Smart Pro Investment Loan ($30k-$200k, LVR 80%-90%) from RESI Mortgage Corp

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
4.21%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,619
Number of Repayments
300
Total Interest Paid
$185,700
Total repayments
$485,700
DatePrincipleInterestPaymentBalance
2019 Total$0$0$0
1Jan 2020$566.00$1,052.50$1,618.50$299,434.00
2Feb 2020$567.99$1,050.51$1,618.50$298,866.01
3Mar 2020$569.98$1,048.52$1,618.50$298,296.03
4Apr 2020$571.98$1,046.52$1,618.50$297,724.05
5May 2020$573.98$1,044.52$1,618.50$297,150.07
6Jun 2020$576.00$1,042.50$1,618.50$296,574.07
7Jul 2020$578.02$1,040.48$1,618.50$295,996.05
8Aug 2020$580.05$1,038.45$1,618.50$295,416.00
9Sep 2020$582.08$1,036.42$1,618.50$294,833.92
10Oct 2020$584.12$1,034.38$1,618.50$294,249.80
11Nov 2020$586.17$1,032.33$1,618.50$293,663.63
12Dec 2020$588.23$1,030.27$1,618.50$293,075.40
2020 Total$6,924.6$12,497.4$19,422
13Jan 2021$590.29$1,028.21$1,618.50$292,485.11
14Feb 2021$592.36$1,026.14$1,618.50$291,892.75
15Mar 2021$594.44$1,024.06$1,618.50$291,298.31
16Apr 2021$596.53$1,021.97$1,618.50$290,701.78
17May 2021$598.62$1,019.88$1,618.50$290,103.16
18Jun 2021$600.72$1,017.78$1,618.50$289,502.44
19Jul 2021$602.83$1,015.67$1,618.50$288,899.61
20Aug 2021$604.94$1,013.56$1,618.50$288,294.67
21Sep 2021$607.07$1,011.43$1,618.50$287,687.60
22Oct 2021$609.20$1,009.30$1,618.50$287,078.40
23Nov 2021$611.33$1,007.17$1,618.50$286,467.07
24Dec 2021$613.48$1,005.02$1,618.50$285,853.59
2021 Total$7,221.81$12,200.19$19,422
25Jan 2022$615.63$1,002.87$1,618.50$285,237.96
26Feb 2022$617.79$1,000.71$1,618.50$284,620.17
27Mar 2022$619.96$998.54$1,618.50$284,000.21
28Apr 2022$622.13$996.37$1,618.50$283,378.08
29May 2022$624.32$994.18$1,618.50$282,753.76
30Jun 2022$626.51$991.99$1,618.50$282,127.25
31Jul 2022$628.70$989.80$1,618.50$281,498.55
32Aug 2022$630.91$987.59$1,618.50$280,867.64
33Sep 2022$633.12$985.38$1,618.50$280,234.52
34Oct 2022$635.34$983.16$1,618.50$279,599.18
35Nov 2022$637.57$980.93$1,618.50$278,961.61
36Dec 2022$639.81$978.69$1,618.50$278,321.80
2022 Total$7,531.79$11,890.21$19,422
37Jan 2023$642.05$976.45$1,618.50$277,679.75
38Feb 2023$644.31$974.19$1,618.50$277,035.44
39Mar 2023$646.57$971.93$1,618.50$276,388.87
40Apr 2023$648.84$969.66$1,618.50$275,740.03
41May 2023$651.11$967.39$1,618.50$275,088.92
42Jun 2023$653.40$965.10$1,618.50$274,435.52
43Jul 2023$655.69$962.81$1,618.50$273,779.83
44Aug 2023$657.99$960.51$1,618.50$273,121.84
45Sep 2023$660.30$958.20$1,618.50$272,461.54
46Oct 2023$662.61$955.89$1,618.50$271,798.93
