Discount 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
5.06%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,054
Number of Repayments
300
Total Interest Paid
$66,200
Total repayments
$316,200
DatePrincipleInterestPaymentBalance
1Oct 2019$416.06$1,054.17$1,470.23$249,583.94
2Nov 2019$417.82$1,052.41$1,470.23$249,166.12
3Dec 2019$419.58$1,050.65$1,470.23$248,746.54
2019 Total$1,253.46$3,157.23$4,410.69
4Jan 2020$421.35$1,048.88$1,470.23$248,325.19
5Feb 2020$423.13$1,047.10$1,470.23$247,902.06
6Mar 2020$424.91$1,045.32$1,470.23$247,477.15
7Apr 2020$426.70$1,043.53$1,470.23$247,050.45
8May 2020$428.50$1,041.73$1,470.23$246,621.95
9Jun 2020$430.31$1,039.92$1,470.23$246,191.64
10Jul 2020$432.12$1,038.11$1,470.23$245,759.52
11Aug 2020$433.94$1,036.29$1,470.23$245,325.58
12Sep 2020$435.77$1,034.46$1,470.23$244,889.81
13Oct 2020$437.61$1,032.62$1,470.23$244,452.20
14Nov 2020$439.46$1,030.77$1,470.23$244,012.74
15Dec 2020$441.31$1,028.92$1,470.23$243,571.43
2020 Total$5,175.11$12,467.65$17,642.76
16Jan 2021$443.17$1,027.06$1,470.23$243,128.26
17Feb 2021$445.04$1,025.19$1,470.23$242,683.22
18Mar 2021$446.92$1,023.31$1,470.23$242,236.30
19Apr 2021$448.80$1,021.43$1,470.23$241,787.50
20May 2021$450.69$1,019.54$1,470.23$241,336.81
21Jun 2021$452.59$1,017.64$1,470.23$240,884.22
22Jul 2021$454.50$1,015.73$1,470.23$240,429.72
23Aug 2021$456.42$1,013.81$1,470.23$239,973.30
24Sep 2021$458.34$1,011.89$1,470.23$239,514.96
25Oct 2021$460.28$1,009.95$1,470.23$239,054.68
26Nov 2021$462.22$1,008.01$1,470.23$238,592.46
27Dec 2021$464.17$1,006.06$1,470.23$238,128.29
2021 Total$5,443.14$12,199.62$17,642.76
28Jan 2022$466.12$1,004.11$1,470.23$237,662.17
29Feb 2022$468.09$1,002.14$1,470.23$237,194.08
30Mar 2022$470.06$1,000.17$1,470.23$236,724.02
31Apr 2022$472.04$998.19$1,470.23$236,251.98
32May 2022$474.03$996.20$1,470.23$235,777.95
33Jun 2022$476.03$994.20$1,470.23$235,301.92
34Jul 2022$478.04$992.19$1,470.23$234,823.88
35Aug 2022$480.06$990.17$1,470.23$234,343.82
36Sep 2022$482.08$988.15$1,470.23$233,861.74
37Oct 2022$484.11$986.12$1,470.23$233,377.63
38Nov 2022$486.15$984.08$1,470.23$232,891.48
39Dec 2022$488.20$982.03$1,470.23$232,403.28
2022 Total$5,725.01$11,917.75$17,642.76
40Jan 2023$490.26$979.97$1,470.23$231,913.02
41Feb 2023$492.33$977.90$1,470.23$231,420.69
42Mar 2023$494.41$975.82$1,470.23$230,926.28
43Apr 2023$496.49$973.74$1,470.23$230,429.79
44May 2023$498.58$971.65$1,470.23$229,931.21
45Jun 2023$500.69$969.54$1,470.23$229,430.52
46Jul 2023$502.80$967.43$1,470.23$228,927.72
