SMSF Loan (Squirrel Member) (LVR 70%-75%) from Squirrel

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
6.25%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,649
Number of Repayments
300
Total Interest Paid
$244,700
Total repayments
$494,700
DatePrincipleInterestPaymentBalance
1Oct 2019$347.09$1,302.08$1,649.17$249,652.91
2Nov 2019$348.89$1,300.28$1,649.17$249,304.02
3Dec 2019$350.71$1,298.46$1,649.17$248,953.31
2019 Total$1,046.69$3,900.82$4,947.51
4Jan 2020$352.54$1,296.63$1,649.17$248,600.77
5Feb 2020$354.37$1,294.80$1,649.17$248,246.40
6Mar 2020$356.22$1,292.95$1,649.17$247,890.18
7Apr 2020$358.08$1,291.09$1,649.17$247,532.10
8May 2020$359.94$1,289.23$1,649.17$247,172.16
9Jun 2020$361.82$1,287.36$1,649.18$246,810.34
10Jul 2020$363.70$1,285.47$1,649.17$246,446.64
11Aug 2020$365.59$1,283.58$1,649.17$246,081.05
12Sep 2020$367.50$1,281.67$1,649.17$245,713.55
13Oct 2020$369.41$1,279.76$1,649.17$245,344.14
14Nov 2020$371.34$1,277.83$1,649.17$244,972.80
15Dec 2020$373.27$1,275.90$1,649.17$244,599.53
2020 Total$4,353.78$15,436.27$19,790.05
16Jan 2021$375.21$1,273.96$1,649.17$244,224.32
17Feb 2021$377.17$1,272.00$1,649.17$243,847.15
18Mar 2021$379.13$1,270.04$1,649.17$243,468.02
19Apr 2021$381.11$1,268.06$1,649.17$243,086.91
20May 2021$383.09$1,266.08$1,649.17$242,703.82
21Jun 2021$385.09$1,264.08$1,649.17$242,318.73
22Jul 2021$387.09$1,262.08$1,649.17$241,931.64
23Aug 2021$389.11$1,260.06$1,649.17$241,542.53
24Sep 2021$391.14$1,258.03$1,649.17$241,151.39
25Oct 2021$393.17$1,256.00$1,649.17$240,758.22
26Nov 2021$395.22$1,253.95$1,649.17$240,363.00
27Dec 2021$397.28$1,251.89$1,649.17$239,965.72
2021 Total$4,633.81$15,156.23$19,790.04
28Jan 2022$399.35$1,249.82$1,649.17$239,566.37
29Feb 2022$401.43$1,247.74$1,649.17$239,164.94
30Mar 2022$403.52$1,245.65$1,649.17$238,761.42
31Apr 2022$405.62$1,243.55$1,649.17$238,355.80
32May 2022$407.73$1,241.44$1,649.17$237,948.07
33Jun 2022$409.86$1,239.31$1,649.17$237,538.21
34Jul 2022$411.99$1,237.18$1,649.17$237,126.22
35Aug 2022$414.14$1,235.03$1,649.17$236,712.08
36Sep 2022$416.29$1,232.88$1,649.17$236,295.79
37Oct 2022$418.46$1,230.71$1,649.17$235,877.33
38Nov 2022$420.64$1,228.53$1,649.17$235,456.69
39Dec 2022$422.83$1,226.34$1,649.17$235,033.86
2022 Total$4,931.86$14,858.18$19,790.04
40Jan 2023$425.04$1,224.13$1,649.17$234,608.82
41Feb 2023$427.25$1,221.92$1,649.17$234,181.57
42Mar 2023$429.47$1,219.70$1,649.17$233,752.10
43Apr 2023$431.71$1,217.46$1,649.17$233,320.39
44May 2023$433.96$1,215.21$1,649.17$232,886.43
45Jun 2023$436.22$1,212.95$1,649.17$232,450.21
