Rocket Repay Home Loan (Interest Only) from Westpac

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
5.42%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,355
Number of Repayments
300
Total Interest Paid
$106,500
Total repayments
$406,500
DatePrincipleInterestPaymentBalance
1Dec 2019$472.96$1,355.00$1,827.96$299,527.04
2019 Total$472.96$1,355$1,827.96
2Jan 2020$475.10$1,352.86$1,827.96$299,051.94
3Feb 2020$477.24$1,350.72$1,827.96$298,574.70
4Mar 2020$479.40$1,348.56$1,827.96$298,095.30
5Apr 2020$481.56$1,346.40$1,827.96$297,613.74
6May 2020$483.74$1,344.22$1,827.96$297,130.00
7Jun 2020$485.92$1,342.04$1,827.96$296,644.08
8Jul 2020$488.12$1,339.84$1,827.96$296,155.96
9Aug 2020$490.32$1,337.64$1,827.96$295,665.64
10Sep 2020$492.54$1,335.42$1,827.96$295,173.10
11Oct 2020$494.76$1,333.20$1,827.96$294,678.34
12Nov 2020$497.00$1,330.96$1,827.96$294,181.34
13Dec 2020$499.24$1,328.72$1,827.96$293,682.10
2020 Total$5,844.94$16,090.58$21,935.52
14Jan 2021$501.50$1,326.46$1,827.96$293,180.60
15Feb 2021$503.76$1,324.20$1,827.96$292,676.84
16Mar 2021$506.04$1,321.92$1,827.96$292,170.80
17Apr 2021$508.32$1,319.64$1,827.96$291,662.48
18May 2021$510.62$1,317.34$1,827.96$291,151.86
19Jun 2021$512.92$1,315.04$1,827.96$290,638.94
20Jul 2021$515.24$1,312.72$1,827.96$290,123.70
21Aug 2021$517.57$1,310.39$1,827.96$289,606.13
22Sep 2021$519.91$1,308.05$1,827.96$289,086.22
23Oct 2021$522.25$1,305.71$1,827.96$288,563.97
24Nov 2021$524.61$1,303.35$1,827.96$288,039.36
25Dec 2021$526.98$1,300.98$1,827.96$287,512.38
2021 Total$6,169.72$15,765.8$21,935.52
26Jan 2022$529.36$1,298.60$1,827.96$286,983.02
27Feb 2022$531.75$1,296.21$1,827.96$286,451.27
28Mar 2022$534.16$1,293.80$1,827.96$285,917.11
29Apr 2022$536.57$1,291.39$1,827.96$285,380.54
30May 2022$538.99$1,288.97$1,827.96$284,841.55
31Jun 2022$541.43$1,286.53$1,827.96$284,300.12
32Jul 2022$543.87$1,284.09$1,827.96$283,756.25
33Aug 2022$546.33$1,281.63$1,827.96$283,209.92
34Sep 2022$548.80$1,279.16$1,827.96$282,661.12
35Oct 2022$551.27$1,276.69$1,827.96$282,109.85
36Nov 2022$553.76$1,274.20$1,827.96$281,556.09
37Dec 2022$556.26$1,271.70$1,827.96$280,999.83
2022 Total$6,512.55$15,422.97$21,935.52
38Jan 2023$558.78$1,269.18$1,827.96$280,441.05
39Feb 2023$561.30$1,266.66$1,827.96$279,879.75
40Mar 2023$563.84$1,264.12$1,827.96$279,315.91
41Apr 2023$566.38$1,261.58$1,827.96$278,749.53
42May 2023$568.94$1,259.02$1,827.96$278,180.59
43Jun 2023$571.51$1,256.45$1,827.96$277,609.08
44Jul 2023$574.09$1,253.87$1,827.96$277,034.99
45Aug 2023$576.69$1,251.27$1,827.96$276,458.30
46Sep 2023$579.29$1,248.67$1,827.96$275,879.01
