Rate Chaser Ezy Self Managed Super Fund (LVR 70%-75%) from Rate Chaser Home Loans

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
5.89%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,913
Number of Repayments
300
Total Interest Paid
$273,900
Total repayments
$573,900
DatePrincipleInterestPaymentBalance
2019 Total$0$0$0
1Jan 2020$440.28$1,472.50$1,912.78$299,559.72
2Feb 2020$442.44$1,470.34$1,912.78$299,117.28
3Mar 2020$444.61$1,468.17$1,912.78$298,672.67
4Apr 2020$446.79$1,465.99$1,912.78$298,225.88
5May 2020$448.99$1,463.79$1,912.78$297,776.89
6Jun 2020$451.19$1,461.59$1,912.78$297,325.70
7Jul 2020$453.41$1,459.37$1,912.78$296,872.29
8Aug 2020$455.63$1,457.15$1,912.78$296,416.66
9Sep 2020$457.87$1,454.91$1,912.78$295,958.79
10Oct 2020$460.12$1,452.66$1,912.78$295,498.67
11Nov 2020$462.37$1,450.41$1,912.78$295,036.30
12Dec 2020$464.64$1,448.14$1,912.78$294,571.66
2020 Total$5,428.34$17,525.02$22,953.36
13Jan 2021$466.92$1,445.86$1,912.78$294,104.74
14Feb 2021$469.22$1,443.56$1,912.78$293,635.52
15Mar 2021$471.52$1,441.26$1,912.78$293,164.00
16Apr 2021$473.83$1,438.95$1,912.78$292,690.17
17May 2021$476.16$1,436.62$1,912.78$292,214.01
18Jun 2021$478.50$1,434.28$1,912.78$291,735.51
19Jul 2021$480.84$1,431.94$1,912.78$291,254.67
20Aug 2021$483.20$1,429.58$1,912.78$290,771.47
21Sep 2021$485.58$1,427.20$1,912.78$290,285.89
22Oct 2021$487.96$1,424.82$1,912.78$289,797.93
23Nov 2021$490.36$1,422.42$1,912.78$289,307.57
24Dec 2021$492.76$1,420.02$1,912.78$288,814.81
2021 Total$5,756.85$17,196.51$22,953.36
25Jan 2022$495.18$1,417.60$1,912.78$288,319.63
26Feb 2022$497.61$1,415.17$1,912.78$287,822.02
27Mar 2022$500.05$1,412.73$1,912.78$287,321.97
28Apr 2022$502.51$1,410.27$1,912.78$286,819.46
29May 2022$504.97$1,407.81$1,912.78$286,314.49
30Jun 2022$507.45$1,405.33$1,912.78$285,807.04
31Jul 2022$509.94$1,402.84$1,912.78$285,297.10
32Aug 2022$512.45$1,400.33$1,912.78$284,784.65
33Sep 2022$514.96$1,397.82$1,912.78$284,269.69
34Oct 2022$517.49$1,395.29$1,912.78$283,752.20
35Nov 2022$520.03$1,392.75$1,912.78$283,232.17
36Dec 2022$522.58$1,390.20$1,912.78$282,709.59
2022 Total$6,105.22$16,848.14$22,953.36
37Jan 2023$525.15$1,387.63$1,912.78$282,184.44
38Feb 2023$527.72$1,385.06$1,912.78$281,656.72
39Mar 2023$530.31$1,382.47$1,912.78$281,126.41
40Apr 2023$532.92$1,379.86$1,912.78$280,593.49
41May 2023$535.53$1,377.25$1,912.78$280,057.96
42Jun 2023$538.16$1,374.62$1,912.78$279,519.80
43Jul 2023$540.80$1,371.98$1,912.78$278,979.00
44Aug 2023$543.46$1,369.32$1,912.78$278,435.54
45Sep 2023$546.13$1,366.65$1,912.78$277,889.41
46Oct 2023$548.81$1,363.97$1,912.78$277,340.60
