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

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
4.37%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$910
Number of Repayments
300
Total Interest Paid
$23,000
Total repayments
$273,000
DatePrincipleInterestPaymentBalance
1Oct 2019$460.78$910.42$1,371.20$249,539.22
2Nov 2019$462.46$908.74$1,371.20$249,076.76
3Dec 2019$464.15$907.05$1,371.20$248,612.61
2019 Total$1,387.39$2,726.21$4,113.6
4Jan 2020$465.84$905.36$1,371.20$248,146.77
5Feb 2020$467.53$903.67$1,371.20$247,679.24
6Mar 2020$469.23$901.97$1,371.20$247,210.01
7Apr 2020$470.94$900.26$1,371.20$246,739.07
8May 2020$472.66$898.54$1,371.20$246,266.41
9Jun 2020$474.38$896.82$1,371.20$245,792.03
10Jul 2020$476.11$895.09$1,371.20$245,315.92
11Aug 2020$477.84$893.36$1,371.20$244,838.08
12Sep 2020$479.58$891.62$1,371.20$244,358.50
13Oct 2020$481.33$889.87$1,371.20$243,877.17
14Nov 2020$483.08$888.12$1,371.20$243,394.09
15Dec 2020$484.84$886.36$1,371.20$242,909.25
2020 Total$5,703.36$10,751.04$16,454.4
16Jan 2021$486.61$884.59$1,371.20$242,422.64
17Feb 2021$488.38$882.82$1,371.20$241,934.26
18Mar 2021$490.16$881.04$1,371.20$241,444.10
19Apr 2021$491.94$879.26$1,371.20$240,952.16
20May 2021$493.73$877.47$1,371.20$240,458.43
21Jun 2021$495.53$875.67$1,371.20$239,962.90
22Jul 2021$497.34$873.86$1,371.20$239,465.56
23Aug 2021$499.15$872.05$1,371.20$238,966.41
24Sep 2021$500.96$870.24$1,371.20$238,465.45
25Oct 2021$502.79$868.41$1,371.20$237,962.66
26Nov 2021$504.62$866.58$1,371.20$237,458.04
27Dec 2021$506.46$864.74$1,371.20$236,951.58
2021 Total$5,957.67$10,496.73$16,454.4
28Jan 2022$508.30$862.90$1,371.20$236,443.28
29Feb 2022$510.15$861.05$1,371.20$235,933.13
30Mar 2022$512.01$859.19$1,371.20$235,421.12
31Apr 2022$513.87$857.33$1,371.20$234,907.25
32May 2022$515.75$855.45$1,371.20$234,391.50
33Jun 2022$517.62$853.58$1,371.20$233,873.88
34Jul 2022$519.51$851.69$1,371.20$233,354.37
35Aug 2022$521.40$849.80$1,371.20$232,832.97
36Sep 2022$523.30$847.90$1,371.20$232,309.67
37Oct 2022$525.21$845.99$1,371.20$231,784.46
38Nov 2022$527.12$844.08$1,371.20$231,257.34
39Dec 2022$529.04$842.16$1,371.20$230,728.30
2022 Total$6,223.28$10,231.12$16,454.4
40Jan 2023$530.96$840.24$1,371.20$230,197.34
41Feb 2023$532.90$838.30$1,371.20$229,664.44
42Mar 2023$534.84$836.36$1,371.20$229,129.60
43Apr 2023$536.79$834.41$1,371.20$228,592.81
44May 2023$538.74$832.46$1,371.20$228,054.07
45Jun 2023$540.70$830.50$1,371.20$227,513.37
46Jul 2023$542.67$828.53$1,371.20$226,970.70
