Self Managed Super Fund (Extra Metro) (Interest Only) (LVR < 70%) from Reduce Home Loans

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
6.99%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,456
Number of Repayments
300
Total Interest Paid
$186,800
Total repayments
$436,800
DatePrincipleInterestPaymentBalance
1Oct 2019$309.10$1,456.25$1,765.35$249,690.90
2Nov 2019$310.90$1,454.45$1,765.35$249,380.00
3Dec 2019$312.71$1,452.64$1,765.35$249,067.29
2019 Total$932.71$4,363.34$5,296.05
4Jan 2020$314.53$1,450.82$1,765.35$248,752.76
5Feb 2020$316.37$1,448.98$1,765.35$248,436.39
6Mar 2020$318.21$1,447.14$1,765.35$248,118.18
7Apr 2020$320.06$1,445.29$1,765.35$247,798.12
8May 2020$321.93$1,443.42$1,765.35$247,476.19
9Jun 2020$323.80$1,441.55$1,765.35$247,152.39
10Jul 2020$325.69$1,439.66$1,765.35$246,826.70
11Aug 2020$327.58$1,437.77$1,765.35$246,499.12
12Sep 2020$329.49$1,435.86$1,765.35$246,169.63
13Oct 2020$331.41$1,433.94$1,765.35$245,838.22
14Nov 2020$333.34$1,432.01$1,765.35$245,504.88
15Dec 2020$335.28$1,430.07$1,765.35$245,169.60
2020 Total$3,897.69$17,286.51$21,184.2
16Jan 2021$337.24$1,428.11$1,765.35$244,832.36
17Feb 2021$339.20$1,426.15$1,765.35$244,493.16
18Mar 2021$341.18$1,424.17$1,765.35$244,151.98
19Apr 2021$343.16$1,422.19$1,765.35$243,808.82
20May 2021$345.16$1,420.19$1,765.35$243,463.66
21Jun 2021$347.17$1,418.18$1,765.35$243,116.49
22Jul 2021$349.20$1,416.15$1,765.35$242,767.29
23Aug 2021$351.23$1,414.12$1,765.35$242,416.06
24Sep 2021$353.28$1,412.07$1,765.35$242,062.78
25Oct 2021$355.33$1,410.02$1,765.35$241,707.45
26Nov 2021$357.40$1,407.95$1,765.35$241,350.05
27Dec 2021$359.49$1,405.86$1,765.35$240,990.56
2021 Total$4,179.04$17,005.16$21,184.2
28Jan 2022$361.58$1,403.77$1,765.35$240,628.98
29Feb 2022$363.69$1,401.66$1,765.35$240,265.29
30Mar 2022$365.80$1,399.55$1,765.35$239,899.49
31Apr 2022$367.94$1,397.41$1,765.35$239,531.55
32May 2022$370.08$1,395.27$1,765.35$239,161.47
33Jun 2022$372.23$1,393.12$1,765.35$238,789.24
34Jul 2022$374.40$1,390.95$1,765.35$238,414.84
35Aug 2022$376.58$1,388.77$1,765.35$238,038.26
36Sep 2022$378.78$1,386.57$1,765.35$237,659.48
37Oct 2022$380.98$1,384.37$1,765.35$237,278.50
38Nov 2022$383.20$1,382.15$1,765.35$236,895.30
39Dec 2022$385.43$1,379.92$1,765.35$236,509.87
2022 Total$4,480.69$16,703.51$21,184.2
40Jan 2023$387.68$1,377.67$1,765.35$236,122.19
41Feb 2023$389.94$1,375.41$1,765.35$235,732.25
42Mar 2023$392.21$1,373.14$1,765.35$235,340.04
43Apr 2023$394.49$1,370.86$1,765.35$234,945.55
44May 2023$396.79$1,368.56$1,765.35$234,548.76
45Jun 2023$399.10$1,366.25$1,765.35$234,149.66
