Platinum Professional Investment Loan from Southern Cross Credit Union

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
4.08%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,331
Number of Repayments
300
Total Interest Paid
$149,300
Total repayments
$399,300
DatePrincipleInterestPaymentBalance
1Oct 2019$480.66$850.00$1,330.66$249,519.34
2Nov 2019$482.29$848.37$1,330.66$249,037.05
3Dec 2019$483.93$846.73$1,330.66$248,553.12
2019 Total$1,446.88$2,545.1$3,991.98
4Jan 2020$485.58$845.08$1,330.66$248,067.54
5Feb 2020$487.23$843.43$1,330.66$247,580.31
6Mar 2020$488.89$841.77$1,330.66$247,091.42
7Apr 2020$490.55$840.11$1,330.66$246,600.87
8May 2020$492.22$838.44$1,330.66$246,108.65
9Jun 2020$493.89$836.77$1,330.66$245,614.76
10Jul 2020$495.57$835.09$1,330.66$245,119.19
11Aug 2020$497.25$833.41$1,330.66$244,621.94
12Sep 2020$498.95$831.71$1,330.66$244,122.99
13Oct 2020$500.64$830.02$1,330.66$243,622.35
14Nov 2020$502.34$828.32$1,330.66$243,120.01
15Dec 2020$504.05$826.61$1,330.66$242,615.96
2020 Total$5,937.16$10,030.76$15,967.92
16Jan 2021$505.77$824.89$1,330.66$242,110.19
17Feb 2021$507.49$823.17$1,330.66$241,602.70
18Mar 2021$509.21$821.45$1,330.66$241,093.49
19Apr 2021$510.94$819.72$1,330.66$240,582.55
20May 2021$512.68$817.98$1,330.66$240,069.87
21Jun 2021$514.42$816.24$1,330.66$239,555.45
22Jul 2021$516.17$814.49$1,330.66$239,039.28
23Aug 2021$517.93$812.73$1,330.66$238,521.35
24Sep 2021$519.69$810.97$1,330.66$238,001.66
25Oct 2021$521.45$809.21$1,330.66$237,480.21
26Nov 2021$523.23$807.43$1,330.66$236,956.98
27Dec 2021$525.01$805.65$1,330.66$236,431.97
2021 Total$6,183.99$9,783.93$15,967.92
28Jan 2022$526.79$803.87$1,330.66$235,905.18
29Feb 2022$528.58$802.08$1,330.66$235,376.60
30Mar 2022$530.38$800.28$1,330.66$234,846.22
31Apr 2022$532.18$798.48$1,330.66$234,314.04
32May 2022$533.99$796.67$1,330.66$233,780.05
33Jun 2022$535.81$794.85$1,330.66$233,244.24
34Jul 2022$537.63$793.03$1,330.66$232,706.61
35Aug 2022$539.46$791.20$1,330.66$232,167.15
36Sep 2022$541.29$789.37$1,330.66$231,625.86
37Oct 2022$543.13$787.53$1,330.66$231,082.73
38Nov 2022$544.98$785.68$1,330.66$230,537.75
39Dec 2022$546.83$783.83$1,330.66$229,990.92
2022 Total$6,441.05$9,526.87$15,967.92
40Jan 2023$548.69$781.97$1,330.66$229,442.23
41Feb 2023$550.56$780.10$1,330.66$228,891.67
42Mar 2023$552.43$778.23$1,330.66$228,339.24
43Apr 2023$554.31$776.35$1,330.66$227,784.93
44May 2023$556.19$774.47$1,330.66$227,228.74
45Jun 2023$558.08$772.58$1,330.66$226,670.66
46Jul 2023$559.98$770.68$1,330.66$226,110.68
