Solutions Plus Home Loan (Interest Only) ($500k-$750k, LVR < 60%) from UniBank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
4.39%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$915
Number of Repayments
300
Total Interest Paid
$24,500
Total repayments
$274,500
DatePrincipleInterestPaymentBalance
1Nov 2019$459.44$914.58$1,374.02$249,540.56
2Dec 2019$461.12$912.90$1,374.02$249,079.44
2019 Total$920.56$1,827.48$2,748.04
3Jan 2020$462.80$911.22$1,374.02$248,616.64
4Feb 2020$464.50$909.52$1,374.02$248,152.14
5Mar 2020$466.20$907.82$1,374.02$247,685.94
6Apr 2020$467.90$906.12$1,374.02$247,218.04
7May 2020$469.61$904.41$1,374.02$246,748.43
8Jun 2020$471.33$902.69$1,374.02$246,277.10
9Jul 2020$473.06$900.96$1,374.02$245,804.04
10Aug 2020$474.79$899.23$1,374.02$245,329.25
11Sep 2020$476.52$897.50$1,374.02$244,852.73
12Oct 2020$478.27$895.75$1,374.02$244,374.46
13Nov 2020$480.02$894.00$1,374.02$243,894.44
14Dec 2020$481.77$892.25$1,374.02$243,412.67
2020 Total$5,666.77$10,821.47$16,488.24
15Jan 2021$483.54$890.48$1,374.02$242,929.13
16Feb 2021$485.30$888.72$1,374.02$242,443.83
17Mar 2021$487.08$886.94$1,374.02$241,956.75
18Apr 2021$488.86$885.16$1,374.02$241,467.89
19May 2021$490.65$883.37$1,374.02$240,977.24
20Jun 2021$492.44$881.58$1,374.02$240,484.80
21Jul 2021$494.25$879.77$1,374.02$239,990.55
22Aug 2021$496.05$877.97$1,374.02$239,494.50
23Sep 2021$497.87$876.15$1,374.02$238,996.63
24Oct 2021$499.69$874.33$1,374.02$238,496.94
25Nov 2021$501.52$872.50$1,374.02$237,995.42
26Dec 2021$503.35$870.67$1,374.02$237,492.07
2021 Total$5,920.6$10,567.64$16,488.24
27Jan 2022$505.19$868.83$1,374.02$236,986.88
28Feb 2022$507.04$866.98$1,374.02$236,479.84
29Mar 2022$508.90$865.12$1,374.02$235,970.94
30Apr 2022$510.76$863.26$1,374.02$235,460.18
31May 2022$512.63$861.39$1,374.02$234,947.55
32Jun 2022$514.50$859.52$1,374.02$234,433.05
33Jul 2022$516.39$857.63$1,374.02$233,916.66
34Aug 2022$518.27$855.75$1,374.02$233,398.39
35Sep 2022$520.17$853.85$1,374.02$232,878.22
36Oct 2022$522.07$851.95$1,374.02$232,356.15
37Nov 2022$523.98$850.04$1,374.02$231,832.17
38Dec 2022$525.90$848.12$1,374.02$231,306.27
2022 Total$6,185.8$10,302.44$16,488.24
39Jan 2023$527.82$846.20$1,374.02$230,778.45
40Feb 2023$529.76$844.26$1,374.02$230,248.69
41Mar 2023$531.69$842.33$1,374.02$229,717.00
42Apr 2023$533.64$840.38$1,374.02$229,183.36
43May 2023$535.59$838.43$1,374.02$228,647.77
44Jun 2023$537.55$836.47$1,374.02$228,110.22
45Jul 2023$539.52$834.50$1,374.02$227,570.70
46Aug 2023$541.49$832.53$1,374.02$227,029.21
