Solutions Plus Home Loan (Interest Only) ($750k+, LVR 60%-80%) from Teachers Mutual Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
4.67%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$973
Number of Repayments
300
Total Interest Paid
$41,900
Total repayments
$291,900
DatePrincipleInterestPaymentBalance
1Aug 2019$440.89$972.92$1,413.81$249,559.11
2Sep 2019$442.61$971.20$1,413.81$249,116.50
3Oct 2019$444.33$969.48$1,413.81$248,672.17
4Nov 2019$446.06$967.75$1,413.81$248,226.11
5Dec 2019$447.80$966.01$1,413.81$247,778.31
2019 Total$2,221.69$4,847.36$7,069.05
6Jan 2020$449.54$964.27$1,413.81$247,328.77
7Feb 2020$451.29$962.52$1,413.81$246,877.48
8Mar 2020$453.05$960.76$1,413.81$246,424.43
9Apr 2020$454.81$959.00$1,413.81$245,969.62
10May 2020$456.58$957.23$1,413.81$245,513.04
11Jun 2020$458.36$955.45$1,413.81$245,054.68
12Jul 2020$460.14$953.67$1,413.81$244,594.54
13Aug 2020$461.93$951.88$1,413.81$244,132.61
14Sep 2020$463.73$950.08$1,413.81$243,668.88
15Oct 2020$465.53$948.28$1,413.81$243,203.35
16Nov 2020$467.34$946.47$1,413.81$242,736.01
17Dec 2020$469.16$944.65$1,413.81$242,266.85
2020 Total$5,511.46$11,454.26$16,965.72
18Jan 2021$470.99$942.82$1,413.81$241,795.86
19Feb 2021$472.82$940.99$1,413.81$241,323.04
20Mar 2021$474.66$939.15$1,413.81$240,848.38
21Apr 2021$476.51$937.30$1,413.81$240,371.87
22May 2021$478.36$935.45$1,413.81$239,893.51
23Jun 2021$480.22$933.59$1,413.81$239,413.29
24Jul 2021$482.09$931.72$1,413.81$238,931.20
25Aug 2021$483.97$929.84$1,413.81$238,447.23
26Sep 2021$485.85$927.96$1,413.81$237,961.38
27Oct 2021$487.74$926.07$1,413.81$237,473.64
28Nov 2021$489.64$924.17$1,413.81$236,984.00
29Dec 2021$491.55$922.26$1,413.81$236,492.45
2021 Total$5,774.4$11,191.32$16,965.72
30Jan 2022$493.46$920.35$1,413.81$235,998.99
31Feb 2022$495.38$918.43$1,413.81$235,503.61
32Mar 2022$497.31$916.50$1,413.81$235,006.30
33Apr 2022$499.24$914.57$1,413.81$234,507.06
34May 2022$501.19$912.62$1,413.81$234,005.87
35Jun 2022$503.14$910.67$1,413.81$233,502.73
36Jul 2022$505.10$908.71$1,413.81$232,997.63
37Aug 2022$507.06$906.75$1,413.81$232,490.57
38Sep 2022$509.03$904.78$1,413.81$231,981.54
39Oct 2022$511.02$902.79$1,413.81$231,470.52
40Nov 2022$513.00$900.81$1,413.81$230,957.52
41Dec 2022$515.00$898.81$1,413.81$230,442.52
2022 Total$6,049.93$10,915.79$16,965.72
42Jan 2023$517.00$896.81$1,413.81$229,925.52
43Feb 2023$519.02$894.79$1,413.81$229,406.50
44Mar 2023$521.04$892.77$1,413.81$228,885.46
45Apr 2023$523.06$890.75$1,413.81$228,362.40
46May 2023$525.10$888.71$1,413.81$227,837.30
