$1,007.23$597.42$1,604.65$119,279.01
2036 Total$11,763.56$7,492.24$19,255.8
208Jan 2037$1,012.23$592.42$1,604.65$118,266.78
209Feb 2037$1,017.26$587.39$1,604.65$117,249.52
210Mar 2037$1,022.31$582.34$1,604.65$116,227.21
211Apr 2037$1,027.39$577.26$1,604.65$115,199.82
212May 2037$1,032.49$572.16$1,604.65$114,167.33
213Jun 2037$1,037.62$567.03$1,604.65$113,129.71
214Jul 2037$1,042.77$561.88$1,604.65$112,086.94
215Aug 2037$1,047.95$556.70$1,604.65$111,038.99
216Sep 2037$1,053.16$551.49$1,604.65$109,985.83
217Oct 2037$1,058.39$546.26$1,604.65$108,927.44
218Nov 2037$1,063.64$541.01$1,604.65$107,863.80
219Dec 2037$1,068.93$535.72$1,604.65$106,794.87
2037 Total$12,484.14$6,771.66$19,255.8
220Jan 2038$1,074.24$530.41$1,604.65$105,720.63
221Feb 2038$1,079.57$525.08$1,604.65$104,641.06
222Mar 2038$1,084.93$519.72$1,604.65$103,556.13
223Apr 2038$1,090.32$514.33$1,604.65$102,465.81
224May 2038$1,095.74$508.91$1,604.65$101,370.07
225Jun 2038$1,101.18$503.47$1,604.65$100,268.89
226Jul 2038$1,106.65$498.00$1,604.65$99,162.24
227Aug 2038$1,112.14$492.51$1,604.65$98,050.10
228Sep 2038$1,117.67$486.98$1,604.65$96,932.43
229Oct 2038$1,123.22$481.43$1,604.65$95,809.21
230Nov 2038$1,128.80$475.85$1,604.65$94,680.41
231Dec 2038$1,134.40$470.25$1,604.65$93,546.01
2038 Total$13,248.86$6,006.94$19,255.8
232Jan 2039$1,140.04$464.61$1,604.65$92,405.97
233Feb 2039$1,145.70$458.95$1,604.65$91,260.27
234Mar 2039$1,151.39$453.26$1,604.65$90,108.88
235Apr 2039$1,157.11$447.54$1,604.65$88,951.77
236May 2039$1,162.86$441.79$1,604.65$87,788.91
237Jun 2039$1,168.63$436.02$1,604.65$86,620.28
238Jul 2039$1,174.44$430.21$1,604.65$85,445.84
239Aug 2039$1,180.27$424.38$1,604.65$84,265.57
240Sep 2039$1,186.13$418.52$1,604.65$83,079.44
241Oct 2039$1,192.02$412.63$1,604.65$81,887.42
242Nov 2039$1,197.94$406.71$1,604.65$80,689.48
243Dec 2039$1,203.89$400.76$1,604.65$79,485.59
2039 Total$14,060.42$5,195.38$19,255.8
244Jan 2040$1,209.87$394.78$1,604.65$78,275.72
245Feb 2040$1,215.88$388.77$1,604.65$77,059.84
246Mar 2040$1,221.92$382.73$1,604.65$75,837.92
247Apr 2040$1,227.99$376.66$1,604.65$74,609.93
248May 2040$1,234.09$370.56$1,604.65$73,375.84
249Jun 2040$1,240.22$364.43$1,604.65$72,135.62
250Jul 2040$1,246.38$358.27$1,604.65$70,889.24
251Aug 2040$1,252.57$352.08$1,604.65$69,636.67
252Sep 2040$1,258.79$345.86$1,604.65$68,377.88
253Oct 2040$1,265.04$339.61$1,604.65$67,112.84
254Nov 2040$1,271.32$333.33$1,604.65$65,841.52
255Dec 2040$1,277.64$327.01$1,604.65$64,563.88
2040 Total$14,921.71$4,334.09$19,255.8
256Jan 2041$1,283.98$320.67$1,604.65$63,279.90
257Feb 2041$1,290.36$314.29$1,604.65$61,989.54
258Mar 2041$1,296.77$307.88$1,604.65$60,692.77
259Apr 2041$1,303.21$301.44$1,604.65$59,389.56
260May 2041$1,309.68$294.97$1,604.65$58,079.88
261Jun 2041$1,316.19$288.46$1,604.65$56,763.69
262Jul 2041$1,322.72$281.93$1,604.65$55,440.97
263Aug 2041$1,329.29$275.36$1,604.65$54,111.68
264Sep 2041$1,335.90$268.75$1,604.65$52,775.78
265Oct 2041$1,342.53$262.12$1,604.65$51,433.25
266Nov 2041$1,349.20$255.45$1,604.65$50,084.05
267Dec 2041$1,355.90$248.75$1,604.65$48,728.15
2041 Total$15,835.73$3,420.07$19,255.8
268Jan 2042$1,362.63$242.02$1,604.65$47,365.52
269Feb 2042$1,369.40$235.25$1,604.65$45,996.12
270Mar 2042$1,376.20$228.45$1,604.65$44,619.92
271Apr 2042$1,383.04$221.61$1,604.65$43,236.88
272May 2042$1,389.91$214.74$1,604.65$41,846.97
273Jun 2042$1,396.81$207.84$1,604.65$40,450.16
274Jul 2042$1,403.75$200.90$1,604.65$39,046.41
275Aug 2042$1,410.72$193.93$1,604.65$37,635.69
276Sep 2042$1,417.73$186.92$1,604.65$36,217.96
277Oct 2042$1,424.77$179.88$1,604.65$34,793.19
278Nov 2042$1,431.84$172.81$1,604.65$33,361.35
279Dec 2042$1,438.96$165.69$1,604.65$31,922.39
2042 Total$16,805.76$2,450.04$19,255.8
280Jan 2043$1,446.10$158.55$1,604.65$30,476.29
281Feb 2043$1,453.28$151.37$1,604.65$29,023.01
282Mar 2043$1,460.50$144.15$1,604.65$27,562.51
283Apr 2043$1,467.76$136.89$1,604.65$26,094.75
284May 2043$1,475.05$129.60$1,604.65$24,619.70
285Jun 2043$1,482.37$122.28$1,604.65$23,137.33
286Jul 2043$1,489.73$114.92$1,604.65$21,647.60
287Aug 2043$1,497.13$107.52$1,604.65$20,150.47
288Sep 2043$1,504.57$100.08$1,604.65$18,645.90
289Oct 2043$1,512.04$92.61$1,604.65$17,133.86
290Nov 2043$1,519.55$85.10$1,604.65$15,614.31
291Dec 2043$1,527.10$77.55$1,604.65$14,087.21
2043 Total$17,835.18$1,420.62$19,255.8
292Jan 2044$1,534.68$69.97$1,604.65$12,552.53
293Feb 2044$1,542.31$62.34$1,604.65$11,010.22
294Mar 2044$1,549.97$54.68$1,604.65$9,460.25
295Apr 2044$1,557.66$46.99$1,604.65$7,902.59
296May 2044$1,565.40$39.25$1,604.65$6,337.19
297Jun 2044$1,573.18$31.47$1,604.65$4,764.01
298Jul 2044$1,580.99$23.66$1,604.65$3,183.02
299Aug 2044$1,588.84$15.81$1,604.65$1,594.18
300Sep 2044$1,594.18$7.92$1,602.10$0.00
2044 Total$14,087.21$352.09$14,439.3
Compare your product with the big 4 banks, or add more products to compare
As seen on