Better Special Investment Loan (Interest Only) (LVR < 90%) from Police Credit Union

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
4.76%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$992
Number of Repayments
300
Total Interest Paid
$47,600
Total repayments
$297,600
DatePrincipleInterestPaymentBalance
1Oct 2019$435.06$991.67$1,426.73$249,564.94
2Nov 2019$436.79$989.94$1,426.73$249,128.15
3Dec 2019$438.52$988.21$1,426.73$248,689.63
2019 Total$1,310.37$2,969.82$4,280.19
4Jan 2020$440.26$986.47$1,426.73$248,249.37
5Feb 2020$442.01$984.72$1,426.73$247,807.36
6Mar 2020$443.76$982.97$1,426.73$247,363.60
7Apr 2020$445.52$981.21$1,426.73$246,918.08
8May 2020$447.29$979.44$1,426.73$246,470.79
9Jun 2020$449.06$977.67$1,426.73$246,021.73
10Jul 2020$450.84$975.89$1,426.73$245,570.89
11Aug 2020$452.63$974.10$1,426.73$245,118.26
12Sep 2020$454.43$972.30$1,426.73$244,663.83
13Oct 2020$456.23$970.50$1,426.73$244,207.60
14Nov 2020$458.04$968.69$1,426.73$243,749.56
15Dec 2020$459.86$966.87$1,426.73$243,289.70
2020 Total$5,399.93$11,720.83$17,120.76
16Jan 2021$461.68$965.05$1,426.73$242,828.02
17Feb 2021$463.51$963.22$1,426.73$242,364.51
18Mar 2021$465.35$961.38$1,426.73$241,899.16
19Apr 2021$467.20$959.53$1,426.73$241,431.96
20May 2021$469.05$957.68$1,426.73$240,962.91
21Jun 2021$470.91$955.82$1,426.73$240,492.00
22Jul 2021$472.78$953.95$1,426.73$240,019.22
23Aug 2021$474.65$952.08$1,426.73$239,544.57
24Sep 2021$476.54$950.19$1,426.73$239,068.03
25Oct 2021$478.43$948.30$1,426.73$238,589.60
26Nov 2021$480.32$946.41$1,426.73$238,109.28
27Dec 2021$482.23$944.50$1,426.73$237,627.05
2021 Total$5,662.65$11,458.11$17,120.76
28Jan 2022$484.14$942.59$1,426.73$237,142.91
29Feb 2022$486.06$940.67$1,426.73$236,656.85
30Mar 2022$487.99$938.74$1,426.73$236,168.86
31Apr 2022$489.93$936.80$1,426.73$235,678.93
32May 2022$491.87$934.86$1,426.73$235,187.06
33Jun 2022$493.82$932.91$1,426.73$234,693.24
34Jul 2022$495.78$930.95$1,426.73$234,197.46
35Aug 2022$497.75$928.98$1,426.73$233,699.71
36Sep 2022$499.72$927.01$1,426.73$233,199.99
37Oct 2022$501.70$925.03$1,426.73$232,698.29
38Nov 2022$503.69$923.04$1,426.73$232,194.60
39Dec 2022$505.69$921.04$1,426.73$231,688.91
2022 Total$5,938.14$11,182.62$17,120.76
40Jan 2023$507.70$919.03$1,426.73$231,181.21
41Feb 2023$509.71$917.02$1,426.73$230,671.50
42Mar 2023$511.73$915.00$1,426.73$230,159.77
43Apr 2023$513.76$912.97$1,426.73$229,646.01
44May 2023$515.80$910.93$1,426.73$229,130.21
45Jun 2023$517.85$908.88$1,426.73$228,612.36
46Jul 2023$519.90$906.83$1,426.73$228,092.46
