Rocket Investment Loan (Principal and Interest) (LVR < 70%) from Westpac

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
5.48%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,532
Number of Repayments
300
Total Interest Paid
$209,600
Total repayments
$459,600
DatePrincipleInterestPaymentBalance
1Oct 2019$390.56$1,141.67$1,532.23$249,609.44
2Nov 2019$392.35$1,139.88$1,532.23$249,217.09
3Dec 2019$394.14$1,138.09$1,532.23$248,822.95
2019 Total$1,177.05$3,419.64$4,596.69
4Jan 2020$395.94$1,136.29$1,532.23$248,427.01
5Feb 2020$397.75$1,134.48$1,532.23$248,029.26
6Mar 2020$399.56$1,132.67$1,532.23$247,629.70
7Apr 2020$401.39$1,130.84$1,532.23$247,228.31
8May 2020$403.22$1,129.01$1,532.23$246,825.09
9Jun 2020$405.06$1,127.17$1,532.23$246,420.03
10Jul 2020$406.91$1,125.32$1,532.23$246,013.12
11Aug 2020$408.77$1,123.46$1,532.23$245,604.35
12Sep 2020$410.64$1,121.59$1,532.23$245,193.71
13Oct 2020$412.51$1,119.72$1,532.23$244,781.20
14Nov 2020$414.40$1,117.83$1,532.23$244,366.80
15Dec 2020$416.29$1,115.94$1,532.23$243,950.51
2020 Total$4,872.44$13,514.32$18,386.76
16Jan 2021$418.19$1,114.04$1,532.23$243,532.32
17Feb 2021$420.10$1,112.13$1,532.23$243,112.22
18Mar 2021$422.02$1,110.21$1,532.23$242,690.20
19Apr 2021$423.94$1,108.29$1,532.23$242,266.26
20May 2021$425.88$1,106.35$1,532.23$241,840.38
21Jun 2021$427.83$1,104.40$1,532.23$241,412.55
22Jul 2021$429.78$1,102.45$1,532.23$240,982.77
23Aug 2021$431.74$1,100.49$1,532.23$240,551.03
24Sep 2021$433.71$1,098.52$1,532.23$240,117.32
25Oct 2021$435.69$1,096.54$1,532.23$239,681.63
26Nov 2021$437.68$1,094.55$1,532.23$239,243.95
27Dec 2021$439.68$1,092.55$1,532.23$238,804.27
2021 Total$5,146.24$13,240.52$18,386.76
28Jan 2022$441.69$1,090.54$1,532.23$238,362.58
29Feb 2022$443.71$1,088.52$1,532.23$237,918.87
30Mar 2022$445.73$1,086.50$1,532.23$237,473.14
31Apr 2022$447.77$1,084.46$1,532.23$237,025.37
32May 2022$449.81$1,082.42$1,532.23$236,575.56
33Jun 2022$451.87$1,080.36$1,532.23$236,123.69
34Jul 2022$453.93$1,078.30$1,532.23$235,669.76
35Aug 2022$456.00$1,076.23$1,532.23$235,213.76
36Sep 2022$458.09$1,074.14$1,532.23$234,755.67
37Oct 2022$460.18$1,072.05$1,532.23$234,295.49
38Nov 2022$462.28$1,069.95$1,532.23$233,833.21
39Dec 2022$464.39$1,067.84$1,532.23$233,368.82
2022 Total$5,435.45$12,951.31$18,386.76
40Jan 2023$466.51$1,065.72$1,532.23$232,902.31
41Feb 2023$468.64$1,063.59$1,532.23$232,433.67
42Mar 2023$470.78$1,061.45$1,532.23$231,962.89
43Apr 2023$472.93$1,059.30$1,532.23$231,489.96
44May 2023$475.09$1,057.14$1,532.23$231,014.87
45Jun 2023$477.26$1,054.97$1,532.23$230,537.61