46Jul 2023$438.49$1,210.68$1,649.17$232,011.72
47Aug 2023$440.78$1,208.39$1,649.17$231,570.94
48Sep 2023$443.07$1,206.10$1,649.17$231,127.87
49Oct 2023$445.38$1,203.79$1,649.17$230,682.49
50Nov 2023$447.70$1,201.47$1,649.17$230,234.79
51Dec 2023$450.03$1,199.14$1,649.17$229,784.76
2023 Total$5,249.1$14,540.94$19,790.04
52Jan 2024$452.37$1,196.80$1,649.17$229,332.39
53Feb 2024$454.73$1,194.44$1,649.17$228,877.66
54Mar 2024$457.10$1,192.07$1,649.17$228,420.56
55Apr 2024$459.48$1,189.69$1,649.17$227,961.08
56May 2024$461.87$1,187.30$1,649.17$227,499.21
57Jun 2024$464.28$1,184.89$1,649.17$227,034.93
58Jul 2024$466.70$1,182.47$1,649.17$226,568.23
59Aug 2024$469.13$1,180.04$1,649.17$226,099.10
60Sep 2024$471.57$1,177.60$1,649.17$225,627.53
61Oct 2024$474.03$1,175.14$1,649.17$225,153.50
62Nov 2024$476.50$1,172.67$1,649.17$224,677.00
63Dec 2024$478.98$1,170.19$1,649.17$224,198.02
2024 Total$5,586.74$14,203.3$19,790.04
64Jan 2025$481.47$1,167.70$1,649.17$223,716.55
65Feb 2025$483.98$1,165.19$1,649.17$223,232.57
66Mar 2025$486.50$1,162.67$1,649.17$222,746.07
67Apr 2025$489.03$1,160.14$1,649.17$222,257.04
68May 2025$491.58$1,157.59$1,649.17$221,765.46
69Jun 2025$494.14$1,155.03$1,649.17$221,271.32
70Jul 2025$496.72$1,152.45$1,649.17$220,774.60
71Aug 2025$499.30$1,149.87$1,649.17$220,275.30
72Sep 2025$501.90$1,147.27$1,649.17$219,773.40
73Oct 2025$504.52$1,144.65$1,649.17$219,268.88
74Nov 2025$507.14$1,142.03$1,649.17$218,761.74
75Dec 2025$509.79$1,139.38$1,649.17$218,251.95
2025 Total$5,946.07$13,843.97$19,790.04
76Jan 2026$512.44$1,136.73$1,649.17$217,739.51
77Feb 2026$515.11$1,134.06$1,649.17$217,224.40
78Mar 2026$517.79$1,131.38$1,649.17$216,706.61
79Apr 2026$520.49$1,128.68$1,649.17$216,186.12
80May 2026$523.20$1,125.97$1,649.17$215,662.92
81Jun 2026$525.93$1,123.24$1,649.17$215,136.99
82Jul 2026$528.66$1,120.51$1,649.17$214,608.33
83Aug 2026$531.42$1,117.75$1,649.17$214,076.91
84Sep 2026$534.19$1,114.98$1,649.17$213,542.72
85Oct 2026$536.97$1,112.20$1,649.17$213,005.75
86Nov 2026$539.77$1,109.40$1,649.17$212,465.98
87Dec 2026$542.58$1,106.59$1,649.17$211,923.40
2026 Total$6,328.55$13,461.49$19,790.04
88Jan 2027$545.40$1,103.77$1,649.17$211,378.00
89Feb 2027$548.24$1,100.93$1,649.17$210,829.76
90Mar 2027$551.10$1,098.07$1,649.17$210,278.66
91Apr 2027$553.97$1,095.20$1,649.17$209,724.69
92May 2027$556.85$1,092.32$1,649.17$209,167.84
93Jun 2027$559.75$1,089.42$1,649.17$208,608.09
94Jul 2027$562.67$1,086.50$1,649.17$208,045.42
95Aug 2027$565.60$1,083.57$1,649.17$207,479.82
96Sep 2027$568.55$1,080.62$1,649.17$206,911.27
97Oct 2027$571.51$1,077.66$1,649.17$206,339.76