47Aug 2023$521.96$904.77$1,426.73$227,570.50
48Sep 2023$524.03$902.70$1,426.73$227,046.47
49Oct 2023$526.11$900.62$1,426.73$226,520.36
50Nov 2023$528.20$898.53$1,426.73$225,992.16
51Dec 2023$530.29$896.44$1,426.73$225,461.87
2023 Total$6,227.04$10,893.72$17,120.76
52Jan 2024$532.40$894.33$1,426.73$224,929.47
53Feb 2024$534.51$892.22$1,426.73$224,394.96
54Mar 2024$536.63$890.10$1,426.73$223,858.33
55Apr 2024$538.76$887.97$1,426.73$223,319.57
56May 2024$540.90$885.83$1,426.73$222,778.67
57Jun 2024$543.04$883.69$1,426.73$222,235.63
58Jul 2024$545.20$881.53$1,426.73$221,690.43
59Aug 2024$547.36$879.37$1,426.73$221,143.07
60Sep 2024$549.53$877.20$1,426.73$220,593.54
61Oct 2024$551.71$875.02$1,426.73$220,041.83
62Nov 2024$553.90$872.83$1,426.73$219,487.93
63Dec 2024$556.09$870.64$1,426.73$218,931.84
2024 Total$6,530.03$10,590.73$17,120.76
64Jan 2025$558.30$868.43$1,426.73$218,373.54
65Feb 2025$560.51$866.22$1,426.73$217,813.03
66Mar 2025$562.74$863.99$1,426.73$217,250.29
67Apr 2025$564.97$861.76$1,426.73$216,685.32
68May 2025$567.21$859.52$1,426.73$216,118.11
69Jun 2025$569.46$857.27$1,426.73$215,548.65
70Jul 2025$571.72$855.01$1,426.73$214,976.93
71Aug 2025$573.99$852.74$1,426.73$214,402.94
72Sep 2025$576.27$850.46$1,426.73$213,826.67
73Oct 2025$578.55$848.18$1,426.73$213,248.12
74Nov 2025$580.85$845.88$1,426.73$212,667.27
75Dec 2025$583.15$843.58$1,426.73$212,084.12
2025 Total$6,847.72$10,273.04$17,120.76
76Jan 2026$585.46$841.27$1,426.73$211,498.66
77Feb 2026$587.79$838.94$1,426.73$210,910.87
78Mar 2026$590.12$836.61$1,426.73$210,320.75
79Apr 2026$592.46$834.27$1,426.73$209,728.29
80May 2026$594.81$831.92$1,426.73$209,133.48
81Jun 2026$597.17$829.56$1,426.73$208,536.31
82Jul 2026$599.54$827.19$1,426.73$207,936.77
83Aug 2026$601.91$824.82$1,426.73$207,334.86
84Sep 2026$604.30$822.43$1,426.73$206,730.56
85Oct 2026$606.70$820.03$1,426.73$206,123.86
86Nov 2026$609.11$817.62$1,426.73$205,514.75
87Dec 2026$611.52$815.21$1,426.73$204,903.23
2026 Total$7,180.89$9,939.87$17,120.76
88Jan 2027$613.95$812.78$1,426.73$204,289.28
89Feb 2027$616.38$810.35$1,426.73$203,672.90
90Mar 2027$618.83$807.90$1,426.73$203,054.07
91Apr 2027$621.28$805.45$1,426.73$202,432.79
92May 2027$623.75$802.98$1,426.73$201,809.04
93Jun 2027$626.22$800.51$1,426.73$201,182.82
94Jul 2027$628.70$798.03$1,426.73$200,554.12
95Aug 2027$631.20$795.53$1,426.73$199,922.92
96Sep 2027$633.70$793.03$1,426.73$199,289.22
97Oct 2027$636.22$790.51$1,426.73$198,653.00
98Nov 2027$638.74$787.99$1,426.73$198,014.26
99Dec 2027$641.27$785.46$1,426.73$197,372.99
