Rocket Repay Home Loan (Interest Only) from Westpac

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
5.57%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,160
Number of Repayments
300
Total Interest Paid
$98,000
Total repayments
$348,000
DatePrincipleInterestPaymentBalance
1Oct 2019$385.27$1,160.42$1,545.69$249,614.73
2Nov 2019$387.06$1,158.63$1,545.69$249,227.67
3Dec 2019$388.86$1,156.83$1,545.69$248,838.81
2019 Total$1,161.19$3,475.88$4,637.07
4Jan 2020$390.66$1,155.03$1,545.69$248,448.15
5Feb 2020$392.48$1,153.21$1,545.69$248,055.67
6Mar 2020$394.30$1,151.39$1,545.69$247,661.37
7Apr 2020$396.13$1,149.56$1,545.69$247,265.24
8May 2020$397.97$1,147.72$1,545.69$246,867.27
9Jun 2020$399.81$1,145.88$1,545.69$246,467.46
10Jul 2020$401.67$1,144.02$1,545.69$246,065.79
11Aug 2020$403.53$1,142.16$1,545.69$245,662.26
12Sep 2020$405.41$1,140.28$1,545.69$245,256.85
13Oct 2020$407.29$1,138.40$1,545.69$244,849.56
14Nov 2020$409.18$1,136.51$1,545.69$244,440.38
15Dec 2020$411.08$1,134.61$1,545.69$244,029.30
2020 Total$4,809.51$13,738.77$18,548.28
16Jan 2021$412.99$1,132.70$1,545.69$243,616.31
17Feb 2021$414.90$1,130.79$1,545.69$243,201.41
18Mar 2021$416.83$1,128.86$1,545.69$242,784.58
19Apr 2021$418.76$1,126.93$1,545.69$242,365.82
20May 2021$420.71$1,124.98$1,545.69$241,945.11
21Jun 2021$422.66$1,123.03$1,545.69$241,522.45
22Jul 2021$424.62$1,121.07$1,545.69$241,097.83
23Aug 2021$426.59$1,119.10$1,545.69$240,671.24
24Sep 2021$428.57$1,117.12$1,545.69$240,242.67
25Oct 2021$430.56$1,115.13$1,545.69$239,812.11
26Nov 2021$432.56$1,113.13$1,545.69$239,379.55
27Dec 2021$434.57$1,111.12$1,545.69$238,944.98
2021 Total$5,084.32$13,463.96$18,548.28
28Jan 2022$436.59$1,109.10$1,545.69$238,508.39
29Feb 2022$438.61$1,107.08$1,545.69$238,069.78
30Mar 2022$440.65$1,105.04$1,545.69$237,629.13
31Apr 2022$442.69$1,103.00$1,545.69$237,186.44
32May 2022$444.75$1,100.94$1,545.69$236,741.69
33Jun 2022$446.81$1,098.88$1,545.69$236,294.88
34Jul 2022$448.89$1,096.80$1,545.69$235,845.99
35Aug 2022$450.97$1,094.72$1,545.69$235,395.02
36Sep 2022$453.06$1,092.63$1,545.69$234,941.96
37Oct 2022$455.17$1,090.52$1,545.69$234,486.79
38Nov 2022$457.28$1,088.41$1,545.69$234,029.51
39Dec 2022$459.40$1,086.29$1,545.69$233,570.11
2022 Total$5,374.87$13,173.41$18,548.28
40Jan 2023$461.54$1,084.15$1,545.69$233,108.57
41Feb 2023$463.68$1,082.01$1,545.69$232,644.89
42Mar 2023$465.83$1,079.86$1,545.69$232,179.06
43Apr 2023$467.99$1,077.70$1,545.69$231,711.07
44May 2023$470.16$1,075.53$1,545.69$231,240.91
45Jun 2023$472.35$1,073.34$1,545.69$230,768.56