46Jul 2023$401.43$1,363.92$1,765.35$233,748.23
47Aug 2023$403.77$1,361.58$1,765.35$233,344.46
48Sep 2023$406.12$1,359.23$1,765.35$232,938.34
49Oct 2023$408.48$1,356.87$1,765.35$232,529.86
50Nov 2023$410.86$1,354.49$1,765.35$232,119.00
51Dec 2023$413.26$1,352.09$1,765.35$231,705.74
2023 Total$4,804.13$16,380.07$21,184.2
52Jan 2024$415.66$1,349.69$1,765.35$231,290.08
53Feb 2024$418.09$1,347.26$1,765.35$230,871.99
54Mar 2024$420.52$1,344.83$1,765.35$230,451.47
55Apr 2024$422.97$1,342.38$1,765.35$230,028.50
56May 2024$425.43$1,339.92$1,765.35$229,603.07
57Jun 2024$427.91$1,337.44$1,765.35$229,175.16
58Jul 2024$430.40$1,334.95$1,765.35$228,744.76
59Aug 2024$432.91$1,332.44$1,765.35$228,311.85
60Sep 2024$435.43$1,329.92$1,765.35$227,876.42
61Oct 2024$437.97$1,327.38$1,765.35$227,438.45
62Nov 2024$440.52$1,324.83$1,765.35$226,997.93
63Dec 2024$443.09$1,322.26$1,765.35$226,554.84
2024 Total$5,150.9$16,033.3$21,184.2
64Jan 2025$445.67$1,319.68$1,765.35$226,109.17
65Feb 2025$448.26$1,317.09$1,765.35$225,660.91
66Mar 2025$450.88$1,314.47$1,765.35$225,210.03
67Apr 2025$453.50$1,311.85$1,765.35$224,756.53
68May 2025$456.14$1,309.21$1,765.35$224,300.39
69Jun 2025$458.80$1,306.55$1,765.35$223,841.59
70Jul 2025$461.47$1,303.88$1,765.35$223,380.12
71Aug 2025$464.16$1,301.19$1,765.35$222,915.96
72Sep 2025$466.86$1,298.49$1,765.35$222,449.10
73Oct 2025$469.58$1,295.77$1,765.35$221,979.52
74Nov 2025$472.32$1,293.03$1,765.35$221,507.20
75Dec 2025$475.07$1,290.28$1,765.35$221,032.13
2025 Total$5,522.71$15,661.49$21,184.2
76Jan 2026$477.84$1,287.51$1,765.35$220,554.29
77Feb 2026$480.62$1,284.73$1,765.35$220,073.67
78Mar 2026$483.42$1,281.93$1,765.35$219,590.25
79Apr 2026$486.24$1,279.11$1,765.35$219,104.01
80May 2026$489.07$1,276.28$1,765.35$218,614.94
81Jun 2026$491.92$1,273.43$1,765.35$218,123.02
82Jul 2026$494.78$1,270.57$1,765.35$217,628.24
83Aug 2026$497.67$1,267.68$1,765.35$217,130.57
84Sep 2026$500.56$1,264.79$1,765.35$216,630.01
85Oct 2026$503.48$1,261.87$1,765.35$216,126.53
86Nov 2026$506.41$1,258.94$1,765.35$215,620.12
87Dec 2026$509.36$1,255.99$1,765.35$215,110.76
2026 Total$5,921.37$15,262.83$21,184.2
88Jan 2027$512.33$1,253.02$1,765.35$214,598.43
89Feb 2027$515.31$1,250.04$1,765.35$214,083.12
90Mar 2027$518.32$1,247.03$1,765.35$213,564.80
91Apr 2027$521.34$1,244.01$1,765.35$213,043.46
92May 2027$524.37$1,240.98$1,765.35$212,519.09
93Jun 2027$527.43$1,237.92$1,765.35$211,991.66
94Jul 2027$530.50$1,234.85$1,765.35$211,461.16
95Aug 2027$533.59$1,231.76$1,765.35$210,927.57
96Sep 2027$536.70$1,228.65$1,765.35$210,390.87
97Oct 2027$539.82$1,225.53$1,765.35$209,851.05
