Low Cost Investment Loan Package (Interest Only) (LVR < 80%) from Qudos Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
3.93%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$819
Number of Repayments
300
Total Interest Paid
$-4,300
Total repayments
$245,700
DatePrincipleInterestPaymentBalance
1Nov 2019$491.20$818.75$1,309.95$249,508.80
2Dec 2019$492.81$817.14$1,309.95$249,015.99
2019 Total$984.01$1,635.89$2,619.9
3Jan 2020$494.42$815.53$1,309.95$248,521.57
4Feb 2020$496.04$813.91$1,309.95$248,025.53
5Mar 2020$497.67$812.28$1,309.95$247,527.86
6Apr 2020$499.30$810.65$1,309.95$247,028.56
7May 2020$500.93$809.02$1,309.95$246,527.63
8Jun 2020$502.57$807.38$1,309.95$246,025.06
9Jul 2020$504.22$805.73$1,309.95$245,520.84
10Aug 2020$505.87$804.08$1,309.95$245,014.97
11Sep 2020$507.53$802.42$1,309.95$244,507.44
12Oct 2020$509.19$800.76$1,309.95$243,998.25
13Nov 2020$510.86$799.09$1,309.95$243,487.39
14Dec 2020$512.53$797.42$1,309.95$242,974.86
2020 Total$6,041.13$9,678.27$15,719.4
15Jan 2021$514.21$795.74$1,309.95$242,460.65
16Feb 2021$515.89$794.06$1,309.95$241,944.76
17Mar 2021$517.58$792.37$1,309.95$241,427.18
18Apr 2021$519.28$790.67$1,309.95$240,907.90
19May 2021$520.98$788.97$1,309.95$240,386.92
20Jun 2021$522.68$787.27$1,309.95$239,864.24
21Jul 2021$524.39$785.56$1,309.95$239,339.85
22Aug 2021$526.11$783.84$1,309.95$238,813.74
23Sep 2021$527.84$782.11$1,309.95$238,285.90
24Oct 2021$529.56$780.39$1,309.95$237,756.34
25Nov 2021$531.30$778.65$1,309.95$237,225.04
26Dec 2021$533.04$776.91$1,309.95$236,692.00
2021 Total$6,282.86$9,436.54$15,719.4
27Jan 2022$534.78$775.17$1,309.95$236,157.22
28Feb 2022$536.54$773.41$1,309.95$235,620.68
29Mar 2022$538.29$771.66$1,309.95$235,082.39
30Apr 2022$540.06$769.89$1,309.95$234,542.33
31May 2022$541.82$768.13$1,309.95$234,000.51
32Jun 2022$543.60$766.35$1,309.95$233,456.91
33Jul 2022$545.38$764.57$1,309.95$232,911.53
34Aug 2022$547.16$762.79$1,309.95$232,364.37
35Sep 2022$548.96$760.99$1,309.95$231,815.41
36Oct 2022$550.75$759.20$1,309.95$231,264.66
37Nov 2022$552.56$757.39$1,309.95$230,712.10
38Dec 2022$554.37$755.58$1,309.95$230,157.73
2022 Total$6,534.27$9,185.13$15,719.4
39Jan 2023$556.18$753.77$1,309.95$229,601.55
40Feb 2023$558.00$751.95$1,309.95$229,043.55
41Mar 2023$559.83$750.12$1,309.95$228,483.72
42Apr 2023$561.67$748.28$1,309.95$227,922.05
43May 2023$563.51$746.44$1,309.95$227,358.54
44Jun 2023$565.35$744.60$1,309.95$226,793.19
45Jul 2023$567.20$742.75$1,309.95$226,225.99
46Aug 2023$569.06$740.89$1,309.95$225,656.93