47Nov 2023$551.50$1,361.28$1,912.78$276,789.10
48Dec 2023$554.21$1,358.57$1,912.78$276,234.89
2023 Total$6,474.7$16,478.66$22,953.36
49Jan 2024$556.93$1,355.85$1,912.78$275,677.96
50Feb 2024$559.66$1,353.12$1,912.78$275,118.30
51Mar 2024$562.41$1,350.37$1,912.78$274,555.89
52Apr 2024$565.17$1,347.61$1,912.78$273,990.72
53May 2024$567.94$1,344.84$1,912.78$273,422.78
54Jun 2024$570.73$1,342.05$1,912.78$272,852.05
55Jul 2024$573.53$1,339.25$1,912.78$272,278.52
56Aug 2024$576.35$1,336.43$1,912.78$271,702.17
57Sep 2024$579.18$1,333.60$1,912.78$271,122.99
58Oct 2024$582.02$1,330.76$1,912.78$270,540.97
59Nov 2024$584.87$1,327.91$1,912.78$269,956.10
60Dec 2024$587.75$1,325.03$1,912.78$269,368.35
2024 Total$6,866.54$16,086.82$22,953.36
61Jan 2025$590.63$1,322.15$1,912.78$268,777.72
62Feb 2025$593.53$1,319.25$1,912.78$268,184.19
63Mar 2025$596.44$1,316.34$1,912.78$267,587.75
64Apr 2025$599.37$1,313.41$1,912.78$266,988.38
65May 2025$602.31$1,310.47$1,912.78$266,386.07
66Jun 2025$605.27$1,307.51$1,912.78$265,780.80
67Jul 2025$608.24$1,304.54$1,912.78$265,172.56
68Aug 2025$611.22$1,301.56$1,912.78$264,561.34
69Sep 2025$614.22$1,298.56$1,912.78$263,947.12
70Oct 2025$617.24$1,295.54$1,912.78$263,329.88
71Nov 2025$620.27$1,292.51$1,912.78$262,709.61
72Dec 2025$623.31$1,289.47$1,912.78$262,086.30
2025 Total$7,282.05$15,671.31$22,953.36
73Jan 2026$626.37$1,286.41$1,912.78$261,459.93
74Feb 2026$629.45$1,283.33$1,912.78$260,830.48
75Mar 2026$632.54$1,280.24$1,912.78$260,197.94
76Apr 2026$635.64$1,277.14$1,912.78$259,562.30
77May 2026$638.76$1,274.02$1,912.78$258,923.54
78Jun 2026$641.90$1,270.88$1,912.78$258,281.64
79Jul 2026$645.05$1,267.73$1,912.78$257,636.59
80Aug 2026$648.21$1,264.57$1,912.78$256,988.38
81Sep 2026$651.40$1,261.38$1,912.78$256,336.98
82Oct 2026$654.59$1,258.19$1,912.78$255,682.39
83Nov 2026$657.81$1,254.97$1,912.78$255,024.58
84Dec 2026$661.03$1,251.75$1,912.78$254,363.55
2026 Total$7,722.75$15,230.61$22,953.36
85Jan 2027$664.28$1,248.50$1,912.78$253,699.27
86Feb 2027$667.54$1,245.24$1,912.78$253,031.73
87Mar 2027$670.82$1,241.96$1,912.78$252,360.91
88Apr 2027$674.11$1,238.67$1,912.78$251,686.80
89May 2027$677.42$1,235.36$1,912.78$251,009.38
90Jun 2027$680.74$1,232.04$1,912.78$250,328.64
91Jul 2027$684.08$1,228.70$1,912.78$249,644.56
92Aug 2027$687.44$1,225.34$1,912.78$248,957.12
93Sep 2027$690.82$1,221.96$1,912.78$248,266.30
94Oct 2027$694.21$1,218.57$1,912.78$247,572.09
95Nov 2027$697.61$1,215.17$1,912.78$246,874.48
96Dec 2027$701.04$1,211.74$1,912.78$246,173.44
2027 Total$8,190.11$14,763.25$22,953.36
97Jan 2028$704.48$1,208.30$1,912.78$245,468.96
