Standard Variable Investment Loan (Interest Only) ($50k-$250k) from SERVICE ONE Alliance Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
4.58%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,145
Number of Repayments
300
Total Interest Paid
$43,500
Total repayments
$343,500
DatePrincipleInterestPaymentBalance
1Dec 2019$536.15$1,145.00$1,681.15$299,463.85
2019 Total$536.15$1,145$1,681.15
2Jan 2020$538.20$1,142.95$1,681.15$298,925.65
3Feb 2020$540.25$1,140.90$1,681.15$298,385.40
4Mar 2020$542.31$1,138.84$1,681.15$297,843.09
5Apr 2020$544.38$1,136.77$1,681.15$297,298.71
6May 2020$546.46$1,134.69$1,681.15$296,752.25
7Jun 2020$548.55$1,132.60$1,681.15$296,203.70
8Jul 2020$550.64$1,130.51$1,681.15$295,653.06
9Aug 2020$552.74$1,128.41$1,681.15$295,100.32
10Sep 2020$554.85$1,126.30$1,681.15$294,545.47
11Oct 2020$556.97$1,124.18$1,681.15$293,988.50
12Nov 2020$559.09$1,122.06$1,681.15$293,429.41
13Dec 2020$561.23$1,119.92$1,681.15$292,868.18
2020 Total$6,595.67$13,578.13$20,173.8
14Jan 2021$563.37$1,117.78$1,681.15$292,304.81
15Feb 2021$565.52$1,115.63$1,681.15$291,739.29
16Mar 2021$567.68$1,113.47$1,681.15$291,171.61
17Apr 2021$569.85$1,111.30$1,681.15$290,601.76
18May 2021$572.02$1,109.13$1,681.15$290,029.74
19Jun 2021$574.20$1,106.95$1,681.15$289,455.54
20Jul 2021$576.39$1,104.76$1,681.15$288,879.15
21Aug 2021$578.59$1,102.56$1,681.15$288,300.56
22Sep 2021$580.80$1,100.35$1,681.15$287,719.76
23Oct 2021$583.02$1,098.13$1,681.15$287,136.74
24Nov 2021$585.24$1,095.91$1,681.15$286,551.50
25Dec 2021$587.48$1,093.67$1,681.15$285,964.02
2021 Total$6,904.16$13,269.64$20,173.8
26Jan 2022$589.72$1,091.43$1,681.15$285,374.30
27Feb 2022$591.97$1,089.18$1,681.15$284,782.33
28Mar 2022$594.23$1,086.92$1,681.15$284,188.10
29Apr 2022$596.50$1,084.65$1,681.15$283,591.60
30May 2022$598.78$1,082.37$1,681.15$282,992.82
31Jun 2022$601.06$1,080.09$1,681.15$282,391.76
32Jul 2022$603.35$1,077.80$1,681.15$281,788.41
33Aug 2022$605.66$1,075.49$1,681.15$281,182.75
34Sep 2022$607.97$1,073.18$1,681.15$280,574.78
35Oct 2022$610.29$1,070.86$1,681.15$279,964.49
36Nov 2022$612.62$1,068.53$1,681.15$279,351.87
37Dec 2022$614.96$1,066.19$1,681.15$278,736.91
2022 Total$7,227.11$12,946.69$20,173.8
38Jan 2023$617.30$1,063.85$1,681.15$278,119.61
39Feb 2023$619.66$1,061.49$1,681.15$277,499.95
40Mar 2023$622.03$1,059.12$1,681.15$276,877.92
41Apr 2023$624.40$1,056.75$1,681.15$276,253.52
42May 2023$626.78$1,054.37$1,681.15$275,626.74
43Jun 2023$629.17$1,051.98$1,681.15$274,997.57
44Jul 2023$631.58$1,049.57$1,681.15$274,365.99
45Aug 2023$633.99$1,047.16$1,681.15$273,732.00