98Nov 2027$542.97$1,222.38$1,765.35$209,308.08
99Dec 2027$546.13$1,219.22$1,765.35$208,761.95
2027 Total$6,348.81$14,835.39$21,184.2
100Jan 2028$549.31$1,216.04$1,765.35$208,212.64
101Feb 2028$552.51$1,212.84$1,765.35$207,660.13
102Mar 2028$555.73$1,209.62$1,765.35$207,104.40
103Apr 2028$558.97$1,206.38$1,765.35$206,545.43
104May 2028$562.22$1,203.13$1,765.35$205,983.21
105Jun 2028$565.50$1,199.85$1,765.35$205,417.71
106Jul 2028$568.79$1,196.56$1,765.35$204,848.92
107Aug 2028$572.11$1,193.24$1,765.35$204,276.81
108Sep 2028$575.44$1,189.91$1,765.35$203,701.37
109Oct 2028$578.79$1,186.56$1,765.35$203,122.58
110Nov 2028$582.16$1,183.19$1,765.35$202,540.42
111Dec 2028$585.55$1,179.80$1,765.35$201,954.87
2028 Total$6,807.08$14,377.12$21,184.2
112Jan 2029$588.96$1,176.39$1,765.35$201,365.91
113Feb 2029$592.39$1,172.96$1,765.35$200,773.52
114Mar 2029$595.84$1,169.51$1,765.35$200,177.68
115Apr 2029$599.32$1,166.03$1,765.35$199,578.36
116May 2029$602.81$1,162.54$1,765.35$198,975.55
117Jun 2029$606.32$1,159.03$1,765.35$198,369.23
118Jul 2029$609.85$1,155.50$1,765.35$197,759.38
119Aug 2029$613.40$1,151.95$1,765.35$197,145.98
120Sep 2029$616.97$1,148.38$1,765.35$196,529.01
121Oct 2029$620.57$1,144.78$1,765.35$195,908.44
122Nov 2029$624.18$1,141.17$1,765.35$195,284.26
123Dec 2029$627.82$1,137.53$1,765.35$194,656.44
2029 Total$7,298.43$13,885.77$21,184.2
124Jan 2030$631.48$1,133.87$1,765.35$194,024.96
125Feb 2030$635.15$1,130.20$1,765.35$193,389.81
126Mar 2030$638.85$1,126.50$1,765.35$192,750.96
127Apr 2030$642.58$1,122.77$1,765.35$192,108.38
128May 2030$646.32$1,119.03$1,765.35$191,462.06
129Jun 2030$650.08$1,115.27$1,765.35$190,811.98
130Jul 2030$653.87$1,111.48$1,765.35$190,158.11
131Aug 2030$657.68$1,107.67$1,765.35$189,500.43
132Sep 2030$661.51$1,103.84$1,765.35$188,838.92
133Oct 2030$665.36$1,099.99$1,765.35$188,173.56
134Nov 2030$669.24$1,096.11$1,765.35$187,504.32
135Dec 2030$673.14$1,092.21$1,765.35$186,831.18
2030 Total$7,825.26$13,358.94$21,184.2
136Jan 2031$677.06$1,088.29$1,765.35$186,154.12
137Feb 2031$681.00$1,084.35$1,765.35$185,473.12
138Mar 2031$684.97$1,080.38$1,765.35$184,788.15
139Apr 2031$688.96$1,076.39$1,765.35$184,099.19
140May 2031$692.97$1,072.38$1,765.35$183,406.22
141Jun 2031$697.01$1,068.34$1,765.35$182,709.21
142Jul 2031$701.07$1,064.28$1,765.35$182,008.14
143Aug 2031$705.15$1,060.20$1,765.35$181,302.99
144Sep 2031$709.26$1,056.09$1,765.35$180,593.73
145Oct 2031$713.39$1,051.96$1,765.35$179,880.34
146Nov 2031$717.55$1,047.80$1,765.35$179,162.79
147Dec 2031$721.73$1,043.62$1,765.35$178,441.06
2031 Total$8,390.12$12,794.08$21,184.2
