Flexi Options Fixed Investment Loan (Interest Only) 4 Years from RESI Mortgage Corp

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
5.16%
Fixed - 4 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,075
Number of Repayments
300
Total Interest Paid
$72,500
Total repayments
$322,500
DatePrincipleInterestPaymentBalance
1Oct 2019$409.87$1,075.00$1,484.87$249,590.13
2Nov 2019$411.63$1,073.24$1,484.87$249,178.50
3Dec 2019$413.40$1,071.47$1,484.87$248,765.10
2019 Total$1,234.9$3,219.71$4,454.61
4Jan 2020$415.18$1,069.69$1,484.87$248,349.92
5Feb 2020$416.97$1,067.90$1,484.87$247,932.95
6Mar 2020$418.76$1,066.11$1,484.87$247,514.19
7Apr 2020$420.56$1,064.31$1,484.87$247,093.63
8May 2020$422.37$1,062.50$1,484.87$246,671.26
9Jun 2020$424.18$1,060.69$1,484.87$246,247.08
10Jul 2020$426.01$1,058.86$1,484.87$245,821.07
11Aug 2020$427.84$1,057.03$1,484.87$245,393.23
12Sep 2020$429.68$1,055.19$1,484.87$244,963.55
13Oct 2020$431.53$1,053.34$1,484.87$244,532.02
14Nov 2020$433.38$1,051.49$1,484.87$244,098.64
15Dec 2020$435.25$1,049.62$1,484.87$243,663.39
2020 Total$5,101.71$12,716.73$17,818.44
16Jan 2021$437.12$1,047.75$1,484.87$243,226.27
17Feb 2021$439.00$1,045.87$1,484.87$242,787.27
18Mar 2021$440.88$1,043.99$1,484.87$242,346.39
19Apr 2021$442.78$1,042.09$1,484.87$241,903.61
20May 2021$444.68$1,040.19$1,484.87$241,458.93
21Jun 2021$446.60$1,038.27$1,484.87$241,012.33
22Jul 2021$448.52$1,036.35$1,484.87$240,563.81
23Aug 2021$450.45$1,034.42$1,484.87$240,113.36
24Sep 2021$452.38$1,032.49$1,484.87$239,660.98
25Oct 2021$454.33$1,030.54$1,484.87$239,206.65
26Nov 2021$456.28$1,028.59$1,484.87$238,750.37
27Dec 2021$458.24$1,026.63$1,484.87$238,292.13
2021 Total$5,371.26$12,447.18$17,818.44
28Jan 2022$460.21$1,024.66$1,484.87$237,831.92
29Feb 2022$462.19$1,022.68$1,484.87$237,369.73
30Mar 2022$464.18$1,020.69$1,484.87$236,905.55
31Apr 2022$466.18$1,018.69$1,484.87$236,439.37
32May 2022$468.18$1,016.69$1,484.87$235,971.19
33Jun 2022$470.19$1,014.68$1,484.87$235,501.00
34Jul 2022$472.22$1,012.65$1,484.87$235,028.78
35Aug 2022$474.25$1,010.62$1,484.87$234,554.53
36Sep 2022$476.29$1,008.58$1,484.87$234,078.24
37Oct 2022$478.33$1,006.54$1,484.87$233,599.91
38Nov 2022$480.39$1,004.48$1,484.87$233,119.52
39Dec 2022$482.46$1,002.41$1,484.87$232,637.06
2022 Total$5,655.07$12,163.37$17,818.44
40Jan 2023$484.53$1,000.34$1,484.87$232,152.53
41Feb 2023$486.61$998.26$1,484.87$231,665.92
42Mar 2023$488.71$996.16$1,484.87$231,177.21
43Apr 2023$490.81$994.06$1,484.87$230,686.40
44May 2023$492.92$991.95$1,484.87$230,193.48
