Smart Pro Home Loan ($200k+, LVR < 80%) from RESI Mortgage Corp

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
3.25%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,462
Number of Repayments
300
Total Interest Paid
$138,600
Total repayments
$438,600
DatePrincipleInterestPaymentBalance
1Dec 2019$649.45$812.50$1,461.95$299,350.55
2019 Total$649.45$812.5$1,461.95
2Jan 2020$651.21$810.74$1,461.95$298,699.34
3Feb 2020$652.97$808.98$1,461.95$298,046.37
4Mar 2020$654.74$807.21$1,461.95$297,391.63
5Apr 2020$656.51$805.44$1,461.95$296,735.12
6May 2020$658.29$803.66$1,461.95$296,076.83
7Jun 2020$660.08$801.87$1,461.95$295,416.75
8Jul 2020$661.86$800.09$1,461.95$294,754.89
9Aug 2020$663.66$798.29$1,461.95$294,091.23
10Sep 2020$665.45$796.50$1,461.95$293,425.78
11Oct 2020$667.26$794.69$1,461.95$292,758.52
12Nov 2020$669.06$792.89$1,461.95$292,089.46
13Dec 2020$670.87$791.08$1,461.95$291,418.59
2020 Total$7,931.96$9,611.44$17,543.4
14Jan 2021$672.69$789.26$1,461.95$290,745.90
15Feb 2021$674.51$787.44$1,461.95$290,071.39
16Mar 2021$676.34$785.61$1,461.95$289,395.05
17Apr 2021$678.17$783.78$1,461.95$288,716.88
18May 2021$680.01$781.94$1,461.95$288,036.87
19Jun 2021$681.85$780.10$1,461.95$287,355.02
20Jul 2021$683.70$778.25$1,461.95$286,671.32
21Aug 2021$685.55$776.40$1,461.95$285,985.77
22Sep 2021$687.41$774.54$1,461.95$285,298.36
23Oct 2021$689.27$772.68$1,461.95$284,609.09
24Nov 2021$691.13$770.82$1,461.95$283,917.96
25Dec 2021$693.01$768.94$1,461.95$283,224.95
2021 Total$8,193.64$9,349.76$17,543.4
26Jan 2022$694.88$767.07$1,461.95$282,530.07
27Feb 2022$696.76$765.19$1,461.95$281,833.31
28Mar 2022$698.65$763.30$1,461.95$281,134.66
29Apr 2022$700.54$761.41$1,461.95$280,434.12
30May 2022$702.44$759.51$1,461.95$279,731.68
31Jun 2022$704.34$757.61$1,461.95$279,027.34
32Jul 2022$706.25$755.70$1,461.95$278,321.09
33Aug 2022$708.16$753.79$1,461.95$277,612.93
34Sep 2022$710.08$751.87$1,461.95$276,902.85
35Oct 2022$712.00$749.95$1,461.95$276,190.85
36Nov 2022$713.93$748.02$1,461.95$275,476.92
37Dec 2022$715.87$746.08$1,461.95$274,761.05
2022 Total$8,463.9$9,079.5$17,543.4
38Jan 2023$717.81$744.14$1,461.95$274,043.24
39Feb 2023$719.75$742.20$1,461.95$273,323.49
40Mar 2023$721.70$740.25$1,461.95$272,601.79
41Apr 2023$723.65$738.30$1,461.95$271,878.14
42May 2023$725.61$736.34$1,461.95$271,152.53
43Jun 2023$727.58$734.37$1,461.95$270,424.95
44Jul 2023$729.55$732.40$1,461.95$269,695.40
45Aug 2023$731.52$730.43$1,461.95$268,963.88
46Sep 2023$733.51$728.44$1,461.95$268,230.37
47Oct 2023$735.49$726.46$1,461.95$267,494.88
48Nov 2023$737.48$724.47$1,461.95$266,757.40
49Dec 2023$739.48$722.47$1,461.95$266,017.92
2023 Total$8,743.13$8,800.27$17,543.4
50Jan 2024$741.48$720.47$1,461.95$265,276.44
51Feb 2024$743.49$718.46$1,461.95$264,532.95
52Mar 2024$745.51$716.44$1,461.95$263,787.44
53Apr 2024$747.53$714.42$1,461.95$263,039.91
54May 2024$749.55$712.40$1,461.95$262,290.36
55Jun 2024$751.58$710.37$1,461.95$261,538.78
56Jul 2024$753.62$708.33$1,461.95$260,785.16
57Aug 2024$755.66$706.29$1,461.95$260,029.50
58Sep 2024$757.70$704.25$1,461.95$259,271.80
59Oct 2024$759.76$702.19$1,461.95$258,512.04
