Premium Investment Loan Package (Interest Only) from G&C Mutual Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
4.75%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$990
Number of Repayments
300
Total Interest Paid
$47,000
Total repayments
$297,000
DatePrincipleInterestPaymentBalance
1Oct 2019$435.71$989.58$1,425.29$249,564.29
2Nov 2019$437.43$987.86$1,425.29$249,126.86
3Dec 2019$439.16$986.13$1,425.29$248,687.70
2019 Total$1,312.3$2,963.57$4,275.87
4Jan 2020$440.90$984.39$1,425.29$248,246.80
5Feb 2020$442.65$982.64$1,425.29$247,804.15
6Mar 2020$444.40$980.89$1,425.29$247,359.75
7Apr 2020$446.16$979.13$1,425.29$246,913.59
8May 2020$447.92$977.37$1,425.29$246,465.67
9Jun 2020$449.70$975.59$1,425.29$246,015.97
10Jul 2020$451.48$973.81$1,425.29$245,564.49
11Aug 2020$453.26$972.03$1,425.29$245,111.23
12Sep 2020$455.06$970.23$1,425.29$244,656.17
13Oct 2020$456.86$968.43$1,425.29$244,199.31
14Nov 2020$458.67$966.62$1,425.29$243,740.64
15Dec 2020$460.48$964.81$1,425.29$243,280.16
2020 Total$5,407.54$11,695.94$17,103.48
16Jan 2021$462.31$962.98$1,425.29$242,817.85
17Feb 2021$464.14$961.15$1,425.29$242,353.71
18Mar 2021$465.97$959.32$1,425.29$241,887.74
19Apr 2021$467.82$957.47$1,425.29$241,419.92
20May 2021$469.67$955.62$1,425.29$240,950.25
21Jun 2021$471.53$953.76$1,425.29$240,478.72
22Jul 2021$473.40$951.89$1,425.29$240,005.32
23Aug 2021$475.27$950.02$1,425.29$239,530.05
24Sep 2021$477.15$948.14$1,425.29$239,052.90
25Oct 2021$479.04$946.25$1,425.29$238,573.86
26Nov 2021$480.94$944.35$1,425.29$238,092.92
27Dec 2021$482.84$942.45$1,425.29$237,610.08
2021 Total$5,670.08$11,433.4$17,103.48
28Jan 2022$484.75$940.54$1,425.29$237,125.33
29Feb 2022$486.67$938.62$1,425.29$236,638.66
30Mar 2022$488.60$936.69$1,425.29$236,150.06
31Apr 2022$490.53$934.76$1,425.29$235,659.53
32May 2022$492.47$932.82$1,425.29$235,167.06
33Jun 2022$494.42$930.87$1,425.29$234,672.64
34Jul 2022$496.38$928.91$1,425.29$234,176.26
35Aug 2022$498.34$926.95$1,425.29$233,677.92
36Sep 2022$500.31$924.98$1,425.29$233,177.61
37Oct 2022$502.30$922.99$1,425.29$232,675.31
38Nov 2022$504.28$921.01$1,425.29$232,171.03
39Dec 2022$506.28$919.01$1,425.29$231,664.75
2022 Total$5,945.33$11,158.15$17,103.48
40Jan 2023$508.28$917.01$1,425.29$231,156.47
41Feb 2023$510.30$914.99$1,425.29$230,646.17
42Mar 2023$512.32$912.97$1,425.29$230,133.85
43Apr 2023$514.34$910.95$1,425.29$229,619.51
44May 2023$516.38$908.91$1,425.29$229,103.13
45Jun 2023$518.42$906.87$1,425.29$228,584.71
46Jul 2023$520.48$904.81$1,425.29$228,064.23