45Jun 2023$495.04$989.83$1,484.87$229,698.44
46Jul 2023$497.17$987.70$1,484.87$229,201.27
47Aug 2023$499.30$985.57$1,484.87$228,701.97
48Sep 2023$501.45$983.42$1,484.87$228,200.52
49Oct 2023$503.61$981.26$1,484.87$227,696.91
50Nov 2023$505.77$979.10$1,484.87$227,191.14
51Dec 2023$507.95$976.92$1,484.87$226,683.19
2023 Total$5,953.87$11,864.57$17,818.44
52Jan 2024$510.13$974.74$1,484.87$226,173.06
53Feb 2024$512.33$972.54$1,484.87$225,660.73
54Mar 2024$514.53$970.34$1,484.87$225,146.20
55Apr 2024$516.74$968.13$1,484.87$224,629.46
56May 2024$518.96$965.91$1,484.87$224,110.50
57Jun 2024$521.19$963.68$1,484.87$223,589.31
58Jul 2024$523.44$961.43$1,484.87$223,065.87
59Aug 2024$525.69$959.18$1,484.87$222,540.18
60Sep 2024$527.95$956.92$1,484.87$222,012.23
61Oct 2024$530.22$954.65$1,484.87$221,482.01
62Nov 2024$532.50$952.37$1,484.87$220,949.51
63Dec 2024$534.79$950.08$1,484.87$220,414.72
2024 Total$6,268.47$11,549.97$17,818.44
64Jan 2025$537.09$947.78$1,484.87$219,877.63
65Feb 2025$539.40$945.47$1,484.87$219,338.23
66Mar 2025$541.72$943.15$1,484.87$218,796.51
67Apr 2025$544.05$940.82$1,484.87$218,252.46
68May 2025$546.38$938.49$1,484.87$217,706.08
69Jun 2025$548.73$936.14$1,484.87$217,157.35
70Jul 2025$551.09$933.78$1,484.87$216,606.26
71Aug 2025$553.46$931.41$1,484.87$216,052.80
72Sep 2025$555.84$929.03$1,484.87$215,496.96
73Oct 2025$558.23$926.64$1,484.87$214,938.73
74Nov 2025$560.63$924.24$1,484.87$214,378.10
75Dec 2025$563.04$921.83$1,484.87$213,815.06
2025 Total$6,599.66$11,218.78$17,818.44
76Jan 2026$565.47$919.40$1,484.87$213,249.59
77Feb 2026$567.90$916.97$1,484.87$212,681.69
78Mar 2026$570.34$914.53$1,484.87$212,111.35
79Apr 2026$572.79$912.08$1,484.87$211,538.56
80May 2026$575.25$909.62$1,484.87$210,963.31
81Jun 2026$577.73$907.14$1,484.87$210,385.58
82Jul 2026$580.21$904.66$1,484.87$209,805.37
83Aug 2026$582.71$902.16$1,484.87$209,222.66
84Sep 2026$585.21$899.66$1,484.87$208,637.45
85Oct 2026$587.73$897.14$1,484.87$208,049.72
86Nov 2026$590.26$894.61$1,484.87$207,459.46
87Dec 2026$592.79$892.08$1,484.87$206,866.67
2026 Total$6,948.39$10,870.05$17,818.44
88Jan 2027$595.34$889.53$1,484.87$206,271.33
89Feb 2027$597.90$886.97$1,484.87$205,673.43
90Mar 2027$600.47$884.40$1,484.87$205,072.96
91Apr 2027$603.06$881.81$1,484.87$204,469.90
92May 2027$605.65$879.22$1,484.87$203,864.25
93Jun 2027$608.25$876.62$1,484.87$203,256.00
94Jul 2027$610.87$874.00$1,484.87$202,645.13
95Aug 2027$613.50$871.37$1,484.87$202,031.63
96Sep 2027$616.13$868.74$1,484.87$201,415.50
97Oct 2027$618.78$866.09$1,484.87$200,796.72