46Sep 2023$636.41$1,044.74$1,681.15$273,095.59
47Oct 2023$638.84$1,042.31$1,681.15$272,456.75
48Nov 2023$641.27$1,039.88$1,681.15$271,815.48
49Dec 2023$643.72$1,037.43$1,681.15$271,171.76
2023 Total$7,565.15$12,608.65$20,173.8
50Jan 2024$646.18$1,034.97$1,681.15$270,525.58
51Feb 2024$648.64$1,032.51$1,681.15$269,876.94
52Mar 2024$651.12$1,030.03$1,681.15$269,225.82
53Apr 2024$653.60$1,027.55$1,681.15$268,572.22
54May 2024$656.10$1,025.05$1,681.15$267,916.12
55Jun 2024$658.60$1,022.55$1,681.15$267,257.52
56Jul 2024$661.12$1,020.03$1,681.15$266,596.40
57Aug 2024$663.64$1,017.51$1,681.15$265,932.76
58Sep 2024$666.17$1,014.98$1,681.15$265,266.59
59Oct 2024$668.72$1,012.43$1,681.15$264,597.87
60Nov 2024$671.27$1,009.88$1,681.15$263,926.60
61Dec 2024$673.83$1,007.32$1,681.15$263,252.77
2024 Total$7,918.99$12,254.81$20,173.8
62Jan 2025$676.40$1,004.75$1,681.15$262,576.37
63Feb 2025$678.98$1,002.17$1,681.15$261,897.39
64Mar 2025$681.57$999.58$1,681.15$261,215.82
65Apr 2025$684.18$996.97$1,681.15$260,531.64
66May 2025$686.79$994.36$1,681.15$259,844.85
67Jun 2025$689.41$991.74$1,681.15$259,155.44
68Jul 2025$692.04$989.11$1,681.15$258,463.40
69Aug 2025$694.68$986.47$1,681.15$257,768.72
70Sep 2025$697.33$983.82$1,681.15$257,071.39
71Oct 2025$699.99$981.16$1,681.15$256,371.40
72Nov 2025$702.67$978.48$1,681.15$255,668.73
73Dec 2025$705.35$975.80$1,681.15$254,963.38
2025 Total$8,289.39$11,884.41$20,173.8
74Jan 2026$708.04$973.11$1,681.15$254,255.34
75Feb 2026$710.74$970.41$1,681.15$253,544.60
76Mar 2026$713.45$967.70$1,681.15$252,831.15
77Apr 2026$716.18$964.97$1,681.15$252,114.97
78May 2026$718.91$962.24$1,681.15$251,396.06
79Jun 2026$721.66$959.49$1,681.15$250,674.40
80Jul 2026$724.41$956.74$1,681.15$249,949.99
81Aug 2026$727.17$953.98$1,681.15$249,222.82
82Sep 2026$729.95$951.20$1,681.15$248,492.87
83Oct 2026$732.74$948.41$1,681.15$247,760.13
84Nov 2026$735.53$945.62$1,681.15$247,024.60
85Dec 2026$738.34$942.81$1,681.15$246,286.26
2026 Total$8,677.12$11,496.68$20,173.8
86Jan 2027$741.16$939.99$1,681.15$245,545.10
87Feb 2027$743.99$937.16$1,681.15$244,801.11
88Mar 2027$746.83$934.32$1,681.15$244,054.28
89Apr 2027$749.68$931.47$1,681.15$243,304.60
90May 2027$752.54$928.61$1,681.15$242,552.06
91Jun 2027$755.41$925.74$1,681.15$241,796.65
92Jul 2027$758.29$922.86$1,681.15$241,038.36
93Aug 2027$761.19$919.96$1,681.15$240,277.17
94Sep 2027$764.09$917.06$1,681.15$239,513.08
95Oct 2027$767.01$914.14$1,681.15$238,746.07
96Nov 2027$769.94$911.21$1,681.15$237,976.13
97Dec 2027$772.87$908.28$1,681.15$237,203.26
2027 Total$9,083$11,090.8$20,173.8