47Sep 2023$570.92$739.03$1,309.95$225,086.01
48Oct 2023$572.79$737.16$1,309.95$224,513.22
49Nov 2023$574.67$735.28$1,309.95$223,938.55
50Dec 2023$576.55$733.40$1,309.95$223,362.00
2023 Total$6,795.73$8,923.67$15,719.4
51Jan 2024$578.44$731.51$1,309.95$222,783.56
52Feb 2024$580.33$729.62$1,309.95$222,203.23
53Mar 2024$582.23$727.72$1,309.95$221,621.00
54Apr 2024$584.14$725.81$1,309.95$221,036.86
55May 2024$586.05$723.90$1,309.95$220,450.81
56Jun 2024$587.97$721.98$1,309.95$219,862.84
57Jul 2024$589.90$720.05$1,309.95$219,272.94
58Aug 2024$591.83$718.12$1,309.95$218,681.11
59Sep 2024$593.77$716.18$1,309.95$218,087.34
60Oct 2024$595.71$714.24$1,309.95$217,491.63
61Nov 2024$597.66$712.29$1,309.95$216,893.97
62Dec 2024$599.62$710.33$1,309.95$216,294.35
2024 Total$7,067.65$8,651.75$15,719.4
63Jan 2025$601.59$708.36$1,309.95$215,692.76
64Feb 2025$603.56$706.39$1,309.95$215,089.20
65Mar 2025$605.53$704.42$1,309.95$214,483.67
66Apr 2025$607.52$702.43$1,309.95$213,876.15
67May 2025$609.51$700.44$1,309.95$213,266.64
68Jun 2025$611.50$698.45$1,309.95$212,655.14
69Jul 2025$613.50$696.45$1,309.95$212,041.64
70Aug 2025$615.51$694.44$1,309.95$211,426.13
71Sep 2025$617.53$692.42$1,309.95$210,808.60
72Oct 2025$619.55$690.40$1,309.95$210,189.05
73Nov 2025$621.58$688.37$1,309.95$209,567.47
74Dec 2025$623.62$686.33$1,309.95$208,943.85
2025 Total$7,350.5$8,368.9$15,719.4
75Jan 2026$625.66$684.29$1,309.95$208,318.19
76Feb 2026$627.71$682.24$1,309.95$207,690.48
77Mar 2026$629.76$680.19$1,309.95$207,060.72
78Apr 2026$631.83$678.12$1,309.95$206,428.89
79May 2026$633.90$676.05$1,309.95$205,794.99
80Jun 2026$635.97$673.98$1,309.95$205,159.02
81Jul 2026$638.05$671.90$1,309.95$204,520.97
82Aug 2026$640.14$669.81$1,309.95$203,880.83
83Sep 2026$642.24$667.71$1,309.95$203,238.59
84Oct 2026$644.34$665.61$1,309.95$202,594.25
85Nov 2026$646.45$663.50$1,309.95$201,947.80
86Dec 2026$648.57$661.38$1,309.95$201,299.23
2026 Total$7,644.62$8,074.78$15,719.4
87Jan 2027$650.70$659.25$1,309.95$200,648.53
88Feb 2027$652.83$657.12$1,309.95$199,995.70
89Mar 2027$654.96$654.99$1,309.95$199,340.74
90Apr 2027$657.11$652.84$1,309.95$198,683.63
91May 2027$659.26$650.69$1,309.95$198,024.37
92Jun 2027$661.42$648.53$1,309.95$197,362.95
93Jul 2027$663.59$646.36$1,309.95$196,699.36
94Aug 2027$665.76$644.19$1,309.95$196,033.60
95Sep 2027$667.94$642.01$1,309.95$195,365.66
96Oct 2027$670.13$639.82$1,309.95$194,695.53
97Nov 2027$672.32$637.63$1,309.95$194,023.21
98Dec 2027$674.52$635.43$1,309.95$193,348.69
2027 Total$7,950.54$7,768.86$15,719.4