98Nov 2027$621.44$863.43$1,484.87$200,175.28
99Dec 2027$624.12$860.75$1,484.87$199,551.16
2027 Total$7,315.51$10,502.93$17,818.44
100Jan 2028$626.80$858.07$1,484.87$198,924.36
101Feb 2028$629.50$855.37$1,484.87$198,294.86
102Mar 2028$632.20$852.67$1,484.87$197,662.66
103Apr 2028$634.92$849.95$1,484.87$197,027.74
104May 2028$637.65$847.22$1,484.87$196,390.09
105Jun 2028$640.39$844.48$1,484.87$195,749.70
106Jul 2028$643.15$841.72$1,484.87$195,106.55
107Aug 2028$645.91$838.96$1,484.87$194,460.64
108Sep 2028$648.69$836.18$1,484.87$193,811.95
109Oct 2028$651.48$833.39$1,484.87$193,160.47
110Nov 2028$654.28$830.59$1,484.87$192,506.19
111Dec 2028$657.09$827.78$1,484.87$191,849.10
2028 Total$7,702.06$10,116.38$17,818.44
112Jan 2029$659.92$824.95$1,484.87$191,189.18
113Feb 2029$662.76$822.11$1,484.87$190,526.42
114Mar 2029$665.61$819.26$1,484.87$189,860.81
115Apr 2029$668.47$816.40$1,484.87$189,192.34
116May 2029$671.34$813.53$1,484.87$188,521.00
117Jun 2029$674.23$810.64$1,484.87$187,846.77
118Jul 2029$677.13$807.74$1,484.87$187,169.64
119Aug 2029$680.04$804.83$1,484.87$186,489.60
120Sep 2029$682.96$801.91$1,484.87$185,806.64
121Oct 2029$685.90$798.97$1,484.87$185,120.74
122Nov 2029$688.85$796.02$1,484.87$184,431.89
123Dec 2029$691.81$793.06$1,484.87$183,740.08
2029 Total$8,109.02$9,709.42$17,818.44
124Jan 2030$694.79$790.08$1,484.87$183,045.29
125Feb 2030$697.78$787.09$1,484.87$182,347.51
126Mar 2030$700.78$784.09$1,484.87$181,646.73
127Apr 2030$703.79$781.08$1,484.87$180,942.94
128May 2030$706.82$778.05$1,484.87$180,236.12
129Jun 2030$709.85$775.02$1,484.87$179,526.27
130Jul 2030$712.91$771.96$1,484.87$178,813.36
131Aug 2030$715.97$768.90$1,484.87$178,097.39
132Sep 2030$719.05$765.82$1,484.87$177,378.34
133Oct 2030$722.14$762.73$1,484.87$176,656.20
134Nov 2030$725.25$759.62$1,484.87$175,930.95
135Dec 2030$728.37$756.50$1,484.87$175,202.58
2030 Total$8,537.5$9,280.94$17,818.44
136Jan 2031$731.50$753.37$1,484.87$174,471.08
137Feb 2031$734.64$750.23$1,484.87$173,736.44
138Mar 2031$737.80$747.07$1,484.87$172,998.64
139Apr 2031$740.98$743.89$1,484.87$172,257.66
140May 2031$744.16$740.71$1,484.87$171,513.50
141Jun 2031$747.36$737.51$1,484.87$170,766.14
142Jul 2031$750.58$734.29$1,484.87$170,015.56
143Aug 2031$753.80$731.07$1,484.87$169,261.76
144Sep 2031$757.04$727.83$1,484.87$168,504.72
145Oct 2031$760.30$724.57$1,484.87$167,744.42
146Nov 2031$763.57$721.30$1,484.87$166,980.85
147Dec 2031$766.85$718.02$1,484.87$166,214.00
2031 Total$8,988.58$8,829.86$17,818.44
148Jan 2032$770.15$714.72$1,484.87$165,443.85