98Jan 2028$775.82$905.33$1,681.15$236,427.44
99Feb 2028$778.79$902.36$1,681.15$235,648.65
100Mar 2028$781.76$899.39$1,681.15$234,866.89
101Apr 2028$784.74$896.41$1,681.15$234,082.15
102May 2028$787.74$893.41$1,681.15$233,294.41
103Jun 2028$790.74$890.41$1,681.15$232,503.67
104Jul 2028$793.76$887.39$1,681.15$231,709.91
105Aug 2028$796.79$884.36$1,681.15$230,913.12
106Sep 2028$799.83$881.32$1,681.15$230,113.29
107Oct 2028$802.88$878.27$1,681.15$229,310.41
108Nov 2028$805.95$875.20$1,681.15$228,504.46
109Dec 2028$809.02$872.13$1,681.15$227,695.44
2028 Total$9,507.82$10,665.98$20,173.8
110Jan 2029$812.11$869.04$1,681.15$226,883.33
111Feb 2029$815.21$865.94$1,681.15$226,068.12
112Mar 2029$818.32$862.83$1,681.15$225,249.80
113Apr 2029$821.45$859.70$1,681.15$224,428.35
114May 2029$824.58$856.57$1,681.15$223,603.77
115Jun 2029$827.73$853.42$1,681.15$222,776.04
116Jul 2029$830.89$850.26$1,681.15$221,945.15
117Aug 2029$834.06$847.09$1,681.15$221,111.09
118Sep 2029$837.24$843.91$1,681.15$220,273.85
119Oct 2029$840.44$840.71$1,681.15$219,433.41
120Nov 2029$843.65$837.50$1,681.15$218,589.76
121Dec 2029$846.87$834.28$1,681.15$217,742.89
2029 Total$9,952.55$10,221.25$20,173.8
122Jan 2030$850.10$831.05$1,681.15$216,892.79
123Feb 2030$853.34$827.81$1,681.15$216,039.45
124Mar 2030$856.60$824.55$1,681.15$215,182.85
125Apr 2030$859.87$821.28$1,681.15$214,322.98
126May 2030$863.15$818.00$1,681.15$213,459.83
127Jun 2030$866.44$814.71$1,681.15$212,593.39
128Jul 2030$869.75$811.40$1,681.15$211,723.64
129Aug 2030$873.07$808.08$1,681.15$210,850.57
130Sep 2030$876.40$804.75$1,681.15$209,974.17
131Oct 2030$879.75$801.40$1,681.15$209,094.42
132Nov 2030$883.11$798.04$1,681.15$208,211.31
133Dec 2030$886.48$794.67$1,681.15$207,324.83
2030 Total$10,418.06$9,755.74$20,173.8
134Jan 2031$889.86$791.29$1,681.15$206,434.97
135Feb 2031$893.26$787.89$1,681.15$205,541.71
136Mar 2031$896.67$784.48$1,681.15$204,645.04
137Apr 2031$900.09$781.06$1,681.15$203,744.95
138May 2031$903.52$777.63$1,681.15$202,841.43
139Jun 2031$906.97$774.18$1,681.15$201,934.46
140Jul 2031$910.43$770.72$1,681.15$201,024.03
141Aug 2031$913.91$767.24$1,681.15$200,110.12
142Sep 2031$917.40$763.75$1,681.15$199,192.72
143Oct 2031$920.90$760.25$1,681.15$198,271.82
144Nov 2031$924.41$756.74$1,681.15$197,347.41
145Dec 2031$927.94$753.21$1,681.15$196,419.47
2031 Total$10,905.36$9,268.44$20,173.8
146Jan 2032$931.48$749.67$1,681.15$195,487.99
147Feb 2032$935.04$746.11$1,681.15$194,552.95
148Mar 2032$938.61$742.54$1,681.15$193,614.34
149Apr 2032$942.19$738.96$1,681.15$192,672.15