47Aug 2023$561.88$768.78$1,330.66$225,548.80
48Sep 2023$563.79$766.87$1,330.66$224,985.01
49Oct 2023$565.71$764.95$1,330.66$224,419.30
50Nov 2023$567.63$763.03$1,330.66$223,851.67
51Dec 2023$569.56$761.10$1,330.66$223,282.11
2023 Total$6,708.81$9,259.11$15,967.92
52Jan 2024$571.50$759.16$1,330.66$222,710.61
53Feb 2024$573.44$757.22$1,330.66$222,137.17
54Mar 2024$575.39$755.27$1,330.66$221,561.78
55Apr 2024$577.35$753.31$1,330.66$220,984.43
56May 2024$579.31$751.35$1,330.66$220,405.12
57Jun 2024$581.28$749.38$1,330.66$219,823.84
58Jul 2024$583.26$747.40$1,330.66$219,240.58
59Aug 2024$585.24$745.42$1,330.66$218,655.34
60Sep 2024$587.23$743.43$1,330.66$218,068.11
61Oct 2024$589.23$741.43$1,330.66$217,478.88
62Nov 2024$591.23$739.43$1,330.66$216,887.65
63Dec 2024$593.24$737.42$1,330.66$216,294.41
2024 Total$6,987.7$8,980.22$15,967.92
64Jan 2025$595.26$735.40$1,330.66$215,699.15
65Feb 2025$597.28$733.38$1,330.66$215,101.87
66Mar 2025$599.31$731.35$1,330.66$214,502.56
67Apr 2025$601.35$729.31$1,330.66$213,901.21
68May 2025$603.40$727.26$1,330.66$213,297.81
69Jun 2025$605.45$725.21$1,330.66$212,692.36
70Jul 2025$607.51$723.15$1,330.66$212,084.85
71Aug 2025$609.57$721.09$1,330.66$211,475.28
72Sep 2025$611.64$719.02$1,330.66$210,863.64
73Oct 2025$613.72$716.94$1,330.66$210,249.92
74Nov 2025$615.81$714.85$1,330.66$209,634.11
75Dec 2025$617.90$712.76$1,330.66$209,016.21
2025 Total$7,278.2$8,689.72$15,967.92
76Jan 2026$620.00$710.66$1,330.66$208,396.21
77Feb 2026$622.11$708.55$1,330.66$207,774.10
78Mar 2026$624.23$706.43$1,330.66$207,149.87
79Apr 2026$626.35$704.31$1,330.66$206,523.52
80May 2026$628.48$702.18$1,330.66$205,895.04
81Jun 2026$630.62$700.04$1,330.66$205,264.42
82Jul 2026$632.76$697.90$1,330.66$204,631.66
83Aug 2026$634.91$695.75$1,330.66$203,996.75
84Sep 2026$637.07$693.59$1,330.66$203,359.68
85Oct 2026$639.24$691.42$1,330.66$202,720.44
86Nov 2026$641.41$689.25$1,330.66$202,079.03
87Dec 2026$643.59$687.07$1,330.66$201,435.44
2026 Total$7,580.77$8,387.15$15,967.92
88Jan 2027$645.78$684.88$1,330.66$200,789.66
89Feb 2027$647.98$682.68$1,330.66$200,141.68
90Mar 2027$650.18$680.48$1,330.66$199,491.50
91Apr 2027$652.39$678.27$1,330.66$198,839.11
92May 2027$654.61$676.05$1,330.66$198,184.50
93Jun 2027$656.83$673.83$1,330.66$197,527.67
94Jul 2027$659.07$671.59$1,330.66$196,868.60
95Aug 2027$661.31$669.35$1,330.66$196,207.29
96Sep 2027$663.56$667.10$1,330.66$195,543.73
97Oct 2027$665.81$664.85$1,330.66$194,877.92
98Nov 2027$668.08$662.58$1,330.66$194,209.84
99Dec 2027$670.35$660.31$1,330.66$193,539.49
