Flexi Options Fixed Investment Loan (Interest Only) 5 Years from RESI Mortgage Corp

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
5.66%
Fixed - 5 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,179
Number of Repayments
300
Total Interest Paid
$103,700
Total repayments
$353,700
DatePrincipleInterestPaymentBalance
1Oct 2019$380.03$1,179.17$1,559.20$249,619.97
2Nov 2019$381.83$1,177.37$1,559.20$249,238.14
3Dec 2019$383.63$1,175.57$1,559.20$248,854.51
2019 Total$1,145.49$3,532.11$4,677.6
4Jan 2020$385.44$1,173.76$1,559.20$248,469.07
5Feb 2020$387.25$1,171.95$1,559.20$248,081.82
6Mar 2020$389.08$1,170.12$1,559.20$247,692.74
7Apr 2020$390.92$1,168.28$1,559.20$247,301.82
8May 2020$392.76$1,166.44$1,559.20$246,909.06
9Jun 2020$394.61$1,164.59$1,559.20$246,514.45
10Jul 2020$396.47$1,162.73$1,559.20$246,117.98
11Aug 2020$398.34$1,160.86$1,559.20$245,719.64
12Sep 2020$400.22$1,158.98$1,559.20$245,319.42
13Oct 2020$402.11$1,157.09$1,559.20$244,917.31
14Nov 2020$404.01$1,155.19$1,559.20$244,513.30
15Dec 2020$405.91$1,153.29$1,559.20$244,107.39
2020 Total$4,747.12$13,963.28$18,710.4
16Jan 2021$407.83$1,151.37$1,559.20$243,699.56
17Feb 2021$409.75$1,149.45$1,559.20$243,289.81
18Mar 2021$411.68$1,147.52$1,559.20$242,878.13
19Apr 2021$413.62$1,145.58$1,559.20$242,464.51
20May 2021$415.58$1,143.62$1,559.20$242,048.93
21Jun 2021$417.54$1,141.66$1,559.20$241,631.39
22Jul 2021$419.51$1,139.69$1,559.20$241,211.88
23Aug 2021$421.48$1,137.72$1,559.20$240,790.40
24Sep 2021$423.47$1,135.73$1,559.20$240,366.93
25Oct 2021$425.47$1,133.73$1,559.20$239,941.46
26Nov 2021$427.48$1,131.72$1,559.20$239,513.98
27Dec 2021$429.49$1,129.71$1,559.20$239,084.49
2021 Total$5,022.9$13,687.5$18,710.4
28Jan 2022$431.52$1,127.68$1,559.20$238,652.97
29Feb 2022$433.55$1,125.65$1,559.20$238,219.42
30Mar 2022$435.60$1,123.60$1,559.20$237,783.82
31Apr 2022$437.65$1,121.55$1,559.20$237,346.17
32May 2022$439.72$1,119.48$1,559.20$236,906.45
33Jun 2022$441.79$1,117.41$1,559.20$236,464.66
34Jul 2022$443.88$1,115.32$1,559.20$236,020.78
35Aug 2022$445.97$1,113.23$1,559.20$235,574.81
36Sep 2022$448.07$1,111.13$1,559.20$235,126.74
37Oct 2022$450.19$1,109.01$1,559.20$234,676.55
38Nov 2022$452.31$1,106.89$1,559.20$234,224.24
39Dec 2022$454.44$1,104.76$1,559.20$233,769.80
2022 Total$5,314.69$13,395.71$18,710.4
40Jan 2023$456.59$1,102.61$1,559.20$233,313.21
41Feb 2023$458.74$1,100.46$1,559.20$232,854.47
42Mar 2023$460.90$1,098.30$1,559.20$232,393.57
43Apr 2023$463.08$1,096.12$1,559.20$231,930.49
44May 2023$465.26$1,093.94$1,559.20$231,465.23
