Standard 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
5.33%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,510
Number of Repayments
300
Total Interest Paid
$203,000
Total repayments
$453,000
DatePrincipleInterestPaymentBalance
1Oct 2019$399.52$1,110.42$1,509.94$249,600.48
2Nov 2019$401.30$1,108.64$1,509.94$249,199.18
3Dec 2019$403.08$1,106.86$1,509.94$248,796.10
2019 Total$1,203.9$3,325.92$4,529.82
4Jan 2020$404.87$1,105.07$1,509.94$248,391.23
5Feb 2020$406.67$1,103.27$1,509.94$247,984.56
6Mar 2020$408.48$1,101.46$1,509.94$247,576.08
7Apr 2020$410.29$1,099.65$1,509.94$247,165.79
8May 2020$412.11$1,097.83$1,509.94$246,753.68
9Jun 2020$413.94$1,096.00$1,509.94$246,339.74
10Jul 2020$415.78$1,094.16$1,509.94$245,923.96
11Aug 2020$417.63$1,092.31$1,509.94$245,506.33
12Sep 2020$419.48$1,090.46$1,509.94$245,086.85
13Oct 2020$421.35$1,088.59$1,509.94$244,665.50
14Nov 2020$423.22$1,086.72$1,509.94$244,242.28
15Dec 2020$425.10$1,084.84$1,509.94$243,817.18
2020 Total$4,978.92$13,140.36$18,119.28
16Jan 2021$426.99$1,082.95$1,509.94$243,390.19
17Feb 2021$428.88$1,081.06$1,509.94$242,961.31
18Mar 2021$430.79$1,079.15$1,509.94$242,530.52
19Apr 2021$432.70$1,077.24$1,509.94$242,097.82
20May 2021$434.62$1,075.32$1,509.94$241,663.20
21Jun 2021$436.55$1,073.39$1,509.94$241,226.65
22Jul 2021$438.49$1,071.45$1,509.94$240,788.16
23Aug 2021$440.44$1,069.50$1,509.94$240,347.72
24Sep 2021$442.40$1,067.54$1,509.94$239,905.32
25Oct 2021$444.36$1,065.58$1,509.94$239,460.96
26Nov 2021$446.33$1,063.61$1,509.94$239,014.63
27Dec 2021$448.32$1,061.62$1,509.94$238,566.31
2021 Total$5,250.87$12,868.41$18,119.28
28Jan 2022$450.31$1,059.63$1,509.94$238,116.00
29Feb 2022$452.31$1,057.63$1,509.94$237,663.69
30Mar 2022$454.32$1,055.62$1,509.94$237,209.37
31Apr 2022$456.34$1,053.60$1,509.94$236,753.03
32May 2022$458.36$1,051.58$1,509.94$236,294.67
33Jun 2022$460.40$1,049.54$1,509.94$235,834.27
34Jul 2022$462.44$1,047.50$1,509.94$235,371.83
35Aug 2022$464.50$1,045.44$1,509.94$234,907.33
36Sep 2022$466.56$1,043.38$1,509.94$234,440.77
37Oct 2022$468.63$1,041.31$1,509.94$233,972.14
38Nov 2022$470.71$1,039.23$1,509.94$233,501.43
39Dec 2022$472.80$1,037.14$1,509.94$233,028.63
2022 Total$5,537.68$12,581.6$18,119.28
40Jan 2023$474.90$1,035.04$1,509.94$232,553.73
41Feb 2023$477.01$1,032.93$1,509.94$232,076.72
42Mar 2023$479.13$1,030.81$1,509.94$231,597.59
43Apr 2023$481.26$1,028.68$1,509.94$231,116.33
44May 2023$483.40$1,026.54$1,509.94$230,632.93
45Jun 2023$485.55$1,024.39$1,509.94$230,147.38
46Jul 2023$487.70$1,022.24$1,509.94$229,659.68