47Aug 2023$504.92$965.31$1,470.23$228,422.80
48Sep 2023$507.05$963.18$1,470.23$227,915.75
49Oct 2023$509.19$961.04$1,470.23$227,406.56
50Nov 2023$511.33$958.90$1,470.23$226,895.23
51Dec 2023$513.49$956.74$1,470.23$226,381.74
2023 Total$6,021.54$11,621.22$17,642.76
52Jan 2024$515.65$954.58$1,470.23$225,866.09
53Feb 2024$517.83$952.40$1,470.23$225,348.26
54Mar 2024$520.01$950.22$1,470.23$224,828.25
55Apr 2024$522.20$948.03$1,470.23$224,306.05
56May 2024$524.41$945.82$1,470.23$223,781.64
57Jun 2024$526.62$943.61$1,470.23$223,255.02
58Jul 2024$528.84$941.39$1,470.23$222,726.18
59Aug 2024$531.07$939.16$1,470.23$222,195.11
60Sep 2024$533.31$936.92$1,470.23$221,661.80
61Oct 2024$535.56$934.67$1,470.23$221,126.24
62Nov 2024$537.81$932.42$1,470.23$220,588.43
63Dec 2024$540.08$930.15$1,470.23$220,048.35
2024 Total$6,333.39$11,309.37$17,642.76
64Jan 2025$542.36$927.87$1,470.23$219,505.99
65Feb 2025$544.65$925.58$1,470.23$218,961.34
66Mar 2025$546.94$923.29$1,470.23$218,414.40
67Apr 2025$549.25$920.98$1,470.23$217,865.15
68May 2025$551.57$918.66$1,470.23$217,313.58
69Jun 2025$553.89$916.34$1,470.23$216,759.69
70Jul 2025$556.23$914.00$1,470.23$216,203.46
71Aug 2025$558.57$911.66$1,470.23$215,644.89
72Sep 2025$560.93$909.30$1,470.23$215,083.96
73Oct 2025$563.29$906.94$1,470.23$214,520.67
74Nov 2025$565.67$904.56$1,470.23$213,955.00
75Dec 2025$568.05$902.18$1,470.23$213,386.95
2025 Total$6,661.4$10,981.36$17,642.76
76Jan 2026$570.45$899.78$1,470.23$212,816.50
77Feb 2026$572.85$897.38$1,470.23$212,243.65
78Mar 2026$575.27$894.96$1,470.23$211,668.38
79Apr 2026$577.69$892.54$1,470.23$211,090.69
80May 2026$580.13$890.10$1,470.23$210,510.56
81Jun 2026$582.58$887.65$1,470.23$209,927.98
82Jul 2026$585.03$885.20$1,470.23$209,342.95
83Aug 2026$587.50$882.73$1,470.23$208,755.45
84Sep 2026$589.98$880.25$1,470.23$208,165.47
85Oct 2026$592.47$877.76$1,470.23$207,573.00
86Nov 2026$594.96$875.27$1,470.23$206,978.04
87Dec 2026$597.47$872.76$1,470.23$206,380.57
2026 Total$7,006.38$10,636.38$17,642.76
88Jan 2027$599.99$870.24$1,470.23$205,780.58
89Feb 2027$602.52$867.71$1,470.23$205,178.06
90Mar 2027$605.06$865.17$1,470.23$204,573.00
91Apr 2027$607.61$862.62$1,470.23$203,965.39
92May 2027$610.18$860.05$1,470.23$203,355.21
93Jun 2027$612.75$857.48$1,470.23$202,742.46
94Jul 2027$615.33$854.90$1,470.23$202,127.13
95Aug 2027$617.93$852.30$1,470.23$201,509.20
96Sep 2027$620.53$849.70$1,470.23$200,888.67
97Oct 2027$623.15$847.08$1,470.23$200,265.52
98Nov 2027$625.78$844.45$1,470.23$199,639.74
99Dec 2027$628.42$841.81$1,470.23$199,011.32