47Sep 2023$543.47$830.55$1,374.02$226,485.74
48Oct 2023$545.46$828.56$1,374.02$225,940.28
49Nov 2023$547.46$826.56$1,374.02$225,392.82
50Dec 2023$549.46$824.56$1,374.02$224,843.36
2023 Total$6,462.91$10,025.33$16,488.24
51Jan 2024$551.47$822.55$1,374.02$224,291.89
52Feb 2024$553.49$820.53$1,374.02$223,738.40
53Mar 2024$555.51$818.51$1,374.02$223,182.89
54Apr 2024$557.54$816.48$1,374.02$222,625.35
55May 2024$559.58$814.44$1,374.02$222,065.77
56Jun 2024$561.63$812.39$1,374.02$221,504.14
57Jul 2024$563.68$810.34$1,374.02$220,940.46
58Aug 2024$565.75$808.27$1,374.02$220,374.71
59Sep 2024$567.82$806.20$1,374.02$219,806.89
60Oct 2024$569.89$804.13$1,374.02$219,237.00
61Nov 2024$571.98$802.04$1,374.02$218,665.02
62Dec 2024$574.07$799.95$1,374.02$218,090.95
2024 Total$6,752.41$9,735.83$16,488.24
63Jan 2025$576.17$797.85$1,374.02$217,514.78
64Feb 2025$578.28$795.74$1,374.02$216,936.50
65Mar 2025$580.39$793.63$1,374.02$216,356.11
66Apr 2025$582.52$791.50$1,374.02$215,773.59
67May 2025$584.65$789.37$1,374.02$215,188.94
68Jun 2025$586.79$787.23$1,374.02$214,602.15
69Jul 2025$588.93$785.09$1,374.02$214,013.22
70Aug 2025$591.09$782.93$1,374.02$213,422.13
71Sep 2025$593.25$780.77$1,374.02$212,828.88
72Oct 2025$595.42$778.60$1,374.02$212,233.46
73Nov 2025$597.60$776.42$1,374.02$211,635.86
74Dec 2025$599.79$774.23$1,374.02$211,036.07
2025 Total$7,054.88$9,433.36$16,488.24
75Jan 2026$601.98$772.04$1,374.02$210,434.09
76Feb 2026$604.18$769.84$1,374.02$209,829.91
77Mar 2026$606.39$767.63$1,374.02$209,223.52
78Apr 2026$608.61$765.41$1,374.02$208,614.91
79May 2026$610.84$763.18$1,374.02$208,004.07
80Jun 2026$613.07$760.95$1,374.02$207,391.00
81Jul 2026$615.31$758.71$1,374.02$206,775.69
82Aug 2026$617.57$756.45$1,374.02$206,158.12
83Sep 2026$619.82$754.20$1,374.02$205,538.30
84Oct 2026$622.09$751.93$1,374.02$204,916.21
85Nov 2026$624.37$749.65$1,374.02$204,291.84
86Dec 2026$626.65$747.37$1,374.02$203,665.19
2026 Total$7,370.88$9,117.36$16,488.24
87Jan 2027$628.94$745.08$1,374.02$203,036.25
88Feb 2027$631.25$742.77$1,374.02$202,405.00
89Mar 2027$633.56$740.46$1,374.02$201,771.44
90Apr 2027$635.87$738.15$1,374.02$201,135.57
91May 2027$638.20$735.82$1,374.02$200,497.37
92Jun 2027$640.53$733.49$1,374.02$199,856.84
93Jul 2027$642.88$731.14$1,374.02$199,213.96
94Aug 2027$645.23$728.79$1,374.02$198,568.73
95Sep 2027$647.59$726.43$1,374.02$197,921.14
96Oct 2027$649.96$724.06$1,374.02$197,271.18
97Nov 2027$652.34$721.68$1,374.02$196,618.84
98Dec 2027$654.72$719.30$1,374.02$195,964.12
2027 Total$7,701.07$8,787.17$16,488.24