47Aug 2023$522.54$902.75$1,425.29$227,541.69
48Sep 2023$524.60$900.69$1,425.29$227,017.09
49Oct 2023$526.68$898.61$1,425.29$226,490.41
50Nov 2023$528.77$896.52$1,425.29$225,961.64
51Dec 2023$530.86$894.43$1,425.29$225,430.78
2023 Total$6,233.97$10,869.51$17,103.48
52Jan 2024$532.96$892.33$1,425.29$224,897.82
53Feb 2024$535.07$890.22$1,425.29$224,362.75
54Mar 2024$537.19$888.10$1,425.29$223,825.56
55Apr 2024$539.31$885.98$1,425.29$223,286.25
56May 2024$541.45$883.84$1,425.29$222,744.80
57Jun 2024$543.59$881.70$1,425.29$222,201.21
58Jul 2024$545.74$879.55$1,425.29$221,655.47
59Aug 2024$547.90$877.39$1,425.29$221,107.57
60Sep 2024$550.07$875.22$1,425.29$220,557.50
61Oct 2024$552.25$873.04$1,425.29$220,005.25
62Nov 2024$554.44$870.85$1,425.29$219,450.81
63Dec 2024$556.63$868.66$1,425.29$218,894.18
2024 Total$6,536.6$10,566.88$17,103.48
64Jan 2025$558.83$866.46$1,425.29$218,335.35
65Feb 2025$561.05$864.24$1,425.29$217,774.30
66Mar 2025$563.27$862.02$1,425.29$217,211.03
67Apr 2025$565.50$859.79$1,425.29$216,645.53
68May 2025$567.73$857.56$1,425.29$216,077.80
69Jun 2025$569.98$855.31$1,425.29$215,507.82
70Jul 2025$572.24$853.05$1,425.29$214,935.58
71Aug 2025$574.50$850.79$1,425.29$214,361.08
72Sep 2025$576.78$848.51$1,425.29$213,784.30
73Oct 2025$579.06$846.23$1,425.29$213,205.24
74Nov 2025$581.35$843.94$1,425.29$212,623.89
75Dec 2025$583.65$841.64$1,425.29$212,040.24
2025 Total$6,853.94$10,249.54$17,103.48
76Jan 2026$585.96$839.33$1,425.29$211,454.28
77Feb 2026$588.28$837.01$1,425.29$210,866.00
78Mar 2026$590.61$834.68$1,425.29$210,275.39
79Apr 2026$592.95$832.34$1,425.29$209,682.44
80May 2026$595.30$829.99$1,425.29$209,087.14
81Jun 2026$597.65$827.64$1,425.29$208,489.49
82Jul 2026$600.02$825.27$1,425.29$207,889.47
83Aug 2026$602.39$822.90$1,425.29$207,287.08
84Sep 2026$604.78$820.51$1,425.29$206,682.30
85Oct 2026$607.17$818.12$1,425.29$206,075.13
86Nov 2026$609.58$815.71$1,425.29$205,465.55
87Dec 2026$611.99$813.30$1,425.29$204,853.56
2026 Total$7,186.68$9,916.8$17,103.48
88Jan 2027$614.41$810.88$1,425.29$204,239.15
89Feb 2027$616.84$808.45$1,425.29$203,622.31
90Mar 2027$619.29$806.00$1,425.29$203,003.02
91Apr 2027$621.74$803.55$1,425.29$202,381.28
92May 2027$624.20$801.09$1,425.29$201,757.08
93Jun 2027$626.67$798.62$1,425.29$201,130.41
94Jul 2027$629.15$796.14$1,425.29$200,501.26
95Aug 2027$631.64$793.65$1,425.29$199,869.62
96Sep 2027$634.14$791.15$1,425.29$199,235.48
97Oct 2027$636.65$788.64$1,425.29$198,598.83
98Nov 2027$639.17$786.12$1,425.29$197,959.66
99Dec 2027$641.70$783.59$1,425.29$197,317.96