46Jul 2023$479.44$1,052.79$1,532.23$230,058.17
47Aug 2023$481.63$1,050.60$1,532.23$229,576.54
48Sep 2023$483.83$1,048.40$1,532.23$229,092.71
49Oct 2023$486.04$1,046.19$1,532.23$228,606.67
50Nov 2023$488.26$1,043.97$1,532.23$228,118.41
51Dec 2023$490.49$1,041.74$1,532.23$227,627.92
2023 Total$5,740.9$12,645.86$18,386.76
52Jan 2024$492.73$1,039.50$1,532.23$227,135.19
53Feb 2024$494.98$1,037.25$1,532.23$226,640.21
54Mar 2024$497.24$1,034.99$1,532.23$226,142.97
55Apr 2024$499.51$1,032.72$1,532.23$225,643.46
56May 2024$501.79$1,030.44$1,532.23$225,141.67
57Jun 2024$504.08$1,028.15$1,532.23$224,637.59
58Jul 2024$506.39$1,025.84$1,532.23$224,131.20
59Aug 2024$508.70$1,023.53$1,532.23$223,622.50
60Sep 2024$511.02$1,021.21$1,532.23$223,111.48
61Oct 2024$513.35$1,018.88$1,532.23$222,598.13
62Nov 2024$515.70$1,016.53$1,532.23$222,082.43
63Dec 2024$518.05$1,014.18$1,532.23$221,564.38
2024 Total$6,063.54$12,323.22$18,386.76
64Jan 2025$520.42$1,011.81$1,532.23$221,043.96
65Feb 2025$522.80$1,009.43$1,532.23$220,521.16
66Mar 2025$525.18$1,007.05$1,532.23$219,995.98
67Apr 2025$527.58$1,004.65$1,532.23$219,468.40
68May 2025$529.99$1,002.24$1,532.23$218,938.41
69Jun 2025$532.41$999.82$1,532.23$218,406.00
70Jul 2025$534.84$997.39$1,532.23$217,871.16
71Aug 2025$537.29$994.94$1,532.23$217,333.87
72Sep 2025$539.74$992.49$1,532.23$216,794.13
73Oct 2025$542.20$990.03$1,532.23$216,251.93
74Nov 2025$544.68$987.55$1,532.23$215,707.25
75Dec 2025$547.17$985.06$1,532.23$215,160.08
2025 Total$6,404.3$11,982.46$18,386.76
76Jan 2026$549.67$982.56$1,532.23$214,610.41
77Feb 2026$552.18$980.05$1,532.23$214,058.23
78Mar 2026$554.70$977.53$1,532.23$213,503.53
79Apr 2026$557.23$975.00$1,532.23$212,946.30
80May 2026$559.78$972.45$1,532.23$212,386.52
81Jun 2026$562.33$969.90$1,532.23$211,824.19
82Jul 2026$564.90$967.33$1,532.23$211,259.29
83Aug 2026$567.48$964.75$1,532.23$210,691.81
84Sep 2026$570.07$962.16$1,532.23$210,121.74
85Oct 2026$572.67$959.56$1,532.23$209,549.07
86Nov 2026$575.29$956.94$1,532.23$208,973.78
87Dec 2026$577.92$954.31$1,532.23$208,395.86
2026 Total$6,764.22$11,622.54$18,386.76
88Jan 2027$580.56$951.67$1,532.23$207,815.30
89Feb 2027$583.21$949.02$1,532.23$207,232.09
90Mar 2027$585.87$946.36$1,532.23$206,646.22
91Apr 2027$588.55$943.68$1,532.23$206,057.67
92May 2027$591.23$941.00$1,532.23$205,466.44
93Jun 2027$593.93$938.30$1,532.23$204,872.51
94Jul 2027$596.65$935.58$1,532.23$204,275.86
95Aug 2027$599.37$932.86$1,532.23$203,676.49
96Sep 2027$602.11$930.12$1,532.23$203,074.38
97Oct 2027$604.86$927.37$1,532.23$202,469.52