2027 Total$7,530.24$9,590.52$17,120.76
100Jan 2028$643.82$782.91$1,426.73$196,729.17
101Feb 2028$646.37$780.36$1,426.73$196,082.80
102Mar 2028$648.93$777.80$1,426.73$195,433.87
103Apr 2028$651.51$775.22$1,426.73$194,782.36
104May 2028$654.09$772.64$1,426.73$194,128.27
105Jun 2028$656.69$770.04$1,426.73$193,471.58
106Jul 2028$659.29$767.44$1,426.73$192,812.29
107Aug 2028$661.91$764.82$1,426.73$192,150.38
108Sep 2028$664.53$762.20$1,426.73$191,485.85
109Oct 2028$667.17$759.56$1,426.73$190,818.68
110Nov 2028$669.82$756.91$1,426.73$190,148.86
111Dec 2028$672.47$754.26$1,426.73$189,476.39
2028 Total$7,896.6$9,224.16$17,120.76
112Jan 2029$675.14$751.59$1,426.73$188,801.25
113Feb 2029$677.82$748.91$1,426.73$188,123.43
114Mar 2029$680.51$746.22$1,426.73$187,442.92
115Apr 2029$683.21$743.52$1,426.73$186,759.71
116May 2029$685.92$740.81$1,426.73$186,073.79
117Jun 2029$688.64$738.09$1,426.73$185,385.15
118Jul 2029$691.37$735.36$1,426.73$184,693.78
119Aug 2029$694.11$732.62$1,426.73$183,999.67
120Sep 2029$696.86$729.87$1,426.73$183,302.81
121Oct 2029$699.63$727.10$1,426.73$182,603.18
122Nov 2029$702.40$724.33$1,426.73$181,900.78
123Dec 2029$705.19$721.54$1,426.73$181,195.59
2029 Total$8,280.8$8,839.96$17,120.76
124Jan 2030$707.99$718.74$1,426.73$180,487.60
125Feb 2030$710.80$715.93$1,426.73$179,776.80
126Mar 2030$713.62$713.11$1,426.73$179,063.18
127Apr 2030$716.45$710.28$1,426.73$178,346.73
128May 2030$719.29$707.44$1,426.73$177,627.44
129Jun 2030$722.14$704.59$1,426.73$176,905.30
130Jul 2030$725.01$701.72$1,426.73$176,180.29
131Aug 2030$727.88$698.85$1,426.73$175,452.41
132Sep 2030$730.77$695.96$1,426.73$174,721.64
133Oct 2030$733.67$693.06$1,426.73$173,987.97
134Nov 2030$736.58$690.15$1,426.73$173,251.39
135Dec 2030$739.50$687.23$1,426.73$172,511.89
2030 Total$8,683.7$8,437.06$17,120.76
136Jan 2031$742.43$684.30$1,426.73$171,769.46
137Feb 2031$745.38$681.35$1,426.73$171,024.08
138Mar 2031$748.33$678.40$1,426.73$170,275.75
139Apr 2031$751.30$675.43$1,426.73$169,524.45
140May 2031$754.28$672.45$1,426.73$168,770.17
141Jun 2031$757.27$669.46$1,426.73$168,012.90
142Jul 2031$760.28$666.45$1,426.73$167,252.62
143Aug 2031$763.29$663.44$1,426.73$166,489.33
144Sep 2031$766.32$660.41$1,426.73$165,723.01
145Oct 2031$769.36$657.37$1,426.73$164,953.65
146Nov 2031$772.41$654.32$1,426.73$164,181.24
147Dec 2031$775.48$651.25$1,426.73$163,405.76
2031 Total$9,106.13$8,014.63$17,120.76
148Jan 2032$778.55$648.18$1,426.73$162,627.21
149Feb 2032$781.64$645.09$1,426.73$161,845.57
