Live-in Fixed Loan (Interest Only) 2 Years from Tic Toc

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
4.78%
Fixed - 2 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,195
Number of Repayments
300
Total Interest Paid
$58,500
Total repayments
$358,500
DatePrincipleInterestPaymentBalance
1Dec 2019$520.53$1,195.00$1,715.53$299,479.47
2019 Total$520.53$1,195$1,715.53
2Jan 2020$522.60$1,192.93$1,715.53$298,956.87
3Feb 2020$524.69$1,190.84$1,715.53$298,432.18
4Mar 2020$526.78$1,188.75$1,715.53$297,905.40
5Apr 2020$528.87$1,186.66$1,715.53$297,376.53
6May 2020$530.98$1,184.55$1,715.53$296,845.55
7Jun 2020$533.10$1,182.43$1,715.53$296,312.45
8Jul 2020$535.22$1,180.31$1,715.53$295,777.23
9Aug 2020$537.35$1,178.18$1,715.53$295,239.88
10Sep 2020$539.49$1,176.04$1,715.53$294,700.39
11Oct 2020$541.64$1,173.89$1,715.53$294,158.75
12Nov 2020$543.80$1,171.73$1,715.53$293,614.95
13Dec 2020$545.96$1,169.57$1,715.53$293,068.99
2020 Total$6,410.48$14,175.88$20,586.36
14Jan 2021$548.14$1,167.39$1,715.53$292,520.85
15Feb 2021$550.32$1,165.21$1,715.53$291,970.53
16Mar 2021$552.51$1,163.02$1,715.53$291,418.02
17Apr 2021$554.71$1,160.82$1,715.53$290,863.31
18May 2021$556.92$1,158.61$1,715.53$290,306.39
19Jun 2021$559.14$1,156.39$1,715.53$289,747.25
20Jul 2021$561.37$1,154.16$1,715.53$289,185.88
21Aug 2021$563.61$1,151.92$1,715.53$288,622.27
22Sep 2021$565.85$1,149.68$1,715.53$288,056.42
23Oct 2021$568.11$1,147.42$1,715.53$287,488.31
24Nov 2021$570.37$1,145.16$1,715.53$286,917.94
25Dec 2021$572.64$1,142.89$1,715.53$286,345.30
2021 Total$6,723.69$13,862.67$20,586.36
26Jan 2022$574.92$1,140.61$1,715.53$285,770.38
27Feb 2022$577.21$1,138.32$1,715.53$285,193.17
28Mar 2022$579.51$1,136.02$1,715.53$284,613.66
29Apr 2022$581.82$1,133.71$1,715.53$284,031.84
30May 2022$584.14$1,131.39$1,715.53$283,447.70
31Jun 2022$586.46$1,129.07$1,715.53$282,861.24
32Jul 2022$588.80$1,126.73$1,715.53$282,272.44
33Aug 2022$591.14$1,124.39$1,715.53$281,681.30
34Sep 2022$593.50$1,122.03$1,715.53$281,087.80
35Oct 2022$595.86$1,119.67$1,715.53$280,491.94
36Nov 2022$598.24$1,117.29$1,715.53$279,893.70
37Dec 2022$600.62$1,114.91$1,715.53$279,293.08
2022 Total$7,052.22$13,534.14$20,586.36
38Jan 2023$603.01$1,112.52$1,715.53$278,690.07
39Feb 2023$605.41$1,110.12$1,715.53$278,084.66
40Mar 2023$607.83$1,107.70$1,715.53$277,476.83
41Apr 2023$610.25$1,105.28$1,715.53$276,866.58
42May 2023$612.68$1,102.85$1,715.53$276,253.90
43Jun 2023$615.12$1,100.41$1,715.53$275,638.78
44Jul 2023$617.57$1,097.96$1,715.53$275,021.21
45Aug 2023$620.03$1,095.50$1,715.53$274,401.18