2027 Total$7,369.25$10,273.51$17,642.76
100Jan 2028$631.07$839.16$1,470.23$198,380.25
101Feb 2028$633.73$836.50$1,470.23$197,746.52
102Mar 2028$636.40$833.83$1,470.23$197,110.12
103Apr 2028$639.08$831.15$1,470.23$196,471.04
104May 2028$641.78$828.45$1,470.23$195,829.26
105Jun 2028$644.48$825.75$1,470.23$195,184.78
106Jul 2028$647.20$823.03$1,470.23$194,537.58
107Aug 2028$649.93$820.30$1,470.23$193,887.65
108Sep 2028$652.67$817.56$1,470.23$193,234.98
109Oct 2028$655.42$814.81$1,470.23$192,579.56
110Nov 2028$658.19$812.04$1,470.23$191,921.37
111Dec 2028$660.96$809.27$1,470.23$191,260.41
2028 Total$7,750.91$9,891.85$17,642.76
112Jan 2029$663.75$806.48$1,470.23$190,596.66
113Feb 2029$666.55$803.68$1,470.23$189,930.11
114Mar 2029$669.36$800.87$1,470.23$189,260.75
115Apr 2029$672.18$798.05$1,470.23$188,588.57
116May 2029$675.01$795.22$1,470.23$187,913.56
117Jun 2029$677.86$792.37$1,470.23$187,235.70
118Jul 2029$680.72$789.51$1,470.23$186,554.98
119Aug 2029$683.59$786.64$1,470.23$185,871.39
120Sep 2029$686.47$783.76$1,470.23$185,184.92
121Oct 2029$689.37$780.86$1,470.23$184,495.55
122Nov 2029$692.27$777.96$1,470.23$183,803.28
123Dec 2029$695.19$775.04$1,470.23$183,108.09
2029 Total$8,152.32$9,490.44$17,642.76
124Jan 2030$698.12$772.11$1,470.23$182,409.97
125Feb 2030$701.07$769.16$1,470.23$181,708.90
126Mar 2030$704.02$766.21$1,470.23$181,004.88
127Apr 2030$706.99$763.24$1,470.23$180,297.89
128May 2030$709.97$760.26$1,470.23$179,587.92
129Jun 2030$712.97$757.26$1,470.23$178,874.95
130Jul 2030$715.97$754.26$1,470.23$178,158.98
131Aug 2030$718.99$751.24$1,470.23$177,439.99
132Sep 2030$722.02$748.21$1,470.23$176,717.97
133Oct 2030$725.07$745.16$1,470.23$175,992.90
134Nov 2030$728.13$742.10$1,470.23$175,264.77
135Dec 2030$731.20$739.03$1,470.23$174,533.57
2030 Total$8,574.52$9,068.24$17,642.76
136Jan 2031$734.28$735.95$1,470.23$173,799.29
137Feb 2031$737.38$732.85$1,470.23$173,061.91
138Mar 2031$740.49$729.74$1,470.23$172,321.42
139Apr 2031$743.61$726.62$1,470.23$171,577.81
140May 2031$746.74$723.49$1,470.23$170,831.07
141Jun 2031$749.89$720.34$1,470.23$170,081.18
142Jul 2031$753.05$717.18$1,470.23$169,328.13
143Aug 2031$756.23$714.00$1,470.23$168,571.90
144Sep 2031$759.42$710.81$1,470.23$167,812.48
145Oct 2031$762.62$707.61$1,470.23$167,049.86
146Nov 2031$765.84$704.39$1,470.23$166,284.02
147Dec 2031$769.07$701.16$1,470.23$165,514.95
2031 Total$9,018.62$8,624.14$17,642.76
148Jan 2032$772.31$697.92$1,470.23$164,742.64
149Feb 2032$775.57$694.66$1,470.23$163,967.07
150Mar 2032$778.84$691.39$1,470.23$163,188.23
