Smart Pro Home Loan ($200k+, LVR 90%-95%) from RESI Mortgage Corp

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
4.00%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,320
Number of Repayments
300
Total Interest Paid
$146,000
Total repayments
$396,000
DatePrincipleInterestPaymentBalance
1Oct 2019$486.26$833.33$1,319.59$249,513.74
2Nov 2019$487.88$831.71$1,319.59$249,025.86
3Dec 2019$489.50$830.09$1,319.59$248,536.36
2019 Total$1,463.64$2,495.13$3,958.77
4Jan 2020$491.14$828.45$1,319.59$248,045.22
5Feb 2020$492.77$826.82$1,319.59$247,552.45
6Mar 2020$494.42$825.17$1,319.59$247,058.03
7Apr 2020$496.06$823.53$1,319.59$246,561.97
8May 2020$497.72$821.87$1,319.59$246,064.25
9Jun 2020$499.38$820.21$1,319.59$245,564.87
10Jul 2020$501.04$818.55$1,319.59$245,063.83
11Aug 2020$502.71$816.88$1,319.59$244,561.12
12Sep 2020$504.39$815.20$1,319.59$244,056.73
13Oct 2020$506.07$813.52$1,319.59$243,550.66
14Nov 2020$507.75$811.84$1,319.59$243,042.91
15Dec 2020$509.45$810.14$1,319.59$242,533.46
2020 Total$6,002.9$9,832.18$15,835.08
16Jan 2021$511.15$808.44$1,319.59$242,022.31
17Feb 2021$512.85$806.74$1,319.59$241,509.46
18Mar 2021$514.56$805.03$1,319.59$240,994.90
19Apr 2021$516.27$803.32$1,319.59$240,478.63
20May 2021$517.99$801.60$1,319.59$239,960.64
21Jun 2021$519.72$799.87$1,319.59$239,440.92
22Jul 2021$521.45$798.14$1,319.59$238,919.47
23Aug 2021$523.19$796.40$1,319.59$238,396.28
24Sep 2021$524.94$794.65$1,319.59$237,871.34
25Oct 2021$526.69$792.90$1,319.59$237,344.65
26Nov 2021$528.44$791.15$1,319.59$236,816.21
27Dec 2021$530.20$789.39$1,319.59$236,286.01
2021 Total$6,247.45$9,587.63$15,835.08
28Jan 2022$531.97$787.62$1,319.59$235,754.04
29Feb 2022$533.74$785.85$1,319.59$235,220.30
30Mar 2022$535.52$784.07$1,319.59$234,684.78
31Apr 2022$537.31$782.28$1,319.59$234,147.47
32May 2022$539.10$780.49$1,319.59$233,608.37
33Jun 2022$540.90$778.69$1,319.59$233,067.47
34Jul 2022$542.70$776.89$1,319.59$232,524.77
35Aug 2022$544.51$775.08$1,319.59$231,980.26
36Sep 2022$546.32$773.27$1,319.59$231,433.94
37Oct 2022$548.14$771.45$1,319.59$230,885.80
38Nov 2022$549.97$769.62$1,319.59$230,335.83
39Dec 2022$551.80$767.79$1,319.59$229,784.03
2022 Total$6,501.98$9,333.1$15,835.08
40Jan 2023$553.64$765.95$1,319.59$229,230.39
41Feb 2023$555.49$764.10$1,319.59$228,674.90
42Mar 2023$557.34$762.25$1,319.59$228,117.56
43Apr 2023$559.20$760.39$1,319.59$227,558.36
44May 2023$561.06$758.53$1,319.59$226,997.30
45Jun 2023$562.93$756.66$1,319.59$226,434.37
46Jul 2023$564.81$754.78$1,319.59$225,869.56