46Sep 2023$622.50$1,093.03$1,715.53$273,778.68
47Oct 2023$624.98$1,090.55$1,715.53$273,153.70
48Nov 2023$627.47$1,088.06$1,715.53$272,526.23
49Dec 2023$629.97$1,085.56$1,715.53$271,896.26
2023 Total$7,396.82$13,189.54$20,586.36
50Jan 2024$632.48$1,083.05$1,715.53$271,263.78
51Feb 2024$635.00$1,080.53$1,715.53$270,628.78
52Mar 2024$637.53$1,078.00$1,715.53$269,991.25
53Apr 2024$640.06$1,075.47$1,715.53$269,351.19
54May 2024$642.61$1,072.92$1,715.53$268,708.58
55Jun 2024$645.17$1,070.36$1,715.53$268,063.41
56Jul 2024$647.74$1,067.79$1,715.53$267,415.67
57Aug 2024$650.32$1,065.21$1,715.53$266,765.35
58Sep 2024$652.91$1,062.62$1,715.53$266,112.44
59Oct 2024$655.52$1,060.01$1,715.53$265,456.92
60Nov 2024$658.13$1,057.40$1,715.53$264,798.79
61Dec 2024$660.75$1,054.78$1,715.53$264,138.04
2024 Total$7,758.22$12,828.14$20,586.36
62Jan 2025$663.38$1,052.15$1,715.53$263,474.66
63Feb 2025$666.02$1,049.51$1,715.53$262,808.64
64Mar 2025$668.68$1,046.85$1,715.53$262,139.96
65Apr 2025$671.34$1,044.19$1,715.53$261,468.62
66May 2025$674.01$1,041.52$1,715.53$260,794.61
67Jun 2025$676.70$1,038.83$1,715.53$260,117.91
68Jul 2025$679.39$1,036.14$1,715.53$259,438.52
69Aug 2025$682.10$1,033.43$1,715.53$258,756.42
70Sep 2025$684.82$1,030.71$1,715.53$258,071.60
71Oct 2025$687.54$1,027.99$1,715.53$257,384.06
72Nov 2025$690.28$1,025.25$1,715.53$256,693.78
73Dec 2025$693.03$1,022.50$1,715.53$256,000.75
2025 Total$8,137.29$12,449.07$20,586.36
74Jan 2026$695.79$1,019.74$1,715.53$255,304.96
75Feb 2026$698.57$1,016.96$1,715.53$254,606.39
76Mar 2026$701.35$1,014.18$1,715.53$253,905.04
77Apr 2026$704.14$1,011.39$1,715.53$253,200.90
78May 2026$706.95$1,008.58$1,715.53$252,493.95
79Jun 2026$709.76$1,005.77$1,715.53$251,784.19
80Jul 2026$712.59$1,002.94$1,715.53$251,071.60
81Aug 2026$715.43$1,000.10$1,715.53$250,356.17
82Sep 2026$718.28$997.25$1,715.53$249,637.89
83Oct 2026$721.14$994.39$1,715.53$248,916.75
84Nov 2026$724.01$991.52$1,715.53$248,192.74
85Dec 2026$726.90$988.63$1,715.53$247,465.84
2026 Total$8,534.91$12,051.45$20,586.36
86Jan 2027$729.79$985.74$1,715.53$246,736.05
87Feb 2027$732.70$982.83$1,715.53$246,003.35
88Mar 2027$735.62$979.91$1,715.53$245,267.73
89Apr 2027$738.55$976.98$1,715.53$244,529.18
90May 2027$741.49$974.04$1,715.53$243,787.69
91Jun 2027$744.44$971.09$1,715.53$243,043.25
92Jul 2027$747.41$968.12$1,715.53$242,295.84
93Aug 2027$750.38$965.15$1,715.53$241,545.46
94Sep 2027$753.37$962.16$1,715.53$240,792.09
95Oct 2027$756.37$959.16$1,715.53$240,035.72
96Nov 2027$759.39$956.14$1,715.53$239,276.33
97Dec 2027$762.41$953.12$1,715.53$238,513.92