98Nov 2027$574.48$1,074.69$1,649.17$205,765.28
99Dec 2027$577.48$1,071.69$1,649.17$205,187.80
2027 Total$6,735.6$13,054.44$19,790.04
100Jan 2028$580.48$1,068.69$1,649.17$204,607.32
101Feb 2028$583.51$1,065.66$1,649.17$204,023.81
102Mar 2028$586.55$1,062.62$1,649.17$203,437.26
103Apr 2028$589.60$1,059.57$1,649.17$202,847.66
104May 2028$592.67$1,056.50$1,649.17$202,254.99
105Jun 2028$595.76$1,053.41$1,649.17$201,659.23
106Jul 2028$598.86$1,050.31$1,649.17$201,060.37
107Aug 2028$601.98$1,047.19$1,649.17$200,458.39
108Sep 2028$605.12$1,044.05$1,649.17$199,853.27
109Oct 2028$608.27$1,040.90$1,649.17$199,245.00
110Nov 2028$611.44$1,037.73$1,649.17$198,633.56
111Dec 2028$614.62$1,034.55$1,649.17$198,018.94
2028 Total$7,168.86$12,621.18$19,790.04
112Jan 2029$617.82$1,031.35$1,649.17$197,401.12
113Feb 2029$621.04$1,028.13$1,649.17$196,780.08
114Mar 2029$624.27$1,024.90$1,649.17$196,155.81
115Apr 2029$627.53$1,021.64$1,649.17$195,528.28
116May 2029$630.79$1,018.38$1,649.17$194,897.49
117Jun 2029$634.08$1,015.09$1,649.17$194,263.41
118Jul 2029$637.38$1,011.79$1,649.17$193,626.03
119Aug 2029$640.70$1,008.47$1,649.17$192,985.33
120Sep 2029$644.04$1,005.13$1,649.17$192,341.29
121Oct 2029$647.39$1,001.78$1,649.17$191,693.90
122Nov 2029$650.76$998.41$1,649.17$191,043.14
123Dec 2029$654.15$995.02$1,649.17$190,388.99
2029 Total$7,629.95$12,160.09$19,790.04
124Jan 2030$657.56$991.61$1,649.17$189,731.43
125Feb 2030$660.99$988.18$1,649.17$189,070.44
126Mar 2030$664.43$984.74$1,649.17$188,406.01
127Apr 2030$667.89$981.28$1,649.17$187,738.12
128May 2030$671.37$977.80$1,649.17$187,066.75
129Jun 2030$674.86$974.31$1,649.17$186,391.89
130Jul 2030$678.38$970.79$1,649.17$185,713.51
131Aug 2030$681.91$967.26$1,649.17$185,031.60
132Sep 2030$685.46$963.71$1,649.17$184,346.14
133Oct 2030$689.03$960.14$1,649.17$183,657.11
134Nov 2030$692.62$956.55$1,649.17$182,964.49
135Dec 2030$696.23$952.94$1,649.17$182,268.26
2030 Total$8,120.73$11,669.31$19,790.04
136Jan 2031$699.86$949.31$1,649.17$181,568.40
137Feb 2031$703.50$945.67$1,649.17$180,864.90
138Mar 2031$707.17$942.00$1,649.17$180,157.73
139Apr 2031$710.85$938.32$1,649.17$179,446.88
140May 2031$714.55$934.62$1,649.17$178,732.33
141Jun 2031$718.27$930.90$1,649.17$178,014.06
142Jul 2031$722.01$927.16$1,649.17$177,292.05
143Aug 2031$725.77$923.40$1,649.17$176,566.28
144Sep 2031$729.55$919.62$1,649.17$175,836.73
145Oct 2031$733.35$915.82$1,649.17$175,103.38
146Nov 2031$737.17$912.00$1,649.17$174,366.21
147Dec 2031$741.01$908.16$1,649.17$173,625.20
2031 Total$8,643.06$11,146.98$19,790.04