2027 Total$7,895.95$8,071.97$15,967.92
100Jan 2028$672.63$658.03$1,330.66$192,866.86
101Feb 2028$674.91$655.75$1,330.66$192,191.95
102Mar 2028$677.21$653.45$1,330.66$191,514.74
103Apr 2028$679.51$651.15$1,330.66$190,835.23
104May 2028$681.82$648.84$1,330.66$190,153.41
105Jun 2028$684.14$646.52$1,330.66$189,469.27
106Jul 2028$686.46$644.20$1,330.66$188,782.81
107Aug 2028$688.80$641.86$1,330.66$188,094.01
108Sep 2028$691.14$639.52$1,330.66$187,402.87
109Oct 2028$693.49$637.17$1,330.66$186,709.38
110Nov 2028$695.85$634.81$1,330.66$186,013.53
111Dec 2028$698.21$632.45$1,330.66$185,315.32
2028 Total$8,224.17$7,743.75$15,967.92
112Jan 2029$700.59$630.07$1,330.66$184,614.73
113Feb 2029$702.97$627.69$1,330.66$183,911.76
114Mar 2029$705.36$625.30$1,330.66$183,206.40
115Apr 2029$707.76$622.90$1,330.66$182,498.64
116May 2029$710.16$620.50$1,330.66$181,788.48
117Jun 2029$712.58$618.08$1,330.66$181,075.90
118Jul 2029$715.00$615.66$1,330.66$180,360.90
119Aug 2029$717.43$613.23$1,330.66$179,643.47
120Sep 2029$719.87$610.79$1,330.66$178,923.60
121Oct 2029$722.32$608.34$1,330.66$178,201.28
122Nov 2029$724.78$605.88$1,330.66$177,476.50
123Dec 2029$727.24$603.42$1,330.66$176,749.26
2029 Total$8,566.06$7,401.86$15,967.92
124Jan 2030$729.71$600.95$1,330.66$176,019.55
125Feb 2030$732.19$598.47$1,330.66$175,287.36
126Mar 2030$734.68$595.98$1,330.66$174,552.68
127Apr 2030$737.18$593.48$1,330.66$173,815.50
128May 2030$739.69$590.97$1,330.66$173,075.81
129Jun 2030$742.20$588.46$1,330.66$172,333.61
130Jul 2030$744.73$585.93$1,330.66$171,588.88
131Aug 2030$747.26$583.40$1,330.66$170,841.62
132Sep 2030$749.80$580.86$1,330.66$170,091.82
133Oct 2030$752.35$578.31$1,330.66$169,339.47
134Nov 2030$754.91$575.75$1,330.66$168,584.56
135Dec 2030$757.47$573.19$1,330.66$167,827.09
2030 Total$8,922.17$7,045.75$15,967.92
136Jan 2031$760.05$570.61$1,330.66$167,067.04
137Feb 2031$762.63$568.03$1,330.66$166,304.41
138Mar 2031$765.23$565.43$1,330.66$165,539.18
139Apr 2031$767.83$562.83$1,330.66$164,771.35
140May 2031$770.44$560.22$1,330.66$164,000.91
141Jun 2031$773.06$557.60$1,330.66$163,227.85
142Jul 2031$775.69$554.97$1,330.66$162,452.16
143Aug 2031$778.32$552.34$1,330.66$161,673.84
144Sep 2031$780.97$549.69$1,330.66$160,892.87
145Oct 2031$783.62$547.04$1,330.66$160,109.25
146Nov 2031$786.29$544.37$1,330.66$159,322.96
147Dec 2031$788.96$541.70$1,330.66$158,534.00
2031 Total$9,293.09$6,674.83$15,967.92
148Jan 2032$791.64$539.02$1,330.66$157,742.36
149Feb 2032$794.34$536.32$1,330.66$156,948.02