98Feb 2028$707.94$1,204.84$1,912.78$244,761.02
99Mar 2028$711.41$1,201.37$1,912.78$244,049.61
100Apr 2028$714.90$1,197.88$1,912.78$243,334.71
101May 2028$718.41$1,194.37$1,912.78$242,616.30
102Jun 2028$721.94$1,190.84$1,912.78$241,894.36
103Jul 2028$725.48$1,187.30$1,912.78$241,168.88
104Aug 2028$729.04$1,183.74$1,912.78$240,439.84
105Sep 2028$732.62$1,180.16$1,912.78$239,707.22
106Oct 2028$736.22$1,176.56$1,912.78$238,971.00
107Nov 2028$739.83$1,172.95$1,912.78$238,231.17
108Dec 2028$743.46$1,169.32$1,912.78$237,487.71
2028 Total$8,685.73$14,267.63$22,953.36
109Jan 2029$747.11$1,165.67$1,912.78$236,740.60
110Feb 2029$750.78$1,162.00$1,912.78$235,989.82
111Mar 2029$754.46$1,158.32$1,912.78$235,235.36
112Apr 2029$758.17$1,154.61$1,912.78$234,477.19
113May 2029$761.89$1,150.89$1,912.78$233,715.30
114Jun 2029$765.63$1,147.15$1,912.78$232,949.67
115Jul 2029$769.39$1,143.39$1,912.78$232,180.28
116Aug 2029$773.16$1,139.62$1,912.78$231,407.12
117Sep 2029$776.96$1,135.82$1,912.78$230,630.16
118Oct 2029$780.77$1,132.01$1,912.78$229,849.39
119Nov 2029$784.60$1,128.18$1,912.78$229,064.79
120Dec 2029$788.45$1,124.33$1,912.78$228,276.34
2029 Total$9,211.37$13,741.99$22,953.36
121Jan 2030$792.32$1,120.46$1,912.78$227,484.02
122Feb 2030$796.21$1,116.57$1,912.78$226,687.81
123Mar 2030$800.12$1,112.66$1,912.78$225,887.69
124Apr 2030$804.05$1,108.73$1,912.78$225,083.64
125May 2030$807.99$1,104.79$1,912.78$224,275.65
126Jun 2030$811.96$1,100.82$1,912.78$223,463.69
127Jul 2030$815.95$1,096.83$1,912.78$222,647.74
128Aug 2030$819.95$1,092.83$1,912.78$221,827.79
129Sep 2030$823.98$1,088.80$1,912.78$221,003.81
130Oct 2030$828.02$1,084.76$1,912.78$220,175.79
131Nov 2030$832.08$1,080.70$1,912.78$219,343.71
132Dec 2030$836.17$1,076.61$1,912.78$218,507.54
2030 Total$9,768.8$13,184.56$22,953.36
133Jan 2031$840.27$1,072.51$1,912.78$217,667.27
134Feb 2031$844.40$1,068.38$1,912.78$216,822.87
135Mar 2031$848.54$1,064.24$1,912.78$215,974.33
136Apr 2031$852.71$1,060.07$1,912.78$215,121.62
137May 2031$856.89$1,055.89$1,912.78$214,264.73
138Jun 2031$861.10$1,051.68$1,912.78$213,403.63
139Jul 2031$865.32$1,047.46$1,912.78$212,538.31
140Aug 2031$869.57$1,043.21$1,912.78$211,668.74
141Sep 2031$873.84$1,038.94$1,912.78$210,794.90
142Oct 2031$878.13$1,034.65$1,912.78$209,916.77
143Nov 2031$882.44$1,030.34$1,912.78$209,034.33
144Dec 2031$886.77$1,026.01$1,912.78$208,147.56
2031 Total$10,359.98$12,593.38$22,953.36
145Jan 2032$891.12$1,021.66$1,912.78$207,256.44
146Feb 2032$895.50$1,017.28$1,912.78$206,360.94
147Mar 2032$899.89$1,012.89$1,912.78$205,461.05
148Apr 2032$904.31$1,008.47$1,912.78$204,556.74