60Nov 2024$761.81$700.14$1,461.95$257,750.23
61Dec 2024$763.88$698.07$1,461.95$256,986.35
2024 Total$9,031.57$8,511.83$17,543.4
62Jan 2025$765.95$696.00$1,461.95$256,220.40
63Feb 2025$768.02$693.93$1,461.95$255,452.38
64Mar 2025$770.10$691.85$1,461.95$254,682.28
65Apr 2025$772.19$689.76$1,461.95$253,910.09
66May 2025$774.28$687.67$1,461.95$253,135.81
67Jun 2025$776.37$685.58$1,461.95$252,359.44
68Jul 2025$778.48$683.47$1,461.95$251,580.96
69Aug 2025$780.58$681.37$1,461.95$250,800.38
70Sep 2025$782.70$679.25$1,461.95$250,017.68
71Oct 2025$784.82$677.13$1,461.95$249,232.86
72Nov 2025$786.94$675.01$1,461.95$248,445.92
73Dec 2025$789.08$672.87$1,461.95$247,656.84
2025 Total$9,329.51$8,213.89$17,543.4
74Jan 2026$791.21$670.74$1,461.95$246,865.63
75Feb 2026$793.36$668.59$1,461.95$246,072.27
76Mar 2026$795.50$666.45$1,461.95$245,276.77
77Apr 2026$797.66$664.29$1,461.95$244,479.11
78May 2026$799.82$662.13$1,461.95$243,679.29
79Jun 2026$801.99$659.96$1,461.95$242,877.30
80Jul 2026$804.16$657.79$1,461.95$242,073.14
81Aug 2026$806.34$655.61$1,461.95$241,266.80
82Sep 2026$808.52$653.43$1,461.95$240,458.28
83Oct 2026$810.71$651.24$1,461.95$239,647.57
84Nov 2026$812.90$649.05$1,461.95$238,834.67
85Dec 2026$815.11$646.84$1,461.95$238,019.56
2026 Total$9,637.28$7,906.12$17,543.4
86Jan 2027$817.31$644.64$1,461.95$237,202.25
87Feb 2027$819.53$642.42$1,461.95$236,382.72
88Mar 2027$821.75$640.20$1,461.95$235,560.97
89Apr 2027$823.97$637.98$1,461.95$234,737.00
90May 2027$826.20$635.75$1,461.95$233,910.80
91Jun 2027$828.44$633.51$1,461.95$233,082.36
92Jul 2027$830.69$631.26$1,461.95$232,251.67
93Aug 2027$832.94$629.01$1,461.95$231,418.73
94Sep 2027$835.19$626.76$1,461.95$230,583.54
95Oct 2027$837.45$624.50$1,461.95$229,746.09
96Nov 2027$839.72$622.23$1,461.95$228,906.37
97Dec 2027$842.00$619.95$1,461.95$228,064.37
2027 Total$9,955.19$7,588.21$17,543.4
98Jan 2028$844.28$617.67$1,461.95$227,220.09
99Feb 2028$846.56$615.39$1,461.95$226,373.53
100Mar 2028$848.86$613.09$1,461.95$225,524.67
101Apr 2028$851.15$610.80$1,461.95$224,673.52
102May 2028$853.46$608.49$1,461.95$223,820.06
103Jun 2028$855.77$606.18$1,461.95$222,964.29
104Jul 2028$858.09$603.86$1,461.95$222,106.20
105Aug 2028$860.41$601.54$1,461.95$221,245.79
106Sep 2028$862.74$599.21$1,461.95$220,383.05
107Oct 2028$865.08$596.87$1,461.95$219,517.97
108Nov 2028$867.42$594.53$1,461.95$218,650.55
109Dec 2028$869.77$592.18$1,461.95$217,780.78
2028 Total$10,283.59$7,259.81$17,543.4
110Jan 2029$872.13$589.82$1,461.95$216,908.65
111Feb 2029$874.49$587.46$1,461.95$216,034.16
112Mar 2029$876.86$585.09$1,461.95$215,157.30
113Apr 2029$879.23$582.72$1,461.95$214,278.07
114May 2029$881.61$580.34$1,461.95$213,396.46
115Jun 2029$884.00$577.95$1,461.95$212,512.46
116Jul 2029$886.40$575.55$1,461.95$211,626.06
117Aug 2029$888.80$573.15$1,461.95$210,737.26
118Sep 2029$891.20$570.75$1,461.95$209,846.06
119Oct 2029$893.62$568.33$1,461.95$208,952.44
120Nov 2029$896.04$565.91$1,461.95$208,056.40
121Dec 2029$898.46$563.49$1,461.95$207,157.94
2029 Total$10,622.84$6,920.56$17,543.4
122Jan 2030$900.90$561.05$1,461.95$206,257.04