45Jun 2023$467.46$1,091.74$1,559.20$230,997.77
46Jul 2023$469.66$1,089.54$1,559.20$230,528.11
47Aug 2023$471.88$1,087.32$1,559.20$230,056.23
48Sep 2023$474.10$1,085.10$1,559.20$229,582.13
49Oct 2023$476.34$1,082.86$1,559.20$229,105.79
50Nov 2023$478.58$1,080.62$1,559.20$228,627.21
51Dec 2023$480.84$1,078.36$1,559.20$228,146.37
2023 Total$5,623.43$13,086.97$18,710.4
52Jan 2024$483.11$1,076.09$1,559.20$227,663.26
53Feb 2024$485.39$1,073.81$1,559.20$227,177.87
54Mar 2024$487.68$1,071.52$1,559.20$226,690.19
55Apr 2024$489.98$1,069.22$1,559.20$226,200.21
56May 2024$492.29$1,066.91$1,559.20$225,707.92
57Jun 2024$494.61$1,064.59$1,559.20$225,213.31
58Jul 2024$496.94$1,062.26$1,559.20$224,716.37
59Aug 2024$499.29$1,059.91$1,559.20$224,217.08
60Sep 2024$501.64$1,057.56$1,559.20$223,715.44
61Oct 2024$504.01$1,055.19$1,559.20$223,211.43
62Nov 2024$506.39$1,052.81$1,559.20$222,705.04
63Dec 2024$508.77$1,050.43$1,559.20$222,196.27
2024 Total$5,950.1$12,760.3$18,710.4
64Jan 2025$511.17$1,048.03$1,559.20$221,685.10
65Feb 2025$513.59$1,045.61$1,559.20$221,171.51
66Mar 2025$516.01$1,043.19$1,559.20$220,655.50
67Apr 2025$518.44$1,040.76$1,559.20$220,137.06
68May 2025$520.89$1,038.31$1,559.20$219,616.17
69Jun 2025$523.34$1,035.86$1,559.20$219,092.83
70Jul 2025$525.81$1,033.39$1,559.20$218,567.02
71Aug 2025$528.29$1,030.91$1,559.20$218,038.73
72Sep 2025$530.78$1,028.42$1,559.20$217,507.95
73Oct 2025$533.29$1,025.91$1,559.20$216,974.66
74Nov 2025$535.80$1,023.40$1,559.20$216,438.86
75Dec 2025$538.33$1,020.87$1,559.20$215,900.53
2025 Total$6,295.74$12,414.66$18,710.4
76Jan 2026$540.87$1,018.33$1,559.20$215,359.66
77Feb 2026$543.42$1,015.78$1,559.20$214,816.24
78Mar 2026$545.98$1,013.22$1,559.20$214,270.26
79Apr 2026$548.56$1,010.64$1,559.20$213,721.70
80May 2026$551.15$1,008.05$1,559.20$213,170.55
81Jun 2026$553.75$1,005.45$1,559.20$212,616.80
82Jul 2026$556.36$1,002.84$1,559.20$212,060.44
83Aug 2026$558.98$1,000.22$1,559.20$211,501.46
84Sep 2026$561.62$997.58$1,559.20$210,939.84
85Oct 2026$564.27$994.93$1,559.20$210,375.57
86Nov 2026$566.93$992.27$1,559.20$209,808.64
87Dec 2026$569.60$989.60$1,559.20$209,239.04
2026 Total$6,661.49$12,048.91$18,710.4
88Jan 2027$572.29$986.91$1,559.20$208,666.75
89Feb 2027$574.99$984.21$1,559.20$208,091.76
90Mar 2027$577.70$981.50$1,559.20$207,514.06
91Apr 2027$580.43$978.77$1,559.20$206,933.63
92May 2027$583.16$976.04$1,559.20$206,350.47
93Jun 2027$585.91$973.29$1,559.20$205,764.56
94Jul 2027$588.68$970.52$1,559.20$205,175.88
95Aug 2027$591.45$967.75$1,559.20$204,584.43
96Sep 2027$594.24$964.96$1,559.20$203,990.19