2027 Total$7,535.6$9,567.88$17,103.48
100Jan 2028$644.24$781.05$1,425.29$196,673.72
101Feb 2028$646.79$778.50$1,425.29$196,026.93
102Mar 2028$649.35$775.94$1,425.29$195,377.58
103Apr 2028$651.92$773.37$1,425.29$194,725.66
104May 2028$654.50$770.79$1,425.29$194,071.16
105Jun 2028$657.09$768.20$1,425.29$193,414.07
106Jul 2028$659.69$765.60$1,425.29$192,754.38
107Aug 2028$662.30$762.99$1,425.29$192,092.08
108Sep 2028$664.93$760.36$1,425.29$191,427.15
109Oct 2028$667.56$757.73$1,425.29$190,759.59
110Nov 2028$670.20$755.09$1,425.29$190,089.39
111Dec 2028$672.85$752.44$1,425.29$189,416.54
2028 Total$7,901.42$9,202.06$17,103.48
112Jan 2029$675.52$749.77$1,425.29$188,741.02
113Feb 2029$678.19$747.10$1,425.29$188,062.83
114Mar 2029$680.87$744.42$1,425.29$187,381.96
115Apr 2029$683.57$741.72$1,425.29$186,698.39
116May 2029$686.28$739.01$1,425.29$186,012.11
117Jun 2029$688.99$736.30$1,425.29$185,323.12
118Jul 2029$691.72$733.57$1,425.29$184,631.40
119Aug 2029$694.46$730.83$1,425.29$183,936.94
120Sep 2029$697.21$728.08$1,425.29$183,239.73
121Oct 2029$699.97$725.32$1,425.29$182,539.76
122Nov 2029$702.74$722.55$1,425.29$181,837.02
123Dec 2029$705.52$719.77$1,425.29$181,131.50
2029 Total$8,285.04$8,818.44$17,103.48
124Jan 2030$708.31$716.98$1,425.29$180,423.19
125Feb 2030$711.11$714.18$1,425.29$179,712.08
126Mar 2030$713.93$711.36$1,425.29$178,998.15
127Apr 2030$716.76$708.53$1,425.29$178,281.39
128May 2030$719.59$705.70$1,425.29$177,561.80
129Jun 2030$722.44$702.85$1,425.29$176,839.36
130Jul 2030$725.30$699.99$1,425.29$176,114.06
131Aug 2030$728.17$697.12$1,425.29$175,385.89
132Sep 2030$731.05$694.24$1,425.29$174,654.84
133Oct 2030$733.95$691.34$1,425.29$173,920.89
134Nov 2030$736.85$688.44$1,425.29$173,184.04
135Dec 2030$739.77$685.52$1,425.29$172,444.27
2030 Total$8,687.23$8,416.25$17,103.48
136Jan 2031$742.70$682.59$1,425.29$171,701.57
137Feb 2031$745.64$679.65$1,425.29$170,955.93
138Mar 2031$748.59$676.70$1,425.29$170,207.34
139Apr 2031$751.55$673.74$1,425.29$169,455.79
140May 2031$754.53$670.76$1,425.29$168,701.26
141Jun 2031$757.51$667.78$1,425.29$167,943.75
142Jul 2031$760.51$664.78$1,425.29$167,183.24
143Aug 2031$763.52$661.77$1,425.29$166,419.72
144Sep 2031$766.55$658.74$1,425.29$165,653.17
145Oct 2031$769.58$655.71$1,425.29$164,883.59
146Nov 2031$772.63$652.66$1,425.29$164,110.96
147Dec 2031$775.68$649.61$1,425.29$163,335.28
2031 Total$9,108.99$7,994.49$17,103.48
148Jan 2032$778.75$646.54$1,425.29$162,556.53
149Feb 2032$781.84$643.45$1,425.29$161,774.69
150Mar 2032$784.93$640.36$1,425.29$160,989.76