151Apr 2032$782.12$688.11$1,470.23$162,406.11
152May 2032$785.42$684.81$1,470.23$161,620.69
153Jun 2032$788.73$681.50$1,470.23$160,831.96
154Jul 2032$792.06$678.17$1,470.23$160,039.90
155Aug 2032$795.40$674.83$1,470.23$159,244.50
156Sep 2032$798.75$671.48$1,470.23$158,445.75
157Oct 2032$802.12$668.11$1,470.23$157,643.63
158Nov 2032$805.50$664.73$1,470.23$156,838.13
159Dec 2032$808.90$661.33$1,470.23$156,029.23
2032 Total$9,485.72$8,157.04$17,642.76
160Jan 2033$812.31$657.92$1,470.23$155,216.92
161Feb 2033$815.73$654.50$1,470.23$154,401.19
162Mar 2033$819.17$651.06$1,470.23$153,582.02
163Apr 2033$822.63$647.60$1,470.23$152,759.39
164May 2033$826.09$644.14$1,470.23$151,933.30
165Jun 2033$829.58$640.65$1,470.23$151,103.72
166Jul 2033$833.08$637.15$1,470.23$150,270.64
167Aug 2033$836.59$633.64$1,470.23$149,434.05
168Sep 2033$840.12$630.11$1,470.23$148,593.93
169Oct 2033$843.66$626.57$1,470.23$147,750.27
170Nov 2033$847.22$623.01$1,470.23$146,903.05
171Dec 2033$850.79$619.44$1,470.23$146,052.26
2033 Total$9,976.97$7,665.79$17,642.76
172Jan 2034$854.38$615.85$1,470.23$145,197.88
173Feb 2034$857.98$612.25$1,470.23$144,339.90
174Mar 2034$861.60$608.63$1,470.23$143,478.30
175Apr 2034$865.23$605.00$1,470.23$142,613.07
176May 2034$868.88$601.35$1,470.23$141,744.19
177Jun 2034$872.54$597.69$1,470.23$140,871.65
178Jul 2034$876.22$594.01$1,470.23$139,995.43
179Aug 2034$879.92$590.31$1,470.23$139,115.51
180Sep 2034$883.63$586.60$1,470.23$138,231.88
181Oct 2034$887.35$582.88$1,470.23$137,344.53
182Nov 2034$891.09$579.14$1,470.23$136,453.44
183Dec 2034$894.85$575.38$1,470.23$135,558.59
2034 Total$10,493.67$7,149.09$17,642.76
184Jan 2035$898.62$571.61$1,470.23$134,659.97
185Feb 2035$902.41$567.82$1,470.23$133,757.56
186Mar 2035$906.22$564.01$1,470.23$132,851.34
187Apr 2035$910.04$560.19$1,470.23$131,941.30
188May 2035$913.88$556.35$1,470.23$131,027.42
189Jun 2035$917.73$552.50$1,470.23$130,109.69
190Jul 2035$921.60$548.63$1,470.23$129,188.09
191Aug 2035$925.49$544.74$1,470.23$128,262.60
192Sep 2035$929.39$540.84$1,470.23$127,333.21
193Oct 2035$933.31$536.92$1,470.23$126,399.90
194Nov 2035$937.24$532.99$1,470.23$125,462.66
195Dec 2035$941.20$529.03$1,470.23$124,521.46
2035 Total$11,037.13$6,605.63$17,642.76
196Jan 2036$945.16$525.07$1,470.23$123,576.30
197Feb 2036$949.15$521.08$1,470.23$122,627.15
198Mar 2036$953.15$517.08$1,470.23$121,674.00
199Apr 2036$957.17$513.06$1,470.23$120,716.83
200May 2036$961.21$509.02$1,470.23$119,755.62
201Jun 2036$965.26$504.97$1,470.23$118,790.36