2027 Total$8,951.92$11,634.44$20,586.36
98Jan 2028$765.45$950.08$1,715.53$237,748.47
99Feb 2028$768.50$947.03$1,715.53$236,979.97
100Mar 2028$771.56$943.97$1,715.53$236,208.41
101Apr 2028$774.63$940.90$1,715.53$235,433.78
102May 2028$777.72$937.81$1,715.53$234,656.06
103Jun 2028$780.82$934.71$1,715.53$233,875.24
104Jul 2028$783.93$931.60$1,715.53$233,091.31
105Aug 2028$787.05$928.48$1,715.53$232,304.26
106Sep 2028$790.18$925.35$1,715.53$231,514.08
107Oct 2028$793.33$922.20$1,715.53$230,720.75
108Nov 2028$796.49$919.04$1,715.53$229,924.26
109Dec 2028$799.67$915.86$1,715.53$229,124.59
2028 Total$9,389.33$11,197.03$20,586.36
110Jan 2029$802.85$912.68$1,715.53$228,321.74
111Feb 2029$806.05$909.48$1,715.53$227,515.69
112Mar 2029$809.26$906.27$1,715.53$226,706.43
113Apr 2029$812.48$903.05$1,715.53$225,893.95
114May 2029$815.72$899.81$1,715.53$225,078.23
115Jun 2029$818.97$896.56$1,715.53$224,259.26
116Jul 2029$822.23$893.30$1,715.53$223,437.03
117Aug 2029$825.51$890.02$1,715.53$222,611.52
118Sep 2029$828.79$886.74$1,715.53$221,782.73
119Oct 2029$832.10$883.43$1,715.53$220,950.63
120Nov 2029$835.41$880.12$1,715.53$220,115.22
121Dec 2029$838.74$876.79$1,715.53$219,276.48
2029 Total$9,848.11$10,738.25$20,586.36
122Jan 2030$842.08$873.45$1,715.53$218,434.40
123Feb 2030$845.43$870.10$1,715.53$217,588.97
124Mar 2030$848.80$866.73$1,715.53$216,740.17
125Apr 2030$852.18$863.35$1,715.53$215,887.99
126May 2030$855.58$859.95$1,715.53$215,032.41
127Jun 2030$858.98$856.55$1,715.53$214,173.43
128Jul 2030$862.41$853.12$1,715.53$213,311.02
129Aug 2030$865.84$849.69$1,715.53$212,445.18
130Sep 2030$869.29$846.24$1,715.53$211,575.89
131Oct 2030$872.75$842.78$1,715.53$210,703.14
132Nov 2030$876.23$839.30$1,715.53$209,826.91
133Dec 2030$879.72$835.81$1,715.53$208,947.19
2030 Total$10,329.29$10,257.07$20,586.36
134Jan 2031$883.22$832.31$1,715.53$208,063.97
135Feb 2031$886.74$828.79$1,715.53$207,177.23
136Mar 2031$890.27$825.26$1,715.53$206,286.96
137Apr 2031$893.82$821.71$1,715.53$205,393.14
138May 2031$897.38$818.15$1,715.53$204,495.76
139Jun 2031$900.96$814.57$1,715.53$203,594.80
140Jul 2031$904.54$810.99$1,715.53$202,690.26
141Aug 2031$908.15$807.38$1,715.53$201,782.11
142Sep 2031$911.76$803.77$1,715.53$200,870.35
143Oct 2031$915.40$800.13$1,715.53$199,954.95
144Nov 2031$919.04$796.49$1,715.53$199,035.91
145Dec 2031$922.70$792.83$1,715.53$198,113.21
2031 Total$10,833.98$9,752.38$20,586.36
146Jan 2032$926.38$789.15$1,715.53$197,186.83
147Feb 2032$930.07$785.46$1,715.53$196,256.76
148Mar 2032$933.77$781.76$1,715.53$195,322.99
149Apr 2032$937.49$778.04$1,715.53$194,385.50