47Oct 2023$581.91$1,246.05$1,827.96$275,297.10
48Nov 2023$584.53$1,243.43$1,827.96$274,712.57
49Dec 2023$587.17$1,240.79$1,827.96$274,125.40
2023 Total$6,874.43$15,061.09$21,935.52
50Jan 2024$589.83$1,238.13$1,827.96$273,535.57
51Feb 2024$592.49$1,235.47$1,827.96$272,943.08
52Mar 2024$595.17$1,232.79$1,827.96$272,347.91
53Apr 2024$597.86$1,230.10$1,827.96$271,750.05
54May 2024$600.56$1,227.40$1,827.96$271,149.49
55Jun 2024$603.27$1,224.69$1,827.96$270,546.22
56Jul 2024$605.99$1,221.97$1,827.96$269,940.23
57Aug 2024$608.73$1,219.23$1,827.96$269,331.50
58Sep 2024$611.48$1,216.48$1,827.96$268,720.02
59Oct 2024$614.24$1,213.72$1,827.96$268,105.78
60Nov 2024$617.02$1,210.94$1,827.96$267,488.76
61Dec 2024$619.80$1,208.16$1,827.96$266,868.96
2024 Total$7,256.44$14,679.08$21,935.52
62Jan 2025$622.60$1,205.36$1,827.96$266,246.36
63Feb 2025$625.41$1,202.55$1,827.96$265,620.95
64Mar 2025$628.24$1,199.72$1,827.96$264,992.71
65Apr 2025$631.08$1,196.88$1,827.96$264,361.63
66May 2025$633.93$1,194.03$1,827.96$263,727.70
67Jun 2025$636.79$1,191.17$1,827.96$263,090.91
68Jul 2025$639.67$1,188.29$1,827.96$262,451.24
69Aug 2025$642.56$1,185.40$1,827.96$261,808.68
70Sep 2025$645.46$1,182.50$1,827.96$261,163.22
71Oct 2025$648.37$1,179.59$1,827.96$260,514.85
72Nov 2025$651.30$1,176.66$1,827.96$259,863.55
73Dec 2025$654.24$1,173.72$1,827.96$259,209.31
2025 Total$7,659.65$14,275.87$21,935.52
74Jan 2026$657.20$1,170.76$1,827.96$258,552.11
75Feb 2026$660.17$1,167.79$1,827.96$257,891.94
76Mar 2026$663.15$1,164.81$1,827.96$257,228.79
77Apr 2026$666.14$1,161.82$1,827.96$256,562.65
78May 2026$669.15$1,158.81$1,827.96$255,893.50
79Jun 2026$672.17$1,155.79$1,827.96$255,221.33
80Jul 2026$675.21$1,152.75$1,827.96$254,546.12
81Aug 2026$678.26$1,149.70$1,827.96$253,867.86
82Sep 2026$681.32$1,146.64$1,827.96$253,186.54
83Oct 2026$684.40$1,143.56$1,827.96$252,502.14
84Nov 2026$687.49$1,140.47$1,827.96$251,814.65
85Dec 2026$690.60$1,137.36$1,827.96$251,124.05
2026 Total$8,085.26$13,850.26$21,935.52
86Jan 2027$693.72$1,134.24$1,827.96$250,430.33
87Feb 2027$696.85$1,131.11$1,827.96$249,733.48
88Mar 2027$700.00$1,127.96$1,827.96$249,033.48
89Apr 2027$703.16$1,124.80$1,827.96$248,330.32
90May 2027$706.33$1,121.63$1,827.96$247,623.99
91Jun 2027$709.52$1,118.44$1,827.96$246,914.47
92Jul 2027$712.73$1,115.23$1,827.96$246,201.74
93Aug 2027$715.95$1,112.01$1,827.96$245,485.79
94Sep 2027$719.18$1,108.78$1,827.96$244,766.61
95Oct 2027$722.43$1,105.53$1,827.96$244,044.18
96Nov 2027$725.69$1,102.27$1,827.96$243,318.49
97Dec 2027$728.97$1,098.99$1,827.96$242,589.52
2027 Total$8,534.53$13,400.99$21,935.52