148Jan 2032$744.87$904.30$1,649.17$172,880.33
149Feb 2032$748.75$900.42$1,649.17$172,131.58
150Mar 2032$752.65$896.52$1,649.17$171,378.93
151Apr 2032$756.57$892.60$1,649.17$170,622.36
152May 2032$760.51$888.66$1,649.17$169,861.85
153Jun 2032$764.47$884.70$1,649.17$169,097.38
154Jul 2032$768.45$880.72$1,649.17$168,328.93
155Aug 2032$772.46$876.71$1,649.17$167,556.47
156Sep 2032$776.48$872.69$1,649.17$166,779.99
157Oct 2032$780.52$868.65$1,649.17$165,999.47
158Nov 2032$784.59$864.58$1,649.17$165,214.88
159Dec 2032$788.68$860.49$1,649.17$164,426.20
2032 Total$9,199$10,591.04$19,790.04
160Jan 2033$792.78$856.39$1,649.17$163,633.42
161Feb 2033$796.91$852.26$1,649.17$162,836.51
162Mar 2033$801.06$848.11$1,649.17$162,035.45
163Apr 2033$805.24$843.93$1,649.17$161,230.21
164May 2033$809.43$839.74$1,649.17$160,420.78
165Jun 2033$813.65$835.52$1,649.17$159,607.13
166Jul 2033$817.88$831.29$1,649.17$158,789.25
167Aug 2033$822.14$827.03$1,649.17$157,967.11
168Sep 2033$826.42$822.75$1,649.17$157,140.69
169Oct 2033$830.73$818.44$1,649.17$156,309.96
170Nov 2033$835.06$814.11$1,649.17$155,474.90
171Dec 2033$839.40$809.77$1,649.17$154,635.50
2033 Total$9,790.7$9,999.34$19,790.04
172Jan 2034$843.78$805.39$1,649.17$153,791.72
173Feb 2034$848.17$801.00$1,649.17$152,943.55
174Mar 2034$852.59$796.58$1,649.17$152,090.96
175Apr 2034$857.03$792.14$1,649.17$151,233.93
176May 2034$861.49$787.68$1,649.17$150,372.44
177Jun 2034$865.98$783.19$1,649.17$149,506.46
178Jul 2034$870.49$778.68$1,649.17$148,635.97
179Aug 2034$875.02$774.15$1,649.17$147,760.95
180Sep 2034$879.58$769.59$1,649.17$146,881.37
181Oct 2034$884.16$765.01$1,649.17$145,997.21
182Nov 2034$888.77$760.40$1,649.17$145,108.44
183Dec 2034$893.40$755.77$1,649.17$144,215.04
2034 Total$10,420.46$9,369.58$19,790.04
184Jan 2035$898.05$751.12$1,649.17$143,316.99
185Feb 2035$902.73$746.44$1,649.17$142,414.26
186Mar 2035$907.43$741.74$1,649.17$141,506.83
187Apr 2035$912.16$737.01$1,649.17$140,594.67
188May 2035$916.91$732.26$1,649.17$139,677.76
189Jun 2035$921.68$727.49$1,649.17$138,756.08
190Jul 2035$926.48$722.69$1,649.17$137,829.60
191Aug 2035$931.31$717.86$1,649.17$136,898.29
192Sep 2035$936.16$713.01$1,649.17$135,962.13
193Oct 2035$941.03$708.14$1,649.17$135,021.10
194Nov 2035$945.94$703.23$1,649.17$134,075.16
195Dec 2035$950.86$698.31$1,649.17$133,124.30
2035 Total$11,090.74$8,699.3$19,790.04
196Jan 2036$955.81$693.36$1,649.17$132,168.49
197Feb 2036$960.79$688.38$1,649.17$131,207.70
198Mar 2036$965.80$683.37$1,649.17$130,241.90
199Apr 2036$970.83$678.34$1,649.17$129,271.07
200May 2036$975.88$673.29$1,649.17$128,295.19