97Oct 2027$597.05$962.15$1,559.20$203,393.14
98Nov 2027$599.86$959.34$1,559.20$202,793.28
99Dec 2027$602.69$956.51$1,559.20$202,190.59
2027 Total$7,048.45$11,661.95$18,710.4
100Jan 2028$605.53$953.67$1,559.20$201,585.06
101Feb 2028$608.39$950.81$1,559.20$200,976.67
102Mar 2028$611.26$947.94$1,559.20$200,365.41
103Apr 2028$614.14$945.06$1,559.20$199,751.27
104May 2028$617.04$942.16$1,559.20$199,134.23
105Jun 2028$619.95$939.25$1,559.20$198,514.28
106Jul 2028$622.87$936.33$1,559.20$197,891.41
107Aug 2028$625.81$933.39$1,559.20$197,265.60
108Sep 2028$628.76$930.44$1,559.20$196,636.84
109Oct 2028$631.73$927.47$1,559.20$196,005.11
110Nov 2028$634.71$924.49$1,559.20$195,370.40
111Dec 2028$637.70$921.50$1,559.20$194,732.70
2028 Total$7,457.89$11,252.51$18,710.4
112Jan 2029$640.71$918.49$1,559.20$194,091.99
113Feb 2029$643.73$915.47$1,559.20$193,448.26
114Mar 2029$646.77$912.43$1,559.20$192,801.49
115Apr 2029$649.82$909.38$1,559.20$192,151.67
116May 2029$652.88$906.32$1,559.20$191,498.79
117Jun 2029$655.96$903.24$1,559.20$190,842.83
118Jul 2029$659.06$900.14$1,559.20$190,183.77
119Aug 2029$662.17$897.03$1,559.20$189,521.60
120Sep 2029$665.29$893.91$1,559.20$188,856.31
121Oct 2029$668.43$890.77$1,559.20$188,187.88
122Nov 2029$671.58$887.62$1,559.20$187,516.30
123Dec 2029$674.75$884.45$1,559.20$186,841.55
2029 Total$7,891.15$10,819.25$18,710.4
124Jan 2030$677.93$881.27$1,559.20$186,163.62
125Feb 2030$681.13$878.07$1,559.20$185,482.49
126Mar 2030$684.34$874.86$1,559.20$184,798.15
127Apr 2030$687.57$871.63$1,559.20$184,110.58
128May 2030$690.81$868.39$1,559.20$183,419.77
129Jun 2030$694.07$865.13$1,559.20$182,725.70
130Jul 2030$697.34$861.86$1,559.20$182,028.36
131Aug 2030$700.63$858.57$1,559.20$181,327.73
132Sep 2030$703.94$855.26$1,559.20$180,623.79
133Oct 2030$707.26$851.94$1,559.20$179,916.53
134Nov 2030$710.59$848.61$1,559.20$179,205.94
135Dec 2030$713.95$845.25$1,559.20$178,491.99
2030 Total$8,349.56$10,360.84$18,710.4
136Jan 2031$717.31$841.89$1,559.20$177,774.68
137Feb 2031$720.70$838.50$1,559.20$177,053.98
138Mar 2031$724.10$835.10$1,559.20$176,329.88
139Apr 2031$727.51$831.69$1,559.20$175,602.37
140May 2031$730.94$828.26$1,559.20$174,871.43
141Jun 2031$734.39$824.81$1,559.20$174,137.04
142Jul 2031$737.85$821.35$1,559.20$173,399.19
143Aug 2031$741.33$817.87$1,559.20$172,657.86
144Sep 2031$744.83$814.37$1,559.20$171,913.03
145Oct 2031$748.34$810.86$1,559.20$171,164.69
146Nov 2031$751.87$807.33$1,559.20$170,412.82
147Dec 2031$755.42$803.78$1,559.20$169,657.40
2031 Total$8,834.59$9,875.81$18,710.4
148Jan 2032$758.98$800.22$1,559.20$168,898.42