47Nov 2023$664.94$953.56$1,618.50$271,133.99
48Dec 2023$667.27$951.23$1,618.50$270,466.72
2023 Total$7,855.08$11,566.92$19,422
49Jan 2024$669.61$948.89$1,618.50$269,797.11
50Feb 2024$671.96$946.54$1,618.50$269,125.15
51Mar 2024$674.32$944.18$1,618.50$268,450.83
52Apr 2024$676.69$941.81$1,618.50$267,774.14
53May 2024$679.06$939.44$1,618.50$267,095.08
54Jun 2024$681.44$937.06$1,618.50$266,413.64
55Jul 2024$683.83$934.67$1,618.50$265,729.81
56Aug 2024$686.23$932.27$1,618.50$265,043.58
57Sep 2024$688.64$929.86$1,618.50$264,354.94
58Oct 2024$691.05$927.45$1,618.50$263,663.89
59Nov 2024$693.48$925.02$1,618.50$262,970.41
60Dec 2024$695.91$922.59$1,618.50$262,274.50
2024 Total$8,192.22$11,229.78$19,422
61Jan 2025$698.35$920.15$1,618.50$261,576.15
62Feb 2025$700.80$917.70$1,618.50$260,875.35
63Mar 2025$703.26$915.24$1,618.50$260,172.09
64Apr 2025$705.73$912.77$1,618.50$259,466.36
65May 2025$708.21$910.29$1,618.50$258,758.15
66Jun 2025$710.69$907.81$1,618.50$258,047.46
67Jul 2025$713.18$905.32$1,618.50$257,334.28
68Aug 2025$715.69$902.81$1,618.50$256,618.59
69Sep 2025$718.20$900.30$1,618.50$255,900.39
70Oct 2025$720.72$897.78$1,618.50$255,179.67
71Nov 2025$723.24$895.26$1,618.50$254,456.43
72Dec 2025$725.78$892.72$1,618.50$253,730.65
2025 Total$8,543.85$10,878.15$19,422
73Jan 2026$728.33$890.17$1,618.50$253,002.32
74Feb 2026$730.88$887.62$1,618.50$252,271.44
75Mar 2026$733.45$885.05$1,618.50$251,537.99
76Apr 2026$736.02$882.48$1,618.50$250,801.97
77May 2026$738.60$879.90$1,618.50$250,063.37
78Jun 2026$741.19$877.31$1,618.50$249,322.18
79Jul 2026$743.79$874.71$1,618.50$248,578.39
80Aug 2026$746.40$872.10$1,618.50$247,831.99
81Sep 2026$749.02$869.48$1,618.50$247,082.97
82Oct 2026$751.65$866.85$1,618.50$246,331.32
83Nov 2026$754.29$864.21$1,618.50$245,577.03
84Dec 2026$756.93$861.57$1,618.50$244,820.10
2026 Total$8,910.55$10,511.45$19,422
85Jan 2027$759.59$858.91$1,618.50$244,060.51
86Feb 2027$762.25$856.25$1,618.50$243,298.26
87Mar 2027$764.93$853.57$1,618.50$242,533.33
88Apr 2027$767.61$850.89$1,618.50$241,765.72
89May 2027$770.31$848.19$1,618.50$240,995.41
90Jun 2027$773.01$845.49$1,618.50$240,222.40
91Jul 2027$775.72$842.78$1,618.50$239,446.68
92Aug 2027$778.44$840.06$1,618.50$238,668.24
93Sep 2027$781.17$837.33$1,618.50$237,887.07
94Oct 2027$783.91$834.59$1,618.50$237,103.16
95Nov 2027$786.66$831.84$1,618.50$236,316.50
96Dec 2027$789.42$829.08$1,618.50$235,527.08
2027 Total$9,293.02$10,128.98$19,422
97Jan 2028$792.19$826.31$1,618.50$234,734.89
98Feb 2028$794.97$823.53$1,618.50$233,939.92