98Jan 2028$732.26$1,095.70$1,827.96$241,857.26
99Feb 2028$735.57$1,092.39$1,827.96$241,121.69
100Mar 2028$738.89$1,089.07$1,827.96$240,382.80
101Apr 2028$742.23$1,085.73$1,827.96$239,640.57
102May 2028$745.58$1,082.38$1,827.96$238,894.99
103Jun 2028$748.95$1,079.01$1,827.96$238,146.04
104Jul 2028$752.33$1,075.63$1,827.96$237,393.71
105Aug 2028$755.73$1,072.23$1,827.96$236,637.98
106Sep 2028$759.15$1,068.81$1,827.96$235,878.83
107Oct 2028$762.57$1,065.39$1,827.96$235,116.26
108Nov 2028$766.02$1,061.94$1,827.96$234,350.24
109Dec 2028$769.48$1,058.48$1,827.96$233,580.76
2028 Total$9,008.76$12,926.76$21,935.52
110Jan 2029$772.95$1,055.01$1,827.96$232,807.81
111Feb 2029$776.44$1,051.52$1,827.96$232,031.37
112Mar 2029$779.95$1,048.01$1,827.96$231,251.42
113Apr 2029$783.47$1,044.49$1,827.96$230,467.95
114May 2029$787.01$1,040.95$1,827.96$229,680.94
115Jun 2029$790.57$1,037.39$1,827.96$228,890.37
116Jul 2029$794.14$1,033.82$1,827.96$228,096.23
117Aug 2029$797.73$1,030.23$1,827.96$227,298.50
118Sep 2029$801.33$1,026.63$1,827.96$226,497.17
119Oct 2029$804.95$1,023.01$1,827.96$225,692.22
120Nov 2029$808.58$1,019.38$1,827.96$224,883.64
121Dec 2029$812.24$1,015.72$1,827.96$224,071.40
2029 Total$9,509.36$12,426.16$21,935.52
122Jan 2030$815.90$1,012.06$1,827.96$223,255.50
123Feb 2030$819.59$1,008.37$1,827.96$222,435.91
124Mar 2030$823.29$1,004.67$1,827.96$221,612.62
125Apr 2030$827.01$1,000.95$1,827.96$220,785.61
126May 2030$830.74$997.22$1,827.96$219,954.87
127Jun 2030$834.50$993.46$1,827.96$219,120.37
128Jul 2030$838.27$989.69$1,827.96$218,282.10
129Aug 2030$842.05$985.91$1,827.96$217,440.05
130Sep 2030$845.86$982.10$1,827.96$216,594.19
131Oct 2030$849.68$978.28$1,827.96$215,744.51
132Nov 2030$853.51$974.45$1,827.96$214,891.00
133Dec 2030$857.37$970.59$1,827.96$214,033.63
2030 Total$10,037.77$11,897.75$21,935.52
134Jan 2031$861.24$966.72$1,827.96$213,172.39
135Feb 2031$865.13$962.83$1,827.96$212,307.26
136Mar 2031$869.04$958.92$1,827.96$211,438.22
137Apr 2031$872.96$955.00$1,827.96$210,565.26
138May 2031$876.91$951.05$1,827.96$209,688.35
139Jun 2031$880.87$947.09$1,827.96$208,807.48
140Jul 2031$884.85$943.11$1,827.96$207,922.63
141Aug 2031$888.84$939.12$1,827.96$207,033.79
142Sep 2031$892.86$935.10$1,827.96$206,140.93
143Oct 2031$896.89$931.07$1,827.96$205,244.04
144Nov 2031$900.94$927.02$1,827.96$204,343.10
145Dec 2031$905.01$922.95$1,827.96$203,438.09
2031 Total$10,595.54$11,339.98$21,935.52
146Jan 2032$909.10$918.86$1,827.96$202,528.99
147Feb 2032$913.20$914.76$1,827.96$201,615.79
148Mar 2032$917.33$910.63$1,827.96$200,698.46