47Aug 2023$566.69$752.90$1,319.59$225,302.87
48Sep 2023$568.58$751.01$1,319.59$224,734.29
49Oct 2023$570.48$749.11$1,319.59$224,163.81
50Nov 2023$572.38$747.21$1,319.59$223,591.43
51Dec 2023$574.29$745.30$1,319.59$223,017.14
2023 Total$6,766.89$9,068.19$15,835.08
52Jan 2024$576.20$743.39$1,319.59$222,440.94
53Feb 2024$578.12$741.47$1,319.59$221,862.82
54Mar 2024$580.05$739.54$1,319.59$221,282.77
55Apr 2024$581.98$737.61$1,319.59$220,700.79
56May 2024$583.92$735.67$1,319.59$220,116.87
57Jun 2024$585.87$733.72$1,319.59$219,531.00
58Jul 2024$587.82$731.77$1,319.59$218,943.18
59Aug 2024$589.78$729.81$1,319.59$218,353.40
60Sep 2024$591.75$727.84$1,319.59$217,761.65
61Oct 2024$593.72$725.87$1,319.59$217,167.93
62Nov 2024$595.70$723.89$1,319.59$216,572.23
63Dec 2024$597.68$721.91$1,319.59$215,974.55
2024 Total$7,042.59$8,792.49$15,835.08
64Jan 2025$599.67$719.92$1,319.59$215,374.88
65Feb 2025$601.67$717.92$1,319.59$214,773.21
66Mar 2025$603.68$715.91$1,319.59$214,169.53
67Apr 2025$605.69$713.90$1,319.59$213,563.84
68May 2025$607.71$711.88$1,319.59$212,956.13
69Jun 2025$609.74$709.85$1,319.59$212,346.39
70Jul 2025$611.77$707.82$1,319.59$211,734.62
71Aug 2025$613.81$705.78$1,319.59$211,120.81
72Sep 2025$615.85$703.74$1,319.59$210,504.96
73Oct 2025$617.91$701.68$1,319.59$209,887.05
74Nov 2025$619.97$699.62$1,319.59$209,267.08
75Dec 2025$622.03$697.56$1,319.59$208,645.05
2025 Total$7,329.5$8,505.58$15,835.08
76Jan 2026$624.11$695.48$1,319.59$208,020.94
77Feb 2026$626.19$693.40$1,319.59$207,394.75
78Mar 2026$628.27$691.32$1,319.59$206,766.48
79Apr 2026$630.37$689.22$1,319.59$206,136.11
80May 2026$632.47$687.12$1,319.59$205,503.64
81Jun 2026$634.58$685.01$1,319.59$204,869.06
82Jul 2026$636.69$682.90$1,319.59$204,232.37
83Aug 2026$638.82$680.77$1,319.59$203,593.55
84Sep 2026$640.94$678.65$1,319.59$202,952.61
85Oct 2026$643.08$676.51$1,319.59$202,309.53
86Nov 2026$645.22$674.37$1,319.59$201,664.31
87Dec 2026$647.38$672.21$1,319.59$201,016.93
2026 Total$7,628.12$8,206.96$15,835.08
88Jan 2027$649.53$670.06$1,319.59$200,367.40
89Feb 2027$651.70$667.89$1,319.59$199,715.70
90Mar 2027$653.87$665.72$1,319.59$199,061.83
91Apr 2027$656.05$663.54$1,319.59$198,405.78
92May 2027$658.24$661.35$1,319.59$197,747.54
93Jun 2027$660.43$659.16$1,319.59$197,087.11
94Jul 2027$662.63$656.96$1,319.59$196,424.48
95Aug 2027$664.84$654.75$1,319.59$195,759.64
96Sep 2027$667.06$652.53$1,319.59$195,092.58
97Oct 2027$669.28$650.31$1,319.59$194,423.30
98Nov 2027$671.51$648.08$1,319.59$193,751.79
99Dec 2027$673.75$645.84$1,319.59$193,078.04