150May 2032$941.23$774.30$1,715.53$193,444.27
151Jun 2032$944.98$770.55$1,715.53$192,499.29
152Jul 2032$948.74$766.79$1,715.53$191,550.55
153Aug 2032$952.52$763.01$1,715.53$190,598.03
154Sep 2032$956.31$759.22$1,715.53$189,641.72
155Oct 2032$960.12$755.41$1,715.53$188,681.60
156Nov 2032$963.95$751.58$1,715.53$187,717.65
157Dec 2032$967.79$747.74$1,715.53$186,749.86
2032 Total$11,363.35$9,223.01$20,586.36
158Jan 2033$971.64$743.89$1,715.53$185,778.22
159Feb 2033$975.51$740.02$1,715.53$184,802.71
160Mar 2033$979.40$736.13$1,715.53$183,823.31
161Apr 2033$983.30$732.23$1,715.53$182,840.01
162May 2033$987.22$728.31$1,715.53$181,852.79
163Jun 2033$991.15$724.38$1,715.53$180,861.64
164Jul 2033$995.10$720.43$1,715.53$179,866.54
165Aug 2033$999.06$716.47$1,715.53$178,867.48
166Sep 2033$1,003.04$712.49$1,715.53$177,864.44
167Oct 2033$1,007.04$708.49$1,715.53$176,857.40
168Nov 2033$1,011.05$704.48$1,715.53$175,846.35
169Dec 2033$1,015.08$700.45$1,715.53$174,831.27
2033 Total$11,918.59$8,667.77$20,586.36
170Jan 2034$1,019.12$696.41$1,715.53$173,812.15
171Feb 2034$1,023.18$692.35$1,715.53$172,788.97
172Mar 2034$1,027.25$688.28$1,715.53$171,761.72
173Apr 2034$1,031.35$684.18$1,715.53$170,730.37
174May 2034$1,035.45$680.08$1,715.53$169,694.92
175Jun 2034$1,039.58$675.95$1,715.53$168,655.34
176Jul 2034$1,043.72$671.81$1,715.53$167,611.62
177Aug 2034$1,047.88$667.65$1,715.53$166,563.74
178Sep 2034$1,052.05$663.48$1,715.53$165,511.69
179Oct 2034$1,056.24$659.29$1,715.53$164,455.45
180Nov 2034$1,060.45$655.08$1,715.53$163,395.00
181Dec 2034$1,064.67$650.86$1,715.53$162,330.33
2034 Total$12,500.94$8,085.42$20,586.36
182Jan 2035$1,068.91$646.62$1,715.53$161,261.42
183Feb 2035$1,073.17$642.36$1,715.53$160,188.25
184Mar 2035$1,077.45$638.08$1,715.53$159,110.80
185Apr 2035$1,081.74$633.79$1,715.53$158,029.06
186May 2035$1,086.05$629.48$1,715.53$156,943.01
187Jun 2035$1,090.37$625.16$1,715.53$155,852.64
188Jul 2035$1,094.72$620.81$1,715.53$154,757.92
189Aug 2035$1,099.08$616.45$1,715.53$153,658.84
190Sep 2035$1,103.46$612.07$1,715.53$152,555.38
191Oct 2035$1,107.85$607.68$1,715.53$151,447.53
192Nov 2035$1,112.26$603.27$1,715.53$150,335.27
193Dec 2035$1,116.69$598.84$1,715.53$149,218.58
2035 Total$13,111.75$7,474.61$20,586.36
194Jan 2036$1,121.14$594.39$1,715.53$148,097.44
195Feb 2036$1,125.61$589.92$1,715.53$146,971.83
196Mar 2036$1,130.09$585.44$1,715.53$145,841.74
197Apr 2036$1,134.59$580.94$1,715.53$144,707.15
198May 2036$1,139.11$576.42$1,715.53$143,568.04
199Jun 2036$1,143.65$571.88$1,715.53$142,424.39
200Jul 2036$1,148.21$567.32$1,715.53$141,276.18