149Apr 2032$921.47$906.49$1,827.96$199,776.99
150May 2032$925.63$902.33$1,827.96$198,851.36
151Jun 2032$929.81$898.15$1,827.96$197,921.55
152Jul 2032$934.01$893.95$1,827.96$196,987.54
153Aug 2032$938.23$889.73$1,827.96$196,049.31
154Sep 2032$942.47$885.49$1,827.96$195,106.84
155Oct 2032$946.73$881.23$1,827.96$194,160.11
156Nov 2032$951.00$876.96$1,827.96$193,209.11
157Dec 2032$955.30$872.66$1,827.96$192,253.81
2032 Total$11,184.28$10,751.24$21,935.52
158Jan 2033$959.61$868.35$1,827.96$191,294.20
159Feb 2033$963.95$864.01$1,827.96$190,330.25
160Mar 2033$968.30$859.66$1,827.96$189,361.95
161Apr 2033$972.68$855.28$1,827.96$188,389.27
162May 2033$977.07$850.89$1,827.96$187,412.20
163Jun 2033$981.48$846.48$1,827.96$186,430.72
164Jul 2033$985.91$842.05$1,827.96$185,444.81
165Aug 2033$990.37$837.59$1,827.96$184,454.44
166Sep 2033$994.84$833.12$1,827.96$183,459.60
167Oct 2033$999.33$828.63$1,827.96$182,460.27
168Nov 2033$1,003.85$824.11$1,827.96$181,456.42
169Dec 2033$1,008.38$819.58$1,827.96$180,448.04
2033 Total$11,805.77$10,129.75$21,935.52
170Jan 2034$1,012.94$815.02$1,827.96$179,435.10
171Feb 2034$1,017.51$810.45$1,827.96$178,417.59
172Mar 2034$1,022.11$805.85$1,827.96$177,395.48
173Apr 2034$1,026.72$801.24$1,827.96$176,368.76
174May 2034$1,031.36$796.60$1,827.96$175,337.40
175Jun 2034$1,036.02$791.94$1,827.96$174,301.38
176Jul 2034$1,040.70$787.26$1,827.96$173,260.68
177Aug 2034$1,045.40$782.56$1,827.96$172,215.28
178Sep 2034$1,050.12$777.84$1,827.96$171,165.16
179Oct 2034$1,054.86$773.10$1,827.96$170,110.30
180Nov 2034$1,059.63$768.33$1,827.96$169,050.67
181Dec 2034$1,064.41$763.55$1,827.96$167,986.26
2034 Total$12,461.78$9,473.74$21,935.52
182Jan 2035$1,069.22$758.74$1,827.96$166,917.04
183Feb 2035$1,074.05$753.91$1,827.96$165,842.99
184Mar 2035$1,078.90$749.06$1,827.96$164,764.09
185Apr 2035$1,083.78$744.18$1,827.96$163,680.31
186May 2035$1,088.67$739.29$1,827.96$162,591.64
187Jun 2035$1,093.59$734.37$1,827.96$161,498.05
188Jul 2035$1,098.53$729.43$1,827.96$160,399.52
189Aug 2035$1,103.49$724.47$1,827.96$159,296.03
190Sep 2035$1,108.47$719.49$1,827.96$158,187.56
191Oct 2035$1,113.48$714.48$1,827.96$157,074.08
192Nov 2035$1,118.51$709.45$1,827.96$155,955.57
193Dec 2035$1,123.56$704.40$1,827.96$154,832.01
2035 Total$13,154.25$8,781.27$21,935.52
194Jan 2036$1,128.64$699.32$1,827.96$153,703.37
195Feb 2036$1,133.73$694.23$1,827.96$152,569.64
196Mar 2036$1,138.85$689.11$1,827.96$151,430.79
197Apr 2036$1,144.00$683.96$1,827.96$150,286.79
198May 2036$1,149.16$678.80$1,827.96$149,137.63
199Jun 2036$1,154.36$673.60$1,827.96$147,983.27
200Jul 2036$1,159.57$668.39$1,827.96$146,823.70