2027 Total$7,938.89$7,896.19$15,835.08
100Jan 2028$676.00$643.59$1,319.59$192,402.04
101Feb 2028$678.25$641.34$1,319.59$191,723.79
102Mar 2028$680.51$639.08$1,319.59$191,043.28
103Apr 2028$682.78$636.81$1,319.59$190,360.50
104May 2028$685.05$634.54$1,319.59$189,675.45
105Jun 2028$687.34$632.25$1,319.59$188,988.11
106Jul 2028$689.63$629.96$1,319.59$188,298.48
107Aug 2028$691.93$627.66$1,319.59$187,606.55
108Sep 2028$694.23$625.36$1,319.59$186,912.32
109Oct 2028$696.55$623.04$1,319.59$186,215.77
110Nov 2028$698.87$620.72$1,319.59$185,516.90
111Dec 2028$701.20$618.39$1,319.59$184,815.70
2028 Total$8,262.34$7,572.74$15,835.08
112Jan 2029$703.54$616.05$1,319.59$184,112.16
113Feb 2029$705.88$613.71$1,319.59$183,406.28
114Mar 2029$708.24$611.35$1,319.59$182,698.04
115Apr 2029$710.60$608.99$1,319.59$181,987.44
116May 2029$712.97$606.62$1,319.59$181,274.47
117Jun 2029$715.34$604.25$1,319.59$180,559.13
118Jul 2029$717.73$601.86$1,319.59$179,841.40
119Aug 2029$720.12$599.47$1,319.59$179,121.28
120Sep 2029$722.52$597.07$1,319.59$178,398.76
121Oct 2029$724.93$594.66$1,319.59$177,673.83
122Nov 2029$727.34$592.25$1,319.59$176,946.49
123Dec 2029$729.77$589.82$1,319.59$176,216.72
2029 Total$8,598.98$7,236.1$15,835.08
124Jan 2030$732.20$587.39$1,319.59$175,484.52
125Feb 2030$734.64$584.95$1,319.59$174,749.88
126Mar 2030$737.09$582.50$1,319.59$174,012.79
127Apr 2030$739.55$580.04$1,319.59$173,273.24
128May 2030$742.01$577.58$1,319.59$172,531.23
129Jun 2030$744.49$575.10$1,319.59$171,786.74
130Jul 2030$746.97$572.62$1,319.59$171,039.77
131Aug 2030$749.46$570.13$1,319.59$170,290.31
132Sep 2030$751.96$567.63$1,319.59$169,538.35
133Oct 2030$754.46$565.13$1,319.59$168,783.89
134Nov 2030$756.98$562.61$1,319.59$168,026.91
135Dec 2030$759.50$560.09$1,319.59$167,267.41
2030 Total$8,949.31$6,885.77$15,835.08
136Jan 2031$762.03$557.56$1,319.59$166,505.38
137Feb 2031$764.57$555.02$1,319.59$165,740.81
138Mar 2031$767.12$552.47$1,319.59$164,973.69
139Apr 2031$769.68$549.91$1,319.59$164,204.01
140May 2031$772.24$547.35$1,319.59$163,431.77
141Jun 2031$774.82$544.77$1,319.59$162,656.95
142Jul 2031$777.40$542.19$1,319.59$161,879.55
143Aug 2031$779.99$539.60$1,319.59$161,099.56
144Sep 2031$782.59$537.00$1,319.59$160,316.97
145Oct 2031$785.20$534.39$1,319.59$159,531.77
146Nov 2031$787.82$531.77$1,319.59$158,743.95
147Dec 2031$790.44$529.15$1,319.59$157,953.51
2031 Total$9,313.9$6,521.18$15,835.08
148Jan 2032$793.08$526.51$1,319.59$157,160.43
149Feb 2032$795.72$523.87$1,319.59$156,364.71