150Mar 2032$784.74$641.99$1,426.73$161,060.83
151Apr 2032$787.86$638.87$1,426.73$160,272.97
152May 2032$790.98$635.75$1,426.73$159,481.99
153Jun 2032$794.12$632.61$1,426.73$158,687.87
154Jul 2032$797.27$629.46$1,426.73$157,890.60
155Aug 2032$800.43$626.30$1,426.73$157,090.17
156Sep 2032$803.61$623.12$1,426.73$156,286.56
157Oct 2032$806.79$619.94$1,426.73$155,479.77
158Nov 2032$809.99$616.74$1,426.73$154,669.78
159Dec 2032$813.21$613.52$1,426.73$153,856.57
2032 Total$9,549.19$7,571.57$17,120.76
160Jan 2033$816.43$610.30$1,426.73$153,040.14
161Feb 2033$819.67$607.06$1,426.73$152,220.47
162Mar 2033$822.92$603.81$1,426.73$151,397.55
163Apr 2033$826.19$600.54$1,426.73$150,571.36
164May 2033$829.46$597.27$1,426.73$149,741.90
165Jun 2033$832.75$593.98$1,426.73$148,909.15
166Jul 2033$836.06$590.67$1,426.73$148,073.09
167Aug 2033$839.37$587.36$1,426.73$147,233.72
168Sep 2033$842.70$584.03$1,426.73$146,391.02
169Oct 2033$846.05$580.68$1,426.73$145,544.97
170Nov 2033$849.40$577.33$1,426.73$144,695.57
171Dec 2033$852.77$573.96$1,426.73$143,842.80
2033 Total$10,013.77$7,106.99$17,120.76
172Jan 2034$856.15$570.58$1,426.73$142,986.65
173Feb 2034$859.55$567.18$1,426.73$142,127.10
174Mar 2034$862.96$563.77$1,426.73$141,264.14
175Apr 2034$866.38$560.35$1,426.73$140,397.76
176May 2034$869.82$556.91$1,426.73$139,527.94
177Jun 2034$873.27$553.46$1,426.73$138,654.67
178Jul 2034$876.73$550.00$1,426.73$137,777.94
179Aug 2034$880.21$546.52$1,426.73$136,897.73
180Sep 2034$883.70$543.03$1,426.73$136,014.03
181Oct 2034$887.21$539.52$1,426.73$135,126.82
182Nov 2034$890.73$536.00$1,426.73$134,236.09
183Dec 2034$894.26$532.47$1,426.73$133,341.83
2034 Total$10,500.97$6,619.79$17,120.76
184Jan 2035$897.81$528.92$1,426.73$132,444.02
185Feb 2035$901.37$525.36$1,426.73$131,542.65
186Mar 2035$904.94$521.79$1,426.73$130,637.71
187Apr 2035$908.53$518.20$1,426.73$129,729.18
188May 2035$912.14$514.59$1,426.73$128,817.04
189Jun 2035$915.76$510.97$1,426.73$127,901.28
190Jul 2035$919.39$507.34$1,426.73$126,981.89
191Aug 2035$923.04$503.69$1,426.73$126,058.85
192Sep 2035$926.70$500.03$1,426.73$125,132.15
193Oct 2035$930.37$496.36$1,426.73$124,201.78
194Nov 2035$934.06$492.67$1,426.73$123,267.72
195Dec 2035$937.77$488.96$1,426.73$122,329.95
2035 Total$11,011.88$6,108.88$17,120.76
196Jan 2036$941.49$485.24$1,426.73$121,388.46
197Feb 2036$945.22$481.51$1,426.73$120,443.24
198Mar 2036$948.97$477.76$1,426.73$119,494.27
199Apr 2036$952.74$473.99$1,426.73$118,541.53
200May 2036$956.52$470.21$1,426.73$117,585.01
201Jun 2036$960.31$466.42$1,426.73$116,624.70
