Rocket Repay Home Loan (Interest Only) (LVR < 70%) from Westpac

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
5.32%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,330
Number of Repayments
300
Total Interest Paid
$99,000
Total repayments
$399,000
DatePrincipleInterestPaymentBalance
1Dec 2019$480.15$1,330.00$1,810.15$299,519.85
2019 Total$480.15$1,330$1,810.15
2Jan 2020$482.28$1,327.87$1,810.15$299,037.57
3Feb 2020$484.42$1,325.73$1,810.15$298,553.15
4Mar 2020$486.56$1,323.59$1,810.15$298,066.59
5Apr 2020$488.72$1,321.43$1,810.15$297,577.87
6May 2020$490.89$1,319.26$1,810.15$297,086.98
7Jun 2020$493.06$1,317.09$1,810.15$296,593.92
8Jul 2020$495.25$1,314.90$1,810.15$296,098.67
9Aug 2020$497.45$1,312.70$1,810.15$295,601.22
10Sep 2020$499.65$1,310.50$1,810.15$295,101.57
11Oct 2020$501.87$1,308.28$1,810.15$294,599.70
12Nov 2020$504.09$1,306.06$1,810.15$294,095.61
13Dec 2020$506.33$1,303.82$1,810.15$293,589.28
2020 Total$5,930.57$15,791.23$21,721.8
14Jan 2021$508.57$1,301.58$1,810.15$293,080.71
15Feb 2021$510.83$1,299.32$1,810.15$292,569.88
16Mar 2021$513.09$1,297.06$1,810.15$292,056.79
17Apr 2021$515.36$1,294.79$1,810.15$291,541.43
18May 2021$517.65$1,292.50$1,810.15$291,023.78
19Jun 2021$519.94$1,290.21$1,810.15$290,503.84
20Jul 2021$522.25$1,287.90$1,810.15$289,981.59
21Aug 2021$524.56$1,285.59$1,810.15$289,457.03
22Sep 2021$526.89$1,283.26$1,810.15$288,930.14
23Oct 2021$529.23$1,280.92$1,810.15$288,400.91
24Nov 2021$531.57$1,278.58$1,810.15$287,869.34
25Dec 2021$533.93$1,276.22$1,810.15$287,335.41
2021 Total$6,253.87$15,467.93$21,721.8
26Jan 2022$536.30$1,273.85$1,810.15$286,799.11
27Feb 2022$538.67$1,271.48$1,810.15$286,260.44
28Mar 2022$541.06$1,269.09$1,810.15$285,719.38
29Apr 2022$543.46$1,266.69$1,810.15$285,175.92
30May 2022$545.87$1,264.28$1,810.15$284,630.05
31Jun 2022$548.29$1,261.86$1,810.15$284,081.76
32Jul 2022$550.72$1,259.43$1,810.15$283,531.04
33Aug 2022$553.16$1,256.99$1,810.15$282,977.88
34Sep 2022$555.61$1,254.54$1,810.15$282,422.27
35Oct 2022$558.08$1,252.07$1,810.15$281,864.19
36Nov 2022$560.55$1,249.60$1,810.15$281,303.64
37Dec 2022$563.04$1,247.11$1,810.15$280,740.60
2022 Total$6,594.81$15,126.99$21,721.8
38Jan 2023$565.53$1,244.62$1,810.15$280,175.07
39Feb 2023$568.04$1,242.11$1,810.15$279,607.03
40Mar 2023$570.56$1,239.59$1,810.15$279,036.47
41Apr 2023$573.09$1,237.06$1,810.15$278,463.38
42May 2023$575.63$1,234.52$1,810.15$277,887.75
43Jun 2023$578.18$1,231.97$1,810.15$277,309.57
44Jul 2023$580.74$1,229.41$1,810.15$276,728.83
45Aug 2023$583.32$1,226.83$1,810.15$276,145.51
46Sep 2023$585.90$1,224.25$1,810.15$275,559.61
