Premium Choice Investment Loan (Interest Only) ($50k-$250k) from The Capricornian

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
5.20%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,083
Number of Repayments
300
Total Interest Paid
$74,900
Total repayments
$324,900
DatePrincipleInterestPaymentBalance
1Oct 2019$407.42$1,083.33$1,490.75$249,592.58
2Nov 2019$409.18$1,081.57$1,490.75$249,183.40
3Dec 2019$410.96$1,079.79$1,490.75$248,772.44
2019 Total$1,227.56$3,244.69$4,472.25
4Jan 2020$412.74$1,078.01$1,490.75$248,359.70
5Feb 2020$414.52$1,076.23$1,490.75$247,945.18
6Mar 2020$416.32$1,074.43$1,490.75$247,528.86
7Apr 2020$418.12$1,072.63$1,490.75$247,110.74
8May 2020$419.94$1,070.81$1,490.75$246,690.80
9Jun 2020$421.76$1,068.99$1,490.75$246,269.04
10Jul 2020$423.58$1,067.17$1,490.75$245,845.46
11Aug 2020$425.42$1,065.33$1,490.75$245,420.04
12Sep 2020$427.26$1,063.49$1,490.75$244,992.78
13Oct 2020$429.11$1,061.64$1,490.75$244,563.67
14Nov 2020$430.97$1,059.78$1,490.75$244,132.70
15Dec 2020$432.84$1,057.91$1,490.75$243,699.86
2020 Total$5,072.58$12,816.42$17,889
16Jan 2021$434.72$1,056.03$1,490.75$243,265.14
17Feb 2021$436.60$1,054.15$1,490.75$242,828.54
18Mar 2021$438.49$1,052.26$1,490.75$242,390.05
19Apr 2021$440.39$1,050.36$1,490.75$241,949.66
20May 2021$442.30$1,048.45$1,490.75$241,507.36
21Jun 2021$444.22$1,046.53$1,490.75$241,063.14
22Jul 2021$446.14$1,044.61$1,490.75$240,617.00
23Aug 2021$448.08$1,042.67$1,490.75$240,168.92
24Sep 2021$450.02$1,040.73$1,490.75$239,718.90
25Oct 2021$451.97$1,038.78$1,490.75$239,266.93
26Nov 2021$453.93$1,036.82$1,490.75$238,813.00
27Dec 2021$455.89$1,034.86$1,490.75$238,357.11
2021 Total$5,342.75$12,546.25$17,889
28Jan 2022$457.87$1,032.88$1,490.75$237,899.24
29Feb 2022$459.85$1,030.90$1,490.75$237,439.39
30Mar 2022$461.85$1,028.90$1,490.75$236,977.54
31Apr 2022$463.85$1,026.90$1,490.75$236,513.69
32May 2022$465.86$1,024.89$1,490.75$236,047.83
33Jun 2022$467.88$1,022.87$1,490.75$235,579.95
34Jul 2022$469.90$1,020.85$1,490.75$235,110.05
35Aug 2022$471.94$1,018.81$1,490.75$234,638.11
36Sep 2022$473.98$1,016.77$1,490.75$234,164.13
37Oct 2022$476.04$1,014.71$1,490.75$233,688.09
38Nov 2022$478.10$1,012.65$1,490.75$233,209.99
39Dec 2022$480.17$1,010.58$1,490.75$232,729.82
2022 Total$5,627.29$12,261.71$17,889
40Jan 2023$482.25$1,008.50$1,490.75$232,247.57
41Feb 2023$484.34$1,006.41$1,490.75$231,763.23
42Mar 2023$486.44$1,004.31$1,490.75$231,276.79
43Apr 2023$488.55$1,002.20$1,490.75$230,788.24
44May 2023$490.67$1,000.08$1,490.75$230,297.57