99Mar 2028$797.76$820.74$1,618.50$233,142.16
100Apr 2028$800.56$817.94$1,618.50$232,341.60
101May 2028$803.37$815.13$1,618.50$231,538.23
102Jun 2028$806.19$812.31$1,618.50$230,732.04
103Jul 2028$809.02$809.48$1,618.50$229,923.02
104Aug 2028$811.85$806.65$1,618.50$229,111.17
105Sep 2028$814.70$803.80$1,618.50$228,296.47
106Oct 2028$817.56$800.94$1,618.50$227,478.91
107Nov 2028$820.43$798.07$1,618.50$226,658.48
108Dec 2028$823.31$795.19$1,618.50$225,835.17
2028 Total$9,691.91$9,730.09$19,422
109Jan 2029$826.19$792.31$1,618.50$225,008.98
110Feb 2029$829.09$789.41$1,618.50$224,179.89
111Mar 2029$832.00$786.50$1,618.50$223,347.89
112Apr 2029$834.92$783.58$1,618.50$222,512.97
113May 2029$837.85$780.65$1,618.50$221,675.12
114Jun 2029$840.79$777.71$1,618.50$220,834.33
115Jul 2029$843.74$774.76$1,618.50$219,990.59
116Aug 2029$846.70$771.80$1,618.50$219,143.89
117Sep 2029$849.67$768.83$1,618.50$218,294.22
118Oct 2029$852.65$765.85$1,618.50$217,441.57
119Nov 2029$855.64$762.86$1,618.50$216,585.93
120Dec 2029$858.64$759.86$1,618.50$215,727.29
2029 Total$10,107.88$9,314.12$19,422
121Jan 2030$861.66$756.84$1,618.50$214,865.63
122Feb 2030$864.68$753.82$1,618.50$214,000.95
123Mar 2030$867.71$750.79$1,618.50$213,133.24
124Apr 2030$870.76$747.74$1,618.50$212,262.48
125May 2030$873.81$744.69$1,618.50$211,388.67
126Jun 2030$876.88$741.62$1,618.50$210,511.79
127Jul 2030$879.95$738.55$1,618.50$209,631.84
128Aug 2030$883.04$735.46$1,618.50$208,748.80
129Sep 2030$886.14$732.36$1,618.50$207,862.66
130Oct 2030$889.25$729.25$1,618.50$206,973.41
131Nov 2030$892.37$726.13$1,618.50$206,081.04
132Dec 2030$895.50$723.00$1,618.50$205,185.54
2030 Total$10,541.75$8,880.25$19,422
133Jan 2031$898.64$719.86$1,618.50$204,286.90
134Feb 2031$901.79$716.71$1,618.50$203,385.11
135Mar 2031$904.96$713.54$1,618.50$202,480.15
136Apr 2031$908.13$710.37$1,618.50$201,572.02
137May 2031$911.32$707.18$1,618.50$200,660.70
138Jun 2031$914.52$703.98$1,618.50$199,746.18
139Jul 2031$917.72$700.78$1,618.50$198,828.46
140Aug 2031$920.94$697.56$1,618.50$197,907.52
141Sep 2031$924.17$694.33$1,618.50$196,983.35
142Oct 2031$927.42$691.08$1,618.50$196,055.93
143Nov 2031$930.67$687.83$1,618.50$195,125.26
144Dec 2031$933.94$684.56$1,618.50$194,191.32
2031 Total$10,994.22$8,427.78$19,422
145Jan 2032$937.21$681.29$1,618.50$193,254.11
146Feb 2032$940.50$678.00$1,618.50$192,313.61
147Mar 2032$943.80$674.70$1,618.50$191,369.81
148Apr 2032$947.11$671.39$1,618.50$190,422.70
149May 2032$950.43$668.07$1,618.50$189,472.27
150Jun 2032$953.77$664.73$1,618.50$188,518.50