99Jan 2028$676.73$633.22$1,309.95$192,671.96
100Feb 2028$678.95$631.00$1,309.95$191,993.01
101Mar 2028$681.17$628.78$1,309.95$191,311.84
102Apr 2028$683.40$626.55$1,309.95$190,628.44
103May 2028$685.64$624.31$1,309.95$189,942.80
104Jun 2028$687.89$622.06$1,309.95$189,254.91
105Jul 2028$690.14$619.81$1,309.95$188,564.77
106Aug 2028$692.40$617.55$1,309.95$187,872.37
107Sep 2028$694.67$615.28$1,309.95$187,177.70
108Oct 2028$696.94$613.01$1,309.95$186,480.76
109Nov 2028$699.23$610.72$1,309.95$185,781.53
110Dec 2028$701.52$608.43$1,309.95$185,080.01
2028 Total$8,268.68$7,450.72$15,719.4
111Jan 2029$703.81$606.14$1,309.95$184,376.20
112Feb 2029$706.12$603.83$1,309.95$183,670.08
113Mar 2029$708.43$601.52$1,309.95$182,961.65
114Apr 2029$710.75$599.20$1,309.95$182,250.90
115May 2029$713.08$596.87$1,309.95$181,537.82
116Jun 2029$715.41$594.54$1,309.95$180,822.41
117Jul 2029$717.76$592.19$1,309.95$180,104.65
118Aug 2029$720.11$589.84$1,309.95$179,384.54
119Sep 2029$722.47$587.48$1,309.95$178,662.07
120Oct 2029$724.83$585.12$1,309.95$177,937.24
121Nov 2029$727.21$582.74$1,309.95$177,210.03
122Dec 2029$729.59$580.36$1,309.95$176,480.44
2029 Total$8,599.57$7,119.83$15,719.4
123Jan 2030$731.98$577.97$1,309.95$175,748.46
124Feb 2030$734.37$575.58$1,309.95$175,014.09
125Mar 2030$736.78$573.17$1,309.95$174,277.31
126Apr 2030$739.19$570.76$1,309.95$173,538.12
127May 2030$741.61$568.34$1,309.95$172,796.51
128Jun 2030$744.04$565.91$1,309.95$172,052.47
129Jul 2030$746.48$563.47$1,309.95$171,305.99
130Aug 2030$748.92$561.03$1,309.95$170,557.07
131Sep 2030$751.38$558.57$1,309.95$169,805.69
132Oct 2030$753.84$556.11$1,309.95$169,051.85
133Nov 2030$756.31$553.64$1,309.95$168,295.54
134Dec 2030$758.78$551.17$1,309.95$167,536.76
2030 Total$8,943.68$6,775.72$15,719.4
135Jan 2031$761.27$548.68$1,309.95$166,775.49
136Feb 2031$763.76$546.19$1,309.95$166,011.73
137Mar 2031$766.26$543.69$1,309.95$165,245.47
138Apr 2031$768.77$541.18$1,309.95$164,476.70
139May 2031$771.29$538.66$1,309.95$163,705.41
140Jun 2031$773.81$536.14$1,309.95$162,931.60
141Jul 2031$776.35$533.60$1,309.95$162,155.25
142Aug 2031$778.89$531.06$1,309.95$161,376.36
143Sep 2031$781.44$528.51$1,309.95$160,594.92
144Oct 2031$784.00$525.95$1,309.95$159,810.92
145Nov 2031$786.57$523.38$1,309.95$159,024.35
146Dec 2031$789.15$520.80$1,309.95$158,235.20
2031 Total$9,301.56$6,417.84$15,719.4
147Jan 2032$791.73$518.22$1,309.95$157,443.47
148Feb 2032$794.32$515.63$1,309.95$156,649.15
149Mar 2032$796.92$513.03$1,309.95$155,852.23