99Jan 2028$657.12$716.90$1,374.02$195,307.00
100Feb 2028$659.52$714.50$1,374.02$194,647.48
101Mar 2028$661.93$712.09$1,374.02$193,985.55
102Apr 2028$664.36$709.66$1,374.02$193,321.19
103May 2028$666.79$707.23$1,374.02$192,654.40
104Jun 2028$669.23$704.79$1,374.02$191,985.17
105Jul 2028$671.67$702.35$1,374.02$191,313.50
106Aug 2028$674.13$699.89$1,374.02$190,639.37
107Sep 2028$676.60$697.42$1,374.02$189,962.77
108Oct 2028$679.07$694.95$1,374.02$189,283.70
109Nov 2028$681.56$692.46$1,374.02$188,602.14
110Dec 2028$684.05$689.97$1,374.02$187,918.09
2028 Total$8,046.03$8,442.21$16,488.24
111Jan 2029$686.55$687.47$1,374.02$187,231.54
112Feb 2029$689.06$684.96$1,374.02$186,542.48
113Mar 2029$691.59$682.43$1,374.02$185,850.89
114Apr 2029$694.12$679.90$1,374.02$185,156.77
115May 2029$696.65$677.37$1,374.02$184,460.12
116Jun 2029$699.20$674.82$1,374.02$183,760.92
117Jul 2029$701.76$672.26$1,374.02$183,059.16
118Aug 2029$704.33$669.69$1,374.02$182,354.83
119Sep 2029$706.91$667.11$1,374.02$181,647.92
120Oct 2029$709.49$664.53$1,374.02$180,938.43
121Nov 2029$712.09$661.93$1,374.02$180,226.34
122Dec 2029$714.69$659.33$1,374.02$179,511.65
2029 Total$8,406.44$8,081.8$16,488.24
123Jan 2030$717.31$656.71$1,374.02$178,794.34
124Feb 2030$719.93$654.09$1,374.02$178,074.41
125Mar 2030$722.56$651.46$1,374.02$177,351.85
126Apr 2030$725.21$648.81$1,374.02$176,626.64
127May 2030$727.86$646.16$1,374.02$175,898.78
128Jun 2030$730.52$643.50$1,374.02$175,168.26
129Jul 2030$733.20$640.82$1,374.02$174,435.06
130Aug 2030$735.88$638.14$1,374.02$173,699.18
131Sep 2030$738.57$635.45$1,374.02$172,960.61
132Oct 2030$741.27$632.75$1,374.02$172,219.34
133Nov 2030$743.98$630.04$1,374.02$171,475.36
134Dec 2030$746.71$627.31$1,374.02$170,728.65
2030 Total$8,783$7,705.24$16,488.24
135Jan 2031$749.44$624.58$1,374.02$169,979.21
136Feb 2031$752.18$621.84$1,374.02$169,227.03
137Mar 2031$754.93$619.09$1,374.02$168,472.10
138Apr 2031$757.69$616.33$1,374.02$167,714.41
139May 2031$760.46$613.56$1,374.02$166,953.95
140Jun 2031$763.25$610.77$1,374.02$166,190.70
141Jul 2031$766.04$607.98$1,374.02$165,424.66
142Aug 2031$768.84$605.18$1,374.02$164,655.82
143Sep 2031$771.65$602.37$1,374.02$163,884.17
144Oct 2031$774.48$599.54$1,374.02$163,109.69
145Nov 2031$777.31$596.71$1,374.02$162,332.38
146Dec 2031$780.15$593.87$1,374.02$161,552.23
2031 Total$9,176.42$7,311.82$16,488.24
147Jan 2032$783.01$591.01$1,374.02$160,769.22
148Feb 2032$785.87$588.15$1,374.02$159,983.35
149Mar 2032$788.75$585.27$1,374.02$159,194.60