47Aug 2023$489.87$1,020.07$1,509.94$229,169.81
48Sep 2023$492.04$1,017.90$1,509.94$228,677.77
49Oct 2023$494.23$1,015.71$1,509.94$228,183.54
50Nov 2023$496.42$1,013.52$1,509.94$227,687.12
51Dec 2023$498.63$1,011.31$1,509.94$227,188.49
2023 Total$5,840.14$12,279.14$18,119.28
52Jan 2024$500.84$1,009.10$1,509.94$226,687.65
53Feb 2024$503.07$1,006.87$1,509.94$226,184.58
54Mar 2024$505.30$1,004.64$1,509.94$225,679.28
55Apr 2024$507.55$1,002.39$1,509.94$225,171.73
56May 2024$509.80$1,000.14$1,509.94$224,661.93
57Jun 2024$512.07$997.87$1,509.94$224,149.86
58Jul 2024$514.34$995.60$1,509.94$223,635.52
59Aug 2024$516.63$993.31$1,509.94$223,118.89
60Sep 2024$518.92$991.02$1,509.94$222,599.97
61Oct 2024$521.23$988.71$1,509.94$222,078.74
62Nov 2024$523.54$986.40$1,509.94$221,555.20
63Dec 2024$525.87$984.07$1,509.94$221,029.33
2024 Total$6,159.16$11,960.12$18,119.28
64Jan 2025$528.20$981.74$1,509.94$220,501.13
65Feb 2025$530.55$979.39$1,509.94$219,970.58
66Mar 2025$532.90$977.04$1,509.94$219,437.68
67Apr 2025$535.27$974.67$1,509.94$218,902.41
68May 2025$537.65$972.29$1,509.94$218,364.76
69Jun 2025$540.04$969.90$1,509.94$217,824.72
70Jul 2025$542.44$967.50$1,509.94$217,282.28
71Aug 2025$544.84$965.10$1,509.94$216,737.44
72Sep 2025$547.26$962.68$1,509.94$216,190.18
73Oct 2025$549.70$960.24$1,509.94$215,640.48
74Nov 2025$552.14$957.80$1,509.94$215,088.34
75Dec 2025$554.59$955.35$1,509.94$214,533.75
2025 Total$6,495.58$11,623.7$18,119.28
76Jan 2026$557.05$952.89$1,509.94$213,976.70
77Feb 2026$559.53$950.41$1,509.94$213,417.17
78Mar 2026$562.01$947.93$1,509.94$212,855.16
79Apr 2026$564.51$945.43$1,509.94$212,290.65
80May 2026$567.02$942.92$1,509.94$211,723.63
81Jun 2026$569.53$940.41$1,509.94$211,154.10
82Jul 2026$572.06$937.88$1,509.94$210,582.04
83Aug 2026$574.60$935.34$1,509.94$210,007.44
84Sep 2026$577.16$932.78$1,509.94$209,430.28
85Oct 2026$579.72$930.22$1,509.94$208,850.56
86Nov 2026$582.30$927.64$1,509.94$208,268.26
87Dec 2026$584.88$925.06$1,509.94$207,683.38
2026 Total$6,850.37$11,268.91$18,119.28
88Jan 2027$587.48$922.46$1,509.94$207,095.90
89Feb 2027$590.09$919.85$1,509.94$206,505.81
90Mar 2027$592.71$917.23$1,509.94$205,913.10
91Apr 2027$595.34$914.60$1,509.94$205,317.76
92May 2027$597.99$911.95$1,509.94$204,719.77
93Jun 2027$600.64$909.30$1,509.94$204,119.13
94Jul 2027$603.31$906.63$1,509.94$203,515.82
95Aug 2027$605.99$903.95$1,509.94$202,909.83
96Sep 2027$608.68$901.26$1,509.94$202,301.15
97Oct 2027$611.39$898.55$1,509.94$201,689.76
98Nov 2027$614.10$895.84$1,509.94$201,075.66