150Apr 2032$799.53$510.42$1,309.95$155,052.70
151May 2032$802.15$507.80$1,309.95$154,250.55
152Jun 2032$804.78$505.17$1,309.95$153,445.77
153Jul 2032$807.42$502.53$1,309.95$152,638.35
154Aug 2032$810.06$499.89$1,309.95$151,828.29
155Sep 2032$812.71$497.24$1,309.95$151,015.58
156Oct 2032$815.37$494.58$1,309.95$150,200.21
157Nov 2032$818.04$491.91$1,309.95$149,382.17
158Dec 2032$820.72$489.23$1,309.95$148,561.45
2032 Total$9,673.75$6,045.65$15,719.4
159Jan 2033$823.41$486.54$1,309.95$147,738.04
160Feb 2033$826.11$483.84$1,309.95$146,911.93
161Mar 2033$828.81$481.14$1,309.95$146,083.12
162Apr 2033$831.53$478.42$1,309.95$145,251.59
163May 2033$834.25$475.70$1,309.95$144,417.34
164Jun 2033$836.98$472.97$1,309.95$143,580.36
165Jul 2033$839.72$470.23$1,309.95$142,740.64
166Aug 2033$842.47$467.48$1,309.95$141,898.17
167Sep 2033$845.23$464.72$1,309.95$141,052.94
168Oct 2033$848.00$461.95$1,309.95$140,204.94
169Nov 2033$850.78$459.17$1,309.95$139,354.16
170Dec 2033$853.57$456.38$1,309.95$138,500.59
2033 Total$10,060.86$5,658.54$15,719.4
171Jan 2034$856.36$453.59$1,309.95$137,644.23
172Feb 2034$859.17$450.78$1,309.95$136,785.06
173Mar 2034$861.98$447.97$1,309.95$135,923.08
174Apr 2034$864.80$445.15$1,309.95$135,058.28
175May 2034$867.63$442.32$1,309.95$134,190.65
176Jun 2034$870.48$439.47$1,309.95$133,320.17
177Jul 2034$873.33$436.62$1,309.95$132,446.84
178Aug 2034$876.19$433.76$1,309.95$131,570.65
179Sep 2034$879.06$430.89$1,309.95$130,691.59
180Oct 2034$881.94$428.01$1,309.95$129,809.65
181Nov 2034$884.82$425.13$1,309.95$128,924.83
182Dec 2034$887.72$422.23$1,309.95$128,037.11
2034 Total$10,463.48$5,255.92$15,719.4
183Jan 2035$890.63$419.32$1,309.95$127,146.48
184Feb 2035$893.55$416.40$1,309.95$126,252.93
185Mar 2035$896.47$413.48$1,309.95$125,356.46
186Apr 2035$899.41$410.54$1,309.95$124,457.05
187May 2035$902.35$407.60$1,309.95$123,554.70
188Jun 2035$905.31$404.64$1,309.95$122,649.39
189Jul 2035$908.27$401.68$1,309.95$121,741.12
190Aug 2035$911.25$398.70$1,309.95$120,829.87
191Sep 2035$914.23$395.72$1,309.95$119,915.64
192Oct 2035$917.23$392.72$1,309.95$118,998.41
193Nov 2035$920.23$389.72$1,309.95$118,078.18
194Dec 2035$923.24$386.71$1,309.95$117,154.94
2035 Total$10,882.17$4,837.23$15,719.4
195Jan 2036$926.27$383.68$1,309.95$116,228.67
196Feb 2036$929.30$380.65$1,309.95$115,299.37
197Mar 2036$932.34$377.61$1,309.95$114,367.03
198Apr 2036$935.40$374.55$1,309.95$113,431.63
199May 2036$938.46$371.49$1,309.95$112,493.17
200Jun 2036$941.53$368.42$1,309.95$111,551.64
201Jul 2036$944.62$365.33$1,309.95$110,607.02