47Jun 2023$527.14$886.67$1,413.81$227,310.16
48Jul 2023$529.19$884.62$1,413.81$226,780.97
49Aug 2023$531.25$882.56$1,413.81$226,249.72
50Sep 2023$533.32$880.49$1,413.81$225,716.40
51Oct 2023$535.40$878.41$1,413.81$225,181.00
52Nov 2023$537.48$876.33$1,413.81$224,643.52
53Dec 2023$539.57$874.24$1,413.81$224,103.95
2023 Total$6,338.57$10,627.15$16,965.72
54Jan 2024$541.67$872.14$1,413.81$223,562.28
55Feb 2024$543.78$870.03$1,413.81$223,018.50
56Mar 2024$545.90$867.91$1,413.81$222,472.60
57Apr 2024$548.02$865.79$1,413.81$221,924.58
58May 2024$550.15$863.66$1,413.81$221,374.43
59Jun 2024$552.29$861.52$1,413.81$220,822.14
60Jul 2024$554.44$859.37$1,413.81$220,267.70
61Aug 2024$556.60$857.21$1,413.81$219,711.10
62Sep 2024$558.77$855.04$1,413.81$219,152.33
63Oct 2024$560.94$852.87$1,413.81$218,591.39
64Nov 2024$563.13$850.68$1,413.81$218,028.26
65Dec 2024$565.32$848.49$1,413.81$217,462.94
2024 Total$6,641.01$10,324.71$16,965.72
66Jan 2025$567.52$846.29$1,413.81$216,895.42
67Feb 2025$569.73$844.08$1,413.81$216,325.69
68Mar 2025$571.94$841.87$1,413.81$215,753.75
69Apr 2025$574.17$839.64$1,413.81$215,179.58
70May 2025$576.40$837.41$1,413.81$214,603.18
71Jun 2025$578.65$835.16$1,413.81$214,024.53
72Jul 2025$580.90$832.91$1,413.81$213,443.63
73Aug 2025$583.16$830.65$1,413.81$212,860.47
74Sep 2025$585.43$828.38$1,413.81$212,275.04
75Oct 2025$587.71$826.10$1,413.81$211,687.33
76Nov 2025$589.99$823.82$1,413.81$211,097.34
77Dec 2025$592.29$821.52$1,413.81$210,505.05
2025 Total$6,957.89$10,007.83$16,965.72
78Jan 2026$594.59$819.22$1,413.81$209,910.46
79Feb 2026$596.91$816.90$1,413.81$209,313.55
80Mar 2026$599.23$814.58$1,413.81$208,714.32
81Apr 2026$601.56$812.25$1,413.81$208,112.76
82May 2026$603.90$809.91$1,413.81$207,508.86
83Jun 2026$606.25$807.56$1,413.81$206,902.61
84Jul 2026$608.61$805.20$1,413.81$206,294.00
85Aug 2026$610.98$802.83$1,413.81$205,683.02
86Sep 2026$613.36$800.45$1,413.81$205,069.66
87Oct 2026$615.75$798.06$1,413.81$204,453.91
88Nov 2026$618.14$795.67$1,413.81$203,835.77
89Dec 2026$620.55$793.26$1,413.81$203,215.22
2026 Total$7,289.83$9,675.89$16,965.72
90Jan 2027$622.96$790.85$1,413.81$202,592.26
91Feb 2027$625.39$788.42$1,413.81$201,966.87
92Mar 2027$627.82$785.99$1,413.81$201,339.05
93Apr 2027$630.27$783.54$1,413.81$200,708.78
94May 2027$632.72$781.09$1,413.81$200,076.06
95Jun 2027$635.18$778.63$1,413.81$199,440.88
96Jul 2027$637.65$776.16$1,413.81$198,803.23
97Aug 2027$640.13$773.68$1,413.81$198,163.10
98Sep 2027$642.63$771.18$1,413.81$197,520.47
99Oct 2027$645.13$768.68$1,413.81$196,875.34