98Nov 2027$607.62$924.61$1,532.23$201,861.90
99Dec 2027$610.39$921.84$1,532.23$201,251.51
2027 Total$7,144.35$11,242.41$18,386.76
100Jan 2028$613.18$919.05$1,532.23$200,638.33
101Feb 2028$615.98$916.25$1,532.23$200,022.35
102Mar 2028$618.79$913.44$1,532.23$199,403.56
103Apr 2028$621.62$910.61$1,532.23$198,781.94
104May 2028$624.46$907.77$1,532.23$198,157.48
105Jun 2028$627.31$904.92$1,532.23$197,530.17
106Jul 2028$630.18$902.05$1,532.23$196,899.99
107Aug 2028$633.05$899.18$1,532.23$196,266.94
108Sep 2028$635.94$896.29$1,532.23$195,631.00
109Oct 2028$638.85$893.38$1,532.23$194,992.15
110Nov 2028$641.77$890.46$1,532.23$194,350.38
111Dec 2028$644.70$887.53$1,532.23$193,705.68
2028 Total$7,545.83$10,840.93$18,386.76
112Jan 2029$647.64$884.59$1,532.23$193,058.04
113Feb 2029$650.60$881.63$1,532.23$192,407.44
114Mar 2029$653.57$878.66$1,532.23$191,753.87
115Apr 2029$656.55$875.68$1,532.23$191,097.32
116May 2029$659.55$872.68$1,532.23$190,437.77
117Jun 2029$662.56$869.67$1,532.23$189,775.21
118Jul 2029$665.59$866.64$1,532.23$189,109.62
119Aug 2029$668.63$863.60$1,532.23$188,440.99
120Sep 2029$671.68$860.55$1,532.23$187,769.31
121Oct 2029$674.75$857.48$1,532.23$187,094.56
122Nov 2029$677.83$854.40$1,532.23$186,416.73
123Dec 2029$680.93$851.30$1,532.23$185,735.80
2029 Total$7,969.88$10,416.88$18,386.76
124Jan 2030$684.04$848.19$1,532.23$185,051.76
125Feb 2030$687.16$845.07$1,532.23$184,364.60
126Mar 2030$690.30$841.93$1,532.23$183,674.30
127Apr 2030$693.45$838.78$1,532.23$182,980.85
128May 2030$696.62$835.61$1,532.23$182,284.23
129Jun 2030$699.80$832.43$1,532.23$181,584.43
130Jul 2030$702.99$829.24$1,532.23$180,881.44
131Aug 2030$706.20$826.03$1,532.23$180,175.24
132Sep 2030$709.43$822.80$1,532.23$179,465.81
133Oct 2030$712.67$819.56$1,532.23$178,753.14
134Nov 2030$715.92$816.31$1,532.23$178,037.22
135Dec 2030$719.19$813.04$1,532.23$177,318.03
2030 Total$8,417.77$9,968.99$18,386.76
136Jan 2031$722.48$809.75$1,532.23$176,595.55
137Feb 2031$725.78$806.45$1,532.23$175,869.77
138Mar 2031$729.09$803.14$1,532.23$175,140.68
139Apr 2031$732.42$799.81$1,532.23$174,408.26
140May 2031$735.77$796.46$1,532.23$173,672.49
141Jun 2031$739.13$793.10$1,532.23$172,933.36
142Jul 2031$742.50$789.73$1,532.23$172,190.86
143Aug 2031$745.89$786.34$1,532.23$171,444.97
144Sep 2031$749.30$782.93$1,532.23$170,695.67
145Oct 2031$752.72$779.51$1,532.23$169,942.95
146Nov 2031$756.16$776.07$1,532.23$169,186.79
147Dec 2031$759.61$772.62$1,532.23$168,427.18
2031 Total$8,890.85$9,495.91$18,386.76
148Jan 2032$763.08$769.15$1,532.23$167,664.10