149Feb 2032$773.46$711.41$1,484.87$164,670.39
150Mar 2032$776.79$708.08$1,484.87$163,893.60
151Apr 2032$780.13$704.74$1,484.87$163,113.47
152May 2032$783.48$701.39$1,484.87$162,329.99
153Jun 2032$786.85$698.02$1,484.87$161,543.14
154Jul 2032$790.23$694.64$1,484.87$160,752.91
155Aug 2032$793.63$691.24$1,484.87$159,959.28
156Sep 2032$797.05$687.82$1,484.87$159,162.23
157Oct 2032$800.47$684.40$1,484.87$158,361.76
158Nov 2032$803.91$680.96$1,484.87$157,557.85
159Dec 2032$807.37$677.50$1,484.87$156,750.48
2032 Total$9,463.52$8,354.92$17,818.44
160Jan 2033$810.84$674.03$1,484.87$155,939.64
161Feb 2033$814.33$670.54$1,484.87$155,125.31
162Mar 2033$817.83$667.04$1,484.87$154,307.48
163Apr 2033$821.35$663.52$1,484.87$153,486.13
164May 2033$824.88$659.99$1,484.87$152,661.25
165Jun 2033$828.43$656.44$1,484.87$151,832.82
166Jul 2033$831.99$652.88$1,484.87$151,000.83
167Aug 2033$835.57$649.30$1,484.87$150,165.26
168Sep 2033$839.16$645.71$1,484.87$149,326.10
169Oct 2033$842.77$642.10$1,484.87$148,483.33
170Nov 2033$846.39$638.48$1,484.87$147,636.94
171Dec 2033$850.03$634.84$1,484.87$146,786.91
2033 Total$9,963.57$7,854.87$17,818.44
172Jan 2034$853.69$631.18$1,484.87$145,933.22
173Feb 2034$857.36$627.51$1,484.87$145,075.86
174Mar 2034$861.04$623.83$1,484.87$144,214.82
175Apr 2034$864.75$620.12$1,484.87$143,350.07
176May 2034$868.46$616.41$1,484.87$142,481.61
177Jun 2034$872.20$612.67$1,484.87$141,609.41
178Jul 2034$875.95$608.92$1,484.87$140,733.46
179Aug 2034$879.72$605.15$1,484.87$139,853.74
180Sep 2034$883.50$601.37$1,484.87$138,970.24
181Oct 2034$887.30$597.57$1,484.87$138,082.94
182Nov 2034$891.11$593.76$1,484.87$137,191.83
183Dec 2034$894.95$589.92$1,484.87$136,296.88
2034 Total$10,490.03$7,328.41$17,818.44
184Jan 2035$898.79$586.08$1,484.87$135,398.09
185Feb 2035$902.66$582.21$1,484.87$134,495.43
186Mar 2035$906.54$578.33$1,484.87$133,588.89
187Apr 2035$910.44$574.43$1,484.87$132,678.45
188May 2035$914.35$570.52$1,484.87$131,764.10
189Jun 2035$918.28$566.59$1,484.87$130,845.82
190Jul 2035$922.23$562.64$1,484.87$129,923.59
191Aug 2035$926.20$558.67$1,484.87$128,997.39
192Sep 2035$930.18$554.69$1,484.87$128,067.21
193Oct 2035$934.18$550.69$1,484.87$127,133.03
194Nov 2035$938.20$546.67$1,484.87$126,194.83
195Dec 2035$942.23$542.64$1,484.87$125,252.60
2035 Total$11,044.28$6,774.16$17,818.44
196Jan 2036$946.28$538.59$1,484.87$124,306.32
197Feb 2036$950.35$534.52$1,484.87$123,355.97
198Mar 2036$954.44$530.43$1,484.87$122,401.53
199Apr 2036$958.54$526.33$1,484.87$121,442.99
200May 2036$962.67$522.20$1,484.87$120,480.32