47Oct 2023$588.50$1,221.65$1,810.15$274,971.11
48Nov 2023$591.11$1,219.04$1,810.15$274,380.00
49Dec 2023$593.73$1,216.42$1,810.15$273,786.27
2023 Total$6,954.33$14,767.47$21,721.8
50Jan 2024$596.36$1,213.79$1,810.15$273,189.91
51Feb 2024$599.01$1,211.14$1,810.15$272,590.90
52Mar 2024$601.66$1,208.49$1,810.15$271,989.24
53Apr 2024$604.33$1,205.82$1,810.15$271,384.91
54May 2024$607.01$1,203.14$1,810.15$270,777.90
55Jun 2024$609.70$1,200.45$1,810.15$270,168.20
56Jul 2024$612.40$1,197.75$1,810.15$269,555.80
57Aug 2024$615.12$1,195.03$1,810.15$268,940.68
58Sep 2024$617.85$1,192.30$1,810.15$268,322.83
59Oct 2024$620.59$1,189.56$1,810.15$267,702.24
60Nov 2024$623.34$1,186.81$1,810.15$267,078.90
61Dec 2024$626.10$1,184.05$1,810.15$266,452.80
2024 Total$7,333.47$14,388.33$21,721.8
62Jan 2025$628.88$1,181.27$1,810.15$265,823.92
63Feb 2025$631.66$1,178.49$1,810.15$265,192.26
64Mar 2025$634.46$1,175.69$1,810.15$264,557.80
65Apr 2025$637.28$1,172.87$1,810.15$263,920.52
66May 2025$640.10$1,170.05$1,810.15$263,280.42
67Jun 2025$642.94$1,167.21$1,810.15$262,637.48
68Jul 2025$645.79$1,164.36$1,810.15$261,991.69
69Aug 2025$648.65$1,161.50$1,810.15$261,343.04
70Sep 2025$651.53$1,158.62$1,810.15$260,691.51
71Oct 2025$654.42$1,155.73$1,810.15$260,037.09
72Nov 2025$657.32$1,152.83$1,810.15$259,379.77
73Dec 2025$660.23$1,149.92$1,810.15$258,719.54
2025 Total$7,733.26$13,988.54$21,721.8
74Jan 2026$663.16$1,146.99$1,810.15$258,056.38
75Feb 2026$666.10$1,144.05$1,810.15$257,390.28
76Mar 2026$669.05$1,141.10$1,810.15$256,721.23
77Apr 2026$672.02$1,138.13$1,810.15$256,049.21
78May 2026$675.00$1,135.15$1,810.15$255,374.21
79Jun 2026$677.99$1,132.16$1,810.15$254,696.22
80Jul 2026$681.00$1,129.15$1,810.15$254,015.22
81Aug 2026$684.02$1,126.13$1,810.15$253,331.20
82Sep 2026$687.05$1,123.10$1,810.15$252,644.15
83Oct 2026$690.09$1,120.06$1,810.15$251,954.06
84Nov 2026$693.15$1,117.00$1,810.15$251,260.91
85Dec 2026$696.23$1,113.92$1,810.15$250,564.68
2026 Total$8,154.86$13,566.94$21,721.8
86Jan 2027$699.31$1,110.84$1,810.15$249,865.37
87Feb 2027$702.41$1,107.74$1,810.15$249,162.96
88Mar 2027$705.53$1,104.62$1,810.15$248,457.43
89Apr 2027$708.66$1,101.49$1,810.15$247,748.77
90May 2027$711.80$1,098.35$1,810.15$247,036.97
91Jun 2027$714.95$1,095.20$1,810.15$246,322.02
92Jul 2027$718.12$1,092.03$1,810.15$245,603.90
93Aug 2027$721.31$1,088.84$1,810.15$244,882.59
94Sep 2027$724.50$1,085.65$1,810.15$244,158.09
95Oct 2027$727.72$1,082.43$1,810.15$243,430.37
96Nov 2027$730.94$1,079.21$1,810.15$242,699.43
97Dec 2027$734.18$1,075.97$1,810.15$241,965.25