151Jul 2032$957.11$661.39$1,618.50$187,561.39
152Aug 2032$960.47$658.03$1,618.50$186,600.92
153Sep 2032$963.84$654.66$1,618.50$185,637.08
154Oct 2032$967.22$651.28$1,618.50$184,669.86
155Nov 2032$970.62$647.88$1,618.50$183,699.24
156Dec 2032$974.02$644.48$1,618.50$182,725.22
2032 Total$11,466.1$7,955.9$19,422
157Jan 2033$977.44$641.06$1,618.50$181,747.78
158Feb 2033$980.87$637.63$1,618.50$180,766.91
159Mar 2033$984.31$634.19$1,618.50$179,782.60
160Apr 2033$987.76$630.74$1,618.50$178,794.84
161May 2033$991.23$627.27$1,618.50$177,803.61
162Jun 2033$994.71$623.79$1,618.50$176,808.90
163Jul 2033$998.20$620.30$1,618.50$175,810.70
164Aug 2033$1,001.70$616.80$1,618.50$174,809.00
165Sep 2033$1,005.21$613.29$1,618.50$173,803.79
166Oct 2033$1,008.74$609.76$1,618.50$172,795.05
167Nov 2033$1,012.28$606.22$1,618.50$171,782.77
168Dec 2033$1,015.83$602.67$1,618.50$170,766.94
2033 Total$11,958.28$7,463.72$19,422
169Jan 2034$1,019.39$599.11$1,618.50$169,747.55
170Feb 2034$1,022.97$595.53$1,618.50$168,724.58
171Mar 2034$1,026.56$591.94$1,618.50$167,698.02
172Apr 2034$1,030.16$588.34$1,618.50$166,667.86
173May 2034$1,033.77$584.73$1,618.50$165,634.09
174Jun 2034$1,037.40$581.10$1,618.50$164,596.69
175Jul 2034$1,041.04$577.46$1,618.50$163,555.65
176Aug 2034$1,044.69$573.81$1,618.50$162,510.96
177Sep 2034$1,048.36$570.14$1,618.50$161,462.60
178Oct 2034$1,052.04$566.46$1,618.50$160,410.56
179Nov 2034$1,055.73$562.77$1,618.50$159,354.83
180Dec 2034$1,059.43$559.07$1,618.50$158,295.40
2034 Total$12,471.54$6,950.46$19,422
181Jan 2035$1,063.15$555.35$1,618.50$157,232.25
182Feb 2035$1,066.88$551.62$1,618.50$156,165.37
183Mar 2035$1,070.62$547.88$1,618.50$155,094.75
184Apr 2035$1,074.38$544.12$1,618.50$154,020.37
185May 2035$1,078.15$540.35$1,618.50$152,942.22
186Jun 2035$1,081.93$536.57$1,618.50$151,860.29
187Jul 2035$1,085.72$532.78$1,618.50$150,774.57
188Aug 2035$1,089.53$528.97$1,618.50$149,685.04
189Sep 2035$1,093.35$525.15$1,618.50$148,591.69
190Oct 2035$1,097.19$521.31$1,618.50$147,494.50
191Nov 2035$1,101.04$517.46$1,618.50$146,393.46
192Dec 2035$1,104.90$513.60$1,618.50$145,288.56
2035 Total$13,006.84$6,415.16$19,422
193Jan 2036$1,108.78$509.72$1,618.50$144,179.78
194Feb 2036$1,112.67$505.83$1,618.50$143,067.11
195Mar 2036$1,116.57$501.93$1,618.50$141,950.54
196Apr 2036$1,120.49$498.01$1,618.50$140,830.05
197May 2036$1,124.42$494.08$1,618.50$139,705.63
198Jun 2036$1,128.37$490.13$1,618.50$138,577.26
199Jul 2036$1,132.32$486.18$1,618.50$137,444.94
200Aug 2036$1,136.30$482.20$1,618.50$136,308.64
201Sep 2036$1,140.28$478.22$1,618.50$135,168.36