45Jun 2023$492.79$997.96$1,490.75$229,804.78
46Jul 2023$494.93$995.82$1,490.75$229,309.85
47Aug 2023$497.07$993.68$1,490.75$228,812.78
48Sep 2023$499.23$991.52$1,490.75$228,313.55
49Oct 2023$501.39$989.36$1,490.75$227,812.16
50Nov 2023$503.56$987.19$1,490.75$227,308.60
51Dec 2023$505.75$985.00$1,490.75$226,802.85
2023 Total$5,926.97$11,962.03$17,889
52Jan 2024$507.94$982.81$1,490.75$226,294.91
53Feb 2024$510.14$980.61$1,490.75$225,784.77
54Mar 2024$512.35$978.40$1,490.75$225,272.42
55Apr 2024$514.57$976.18$1,490.75$224,757.85
56May 2024$516.80$973.95$1,490.75$224,241.05
57Jun 2024$519.04$971.71$1,490.75$223,722.01
58Jul 2024$521.29$969.46$1,490.75$223,200.72
59Aug 2024$523.55$967.20$1,490.75$222,677.17
60Sep 2024$525.82$964.93$1,490.75$222,151.35
61Oct 2024$528.09$962.66$1,490.75$221,623.26
62Nov 2024$530.38$960.37$1,490.75$221,092.88
63Dec 2024$532.68$958.07$1,490.75$220,560.20
2024 Total$6,242.65$11,646.35$17,889
64Jan 2025$534.99$955.76$1,490.75$220,025.21
65Feb 2025$537.31$953.44$1,490.75$219,487.90
66Mar 2025$539.64$951.11$1,490.75$218,948.26
67Apr 2025$541.97$948.78$1,490.75$218,406.29
68May 2025$544.32$946.43$1,490.75$217,861.97
69Jun 2025$546.68$944.07$1,490.75$217,315.29
70Jul 2025$549.05$941.70$1,490.75$216,766.24
71Aug 2025$551.43$939.32$1,490.75$216,214.81
72Sep 2025$553.82$936.93$1,490.75$215,660.99
73Oct 2025$556.22$934.53$1,490.75$215,104.77
74Nov 2025$558.63$932.12$1,490.75$214,546.14
75Dec 2025$561.05$929.70$1,490.75$213,985.09
2025 Total$6,575.11$11,313.89$17,889
76Jan 2026$563.48$927.27$1,490.75$213,421.61
77Feb 2026$565.92$924.83$1,490.75$212,855.69
78Mar 2026$568.38$922.37$1,490.75$212,287.31
79Apr 2026$570.84$919.91$1,490.75$211,716.47
80May 2026$573.31$917.44$1,490.75$211,143.16
81Jun 2026$575.80$914.95$1,490.75$210,567.36
82Jul 2026$578.29$912.46$1,490.75$209,989.07
83Aug 2026$580.80$909.95$1,490.75$209,408.27
84Sep 2026$583.31$907.44$1,490.75$208,824.96
85Oct 2026$585.84$904.91$1,490.75$208,239.12
86Nov 2026$588.38$902.37$1,490.75$207,650.74
87Dec 2026$590.93$899.82$1,490.75$207,059.81
2026 Total$6,925.28$10,963.72$17,889
88Jan 2027$593.49$897.26$1,490.75$206,466.32
89Feb 2027$596.06$894.69$1,490.75$205,870.26
90Mar 2027$598.65$892.10$1,490.75$205,271.61
91Apr 2027$601.24$889.51$1,490.75$204,670.37
92May 2027$603.85$886.90$1,490.75$204,066.52
93Jun 2027$606.46$884.29$1,490.75$203,460.06
94Jul 2027$609.09$881.66$1,490.75$202,850.97
95Aug 2027$611.73$879.02$1,490.75$202,239.24
96Sep 2027$614.38$876.37$1,490.75$201,624.86
97Oct 2027$617.04$873.71$1,490.75$201,007.82