149Feb 2032$766.56$765.67$1,532.23$166,897.54
150Mar 2032$770.06$762.17$1,532.23$166,127.48
151Apr 2032$773.58$758.65$1,532.23$165,353.90
152May 2032$777.11$755.12$1,532.23$164,576.79
153Jun 2032$780.66$751.57$1,532.23$163,796.13
154Jul 2032$784.23$748.00$1,532.23$163,011.90
155Aug 2032$787.81$744.42$1,532.23$162,224.09
156Sep 2032$791.41$740.82$1,532.23$161,432.68
157Oct 2032$795.02$737.21$1,532.23$160,637.66
158Nov 2032$798.65$733.58$1,532.23$159,839.01
159Dec 2032$802.30$729.93$1,532.23$159,036.71
2032 Total$9,390.47$8,996.29$18,386.76
160Jan 2033$805.96$726.27$1,532.23$158,230.75
161Feb 2033$809.64$722.59$1,532.23$157,421.11
162Mar 2033$813.34$718.89$1,532.23$156,607.77
163Apr 2033$817.05$715.18$1,532.23$155,790.72
164May 2033$820.79$711.44$1,532.23$154,969.93
165Jun 2033$824.53$707.70$1,532.23$154,145.40
166Jul 2033$828.30$703.93$1,532.23$153,317.10
167Aug 2033$832.08$700.15$1,532.23$152,485.02
168Sep 2033$835.88$696.35$1,532.23$151,649.14
169Oct 2033$839.70$692.53$1,532.23$150,809.44
170Nov 2033$843.53$688.70$1,532.23$149,965.91
171Dec 2033$847.39$684.84$1,532.23$149,118.52
2033 Total$9,918.19$8,468.57$18,386.76
172Jan 2034$851.26$680.97$1,532.23$148,267.26
173Feb 2034$855.14$677.09$1,532.23$147,412.12
174Mar 2034$859.05$673.18$1,532.23$146,553.07
175Apr 2034$862.97$669.26$1,532.23$145,690.10
176May 2034$866.91$665.32$1,532.23$144,823.19
177Jun 2034$870.87$661.36$1,532.23$143,952.32
178Jul 2034$874.85$657.38$1,532.23$143,077.47
179Aug 2034$878.84$653.39$1,532.23$142,198.63
180Sep 2034$882.86$649.37$1,532.23$141,315.77
181Oct 2034$886.89$645.34$1,532.23$140,428.88
182Nov 2034$890.94$641.29$1,532.23$139,537.94
183Dec 2034$895.01$637.22$1,532.23$138,642.93
2034 Total$10,475.59$7,911.17$18,386.76
184Jan 2035$899.09$633.14$1,532.23$137,743.84
185Feb 2035$903.20$629.03$1,532.23$136,840.64
186Mar 2035$907.32$624.91$1,532.23$135,933.32
187Apr 2035$911.47$620.76$1,532.23$135,021.85
188May 2035$915.63$616.60$1,532.23$134,106.22
189Jun 2035$919.81$612.42$1,532.23$133,186.41
190Jul 2035$924.01$608.22$1,532.23$132,262.40
191Aug 2035$928.23$604.00$1,532.23$131,334.17
192Sep 2035$932.47$599.76$1,532.23$130,401.70
193Oct 2035$936.73$595.50$1,532.23$129,464.97
194Nov 2035$941.01$591.22$1,532.23$128,523.96
195Dec 2035$945.30$586.93$1,532.23$127,578.66
2035 Total$11,064.27$7,322.49$18,386.76
196Jan 2036$949.62$582.61$1,532.23$126,629.04
197Feb 2036$953.96$578.27$1,532.23$125,675.08
198Mar 2036$958.31$573.92$1,532.23$124,716.77
199Apr 2036$962.69$569.54$1,532.23$123,754.08
200May 2036$967.09$565.14$1,532.23$122,786.99