202Aug 2036$947.71$362.24$1,309.95$109,659.31
203Sep 2036$950.82$359.13$1,309.95$108,708.49
204Oct 2036$953.93$356.02$1,309.95$107,754.56
205Nov 2036$957.05$352.90$1,309.95$106,797.51
206Dec 2036$960.19$349.76$1,309.95$105,837.32
2036 Total$11,317.62$4,401.78$15,719.4
207Jan 2037$963.33$346.62$1,309.95$104,873.99
208Feb 2037$966.49$343.46$1,309.95$103,907.50
209Mar 2037$969.65$340.30$1,309.95$102,937.85
210Apr 2037$972.83$337.12$1,309.95$101,965.02
211May 2037$976.01$333.94$1,309.95$100,989.01
212Jun 2037$979.21$330.74$1,309.95$100,009.80
213Jul 2037$982.42$327.53$1,309.95$99,027.38
214Aug 2037$985.64$324.31$1,309.95$98,041.74
215Sep 2037$988.86$321.09$1,309.95$97,052.88
216Oct 2037$992.10$317.85$1,309.95$96,060.78
217Nov 2037$995.35$314.60$1,309.95$95,065.43
218Dec 2037$998.61$311.34$1,309.95$94,066.82
2037 Total$11,770.5$3,948.9$15,719.4
219Jan 2038$1,001.88$308.07$1,309.95$93,064.94
220Feb 2038$1,005.16$304.79$1,309.95$92,059.78
221Mar 2038$1,008.45$301.50$1,309.95$91,051.33
222Apr 2038$1,011.76$298.19$1,309.95$90,039.57
223May 2038$1,015.07$294.88$1,309.95$89,024.50
224Jun 2038$1,018.39$291.56$1,309.95$88,006.11
225Jul 2038$1,021.73$288.22$1,309.95$86,984.38
226Aug 2038$1,025.08$284.87$1,309.95$85,959.30
227Sep 2038$1,028.43$281.52$1,309.95$84,930.87
228Oct 2038$1,031.80$278.15$1,309.95$83,899.07
229Nov 2038$1,035.18$274.77$1,309.95$82,863.89
230Dec 2038$1,038.57$271.38$1,309.95$81,825.32
2038 Total$12,241.5$3,477.9$15,719.4
231Jan 2039$1,041.97$267.98$1,309.95$80,783.35
232Feb 2039$1,045.38$264.57$1,309.95$79,737.97
233Mar 2039$1,048.81$261.14$1,309.95$78,689.16
234Apr 2039$1,052.24$257.71$1,309.95$77,636.92
235May 2039$1,055.69$254.26$1,309.95$76,581.23
236Jun 2039$1,059.15$250.80$1,309.95$75,522.08
237Jul 2039$1,062.62$247.33$1,309.95$74,459.46
238Aug 2039$1,066.10$243.85$1,309.95$73,393.36
239Sep 2039$1,069.59$240.36$1,309.95$72,323.77
240Oct 2039$1,073.09$236.86$1,309.95$71,250.68
241Nov 2039$1,076.60$233.35$1,309.95$70,174.08
242Dec 2039$1,080.13$229.82$1,309.95$69,093.95
2039 Total$12,731.37$2,988.03$15,719.4
243Jan 2040$1,083.67$226.28$1,309.95$68,010.28
244Feb 2040$1,087.22$222.73$1,309.95$66,923.06
245Mar 2040$1,090.78$219.17$1,309.95$65,832.28
246Apr 2040$1,094.35$215.60$1,309.95$64,737.93
247May 2040$1,097.93$212.02$1,309.95$63,640.00
248Jun 2040$1,101.53$208.42$1,309.95$62,538.47
249Jul 2040$1,105.14$204.81$1,309.95$61,433.33
250Aug 2040$1,108.76$201.19$1,309.95$60,324.57
251Sep 2040$1,112.39$197.56$1,309.95$59,212.18