149Feb 2032$762.56$796.64$1,559.20$168,135.86
150Mar 2032$766.16$793.04$1,559.20$167,369.70
151Apr 2032$769.77$789.43$1,559.20$166,599.93
152May 2032$773.40$785.80$1,559.20$165,826.53
153Jun 2032$777.05$782.15$1,559.20$165,049.48
154Jul 2032$780.72$778.48$1,559.20$164,268.76
155Aug 2032$784.40$774.80$1,559.20$163,484.36
156Sep 2032$788.10$771.10$1,559.20$162,696.26
157Oct 2032$791.82$767.38$1,559.20$161,904.44
158Nov 2032$795.55$763.65$1,559.20$161,108.89
159Dec 2032$799.30$759.90$1,559.20$160,309.59
2032 Total$9,347.81$9,362.59$18,710.4
160Jan 2033$803.07$756.13$1,559.20$159,506.52
161Feb 2033$806.86$752.34$1,559.20$158,699.66
162Mar 2033$810.67$748.53$1,559.20$157,888.99
163Apr 2033$814.49$744.71$1,559.20$157,074.50
164May 2033$818.33$740.87$1,559.20$156,256.17
165Jun 2033$822.19$737.01$1,559.20$155,433.98
166Jul 2033$826.07$733.13$1,559.20$154,607.91
167Aug 2033$829.97$729.23$1,559.20$153,777.94
168Sep 2033$833.88$725.32$1,559.20$152,944.06
169Oct 2033$837.81$721.39$1,559.20$152,106.25
170Nov 2033$841.77$717.43$1,559.20$151,264.48
171Dec 2033$845.74$713.46$1,559.20$150,418.74
2033 Total$9,890.85$8,819.55$18,710.4
172Jan 2034$849.72$709.48$1,559.20$149,569.02
173Feb 2034$853.73$705.47$1,559.20$148,715.29
174Mar 2034$857.76$701.44$1,559.20$147,857.53
175Apr 2034$861.81$697.39$1,559.20$146,995.72
176May 2034$865.87$693.33$1,559.20$146,129.85
177Jun 2034$869.95$689.25$1,559.20$145,259.90
178Jul 2034$874.06$685.14$1,559.20$144,385.84
179Aug 2034$878.18$681.02$1,559.20$143,507.66
180Sep 2034$882.32$676.88$1,559.20$142,625.34
181Oct 2034$886.48$672.72$1,559.20$141,738.86
182Nov 2034$890.67$668.53$1,559.20$140,848.19
183Dec 2034$894.87$664.33$1,559.20$139,953.32
2034 Total$10,465.42$8,244.98$18,710.4
184Jan 2035$899.09$660.11$1,559.20$139,054.23
185Feb 2035$903.33$655.87$1,559.20$138,150.90
186Mar 2035$907.59$651.61$1,559.20$137,243.31
187Apr 2035$911.87$647.33$1,559.20$136,331.44
188May 2035$916.17$643.03$1,559.20$135,415.27
189Jun 2035$920.49$638.71$1,559.20$134,494.78
190Jul 2035$924.83$634.37$1,559.20$133,569.95
191Aug 2035$929.20$630.00$1,559.20$132,640.75
192Sep 2035$933.58$625.62$1,559.20$131,707.17
193Oct 2035$937.98$621.22$1,559.20$130,769.19
194Nov 2035$942.41$616.79$1,559.20$129,826.78
195Dec 2035$946.85$612.35$1,559.20$128,879.93
2035 Total$11,073.39$7,637.01$18,710.4
196Jan 2036$951.32$607.88$1,559.20$127,928.61
197Feb 2036$955.80$603.40$1,559.20$126,972.81
198Mar 2036$960.31$598.89$1,559.20$126,012.50
199Apr 2036$964.84$594.36$1,559.20$125,047.66
200May 2036$969.39$589.81$1,559.20$124,078.27