202Oct 2036$1,144.28$474.22$1,618.50$134,024.08
203Nov 2036$1,148.30$470.20$1,618.50$132,875.78
204Dec 2036$1,152.33$466.17$1,618.50$131,723.45
2036 Total$13,565.11$5,856.89$19,422
205Jan 2037$1,156.37$462.13$1,618.50$130,567.08
206Feb 2037$1,160.43$458.07$1,618.50$129,406.65
207Mar 2037$1,164.50$454.00$1,618.50$128,242.15
208Apr 2037$1,168.58$449.92$1,618.50$127,073.57
209May 2037$1,172.68$445.82$1,618.50$125,900.89
210Jun 2037$1,176.80$441.70$1,618.50$124,724.09
211Jul 2037$1,180.93$437.57$1,618.50$123,543.16
212Aug 2037$1,185.07$433.43$1,618.50$122,358.09
213Sep 2037$1,189.23$429.27$1,618.50$121,168.86
214Oct 2037$1,193.40$425.10$1,618.50$119,975.46
215Nov 2037$1,197.59$420.91$1,618.50$118,777.87
216Dec 2037$1,201.79$416.71$1,618.50$117,576.08
2037 Total$14,147.37$5,274.63$19,422
217Jan 2038$1,206.00$412.50$1,618.50$116,370.08
218Feb 2038$1,210.23$408.27$1,618.50$115,159.85
219Mar 2038$1,214.48$404.02$1,618.50$113,945.37
220Apr 2038$1,218.74$399.76$1,618.50$112,726.63
221May 2038$1,223.02$395.48$1,618.50$111,503.61
222Jun 2038$1,227.31$391.19$1,618.50$110,276.30
223Jul 2038$1,231.61$386.89$1,618.50$109,044.69
224Aug 2038$1,235.93$382.57$1,618.50$107,808.76
225Sep 2038$1,240.27$378.23$1,618.50$106,568.49
226Oct 2038$1,244.62$373.88$1,618.50$105,323.87
227Nov 2038$1,248.99$369.51$1,618.50$104,074.88
228Dec 2038$1,253.37$365.13$1,618.50$102,821.51
2038 Total$14,754.57$4,667.43$19,422
229Jan 2039$1,257.77$360.73$1,618.50$101,563.74
230Feb 2039$1,262.18$356.32$1,618.50$100,301.56
231Mar 2039$1,266.61$351.89$1,618.50$99,034.95
232Apr 2039$1,271.05$347.45$1,618.50$97,763.90
233May 2039$1,275.51$342.99$1,618.50$96,488.39
234Jun 2039$1,279.99$338.51$1,618.50$95,208.40
235Jul 2039$1,284.48$334.02$1,618.50$93,923.92
236Aug 2039$1,288.98$329.52$1,618.50$92,634.94
237Sep 2039$1,293.51$324.99$1,618.50$91,341.43
238Oct 2039$1,298.04$320.46$1,618.50$90,043.39
239Nov 2039$1,302.60$315.90$1,618.50$88,740.79
240Dec 2039$1,307.17$311.33$1,618.50$87,433.62
2039 Total$15,387.89$4,034.11$19,422
241Jan 2040$1,311.75$306.75$1,618.50$86,121.87
242Feb 2040$1,316.36$302.14$1,618.50$84,805.51
243Mar 2040$1,320.97$297.53$1,618.50$83,484.54
244Apr 2040$1,325.61$292.89$1,618.50$82,158.93
245May 2040$1,330.26$288.24$1,618.50$80,828.67
246Jun 2040$1,334.93$283.57$1,618.50$79,493.74
247Jul 2040$1,339.61$278.89$1,618.50$78,154.13
248Aug 2040$1,344.31$274.19$1,618.50$76,809.82
249Sep 2040$1,349.03$269.47$1,618.50$75,460.79
250Oct 2040$1,353.76$264.74$1,618.50$74,107.03
251Nov 2040$1,358.51$259.99$1,618.50$72,748.52