100Nov 2027$647.64$766.17$1,413.81$196,227.70
101Dec 2027$650.16$763.65$1,413.81$195,577.54
2027 Total$7,637.68$9,328.04$16,965.72
102Jan 2028$652.69$761.12$1,413.81$194,924.85
103Feb 2028$655.23$758.58$1,413.81$194,269.62
104Mar 2028$657.78$756.03$1,413.81$193,611.84
105Apr 2028$660.34$753.47$1,413.81$192,951.50
106May 2028$662.91$750.90$1,413.81$192,288.59
107Jun 2028$665.49$748.32$1,413.81$191,623.10
108Jul 2028$668.08$745.73$1,413.81$190,955.02
109Aug 2028$670.68$743.13$1,413.81$190,284.34
110Sep 2028$673.29$740.52$1,413.81$189,611.05
111Oct 2028$675.91$737.90$1,413.81$188,935.14
112Nov 2028$678.54$735.27$1,413.81$188,256.60
113Dec 2028$681.18$732.63$1,413.81$187,575.42
2028 Total$8,002.12$8,963.6$16,965.72
114Jan 2029$683.83$729.98$1,413.81$186,891.59
115Feb 2029$686.49$727.32$1,413.81$186,205.10
116Mar 2029$689.16$724.65$1,413.81$185,515.94
117Apr 2029$691.84$721.97$1,413.81$184,824.10
118May 2029$694.54$719.27$1,413.81$184,129.56
119Jun 2029$697.24$716.57$1,413.81$183,432.32
120Jul 2029$699.95$713.86$1,413.81$182,732.37
121Aug 2029$702.68$711.13$1,413.81$182,029.69
122Sep 2029$705.41$708.40$1,413.81$181,324.28
123Oct 2029$708.16$705.65$1,413.81$180,616.12
124Nov 2029$710.91$702.90$1,413.81$179,905.21
125Dec 2029$713.68$700.13$1,413.81$179,191.53
2029 Total$8,383.89$8,581.83$16,965.72
126Jan 2030$716.46$697.35$1,413.81$178,475.07
127Feb 2030$719.24$694.57$1,413.81$177,755.83
128Mar 2030$722.04$691.77$1,413.81$177,033.79
129Apr 2030$724.85$688.96$1,413.81$176,308.94
130May 2030$727.67$686.14$1,413.81$175,581.27
131Jun 2030$730.51$683.30$1,413.81$174,850.76
132Jul 2030$733.35$680.46$1,413.81$174,117.41
133Aug 2030$736.20$677.61$1,413.81$173,381.21
134Sep 2030$739.07$674.74$1,413.81$172,642.14
135Oct 2030$741.94$671.87$1,413.81$171,900.20
136Nov 2030$744.83$668.98$1,413.81$171,155.37
137Dec 2030$747.73$666.08$1,413.81$170,407.64
2030 Total$8,783.89$8,181.83$16,965.72
138Jan 2031$750.64$663.17$1,413.81$169,657.00
139Feb 2031$753.56$660.25$1,413.81$168,903.44
140Mar 2031$756.49$657.32$1,413.81$168,146.95
141Apr 2031$759.44$654.37$1,413.81$167,387.51
142May 2031$762.39$651.42$1,413.81$166,625.12
143Jun 2031$765.36$648.45$1,413.81$165,859.76
144Jul 2031$768.34$645.47$1,413.81$165,091.42
145Aug 2031$771.33$642.48$1,413.81$164,320.09
146Sep 2031$774.33$639.48$1,413.81$163,545.76
147Oct 2031$777.34$636.47$1,413.81$162,768.42
148Nov 2031$780.37$633.44$1,413.81$161,988.05
149Dec 2031$783.41$630.40$1,413.81$161,204.64
2031 Total$9,203$7,762.72$16,965.72