98Nov 2027$619.72$871.03$1,490.75$200,388.10
99Dec 2027$622.40$868.35$1,490.75$199,765.70
2027 Total$7,294.11$10,594.89$17,889
100Jan 2028$625.10$865.65$1,490.75$199,140.60
101Feb 2028$627.81$862.94$1,490.75$198,512.79
102Mar 2028$630.53$860.22$1,490.75$197,882.26
103Apr 2028$633.26$857.49$1,490.75$197,249.00
104May 2028$636.00$854.75$1,490.75$196,613.00
105Jun 2028$638.76$851.99$1,490.75$195,974.24
106Jul 2028$641.53$849.22$1,490.75$195,332.71
107Aug 2028$644.31$846.44$1,490.75$194,688.40
108Sep 2028$647.10$843.65$1,490.75$194,041.30
109Oct 2028$649.90$840.85$1,490.75$193,391.40
110Nov 2028$652.72$838.03$1,490.75$192,738.68
111Dec 2028$655.55$835.20$1,490.75$192,083.13
2028 Total$7,682.57$10,206.43$17,889
112Jan 2029$658.39$832.36$1,490.75$191,424.74
113Feb 2029$661.24$829.51$1,490.75$190,763.50
114Mar 2029$664.11$826.64$1,490.75$190,099.39
115Apr 2029$666.99$823.76$1,490.75$189,432.40
116May 2029$669.88$820.87$1,490.75$188,762.52
117Jun 2029$672.78$817.97$1,490.75$188,089.74
118Jul 2029$675.69$815.06$1,490.75$187,414.05
119Aug 2029$678.62$812.13$1,490.75$186,735.43
120Sep 2029$681.56$809.19$1,490.75$186,053.87
121Oct 2029$684.52$806.23$1,490.75$185,369.35
122Nov 2029$687.48$803.27$1,490.75$184,681.87
123Dec 2029$690.46$800.29$1,490.75$183,991.41
2029 Total$8,091.72$9,797.28$17,889
124Jan 2030$693.45$797.30$1,490.75$183,297.96
125Feb 2030$696.46$794.29$1,490.75$182,601.50
126Mar 2030$699.48$791.27$1,490.75$181,902.02
127Apr 2030$702.51$788.24$1,490.75$181,199.51
128May 2030$705.55$785.20$1,490.75$180,493.96
129Jun 2030$708.61$782.14$1,490.75$179,785.35
130Jul 2030$711.68$779.07$1,490.75$179,073.67
131Aug 2030$714.76$775.99$1,490.75$178,358.91
132Sep 2030$717.86$772.89$1,490.75$177,641.05
133Oct 2030$720.97$769.78$1,490.75$176,920.08
134Nov 2030$724.10$766.65$1,490.75$176,195.98
135Dec 2030$727.23$763.52$1,490.75$175,468.75
2030 Total$8,522.66$9,366.34$17,889
136Jan 2031$730.39$760.36$1,490.75$174,738.36
137Feb 2031$733.55$757.20$1,490.75$174,004.81
138Mar 2031$736.73$754.02$1,490.75$173,268.08
139Apr 2031$739.92$750.83$1,490.75$172,528.16
140May 2031$743.13$747.62$1,490.75$171,785.03
141Jun 2031$746.35$744.40$1,490.75$171,038.68
142Jul 2031$749.58$741.17$1,490.75$170,289.10
143Aug 2031$752.83$737.92$1,490.75$169,536.27
144Sep 2031$756.09$734.66$1,490.75$168,780.18
145Oct 2031$759.37$731.38$1,490.75$168,020.81
146Nov 2031$762.66$728.09$1,490.75$167,258.15
147Dec 2031$765.96$724.79$1,490.75$166,492.19
2031 Total$8,976.56$8,912.44$17,889
148Jan 2032$769.28$721.47$1,490.75$165,722.91
149Feb 2032$772.62$718.13$1,490.75$164,950.29