202Jul 2036$969.33$500.90$1,470.23$117,821.03
203Aug 2036$973.42$496.81$1,470.23$116,847.61
204Sep 2036$977.52$492.71$1,470.23$115,870.09
205Oct 2036$981.64$488.59$1,470.23$114,888.45
206Nov 2036$985.78$484.45$1,470.23$113,902.67
207Dec 2036$989.94$480.29$1,470.23$112,912.73
2036 Total$11,608.73$6,034.03$17,642.76
208Jan 2037$994.11$476.12$1,470.23$111,918.62
209Feb 2037$998.31$471.92$1,470.23$110,920.31
210Mar 2037$1,002.52$467.71$1,470.23$109,917.79
211Apr 2037$1,006.74$463.49$1,470.23$108,911.05
212May 2037$1,010.99$459.24$1,470.23$107,900.06
213Jun 2037$1,015.25$454.98$1,470.23$106,884.81
214Jul 2037$1,019.53$450.70$1,470.23$105,865.28
215Aug 2037$1,023.83$446.40$1,470.23$104,841.45
216Sep 2037$1,028.15$442.08$1,470.23$103,813.30
217Oct 2037$1,032.48$437.75$1,470.23$102,780.82
218Nov 2037$1,036.84$433.39$1,470.23$101,743.98
219Dec 2037$1,041.21$429.02$1,470.23$100,702.77
2037 Total$12,209.96$5,432.8$17,642.76
220Jan 2038$1,045.60$424.63$1,470.23$99,657.17
221Feb 2038$1,050.01$420.22$1,470.23$98,607.16
222Mar 2038$1,054.44$415.79$1,470.23$97,552.72
223Apr 2038$1,058.88$411.35$1,470.23$96,493.84
224May 2038$1,063.35$406.88$1,470.23$95,430.49
225Jun 2038$1,067.83$402.40$1,470.23$94,362.66
226Jul 2038$1,072.33$397.90$1,470.23$93,290.33
227Aug 2038$1,076.86$393.37$1,470.23$92,213.47
228Sep 2038$1,081.40$388.83$1,470.23$91,132.07
229Oct 2038$1,085.96$384.27$1,470.23$90,046.11
230Nov 2038$1,090.54$379.69$1,470.23$88,955.57
231Dec 2038$1,095.13$375.10$1,470.23$87,860.44
2038 Total$12,842.33$4,800.43$17,642.76
232Jan 2039$1,099.75$370.48$1,470.23$86,760.69
233Feb 2039$1,104.39$365.84$1,470.23$85,656.30
234Mar 2039$1,109.05$361.18$1,470.23$84,547.25
235Apr 2039$1,113.72$356.51$1,470.23$83,433.53
236May 2039$1,118.42$351.81$1,470.23$82,315.11
237Jun 2039$1,123.13$347.10$1,470.23$81,191.98
238Jul 2039$1,127.87$342.36$1,470.23$80,064.11
239Aug 2039$1,132.63$337.60$1,470.23$78,931.48
240Sep 2039$1,137.40$332.83$1,470.23$77,794.08
241Oct 2039$1,142.20$328.03$1,470.23$76,651.88
242Nov 2039$1,147.01$323.22$1,470.23$75,504.87
243Dec 2039$1,151.85$318.38$1,470.23$74,353.02
2039 Total$13,507.42$4,135.34$17,642.76
244Jan 2040$1,156.71$313.52$1,470.23$73,196.31
245Feb 2040$1,161.59$308.64$1,470.23$72,034.72
246Mar 2040$1,166.48$303.75$1,470.23$70,868.24
247Apr 2040$1,171.40$298.83$1,470.23$69,696.84
248May 2040$1,176.34$293.89$1,470.23$68,520.50
249Jun 2040$1,181.30$288.93$1,470.23$67,339.20
250Jul 2040$1,186.28$283.95$1,470.23$66,152.92
251Aug 2040$1,191.29$278.94$1,470.23$64,961.63
252Sep 2040$1,196.31$273.92$1,470.23$63,765.32