148Jan 2032$725.93$1,039.42$1,765.35$177,715.13
149Feb 2032$730.16$1,035.19$1,765.35$176,984.97
150Mar 2032$734.41$1,030.94$1,765.35$176,250.56
151Apr 2032$738.69$1,026.66$1,765.35$175,511.87
152May 2032$742.99$1,022.36$1,765.35$174,768.88
153Jun 2032$747.32$1,018.03$1,765.35$174,021.56
154Jul 2032$751.67$1,013.68$1,765.35$173,269.89
155Aug 2032$756.05$1,009.30$1,765.35$172,513.84
156Sep 2032$760.46$1,004.89$1,765.35$171,753.38
157Oct 2032$764.89$1,000.46$1,765.35$170,988.49
158Nov 2032$769.34$996.01$1,765.35$170,219.15
159Dec 2032$773.82$991.53$1,765.35$169,445.33
2032 Total$8,995.73$12,188.47$21,184.2
160Jan 2033$778.33$987.02$1,765.35$168,667.00
161Feb 2033$782.86$982.49$1,765.35$167,884.14
162Mar 2033$787.42$977.93$1,765.35$167,096.72
163Apr 2033$792.01$973.34$1,765.35$166,304.71
164May 2033$796.63$968.72$1,765.35$165,508.08
165Jun 2033$801.27$964.08$1,765.35$164,706.81
166Jul 2033$805.93$959.42$1,765.35$163,900.88
167Aug 2033$810.63$954.72$1,765.35$163,090.25
168Sep 2033$815.35$950.00$1,765.35$162,274.90
169Oct 2033$820.10$945.25$1,765.35$161,454.80
170Nov 2033$824.88$940.47$1,765.35$160,629.92
171Dec 2033$829.68$935.67$1,765.35$159,800.24
2033 Total$9,645.09$11,539.11$21,184.2
172Jan 2034$834.51$930.84$1,765.35$158,965.73
173Feb 2034$839.37$925.98$1,765.35$158,126.36
174Mar 2034$844.26$921.09$1,765.35$157,282.10
175Apr 2034$849.18$916.17$1,765.35$156,432.92
176May 2034$854.13$911.22$1,765.35$155,578.79
177Jun 2034$859.10$906.25$1,765.35$154,719.69
178Jul 2034$864.11$901.24$1,765.35$153,855.58
179Aug 2034$869.14$896.21$1,765.35$152,986.44
180Sep 2034$874.20$891.15$1,765.35$152,112.24
181Oct 2034$879.30$886.05$1,765.35$151,232.94
182Nov 2034$884.42$880.93$1,765.35$150,348.52
183Dec 2034$889.57$875.78$1,765.35$149,458.95
2034 Total$10,341.29$10,842.91$21,184.2
184Jan 2035$894.75$870.60$1,765.35$148,564.20
185Feb 2035$899.96$865.39$1,765.35$147,664.24
186Mar 2035$905.21$860.14$1,765.35$146,759.03
187Apr 2035$910.48$854.87$1,765.35$145,848.55
188May 2035$915.78$849.57$1,765.35$144,932.77
189Jun 2035$921.12$844.23$1,765.35$144,011.65
190Jul 2035$926.48$838.87$1,765.35$143,085.17
191Aug 2035$931.88$833.47$1,765.35$142,153.29
192Sep 2035$937.31$828.04$1,765.35$141,215.98
193Oct 2035$942.77$822.58$1,765.35$140,273.21
194Nov 2035$948.26$817.09$1,765.35$139,324.95
195Dec 2035$953.78$811.57$1,765.35$138,371.17
2035 Total$11,087.78$10,096.42$21,184.2
196Jan 2036$959.34$806.01$1,765.35$137,411.83
197Feb 2036$964.93$800.42$1,765.35$136,446.90
198Mar 2036$970.55$794.80$1,765.35$135,476.35
199Apr 2036$976.20$789.15$1,765.35$134,500.15