150Jan 2032$786.46$627.35$1,413.81$160,418.18
151Feb 2032$789.52$624.29$1,413.81$159,628.66
152Mar 2032$792.59$621.22$1,413.81$158,836.07
153Apr 2032$795.67$618.14$1,413.81$158,040.40
154May 2032$798.77$615.04$1,413.81$157,241.63
155Jun 2032$801.88$611.93$1,413.81$156,439.75
156Jul 2032$805.00$608.81$1,413.81$155,634.75
157Aug 2032$808.13$605.68$1,413.81$154,826.62
158Sep 2032$811.28$602.53$1,413.81$154,015.34
159Oct 2032$814.43$599.38$1,413.81$153,200.91
160Nov 2032$817.60$596.21$1,413.81$152,383.31
161Dec 2032$820.78$593.03$1,413.81$151,562.53
2032 Total$9,642.11$7,323.61$16,965.72
162Jan 2033$823.98$589.83$1,413.81$150,738.55
163Feb 2033$827.19$586.62$1,413.81$149,911.36
164Mar 2033$830.40$583.41$1,413.81$149,080.96
165Apr 2033$833.64$580.17$1,413.81$148,247.32
166May 2033$836.88$576.93$1,413.81$147,410.44
167Jun 2033$840.14$573.67$1,413.81$146,570.30
168Jul 2033$843.41$570.40$1,413.81$145,726.89
169Aug 2033$846.69$567.12$1,413.81$144,880.20
170Sep 2033$849.98$563.83$1,413.81$144,030.22
171Oct 2033$853.29$560.52$1,413.81$143,176.93
172Nov 2033$856.61$557.20$1,413.81$142,320.32
173Dec 2033$859.95$553.86$1,413.81$141,460.37
2033 Total$10,102.16$6,863.56$16,965.72
174Jan 2034$863.29$550.52$1,413.81$140,597.08
175Feb 2034$866.65$547.16$1,413.81$139,730.43
176Mar 2034$870.03$543.78$1,413.81$138,860.40
177Apr 2034$873.41$540.40$1,413.81$137,986.99
178May 2034$876.81$537.00$1,413.81$137,110.18
179Jun 2034$880.22$533.59$1,413.81$136,229.96
180Jul 2034$883.65$530.16$1,413.81$135,346.31
181Aug 2034$887.09$526.72$1,413.81$134,459.22
182Sep 2034$890.54$523.27$1,413.81$133,568.68
183Oct 2034$894.01$519.80$1,413.81$132,674.67
184Nov 2034$897.48$516.33$1,413.81$131,777.19
185Dec 2034$900.98$512.83$1,413.81$130,876.21
2034 Total$10,584.16$6,381.56$16,965.72
186Jan 2035$904.48$509.33$1,413.81$129,971.73
187Feb 2035$908.00$505.81$1,413.81$129,063.73
188Mar 2035$911.54$502.27$1,413.81$128,152.19
189Apr 2035$915.08$498.73$1,413.81$127,237.11
190May 2035$918.65$495.16$1,413.81$126,318.46
191Jun 2035$922.22$491.59$1,413.81$125,396.24
192Jul 2035$925.81$488.00$1,413.81$124,470.43
193Aug 2035$929.41$484.40$1,413.81$123,541.02
194Sep 2035$933.03$480.78$1,413.81$122,607.99
195Oct 2035$936.66$477.15$1,413.81$121,671.33
196Nov 2035$940.31$473.50$1,413.81$120,731.02
197Dec 2035$943.97$469.84$1,413.81$119,787.05
2035 Total$11,089.16$5,876.56$16,965.72
198Jan 2036$947.64$466.17$1,413.81$118,839.41
199Feb 2036$951.33$462.48$1,413.81$117,888.08
200Mar 2036$955.03$458.78$1,413.81$116,933.05
201Apr 2036$958.75$455.06$1,413.81$115,974.30