253Oct 2040$1,201.35$268.88$1,470.23$62,563.97
254Nov 2040$1,206.42$263.81$1,470.23$61,357.55
255Dec 2040$1,211.51$258.72$1,470.23$60,146.04
2040 Total$14,206.98$3,435.78$17,642.76
256Jan 2041$1,216.61$253.62$1,470.23$58,929.43
257Feb 2041$1,221.74$248.49$1,470.23$57,707.69
258Mar 2041$1,226.90$243.33$1,470.23$56,480.79
259Apr 2041$1,232.07$238.16$1,470.23$55,248.72
260May 2041$1,237.26$232.97$1,470.23$54,011.46
261Jun 2041$1,242.48$227.75$1,470.23$52,768.98
262Jul 2041$1,247.72$222.51$1,470.23$51,521.26
263Aug 2041$1,252.98$217.25$1,470.23$50,268.28
264Sep 2041$1,258.27$211.96$1,470.23$49,010.01
265Oct 2041$1,263.57$206.66$1,470.23$47,746.44
266Nov 2041$1,268.90$201.33$1,470.23$46,477.54
267Dec 2041$1,274.25$195.98$1,470.23$45,203.29
2041 Total$14,942.75$2,700.01$17,642.76
268Jan 2042$1,279.62$190.61$1,470.23$43,923.67
269Feb 2042$1,285.02$185.21$1,470.23$42,638.65
270Mar 2042$1,290.44$179.79$1,470.23$41,348.21
271Apr 2042$1,295.88$174.35$1,470.23$40,052.33
272May 2042$1,301.34$168.89$1,470.23$38,750.99
273Jun 2042$1,306.83$163.40$1,470.23$37,444.16
274Jul 2042$1,312.34$157.89$1,470.23$36,131.82
275Aug 2042$1,317.87$152.36$1,470.23$34,813.95
276Sep 2042$1,323.43$146.80$1,470.23$33,490.52
277Oct 2042$1,329.01$141.22$1,470.23$32,161.51
278Nov 2042$1,334.62$135.61$1,470.23$30,826.89
279Dec 2042$1,340.24$129.99$1,470.23$29,486.65
2042 Total$15,716.64$1,926.12$17,642.76
280Jan 2043$1,345.89$124.34$1,470.23$28,140.76
281Feb 2043$1,351.57$118.66$1,470.23$26,789.19
282Mar 2043$1,357.27$112.96$1,470.23$25,431.92
283Apr 2043$1,362.99$107.24$1,470.23$24,068.93
284May 2043$1,368.74$101.49$1,470.23$22,700.19
285Jun 2043$1,374.51$95.72$1,470.23$21,325.68
286Jul 2043$1,380.31$89.92$1,470.23$19,945.37
287Aug 2043$1,386.13$84.10$1,470.23$18,559.24
288Sep 2043$1,391.97$78.26$1,470.23$17,167.27
289Oct 2043$1,397.84$72.39$1,470.23$15,769.43
290Nov 2043$1,403.74$66.49$1,470.23$14,365.69
291Dec 2043$1,409.65$60.58$1,470.23$12,956.04
2043 Total$16,530.61$1,112.15$17,642.76
292Jan 2044$1,415.60$54.63$1,470.23$11,540.44
293Feb 2044$1,421.57$48.66$1,470.23$10,118.87
294Mar 2044$1,427.56$42.67$1,470.23$8,691.31
295Apr 2044$1,433.58$36.65$1,470.23$7,257.73
296May 2044$1,439.63$30.60$1,470.23$5,818.10
297Jun 2044$1,445.70$24.53$1,470.23$4,372.40
298Jul 2044$1,451.79$18.44$1,470.23$2,920.61
299Aug 2044$1,457.91$12.32$1,470.23$1,462.70
300Sep 2044$1,462.70$6.17$1,468.87$0.00
2044 Total$12,956.04$274.67$13,230.71
Compare your product with the big 4 banks, or add more products to compare
As seen on