149May 2032$908.75$1,004.03$1,912.78$203,647.99
150Jun 2032$913.21$999.57$1,912.78$202,734.78
151Jul 2032$917.69$995.09$1,912.78$201,817.09
152Aug 2032$922.19$990.59$1,912.78$200,894.90
153Sep 2032$926.72$986.06$1,912.78$199,968.18
154Oct 2032$931.27$981.51$1,912.78$199,036.91
155Nov 2032$935.84$976.94$1,912.78$198,101.07
156Dec 2032$940.43$972.35$1,912.78$197,160.64
2032 Total$10,986.92$11,966.44$22,953.36
157Jan 2033$945.05$967.73$1,912.78$196,215.59
158Feb 2033$949.69$963.09$1,912.78$195,265.90
159Mar 2033$954.35$958.43$1,912.78$194,311.55
160Apr 2033$959.03$953.75$1,912.78$193,352.52
161May 2033$963.74$949.04$1,912.78$192,388.78
162Jun 2033$968.47$944.31$1,912.78$191,420.31
163Jul 2033$973.23$939.55$1,912.78$190,447.08
164Aug 2033$978.00$934.78$1,912.78$189,469.08
165Sep 2033$982.80$929.98$1,912.78$188,486.28
166Oct 2033$987.63$925.15$1,912.78$187,498.65
167Nov 2033$992.47$920.31$1,912.78$186,506.18
168Dec 2033$997.35$915.43$1,912.78$185,508.83
2033 Total$11,651.81$11,301.55$22,953.36
169Jan 2034$1,002.24$910.54$1,912.78$184,506.59
170Feb 2034$1,007.16$905.62$1,912.78$183,499.43
171Mar 2034$1,012.10$900.68$1,912.78$182,487.33
172Apr 2034$1,017.07$895.71$1,912.78$181,470.26
173May 2034$1,022.06$890.72$1,912.78$180,448.20
174Jun 2034$1,027.08$885.70$1,912.78$179,421.12
175Jul 2034$1,032.12$880.66$1,912.78$178,389.00
176Aug 2034$1,037.19$875.59$1,912.78$177,351.81
177Sep 2034$1,042.28$870.50$1,912.78$176,309.53
178Oct 2034$1,047.39$865.39$1,912.78$175,262.14
179Nov 2034$1,052.53$860.25$1,912.78$174,209.61
180Dec 2034$1,057.70$855.08$1,912.78$173,151.91
2034 Total$12,356.92$10,596.44$22,953.36
181Jan 2035$1,062.89$849.89$1,912.78$172,089.02
182Feb 2035$1,068.11$844.67$1,912.78$171,020.91
183Mar 2035$1,073.35$839.43$1,912.78$169,947.56
184Apr 2035$1,078.62$834.16$1,912.78$168,868.94
185May 2035$1,083.91$828.87$1,912.78$167,785.03
186Jun 2035$1,089.24$823.54$1,912.78$166,695.79
187Jul 2035$1,094.58$818.20$1,912.78$165,601.21
188Aug 2035$1,099.95$812.83$1,912.78$164,501.26
189Sep 2035$1,105.35$807.43$1,912.78$163,395.91
190Oct 2035$1,110.78$802.00$1,912.78$162,285.13
191Nov 2035$1,116.23$796.55$1,912.78$161,168.90
192Dec 2035$1,121.71$791.07$1,912.78$160,047.19
2035 Total$13,104.72$9,848.64$22,953.36
193Jan 2036$1,127.22$785.56$1,912.78$158,919.97
194Feb 2036$1,132.75$780.03$1,912.78$157,787.22
195Mar 2036$1,138.31$774.47$1,912.78$156,648.91
196Apr 2036$1,143.89$768.89$1,912.78$155,505.02
197May 2036$1,149.51$763.27$1,912.78$154,355.51
198Jun 2036$1,155.15$757.63$1,912.78$153,200.36
199Jul 2036$1,160.82$751.96$1,912.78$152,039.54