150Mar 2032$798.37$521.22$1,319.59$155,566.34
151Apr 2032$801.04$518.55$1,319.59$154,765.30
152May 2032$803.71$515.88$1,319.59$153,961.59
153Jun 2032$806.38$513.21$1,319.59$153,155.21
154Jul 2032$809.07$510.52$1,319.59$152,346.14
155Aug 2032$811.77$507.82$1,319.59$151,534.37
156Sep 2032$814.48$505.11$1,319.59$150,719.89
157Oct 2032$817.19$502.40$1,319.59$149,902.70
158Nov 2032$819.91$499.68$1,319.59$149,082.79
159Dec 2032$822.65$496.94$1,319.59$148,260.14
2032 Total$9,693.37$6,141.71$15,835.08
160Jan 2033$825.39$494.20$1,319.59$147,434.75
161Feb 2033$828.14$491.45$1,319.59$146,606.61
162Mar 2033$830.90$488.69$1,319.59$145,775.71
163Apr 2033$833.67$485.92$1,319.59$144,942.04
164May 2033$836.45$483.14$1,319.59$144,105.59
165Jun 2033$839.24$480.35$1,319.59$143,266.35
166Jul 2033$842.04$477.55$1,319.59$142,424.31
167Aug 2033$844.84$474.75$1,319.59$141,579.47
168Sep 2033$847.66$471.93$1,319.59$140,731.81
169Oct 2033$850.48$469.11$1,319.59$139,881.33
170Nov 2033$853.32$466.27$1,319.59$139,028.01
171Dec 2033$856.16$463.43$1,319.59$138,171.85
2033 Total$10,088.29$5,746.79$15,835.08
172Jan 2034$859.02$460.57$1,319.59$137,312.83
173Feb 2034$861.88$457.71$1,319.59$136,450.95
174Mar 2034$864.75$454.84$1,319.59$135,586.20
175Apr 2034$867.64$451.95$1,319.59$134,718.56
176May 2034$870.53$449.06$1,319.59$133,848.03
177Jun 2034$873.43$446.16$1,319.59$132,974.60
178Jul 2034$876.34$443.25$1,319.59$132,098.26
179Aug 2034$879.26$440.33$1,319.59$131,219.00
180Sep 2034$882.19$437.40$1,319.59$130,336.81
181Oct 2034$885.13$434.46$1,319.59$129,451.68
182Nov 2034$888.08$431.51$1,319.59$128,563.60
183Dec 2034$891.04$428.55$1,319.59$127,672.56
2034 Total$10,499.29$5,335.79$15,835.08
184Jan 2035$894.01$425.58$1,319.59$126,778.55
185Feb 2035$896.99$422.60$1,319.59$125,881.56
186Mar 2035$899.98$419.61$1,319.59$124,981.58
187Apr 2035$902.98$416.61$1,319.59$124,078.60
188May 2035$905.99$413.60$1,319.59$123,172.61
189Jun 2035$909.01$410.58$1,319.59$122,263.60
190Jul 2035$912.04$407.55$1,319.59$121,351.56
191Aug 2035$915.08$404.51$1,319.59$120,436.48
192Sep 2035$918.14$401.45$1,319.59$119,518.34
193Oct 2035$921.20$398.39$1,319.59$118,597.14
194Nov 2035$924.27$395.32$1,319.59$117,672.87
195Dec 2035$927.35$392.24$1,319.59$116,745.52
2035 Total$10,927.04$4,908.04$15,835.08
196Jan 2036$930.44$389.15$1,319.59$115,815.08
197Feb 2036$933.54$386.05$1,319.59$114,881.54
198Mar 2036$936.65$382.94$1,319.59$113,944.89
199Apr 2036$939.77$379.82$1,319.59$113,005.12
200May 2036$942.91$376.68$1,319.59$112,062.21
201Jun 2036$946.05$373.54$1,319.59$111,116.16