99Dec 2027$616.83$893.11$1,509.94$200,458.83
2027 Total$7,224.55$10,894.73$18,119.28
100Jan 2028$619.57$890.37$1,509.94$199,839.26
101Feb 2028$622.32$887.62$1,509.94$199,216.94
102Mar 2028$625.08$884.86$1,509.94$198,591.86
103Apr 2028$627.86$882.08$1,509.94$197,964.00
104May 2028$630.65$879.29$1,509.94$197,333.35
105Jun 2028$633.45$876.49$1,509.94$196,699.90
106Jul 2028$636.26$873.68$1,509.94$196,063.64
107Aug 2028$639.09$870.85$1,509.94$195,424.55
108Sep 2028$641.93$868.01$1,509.94$194,782.62
109Oct 2028$644.78$865.16$1,509.94$194,137.84
110Nov 2028$647.64$862.30$1,509.94$193,490.20
111Dec 2028$650.52$859.42$1,509.94$192,839.68
2028 Total$7,619.15$10,500.13$18,119.28
112Jan 2029$653.41$856.53$1,509.94$192,186.27
113Feb 2029$656.31$853.63$1,509.94$191,529.96
114Mar 2029$659.23$850.71$1,509.94$190,870.73
115Apr 2029$662.16$847.78$1,509.94$190,208.57
116May 2029$665.10$844.84$1,509.94$189,543.47
117Jun 2029$668.05$841.89$1,509.94$188,875.42
118Jul 2029$671.02$838.92$1,509.94$188,204.40
119Aug 2029$674.00$835.94$1,509.94$187,530.40
120Sep 2029$676.99$832.95$1,509.94$186,853.41
121Oct 2029$680.00$829.94$1,509.94$186,173.41
122Nov 2029$683.02$826.92$1,509.94$185,490.39
123Dec 2029$686.05$823.89$1,509.94$184,804.34
2029 Total$8,035.34$10,083.94$18,119.28
124Jan 2030$689.10$820.84$1,509.94$184,115.24
125Feb 2030$692.16$817.78$1,509.94$183,423.08
126Mar 2030$695.24$814.70$1,509.94$182,727.84
127Apr 2030$698.32$811.62$1,509.94$182,029.52
128May 2030$701.43$808.51$1,509.94$181,328.09
129Jun 2030$704.54$805.40$1,509.94$180,623.55
130Jul 2030$707.67$802.27$1,509.94$179,915.88
131Aug 2030$710.81$799.13$1,509.94$179,205.07
132Sep 2030$713.97$795.97$1,509.94$178,491.10
133Oct 2030$717.14$792.80$1,509.94$177,773.96
134Nov 2030$720.33$789.61$1,509.94$177,053.63
135Dec 2030$723.53$786.41$1,509.94$176,330.10
2030 Total$8,474.24$9,645.04$18,119.28
136Jan 2031$726.74$783.20$1,509.94$175,603.36
137Feb 2031$729.97$779.97$1,509.94$174,873.39
138Mar 2031$733.21$776.73$1,509.94$174,140.18
139Apr 2031$736.47$773.47$1,509.94$173,403.71
140May 2031$739.74$770.20$1,509.94$172,663.97
141Jun 2031$743.02$766.92$1,509.94$171,920.95
142Jul 2031$746.32$763.62$1,509.94$171,174.63
143Aug 2031$749.64$760.30$1,509.94$170,424.99
144Sep 2031$752.97$756.97$1,509.94$169,672.02
145Oct 2031$756.31$753.63$1,509.94$168,915.71
146Nov 2031$759.67$750.27$1,509.94$168,156.04
147Dec 2031$763.05$746.89$1,509.94$167,392.99
2031 Total$8,937.11$9,182.17$18,119.28
148Jan 2032$766.44$743.50$1,509.94$166,626.55
149Feb 2032$769.84$740.10$1,509.94$165,856.71