201Jun 2036$973.96$585.24$1,559.20$123,104.31
202Jul 2036$978.56$580.64$1,559.20$122,125.75
203Aug 2036$983.17$576.03$1,559.20$121,142.58
204Sep 2036$987.81$571.39$1,559.20$120,154.77
205Oct 2036$992.47$566.73$1,559.20$119,162.30
206Nov 2036$997.15$562.05$1,559.20$118,165.15
207Dec 2036$1,001.85$557.35$1,559.20$117,163.30
2036 Total$11,716.63$6,993.77$18,710.4
208Jan 2037$1,006.58$552.62$1,559.20$116,156.72
209Feb 2037$1,011.33$547.87$1,559.20$115,145.39
210Mar 2037$1,016.10$543.10$1,559.20$114,129.29
211Apr 2037$1,020.89$538.31$1,559.20$113,108.40
212May 2037$1,025.71$533.49$1,559.20$112,082.69
213Jun 2037$1,030.54$528.66$1,559.20$111,052.15
214Jul 2037$1,035.40$523.80$1,559.20$110,016.75
215Aug 2037$1,040.29$518.91$1,559.20$108,976.46
216Sep 2037$1,045.19$514.01$1,559.20$107,931.27
217Oct 2037$1,050.12$509.08$1,559.20$106,881.15
218Nov 2037$1,055.08$504.12$1,559.20$105,826.07
219Dec 2037$1,060.05$499.15$1,559.20$104,766.02
2037 Total$12,397.28$6,313.12$18,710.4
220Jan 2038$1,065.05$494.15$1,559.20$103,700.97
221Feb 2038$1,070.08$489.12$1,559.20$102,630.89
222Mar 2038$1,075.12$484.08$1,559.20$101,555.77
223Apr 2038$1,080.20$479.00$1,559.20$100,475.57
224May 2038$1,085.29$473.91$1,559.20$99,390.28
225Jun 2038$1,090.41$468.79$1,559.20$98,299.87
226Jul 2038$1,095.55$463.65$1,559.20$97,204.32
227Aug 2038$1,100.72$458.48$1,559.20$96,103.60
228Sep 2038$1,105.91$453.29$1,559.20$94,997.69
229Oct 2038$1,111.13$448.07$1,559.20$93,886.56
230Nov 2038$1,116.37$442.83$1,559.20$92,770.19
231Dec 2038$1,121.63$437.57$1,559.20$91,648.56
2038 Total$13,117.46$5,592.94$18,710.4
232Jan 2039$1,126.92$432.28$1,559.20$90,521.64
233Feb 2039$1,132.24$426.96$1,559.20$89,389.40
234Mar 2039$1,137.58$421.62$1,559.20$88,251.82
235Apr 2039$1,142.95$416.25$1,559.20$87,108.87
236May 2039$1,148.34$410.86$1,559.20$85,960.53
237Jun 2039$1,153.75$405.45$1,559.20$84,806.78
238Jul 2039$1,159.19$400.01$1,559.20$83,647.59
239Aug 2039$1,164.66$394.54$1,559.20$82,482.93
240Sep 2039$1,170.16$389.04$1,559.20$81,312.77
241Oct 2039$1,175.67$383.53$1,559.20$80,137.10
242Nov 2039$1,181.22$377.98$1,559.20$78,955.88
243Dec 2039$1,186.79$372.41$1,559.20$77,769.09
2039 Total$13,879.47$4,830.93$18,710.4
244Jan 2040$1,192.39$366.81$1,559.20$76,576.70
245Feb 2040$1,198.01$361.19$1,559.20$75,378.69
246Mar 2040$1,203.66$355.54$1,559.20$74,175.03
247Apr 2040$1,209.34$349.86$1,559.20$72,965.69
248May 2040$1,215.05$344.15$1,559.20$71,750.64
249Jun 2040$1,220.78$338.42$1,559.20$70,529.86
250Jul 2040$1,226.53$332.67$1,559.20$69,303.33
251Aug 2040$1,232.32$326.88$1,559.20$68,071.01