201Aug 2036$1,164.81$663.15$1,827.96$145,658.89
202Sep 2036$1,170.07$657.89$1,827.96$144,488.82
203Oct 2036$1,175.35$652.61$1,827.96$143,313.47
204Nov 2036$1,180.66$647.30$1,827.96$142,132.81
205Dec 2036$1,185.99$641.97$1,827.96$140,946.82
2036 Total$13,885.19$8,050.33$21,935.52
206Jan 2037$1,191.35$636.61$1,827.96$139,755.47
207Feb 2037$1,196.73$631.23$1,827.96$138,558.74
208Mar 2037$1,202.14$625.82$1,827.96$137,356.60
209Apr 2037$1,207.57$620.39$1,827.96$136,149.03
210May 2037$1,213.02$614.94$1,827.96$134,936.01
211Jun 2037$1,218.50$609.46$1,827.96$133,717.51
212Jul 2037$1,224.00$603.96$1,827.96$132,493.51
213Aug 2037$1,229.53$598.43$1,827.96$131,263.98
214Sep 2037$1,235.08$592.88$1,827.96$130,028.90
215Oct 2037$1,240.66$587.30$1,827.96$128,788.24
216Nov 2037$1,246.27$581.69$1,827.96$127,541.97
217Dec 2037$1,251.90$576.06$1,827.96$126,290.07
2037 Total$14,656.75$7,278.77$21,935.52
218Jan 2038$1,257.55$570.41$1,827.96$125,032.52
219Feb 2038$1,263.23$564.73$1,827.96$123,769.29
220Mar 2038$1,268.94$559.02$1,827.96$122,500.35
221Apr 2038$1,274.67$553.29$1,827.96$121,225.68
222May 2038$1,280.42$547.54$1,827.96$119,945.26
223Jun 2038$1,286.21$541.75$1,827.96$118,659.05
224Jul 2038$1,292.02$535.94$1,827.96$117,367.03
225Aug 2038$1,297.85$530.11$1,827.96$116,069.18
226Sep 2038$1,303.71$524.25$1,827.96$114,765.47
227Oct 2038$1,309.60$518.36$1,827.96$113,455.87
228Nov 2038$1,315.52$512.44$1,827.96$112,140.35
229Dec 2038$1,321.46$506.50$1,827.96$110,818.89
2038 Total$15,471.18$6,464.34$21,935.52
230Jan 2039$1,327.43$500.53$1,827.96$109,491.46
231Feb 2039$1,333.42$494.54$1,827.96$108,158.04
232Mar 2039$1,339.45$488.51$1,827.96$106,818.59
233Apr 2039$1,345.50$482.46$1,827.96$105,473.09
234May 2039$1,351.57$476.39$1,827.96$104,121.52
235Jun 2039$1,357.68$470.28$1,827.96$102,763.84
236Jul 2039$1,363.81$464.15$1,827.96$101,400.03
237Aug 2039$1,369.97$457.99$1,827.96$100,030.06
238Sep 2039$1,376.16$451.80$1,827.96$98,653.90
239Oct 2039$1,382.37$445.59$1,827.96$97,271.53
240Nov 2039$1,388.62$439.34$1,827.96$95,882.91
241Dec 2039$1,394.89$433.07$1,827.96$94,488.02
2039 Total$16,330.87$5,604.65$21,935.52
242Jan 2040$1,401.19$426.77$1,827.96$93,086.83
243Feb 2040$1,407.52$420.44$1,827.96$91,679.31
244Mar 2040$1,413.88$414.08$1,827.96$90,265.43
245Apr 2040$1,420.26$407.70$1,827.96$88,845.17
246May 2040$1,426.68$401.28$1,827.96$87,418.49
247Jun 2040$1,433.12$394.84$1,827.96$85,985.37
248Jul 2040$1,439.59$388.37$1,827.96$84,545.78
249Aug 2040$1,446.09$381.87$1,827.96$83,099.69
250Sep 2040$1,452.63$375.33$1,827.96$81,647.06