201Jun 2036$966.80$518.07$1,484.87$119,513.52
202Jul 2036$970.96$513.91$1,484.87$118,542.56
203Aug 2036$975.14$509.73$1,484.87$117,567.42
204Sep 2036$979.33$505.54$1,484.87$116,588.09
205Oct 2036$983.54$501.33$1,484.87$115,604.55
206Nov 2036$987.77$497.10$1,484.87$114,616.78
207Dec 2036$992.02$492.85$1,484.87$113,624.76
2036 Total$11,627.84$6,190.6$17,818.44
208Jan 2037$996.28$488.59$1,484.87$112,628.48
209Feb 2037$1,000.57$484.30$1,484.87$111,627.91
210Mar 2037$1,004.87$480.00$1,484.87$110,623.04
211Apr 2037$1,009.19$475.68$1,484.87$109,613.85
212May 2037$1,013.53$471.34$1,484.87$108,600.32
213Jun 2037$1,017.89$466.98$1,484.87$107,582.43
214Jul 2037$1,022.27$462.60$1,484.87$106,560.16
215Aug 2037$1,026.66$458.21$1,484.87$105,533.50
216Sep 2037$1,031.08$453.79$1,484.87$104,502.42
217Oct 2037$1,035.51$449.36$1,484.87$103,466.91
218Nov 2037$1,039.96$444.91$1,484.87$102,426.95
219Dec 2037$1,044.43$440.44$1,484.87$101,382.52
2037 Total$12,242.24$5,576.2$17,818.44
220Jan 2038$1,048.93$435.94$1,484.87$100,333.59
221Feb 2038$1,053.44$431.43$1,484.87$99,280.15
222Mar 2038$1,057.97$426.90$1,484.87$98,222.18
223Apr 2038$1,062.51$422.36$1,484.87$97,159.67
224May 2038$1,067.08$417.79$1,484.87$96,092.59
225Jun 2038$1,071.67$413.20$1,484.87$95,020.92
226Jul 2038$1,076.28$408.59$1,484.87$93,944.64
227Aug 2038$1,080.91$403.96$1,484.87$92,863.73
228Sep 2038$1,085.56$399.31$1,484.87$91,778.17
229Oct 2038$1,090.22$394.65$1,484.87$90,687.95
230Nov 2038$1,094.91$389.96$1,484.87$89,593.04
231Dec 2038$1,099.62$385.25$1,484.87$88,493.42
2038 Total$12,889.1$4,929.34$17,818.44
232Jan 2039$1,104.35$380.52$1,484.87$87,389.07
233Feb 2039$1,109.10$375.77$1,484.87$86,279.97
234Mar 2039$1,113.87$371.00$1,484.87$85,166.10
235Apr 2039$1,118.66$366.21$1,484.87$84,047.44
236May 2039$1,123.47$361.40$1,484.87$82,923.97
237Jun 2039$1,128.30$356.57$1,484.87$81,795.67
238Jul 2039$1,133.15$351.72$1,484.87$80,662.52
239Aug 2039$1,138.02$346.85$1,484.87$79,524.50
240Sep 2039$1,142.91$341.96$1,484.87$78,381.59
241Oct 2039$1,147.83$337.04$1,484.87$77,233.76
242Nov 2039$1,152.76$332.11$1,484.87$76,081.00
243Dec 2039$1,157.72$327.15$1,484.87$74,923.28
2039 Total$13,570.14$4,248.3$17,818.44
244Jan 2040$1,162.70$322.17$1,484.87$73,760.58
245Feb 2040$1,167.70$317.17$1,484.87$72,592.88
246Mar 2040$1,172.72$312.15$1,484.87$71,420.16
247Apr 2040$1,177.76$307.11$1,484.87$70,242.40
248May 2040$1,182.83$302.04$1,484.87$69,059.57
249Jun 2040$1,187.91$296.96$1,484.87$67,871.66
250Jul 2040$1,193.02$291.85$1,484.87$66,678.64
251Aug 2040$1,198.15$286.72$1,484.87$65,480.49