2027 Total$8,599.43$13,122.37$21,721.8
98Jan 2028$737.44$1,072.71$1,810.15$241,227.81
99Feb 2028$740.71$1,069.44$1,810.15$240,487.10
100Mar 2028$743.99$1,066.16$1,810.15$239,743.11
101Apr 2028$747.29$1,062.86$1,810.15$238,995.82
102May 2028$750.60$1,059.55$1,810.15$238,245.22
103Jun 2028$753.93$1,056.22$1,810.15$237,491.29
104Jul 2028$757.27$1,052.88$1,810.15$236,734.02
105Aug 2028$760.63$1,049.52$1,810.15$235,973.39
106Sep 2028$764.00$1,046.15$1,810.15$235,209.39
107Oct 2028$767.39$1,042.76$1,810.15$234,442.00
108Nov 2028$770.79$1,039.36$1,810.15$233,671.21
109Dec 2028$774.21$1,035.94$1,810.15$232,897.00
2028 Total$9,068.25$12,653.55$21,721.8
110Jan 2029$777.64$1,032.51$1,810.15$232,119.36
111Feb 2029$781.09$1,029.06$1,810.15$231,338.27
112Mar 2029$784.55$1,025.60$1,810.15$230,553.72
113Apr 2029$788.03$1,022.12$1,810.15$229,765.69
114May 2029$791.52$1,018.63$1,810.15$228,974.17
115Jun 2029$795.03$1,015.12$1,810.15$228,179.14
116Jul 2029$798.56$1,011.59$1,810.15$227,380.58
117Aug 2029$802.10$1,008.05$1,810.15$226,578.48
118Sep 2029$805.65$1,004.50$1,810.15$225,772.83
119Oct 2029$809.22$1,000.93$1,810.15$224,963.61
120Nov 2029$812.81$997.34$1,810.15$224,150.80
121Dec 2029$816.41$993.74$1,810.15$223,334.39
2029 Total$9,562.61$12,159.19$21,721.8
122Jan 2030$820.03$990.12$1,810.15$222,514.36
123Feb 2030$823.67$986.48$1,810.15$221,690.69
124Mar 2030$827.32$982.83$1,810.15$220,863.37
125Apr 2030$830.99$979.16$1,810.15$220,032.38
126May 2030$834.67$975.48$1,810.15$219,197.71
127Jun 2030$838.37$971.78$1,810.15$218,359.34
128Jul 2030$842.09$968.06$1,810.15$217,517.25
129Aug 2030$845.82$964.33$1,810.15$216,671.43
130Sep 2030$849.57$960.58$1,810.15$215,821.86
131Oct 2030$853.34$956.81$1,810.15$214,968.52
132Nov 2030$857.12$953.03$1,810.15$214,111.40
133Dec 2030$860.92$949.23$1,810.15$213,250.48
2030 Total$10,083.91$11,637.89$21,721.8
134Jan 2031$864.74$945.41$1,810.15$212,385.74
135Feb 2031$868.57$941.58$1,810.15$211,517.17
136Mar 2031$872.42$937.73$1,810.15$210,644.75
137Apr 2031$876.29$933.86$1,810.15$209,768.46
138May 2031$880.18$929.97$1,810.15$208,888.28
139Jun 2031$884.08$926.07$1,810.15$208,004.20
140Jul 2031$888.00$922.15$1,810.15$207,116.20
141Aug 2031$891.93$918.22$1,810.15$206,224.27
142Sep 2031$895.89$914.26$1,810.15$205,328.38
143Oct 2031$899.86$910.29$1,810.15$204,428.52
144Nov 2031$903.85$906.30$1,810.15$203,524.67
145Dec 2031$907.86$902.29$1,810.15$202,616.81
2031 Total$10,633.67$11,088.13$21,721.8
146Jan 2032$911.88$898.27$1,810.15$201,704.93
147Feb 2032$915.92$894.23$1,810.15$200,789.01
148Mar 2032$919.99$890.16$1,810.15$199,869.02