47Aug 2023$544.65$826.55$1,371.20$226,426.05
48Sep 2023$546.63$824.57$1,371.20$225,879.42
49Oct 2023$548.62$822.58$1,371.20$225,330.80
50Nov 2023$550.62$820.58$1,371.20$224,780.18
51Dec 2023$552.63$818.57$1,371.20$224,227.55
2023 Total$6,500.75$9,953.65$16,454.4
52Jan 2024$554.64$816.56$1,371.20$223,672.91
53Feb 2024$556.66$814.54$1,371.20$223,116.25
54Mar 2024$558.68$812.52$1,371.20$222,557.57
55Apr 2024$560.72$810.48$1,371.20$221,996.85
56May 2024$562.76$808.44$1,371.20$221,434.09
57Jun 2024$564.81$806.39$1,371.20$220,869.28
58Jul 2024$566.87$804.33$1,371.20$220,302.41
59Aug 2024$568.93$802.27$1,371.20$219,733.48
60Sep 2024$571.00$800.20$1,371.20$219,162.48
61Oct 2024$573.08$798.12$1,371.20$218,589.40
62Nov 2024$575.17$796.03$1,371.20$218,014.23
63Dec 2024$577.26$793.94$1,371.20$217,436.97
2024 Total$6,790.58$9,663.82$16,454.4
64Jan 2025$579.37$791.83$1,371.20$216,857.60
65Feb 2025$581.48$789.72$1,371.20$216,276.12
66Mar 2025$583.59$787.61$1,371.20$215,692.53
67Apr 2025$585.72$785.48$1,371.20$215,106.81
68May 2025$587.85$783.35$1,371.20$214,518.96
69Jun 2025$589.99$781.21$1,371.20$213,928.97
70Jul 2025$592.14$779.06$1,371.20$213,336.83
71Aug 2025$594.30$776.90$1,371.20$212,742.53
72Sep 2025$596.46$774.74$1,371.20$212,146.07
73Oct 2025$598.63$772.57$1,371.20$211,547.44
74Nov 2025$600.81$770.39$1,371.20$210,946.63
75Dec 2025$603.00$768.20$1,371.20$210,343.63
2025 Total$7,093.34$9,361.06$16,454.4
76Jan 2026$605.20$766.00$1,371.20$209,738.43
77Feb 2026$607.40$763.80$1,371.20$209,131.03
78Mar 2026$609.61$761.59$1,371.20$208,521.42
79Apr 2026$611.83$759.37$1,371.20$207,909.59
80May 2026$614.06$757.14$1,371.20$207,295.53
81Jun 2026$616.30$754.90$1,371.20$206,679.23
82Jul 2026$618.54$752.66$1,371.20$206,060.69
83Aug 2026$620.80$750.40$1,371.20$205,439.89
84Sep 2026$623.06$748.14$1,371.20$204,816.83
85Oct 2026$625.33$745.87$1,371.20$204,191.50
86Nov 2026$627.60$743.60$1,371.20$203,563.90
87Dec 2026$629.89$741.31$1,371.20$202,934.01
2026 Total$7,409.62$9,044.78$16,454.4
88Jan 2027$632.18$739.02$1,371.20$202,301.83
89Feb 2027$634.48$736.72$1,371.20$201,667.35
90Mar 2027$636.79$734.41$1,371.20$201,030.56
91Apr 2027$639.11$732.09$1,371.20$200,391.45
92May 2027$641.44$729.76$1,371.20$199,750.01
93Jun 2027$643.78$727.42$1,371.20$199,106.23
94Jul 2027$646.12$725.08$1,371.20$198,460.11
95Aug 2027$648.47$722.73$1,371.20$197,811.64
96Sep 2027$650.84$720.36$1,371.20$197,160.80
97Oct 2027$653.21$717.99$1,371.20$196,507.59
98Nov 2027$655.58$715.62$1,371.20$195,852.01
99Dec 2027$657.97$713.23$1,371.20$195,194.04