202Jul 2036$949.20$370.39$1,319.59$110,166.96
203Aug 2036$952.37$367.22$1,319.59$109,214.59
204Sep 2036$955.54$364.05$1,319.59$108,259.05
205Oct 2036$958.73$360.86$1,319.59$107,300.32
206Nov 2036$961.92$357.67$1,319.59$106,338.40
207Dec 2036$965.13$354.46$1,319.59$105,373.27
2036 Total$11,372.25$4,462.83$15,835.08
208Jan 2037$968.35$351.24$1,319.59$104,404.92
209Feb 2037$971.57$348.02$1,319.59$103,433.35
210Mar 2037$974.81$344.78$1,319.59$102,458.54
211Apr 2037$978.06$341.53$1,319.59$101,480.48
212May 2037$981.32$338.27$1,319.59$100,499.16
213Jun 2037$984.59$335.00$1,319.59$99,514.57
214Jul 2037$987.87$331.72$1,319.59$98,526.70
215Aug 2037$991.17$328.42$1,319.59$97,535.53
216Sep 2037$994.47$325.12$1,319.59$96,541.06
217Oct 2037$997.79$321.80$1,319.59$95,543.27
218Nov 2037$1,001.11$318.48$1,319.59$94,542.16
219Dec 2037$1,004.45$315.14$1,319.59$93,537.71
2037 Total$11,835.56$3,999.52$15,835.08
220Jan 2038$1,007.80$311.79$1,319.59$92,529.91
221Feb 2038$1,011.16$308.43$1,319.59$91,518.75
222Mar 2038$1,014.53$305.06$1,319.59$90,504.22
223Apr 2038$1,017.91$301.68$1,319.59$89,486.31
224May 2038$1,021.30$298.29$1,319.59$88,465.01
225Jun 2038$1,024.71$294.88$1,319.59$87,440.30
226Jul 2038$1,028.12$291.47$1,319.59$86,412.18
227Aug 2038$1,031.55$288.04$1,319.59$85,380.63
228Sep 2038$1,034.99$284.60$1,319.59$84,345.64
229Oct 2038$1,038.44$281.15$1,319.59$83,307.20
230Nov 2038$1,041.90$277.69$1,319.59$82,265.30
231Dec 2038$1,045.37$274.22$1,319.59$81,219.93
2038 Total$12,317.78$3,517.3$15,835.08
232Jan 2039$1,048.86$270.73$1,319.59$80,171.07
233Feb 2039$1,052.35$267.24$1,319.59$79,118.72
234Mar 2039$1,055.86$263.73$1,319.59$78,062.86
235Apr 2039$1,059.38$260.21$1,319.59$77,003.48
236May 2039$1,062.91$256.68$1,319.59$75,940.57
237Jun 2039$1,066.45$253.14$1,319.59$74,874.12
238Jul 2039$1,070.01$249.58$1,319.59$73,804.11
239Aug 2039$1,073.58$246.01$1,319.59$72,730.53
240Sep 2039$1,077.15$242.44$1,319.59$71,653.38
241Oct 2039$1,080.75$238.84$1,319.59$70,572.63
242Nov 2039$1,084.35$235.24$1,319.59$69,488.28
243Dec 2039$1,087.96$231.63$1,319.59$68,400.32
2039 Total$12,819.61$3,015.47$15,835.08
244Jan 2040$1,091.59$228.00$1,319.59$67,308.73
245Feb 2040$1,095.23$224.36$1,319.59$66,213.50
246Mar 2040$1,098.88$220.71$1,319.59$65,114.62
247Apr 2040$1,102.54$217.05$1,319.59$64,012.08
248May 2040$1,106.22$213.37$1,319.59$62,905.86
249Jun 2040$1,109.90$209.69$1,319.59$61,795.96
250Jul 2040$1,113.60$205.99$1,319.59$60,682.36
251Aug 2040$1,117.32$202.27$1,319.59$59,565.04
252Sep 2040$1,121.04$198.55$1,319.59$58,444.00