149Apr 2032$924.06$886.09$1,810.15$198,944.96
150May 2032$928.16$881.99$1,810.15$198,016.80
151Jun 2032$932.28$877.87$1,810.15$197,084.52
152Jul 2032$936.41$873.74$1,810.15$196,148.11
153Aug 2032$940.56$869.59$1,810.15$195,207.55
154Sep 2032$944.73$865.42$1,810.15$194,262.82
155Oct 2032$948.92$861.23$1,810.15$193,313.90
156Nov 2032$953.13$857.02$1,810.15$192,360.77
157Dec 2032$957.35$852.80$1,810.15$191,403.42
2032 Total$11,213.39$10,508.41$21,721.8
158Jan 2033$961.59$848.56$1,810.15$190,441.83
159Feb 2033$965.86$844.29$1,810.15$189,475.97
160Mar 2033$970.14$840.01$1,810.15$188,505.83
161Apr 2033$974.44$835.71$1,810.15$187,531.39
162May 2033$978.76$831.39$1,810.15$186,552.63
163Jun 2033$983.10$827.05$1,810.15$185,569.53
164Jul 2033$987.46$822.69$1,810.15$184,582.07
165Aug 2033$991.84$818.31$1,810.15$183,590.23
166Sep 2033$996.23$813.92$1,810.15$182,594.00
167Oct 2033$1,000.65$809.50$1,810.15$181,593.35
168Nov 2033$1,005.09$805.06$1,810.15$180,588.26
169Dec 2033$1,009.54$800.61$1,810.15$179,578.72
2033 Total$11,824.7$9,897.1$21,721.8
170Jan 2034$1,014.02$796.13$1,810.15$178,564.70
171Feb 2034$1,018.51$791.64$1,810.15$177,546.19
172Mar 2034$1,023.03$787.12$1,810.15$176,523.16
173Apr 2034$1,027.56$782.59$1,810.15$175,495.60
174May 2034$1,032.12$778.03$1,810.15$174,463.48
175Jun 2034$1,036.70$773.45$1,810.15$173,426.78
176Jul 2034$1,041.29$768.86$1,810.15$172,385.49
177Aug 2034$1,045.91$764.24$1,810.15$171,339.58
178Sep 2034$1,050.54$759.61$1,810.15$170,289.04
179Oct 2034$1,055.20$754.95$1,810.15$169,233.84
180Nov 2034$1,059.88$750.27$1,810.15$168,173.96
181Dec 2034$1,064.58$745.57$1,810.15$167,109.38
2034 Total$12,469.34$9,252.46$21,721.8
182Jan 2035$1,069.30$740.85$1,810.15$166,040.08
183Feb 2035$1,074.04$736.11$1,810.15$164,966.04
184Mar 2035$1,078.80$731.35$1,810.15$163,887.24
185Apr 2035$1,083.58$726.57$1,810.15$162,803.66
186May 2035$1,088.39$721.76$1,810.15$161,715.27
187Jun 2035$1,093.21$716.94$1,810.15$160,622.06
188Jul 2035$1,098.06$712.09$1,810.15$159,524.00
189Aug 2035$1,102.93$707.22$1,810.15$158,421.07
190Sep 2035$1,107.82$702.33$1,810.15$157,313.25
191Oct 2035$1,112.73$697.42$1,810.15$156,200.52
192Nov 2035$1,117.66$692.49$1,810.15$155,082.86
193Dec 2035$1,122.62$687.53$1,810.15$153,960.24
2035 Total$13,149.14$8,572.66$21,721.8
194Jan 2036$1,127.59$682.56$1,810.15$152,832.65
195Feb 2036$1,132.59$677.56$1,810.15$151,700.06
196Mar 2036$1,137.61$672.54$1,810.15$150,562.45
197Apr 2036$1,142.66$667.49$1,810.15$149,419.79
198May 2036$1,147.72$662.43$1,810.15$148,272.07
199Jun 2036$1,152.81$657.34$1,810.15$147,119.26
200Jul 2036$1,157.92$652.23$1,810.15$145,961.34