150Mar 2032$773.26$736.68$1,509.94$165,083.45
151Apr 2032$776.69$733.25$1,509.94$164,306.76
152May 2032$780.14$729.80$1,509.94$163,526.62
153Jun 2032$783.61$726.33$1,509.94$162,743.01
154Jul 2032$787.09$722.85$1,509.94$161,955.92
155Aug 2032$790.59$719.35$1,509.94$161,165.33
156Sep 2032$794.10$715.84$1,509.94$160,371.23
157Oct 2032$797.62$712.32$1,509.94$159,573.61
158Nov 2032$801.17$708.77$1,509.94$158,772.44
159Dec 2032$804.73$705.21$1,509.94$157,967.71
2032 Total$9,425.28$8,694$18,119.28
160Jan 2033$808.30$701.64$1,509.94$157,159.41
161Feb 2033$811.89$698.05$1,509.94$156,347.52
162Mar 2033$815.50$694.44$1,509.94$155,532.02
163Apr 2033$819.12$690.82$1,509.94$154,712.90
164May 2033$822.76$687.18$1,509.94$153,890.14
165Jun 2033$826.41$683.53$1,509.94$153,063.73
166Jul 2033$830.08$679.86$1,509.94$152,233.65
167Aug 2033$833.77$676.17$1,509.94$151,399.88
168Sep 2033$837.47$672.47$1,509.94$150,562.41
169Oct 2033$841.19$668.75$1,509.94$149,721.22
170Nov 2033$844.93$665.01$1,509.94$148,876.29
171Dec 2033$848.68$661.26$1,509.94$148,027.61
2033 Total$9,940.1$8,179.18$18,119.28
172Jan 2034$852.45$657.49$1,509.94$147,175.16
173Feb 2034$856.24$653.70$1,509.94$146,318.92
174Mar 2034$860.04$649.90$1,509.94$145,458.88
175Apr 2034$863.86$646.08$1,509.94$144,595.02
176May 2034$867.70$642.24$1,509.94$143,727.32
177Jun 2034$871.55$638.39$1,509.94$142,855.77
178Jul 2034$875.42$634.52$1,509.94$141,980.35
179Aug 2034$879.31$630.63$1,509.94$141,101.04
180Sep 2034$883.22$626.72$1,509.94$140,217.82
181Oct 2034$887.14$622.80$1,509.94$139,330.68
182Nov 2034$891.08$618.86$1,509.94$138,439.60
183Dec 2034$895.04$614.90$1,509.94$137,544.56
2034 Total$10,483.05$7,636.23$18,119.28
184Jan 2035$899.01$610.93$1,509.94$136,645.55
185Feb 2035$903.01$606.93$1,509.94$135,742.54
186Mar 2035$907.02$602.92$1,509.94$134,835.52
187Apr 2035$911.05$598.89$1,509.94$133,924.47
188May 2035$915.09$594.85$1,509.94$133,009.38
189Jun 2035$919.16$590.78$1,509.94$132,090.22
190Jul 2035$923.24$586.70$1,509.94$131,166.98
191Aug 2035$927.34$582.60$1,509.94$130,239.64
192Sep 2035$931.46$578.48$1,509.94$129,308.18
193Oct 2035$935.60$574.34$1,509.94$128,372.58
194Nov 2035$939.75$570.19$1,509.94$127,432.83
195Dec 2035$943.93$566.01$1,509.94$126,488.90
2035 Total$11,055.66$7,063.62$18,119.28
196Jan 2036$948.12$561.82$1,509.94$125,540.78
197Feb 2036$952.33$557.61$1,509.94$124,588.45
198Mar 2036$956.56$553.38$1,509.94$123,631.89
199Apr 2036$960.81$549.13$1,509.94$122,671.08
200May 2036$965.08$544.86$1,509.94$121,706.00
201Jun 2036$969.36$540.58$1,509.94$120,736.64