201Aug 2036$1,152.78$562.75$1,715.53$140,123.40
202Sep 2036$1,157.37$558.16$1,715.53$138,966.03
203Oct 2036$1,161.98$553.55$1,715.53$137,804.05
204Nov 2036$1,166.61$548.92$1,715.53$136,637.44
205Dec 2036$1,171.26$544.27$1,715.53$135,466.18
2036 Total$13,752.4$6,833.96$20,586.36
206Jan 2037$1,175.92$539.61$1,715.53$134,290.26
207Feb 2037$1,180.61$534.92$1,715.53$133,109.65
208Mar 2037$1,185.31$530.22$1,715.53$131,924.34
209Apr 2037$1,190.03$525.50$1,715.53$130,734.31
210May 2037$1,194.77$520.76$1,715.53$129,539.54
211Jun 2037$1,199.53$516.00$1,715.53$128,340.01
212Jul 2037$1,204.31$511.22$1,715.53$127,135.70
213Aug 2037$1,209.11$506.42$1,715.53$125,926.59
214Sep 2037$1,213.92$501.61$1,715.53$124,712.67
215Oct 2037$1,218.76$496.77$1,715.53$123,493.91
216Nov 2037$1,223.61$491.92$1,715.53$122,270.30
217Dec 2037$1,228.49$487.04$1,715.53$121,041.81
2037 Total$14,424.37$6,161.99$20,586.36
218Jan 2038$1,233.38$482.15$1,715.53$119,808.43
219Feb 2038$1,238.29$477.24$1,715.53$118,570.14
220Mar 2038$1,243.23$472.30$1,715.53$117,326.91
221Apr 2038$1,248.18$467.35$1,715.53$116,078.73
222May 2038$1,253.15$462.38$1,715.53$114,825.58
223Jun 2038$1,258.14$457.39$1,715.53$113,567.44
224Jul 2038$1,263.15$452.38$1,715.53$112,304.29
225Aug 2038$1,268.18$447.35$1,715.53$111,036.11
226Sep 2038$1,273.24$442.29$1,715.53$109,762.87
227Oct 2038$1,278.31$437.22$1,715.53$108,484.56
228Nov 2038$1,283.40$432.13$1,715.53$107,201.16
229Dec 2038$1,288.51$427.02$1,715.53$105,912.65
2038 Total$15,129.16$5,457.2$20,586.36
230Jan 2039$1,293.64$421.89$1,715.53$104,619.01
231Feb 2039$1,298.80$416.73$1,715.53$103,320.21
232Mar 2039$1,303.97$411.56$1,715.53$102,016.24
233Apr 2039$1,309.17$406.36$1,715.53$100,707.07
234May 2039$1,314.38$401.15$1,715.53$99,392.69
235Jun 2039$1,319.62$395.91$1,715.53$98,073.07
236Jul 2039$1,324.87$390.66$1,715.53$96,748.20
237Aug 2039$1,330.15$385.38$1,715.53$95,418.05
238Sep 2039$1,335.45$380.08$1,715.53$94,082.60
239Oct 2039$1,340.77$374.76$1,715.53$92,741.83
240Nov 2039$1,346.11$369.42$1,715.53$91,395.72
241Dec 2039$1,351.47$364.06$1,715.53$90,044.25
2039 Total$15,868.4$4,717.96$20,586.36
242Jan 2040$1,356.85$358.68$1,715.53$88,687.40
243Feb 2040$1,362.26$353.27$1,715.53$87,325.14
244Mar 2040$1,367.68$347.85$1,715.53$85,957.46
245Apr 2040$1,373.13$342.40$1,715.53$84,584.33
246May 2040$1,378.60$336.93$1,715.53$83,205.73
247Jun 2040$1,384.09$331.44$1,715.53$81,821.64
248Jul 2040$1,389.61$325.92$1,715.53$80,432.03
249Aug 2040$1,395.14$320.39$1,715.53$79,036.89
250Sep 2040$1,400.70$314.83$1,715.53$77,636.19
251Oct 2040$1,406.28$309.25$1,715.53$76,229.91