253Oct 2040$1,124.78$194.81$1,319.59$57,319.22
254Nov 2040$1,128.53$191.06$1,319.59$56,190.69
255Dec 2040$1,132.29$187.30$1,319.59$55,058.40
2040 Total$13,341.92$2,493.16$15,835.08
256Jan 2041$1,136.06$183.53$1,319.59$53,922.34
257Feb 2041$1,139.85$179.74$1,319.59$52,782.49
258Mar 2041$1,143.65$175.94$1,319.59$51,638.84
259Apr 2041$1,147.46$172.13$1,319.59$50,491.38
260May 2041$1,151.29$168.30$1,319.59$49,340.09
261Jun 2041$1,155.12$164.47$1,319.59$48,184.97
262Jul 2041$1,158.97$160.62$1,319.59$47,026.00
263Aug 2041$1,162.84$156.75$1,319.59$45,863.16
264Sep 2041$1,166.71$152.88$1,319.59$44,696.45
265Oct 2041$1,170.60$148.99$1,319.59$43,525.85
266Nov 2041$1,174.50$145.09$1,319.59$42,351.35
267Dec 2041$1,178.42$141.17$1,319.59$41,172.93
2041 Total$13,885.47$1,949.61$15,835.08
268Jan 2042$1,182.35$137.24$1,319.59$39,990.58
269Feb 2042$1,186.29$133.30$1,319.59$38,804.29
270Mar 2042$1,190.24$129.35$1,319.59$37,614.05
271Apr 2042$1,194.21$125.38$1,319.59$36,419.84
272May 2042$1,198.19$121.40$1,319.59$35,221.65
273Jun 2042$1,202.18$117.41$1,319.59$34,019.47
274Jul 2042$1,206.19$113.40$1,319.59$32,813.28
275Aug 2042$1,210.21$109.38$1,319.59$31,603.07
276Sep 2042$1,214.25$105.34$1,319.59$30,388.82
277Oct 2042$1,218.29$101.30$1,319.59$29,170.53
278Nov 2042$1,222.35$97.24$1,319.59$27,948.18
279Dec 2042$1,226.43$93.16$1,319.59$26,721.75
2042 Total$14,451.18$1,383.9$15,835.08
280Jan 2043$1,230.52$89.07$1,319.59$25,491.23
281Feb 2043$1,234.62$84.97$1,319.59$24,256.61
282Mar 2043$1,238.73$80.86$1,319.59$23,017.88
283Apr 2043$1,242.86$76.73$1,319.59$21,775.02
284May 2043$1,247.01$72.58$1,319.59$20,528.01
285Jun 2043$1,251.16$68.43$1,319.59$19,276.85
286Jul 2043$1,255.33$64.26$1,319.59$18,021.52
287Aug 2043$1,259.52$60.07$1,319.59$16,762.00
288Sep 2043$1,263.72$55.87$1,319.59$15,498.28
289Oct 2043$1,267.93$51.66$1,319.59$14,230.35
290Nov 2043$1,272.16$47.43$1,319.59$12,958.19
291Dec 2043$1,276.40$43.19$1,319.59$11,681.79
2043 Total$15,039.96$795.12$15,835.08
292Jan 2044$1,280.65$38.94$1,319.59$10,401.14
293Feb 2044$1,284.92$34.67$1,319.59$9,116.22
294Mar 2044$1,289.20$30.39$1,319.59$7,827.02
295Apr 2044$1,293.50$26.09$1,319.59$6,533.52
296May 2044$1,297.81$21.78$1,319.59$5,235.71
297Jun 2044$1,302.14$17.45$1,319.59$3,933.57
298Jul 2044$1,306.48$13.11$1,319.59$2,627.09
299Aug 2044$1,310.83$8.76$1,319.59$1,316.26
300Sep 2044$1,315.20$4.39$1,319.59$1.06
2044 Total$11,680.73$195.58$11,876.31
Compare your product with the big 4 banks, or add more products to compare
As seen on