2027 Total$7,739.97$8,714.43$16,454.4
100Jan 2028$660.37$710.83$1,371.20$194,533.67
101Feb 2028$662.77$708.43$1,371.20$193,870.90
102Mar 2028$665.19$706.01$1,371.20$193,205.71
103Apr 2028$667.61$703.59$1,371.20$192,538.10
104May 2028$670.04$701.16$1,371.20$191,868.06
105Jun 2028$672.48$698.72$1,371.20$191,195.58
106Jul 2028$674.93$696.27$1,371.20$190,520.65
107Aug 2028$677.39$693.81$1,371.20$189,843.26
108Sep 2028$679.85$691.35$1,371.20$189,163.41
109Oct 2028$682.33$688.87$1,371.20$188,481.08
110Nov 2028$684.81$686.39$1,371.20$187,796.27
111Dec 2028$687.31$683.89$1,371.20$187,108.96
2028 Total$8,085.08$8,369.32$16,454.4
112Jan 2029$689.81$681.39$1,371.20$186,419.15
113Feb 2029$692.32$678.88$1,371.20$185,726.83
114Mar 2029$694.84$676.36$1,371.20$185,031.99
115Apr 2029$697.38$673.82$1,371.20$184,334.61
116May 2029$699.91$671.29$1,371.20$183,634.70
117Jun 2029$702.46$668.74$1,371.20$182,932.24
118Jul 2029$705.02$666.18$1,371.20$182,227.22
119Aug 2029$707.59$663.61$1,371.20$181,519.63
120Sep 2029$710.17$661.03$1,371.20$180,809.46
121Oct 2029$712.75$658.45$1,371.20$180,096.71
122Nov 2029$715.35$655.85$1,371.20$179,381.36
123Dec 2029$717.95$653.25$1,371.20$178,663.41
2029 Total$8,445.55$8,008.85$16,454.4
124Jan 2030$720.57$650.63$1,371.20$177,942.84
125Feb 2030$723.19$648.01$1,371.20$177,219.65
126Mar 2030$725.83$645.37$1,371.20$176,493.82
127Apr 2030$728.47$642.73$1,371.20$175,765.35
128May 2030$731.12$640.08$1,371.20$175,034.23
129Jun 2030$733.78$637.42$1,371.20$174,300.45
130Jul 2030$736.46$634.74$1,371.20$173,563.99
131Aug 2030$739.14$632.06$1,371.20$172,824.85
132Sep 2030$741.83$629.37$1,371.20$172,083.02
133Oct 2030$744.53$626.67$1,371.20$171,338.49
134Nov 2030$747.24$623.96$1,371.20$170,591.25
135Dec 2030$749.96$621.24$1,371.20$169,841.29
2030 Total$8,822.12$7,632.28$16,454.4
136Jan 2031$752.69$618.51$1,371.20$169,088.60
137Feb 2031$755.44$615.76$1,371.20$168,333.16
138Mar 2031$758.19$613.01$1,371.20$167,574.97
139Apr 2031$760.95$610.25$1,371.20$166,814.02
140May 2031$763.72$607.48$1,371.20$166,050.30
141Jun 2031$766.50$604.70$1,371.20$165,283.80
142Jul 2031$769.29$601.91$1,371.20$164,514.51
143Aug 2031$772.09$599.11$1,371.20$163,742.42
144Sep 2031$774.90$596.30$1,371.20$162,967.52
145Oct 2031$777.73$593.47$1,371.20$162,189.79
146Nov 2031$780.56$590.64$1,371.20$161,409.23
147Dec 2031$783.40$587.80$1,371.20$160,625.83
2031 Total$9,215.46$7,238.94$16,454.4
148Jan 2032$786.25$584.95$1,371.20$159,839.58
149Feb 2032$789.12$582.08$1,371.20$159,050.46
150Mar 2032$791.99$579.21$1,371.20$158,258.47