202Jul 2036$973.67$536.27$1,509.94$119,762.97
203Aug 2036$977.99$531.95$1,509.94$118,784.98
204Sep 2036$982.34$527.60$1,509.94$117,802.64
205Oct 2036$986.70$523.24$1,509.94$116,815.94
206Nov 2036$991.08$518.86$1,509.94$115,824.86
207Dec 2036$995.48$514.46$1,509.94$114,829.38
2036 Total$11,659.52$6,459.76$18,119.28
208Jan 2037$999.91$510.03$1,509.94$113,829.47
209Feb 2037$1,004.35$505.59$1,509.94$112,825.12
210Mar 2037$1,008.81$501.13$1,509.94$111,816.31
211Apr 2037$1,013.29$496.65$1,509.94$110,803.02
212May 2037$1,017.79$492.15$1,509.94$109,785.23
213Jun 2037$1,022.31$487.63$1,509.94$108,762.92
214Jul 2037$1,026.85$483.09$1,509.94$107,736.07
215Aug 2037$1,031.41$478.53$1,509.94$106,704.66
216Sep 2037$1,035.99$473.95$1,509.94$105,668.67
217Oct 2037$1,040.59$469.35$1,509.94$104,628.08
218Nov 2037$1,045.22$464.72$1,509.94$103,582.86
219Dec 2037$1,049.86$460.08$1,509.94$102,533.00
2037 Total$12,296.38$5,822.9$18,119.28
220Jan 2038$1,054.52$455.42$1,509.94$101,478.48
221Feb 2038$1,059.21$450.73$1,509.94$100,419.27
222Mar 2038$1,063.91$446.03$1,509.94$99,355.36
223Apr 2038$1,068.64$441.30$1,509.94$98,286.72
224May 2038$1,073.38$436.56$1,509.94$97,213.34
225Jun 2038$1,078.15$431.79$1,509.94$96,135.19
226Jul 2038$1,082.94$427.00$1,509.94$95,052.25
227Aug 2038$1,087.75$422.19$1,509.94$93,964.50
228Sep 2038$1,092.58$417.36$1,509.94$92,871.92
229Oct 2038$1,097.43$412.51$1,509.94$91,774.49
230Nov 2038$1,102.31$407.63$1,509.94$90,672.18
231Dec 2038$1,107.20$402.74$1,509.94$89,564.98
2038 Total$12,968.02$5,151.26$18,119.28
232Jan 2039$1,112.12$397.82$1,509.94$88,452.86
233Feb 2039$1,117.06$392.88$1,509.94$87,335.80
234Mar 2039$1,122.02$387.92$1,509.94$86,213.78
235Apr 2039$1,127.01$382.93$1,509.94$85,086.77
236May 2039$1,132.01$377.93$1,509.94$83,954.76
237Jun 2039$1,137.04$372.90$1,509.94$82,817.72
238Jul 2039$1,142.09$367.85$1,509.94$81,675.63
239Aug 2039$1,147.16$362.78$1,509.94$80,528.47
240Sep 2039$1,152.26$357.68$1,509.94$79,376.21
241Oct 2039$1,157.38$352.56$1,509.94$78,218.83
242Nov 2039$1,162.52$347.42$1,509.94$77,056.31
243Dec 2039$1,167.68$342.26$1,509.94$75,888.63
2039 Total$13,676.35$4,442.93$18,119.28
244Jan 2040$1,172.87$337.07$1,509.94$74,715.76
245Feb 2040$1,178.08$331.86$1,509.94$73,537.68
246Mar 2040$1,183.31$326.63$1,509.94$72,354.37
247Apr 2040$1,188.57$321.37$1,509.94$71,165.80
248May 2040$1,193.85$316.09$1,509.94$69,971.95
249Jun 2040$1,199.15$310.79$1,509.94$68,772.80
250Jul 2040$1,204.47$305.47$1,509.94$67,568.33
251Aug 2040$1,209.82$300.12$1,509.94$66,358.51