201Jun 2036$971.50$560.73$1,532.23$121,815.49
202Jul 2036$975.94$556.29$1,532.23$120,839.55
203Aug 2036$980.40$551.83$1,532.23$119,859.15
204Sep 2036$984.87$547.36$1,532.23$118,874.28
205Oct 2036$989.37$542.86$1,532.23$117,884.91
206Nov 2036$993.89$538.34$1,532.23$116,891.02
207Dec 2036$998.43$533.80$1,532.23$115,892.59
2036 Total$11,686.07$6,700.69$18,386.76
208Jan 2037$1,002.99$529.24$1,532.23$114,889.60
209Feb 2037$1,007.57$524.66$1,532.23$113,882.03
210Mar 2037$1,012.17$520.06$1,532.23$112,869.86
211Apr 2037$1,016.79$515.44$1,532.23$111,853.07
212May 2037$1,021.43$510.80$1,532.23$110,831.64
213Jun 2037$1,026.10$506.13$1,532.23$109,805.54
214Jul 2037$1,030.78$501.45$1,532.23$108,774.76
215Aug 2037$1,035.49$496.74$1,532.23$107,739.27
216Sep 2037$1,040.22$492.01$1,532.23$106,699.05
217Oct 2037$1,044.97$487.26$1,532.23$105,654.08
218Nov 2037$1,049.74$482.49$1,532.23$104,604.34
219Dec 2037$1,054.54$477.69$1,532.23$103,549.80
2037 Total$12,342.79$6,043.97$18,386.76
220Jan 2038$1,059.35$472.88$1,532.23$102,490.45
221Feb 2038$1,064.19$468.04$1,532.23$101,426.26
222Mar 2038$1,069.05$463.18$1,532.23$100,357.21
223Apr 2038$1,073.93$458.30$1,532.23$99,283.28
224May 2038$1,078.84$453.39$1,532.23$98,204.44
225Jun 2038$1,083.76$448.47$1,532.23$97,120.68
226Jul 2038$1,088.71$443.52$1,532.23$96,031.97
227Aug 2038$1,093.68$438.55$1,532.23$94,938.29
228Sep 2038$1,098.68$433.55$1,532.23$93,839.61
229Oct 2038$1,103.70$428.53$1,532.23$92,735.91
230Nov 2038$1,108.74$423.49$1,532.23$91,627.17
231Dec 2038$1,113.80$418.43$1,532.23$90,513.37
2038 Total$13,036.43$5,350.33$18,386.76
232Jan 2039$1,118.89$413.34$1,532.23$89,394.48
233Feb 2039$1,124.00$408.23$1,532.23$88,270.48
234Mar 2039$1,129.13$403.10$1,532.23$87,141.35
235Apr 2039$1,134.28$397.95$1,532.23$86,007.07
236May 2039$1,139.46$392.77$1,532.23$84,867.61
237Jun 2039$1,144.67$387.56$1,532.23$83,722.94
238Jul 2039$1,149.90$382.33$1,532.23$82,573.04
239Aug 2039$1,155.15$377.08$1,532.23$81,417.89
240Sep 2039$1,160.42$371.81$1,532.23$80,257.47
241Oct 2039$1,165.72$366.51$1,532.23$79,091.75
242Nov 2039$1,171.04$361.19$1,532.23$77,920.71
243Dec 2039$1,176.39$355.84$1,532.23$76,744.32
2039 Total$13,769.05$4,617.71$18,386.76
244Jan 2040$1,181.76$350.47$1,532.23$75,562.56
245Feb 2040$1,187.16$345.07$1,532.23$74,375.40
246Mar 2040$1,192.58$339.65$1,532.23$73,182.82
247Apr 2040$1,198.03$334.20$1,532.23$71,984.79
248May 2040$1,203.50$328.73$1,532.23$70,781.29
249Jun 2040$1,209.00$323.23$1,532.23$69,572.29
250Jul 2040$1,214.52$317.71$1,532.23$68,357.77
251Aug 2040$1,220.06$312.17$1,532.23$67,137.71