151Apr 2032$794.88$576.32$1,371.20$157,463.59
152May 2032$797.77$573.43$1,371.20$156,665.82
153Jun 2032$800.68$570.52$1,371.20$155,865.14
154Jul 2032$803.59$567.61$1,371.20$155,061.55
155Aug 2032$806.52$564.68$1,371.20$154,255.03
156Sep 2032$809.45$561.75$1,371.20$153,445.58
157Oct 2032$812.40$558.80$1,371.20$152,633.18
158Nov 2032$815.36$555.84$1,371.20$151,817.82
159Dec 2032$818.33$552.87$1,371.20$150,999.49
2032 Total$9,626.34$6,828.06$16,454.4
160Jan 2033$821.31$549.89$1,371.20$150,178.18
161Feb 2033$824.30$546.90$1,371.20$149,353.88
162Mar 2033$827.30$543.90$1,371.20$148,526.58
163Apr 2033$830.32$540.88$1,371.20$147,696.26
164May 2033$833.34$537.86$1,371.20$146,862.92
165Jun 2033$836.37$534.83$1,371.20$146,026.55
166Jul 2033$839.42$531.78$1,371.20$145,187.13
167Aug 2033$842.48$528.72$1,371.20$144,344.65
168Sep 2033$845.54$525.66$1,371.20$143,499.11
169Oct 2033$848.62$522.58$1,371.20$142,650.49
170Nov 2033$851.71$519.49$1,371.20$141,798.78
171Dec 2033$854.82$516.38$1,371.20$140,943.96
2033 Total$10,055.53$6,398.87$16,454.4
172Jan 2034$857.93$513.27$1,371.20$140,086.03
173Feb 2034$861.05$510.15$1,371.20$139,224.98
174Mar 2034$864.19$507.01$1,371.20$138,360.79
175Apr 2034$867.34$503.86$1,371.20$137,493.45
176May 2034$870.49$500.71$1,371.20$136,622.96
177Jun 2034$873.66$497.54$1,371.20$135,749.30
178Jul 2034$876.85$494.35$1,371.20$134,872.45
179Aug 2034$880.04$491.16$1,371.20$133,992.41
180Sep 2034$883.24$487.96$1,371.20$133,109.17
181Oct 2034$886.46$484.74$1,371.20$132,222.71
182Nov 2034$889.69$481.51$1,371.20$131,333.02
183Dec 2034$892.93$478.27$1,371.20$130,440.09
2034 Total$10,503.87$5,950.53$16,454.4
184Jan 2035$896.18$475.02$1,371.20$129,543.91
185Feb 2035$899.44$471.76$1,371.20$128,644.47
186Mar 2035$902.72$468.48$1,371.20$127,741.75
187Apr 2035$906.01$465.19$1,371.20$126,835.74
188May 2035$909.31$461.89$1,371.20$125,926.43
189Jun 2035$912.62$458.58$1,371.20$125,013.81
190Jul 2035$915.94$455.26$1,371.20$124,097.87
191Aug 2035$919.28$451.92$1,371.20$123,178.59
192Sep 2035$922.62$448.58$1,371.20$122,255.97
193Oct 2035$925.98$445.22$1,371.20$121,329.99
194Nov 2035$929.36$441.84$1,371.20$120,400.63
195Dec 2035$932.74$438.46$1,371.20$119,467.89
2035 Total$10,972.2$5,482.2$16,454.4
196Jan 2036$936.14$435.06$1,371.20$118,531.75
197Feb 2036$939.55$431.65$1,371.20$117,592.20
198Mar 2036$942.97$428.23$1,371.20$116,649.23
199Apr 2036$946.40$424.80$1,371.20$115,702.83
200May 2036$949.85$421.35$1,371.20$114,752.98
201Jun 2036$953.31$417.89$1,371.20$113,799.67