150Mar 2032$797.04$533.62$1,330.66$156,150.98
151Apr 2032$799.75$530.91$1,330.66$155,351.23
152May 2032$802.47$528.19$1,330.66$154,548.76
153Jun 2032$805.19$525.47$1,330.66$153,743.57
154Jul 2032$807.93$522.73$1,330.66$152,935.64
155Aug 2032$810.68$519.98$1,330.66$152,124.96
156Sep 2032$813.44$517.22$1,330.66$151,311.52
157Oct 2032$816.20$514.46$1,330.66$150,495.32
158Nov 2032$818.98$511.68$1,330.66$149,676.34
159Dec 2032$821.76$508.90$1,330.66$148,854.58
2032 Total$9,679.42$6,288.5$15,967.92
160Jan 2033$824.55$506.11$1,330.66$148,030.03
161Feb 2033$827.36$503.30$1,330.66$147,202.67
162Mar 2033$830.17$500.49$1,330.66$146,372.50
163Apr 2033$832.99$497.67$1,330.66$145,539.51
164May 2033$835.83$494.83$1,330.66$144,703.68
165Jun 2033$838.67$491.99$1,330.66$143,865.01
166Jul 2033$841.52$489.14$1,330.66$143,023.49
167Aug 2033$844.38$486.28$1,330.66$142,179.11
168Sep 2033$847.25$483.41$1,330.66$141,331.86
169Oct 2033$850.13$480.53$1,330.66$140,481.73
170Nov 2033$853.02$477.64$1,330.66$139,628.71
171Dec 2033$855.92$474.74$1,330.66$138,772.79
2033 Total$10,081.79$5,886.13$15,967.92
172Jan 2034$858.83$471.83$1,330.66$137,913.96
173Feb 2034$861.75$468.91$1,330.66$137,052.21
174Mar 2034$864.68$465.98$1,330.66$136,187.53
175Apr 2034$867.62$463.04$1,330.66$135,319.91
176May 2034$870.57$460.09$1,330.66$134,449.34
177Jun 2034$873.53$457.13$1,330.66$133,575.81
178Jul 2034$876.50$454.16$1,330.66$132,699.31
179Aug 2034$879.48$451.18$1,330.66$131,819.83
180Sep 2034$882.47$448.19$1,330.66$130,937.36
181Oct 2034$885.47$445.19$1,330.66$130,051.89
182Nov 2034$888.48$442.18$1,330.66$129,163.41
183Dec 2034$891.50$439.16$1,330.66$128,271.91
2034 Total$10,500.88$5,467.04$15,967.92
184Jan 2035$894.54$436.12$1,330.66$127,377.37
185Feb 2035$897.58$433.08$1,330.66$126,479.79
186Mar 2035$900.63$430.03$1,330.66$125,579.16
187Apr 2035$903.69$426.97$1,330.66$124,675.47
188May 2035$906.76$423.90$1,330.66$123,768.71
189Jun 2035$909.85$420.81$1,330.66$122,858.86
190Jul 2035$912.94$417.72$1,330.66$121,945.92
191Aug 2035$916.04$414.62$1,330.66$121,029.88
192Sep 2035$919.16$411.50$1,330.66$120,110.72
193Oct 2035$922.28$408.38$1,330.66$119,188.44
194Nov 2035$925.42$405.24$1,330.66$118,263.02
195Dec 2035$928.57$402.09$1,330.66$117,334.45
2035 Total$10,937.46$5,030.46$15,967.92
196Jan 2036$931.72$398.94$1,330.66$116,402.73
197Feb 2036$934.89$395.77$1,330.66$115,467.84
198Mar 2036$938.07$392.59$1,330.66$114,529.77
199Apr 2036$941.26$389.40$1,330.66$113,588.51
200May 2036$944.46$386.20$1,330.66$112,644.05
201Jun 2036$947.67$382.99$1,330.66$111,696.38