151Apr 2032$788.04$637.25$1,425.29$160,201.72
152May 2032$791.16$634.13$1,425.29$159,410.56
153Jun 2032$794.29$631.00$1,425.29$158,616.27
154Jul 2032$797.43$627.86$1,425.29$157,818.84
155Aug 2032$800.59$624.70$1,425.29$157,018.25
156Sep 2032$803.76$621.53$1,425.29$156,214.49
157Oct 2032$806.94$618.35$1,425.29$155,407.55
158Nov 2032$810.14$615.15$1,425.29$154,597.41
159Dec 2032$813.34$611.95$1,425.29$153,784.07
2032 Total$9,551.21$7,552.27$17,103.48
160Jan 2033$816.56$608.73$1,425.29$152,967.51
161Feb 2033$819.79$605.50$1,425.29$152,147.72
162Mar 2033$823.04$602.25$1,425.29$151,324.68
163Apr 2033$826.30$598.99$1,425.29$150,498.38
164May 2033$829.57$595.72$1,425.29$149,668.81
165Jun 2033$832.85$592.44$1,425.29$148,835.96
166Jul 2033$836.15$589.14$1,425.29$147,999.81
167Aug 2033$839.46$585.83$1,425.29$147,160.35
168Sep 2033$842.78$582.51$1,425.29$146,317.57
169Oct 2033$846.12$579.17$1,425.29$145,471.45
170Nov 2033$849.47$575.82$1,425.29$144,621.98
171Dec 2033$852.83$572.46$1,425.29$143,769.15
2033 Total$10,014.92$7,088.56$17,103.48
172Jan 2034$856.20$569.09$1,425.29$142,912.95
173Feb 2034$859.59$565.70$1,425.29$142,053.36
174Mar 2034$863.00$562.29$1,425.29$141,190.36
175Apr 2034$866.41$558.88$1,425.29$140,323.95
176May 2034$869.84$555.45$1,425.29$139,454.11
177Jun 2034$873.28$552.01$1,425.29$138,580.83
178Jul 2034$876.74$548.55$1,425.29$137,704.09
179Aug 2034$880.21$545.08$1,425.29$136,823.88
180Sep 2034$883.70$541.59$1,425.29$135,940.18
181Oct 2034$887.19$538.10$1,425.29$135,052.99
182Nov 2034$890.71$534.58$1,425.29$134,162.28
183Dec 2034$894.23$531.06$1,425.29$133,268.05
2034 Total$10,501.1$6,602.38$17,103.48
184Jan 2035$897.77$527.52$1,425.29$132,370.28
185Feb 2035$901.32$523.97$1,425.29$131,468.96
186Mar 2035$904.89$520.40$1,425.29$130,564.07
187Apr 2035$908.47$516.82$1,425.29$129,655.60
188May 2035$912.07$513.22$1,425.29$128,743.53
189Jun 2035$915.68$509.61$1,425.29$127,827.85
190Jul 2035$919.30$505.99$1,425.29$126,908.55
191Aug 2035$922.94$502.35$1,425.29$125,985.61
192Sep 2035$926.60$498.69$1,425.29$125,059.01
193Oct 2035$930.26$495.03$1,425.29$124,128.75
194Nov 2035$933.95$491.34$1,425.29$123,194.80
195Dec 2035$937.64$487.65$1,425.29$122,257.16
2035 Total$11,010.89$6,092.59$17,103.48
196Jan 2036$941.36$483.93$1,425.29$121,315.80
197Feb 2036$945.08$480.21$1,425.29$120,370.72
198Mar 2036$948.82$476.47$1,425.29$119,421.90
199Apr 2036$952.58$472.71$1,425.29$118,469.32
200May 2036$956.35$468.94$1,425.29$117,512.97
201Jun 2036$960.13$465.16$1,425.29$116,552.84