200Aug 2036$1,166.52$746.26$1,912.78$150,873.02
201Sep 2036$1,172.24$740.54$1,912.78$149,700.78
202Oct 2036$1,178.00$734.78$1,912.78$148,522.78
203Nov 2036$1,183.78$729.00$1,912.78$147,339.00
204Dec 2036$1,189.59$723.19$1,912.78$146,149.41
2036 Total$13,897.78$9,055.58$22,953.36
205Jan 2037$1,195.43$717.35$1,912.78$144,953.98
206Feb 2037$1,201.30$711.48$1,912.78$143,752.68
207Mar 2037$1,207.19$705.59$1,912.78$142,545.49
208Apr 2037$1,213.12$699.66$1,912.78$141,332.37
209May 2037$1,219.07$693.71$1,912.78$140,113.30
210Jun 2037$1,225.06$687.72$1,912.78$138,888.24
211Jul 2037$1,231.07$681.71$1,912.78$137,657.17
212Aug 2037$1,237.11$675.67$1,912.78$136,420.06
213Sep 2037$1,243.18$669.60$1,912.78$135,176.88
214Oct 2037$1,249.29$663.49$1,912.78$133,927.59
215Nov 2037$1,255.42$657.36$1,912.78$132,672.17
216Dec 2037$1,261.58$651.20$1,912.78$131,410.59
2037 Total$14,738.82$8,214.54$22,953.36
217Jan 2038$1,267.77$645.01$1,912.78$130,142.82
218Feb 2038$1,274.00$638.78$1,912.78$128,868.82
219Mar 2038$1,280.25$632.53$1,912.78$127,588.57
220Apr 2038$1,286.53$626.25$1,912.78$126,302.04
221May 2038$1,292.85$619.93$1,912.78$125,009.19
222Jun 2038$1,299.19$613.59$1,912.78$123,710.00
223Jul 2038$1,305.57$607.21$1,912.78$122,404.43
224Aug 2038$1,311.98$600.80$1,912.78$121,092.45
225Sep 2038$1,318.42$594.36$1,912.78$119,774.03
226Oct 2038$1,324.89$587.89$1,912.78$118,449.14
227Nov 2038$1,331.39$581.39$1,912.78$117,117.75
228Dec 2038$1,337.93$574.85$1,912.78$115,779.82
2038 Total$15,630.77$7,322.59$22,953.36
229Jan 2039$1,344.49$568.29$1,912.78$114,435.33
230Feb 2039$1,351.09$561.69$1,912.78$113,084.24
231Mar 2039$1,357.72$555.06$1,912.78$111,726.52
232Apr 2039$1,364.39$548.39$1,912.78$110,362.13
233May 2039$1,371.09$541.69$1,912.78$108,991.04
234Jun 2039$1,377.82$534.96$1,912.78$107,613.22
235Jul 2039$1,384.58$528.20$1,912.78$106,228.64
236Aug 2039$1,391.37$521.41$1,912.78$104,837.27
237Sep 2039$1,398.20$514.58$1,912.78$103,439.07
238Oct 2039$1,405.07$507.71$1,912.78$102,034.00
239Nov 2039$1,411.96$500.82$1,912.78$100,622.04
240Dec 2039$1,418.89$493.89$1,912.78$99,203.15
2039 Total$16,576.67$6,376.69$22,953.36
241Jan 2040$1,425.86$486.92$1,912.78$97,777.29
242Feb 2040$1,432.86$479.92$1,912.78$96,344.43
243Mar 2040$1,439.89$472.89$1,912.78$94,904.54
244Apr 2040$1,446.96$465.82$1,912.78$93,457.58
245May 2040$1,454.06$458.72$1,912.78$92,003.52
246Jun 2040$1,461.20$451.58$1,912.78$90,542.32
247Jul 2040$1,468.37$444.41$1,912.78$89,073.95
248Aug 2040$1,475.58$437.20$1,912.78$87,598.37
249Sep 2040$1,482.82$429.96$1,912.78$86,115.55
250Oct 2040$1,490.10$422.68$1,912.78$84,625.45