150May 2032$945.78$735.37$1,681.15$191,726.37
151Jun 2032$949.39$731.76$1,681.15$190,776.98
152Jul 2032$953.02$728.13$1,681.15$189,823.96
153Aug 2032$956.66$724.49$1,681.15$188,867.30
154Sep 2032$960.31$720.84$1,681.15$187,906.99
155Oct 2032$963.97$717.18$1,681.15$186,943.02
156Nov 2032$967.65$713.50$1,681.15$185,975.37
157Dec 2032$971.34$709.81$1,681.15$185,004.03
2032 Total$11,415.44$8,758.36$20,173.8
158Jan 2033$975.05$706.10$1,681.15$184,028.98
159Feb 2033$978.77$702.38$1,681.15$183,050.21
160Mar 2033$982.51$698.64$1,681.15$182,067.70
161Apr 2033$986.26$694.89$1,681.15$181,081.44
162May 2033$990.02$691.13$1,681.15$180,091.42
163Jun 2033$993.80$687.35$1,681.15$179,097.62
164Jul 2033$997.59$683.56$1,681.15$178,100.03
165Aug 2033$1,001.40$679.75$1,681.15$177,098.63
166Sep 2033$1,005.22$675.93$1,681.15$176,093.41
167Oct 2033$1,009.06$672.09$1,681.15$175,084.35
168Nov 2033$1,012.91$668.24$1,681.15$174,071.44
169Dec 2033$1,016.78$664.37$1,681.15$173,054.66
2033 Total$11,949.37$8,224.43$20,173.8
170Jan 2034$1,020.66$660.49$1,681.15$172,034.00
171Feb 2034$1,024.55$656.60$1,681.15$171,009.45
172Mar 2034$1,028.46$652.69$1,681.15$169,980.99
173Apr 2034$1,032.39$648.76$1,681.15$168,948.60
174May 2034$1,036.33$644.82$1,681.15$167,912.27
175Jun 2034$1,040.28$640.87$1,681.15$166,871.99
176Jul 2034$1,044.26$636.89$1,681.15$165,827.73
177Aug 2034$1,048.24$632.91$1,681.15$164,779.49
178Sep 2034$1,052.24$628.91$1,681.15$163,727.25
179Oct 2034$1,056.26$624.89$1,681.15$162,670.99
180Nov 2034$1,060.29$620.86$1,681.15$161,610.70
181Dec 2034$1,064.34$616.81$1,681.15$160,546.36
2034 Total$12,508.3$7,665.5$20,173.8
182Jan 2035$1,068.40$612.75$1,681.15$159,477.96
183Feb 2035$1,072.48$608.67$1,681.15$158,405.48
184Mar 2035$1,076.57$604.58$1,681.15$157,328.91
185Apr 2035$1,080.68$600.47$1,681.15$156,248.23
186May 2035$1,084.80$596.35$1,681.15$155,163.43
187Jun 2035$1,088.94$592.21$1,681.15$154,074.49
188Jul 2035$1,093.10$588.05$1,681.15$152,981.39
189Aug 2035$1,097.27$583.88$1,681.15$151,884.12
190Sep 2035$1,101.46$579.69$1,681.15$150,782.66
191Oct 2035$1,105.66$575.49$1,681.15$149,677.00
192Nov 2035$1,109.88$571.27$1,681.15$148,567.12
193Dec 2035$1,114.12$567.03$1,681.15$147,453.00
2035 Total$13,093.36$7,080.44$20,173.8
194Jan 2036$1,118.37$562.78$1,681.15$146,334.63
195Feb 2036$1,122.64$558.51$1,681.15$145,211.99
196Mar 2036$1,126.92$554.23$1,681.15$144,085.07
197Apr 2036$1,131.23$549.92$1,681.15$142,953.84
198May 2036$1,135.54$545.61$1,681.15$141,818.30
199Jun 2036$1,139.88$541.27$1,681.15$140,678.42
200Jul 2036$1,144.23$536.92$1,681.15$139,534.19