252Nov 2040$1,411.88$303.65$1,715.53$74,818.03
253Dec 2040$1,417.50$298.03$1,715.53$73,400.53
2040 Total$16,643.72$3,942.64$20,586.36
254Jan 2041$1,423.15$292.38$1,715.53$71,977.38
255Feb 2041$1,428.82$286.71$1,715.53$70,548.56
256Mar 2041$1,434.51$281.02$1,715.53$69,114.05
257Apr 2041$1,440.23$275.30$1,715.53$67,673.82
258May 2041$1,445.96$269.57$1,715.53$66,227.86
259Jun 2041$1,451.72$263.81$1,715.53$64,776.14
260Jul 2041$1,457.51$258.02$1,715.53$63,318.63
261Aug 2041$1,463.31$252.22$1,715.53$61,855.32
262Sep 2041$1,469.14$246.39$1,715.53$60,386.18
263Oct 2041$1,474.99$240.54$1,715.53$58,911.19
264Nov 2041$1,480.87$234.66$1,715.53$57,430.32
265Dec 2041$1,486.77$228.76$1,715.53$55,943.55
2041 Total$17,456.98$3,129.38$20,586.36
266Jan 2042$1,492.69$222.84$1,715.53$54,450.86
267Feb 2042$1,498.63$216.90$1,715.53$52,952.23
268Mar 2042$1,504.60$210.93$1,715.53$51,447.63
269Apr 2042$1,510.60$204.93$1,715.53$49,937.03
270May 2042$1,516.61$198.92$1,715.53$48,420.42
271Jun 2042$1,522.66$192.87$1,715.53$46,897.76
272Jul 2042$1,528.72$186.81$1,715.53$45,369.04
273Aug 2042$1,534.81$180.72$1,715.53$43,834.23
274Sep 2042$1,540.92$174.61$1,715.53$42,293.31
275Oct 2042$1,547.06$168.47$1,715.53$40,746.25
276Nov 2042$1,553.22$162.31$1,715.53$39,193.03
277Dec 2042$1,559.41$156.12$1,715.53$37,633.62
2042 Total$18,309.93$2,276.43$20,586.36
278Jan 2043$1,565.62$149.91$1,715.53$36,068.00
279Feb 2043$1,571.86$143.67$1,715.53$34,496.14
280Mar 2043$1,578.12$137.41$1,715.53$32,918.02
281Apr 2043$1,584.41$131.12$1,715.53$31,333.61
282May 2043$1,590.72$124.81$1,715.53$29,742.89
283Jun 2043$1,597.05$118.48$1,715.53$28,145.84
284Jul 2043$1,603.42$112.11$1,715.53$26,542.42
285Aug 2043$1,609.80$105.73$1,715.53$24,932.62
286Sep 2043$1,616.22$99.31$1,715.53$23,316.40
287Oct 2043$1,622.65$92.88$1,715.53$21,693.75
288Nov 2043$1,629.12$86.41$1,715.53$20,064.63
289Dec 2043$1,635.61$79.92$1,715.53$18,429.02
2043 Total$19,204.6$1,381.76$20,586.36
290Jan 2044$1,642.12$73.41$1,715.53$16,786.90
291Feb 2044$1,648.66$66.87$1,715.53$15,138.24
292Mar 2044$1,655.23$60.30$1,715.53$13,483.01
293Apr 2044$1,661.82$53.71$1,715.53$11,821.19
294May 2044$1,668.44$47.09$1,715.53$10,152.75
295Jun 2044$1,675.09$40.44$1,715.53$8,477.66
296Jul 2044$1,681.76$33.77$1,715.53$6,795.90
297Aug 2044$1,688.46$27.07$1,715.53$5,107.44
298Sep 2044$1,695.19$20.34$1,715.53$3,412.25
299Oct 2044$1,701.94$13.59$1,715.53$1,710.31
300Nov 2044$1,708.72$6.81$1,715.53$1.59
2044 Total$18,427.43$443.4$18,870.83
Compare your product with the big 4 banks, or add more products to compare
As seen on