202Jul 2036$956.78$414.42$1,371.20$112,842.89
203Aug 2036$960.26$410.94$1,371.20$111,882.63
204Sep 2036$963.76$407.44$1,371.20$110,918.87
205Oct 2036$967.27$403.93$1,371.20$109,951.60
206Nov 2036$970.79$400.41$1,371.20$108,980.81
207Dec 2036$974.33$396.87$1,371.20$108,006.48
2036 Total$11,461.41$4,992.99$16,454.4
208Jan 2037$977.88$393.32$1,371.20$107,028.60
209Feb 2037$981.44$389.76$1,371.20$106,047.16
210Mar 2037$985.01$386.19$1,371.20$105,062.15
211Apr 2037$988.60$382.60$1,371.20$104,073.55
212May 2037$992.20$379.00$1,371.20$103,081.35
213Jun 2037$995.81$375.39$1,371.20$102,085.54
214Jul 2037$999.44$371.76$1,371.20$101,086.10
215Aug 2037$1,003.08$368.12$1,371.20$100,083.02
216Sep 2037$1,006.73$364.47$1,371.20$99,076.29
217Oct 2037$1,010.40$360.80$1,371.20$98,065.89
218Nov 2037$1,014.08$357.12$1,371.20$97,051.81
219Dec 2037$1,017.77$353.43$1,371.20$96,034.04
2037 Total$11,972.44$4,481.96$16,454.4
220Jan 2038$1,021.48$349.72$1,371.20$95,012.56
221Feb 2038$1,025.20$346.00$1,371.20$93,987.36
222Mar 2038$1,028.93$342.27$1,371.20$92,958.43
223Apr 2038$1,032.68$338.52$1,371.20$91,925.75
224May 2038$1,036.44$334.76$1,371.20$90,889.31
225Jun 2038$1,040.21$330.99$1,371.20$89,849.10
226Jul 2038$1,044.00$327.20$1,371.20$88,805.10
227Aug 2038$1,047.80$323.40$1,371.20$87,757.30
228Sep 2038$1,051.62$319.58$1,371.20$86,705.68
229Oct 2038$1,055.45$315.75$1,371.20$85,650.23
230Nov 2038$1,059.29$311.91$1,371.20$84,590.94
231Dec 2038$1,063.15$308.05$1,371.20$83,527.79
2038 Total$12,506.25$3,948.15$16,454.4
232Jan 2039$1,067.02$304.18$1,371.20$82,460.77
233Feb 2039$1,070.91$300.29$1,371.20$81,389.86
234Mar 2039$1,074.81$296.39$1,371.20$80,315.05
235Apr 2039$1,078.72$292.48$1,371.20$79,236.33
236May 2039$1,082.65$288.55$1,371.20$78,153.68
237Jun 2039$1,086.59$284.61$1,371.20$77,067.09
238Jul 2039$1,090.55$280.65$1,371.20$75,976.54
239Aug 2039$1,094.52$276.68$1,371.20$74,882.02
240Sep 2039$1,098.50$272.70$1,371.20$73,783.52
241Oct 2039$1,102.51$268.69$1,371.20$72,681.01
242Nov 2039$1,106.52$264.68$1,371.20$71,574.49
243Dec 2039$1,110.55$260.65$1,371.20$70,463.94
2039 Total$13,063.85$3,390.55$16,454.4
244Jan 2040$1,114.59$256.61$1,371.20$69,349.35
245Feb 2040$1,118.65$252.55$1,371.20$68,230.70
246Mar 2040$1,122.73$248.47$1,371.20$67,107.97
247Apr 2040$1,126.82$244.38$1,371.20$65,981.15
248May 2040$1,130.92$240.28$1,371.20$64,850.23
249Jun 2040$1,135.04$236.16$1,371.20$63,715.19
250Jul 2040$1,139.17$232.03$1,371.20$62,576.02
251Aug 2040$1,143.32$227.88$1,371.20$61,432.70
252Sep 2040$1,147.48$223.72$1,371.20$60,285.22