251Nov 2040$1,497.41$415.37$1,912.78$83,128.04
252Dec 2040$1,504.76$408.02$1,912.78$81,623.28
2040 Total$17,579.87$5,373.49$22,953.36
253Jan 2041$1,512.15$400.63$1,912.78$80,111.13
254Feb 2041$1,519.57$393.21$1,912.78$78,591.56
255Mar 2041$1,527.03$385.75$1,912.78$77,064.53
256Apr 2041$1,534.52$378.26$1,912.78$75,530.01
257May 2041$1,542.05$370.73$1,912.78$73,987.96
258Jun 2041$1,549.62$363.16$1,912.78$72,438.34
259Jul 2041$1,557.23$355.55$1,912.78$70,881.11
260Aug 2041$1,564.87$347.91$1,912.78$69,316.24
261Sep 2041$1,572.55$340.23$1,912.78$67,743.69
262Oct 2041$1,580.27$332.51$1,912.78$66,163.42
263Nov 2041$1,588.03$324.75$1,912.78$64,575.39
264Dec 2041$1,595.82$316.96$1,912.78$62,979.57
2041 Total$18,643.71$4,309.65$22,953.36
265Jan 2042$1,603.66$309.12$1,912.78$61,375.91
266Feb 2042$1,611.53$301.25$1,912.78$59,764.38
267Mar 2042$1,619.44$293.34$1,912.78$58,144.94
268Apr 2042$1,627.39$285.39$1,912.78$56,517.55
269May 2042$1,635.37$277.41$1,912.78$54,882.18
270Jun 2042$1,643.40$269.38$1,912.78$53,238.78
271Jul 2042$1,651.47$261.31$1,912.78$51,587.31
272Aug 2042$1,659.57$253.21$1,912.78$49,927.74
273Sep 2042$1,667.72$245.06$1,912.78$48,260.02
274Oct 2042$1,675.90$236.88$1,912.78$46,584.12
275Nov 2042$1,684.13$228.65$1,912.78$44,899.99
276Dec 2042$1,692.40$220.38$1,912.78$43,207.59
2042 Total$19,771.98$3,181.38$22,953.36
277Jan 2043$1,700.70$212.08$1,912.78$41,506.89
278Feb 2043$1,709.05$203.73$1,912.78$39,797.84
279Mar 2043$1,717.44$195.34$1,912.78$38,080.40
280Apr 2043$1,725.87$186.91$1,912.78$36,354.53
281May 2043$1,734.34$178.44$1,912.78$34,620.19
282Jun 2043$1,742.85$169.93$1,912.78$32,877.34
283Jul 2043$1,751.41$161.37$1,912.78$31,125.93
284Aug 2043$1,760.00$152.78$1,912.78$29,365.93
285Sep 2043$1,768.64$144.14$1,912.78$27,597.29
286Oct 2043$1,777.32$135.46$1,912.78$25,819.97
287Nov 2043$1,786.05$126.73$1,912.78$24,033.92
288Dec 2043$1,794.81$117.97$1,912.78$22,239.11
2043 Total$20,968.48$1,984.88$22,953.36
289Jan 2044$1,803.62$109.16$1,912.78$20,435.49
290Feb 2044$1,812.48$100.30$1,912.78$18,623.01
291Mar 2044$1,821.37$91.41$1,912.78$16,801.64
292Apr 2044$1,830.31$82.47$1,912.78$14,971.33
293May 2044$1,839.30$73.48$1,912.78$13,132.03
294Jun 2044$1,848.32$64.46$1,912.78$11,283.71
295Jul 2044$1,857.40$55.38$1,912.78$9,426.31
296Aug 2044$1,866.51$46.27$1,912.78$7,559.80
297Sep 2044$1,875.67$37.11$1,912.78$5,684.13
298Oct 2044$1,884.88$27.90$1,912.78$3,799.25
299Nov 2044$1,894.13$18.65$1,912.78$1,905.12
300Dec 2044$1,903.43$9.35$1,912.78$1.69
2044 Total$22,237.42$715.94$22,953.36
Compare your product with the big 4 banks, or add more products to compare
As seen on