150Apr 2032$791.63$582.39$1,374.02$158,402.97
151May 2032$794.53$579.49$1,374.02$157,608.44
152Jun 2032$797.44$576.58$1,374.02$156,811.00
153Jul 2032$800.35$573.67$1,374.02$156,010.65
154Aug 2032$803.28$570.74$1,374.02$155,207.37
155Sep 2032$806.22$567.80$1,374.02$154,401.15
156Oct 2032$809.17$564.85$1,374.02$153,591.98
157Nov 2032$812.13$561.89$1,374.02$152,779.85
158Dec 2032$815.10$558.92$1,374.02$151,964.75
2032 Total$9,587.48$6,900.76$16,488.24
159Jan 2033$818.08$555.94$1,374.02$151,146.67
160Feb 2033$821.08$552.94$1,374.02$150,325.59
161Mar 2033$824.08$549.94$1,374.02$149,501.51
162Apr 2033$827.09$546.93$1,374.02$148,674.42
163May 2033$830.12$543.90$1,374.02$147,844.30
164Jun 2033$833.16$540.86$1,374.02$147,011.14
165Jul 2033$836.20$537.82$1,374.02$146,174.94
166Aug 2033$839.26$534.76$1,374.02$145,335.68
167Sep 2033$842.33$531.69$1,374.02$144,493.35
168Oct 2033$845.42$528.60$1,374.02$143,647.93
169Nov 2033$848.51$525.51$1,374.02$142,799.42
170Dec 2033$851.61$522.41$1,374.02$141,947.81
2033 Total$10,016.94$6,471.3$16,488.24
171Jan 2034$854.73$519.29$1,374.02$141,093.08
172Feb 2034$857.85$516.17$1,374.02$140,235.23
173Mar 2034$860.99$513.03$1,374.02$139,374.24
174Apr 2034$864.14$509.88$1,374.02$138,510.10
175May 2034$867.30$506.72$1,374.02$137,642.80
176Jun 2034$870.48$503.54$1,374.02$136,772.32
177Jul 2034$873.66$500.36$1,374.02$135,898.66
178Aug 2034$876.86$497.16$1,374.02$135,021.80
179Sep 2034$880.07$493.95$1,374.02$134,141.73
180Oct 2034$883.28$490.74$1,374.02$133,258.45
181Nov 2034$886.52$487.50$1,374.02$132,371.93
182Dec 2034$889.76$484.26$1,374.02$131,482.17
2034 Total$10,465.64$6,022.6$16,488.24
183Jan 2035$893.01$481.01$1,374.02$130,589.16
184Feb 2035$896.28$477.74$1,374.02$129,692.88
185Mar 2035$899.56$474.46$1,374.02$128,793.32
186Apr 2035$902.85$471.17$1,374.02$127,890.47
187May 2035$906.15$467.87$1,374.02$126,984.32
188Jun 2035$909.47$464.55$1,374.02$126,074.85
189Jul 2035$912.80$461.22$1,374.02$125,162.05
190Aug 2035$916.14$457.88$1,374.02$124,245.91
191Sep 2035$919.49$454.53$1,374.02$123,326.42
192Oct 2035$922.85$451.17$1,374.02$122,403.57
193Nov 2035$926.23$447.79$1,374.02$121,477.34
194Dec 2035$929.62$444.40$1,374.02$120,547.72
2035 Total$10,934.45$5,553.79$16,488.24
195Jan 2036$933.02$441.00$1,374.02$119,614.70
196Feb 2036$936.43$437.59$1,374.02$118,678.27
197Mar 2036$939.86$434.16$1,374.02$117,738.41
198Apr 2036$943.29$430.73$1,374.02$116,795.12
199May 2036$946.74$427.28$1,374.02$115,848.38
200Jun 2036$950.21$423.81$1,374.02$114,898.17
201Jul 2036$953.68$420.34$1,374.02$113,944.49