201Jun 2036$980.97$668.20$1,649.17$127,314.22
202Jul 2036$986.08$663.09$1,649.17$126,328.14
203Aug 2036$991.21$657.96$1,649.17$125,336.93
204Sep 2036$996.37$652.80$1,649.17$124,340.56
205Oct 2036$1,001.56$647.61$1,649.17$123,339.00
206Nov 2036$1,006.78$642.39$1,649.17$122,332.22
207Dec 2036$1,012.02$637.15$1,649.17$121,320.20
2036 Total$11,804.1$7,985.94$19,790.04
208Jan 2037$1,017.29$631.88$1,649.17$120,302.91
209Feb 2037$1,022.59$626.58$1,649.17$119,280.32
210Mar 2037$1,027.92$621.25$1,649.17$118,252.40
211Apr 2037$1,033.27$615.90$1,649.17$117,219.13
212May 2037$1,038.65$610.52$1,649.17$116,180.48
213Jun 2037$1,044.06$605.11$1,649.17$115,136.42
214Jul 2037$1,049.50$599.67$1,649.17$114,086.92
215Aug 2037$1,054.97$594.20$1,649.17$113,031.95
216Sep 2037$1,060.46$588.71$1,649.17$111,971.49
217Oct 2037$1,065.99$583.18$1,649.17$110,905.50
218Nov 2037$1,071.54$577.63$1,649.17$109,833.96
219Dec 2037$1,077.12$572.05$1,649.17$108,756.84
2037 Total$12,563.36$7,226.68$19,790.04
220Jan 2038$1,082.73$566.44$1,649.17$107,674.11
221Feb 2038$1,088.37$560.80$1,649.17$106,585.74
222Mar 2038$1,094.04$555.13$1,649.17$105,491.70
223Apr 2038$1,099.73$549.44$1,649.17$104,391.97
224May 2038$1,105.46$543.71$1,649.17$103,286.51
225Jun 2038$1,111.22$537.95$1,649.17$102,175.29
226Jul 2038$1,117.01$532.16$1,649.17$101,058.28
227Aug 2038$1,122.82$526.35$1,649.17$99,935.46
228Sep 2038$1,128.67$520.50$1,649.17$98,806.79
229Oct 2038$1,134.55$514.62$1,649.17$97,672.24
230Nov 2038$1,140.46$508.71$1,649.17$96,531.78
231Dec 2038$1,146.40$502.77$1,649.17$95,385.38
2038 Total$13,371.46$6,418.58$19,790.04
232Jan 2039$1,152.37$496.80$1,649.17$94,233.01
233Feb 2039$1,158.37$490.80$1,649.17$93,074.64
234Mar 2039$1,164.41$484.76$1,649.17$91,910.23
235Apr 2039$1,170.47$478.70$1,649.17$90,739.76
236May 2039$1,176.57$472.60$1,649.17$89,563.19
237Jun 2039$1,182.70$466.47$1,649.17$88,380.49
238Jul 2039$1,188.85$460.32$1,649.17$87,191.64
239Aug 2039$1,195.05$454.12$1,649.17$85,996.59
240Sep 2039$1,201.27$447.90$1,649.17$84,795.32
241Oct 2039$1,207.53$441.64$1,649.17$83,587.79
242Nov 2039$1,213.82$435.35$1,649.17$82,373.97
243Dec 2039$1,220.14$429.03$1,649.17$81,153.83
2039 Total$14,231.55$5,558.49$19,790.04
244Jan 2040$1,226.49$422.68$1,649.17$79,927.34
245Feb 2040$1,232.88$416.29$1,649.17$78,694.46
246Mar 2040$1,239.30$409.87$1,649.17$77,455.16
247Apr 2040$1,245.76$403.41$1,649.17$76,209.40
248May 2040$1,252.25$396.92$1,649.17$74,957.15
249Jun 2040$1,258.77$390.40$1,649.17$73,698.38
250Jul 2040$1,265.32$383.85$1,649.17$72,433.06
251Aug 2040$1,271.91$377.26$1,649.17$71,161.15