252Dec 2040$1,363.27$255.23$1,618.50$71,385.25
2040 Total$16,048.37$3,373.63$19,422
253Jan 2041$1,368.06$250.44$1,618.50$70,017.19
254Feb 2041$1,372.86$245.64$1,618.50$68,644.33
255Mar 2041$1,377.67$240.83$1,618.50$67,266.66
256Apr 2041$1,382.51$235.99$1,618.50$65,884.15
257May 2041$1,387.36$231.14$1,618.50$64,496.79
258Jun 2041$1,392.22$226.28$1,618.50$63,104.57
259Jul 2041$1,397.11$221.39$1,618.50$61,707.46
260Aug 2041$1,402.01$216.49$1,618.50$60,305.45
261Sep 2041$1,406.93$211.57$1,618.50$58,898.52
262Oct 2041$1,411.86$206.64$1,618.50$57,486.66
263Nov 2041$1,416.82$201.68$1,618.50$56,069.84
264Dec 2041$1,421.79$196.71$1,618.50$54,648.05
2041 Total$16,737.2$2,684.8$19,422
265Jan 2042$1,426.78$191.72$1,618.50$53,221.27
266Feb 2042$1,431.78$186.72$1,618.50$51,789.49
267Mar 2042$1,436.81$181.69$1,618.50$50,352.68
268Apr 2042$1,441.85$176.65$1,618.50$48,910.83
269May 2042$1,446.90$171.60$1,618.50$47,463.93
270Jun 2042$1,451.98$166.52$1,618.50$46,011.95
271Jul 2042$1,457.07$161.43$1,618.50$44,554.88
272Aug 2042$1,462.19$156.31$1,618.50$43,092.69
273Sep 2042$1,467.32$151.18$1,618.50$41,625.37
274Oct 2042$1,472.46$146.04$1,618.50$40,152.91
275Nov 2042$1,477.63$140.87$1,618.50$38,675.28
276Dec 2042$1,482.81$135.69$1,618.50$37,192.47
2042 Total$17,455.58$1,966.42$19,422
277Jan 2043$1,488.02$130.48$1,618.50$35,704.45
278Feb 2043$1,493.24$125.26$1,618.50$34,211.21
279Mar 2043$1,498.48$120.02$1,618.50$32,712.73
280Apr 2043$1,503.73$114.77$1,618.50$31,209.00
281May 2043$1,509.01$109.49$1,618.50$29,699.99
282Jun 2043$1,514.30$104.20$1,618.50$28,185.69
283Jul 2043$1,519.62$98.88$1,618.50$26,666.07
284Aug 2043$1,524.95$93.55$1,618.50$25,141.12
285Sep 2043$1,530.30$88.20$1,618.50$23,610.82
286Oct 2043$1,535.67$82.83$1,618.50$22,075.15
287Nov 2043$1,541.05$77.45$1,618.50$20,534.10
288Dec 2043$1,546.46$72.04$1,618.50$18,987.64
2043 Total$18,204.83$1,217.17$19,422
289Jan 2044$1,551.89$66.61$1,618.50$17,435.75
290Feb 2044$1,557.33$61.17$1,618.50$15,878.42
291Mar 2044$1,562.79$55.71$1,618.50$14,315.63
292Apr 2044$1,568.28$50.22$1,618.50$12,747.35
293May 2044$1,573.78$44.72$1,618.50$11,173.57
294Jun 2044$1,579.30$39.20$1,618.50$9,594.27
295Jul 2044$1,584.84$33.66$1,618.50$8,009.43
296Aug 2044$1,590.40$28.10$1,618.50$6,419.03
297Sep 2044$1,595.98$22.52$1,618.50$4,823.05
298Oct 2044$1,601.58$16.92$1,618.50$3,221.47
299Nov 2044$1,607.20$11.30$1,618.50$1,614.27
300Dec 2044$1,612.84$5.66$1,618.50$1.43
2044 Total$18,986.21$435.79$19,422
Compare your product with the big 4 banks, or add more products to compare
As seen on