202Aug 2036$957.17$416.85$1,374.02$112,987.32
203Sep 2036$960.67$413.35$1,374.02$112,026.65
204Oct 2036$964.19$409.83$1,374.02$111,062.46
205Nov 2036$967.72$406.30$1,374.02$110,094.74
206Dec 2036$971.26$402.76$1,374.02$109,123.48
2036 Total$11,424.24$5,064$16,488.24
207Jan 2037$974.81$399.21$1,374.02$108,148.67
208Feb 2037$978.38$395.64$1,374.02$107,170.29
209Mar 2037$981.96$392.06$1,374.02$106,188.33
210Apr 2037$985.55$388.47$1,374.02$105,202.78
211May 2037$989.15$384.87$1,374.02$104,213.63
212Jun 2037$992.77$381.25$1,374.02$103,220.86
213Jul 2037$996.40$377.62$1,374.02$102,224.46
214Aug 2037$1,000.05$373.97$1,374.02$101,224.41
215Sep 2037$1,003.71$370.31$1,374.02$100,220.70
216Oct 2037$1,007.38$366.64$1,374.02$99,213.32
217Nov 2037$1,011.06$362.96$1,374.02$98,202.26
218Dec 2037$1,014.76$359.26$1,374.02$97,187.50
2037 Total$11,935.98$4,552.26$16,488.24
219Jan 2038$1,018.48$355.54$1,374.02$96,169.02
220Feb 2038$1,022.20$351.82$1,374.02$95,146.82
221Mar 2038$1,025.94$348.08$1,374.02$94,120.88
222Apr 2038$1,029.69$344.33$1,374.02$93,091.19
223May 2038$1,033.46$340.56$1,374.02$92,057.73
224Jun 2038$1,037.24$336.78$1,374.02$91,020.49
225Jul 2038$1,041.04$332.98$1,374.02$89,979.45
226Aug 2038$1,044.85$329.17$1,374.02$88,934.60
227Sep 2038$1,048.67$325.35$1,374.02$87,885.93
228Oct 2038$1,052.50$321.52$1,374.02$86,833.43
229Nov 2038$1,056.35$317.67$1,374.02$85,777.08
230Dec 2038$1,060.22$313.80$1,374.02$84,716.86
2038 Total$12,470.64$4,017.6$16,488.24
231Jan 2039$1,064.10$309.92$1,374.02$83,652.76
232Feb 2039$1,067.99$306.03$1,374.02$82,584.77
233Mar 2039$1,071.90$302.12$1,374.02$81,512.87
234Apr 2039$1,075.82$298.20$1,374.02$80,437.05
235May 2039$1,079.75$294.27$1,374.02$79,357.30
236Jun 2039$1,083.70$290.32$1,374.02$78,273.60
237Jul 2039$1,087.67$286.35$1,374.02$77,185.93
238Aug 2039$1,091.65$282.37$1,374.02$76,094.28
239Sep 2039$1,095.64$278.38$1,374.02$74,998.64
240Oct 2039$1,099.65$274.37$1,374.02$73,898.99
241Nov 2039$1,103.67$270.35$1,374.02$72,795.32
242Dec 2039$1,107.71$266.31$1,374.02$71,687.61
2039 Total$13,029.25$3,458.99$16,488.24
243Jan 2040$1,111.76$262.26$1,374.02$70,575.85
244Feb 2040$1,115.83$258.19$1,374.02$69,460.02
245Mar 2040$1,119.91$254.11$1,374.02$68,340.11
246Apr 2040$1,124.01$250.01$1,374.02$67,216.10
247May 2040$1,128.12$245.90$1,374.02$66,087.98
248Jun 2040$1,132.25$241.77$1,374.02$64,955.73
249Jul 2040$1,136.39$237.63$1,374.02$63,819.34
250Aug 2040$1,140.55$233.47$1,374.02$62,678.79
251Sep 2040$1,144.72$229.30$1,374.02$61,534.07
252Oct 2040$1,148.91$225.11$1,374.02$60,385.16