252Sep 2040$1,215.20$294.74$1,509.94$65,143.31
253Oct 2040$1,220.60$289.34$1,509.94$63,922.71
254Nov 2040$1,226.02$283.92$1,509.94$62,696.69
255Dec 2040$1,231.46$278.48$1,509.94$61,465.23
2040 Total$14,423.4$3,695.88$18,119.28
256Jan 2041$1,236.93$273.01$1,509.94$60,228.30
257Feb 2041$1,242.43$267.51$1,509.94$58,985.87
258Mar 2041$1,247.94$262.00$1,509.94$57,737.93
259Apr 2041$1,253.49$256.45$1,509.94$56,484.44
260May 2041$1,259.05$250.89$1,509.94$55,225.39
261Jun 2041$1,264.65$245.29$1,509.94$53,960.74
262Jul 2041$1,270.26$239.68$1,509.94$52,690.48
263Aug 2041$1,275.91$234.03$1,509.94$51,414.57
264Sep 2041$1,281.57$228.37$1,509.94$50,133.00
265Oct 2041$1,287.27$222.67$1,509.94$48,845.73
266Nov 2041$1,292.98$216.96$1,509.94$47,552.75
267Dec 2041$1,298.73$211.21$1,509.94$46,254.02
2041 Total$15,211.21$2,908.07$18,119.28
268Jan 2042$1,304.50$205.44$1,509.94$44,949.52
269Feb 2042$1,310.29$199.65$1,509.94$43,639.23
270Mar 2042$1,316.11$193.83$1,509.94$42,323.12
271Apr 2042$1,321.95$187.99$1,509.94$41,001.17
272May 2042$1,327.83$182.11$1,509.94$39,673.34
273Jun 2042$1,333.72$176.22$1,509.94$38,339.62
274Jul 2042$1,339.65$170.29$1,509.94$36,999.97
275Aug 2042$1,345.60$164.34$1,509.94$35,654.37
276Sep 2042$1,351.58$158.36$1,509.94$34,302.79
277Oct 2042$1,357.58$152.36$1,509.94$32,945.21
278Nov 2042$1,363.61$146.33$1,509.94$31,581.60
279Dec 2042$1,369.67$140.27$1,509.94$30,211.93
2042 Total$16,042.09$2,077.19$18,119.28
280Jan 2043$1,375.75$134.19$1,509.94$28,836.18
281Feb 2043$1,381.86$128.08$1,509.94$27,454.32
282Mar 2043$1,388.00$121.94$1,509.94$26,066.32
283Apr 2043$1,394.16$115.78$1,509.94$24,672.16
284May 2043$1,400.35$109.59$1,509.94$23,271.81
285Jun 2043$1,406.57$103.37$1,509.94$21,865.24
286Jul 2043$1,412.82$97.12$1,509.94$20,452.42
287Aug 2043$1,419.10$90.84$1,509.94$19,033.32
288Sep 2043$1,425.40$84.54$1,509.94$17,607.92
289Oct 2043$1,431.73$78.21$1,509.94$16,176.19
290Nov 2043$1,438.09$71.85$1,509.94$14,738.10
291Dec 2043$1,444.48$65.46$1,509.94$13,293.62
2043 Total$16,918.31$1,200.97$18,119.28
292Jan 2044$1,450.89$59.05$1,509.94$11,842.73
293Feb 2044$1,457.34$52.60$1,509.94$10,385.39
294Mar 2044$1,463.81$46.13$1,509.94$8,921.58
295Apr 2044$1,470.31$39.63$1,509.94$7,451.27
296May 2044$1,476.84$33.10$1,509.94$5,974.43
297Jun 2044$1,483.40$26.54$1,509.94$4,491.03
298Jul 2044$1,489.99$19.95$1,509.94$3,001.04
299Aug 2044$1,496.61$13.33$1,509.94$1,504.43
300Sep 2044$1,503.26$6.68$1,509.94$1.17
2044 Total$13,292.45$297.01$13,589.46
Compare your product with the big 4 banks, or add more products to compare
As seen on