200May 2036$981.89$783.46$1,765.35$133,518.26
201Jun 2036$987.61$777.74$1,765.35$132,530.65
202Jul 2036$993.36$771.99$1,765.35$131,537.29
203Aug 2036$999.15$766.20$1,765.35$130,538.14
204Sep 2036$1,004.97$760.38$1,765.35$129,533.17
205Oct 2036$1,010.82$754.53$1,765.35$128,522.35
206Nov 2036$1,016.71$748.64$1,765.35$127,505.64
207Dec 2036$1,022.63$742.72$1,765.35$126,483.01
2036 Total$11,888.16$9,296.04$21,184.2
208Jan 2037$1,028.59$736.76$1,765.35$125,454.42
209Feb 2037$1,034.58$730.77$1,765.35$124,419.84
210Mar 2037$1,040.60$724.75$1,765.35$123,379.24
211Apr 2037$1,046.67$718.68$1,765.35$122,332.57
212May 2037$1,052.76$712.59$1,765.35$121,279.81
213Jun 2037$1,058.90$706.45$1,765.35$120,220.91
214Jul 2037$1,065.06$700.29$1,765.35$119,155.85
215Aug 2037$1,071.27$694.08$1,765.35$118,084.58
216Sep 2037$1,077.51$687.84$1,765.35$117,007.07
217Oct 2037$1,083.78$681.57$1,765.35$115,923.29
218Nov 2037$1,090.10$675.25$1,765.35$114,833.19
219Dec 2037$1,096.45$668.90$1,765.35$113,736.74
2037 Total$12,746.27$8,437.93$21,184.2
220Jan 2038$1,102.83$662.52$1,765.35$112,633.91
221Feb 2038$1,109.26$656.09$1,765.35$111,524.65
222Mar 2038$1,115.72$649.63$1,765.35$110,408.93
223Apr 2038$1,122.22$643.13$1,765.35$109,286.71
224May 2038$1,128.75$636.60$1,765.35$108,157.96
225Jun 2038$1,135.33$630.02$1,765.35$107,022.63
226Jul 2038$1,141.94$623.41$1,765.35$105,880.69
227Aug 2038$1,148.59$616.76$1,765.35$104,732.10
228Sep 2038$1,155.29$610.06$1,765.35$103,576.81
229Oct 2038$1,162.02$603.33$1,765.35$102,414.79
230Nov 2038$1,168.78$596.57$1,765.35$101,246.01
231Dec 2038$1,175.59$589.76$1,765.35$100,070.42
2038 Total$13,666.32$7,517.88$21,184.2
232Jan 2039$1,182.44$582.91$1,765.35$98,887.98
233Feb 2039$1,189.33$576.02$1,765.35$97,698.65
234Mar 2039$1,196.26$569.09$1,765.35$96,502.39
235Apr 2039$1,203.22$562.13$1,765.35$95,299.17
236May 2039$1,210.23$555.12$1,765.35$94,088.94
237Jun 2039$1,217.28$548.07$1,765.35$92,871.66
238Jul 2039$1,224.37$540.98$1,765.35$91,647.29
239Aug 2039$1,231.50$533.85$1,765.35$90,415.79
240Sep 2039$1,238.68$526.67$1,765.35$89,177.11
241Oct 2039$1,245.89$519.46$1,765.35$87,931.22
242Nov 2039$1,253.15$512.20$1,765.35$86,678.07
243Dec 2039$1,260.45$504.90$1,765.35$85,417.62
2039 Total$14,652.8$6,531.4$21,184.2
244Jan 2040$1,267.79$497.56$1,765.35$84,149.83
245Feb 2040$1,275.18$490.17$1,765.35$82,874.65
246Mar 2040$1,282.61$482.74$1,765.35$81,592.04
247Apr 2040$1,290.08$475.27$1,765.35$80,301.96
248May 2040$1,297.59$467.76$1,765.35$79,004.37
249Jun 2040$1,305.15$460.20$1,765.35$77,699.22
250Jul 2040$1,312.75$452.60$1,765.35$76,386.47