46Jul 2023$474.54$1,071.15$1,545.69$230,294.02
47Aug 2023$476.74$1,068.95$1,545.69$229,817.28
48Sep 2023$478.95$1,066.74$1,545.69$229,338.33
49Oct 2023$481.18$1,064.51$1,545.69$228,857.15
50Nov 2023$483.41$1,062.28$1,545.69$228,373.74
51Dec 2023$485.66$1,060.03$1,545.69$227,888.08
2023 Total$5,682.03$12,866.25$18,548.28
52Jan 2024$487.91$1,057.78$1,545.69$227,400.17
53Feb 2024$490.17$1,055.52$1,545.69$226,910.00
54Mar 2024$492.45$1,053.24$1,545.69$226,417.55
55Apr 2024$494.74$1,050.95$1,545.69$225,922.81
56May 2024$497.03$1,048.66$1,545.69$225,425.78
57Jun 2024$499.34$1,046.35$1,545.69$224,926.44
58Jul 2024$501.66$1,044.03$1,545.69$224,424.78
59Aug 2024$503.98$1,041.71$1,545.69$223,920.80
60Sep 2024$506.32$1,039.37$1,545.69$223,414.48
61Oct 2024$508.67$1,037.02$1,545.69$222,905.81
62Nov 2024$511.04$1,034.65$1,545.69$222,394.77
63Dec 2024$513.41$1,032.28$1,545.69$221,881.36
2024 Total$6,006.72$12,541.56$18,548.28
64Jan 2025$515.79$1,029.90$1,545.69$221,365.57
65Feb 2025$518.18$1,027.51$1,545.69$220,847.39
66Mar 2025$520.59$1,025.10$1,545.69$220,326.80
67Apr 2025$523.01$1,022.68$1,545.69$219,803.79
68May 2025$525.43$1,020.26$1,545.69$219,278.36
69Jun 2025$527.87$1,017.82$1,545.69$218,750.49
70Jul 2025$530.32$1,015.37$1,545.69$218,220.17
71Aug 2025$532.78$1,012.91$1,545.69$217,687.39
72Sep 2025$535.26$1,010.43$1,545.69$217,152.13
73Oct 2025$537.74$1,007.95$1,545.69$216,614.39
74Nov 2025$540.24$1,005.45$1,545.69$216,074.15
75Dec 2025$542.75$1,002.94$1,545.69$215,531.40
2025 Total$6,349.96$12,198.32$18,548.28
76Jan 2026$545.27$1,000.42$1,545.69$214,986.13
77Feb 2026$547.80$997.89$1,545.69$214,438.33
78Mar 2026$550.34$995.35$1,545.69$213,887.99
79Apr 2026$552.89$992.80$1,545.69$213,335.10
80May 2026$555.46$990.23$1,545.69$212,779.64
81Jun 2026$558.04$987.65$1,545.69$212,221.60
82Jul 2026$560.63$985.06$1,545.69$211,660.97
83Aug 2026$563.23$982.46$1,545.69$211,097.74
84Sep 2026$565.84$979.85$1,545.69$210,531.90
85Oct 2026$568.47$977.22$1,545.69$209,963.43
86Nov 2026$571.11$974.58$1,545.69$209,392.32
87Dec 2026$573.76$971.93$1,545.69$208,818.56
2026 Total$6,712.84$11,835.44$18,548.28
88Jan 2027$576.42$969.27$1,545.69$208,242.14
89Feb 2027$579.10$966.59$1,545.69$207,663.04
90Mar 2027$581.79$963.90$1,545.69$207,081.25
91Apr 2027$584.49$961.20$1,545.69$206,496.76
92May 2027$587.20$958.49$1,545.69$205,909.56
93Jun 2027$589.93$955.76$1,545.69$205,319.63
94Jul 2027$592.66$953.03$1,545.69$204,726.97
95Aug 2027$595.42$950.27$1,545.69$204,131.55
96Sep 2027$598.18$947.51$1,545.69$203,533.37
97Oct 2027$600.96$944.73$1,545.69$202,932.41