150Mar 2032$775.97$714.78$1,490.75$164,174.32
151Apr 2032$779.33$711.42$1,490.75$163,394.99
152May 2032$782.71$708.04$1,490.75$162,612.28
153Jun 2032$786.10$704.65$1,490.75$161,826.18
154Jul 2032$789.50$701.25$1,490.75$161,036.68
155Aug 2032$792.92$697.83$1,490.75$160,243.76
156Sep 2032$796.36$694.39$1,490.75$159,447.40
157Oct 2032$799.81$690.94$1,490.75$158,647.59
158Nov 2032$803.28$687.47$1,490.75$157,844.31
159Dec 2032$806.76$683.99$1,490.75$157,037.55
2032 Total$9,454.64$8,434.36$17,889
160Jan 2033$810.25$680.50$1,490.75$156,227.30
161Feb 2033$813.77$676.98$1,490.75$155,413.53
162Mar 2033$817.29$673.46$1,490.75$154,596.24
163Apr 2033$820.83$669.92$1,490.75$153,775.41
164May 2033$824.39$666.36$1,490.75$152,951.02
165Jun 2033$827.96$662.79$1,490.75$152,123.06
166Jul 2033$831.55$659.20$1,490.75$151,291.51
167Aug 2033$835.15$655.60$1,490.75$150,456.36
168Sep 2033$838.77$651.98$1,490.75$149,617.59
169Oct 2033$842.41$648.34$1,490.75$148,775.18
170Nov 2033$846.06$644.69$1,490.75$147,929.12
171Dec 2033$849.72$641.03$1,490.75$147,079.40
2033 Total$9,958.15$7,930.85$17,889
172Jan 2034$853.41$637.34$1,490.75$146,225.99
173Feb 2034$857.10$633.65$1,490.75$145,368.89
174Mar 2034$860.82$629.93$1,490.75$144,508.07
175Apr 2034$864.55$626.20$1,490.75$143,643.52
176May 2034$868.29$622.46$1,490.75$142,775.23
177Jun 2034$872.06$618.69$1,490.75$141,903.17
178Jul 2034$875.84$614.91$1,490.75$141,027.33
179Aug 2034$879.63$611.12$1,490.75$140,147.70
180Sep 2034$883.44$607.31$1,490.75$139,264.26
181Oct 2034$887.27$603.48$1,490.75$138,376.99
182Nov 2034$891.12$599.63$1,490.75$137,485.87
183Dec 2034$894.98$595.77$1,490.75$136,590.89
2034 Total$10,488.51$7,400.49$17,889
184Jan 2035$898.86$591.89$1,490.75$135,692.03
185Feb 2035$902.75$588.00$1,490.75$134,789.28
186Mar 2035$906.66$584.09$1,490.75$133,882.62
187Apr 2035$910.59$580.16$1,490.75$132,972.03
188May 2035$914.54$576.21$1,490.75$132,057.49
189Jun 2035$918.50$572.25$1,490.75$131,138.99
190Jul 2035$922.48$568.27$1,490.75$130,216.51
191Aug 2035$926.48$564.27$1,490.75$129,290.03
192Sep 2035$930.49$560.26$1,490.75$128,359.54
193Oct 2035$934.53$556.22$1,490.75$127,425.01
194Nov 2035$938.57$552.18$1,490.75$126,486.44
195Dec 2035$942.64$548.11$1,490.75$125,543.80
2035 Total$11,047.09$6,841.91$17,889
196Jan 2036$946.73$544.02$1,490.75$124,597.07
197Feb 2036$950.83$539.92$1,490.75$123,646.24
198Mar 2036$954.95$535.80$1,490.75$122,691.29
199Apr 2036$959.09$531.66$1,490.75$121,732.20
200May 2036$963.24$527.51$1,490.75$120,768.96
201Jun 2036$967.42$523.33$1,490.75$119,801.54