202Jul 2036$963.94$461.35$1,425.29$115,588.90
203Aug 2036$967.75$457.54$1,425.29$114,621.15
204Sep 2036$971.58$453.71$1,425.29$113,649.57
205Oct 2036$975.43$449.86$1,425.29$112,674.14
206Nov 2036$979.29$446.00$1,425.29$111,694.85
207Dec 2036$983.16$442.13$1,425.29$110,711.69
2036 Total$11,545.47$5,558.01$17,103.48
208Jan 2037$987.06$438.23$1,425.29$109,724.63
209Feb 2037$990.96$434.33$1,425.29$108,733.67
210Mar 2037$994.89$430.40$1,425.29$107,738.78
211Apr 2037$998.82$426.47$1,425.29$106,739.96
212May 2037$1,002.78$422.51$1,425.29$105,737.18
213Jun 2037$1,006.75$418.54$1,425.29$104,730.43
214Jul 2037$1,010.73$414.56$1,425.29$103,719.70
215Aug 2037$1,014.73$410.56$1,425.29$102,704.97
216Sep 2037$1,018.75$406.54$1,425.29$101,686.22
217Oct 2037$1,022.78$402.51$1,425.29$100,663.44
218Nov 2037$1,026.83$398.46$1,425.29$99,636.61
219Dec 2037$1,030.90$394.39$1,425.29$98,605.71
2037 Total$12,105.98$4,997.5$17,103.48
220Jan 2038$1,034.98$390.31$1,425.29$97,570.73
221Feb 2038$1,039.07$386.22$1,425.29$96,531.66
222Mar 2038$1,043.19$382.10$1,425.29$95,488.47
223Apr 2038$1,047.31$377.98$1,425.29$94,441.16
224May 2038$1,051.46$373.83$1,425.29$93,389.70
225Jun 2038$1,055.62$369.67$1,425.29$92,334.08
226Jul 2038$1,059.80$365.49$1,425.29$91,274.28
227Aug 2038$1,064.00$361.29$1,425.29$90,210.28
228Sep 2038$1,068.21$357.08$1,425.29$89,142.07
229Oct 2038$1,072.44$352.85$1,425.29$88,069.63
230Nov 2038$1,076.68$348.61$1,425.29$86,992.95
231Dec 2038$1,080.94$344.35$1,425.29$85,912.01
2038 Total$12,693.7$4,409.78$17,103.48
232Jan 2039$1,085.22$340.07$1,425.29$84,826.79
233Feb 2039$1,089.52$335.77$1,425.29$83,737.27
234Mar 2039$1,093.83$331.46$1,425.29$82,643.44
235Apr 2039$1,098.16$327.13$1,425.29$81,545.28
236May 2039$1,102.51$322.78$1,425.29$80,442.77
237Jun 2039$1,106.87$318.42$1,425.29$79,335.90
238Jul 2039$1,111.25$314.04$1,425.29$78,224.65
239Aug 2039$1,115.65$309.64$1,425.29$77,109.00
240Sep 2039$1,120.07$305.22$1,425.29$75,988.93
241Oct 2039$1,124.50$300.79$1,425.29$74,864.43
242Nov 2039$1,128.95$296.34$1,425.29$73,735.48
243Dec 2039$1,133.42$291.87$1,425.29$72,602.06
2039 Total$13,309.95$3,793.53$17,103.48
244Jan 2040$1,137.91$287.38$1,425.29$71,464.15
245Feb 2040$1,142.41$282.88$1,425.29$70,321.74
246Mar 2040$1,146.93$278.36$1,425.29$69,174.81
247Apr 2040$1,151.47$273.82$1,425.29$68,023.34
248May 2040$1,156.03$269.26$1,425.29$66,867.31
249Jun 2040$1,160.61$264.68$1,425.29$65,706.70
250Jul 2040$1,165.20$260.09$1,425.29$64,541.50
251Aug 2040$1,169.81$255.48$1,425.29$63,371.69
252Sep 2040$1,174.44$250.85$1,425.29$62,197.25