98Nov 2027$603.75$941.94$1,545.69$202,328.66
99Dec 2027$606.55$939.14$1,545.69$201,722.11
2027 Total$7,096.45$11,451.83$18,548.28
100Jan 2028$609.36$936.33$1,545.69$201,112.75
101Feb 2028$612.19$933.50$1,545.69$200,500.56
102Mar 2028$615.03$930.66$1,545.69$199,885.53
103Apr 2028$617.89$927.80$1,545.69$199,267.64
104May 2028$620.76$924.93$1,545.69$198,646.88
105Jun 2028$623.64$922.05$1,545.69$198,023.24
106Jul 2028$626.53$919.16$1,545.69$197,396.71
107Aug 2028$629.44$916.25$1,545.69$196,767.27
108Sep 2028$632.36$913.33$1,545.69$196,134.91
109Oct 2028$635.30$910.39$1,545.69$195,499.61
110Nov 2028$638.25$907.44$1,545.69$194,861.36
111Dec 2028$641.21$904.48$1,545.69$194,220.15
2028 Total$7,501.96$11,046.32$18,548.28
112Jan 2029$644.18$901.51$1,545.69$193,575.97
113Feb 2029$647.17$898.52$1,545.69$192,928.80
114Mar 2029$650.18$895.51$1,545.69$192,278.62
115Apr 2029$653.20$892.49$1,545.69$191,625.42
116May 2029$656.23$889.46$1,545.69$190,969.19
117Jun 2029$659.27$886.42$1,545.69$190,309.92
118Jul 2029$662.33$883.36$1,545.69$189,647.59
119Aug 2029$665.41$880.28$1,545.69$188,982.18
120Sep 2029$668.50$877.19$1,545.69$188,313.68
121Oct 2029$671.60$874.09$1,545.69$187,642.08
122Nov 2029$674.72$870.97$1,545.69$186,967.36
123Dec 2029$677.85$867.84$1,545.69$186,289.51
2029 Total$7,930.64$10,617.64$18,548.28
124Jan 2030$681.00$864.69$1,545.69$185,608.51
125Feb 2030$684.16$861.53$1,545.69$184,924.35
126Mar 2030$687.33$858.36$1,545.69$184,237.02
127Apr 2030$690.52$855.17$1,545.69$183,546.50
128May 2030$693.73$851.96$1,545.69$182,852.77
129Jun 2030$696.95$848.74$1,545.69$182,155.82
130Jul 2030$700.18$845.51$1,545.69$181,455.64
131Aug 2030$703.43$842.26$1,545.69$180,752.21
132Sep 2030$706.70$838.99$1,545.69$180,045.51
133Oct 2030$709.98$835.71$1,545.69$179,335.53
134Nov 2030$713.27$832.42$1,545.69$178,622.26
135Dec 2030$716.59$829.10$1,545.69$177,905.67
2030 Total$8,383.84$10,164.44$18,548.28
136Jan 2031$719.91$825.78$1,545.69$177,185.76
137Feb 2031$723.25$822.44$1,545.69$176,462.51
138Mar 2031$726.61$819.08$1,545.69$175,735.90
139Apr 2031$729.98$815.71$1,545.69$175,005.92
140May 2031$733.37$812.32$1,545.69$174,272.55
141Jun 2031$736.77$808.92$1,545.69$173,535.78
142Jul 2031$740.19$805.50$1,545.69$172,795.59
143Aug 2031$743.63$802.06$1,545.69$172,051.96
144Sep 2031$747.08$798.61$1,545.69$171,304.88
145Oct 2031$750.55$795.14$1,545.69$170,554.33
146Nov 2031$754.03$791.66$1,545.69$169,800.30
147Dec 2031$757.53$788.16$1,545.69$169,042.77
2031 Total$8,862.9$9,685.38$18,548.28
148Jan 2032$761.05$784.64$1,545.69$168,281.72