201Aug 2036$1,163.05$647.10$1,810.15$144,798.29
202Sep 2036$1,168.21$641.94$1,810.15$143,630.08
203Oct 2036$1,173.39$636.76$1,810.15$142,456.69
204Nov 2036$1,178.59$631.56$1,810.15$141,278.10
205Dec 2036$1,183.82$626.33$1,810.15$140,094.28
2036 Total$13,865.96$7,855.84$21,721.8
206Jan 2037$1,189.07$621.08$1,810.15$138,905.21
207Feb 2037$1,194.34$615.81$1,810.15$137,710.87
208Mar 2037$1,199.63$610.52$1,810.15$136,511.24
209Apr 2037$1,204.95$605.20$1,810.15$135,306.29
210May 2037$1,210.29$599.86$1,810.15$134,096.00
211Jun 2037$1,215.66$594.49$1,810.15$132,880.34
212Jul 2037$1,221.05$589.10$1,810.15$131,659.29
213Aug 2037$1,226.46$583.69$1,810.15$130,432.83
214Sep 2037$1,231.90$578.25$1,810.15$129,200.93
215Oct 2037$1,237.36$572.79$1,810.15$127,963.57
216Nov 2037$1,242.84$567.31$1,810.15$126,720.73
217Dec 2037$1,248.35$561.80$1,810.15$125,472.38
2037 Total$14,621.9$7,099.9$21,721.8
218Jan 2038$1,253.89$556.26$1,810.15$124,218.49
219Feb 2038$1,259.45$550.70$1,810.15$122,959.04
220Mar 2038$1,265.03$545.12$1,810.15$121,694.01
221Apr 2038$1,270.64$539.51$1,810.15$120,423.37
222May 2038$1,276.27$533.88$1,810.15$119,147.10
223Jun 2038$1,281.93$528.22$1,810.15$117,865.17
224Jul 2038$1,287.61$522.54$1,810.15$116,577.56
225Aug 2038$1,293.32$516.83$1,810.15$115,284.24
226Sep 2038$1,299.06$511.09$1,810.15$113,985.18
227Oct 2038$1,304.82$505.33$1,810.15$112,680.36
228Nov 2038$1,310.60$499.55$1,810.15$111,369.76
229Dec 2038$1,316.41$493.74$1,810.15$110,053.35
2038 Total$15,419.03$6,302.77$21,721.8
230Jan 2039$1,322.25$487.90$1,810.15$108,731.10
231Feb 2039$1,328.11$482.04$1,810.15$107,402.99
232Mar 2039$1,334.00$476.15$1,810.15$106,068.99
233Apr 2039$1,339.91$470.24$1,810.15$104,729.08
234May 2039$1,345.85$464.30$1,810.15$103,383.23
235Jun 2039$1,351.82$458.33$1,810.15$102,031.41
236Jul 2039$1,357.81$452.34$1,810.15$100,673.60
237Aug 2039$1,363.83$446.32$1,810.15$99,309.77
238Sep 2039$1,369.88$440.27$1,810.15$97,939.89
239Oct 2039$1,375.95$434.20$1,810.15$96,563.94
240Nov 2039$1,382.05$428.10$1,810.15$95,181.89
241Dec 2039$1,388.18$421.97$1,810.15$93,793.71
2039 Total$16,259.64$5,462.16$21,721.8
242Jan 2040$1,394.33$415.82$1,810.15$92,399.38
243Feb 2040$1,400.51$409.64$1,810.15$90,998.87
244Mar 2040$1,406.72$403.43$1,810.15$89,592.15
245Apr 2040$1,412.96$397.19$1,810.15$88,179.19
246May 2040$1,419.22$390.93$1,810.15$86,759.97
247Jun 2040$1,425.51$384.64$1,810.15$85,334.46
248Jul 2040$1,431.83$378.32$1,810.15$83,902.63
249Aug 2040$1,438.18$371.97$1,810.15$82,464.45
250Sep 2040$1,444.56$365.59$1,810.15$81,019.89