253Oct 2040$1,151.66$219.54$1,371.20$59,133.56
254Nov 2040$1,155.86$215.34$1,371.20$57,977.70
255Dec 2040$1,160.06$211.14$1,371.20$56,817.64
2040 Total$13,646.3$2,808.1$16,454.4
256Jan 2041$1,164.29$206.91$1,371.20$55,653.35
257Feb 2041$1,168.53$202.67$1,371.20$54,484.82
258Mar 2041$1,172.78$198.42$1,371.20$53,312.04
259Apr 2041$1,177.06$194.14$1,371.20$52,134.98
260May 2041$1,181.34$189.86$1,371.20$50,953.64
261Jun 2041$1,185.64$185.56$1,371.20$49,768.00
262Jul 2041$1,189.96$181.24$1,371.20$48,578.04
263Aug 2041$1,194.29$176.91$1,371.20$47,383.75
264Sep 2041$1,198.64$172.56$1,371.20$46,185.11
265Oct 2041$1,203.01$168.19$1,371.20$44,982.10
266Nov 2041$1,207.39$163.81$1,371.20$43,774.71
267Dec 2041$1,211.79$159.41$1,371.20$42,562.92
2041 Total$14,254.72$2,199.68$16,454.4
268Jan 2042$1,216.20$155.00$1,371.20$41,346.72
269Feb 2042$1,220.63$150.57$1,371.20$40,126.09
270Mar 2042$1,225.07$146.13$1,371.20$38,901.02
271Apr 2042$1,229.54$141.66$1,371.20$37,671.48
272May 2042$1,234.01$137.19$1,371.20$36,437.47
273Jun 2042$1,238.51$132.69$1,371.20$35,198.96
274Jul 2042$1,243.02$128.18$1,371.20$33,955.94
275Aug 2042$1,247.54$123.66$1,371.20$32,708.40
276Sep 2042$1,252.09$119.11$1,371.20$31,456.31
277Oct 2042$1,256.65$114.55$1,371.20$30,199.66
278Nov 2042$1,261.22$109.98$1,371.20$28,938.44
279Dec 2042$1,265.82$105.38$1,371.20$27,672.62
2042 Total$14,890.3$1,564.1$16,454.4
280Jan 2043$1,270.43$100.77$1,371.20$26,402.19
281Feb 2043$1,275.05$96.15$1,371.20$25,127.14
282Mar 2043$1,279.70$91.50$1,371.20$23,847.44
283Apr 2043$1,284.36$86.84$1,371.20$22,563.08
284May 2043$1,289.03$82.17$1,371.20$21,274.05
285Jun 2043$1,293.73$77.47$1,371.20$19,980.32
286Jul 2043$1,298.44$72.76$1,371.20$18,681.88
287Aug 2043$1,303.17$68.03$1,371.20$17,378.71
288Sep 2043$1,307.91$63.29$1,371.20$16,070.80
289Oct 2043$1,312.68$58.52$1,371.20$14,758.12
290Nov 2043$1,317.46$53.74$1,371.20$13,440.66
291Dec 2043$1,322.25$48.95$1,371.20$12,118.41
2043 Total$15,554.21$900.19$16,454.4
292Jan 2044$1,327.07$44.13$1,371.20$10,791.34
293Feb 2044$1,331.90$39.30$1,371.20$9,459.44
294Mar 2044$1,336.75$34.45$1,371.20$8,122.69
295Apr 2044$1,341.62$29.58$1,371.20$6,781.07
296May 2044$1,346.51$24.69$1,371.20$5,434.56
297Jun 2044$1,351.41$19.79$1,371.20$4,083.15
298Jul 2044$1,356.33$14.87$1,371.20$2,726.82
299Aug 2044$1,361.27$9.93$1,371.20$1,365.55
300Sep 2044$1,365.55$4.97$1,370.52$0.00
2044 Total$12,118.41$221.71$12,340.12
Compare your product with the big 4 banks, or add more products to compare
As seen on