251Aug 2040$1,320.40$444.95$1,765.35$75,066.07
252Sep 2040$1,328.09$437.26$1,765.35$73,737.98
253Oct 2040$1,335.83$429.52$1,765.35$72,402.15
254Nov 2040$1,343.61$421.74$1,765.35$71,058.54
255Dec 2040$1,351.43$413.92$1,765.35$69,707.11
2040 Total$15,710.51$5,473.69$21,184.2
256Jan 2041$1,359.31$406.04$1,765.35$68,347.80
257Feb 2041$1,367.22$398.13$1,765.35$66,980.58
258Mar 2041$1,375.19$390.16$1,765.35$65,605.39
259Apr 2041$1,383.20$382.15$1,765.35$64,222.19
260May 2041$1,391.26$374.09$1,765.35$62,830.93
261Jun 2041$1,399.36$365.99$1,765.35$61,431.57
262Jul 2041$1,407.51$357.84$1,765.35$60,024.06
263Aug 2041$1,415.71$349.64$1,765.35$58,608.35
264Sep 2041$1,423.96$341.39$1,765.35$57,184.39
265Oct 2041$1,432.25$333.10$1,765.35$55,752.14
266Nov 2041$1,440.59$324.76$1,765.35$54,311.55
267Dec 2041$1,448.99$316.36$1,765.35$52,862.56
2041 Total$16,844.55$4,339.65$21,184.2
268Jan 2042$1,457.43$307.92$1,765.35$51,405.13
269Feb 2042$1,465.92$299.43$1,765.35$49,939.21
270Mar 2042$1,474.45$290.90$1,765.35$48,464.76
271Apr 2042$1,483.04$282.31$1,765.35$46,981.72
272May 2042$1,491.68$273.67$1,765.35$45,490.04
273Jun 2042$1,500.37$264.98$1,765.35$43,989.67
274Jul 2042$1,509.11$256.24$1,765.35$42,480.56
275Aug 2042$1,517.90$247.45$1,765.35$40,962.66
276Sep 2042$1,526.74$238.61$1,765.35$39,435.92
277Oct 2042$1,535.64$229.71$1,765.35$37,900.28
278Nov 2042$1,544.58$220.77$1,765.35$36,355.70
279Dec 2042$1,553.58$211.77$1,765.35$34,802.12
2042 Total$18,060.44$3,123.76$21,184.2
280Jan 2043$1,562.63$202.72$1,765.35$33,239.49
281Feb 2043$1,571.73$193.62$1,765.35$31,667.76
282Mar 2043$1,580.89$184.46$1,765.35$30,086.87
283Apr 2043$1,590.09$175.26$1,765.35$28,496.78
284May 2043$1,599.36$165.99$1,765.35$26,897.42
285Jun 2043$1,608.67$156.68$1,765.35$25,288.75
286Jul 2043$1,618.04$147.31$1,765.35$23,670.71
287Aug 2043$1,627.47$137.88$1,765.35$22,043.24
288Sep 2043$1,636.95$128.40$1,765.35$20,406.29
289Oct 2043$1,646.48$118.87$1,765.35$18,759.81
290Nov 2043$1,656.07$109.28$1,765.35$17,103.74
291Dec 2043$1,665.72$99.63$1,765.35$15,438.02
2043 Total$19,364.1$1,820.1$21,184.2
292Jan 2044$1,675.42$89.93$1,765.35$13,762.60
293Feb 2044$1,685.18$80.17$1,765.35$12,077.42
294Mar 2044$1,695.00$70.35$1,765.35$10,382.42
295Apr 2044$1,704.87$60.48$1,765.35$8,677.55
296May 2044$1,714.80$50.55$1,765.35$6,962.75
297Jun 2044$1,724.79$40.56$1,765.35$5,237.96
298Jul 2044$1,734.84$30.51$1,765.35$3,503.12
299Aug 2044$1,744.94$20.41$1,765.35$1,758.18
300Sep 2044$1,755.11$10.24$1,765.35$3.07
2044 Total$15,434.95$453.2$15,888.15
Compare your product with the big 4 banks, or add more products to compare
As seen on