251Oct 2040$1,450.96$359.19$1,810.15$79,568.93
252Nov 2040$1,457.39$352.76$1,810.15$78,111.54
253Dec 2040$1,463.86$346.29$1,810.15$76,647.68
2040 Total$17,146.03$4,575.77$21,721.8
254Jan 2041$1,470.35$339.80$1,810.15$75,177.33
255Feb 2041$1,476.86$333.29$1,810.15$73,700.47
256Mar 2041$1,483.41$326.74$1,810.15$72,217.06
257Apr 2041$1,489.99$320.16$1,810.15$70,727.07
258May 2041$1,496.59$313.56$1,810.15$69,230.48
259Jun 2041$1,503.23$306.92$1,810.15$67,727.25
260Jul 2041$1,509.89$300.26$1,810.15$66,217.36
261Aug 2041$1,516.59$293.56$1,810.15$64,700.77
262Sep 2041$1,523.31$286.84$1,810.15$63,177.46
263Oct 2041$1,530.06$280.09$1,810.15$61,647.40
264Nov 2041$1,536.85$273.30$1,810.15$60,110.55
265Dec 2041$1,543.66$266.49$1,810.15$58,566.89
2041 Total$18,080.79$3,641.01$21,721.8
266Jan 2042$1,550.50$259.65$1,810.15$57,016.39
267Feb 2042$1,557.38$252.77$1,810.15$55,459.01
268Mar 2042$1,564.28$245.87$1,810.15$53,894.73
269Apr 2042$1,571.22$238.93$1,810.15$52,323.51
270May 2042$1,578.18$231.97$1,810.15$50,745.33
271Jun 2042$1,585.18$224.97$1,810.15$49,160.15
272Jul 2042$1,592.21$217.94$1,810.15$47,567.94
273Aug 2042$1,599.27$210.88$1,810.15$45,968.67
274Sep 2042$1,606.36$203.79$1,810.15$44,362.31
275Oct 2042$1,613.48$196.67$1,810.15$42,748.83
276Nov 2042$1,620.63$189.52$1,810.15$41,128.20
277Dec 2042$1,627.81$182.34$1,810.15$39,500.39
2042 Total$19,066.5$2,655.3$21,721.8
278Jan 2043$1,635.03$175.12$1,810.15$37,865.36
279Feb 2043$1,642.28$167.87$1,810.15$36,223.08
280Mar 2043$1,649.56$160.59$1,810.15$34,573.52
281Apr 2043$1,656.87$153.28$1,810.15$32,916.65
282May 2043$1,664.22$145.93$1,810.15$31,252.43
283Jun 2043$1,671.60$138.55$1,810.15$29,580.83
284Jul 2043$1,679.01$131.14$1,810.15$27,901.82
285Aug 2043$1,686.45$123.70$1,810.15$26,215.37
286Sep 2043$1,693.93$116.22$1,810.15$24,521.44
287Oct 2043$1,701.44$108.71$1,810.15$22,820.00
288Nov 2043$1,708.98$101.17$1,810.15$21,111.02
289Dec 2043$1,716.56$93.59$1,810.15$19,394.46
2043 Total$20,105.93$1,615.87$21,721.8
290Jan 2044$1,724.17$85.98$1,810.15$17,670.29
291Feb 2044$1,731.81$78.34$1,810.15$15,938.48
292Mar 2044$1,739.49$70.66$1,810.15$14,198.99
293Apr 2044$1,747.20$62.95$1,810.15$12,451.79
294May 2044$1,754.95$55.20$1,810.15$10,696.84
295Jun 2044$1,762.73$47.42$1,810.15$8,934.11
296Jul 2044$1,770.54$39.61$1,810.15$7,163.57
297Aug 2044$1,778.39$31.76$1,810.15$5,385.18
298Sep 2044$1,786.28$23.87$1,810.15$3,598.90
299Oct 2044$1,794.19$15.96$1,810.15$1,804.71
300Nov 2044$1,802.15$8.00$1,810.15$2.56
2044 Total$19,391.9$519.75$19,911.65
Compare your product with the big 4 banks, or add more products to compare
As seen on