202Jul 2036$950.89$379.77$1,330.66$110,745.49
203Aug 2036$954.13$376.53$1,330.66$109,791.36
204Sep 2036$957.37$373.29$1,330.66$108,833.99
205Oct 2036$960.62$370.04$1,330.66$107,873.37
206Nov 2036$963.89$366.77$1,330.66$106,909.48
207Dec 2036$967.17$363.49$1,330.66$105,942.31
2036 Total$11,392.14$4,575.78$15,967.92
208Jan 2037$970.46$360.20$1,330.66$104,971.85
209Feb 2037$973.76$356.90$1,330.66$103,998.09
210Mar 2037$977.07$353.59$1,330.66$103,021.02
211Apr 2037$980.39$350.27$1,330.66$102,040.63
212May 2037$983.72$346.94$1,330.66$101,056.91
213Jun 2037$987.07$343.59$1,330.66$100,069.84
214Jul 2037$990.42$340.24$1,330.66$99,079.42
215Aug 2037$993.79$336.87$1,330.66$98,085.63
216Sep 2037$997.17$333.49$1,330.66$97,088.46
217Oct 2037$1,000.56$330.10$1,330.66$96,087.90
218Nov 2037$1,003.96$326.70$1,330.66$95,083.94
219Dec 2037$1,007.37$323.29$1,330.66$94,076.57
2037 Total$11,865.74$4,102.18$15,967.92
220Jan 2038$1,010.80$319.86$1,330.66$93,065.77
221Feb 2038$1,014.24$316.42$1,330.66$92,051.53
222Mar 2038$1,017.68$312.98$1,330.66$91,033.85
223Apr 2038$1,021.14$309.52$1,330.66$90,012.71
224May 2038$1,024.62$306.04$1,330.66$88,988.09
225Jun 2038$1,028.10$302.56$1,330.66$87,959.99
226Jul 2038$1,031.60$299.06$1,330.66$86,928.39
227Aug 2038$1,035.10$295.56$1,330.66$85,893.29
228Sep 2038$1,038.62$292.04$1,330.66$84,854.67
229Oct 2038$1,042.15$288.51$1,330.66$83,812.52
230Nov 2038$1,045.70$284.96$1,330.66$82,766.82
231Dec 2038$1,049.25$281.41$1,330.66$81,717.57
2038 Total$12,359$3,608.92$15,967.92
232Jan 2039$1,052.82$277.84$1,330.66$80,664.75
233Feb 2039$1,056.40$274.26$1,330.66$79,608.35
234Mar 2039$1,059.99$270.67$1,330.66$78,548.36
235Apr 2039$1,063.60$267.06$1,330.66$77,484.76
236May 2039$1,067.21$263.45$1,330.66$76,417.55
237Jun 2039$1,070.84$259.82$1,330.66$75,346.71
238Jul 2039$1,074.48$256.18$1,330.66$74,272.23
239Aug 2039$1,078.13$252.53$1,330.66$73,194.10
240Sep 2039$1,081.80$248.86$1,330.66$72,112.30
241Oct 2039$1,085.48$245.18$1,330.66$71,026.82
242Nov 2039$1,089.17$241.49$1,330.66$69,937.65
243Dec 2039$1,092.87$237.79$1,330.66$68,844.78
2039 Total$12,872.79$3,095.13$15,967.92
244Jan 2040$1,096.59$234.07$1,330.66$67,748.19
245Feb 2040$1,100.32$230.34$1,330.66$66,647.87
246Mar 2040$1,104.06$226.60$1,330.66$65,543.81
247Apr 2040$1,107.81$222.85$1,330.66$64,436.00
248May 2040$1,111.58$219.08$1,330.66$63,324.42
249Jun 2040$1,115.36$215.30$1,330.66$62,209.06
250Jul 2040$1,119.15$211.51$1,330.66$61,089.91
251Aug 2040$1,122.95$207.71$1,330.66$59,966.96