253Oct 2040$1,179.09$246.20$1,425.29$61,018.16
254Nov 2040$1,183.76$241.53$1,425.29$59,834.40
255Dec 2040$1,188.45$236.84$1,425.29$58,645.95
2040 Total$13,956.11$3,147.37$17,103.48
256Jan 2041$1,193.15$232.14$1,425.29$57,452.80
257Feb 2041$1,197.87$227.42$1,425.29$56,254.93
258Mar 2041$1,202.61$222.68$1,425.29$55,052.32
259Apr 2041$1,207.37$217.92$1,425.29$53,844.95
260May 2041$1,212.15$213.14$1,425.29$52,632.80
261Jun 2041$1,216.95$208.34$1,425.29$51,415.85
262Jul 2041$1,221.77$203.52$1,425.29$50,194.08
263Aug 2041$1,226.61$198.68$1,425.29$48,967.47
264Sep 2041$1,231.46$193.83$1,425.29$47,736.01
265Oct 2041$1,236.33$188.96$1,425.29$46,499.68
266Nov 2041$1,241.23$184.06$1,425.29$45,258.45
267Dec 2041$1,246.14$179.15$1,425.29$44,012.31
2041 Total$14,633.64$2,469.84$17,103.48
268Jan 2042$1,251.07$174.22$1,425.29$42,761.24
269Feb 2042$1,256.03$169.26$1,425.29$41,505.21
270Mar 2042$1,261.00$164.29$1,425.29$40,244.21
271Apr 2042$1,265.99$159.30$1,425.29$38,978.22
272May 2042$1,271.00$154.29$1,425.29$37,707.22
273Jun 2042$1,276.03$149.26$1,425.29$36,431.19
274Jul 2042$1,281.08$144.21$1,425.29$35,150.11
275Aug 2042$1,286.15$139.14$1,425.29$33,863.96
276Sep 2042$1,291.25$134.04$1,425.29$32,572.71
277Oct 2042$1,296.36$128.93$1,425.29$31,276.35
278Nov 2042$1,301.49$123.80$1,425.29$29,974.86
279Dec 2042$1,306.64$118.65$1,425.29$28,668.22
2042 Total$15,344.09$1,759.39$17,103.48
280Jan 2043$1,311.81$113.48$1,425.29$27,356.41
281Feb 2043$1,317.00$108.29$1,425.29$26,039.41
282Mar 2043$1,322.22$103.07$1,425.29$24,717.19
283Apr 2043$1,327.45$97.84$1,425.29$23,389.74
284May 2043$1,332.71$92.58$1,425.29$22,057.03
285Jun 2043$1,337.98$87.31$1,425.29$20,719.05
286Jul 2043$1,343.28$82.01$1,425.29$19,375.77
287Aug 2043$1,348.59$76.70$1,425.29$18,027.18
288Sep 2043$1,353.93$71.36$1,425.29$16,673.25
289Oct 2043$1,359.29$66.00$1,425.29$15,313.96
290Nov 2043$1,364.67$60.62$1,425.29$13,949.29
291Dec 2043$1,370.07$55.22$1,425.29$12,579.22
2043 Total$16,089$1,014.48$17,103.48
292Jan 2044$1,375.50$49.79$1,425.29$11,203.72
293Feb 2044$1,380.94$44.35$1,425.29$9,822.78
294Mar 2044$1,386.41$38.88$1,425.29$8,436.37
295Apr 2044$1,391.90$33.39$1,425.29$7,044.47
296May 2044$1,397.41$27.88$1,425.29$5,647.06
297Jun 2044$1,402.94$22.35$1,425.29$4,244.12
298Jul 2044$1,408.49$16.80$1,425.29$2,835.63
299Aug 2044$1,414.07$11.22$1,425.29$1,421.56
300Sep 2044$1,419.66$5.63$1,425.29$1.90
2044 Total$12,577.32$250.29$12,827.61
Compare your product with the big 4 banks, or add more products to compare
As seen on