201Aug 2036$1,148.59$532.56$1,681.15$138,385.60
202Sep 2036$1,152.98$528.17$1,681.15$137,232.62
203Oct 2036$1,157.38$523.77$1,681.15$136,075.24
204Nov 2036$1,161.80$519.35$1,681.15$134,913.44
205Dec 2036$1,166.23$514.92$1,681.15$133,747.21
2036 Total$13,705.79$6,468.01$20,173.8
206Jan 2037$1,170.68$510.47$1,681.15$132,576.53
207Feb 2037$1,175.15$506.00$1,681.15$131,401.38
208Mar 2037$1,179.63$501.52$1,681.15$130,221.75
209Apr 2037$1,184.14$497.01$1,681.15$129,037.61
210May 2037$1,188.66$492.49$1,681.15$127,848.95
211Jun 2037$1,193.19$487.96$1,681.15$126,655.76
212Jul 2037$1,197.75$483.40$1,681.15$125,458.01
213Aug 2037$1,202.32$478.83$1,681.15$124,255.69
214Sep 2037$1,206.91$474.24$1,681.15$123,048.78
215Oct 2037$1,211.51$469.64$1,681.15$121,837.27
216Nov 2037$1,216.14$465.01$1,681.15$120,621.13
217Dec 2037$1,220.78$460.37$1,681.15$119,400.35
2037 Total$14,346.86$5,826.94$20,173.8
218Jan 2038$1,225.44$455.71$1,681.15$118,174.91
219Feb 2038$1,230.12$451.03$1,681.15$116,944.79
220Mar 2038$1,234.81$446.34$1,681.15$115,709.98
221Apr 2038$1,239.52$441.63$1,681.15$114,470.46
222May 2038$1,244.25$436.90$1,681.15$113,226.21
223Jun 2038$1,249.00$432.15$1,681.15$111,977.21
224Jul 2038$1,253.77$427.38$1,681.15$110,723.44
225Aug 2038$1,258.56$422.59$1,681.15$109,464.88
226Sep 2038$1,263.36$417.79$1,681.15$108,201.52
227Oct 2038$1,268.18$412.97$1,681.15$106,933.34
228Nov 2038$1,273.02$408.13$1,681.15$105,660.32
229Dec 2038$1,277.88$403.27$1,681.15$104,382.44
2038 Total$15,017.91$5,155.89$20,173.8
230Jan 2039$1,282.76$398.39$1,681.15$103,099.68
231Feb 2039$1,287.65$393.50$1,681.15$101,812.03
232Mar 2039$1,292.57$388.58$1,681.15$100,519.46
233Apr 2039$1,297.50$383.65$1,681.15$99,221.96
234May 2039$1,302.45$378.70$1,681.15$97,919.51
235Jun 2039$1,307.42$373.73$1,681.15$96,612.09
236Jul 2039$1,312.41$368.74$1,681.15$95,299.68
237Aug 2039$1,317.42$363.73$1,681.15$93,982.26
238Sep 2039$1,322.45$358.70$1,681.15$92,659.81
239Oct 2039$1,327.50$353.65$1,681.15$91,332.31
240Nov 2039$1,332.57$348.58$1,681.15$89,999.74
241Dec 2039$1,337.65$343.50$1,681.15$88,662.09
2039 Total$15,720.35$4,453.45$20,173.8
242Jan 2040$1,342.76$338.39$1,681.15$87,319.33
243Feb 2040$1,347.88$333.27$1,681.15$85,971.45
244Mar 2040$1,353.03$328.12$1,681.15$84,618.42
245Apr 2040$1,358.19$322.96$1,681.15$83,260.23
246May 2040$1,363.37$317.78$1,681.15$81,896.86
247Jun 2040$1,368.58$312.57$1,681.15$80,528.28
248Jul 2040$1,373.80$307.35$1,681.15$79,154.48
249Aug 2040$1,379.04$302.11$1,681.15$77,775.44
250Sep 2040$1,384.31$296.84$1,681.15$76,391.13
251Oct 2040$1,389.59$291.56$1,681.15$75,001.54