202Jul 2036$964.12$462.61$1,426.73$115,660.58
203Aug 2036$967.94$458.79$1,426.73$114,692.64
204Sep 2036$971.78$454.95$1,426.73$113,720.86
205Oct 2036$975.64$451.09$1,426.73$112,745.22
206Nov 2036$979.51$447.22$1,426.73$111,765.71
207Dec 2036$983.39$443.34$1,426.73$110,782.32
2036 Total$11,547.63$5,573.13$17,120.76
208Jan 2037$987.29$439.44$1,426.73$109,795.03
209Feb 2037$991.21$435.52$1,426.73$108,803.82
210Mar 2037$995.14$431.59$1,426.73$107,808.68
211Apr 2037$999.09$427.64$1,426.73$106,809.59
212May 2037$1,003.05$423.68$1,426.73$105,806.54
213Jun 2037$1,007.03$419.70$1,426.73$104,799.51
214Jul 2037$1,011.03$415.70$1,426.73$103,788.48
215Aug 2037$1,015.04$411.69$1,426.73$102,773.44
216Sep 2037$1,019.06$407.67$1,426.73$101,754.38
217Oct 2037$1,023.10$403.63$1,426.73$100,731.28
218Nov 2037$1,027.16$399.57$1,426.73$99,704.12
219Dec 2037$1,031.24$395.49$1,426.73$98,672.88
2037 Total$12,109.44$5,011.32$17,120.76
220Jan 2038$1,035.33$391.40$1,426.73$97,637.55
221Feb 2038$1,039.43$387.30$1,426.73$96,598.12
222Mar 2038$1,043.56$383.17$1,426.73$95,554.56
223Apr 2038$1,047.70$379.03$1,426.73$94,506.86
224May 2038$1,051.85$374.88$1,426.73$93,455.01
225Jun 2038$1,056.03$370.70$1,426.73$92,398.98
226Jul 2038$1,060.21$366.52$1,426.73$91,338.77
227Aug 2038$1,064.42$362.31$1,426.73$90,274.35
228Sep 2038$1,068.64$358.09$1,426.73$89,205.71
229Oct 2038$1,072.88$353.85$1,426.73$88,132.83
230Nov 2038$1,077.14$349.59$1,426.73$87,055.69
231Dec 2038$1,081.41$345.32$1,426.73$85,974.28
2038 Total$12,698.6$4,422.16$17,120.76
232Jan 2039$1,085.70$341.03$1,426.73$84,888.58
233Feb 2039$1,090.01$336.72$1,426.73$83,798.57
234Mar 2039$1,094.33$332.40$1,426.73$82,704.24
235Apr 2039$1,098.67$328.06$1,426.73$81,605.57
236May 2039$1,103.03$323.70$1,426.73$80,502.54
237Jun 2039$1,107.40$319.33$1,426.73$79,395.14
238Jul 2039$1,111.80$314.93$1,426.73$78,283.34
239Aug 2039$1,116.21$310.52$1,426.73$77,167.13
240Sep 2039$1,120.63$306.10$1,426.73$76,046.50
241Oct 2039$1,125.08$301.65$1,426.73$74,921.42
242Nov 2039$1,129.54$297.19$1,426.73$73,791.88
243Dec 2039$1,134.02$292.71$1,426.73$72,657.86
2039 Total$13,316.42$3,804.34$17,120.76
244Jan 2040$1,138.52$288.21$1,426.73$71,519.34
245Feb 2040$1,143.04$283.69$1,426.73$70,376.30
246Mar 2040$1,147.57$279.16$1,426.73$69,228.73
247Apr 2040$1,152.12$274.61$1,426.73$68,076.61
248May 2040$1,156.69$270.04$1,426.73$66,919.92
249Jun 2040$1,161.28$265.45$1,426.73$65,758.64
250Jul 2040$1,165.89$260.84$1,426.73$64,592.75
251Aug 2040$1,170.51$256.22$1,426.73$63,422.24
252Sep 2040$1,175.16$251.57$1,426.73$62,247.08