252Sep 2040$1,278.54$370.63$1,649.17$69,882.61
253Oct 2040$1,285.20$363.97$1,649.17$68,597.41
254Nov 2040$1,291.89$357.28$1,649.17$67,305.52
255Dec 2040$1,298.62$350.55$1,649.17$66,006.90
2040 Total$15,146.93$4,643.11$19,790.04
256Jan 2041$1,305.38$343.79$1,649.17$64,701.52
257Feb 2041$1,312.18$336.99$1,649.17$63,389.34
258Mar 2041$1,319.02$330.15$1,649.17$62,070.32
259Apr 2041$1,325.89$323.28$1,649.17$60,744.43
260May 2041$1,332.79$316.38$1,649.17$59,411.64
261Jun 2041$1,339.73$309.44$1,649.17$58,071.91
262Jul 2041$1,346.71$302.46$1,649.17$56,725.20
263Aug 2041$1,353.73$295.44$1,649.17$55,371.47
264Sep 2041$1,360.78$288.39$1,649.17$54,010.69
265Oct 2041$1,367.86$281.31$1,649.17$52,642.83
266Nov 2041$1,374.99$274.18$1,649.17$51,267.84
267Dec 2041$1,382.15$267.02$1,649.17$49,885.69
2041 Total$16,121.21$3,668.83$19,790.04
268Jan 2042$1,389.35$259.82$1,649.17$48,496.34
269Feb 2042$1,396.58$252.59$1,649.17$47,099.76
270Mar 2042$1,403.86$245.31$1,649.17$45,695.90
271Apr 2042$1,411.17$238.00$1,649.17$44,284.73
272May 2042$1,418.52$230.65$1,649.17$42,866.21
273Jun 2042$1,425.91$223.26$1,649.17$41,440.30
274Jul 2042$1,433.34$215.83$1,649.17$40,006.96
275Aug 2042$1,440.80$208.37$1,649.17$38,566.16
276Sep 2042$1,448.30$200.87$1,649.17$37,117.86
277Oct 2042$1,455.85$193.32$1,649.17$35,662.01
278Nov 2042$1,463.43$185.74$1,649.17$34,198.58
279Dec 2042$1,471.05$178.12$1,649.17$32,727.53
2042 Total$17,158.16$2,631.88$19,790.04
280Jan 2043$1,478.71$170.46$1,649.17$31,248.82
281Feb 2043$1,486.42$162.75$1,649.17$29,762.40
282Mar 2043$1,494.16$155.01$1,649.17$28,268.24
283Apr 2043$1,501.94$147.23$1,649.17$26,766.30
284May 2043$1,509.76$139.41$1,649.17$25,256.54
285Jun 2043$1,517.63$131.54$1,649.17$23,738.91
286Jul 2043$1,525.53$123.64$1,649.17$22,213.38
287Aug 2043$1,533.48$115.69$1,649.17$20,679.90
288Sep 2043$1,541.46$107.71$1,649.17$19,138.44
289Oct 2043$1,549.49$99.68$1,649.17$17,588.95
290Nov 2043$1,557.56$91.61$1,649.17$16,031.39
291Dec 2043$1,565.67$83.50$1,649.17$14,465.72
2043 Total$18,261.81$1,528.23$19,790.04
292Jan 2044$1,573.83$75.34$1,649.17$12,891.89
293Feb 2044$1,582.02$67.15$1,649.17$11,309.87
294Mar 2044$1,590.26$58.91$1,649.17$9,719.61
295Apr 2044$1,598.55$50.62$1,649.17$8,121.06
296May 2044$1,606.87$42.30$1,649.17$6,514.19
297Jun 2044$1,615.24$33.93$1,649.17$4,898.95
298Jul 2044$1,623.65$25.52$1,649.17$3,275.30
299Aug 2044$1,632.11$17.06$1,649.17$1,643.19
300Sep 2044$1,640.61$8.56$1,649.17$2.58
2044 Total$14,463.14$379.39$14,842.53
Compare your product with the big 4 banks, or add more products to compare
As seen on