253Nov 2040$1,153.11$220.91$1,374.02$59,232.05
254Dec 2040$1,157.33$216.69$1,374.02$58,074.72
2040 Total$13,612.89$2,875.35$16,488.24
255Jan 2041$1,161.56$212.46$1,374.02$56,913.16
256Feb 2041$1,165.81$208.21$1,374.02$55,747.35
257Mar 2041$1,170.08$203.94$1,374.02$54,577.27
258Apr 2041$1,174.36$199.66$1,374.02$53,402.91
259May 2041$1,178.65$195.37$1,374.02$52,224.26
260Jun 2041$1,182.97$191.05$1,374.02$51,041.29
261Jul 2041$1,187.29$186.73$1,374.02$49,854.00
262Aug 2041$1,191.64$182.38$1,374.02$48,662.36
263Sep 2041$1,196.00$178.02$1,374.02$47,466.36
264Oct 2041$1,200.37$173.65$1,374.02$46,265.99
265Nov 2041$1,204.76$169.26$1,374.02$45,061.23
266Dec 2041$1,209.17$164.85$1,374.02$43,852.06
2041 Total$14,222.66$2,265.58$16,488.24
267Jan 2042$1,213.59$160.43$1,374.02$42,638.47
268Feb 2042$1,218.03$155.99$1,374.02$41,420.44
269Mar 2042$1,222.49$151.53$1,374.02$40,197.95
270Apr 2042$1,226.96$147.06$1,374.02$38,970.99
271May 2042$1,231.45$142.57$1,374.02$37,739.54
272Jun 2042$1,235.96$138.06$1,374.02$36,503.58
273Jul 2042$1,240.48$133.54$1,374.02$35,263.10
274Aug 2042$1,245.02$129.00$1,374.02$34,018.08
275Sep 2042$1,249.57$124.45$1,374.02$32,768.51
276Oct 2042$1,254.14$119.88$1,374.02$31,514.37
277Nov 2042$1,258.73$115.29$1,374.02$30,255.64
278Dec 2042$1,263.33$110.69$1,374.02$28,992.31
2042 Total$14,859.75$1,628.49$16,488.24
279Jan 2043$1,267.96$106.06$1,374.02$27,724.35
280Feb 2043$1,272.60$101.42$1,374.02$26,451.75
281Mar 2043$1,277.25$96.77$1,374.02$25,174.50
282Apr 2043$1,281.92$92.10$1,374.02$23,892.58
283May 2043$1,286.61$87.41$1,374.02$22,605.97
284Jun 2043$1,291.32$82.70$1,374.02$21,314.65
285Jul 2043$1,296.04$77.98$1,374.02$20,018.61
286Aug 2043$1,300.79$73.23$1,374.02$18,717.82
287Sep 2043$1,305.54$68.48$1,374.02$17,412.28
288Oct 2043$1,310.32$63.70$1,374.02$16,101.96
289Nov 2043$1,315.11$58.91$1,374.02$14,786.85
290Dec 2043$1,319.92$54.10$1,374.02$13,466.93
2043 Total$15,525.38$962.86$16,488.24
291Jan 2044$1,324.75$49.27$1,374.02$12,142.18
292Feb 2044$1,329.60$44.42$1,374.02$10,812.58
293Mar 2044$1,334.46$39.56$1,374.02$9,478.12
294Apr 2044$1,339.35$34.67$1,374.02$8,138.77
295May 2044$1,344.25$29.77$1,374.02$6,794.52
296Jun 2044$1,349.16$24.86$1,374.02$5,445.36
297Jul 2044$1,354.10$19.92$1,374.02$4,091.26
298Aug 2044$1,359.05$14.97$1,374.02$2,732.21
299Sep 2044$1,364.02$10.00$1,374.02$1,368.19
300Oct 2044$1,368.19$5.01$1,373.20$0.00
2044 Total$13,466.93$272.45$13,739.38
Compare your product with the big 4 banks, or add more products to compare
As seen on