251Oct 2040$1,459.19$368.77$1,827.96$80,187.87
252Nov 2040$1,465.78$362.18$1,827.96$78,722.09
253Dec 2040$1,472.40$355.56$1,827.96$77,249.69
2040 Total$17,238.33$4,697.19$21,935.52
254Jan 2041$1,479.05$348.91$1,827.96$75,770.64
255Feb 2041$1,485.73$342.23$1,827.96$74,284.91
256Mar 2041$1,492.44$335.52$1,827.96$72,792.47
257Apr 2041$1,499.18$328.78$1,827.96$71,293.29
258May 2041$1,505.95$322.01$1,827.96$69,787.34
259Jun 2041$1,512.75$315.21$1,827.96$68,274.59
260Jul 2041$1,519.59$308.37$1,827.96$66,755.00
261Aug 2041$1,526.45$301.51$1,827.96$65,228.55
262Sep 2041$1,533.34$294.62$1,827.96$63,695.21
263Oct 2041$1,540.27$287.69$1,827.96$62,154.94
264Nov 2041$1,547.23$280.73$1,827.96$60,607.71
265Dec 2041$1,554.22$273.74$1,827.96$59,053.49
2041 Total$18,196.2$3,739.32$21,935.52
266Jan 2042$1,561.24$266.72$1,827.96$57,492.25
267Feb 2042$1,568.29$259.67$1,827.96$55,923.96
268Mar 2042$1,575.37$252.59$1,827.96$54,348.59
269Apr 2042$1,582.49$245.47$1,827.96$52,766.10
270May 2042$1,589.63$238.33$1,827.96$51,176.47
271Jun 2042$1,596.81$231.15$1,827.96$49,579.66
272Jul 2042$1,604.03$223.93$1,827.96$47,975.63
273Aug 2042$1,611.27$216.69$1,827.96$46,364.36
274Sep 2042$1,618.55$209.41$1,827.96$44,745.81
275Oct 2042$1,625.86$202.10$1,827.96$43,119.95
276Nov 2042$1,633.20$194.76$1,827.96$41,486.75
277Dec 2042$1,640.58$187.38$1,827.96$39,846.17
2042 Total$19,207.32$2,728.2$21,935.52
278Jan 2043$1,647.99$179.97$1,827.96$38,198.18
279Feb 2043$1,655.43$172.53$1,827.96$36,542.75
280Mar 2043$1,662.91$165.05$1,827.96$34,879.84
281Apr 2043$1,670.42$157.54$1,827.96$33,209.42
282May 2043$1,677.96$150.00$1,827.96$31,531.46
283Jun 2043$1,685.54$142.42$1,827.96$29,845.92
284Jul 2043$1,693.16$134.80$1,827.96$28,152.76
285Aug 2043$1,700.80$127.16$1,827.96$26,451.96
286Sep 2043$1,708.49$119.47$1,827.96$24,743.47
287Oct 2043$1,716.20$111.76$1,827.96$23,027.27
288Nov 2043$1,723.95$104.01$1,827.96$21,303.32
289Dec 2043$1,731.74$96.22$1,827.96$19,571.58
2043 Total$20,274.59$1,660.93$21,935.52
290Jan 2044$1,739.56$88.40$1,827.96$17,832.02
291Feb 2044$1,747.42$80.54$1,827.96$16,084.60
292Mar 2044$1,755.31$72.65$1,827.96$14,329.29
293Apr 2044$1,763.24$64.72$1,827.96$12,566.05
294May 2044$1,771.20$56.76$1,827.96$10,794.85
295Jun 2044$1,779.20$48.76$1,827.96$9,015.65
296Jul 2044$1,787.24$40.72$1,827.96$7,228.41
297Aug 2044$1,795.31$32.65$1,827.96$5,433.10
298Sep 2044$1,803.42$24.54$1,827.96$3,629.68
299Oct 2044$1,811.57$16.39$1,827.96$1,818.11
300Nov 2044$1,818.11$8.21$1,826.32$0.00
2044 Total$19,571.58$534.34$20,105.92
Compare your product with the big 4 banks, or add more products to compare
As seen on