202Jul 2036$971.61$519.14$1,490.75$118,829.93
203Aug 2036$975.82$514.93$1,490.75$117,854.11
204Sep 2036$980.05$510.70$1,490.75$116,874.06
205Oct 2036$984.30$506.45$1,490.75$115,889.76
206Nov 2036$988.56$502.19$1,490.75$114,901.20
207Dec 2036$992.84$497.91$1,490.75$113,908.36
2036 Total$11,635.44$6,253.56$17,889
208Jan 2037$997.15$493.60$1,490.75$112,911.21
209Feb 2037$1,001.47$489.28$1,490.75$111,909.74
210Mar 2037$1,005.81$484.94$1,490.75$110,903.93
211Apr 2037$1,010.17$480.58$1,490.75$109,893.76
212May 2037$1,014.54$476.21$1,490.75$108,879.22
213Jun 2037$1,018.94$471.81$1,490.75$107,860.28
214Jul 2037$1,023.36$467.39$1,490.75$106,836.92
215Aug 2037$1,027.79$462.96$1,490.75$105,809.13
216Sep 2037$1,032.24$458.51$1,490.75$104,776.89
217Oct 2037$1,036.72$454.03$1,490.75$103,740.17
218Nov 2037$1,041.21$449.54$1,490.75$102,698.96
219Dec 2037$1,045.72$445.03$1,490.75$101,653.24
2037 Total$12,255.12$5,633.88$17,889
220Jan 2038$1,050.25$440.50$1,490.75$100,602.99
221Feb 2038$1,054.80$435.95$1,490.75$99,548.19
222Mar 2038$1,059.37$431.38$1,490.75$98,488.82
223Apr 2038$1,063.97$426.78$1,490.75$97,424.85
224May 2038$1,068.58$422.17$1,490.75$96,356.27
225Jun 2038$1,073.21$417.54$1,490.75$95,283.06
226Jul 2038$1,077.86$412.89$1,490.75$94,205.20
227Aug 2038$1,082.53$408.22$1,490.75$93,122.67
228Sep 2038$1,087.22$403.53$1,490.75$92,035.45
229Oct 2038$1,091.93$398.82$1,490.75$90,943.52
230Nov 2038$1,096.66$394.09$1,490.75$89,846.86
231Dec 2038$1,101.41$389.34$1,490.75$88,745.45
2038 Total$12,907.79$4,981.21$17,889
232Jan 2039$1,106.19$384.56$1,490.75$87,639.26
233Feb 2039$1,110.98$379.77$1,490.75$86,528.28
234Mar 2039$1,115.79$374.96$1,490.75$85,412.49
235Apr 2039$1,120.63$370.12$1,490.75$84,291.86
236May 2039$1,125.49$365.26$1,490.75$83,166.37
237Jun 2039$1,130.36$360.39$1,490.75$82,036.01
238Jul 2039$1,135.26$355.49$1,490.75$80,900.75
239Aug 2039$1,140.18$350.57$1,490.75$79,760.57
240Sep 2039$1,145.12$345.63$1,490.75$78,615.45
241Oct 2039$1,150.08$340.67$1,490.75$77,465.37
242Nov 2039$1,155.07$335.68$1,490.75$76,310.30
243Dec 2039$1,160.07$330.68$1,490.75$75,150.23
2039 Total$13,595.22$4,293.78$17,889
244Jan 2040$1,165.10$325.65$1,490.75$73,985.13
245Feb 2040$1,170.15$320.60$1,490.75$72,814.98
246Mar 2040$1,175.22$315.53$1,490.75$71,639.76
247Apr 2040$1,180.31$310.44$1,490.75$70,459.45
248May 2040$1,185.43$305.32$1,490.75$69,274.02
249Jun 2040$1,190.56$300.19$1,490.75$68,083.46
250Jul 2040$1,195.72$295.03$1,490.75$66,887.74
251Aug 2040$1,200.90$289.85$1,490.75$65,686.84