253Oct 2040$1,179.82$246.91$1,426.73$61,067.26
254Nov 2040$1,184.50$242.23$1,426.73$59,882.76
255Dec 2040$1,189.20$237.53$1,426.73$58,693.56
2040 Total$13,964.3$3,156.46$17,120.76
256Jan 2041$1,193.91$232.82$1,426.73$57,499.65
257Feb 2041$1,198.65$228.08$1,426.73$56,301.00
258Mar 2041$1,203.40$223.33$1,426.73$55,097.60
259Apr 2041$1,208.18$218.55$1,426.73$53,889.42
260May 2041$1,212.97$213.76$1,426.73$52,676.45
261Jun 2041$1,217.78$208.95$1,426.73$51,458.67
262Jul 2041$1,222.61$204.12$1,426.73$50,236.06
263Aug 2041$1,227.46$199.27$1,426.73$49,008.60
264Sep 2041$1,232.33$194.40$1,426.73$47,776.27
265Oct 2041$1,237.22$189.51$1,426.73$46,539.05
266Nov 2041$1,242.13$184.60$1,426.73$45,296.92
267Dec 2041$1,247.05$179.68$1,426.73$44,049.87
2041 Total$14,643.69$2,477.07$17,120.76
268Jan 2042$1,252.00$174.73$1,426.73$42,797.87
269Feb 2042$1,256.97$169.76$1,426.73$41,540.90
270Mar 2042$1,261.95$164.78$1,426.73$40,278.95
271Apr 2042$1,266.96$159.77$1,426.73$39,011.99
272May 2042$1,271.98$154.75$1,426.73$37,740.01
273Jun 2042$1,277.03$149.70$1,426.73$36,462.98
274Jul 2042$1,282.09$144.64$1,426.73$35,180.89
275Aug 2042$1,287.18$139.55$1,426.73$33,893.71
276Sep 2042$1,292.28$134.45$1,426.73$32,601.43
277Oct 2042$1,297.41$129.32$1,426.73$31,304.02
278Nov 2042$1,302.56$124.17$1,426.73$30,001.46
279Dec 2042$1,307.72$119.01$1,426.73$28,693.74
2042 Total$15,356.13$1,764.63$17,120.76
280Jan 2043$1,312.91$113.82$1,426.73$27,380.83
281Feb 2043$1,318.12$108.61$1,426.73$26,062.71
282Mar 2043$1,323.35$103.38$1,426.73$24,739.36
283Apr 2043$1,328.60$98.13$1,426.73$23,410.76
284May 2043$1,333.87$92.86$1,426.73$22,076.89
285Jun 2043$1,339.16$87.57$1,426.73$20,737.73
286Jul 2043$1,344.47$82.26$1,426.73$19,393.26
287Aug 2043$1,349.80$76.93$1,426.73$18,043.46
288Sep 2043$1,355.16$71.57$1,426.73$16,688.30
289Oct 2043$1,360.53$66.20$1,426.73$15,327.77
290Nov 2043$1,365.93$60.80$1,426.73$13,961.84
291Dec 2043$1,371.35$55.38$1,426.73$12,590.49
2043 Total$16,103.25$1,017.51$17,120.76
292Jan 2044$1,376.79$49.94$1,426.73$11,213.70
293Feb 2044$1,382.25$44.48$1,426.73$9,831.45
294Mar 2044$1,387.73$39.00$1,426.73$8,443.72
295Apr 2044$1,393.24$33.49$1,426.73$7,050.48
296May 2044$1,398.76$27.97$1,426.73$5,651.72
297Jun 2044$1,404.31$22.42$1,426.73$4,247.41
298Jul 2044$1,409.88$16.85$1,426.73$2,837.53
299Aug 2044$1,415.47$11.26$1,426.73$1,422.06
300Sep 2044$1,421.09$5.64$1,426.73$0.97
2044 Total$12,589.52$251.05$12,840.57
Compare your product with the big 4 banks, or add more products to compare
As seen on