252Sep 2040$1,225.63$306.60$1,532.23$65,912.08
253Oct 2040$1,231.23$301.00$1,532.23$64,680.85
254Nov 2040$1,236.85$295.38$1,532.23$63,444.00
255Dec 2040$1,242.50$289.73$1,532.23$62,201.50
2040 Total$14,542.82$3,843.94$18,386.76
256Jan 2041$1,248.18$284.05$1,532.23$60,953.32
257Feb 2041$1,253.88$278.35$1,532.23$59,699.44
258Mar 2041$1,259.60$272.63$1,532.23$58,439.84
259Apr 2041$1,265.35$266.88$1,532.23$57,174.49
260May 2041$1,271.13$261.10$1,532.23$55,903.36
261Jun 2041$1,276.94$255.29$1,532.23$54,626.42
262Jul 2041$1,282.77$249.46$1,532.23$53,343.65
263Aug 2041$1,288.63$243.60$1,532.23$52,055.02
264Sep 2041$1,294.51$237.72$1,532.23$50,760.51
265Oct 2041$1,300.42$231.81$1,532.23$49,460.09
266Nov 2041$1,306.36$225.87$1,532.23$48,153.73
267Dec 2041$1,312.33$219.90$1,532.23$46,841.40
2041 Total$15,360.1$3,026.66$18,386.76
268Jan 2042$1,318.32$213.91$1,532.23$45,523.08
269Feb 2042$1,324.34$207.89$1,532.23$44,198.74
270Mar 2042$1,330.39$201.84$1,532.23$42,868.35
271Apr 2042$1,336.46$195.77$1,532.23$41,531.89
272May 2042$1,342.57$189.66$1,532.23$40,189.32
273Jun 2042$1,348.70$183.53$1,532.23$38,840.62
274Jul 2042$1,354.86$177.37$1,532.23$37,485.76
275Aug 2042$1,361.05$171.18$1,532.23$36,124.71
276Sep 2042$1,367.26$164.97$1,532.23$34,757.45
277Oct 2042$1,373.50$158.73$1,532.23$33,383.95
278Nov 2042$1,379.78$152.45$1,532.23$32,004.17
279Dec 2042$1,386.08$146.15$1,532.23$30,618.09
2042 Total$16,223.31$2,163.45$18,386.76
280Jan 2043$1,392.41$139.82$1,532.23$29,225.68
281Feb 2043$1,398.77$133.46$1,532.23$27,826.91
282Mar 2043$1,405.15$127.08$1,532.23$26,421.76
283Apr 2043$1,411.57$120.66$1,532.23$25,010.19
284May 2043$1,418.02$114.21$1,532.23$23,592.17
285Jun 2043$1,424.49$107.74$1,532.23$22,167.68
286Jul 2043$1,431.00$101.23$1,532.23$20,736.68
287Aug 2043$1,437.53$94.70$1,532.23$19,299.15
288Sep 2043$1,444.10$88.13$1,532.23$17,855.05
289Oct 2043$1,450.69$81.54$1,532.23$16,404.36
290Nov 2043$1,457.32$74.91$1,532.23$14,947.04
291Dec 2043$1,463.97$68.26$1,532.23$13,483.07
2043 Total$17,135.02$1,251.74$18,386.76
292Jan 2044$1,470.66$61.57$1,532.23$12,012.41
293Feb 2044$1,477.37$54.86$1,532.23$10,535.04
294Mar 2044$1,484.12$48.11$1,532.23$9,050.92
295Apr 2044$1,490.90$41.33$1,532.23$7,560.02
296May 2044$1,497.71$34.52$1,532.23$6,062.31
297Jun 2044$1,504.55$27.68$1,532.23$4,557.76
298Jul 2044$1,511.42$20.81$1,532.23$3,046.34
299Aug 2044$1,518.32$13.91$1,532.23$1,528.02
300Sep 2044$1,525.25$6.98$1,532.23$2.77
2044 Total$13,480.3$309.77$13,790.07
Compare your product with the big 4 banks, or add more products to compare
As seen on