149Feb 2032$764.58$781.11$1,545.69$167,517.14
150Mar 2032$768.13$777.56$1,545.69$166,749.01
151Apr 2032$771.70$773.99$1,545.69$165,977.31
152May 2032$775.28$770.41$1,545.69$165,202.03
153Jun 2032$778.88$766.81$1,545.69$164,423.15
154Jul 2032$782.49$763.20$1,545.69$163,640.66
155Aug 2032$786.12$759.57$1,545.69$162,854.54
156Sep 2032$789.77$755.92$1,545.69$162,064.77
157Oct 2032$793.44$752.25$1,545.69$161,271.33
158Nov 2032$797.12$748.57$1,545.69$160,474.21
159Dec 2032$800.82$744.87$1,545.69$159,673.39
2032 Total$9,369.38$9,178.9$18,548.28
160Jan 2033$804.54$741.15$1,545.69$158,868.85
161Feb 2033$808.27$737.42$1,545.69$158,060.58
162Mar 2033$812.03$733.66$1,545.69$157,248.55
163Apr 2033$815.79$729.90$1,545.69$156,432.76
164May 2033$819.58$726.11$1,545.69$155,613.18
165Jun 2033$823.39$722.30$1,545.69$154,789.79
166Jul 2033$827.21$718.48$1,545.69$153,962.58
167Aug 2033$831.05$714.64$1,545.69$153,131.53
168Sep 2033$834.90$710.79$1,545.69$152,296.63
169Oct 2033$838.78$706.91$1,545.69$151,457.85
170Nov 2033$842.67$703.02$1,545.69$150,615.18
171Dec 2033$846.58$699.11$1,545.69$149,768.60
2033 Total$9,904.79$8,643.49$18,548.28
172Jan 2034$850.51$695.18$1,545.69$148,918.09
173Feb 2034$854.46$691.23$1,545.69$148,063.63
174Mar 2034$858.43$687.26$1,545.69$147,205.20
175Apr 2034$862.41$683.28$1,545.69$146,342.79
176May 2034$866.42$679.27$1,545.69$145,476.37
177Jun 2034$870.44$675.25$1,545.69$144,605.93
178Jul 2034$874.48$671.21$1,545.69$143,731.45
179Aug 2034$878.54$667.15$1,545.69$142,852.91
180Sep 2034$882.61$663.08$1,545.69$141,970.30
181Oct 2034$886.71$658.98$1,545.69$141,083.59
182Nov 2034$890.83$654.86$1,545.69$140,192.76
183Dec 2034$894.96$650.73$1,545.69$139,297.80
2034 Total$10,470.8$8,077.48$18,548.28
184Jan 2035$899.12$646.57$1,545.69$138,398.68
185Feb 2035$903.29$642.40$1,545.69$137,495.39
186Mar 2035$907.48$638.21$1,545.69$136,587.91
187Apr 2035$911.69$634.00$1,545.69$135,676.22
188May 2035$915.93$629.76$1,545.69$134,760.29
189Jun 2035$920.18$625.51$1,545.69$133,840.11
190Jul 2035$924.45$621.24$1,545.69$132,915.66
191Aug 2035$928.74$616.95$1,545.69$131,986.92
192Sep 2035$933.05$612.64$1,545.69$131,053.87
193Oct 2035$937.38$608.31$1,545.69$130,116.49
194Nov 2035$941.73$603.96$1,545.69$129,174.76
195Dec 2035$946.10$599.59$1,545.69$128,228.66
2035 Total$11,069.14$7,479.14$18,548.28
196Jan 2036$950.50$595.19$1,545.69$127,278.16
197Feb 2036$954.91$590.78$1,545.69$126,323.25
198Mar 2036$959.34$586.35$1,545.69$125,363.91
199Apr 2036$963.79$581.90$1,545.69$124,400.12
200May 2036$968.27$577.42$1,545.69$123,431.85