252Sep 2040$1,206.11$284.64$1,490.75$64,480.73
253Oct 2040$1,211.33$279.42$1,490.75$63,269.40
254Nov 2040$1,216.58$274.17$1,490.75$62,052.82
255Dec 2040$1,221.85$268.90$1,490.75$60,830.97
2040 Total$14,319.26$3,569.74$17,889
256Jan 2041$1,227.15$263.60$1,490.75$59,603.82
257Feb 2041$1,232.47$258.28$1,490.75$58,371.35
258Mar 2041$1,237.81$252.94$1,490.75$57,133.54
259Apr 2041$1,243.17$247.58$1,490.75$55,890.37
260May 2041$1,248.56$242.19$1,490.75$54,641.81
261Jun 2041$1,253.97$236.78$1,490.75$53,387.84
262Jul 2041$1,259.40$231.35$1,490.75$52,128.44
263Aug 2041$1,264.86$225.89$1,490.75$50,863.58
264Sep 2041$1,270.34$220.41$1,490.75$49,593.24
265Oct 2041$1,275.85$214.90$1,490.75$48,317.39
266Nov 2041$1,281.37$209.38$1,490.75$47,036.02
267Dec 2041$1,286.93$203.82$1,490.75$45,749.09
2041 Total$15,081.88$2,807.12$17,889
268Jan 2042$1,292.50$198.25$1,490.75$44,456.59
269Feb 2042$1,298.10$192.65$1,490.75$43,158.49
270Mar 2042$1,303.73$187.02$1,490.75$41,854.76
271Apr 2042$1,309.38$181.37$1,490.75$40,545.38
272May 2042$1,315.05$175.70$1,490.75$39,230.33
273Jun 2042$1,320.75$170.00$1,490.75$37,909.58
274Jul 2042$1,326.48$164.27$1,490.75$36,583.10
275Aug 2042$1,332.22$158.53$1,490.75$35,250.88
276Sep 2042$1,338.00$152.75$1,490.75$33,912.88
277Oct 2042$1,343.79$146.96$1,490.75$32,569.09
278Nov 2042$1,349.62$141.13$1,490.75$31,219.47
279Dec 2042$1,355.47$135.28$1,490.75$29,864.00
2042 Total$15,885.09$2,003.91$17,889
280Jan 2043$1,361.34$129.41$1,490.75$28,502.66
281Feb 2043$1,367.24$123.51$1,490.75$27,135.42
282Mar 2043$1,373.16$117.59$1,490.75$25,762.26
283Apr 2043$1,379.11$111.64$1,490.75$24,383.15
284May 2043$1,385.09$105.66$1,490.75$22,998.06
285Jun 2043$1,391.09$99.66$1,490.75$21,606.97
286Jul 2043$1,397.12$93.63$1,490.75$20,209.85
287Aug 2043$1,403.17$87.58$1,490.75$18,806.68
288Sep 2043$1,409.25$81.50$1,490.75$17,397.43
289Oct 2043$1,415.36$75.39$1,490.75$15,982.07
290Nov 2043$1,421.49$69.26$1,490.75$14,560.58
291Dec 2043$1,427.65$63.10$1,490.75$13,132.93
2043 Total$16,731.07$1,157.93$17,889
292Jan 2044$1,433.84$56.91$1,490.75$11,699.09
293Feb 2044$1,440.05$50.70$1,490.75$10,259.04
294Mar 2044$1,446.29$44.46$1,490.75$8,812.75
295Apr 2044$1,452.56$38.19$1,490.75$7,360.19
296May 2044$1,458.86$31.89$1,490.75$5,901.33
297Jun 2044$1,465.18$25.57$1,490.75$4,436.15
298Jul 2044$1,471.53$19.22$1,490.75$2,964.62
299Aug 2044$1,477.90$12.85$1,490.75$1,486.72
300Sep 2044$1,484.31$6.44$1,490.75$2.41
2044 Total$13,130.52$286.23$13,416.75
Compare your product with the big 4 banks, or add more products to compare
As seen on