202May 2036$962.48$451.33$1,413.81$115,011.82
203Jun 2036$966.22$447.59$1,413.81$114,045.60
204Jul 2036$969.98$443.83$1,413.81$113,075.62
205Aug 2036$973.76$440.05$1,413.81$112,101.86
206Sep 2036$977.55$436.26$1,413.81$111,124.31
207Oct 2036$981.35$432.46$1,413.81$110,142.96
208Nov 2036$985.17$428.64$1,413.81$109,157.79
209Dec 2036$989.00$424.81$1,413.81$108,168.79
2036 Total$11,618.26$5,347.46$16,965.72
210Jan 2037$992.85$420.96$1,413.81$107,175.94
211Feb 2037$996.72$417.09$1,413.81$106,179.22
212Mar 2037$1,000.60$413.21$1,413.81$105,178.62
213Apr 2037$1,004.49$409.32$1,413.81$104,174.13
214May 2037$1,008.40$405.41$1,413.81$103,165.73
215Jun 2037$1,012.32$401.49$1,413.81$102,153.41
216Jul 2037$1,016.26$397.55$1,413.81$101,137.15
217Aug 2037$1,020.22$393.59$1,413.81$100,116.93
218Sep 2037$1,024.19$389.62$1,413.81$99,092.74
219Oct 2037$1,028.17$385.64$1,413.81$98,064.57
220Nov 2037$1,032.18$381.63$1,413.81$97,032.39
221Dec 2037$1,036.19$377.62$1,413.81$95,996.20
2037 Total$12,172.59$4,793.13$16,965.72
222Jan 2038$1,040.22$373.59$1,413.81$94,955.98
223Feb 2038$1,044.27$369.54$1,413.81$93,911.71
224Mar 2038$1,048.34$365.47$1,413.81$92,863.37
225Apr 2038$1,052.42$361.39$1,413.81$91,810.95
226May 2038$1,056.51$357.30$1,413.81$90,754.44
227Jun 2038$1,060.62$353.19$1,413.81$89,693.82
228Jul 2038$1,064.75$349.06$1,413.81$88,629.07
229Aug 2038$1,068.90$344.91$1,413.81$87,560.17
230Sep 2038$1,073.06$340.75$1,413.81$86,487.11
231Oct 2038$1,077.23$336.58$1,413.81$85,409.88
232Nov 2038$1,081.42$332.39$1,413.81$84,328.46
233Dec 2038$1,085.63$328.18$1,413.81$83,242.83
2038 Total$12,753.37$4,212.35$16,965.72
234Jan 2039$1,089.86$323.95$1,413.81$82,152.97
235Feb 2039$1,094.10$319.71$1,413.81$81,058.87
236Mar 2039$1,098.36$315.45$1,413.81$79,960.51
237Apr 2039$1,102.63$311.18$1,413.81$78,857.88
238May 2039$1,106.92$306.89$1,413.81$77,750.96
239Jun 2039$1,111.23$302.58$1,413.81$76,639.73
240Jul 2039$1,115.55$298.26$1,413.81$75,524.18
241Aug 2039$1,119.90$293.91$1,413.81$74,404.28
242Sep 2039$1,124.25$289.56$1,413.81$73,280.03
243Oct 2039$1,128.63$285.18$1,413.81$72,151.40
244Nov 2039$1,133.02$280.79$1,413.81$71,018.38
245Dec 2039$1,137.43$276.38$1,413.81$69,880.95
2039 Total$13,361.88$3,603.84$16,965.72
246Jan 2040$1,141.86$271.95$1,413.81$68,739.09
247Feb 2040$1,146.30$267.51$1,413.81$67,592.79
248Mar 2040$1,150.76$263.05$1,413.81$66,442.03
249Apr 2040$1,155.24$258.57$1,413.81$65,286.79
250May 2040$1,159.74$254.07$1,413.81$64,127.05
251Jun 2040$1,164.25$249.56$1,413.81$62,962.80