201Jun 2036$972.76$572.93$1,545.69$122,459.09
202Jul 2036$977.28$568.41$1,545.69$121,481.81
203Aug 2036$981.81$563.88$1,545.69$120,500.00
204Sep 2036$986.37$559.32$1,545.69$119,513.63
205Oct 2036$990.95$554.74$1,545.69$118,522.68
206Nov 2036$995.55$550.14$1,545.69$117,527.13
207Dec 2036$1,000.17$545.52$1,545.69$116,526.96
2036 Total$11,701.7$6,846.58$18,548.28
208Jan 2037$1,004.81$540.88$1,545.69$115,522.15
209Feb 2037$1,009.47$536.22$1,545.69$114,512.68
210Mar 2037$1,014.16$531.53$1,545.69$113,498.52
211Apr 2037$1,018.87$526.82$1,545.69$112,479.65
212May 2037$1,023.60$522.09$1,545.69$111,456.05
213Jun 2037$1,028.35$517.34$1,545.69$110,427.70
214Jul 2037$1,033.12$512.57$1,545.69$109,394.58
215Aug 2037$1,037.92$507.77$1,545.69$108,356.66
216Sep 2037$1,042.73$502.96$1,545.69$107,313.93
217Oct 2037$1,047.57$498.12$1,545.69$106,266.36
218Nov 2037$1,052.44$493.25$1,545.69$105,213.92
219Dec 2037$1,057.32$488.37$1,545.69$104,156.60
2037 Total$12,370.36$6,177.92$18,548.28
220Jan 2038$1,062.23$483.46$1,545.69$103,094.37
221Feb 2038$1,067.16$478.53$1,545.69$102,027.21
222Mar 2038$1,072.11$473.58$1,545.69$100,955.10
223Apr 2038$1,077.09$468.60$1,545.69$99,878.01
224May 2038$1,082.09$463.60$1,545.69$98,795.92
225Jun 2038$1,087.11$458.58$1,545.69$97,708.81
226Jul 2038$1,092.16$453.53$1,545.69$96,616.65
227Aug 2038$1,097.23$448.46$1,545.69$95,519.42
228Sep 2038$1,102.32$443.37$1,545.69$94,417.10
229Oct 2038$1,107.44$438.25$1,545.69$93,309.66
230Nov 2038$1,112.58$433.11$1,545.69$92,197.08
231Dec 2038$1,117.74$427.95$1,545.69$91,079.34
2038 Total$13,077.26$5,471.02$18,548.28
232Jan 2039$1,122.93$422.76$1,545.69$89,956.41
233Feb 2039$1,128.14$417.55$1,545.69$88,828.27
234Mar 2039$1,133.38$412.31$1,545.69$87,694.89
235Apr 2039$1,138.64$407.05$1,545.69$86,556.25
236May 2039$1,143.92$401.77$1,545.69$85,412.33
237Jun 2039$1,149.23$396.46$1,545.69$84,263.10
238Jul 2039$1,154.57$391.12$1,545.69$83,108.53
239Aug 2039$1,159.93$385.76$1,545.69$81,948.60
240Sep 2039$1,165.31$380.38$1,545.69$80,783.29
241Oct 2039$1,170.72$374.97$1,545.69$79,612.57
242Nov 2039$1,176.15$369.54$1,545.69$78,436.42
243Dec 2039$1,181.61$364.08$1,545.69$77,254.81
2039 Total$13,824.53$4,723.75$18,548.28
244Jan 2040$1,187.10$358.59$1,545.69$76,067.71
245Feb 2040$1,192.61$353.08$1,545.69$74,875.10
246Mar 2040$1,198.14$347.55$1,545.69$73,676.96
247Apr 2040$1,203.71$341.98$1,545.69$72,473.25
248May 2040$1,209.29$336.40$1,545.69$71,263.96
249Jun 2040$1,214.91$330.78$1,545.69$70,049.05
250Jul 2040$1,220.55$325.14$1,545.69$68,828.50
251Aug 2040$1,226.21$319.48$1,545.69$67,602.29