252Nov 2040$1,394.89$286.26$1,681.15$73,606.65
253Dec 2040$1,400.22$280.93$1,681.15$72,206.43
2040 Total$16,455.66$3,718.14$20,173.8
254Jan 2041$1,405.56$275.59$1,681.15$70,800.87
255Feb 2041$1,410.93$270.22$1,681.15$69,389.94
256Mar 2041$1,416.31$264.84$1,681.15$67,973.63
257Apr 2041$1,421.72$259.43$1,681.15$66,551.91
258May 2041$1,427.14$254.01$1,681.15$65,124.77
259Jun 2041$1,432.59$248.56$1,681.15$63,692.18
260Jul 2041$1,438.06$243.09$1,681.15$62,254.12
261Aug 2041$1,443.55$237.60$1,681.15$60,810.57
262Sep 2041$1,449.06$232.09$1,681.15$59,361.51
263Oct 2041$1,454.59$226.56$1,681.15$57,906.92
264Nov 2041$1,460.14$221.01$1,681.15$56,446.78
265Dec 2041$1,465.71$215.44$1,681.15$54,981.07
2041 Total$17,225.36$2,948.44$20,173.8
266Jan 2042$1,471.31$209.84$1,681.15$53,509.76
267Feb 2042$1,476.92$204.23$1,681.15$52,032.84
268Mar 2042$1,482.56$198.59$1,681.15$50,550.28
269Apr 2042$1,488.22$192.93$1,681.15$49,062.06
270May 2042$1,493.90$187.25$1,681.15$47,568.16
271Jun 2042$1,499.60$181.55$1,681.15$46,068.56
272Jul 2042$1,505.32$175.83$1,681.15$44,563.24
273Aug 2042$1,511.07$170.08$1,681.15$43,052.17
274Sep 2042$1,516.83$164.32$1,681.15$41,535.34
275Oct 2042$1,522.62$158.53$1,681.15$40,012.72
276Nov 2042$1,528.43$152.72$1,681.15$38,484.29
277Dec 2042$1,534.27$146.88$1,681.15$36,950.02
2042 Total$18,031.05$2,142.75$20,173.8
278Jan 2043$1,540.12$141.03$1,681.15$35,409.90
279Feb 2043$1,546.00$135.15$1,681.15$33,863.90
280Mar 2043$1,551.90$129.25$1,681.15$32,312.00
281Apr 2043$1,557.83$123.32$1,681.15$30,754.17
282May 2043$1,563.77$117.38$1,681.15$29,190.40
283Jun 2043$1,569.74$111.41$1,681.15$27,620.66
284Jul 2043$1,575.73$105.42$1,681.15$26,044.93
285Aug 2043$1,581.75$99.40$1,681.15$24,463.18
286Sep 2043$1,587.78$93.37$1,681.15$22,875.40
287Oct 2043$1,593.84$87.31$1,681.15$21,281.56
288Nov 2043$1,599.93$81.22$1,681.15$19,681.63
289Dec 2043$1,606.03$75.12$1,681.15$18,075.60
2043 Total$18,874.42$1,299.38$20,173.8
290Jan 2044$1,612.16$68.99$1,681.15$16,463.44
291Feb 2044$1,618.31$62.84$1,681.15$14,845.13
292Mar 2044$1,624.49$56.66$1,681.15$13,220.64
293Apr 2044$1,630.69$50.46$1,681.15$11,589.95
294May 2044$1,636.92$44.23$1,681.15$9,953.03
295Jun 2044$1,643.16$37.99$1,681.15$8,309.87
296Jul 2044$1,649.43$31.72$1,681.15$6,660.44
297Aug 2044$1,655.73$25.42$1,681.15$5,004.71
298Sep 2044$1,662.05$19.10$1,681.15$3,342.66
299Oct 2044$1,668.39$12.76$1,681.15$1,674.27
300Nov 2044$1,674.27$6.39$1,680.66$0.00
2044 Total$18,075.6$416.56$18,492.16
Compare your product with the big 4 banks, or add more products to compare
As seen on