252Sep 2040$1,238.13$321.07$1,559.20$66,832.88
253Oct 2040$1,243.97$315.23$1,559.20$65,588.91
254Nov 2040$1,249.84$309.36$1,559.20$64,339.07
255Dec 2040$1,255.73$303.47$1,559.20$63,083.34
2040 Total$14,685.75$4,024.65$18,710.4
256Jan 2041$1,261.66$297.54$1,559.20$61,821.68
257Feb 2041$1,267.61$291.59$1,559.20$60,554.07
258Mar 2041$1,273.59$285.61$1,559.20$59,280.48
259Apr 2041$1,279.59$279.61$1,559.20$58,000.89
260May 2041$1,285.63$273.57$1,559.20$56,715.26
261Jun 2041$1,291.69$267.51$1,559.20$55,423.57
262Jul 2041$1,297.79$261.41$1,559.20$54,125.78
263Aug 2041$1,303.91$255.29$1,559.20$52,821.87
264Sep 2041$1,310.06$249.14$1,559.20$51,511.81
265Oct 2041$1,316.24$242.96$1,559.20$50,195.57
266Nov 2041$1,322.44$236.76$1,559.20$48,873.13
267Dec 2041$1,328.68$230.52$1,559.20$47,544.45
2041 Total$15,538.89$3,171.51$18,710.4
268Jan 2042$1,334.95$224.25$1,559.20$46,209.50
269Feb 2042$1,341.25$217.95$1,559.20$44,868.25
270Mar 2042$1,347.57$211.63$1,559.20$43,520.68
271Apr 2042$1,353.93$205.27$1,559.20$42,166.75
272May 2042$1,360.31$198.89$1,559.20$40,806.44
273Jun 2042$1,366.73$192.47$1,559.20$39,439.71
274Jul 2042$1,373.18$186.02$1,559.20$38,066.53
275Aug 2042$1,379.65$179.55$1,559.20$36,686.88
276Sep 2042$1,386.16$173.04$1,559.20$35,300.72
277Oct 2042$1,392.70$166.50$1,559.20$33,908.02
278Nov 2042$1,399.27$159.93$1,559.20$32,508.75
279Dec 2042$1,405.87$153.33$1,559.20$31,102.88
2042 Total$16,441.57$2,268.83$18,710.4
280Jan 2043$1,412.50$146.70$1,559.20$29,690.38
281Feb 2043$1,419.16$140.04$1,559.20$28,271.22
282Mar 2043$1,425.85$133.35$1,559.20$26,845.37
283Apr 2043$1,432.58$126.62$1,559.20$25,412.79
284May 2043$1,439.34$119.86$1,559.20$23,973.45
285Jun 2043$1,446.13$113.07$1,559.20$22,527.32
286Jul 2043$1,452.95$106.25$1,559.20$21,074.37
287Aug 2043$1,459.80$99.40$1,559.20$19,614.57
288Sep 2043$1,466.68$92.52$1,559.20$18,147.89
289Oct 2043$1,473.60$85.60$1,559.20$16,674.29
290Nov 2043$1,480.55$78.65$1,559.20$15,193.74
291Dec 2043$1,487.54$71.66$1,559.20$13,706.20
2043 Total$17,396.68$1,313.72$18,710.4
292Jan 2044$1,494.55$64.65$1,559.20$12,211.65
293Feb 2044$1,501.60$57.60$1,559.20$10,710.05
294Mar 2044$1,508.68$50.52$1,559.20$9,201.37
295Apr 2044$1,515.80$43.40$1,559.20$7,685.57
296May 2044$1,522.95$36.25$1,559.20$6,162.62
297Jun 2044$1,530.13$29.07$1,559.20$4,632.49
298Jul 2044$1,537.35$21.85$1,559.20$3,095.14
299Aug 2044$1,544.60$14.60$1,559.20$1,550.54
300Sep 2044$1,550.54$7.31$1,557.85$0.00
2044 Total$13,706.2$325.25$14,031.45
Compare your product with the big 4 banks, or add more products to compare
As seen on