252Sep 2040$1,231.90$313.79$1,545.69$66,370.39
253Oct 2040$1,237.62$308.07$1,545.69$65,132.77
254Nov 2040$1,243.37$302.32$1,545.69$63,889.40
255Dec 2040$1,249.14$296.55$1,545.69$62,640.26
2040 Total$14,614.55$3,933.73$18,548.28
256Jan 2041$1,254.93$290.76$1,545.69$61,385.33
257Feb 2041$1,260.76$284.93$1,545.69$60,124.57
258Mar 2041$1,266.61$279.08$1,545.69$58,857.96
259Apr 2041$1,272.49$273.20$1,545.69$57,585.47
260May 2041$1,278.40$267.29$1,545.69$56,307.07
261Jun 2041$1,284.33$261.36$1,545.69$55,022.74
262Jul 2041$1,290.29$255.40$1,545.69$53,732.45
263Aug 2041$1,296.28$249.41$1,545.69$52,436.17
264Sep 2041$1,302.30$243.39$1,545.69$51,133.87
265Oct 2041$1,308.34$237.35$1,545.69$49,825.53
266Nov 2041$1,314.42$231.27$1,545.69$48,511.11
267Dec 2041$1,320.52$225.17$1,545.69$47,190.59
2041 Total$15,449.67$3,098.61$18,548.28
268Jan 2042$1,326.65$219.04$1,545.69$45,863.94
269Feb 2042$1,332.80$212.89$1,545.69$44,531.14
270Mar 2042$1,338.99$206.70$1,545.69$43,192.15
271Apr 2042$1,345.21$200.48$1,545.69$41,846.94
272May 2042$1,351.45$194.24$1,545.69$40,495.49
273Jun 2042$1,357.72$187.97$1,545.69$39,137.77
274Jul 2042$1,364.03$181.66$1,545.69$37,773.74
275Aug 2042$1,370.36$175.33$1,545.69$36,403.38
276Sep 2042$1,376.72$168.97$1,545.69$35,026.66
277Oct 2042$1,383.11$162.58$1,545.69$33,643.55
278Nov 2042$1,389.53$156.16$1,545.69$32,254.02
279Dec 2042$1,395.98$149.71$1,545.69$30,858.04
2042 Total$16,332.55$2,215.73$18,548.28
280Jan 2043$1,402.46$143.23$1,545.69$29,455.58
281Feb 2043$1,408.97$136.72$1,545.69$28,046.61
282Mar 2043$1,415.51$130.18$1,545.69$26,631.10
283Apr 2043$1,422.08$123.61$1,545.69$25,209.02
284May 2043$1,428.68$117.01$1,545.69$23,780.34
285Jun 2043$1,435.31$110.38$1,545.69$22,345.03
286Jul 2043$1,441.97$103.72$1,545.69$20,903.06
287Aug 2043$1,448.66$97.03$1,545.69$19,454.40
288Sep 2043$1,455.39$90.30$1,545.69$17,999.01
289Oct 2043$1,462.14$83.55$1,545.69$16,536.87
290Nov 2043$1,468.93$76.76$1,545.69$15,067.94
291Dec 2043$1,475.75$69.94$1,545.69$13,592.19
2043 Total$17,265.85$1,282.43$18,548.28
292Jan 2044$1,482.60$63.09$1,545.69$12,109.59
293Feb 2044$1,489.48$56.21$1,545.69$10,620.11
294Mar 2044$1,496.39$49.30$1,545.69$9,123.72
295Apr 2044$1,503.34$42.35$1,545.69$7,620.38
296May 2044$1,510.32$35.37$1,545.69$6,110.06
297Jun 2044$1,517.33$28.36$1,545.69$4,592.73
298Jul 2044$1,524.37$21.32$1,545.69$3,068.36
299Aug 2044$1,531.45$14.24$1,545.69$1,536.91
300Sep 2044$1,536.91$7.13$1,544.04$0.00
2044 Total$13,592.19$317.37$13,909.56
Compare your product with the big 4 banks, or add more products to compare
As seen on