252Sep 2040$1,203.30$281.57$1,484.87$64,277.19
253Oct 2040$1,208.48$276.39$1,484.87$63,068.71
254Nov 2040$1,213.67$271.20$1,484.87$61,855.04
255Dec 2040$1,218.89$265.98$1,484.87$60,636.15
2040 Total$14,287.13$3,531.31$17,818.44
256Jan 2041$1,224.13$260.74$1,484.87$59,412.02
257Feb 2041$1,229.40$255.47$1,484.87$58,182.62
258Mar 2041$1,234.68$250.19$1,484.87$56,947.94
259Apr 2041$1,239.99$244.88$1,484.87$55,707.95
260May 2041$1,245.33$239.54$1,484.87$54,462.62
261Jun 2041$1,250.68$234.19$1,484.87$53,211.94
262Jul 2041$1,256.06$228.81$1,484.87$51,955.88
263Aug 2041$1,261.46$223.41$1,484.87$50,694.42
264Sep 2041$1,266.88$217.99$1,484.87$49,427.54
265Oct 2041$1,272.33$212.54$1,484.87$48,155.21
266Nov 2041$1,277.80$207.07$1,484.87$46,877.41
267Dec 2041$1,283.30$201.57$1,484.87$45,594.11
2041 Total$15,042.04$2,776.4$17,818.44
268Jan 2042$1,288.82$196.05$1,484.87$44,305.29
269Feb 2042$1,294.36$190.51$1,484.87$43,010.93
270Mar 2042$1,299.92$184.95$1,484.87$41,711.01
271Apr 2042$1,305.51$179.36$1,484.87$40,405.50
272May 2042$1,311.13$173.74$1,484.87$39,094.37
273Jun 2042$1,316.76$168.11$1,484.87$37,777.61
274Jul 2042$1,322.43$162.44$1,484.87$36,455.18
275Aug 2042$1,328.11$156.76$1,484.87$35,127.07
276Sep 2042$1,333.82$151.05$1,484.87$33,793.25
277Oct 2042$1,339.56$145.31$1,484.87$32,453.69
278Nov 2042$1,345.32$139.55$1,484.87$31,108.37
279Dec 2042$1,351.10$133.77$1,484.87$29,757.27
2042 Total$15,836.84$1,981.6$17,818.44
280Jan 2043$1,356.91$127.96$1,484.87$28,400.36
281Feb 2043$1,362.75$122.12$1,484.87$27,037.61
282Mar 2043$1,368.61$116.26$1,484.87$25,669.00
283Apr 2043$1,374.49$110.38$1,484.87$24,294.51
284May 2043$1,380.40$104.47$1,484.87$22,914.11
285Jun 2043$1,386.34$98.53$1,484.87$21,527.77
286Jul 2043$1,392.30$92.57$1,484.87$20,135.47
287Aug 2043$1,398.29$86.58$1,484.87$18,737.18
288Sep 2043$1,404.30$80.57$1,484.87$17,332.88
289Oct 2043$1,410.34$74.53$1,484.87$15,922.54
290Nov 2043$1,416.40$68.47$1,484.87$14,506.14
291Dec 2043$1,422.49$62.38$1,484.87$13,083.65
2043 Total$16,673.62$1,144.82$17,818.44
292Jan 2044$1,428.61$56.26$1,484.87$11,655.04
293Feb 2044$1,434.75$50.12$1,484.87$10,220.29
294Mar 2044$1,440.92$43.95$1,484.87$8,779.37
295Apr 2044$1,447.12$37.75$1,484.87$7,332.25
296May 2044$1,453.34$31.53$1,484.87$5,878.91
297Jun 2044$1,459.59$25.28$1,484.87$4,419.32
298Jul 2044$1,465.87$19.00$1,484.87$2,953.45
299Aug 2044$1,472.17$12.70$1,484.87$1,481.28
300Sep 2044$1,478.50$6.37$1,484.87$2.78
2044 Total$13,080.87$282.96$13,363.83
Compare your product with the big 4 banks, or add more products to compare
As seen on