252Jul 2040$1,168.78$245.03$1,413.81$61,794.02
253Aug 2040$1,173.33$240.48$1,413.81$60,620.69
254Sep 2040$1,177.89$235.92$1,413.81$59,442.80
255Oct 2040$1,182.48$231.33$1,413.81$58,260.32
256Nov 2040$1,187.08$226.73$1,413.81$57,073.24
257Dec 2040$1,191.70$222.11$1,413.81$55,881.54
2040 Total$13,999.41$2,966.31$16,965.72
258Jan 2041$1,196.34$217.47$1,413.81$54,685.20
259Feb 2041$1,200.99$212.82$1,413.81$53,484.21
260Mar 2041$1,205.67$208.14$1,413.81$52,278.54
261Apr 2041$1,210.36$203.45$1,413.81$51,068.18
262May 2041$1,215.07$198.74$1,413.81$49,853.11
263Jun 2041$1,219.80$194.01$1,413.81$48,633.31
264Jul 2041$1,224.55$189.26$1,413.81$47,408.76
265Aug 2041$1,229.31$184.50$1,413.81$46,179.45
266Sep 2041$1,234.09$179.72$1,413.81$44,945.36
267Oct 2041$1,238.90$174.91$1,413.81$43,706.46
268Nov 2041$1,243.72$170.09$1,413.81$42,462.74
269Dec 2041$1,248.56$165.25$1,413.81$41,214.18
2041 Total$14,667.36$2,298.36$16,965.72
270Jan 2042$1,253.42$160.39$1,413.81$39,960.76
271Feb 2042$1,258.30$155.51$1,413.81$38,702.46
272Mar 2042$1,263.19$150.62$1,413.81$37,439.27
273Apr 2042$1,268.11$145.70$1,413.81$36,171.16
274May 2042$1,273.04$140.77$1,413.81$34,898.12
275Jun 2042$1,278.00$135.81$1,413.81$33,620.12
276Jul 2042$1,282.97$130.84$1,413.81$32,337.15
277Aug 2042$1,287.96$125.85$1,413.81$31,049.19
278Sep 2042$1,292.98$120.83$1,413.81$29,756.21
279Oct 2042$1,298.01$115.80$1,413.81$28,458.20
280Nov 2042$1,303.06$110.75$1,413.81$27,155.14
281Dec 2042$1,308.13$105.68$1,413.81$25,847.01
2042 Total$15,367.17$1,598.55$16,965.72
282Jan 2043$1,313.22$100.59$1,413.81$24,533.79
283Feb 2043$1,318.33$95.48$1,413.81$23,215.46
284Mar 2043$1,323.46$90.35$1,413.81$21,892.00
285Apr 2043$1,328.61$85.20$1,413.81$20,563.39
286May 2043$1,333.78$80.03$1,413.81$19,229.61
287Jun 2043$1,338.97$74.84$1,413.81$17,890.64
288Jul 2043$1,344.19$69.62$1,413.81$16,546.45
289Aug 2043$1,349.42$64.39$1,413.81$15,197.03
290Sep 2043$1,354.67$59.14$1,413.81$13,842.36
291Oct 2043$1,359.94$53.87$1,413.81$12,482.42
292Nov 2043$1,365.23$48.58$1,413.81$11,117.19
293Dec 2043$1,370.55$43.26$1,413.81$9,746.64
2043 Total$16,100.37$865.35$16,965.72
294Jan 2044$1,375.88$37.93$1,413.81$8,370.76
295Feb 2044$1,381.23$32.58$1,413.81$6,989.53
296Mar 2044$1,386.61$27.20$1,413.81$5,602.92
297Apr 2044$1,392.01$21.80$1,413.81$4,210.91
298May 2044$1,397.42$16.39$1,413.81$2,813.49
299Jun 2044$1,402.86$10.95$1,413.81$1,410.63
300Jul 2044$1,408.32$5.49$1,413.81$2.31
2044 Total$9,744.33$152.34$9,896.67
Compare your product with the big 4 banks, or add more products to compare
As seen on