252Sep 2040$1,126.77$203.89$1,330.66$58,840.19
253Oct 2040$1,130.60$200.06$1,330.66$57,709.59
254Nov 2040$1,134.45$196.21$1,330.66$56,575.14
255Dec 2040$1,138.30$192.36$1,330.66$55,436.84
2040 Total$13,407.94$2,559.98$15,967.92
256Jan 2041$1,142.17$188.49$1,330.66$54,294.67
257Feb 2041$1,146.06$184.60$1,330.66$53,148.61
258Mar 2041$1,149.95$180.71$1,330.66$51,998.66
259Apr 2041$1,153.86$176.80$1,330.66$50,844.80
260May 2041$1,157.79$172.87$1,330.66$49,687.01
261Jun 2041$1,161.72$168.94$1,330.66$48,525.29
262Jul 2041$1,165.67$164.99$1,330.66$47,359.62
263Aug 2041$1,169.64$161.02$1,330.66$46,189.98
264Sep 2041$1,173.61$157.05$1,330.66$45,016.37
265Oct 2041$1,177.60$153.06$1,330.66$43,838.77
266Nov 2041$1,181.61$149.05$1,330.66$42,657.16
267Dec 2041$1,185.63$145.03$1,330.66$41,471.53
2041 Total$13,965.31$2,002.61$15,967.92
268Jan 2042$1,189.66$141.00$1,330.66$40,281.87
269Feb 2042$1,193.70$136.96$1,330.66$39,088.17
270Mar 2042$1,197.76$132.90$1,330.66$37,890.41
271Apr 2042$1,201.83$128.83$1,330.66$36,688.58
272May 2042$1,205.92$124.74$1,330.66$35,482.66
273Jun 2042$1,210.02$120.64$1,330.66$34,272.64
274Jul 2042$1,214.13$116.53$1,330.66$33,058.51
275Aug 2042$1,218.26$112.40$1,330.66$31,840.25
276Sep 2042$1,222.40$108.26$1,330.66$30,617.85
277Oct 2042$1,226.56$104.10$1,330.66$29,391.29
278Nov 2042$1,230.73$99.93$1,330.66$28,160.56
279Dec 2042$1,234.91$95.75$1,330.66$26,925.65
2042 Total$14,545.88$1,422.04$15,967.92
280Jan 2043$1,239.11$91.55$1,330.66$25,686.54
281Feb 2043$1,243.33$87.33$1,330.66$24,443.21
282Mar 2043$1,247.55$83.11$1,330.66$23,195.66
283Apr 2043$1,251.79$78.87$1,330.66$21,943.87
284May 2043$1,256.05$74.61$1,330.66$20,687.82
285Jun 2043$1,260.32$70.34$1,330.66$19,427.50
286Jul 2043$1,264.61$66.05$1,330.66$18,162.89
287Aug 2043$1,268.91$61.75$1,330.66$16,893.98
288Sep 2043$1,273.22$57.44$1,330.66$15,620.76
289Oct 2043$1,277.55$53.11$1,330.66$14,343.21
290Nov 2043$1,281.89$48.77$1,330.66$13,061.32
291Dec 2043$1,286.25$44.41$1,330.66$11,775.07
2043 Total$15,150.58$817.34$15,967.92
292Jan 2044$1,290.62$40.04$1,330.66$10,484.45
293Feb 2044$1,295.01$35.65$1,330.66$9,189.44
294Mar 2044$1,299.42$31.24$1,330.66$7,890.02
295Apr 2044$1,303.83$26.83$1,330.66$6,586.19
296May 2044$1,308.27$22.39$1,330.66$5,277.92
297Jun 2044$1,312.72$17.94$1,330.66$3,965.20
298Jul 2044$1,317.18$13.48$1,330.66$2,648.02
299Aug 2044$1,321.66$9.00$1,330.66$1,326.36
300Sep 2044$1,326.15$4.51$1,330.66$0.21
2044 Total$11,774.86$201.08$11,975.94
Compare your product with the big 4 banks, or add more products to compare
As seen on