252Oct 2040$1,116.03$193.92$1,309.95$58,096.15
253Nov 2040$1,119.69$190.26$1,309.95$56,976.46
254Dec 2040$1,123.35$186.60$1,309.95$55,853.11
2040 Total$13,240.84$2,478.56$15,719.4
255Jan 2041$1,127.03$182.92$1,309.95$54,726.08
256Feb 2041$1,130.72$179.23$1,309.95$53,595.36
257Mar 2041$1,134.43$175.52$1,309.95$52,460.93
258Apr 2041$1,138.14$171.81$1,309.95$51,322.79
259May 2041$1,141.87$168.08$1,309.95$50,180.92
260Jun 2041$1,145.61$164.34$1,309.95$49,035.31
261Jul 2041$1,149.36$160.59$1,309.95$47,885.95
262Aug 2041$1,153.12$156.83$1,309.95$46,732.83
263Sep 2041$1,156.90$153.05$1,309.95$45,575.93
264Oct 2041$1,160.69$149.26$1,309.95$44,415.24
265Nov 2041$1,164.49$145.46$1,309.95$43,250.75
266Dec 2041$1,168.30$141.65$1,309.95$42,082.45
2041 Total$13,770.66$1,948.74$15,719.4
267Jan 2042$1,172.13$137.82$1,309.95$40,910.32
268Feb 2042$1,175.97$133.98$1,309.95$39,734.35
269Mar 2042$1,179.82$130.13$1,309.95$38,554.53
270Apr 2042$1,183.68$126.27$1,309.95$37,370.85
271May 2042$1,187.56$122.39$1,309.95$36,183.29
272Jun 2042$1,191.45$118.50$1,309.95$34,991.84
273Jul 2042$1,195.35$114.60$1,309.95$33,796.49
274Aug 2042$1,199.27$110.68$1,309.95$32,597.22
275Sep 2042$1,203.19$106.76$1,309.95$31,394.03
276Oct 2042$1,207.13$102.82$1,309.95$30,186.90
277Nov 2042$1,211.09$98.86$1,309.95$28,975.81
278Dec 2042$1,215.05$94.90$1,309.95$27,760.76
2042 Total$14,321.69$1,397.71$15,719.4
279Jan 2043$1,219.03$90.92$1,309.95$26,541.73
280Feb 2043$1,223.03$86.92$1,309.95$25,318.70
281Mar 2043$1,227.03$82.92$1,309.95$24,091.67
282Apr 2043$1,231.05$78.90$1,309.95$22,860.62
283May 2043$1,235.08$74.87$1,309.95$21,625.54
284Jun 2043$1,239.13$70.82$1,309.95$20,386.41
285Jul 2043$1,243.18$66.77$1,309.95$19,143.23
286Aug 2043$1,247.26$62.69$1,309.95$17,895.97
287Sep 2043$1,251.34$58.61$1,309.95$16,644.63
288Oct 2043$1,255.44$54.51$1,309.95$15,389.19
289Nov 2043$1,259.55$50.40$1,309.95$14,129.64
290Dec 2043$1,263.68$46.27$1,309.95$12,865.96
2043 Total$14,894.8$824.6$15,719.4
291Jan 2044$1,267.81$42.14$1,309.95$11,598.15
292Feb 2044$1,271.97$37.98$1,309.95$10,326.18
293Mar 2044$1,276.13$33.82$1,309.95$9,050.05
294Apr 2044$1,280.31$29.64$1,309.95$7,769.74
295May 2044$1,284.50$25.45$1,309.95$6,485.24
296Jun 2044$1,288.71$21.24$1,309.95$5,196.53
297Jul 2044$1,292.93$17.02$1,309.95$3,903.60
298Aug 2044$1,297.17$12.78$1,309.95$2,606.43
299Sep 2044$1,301.41$8.54$1,309.95$1,305.02
300Oct 2044$1,305.02$4.27$1,309.29$0.00
2044 Total$12,865.96$232.88$13,098.84
Compare your product with the big 4 banks, or add more products to compare
As seen on