123Feb 2030$903.34$558.61$1,461.95$205,353.70
124Mar 2030$905.78$556.17$1,461.95$204,447.92
125Apr 2030$908.24$553.71$1,461.95$203,539.68
126May 2030$910.70$551.25$1,461.95$202,628.98
127Jun 2030$913.16$548.79$1,461.95$201,715.82
128Jul 2030$915.64$546.31$1,461.95$200,800.18
129Aug 2030$918.12$543.83$1,461.95$199,882.06
130Sep 2030$920.60$541.35$1,461.95$198,961.46
131Oct 2030$923.10$538.85$1,461.95$198,038.36
132Nov 2030$925.60$536.35$1,461.95$197,112.76
133Dec 2030$928.10$533.85$1,461.95$196,184.66
2030 Total$10,973.28$6,570.12$17,543.4
134Jan 2031$930.62$531.33$1,461.95$195,254.04
135Feb 2031$933.14$528.81$1,461.95$194,320.90
136Mar 2031$935.66$526.29$1,461.95$193,385.24
137Apr 2031$938.20$523.75$1,461.95$192,447.04
138May 2031$940.74$521.21$1,461.95$191,506.30
139Jun 2031$943.29$518.66$1,461.95$190,563.01
140Jul 2031$945.84$516.11$1,461.95$189,617.17
141Aug 2031$948.40$513.55$1,461.95$188,668.77
142Sep 2031$950.97$510.98$1,461.95$187,717.80
143Oct 2031$953.55$508.40$1,461.95$186,764.25
144Nov 2031$956.13$505.82$1,461.95$185,808.12
145Dec 2031$958.72$503.23$1,461.95$184,849.40
2031 Total$11,335.26$6,208.14$17,543.4
146Jan 2032$961.32$500.63$1,461.95$183,888.08
147Feb 2032$963.92$498.03$1,461.95$182,924.16
148Mar 2032$966.53$495.42$1,461.95$181,957.63
149Apr 2032$969.15$492.80$1,461.95$180,988.48
150May 2032$971.77$490.18$1,461.95$180,016.71
151Jun 2032$974.40$487.55$1,461.95$179,042.31
152Jul 2032$977.04$484.91$1,461.95$178,065.27
153Aug 2032$979.69$482.26$1,461.95$177,085.58
154Sep 2032$982.34$479.61$1,461.95$176,103.24
155Oct 2032$985.00$476.95$1,461.95$175,118.24
156Nov 2032$987.67$474.28$1,461.95$174,130.57
157Dec 2032$990.35$471.60$1,461.95$173,140.22
2032 Total$11,709.18$5,834.22$17,543.4
158Jan 2033$993.03$468.92$1,461.95$172,147.19
159Feb 2033$995.72$466.23$1,461.95$171,151.47
160Mar 2033$998.41$463.54$1,461.95$170,153.06
161Apr 2033$1,001.12$460.83$1,461.95$169,151.94
162May 2033$1,003.83$458.12$1,461.95$168,148.11
163Jun 2033$1,006.55$455.40$1,461.95$167,141.56
164Jul 2033$1,009.27$452.68$1,461.95$166,132.29
165Aug 2033$1,012.01$449.94$1,461.95$165,120.28
166Sep 2033$1,014.75$447.20$1,461.95$164,105.53
167Oct 2033$1,017.50$444.45$1,461.95$163,088.03
168Nov 2033$1,020.25$441.70$1,461.95$162,067.78
169Dec 2033$1,023.02$438.93$1,461.95$161,044.76
2033 Total$12,095.46$5,447.94$17,543.4
170Jan 2034$1,025.79$436.16$1,461.95$160,018.97
171Feb 2034$1,028.57$433.38$1,461.95$158,990.40
172Mar 2034$1,031.35$430.60$1,461.95$157,959.05
173Apr 2034$1,034.14$427.81$1,461.95$156,924.91
174May 2034$1,036.95$425.00$1,461.95$155,887.96
175Jun 2034$1,039.75$422.20$1,461.95$154,848.21
176Jul 2034$1,042.57$419.38$1,461.95$153,805.64
177Aug 2034$1,045.39$416.56$1,461.95$152,760.25
178Sep 2034$1,048.22$413.73$1,461.95$151,712.03
179Oct 2034$1,051.06$410.89$1,461.95$150,660.97
180Nov 2034$1,053.91$408.04$1,461.95$149,607.06
181Dec 2034$1,056.76$405.19$1,461.95$148,550.30
2034 Total$12,494.46$5,048.94$17,543.4
182Jan 2035$1,059.63$402.32$1,461.95$147,490.67
183Feb 2035$1,062.50$399.45$1,461.95$146,428.17
184Mar 2035$1,065.37$396.58$1,461.95$145,362.80
185Apr 2035$1,068.26$393.69$1,461.95$144,294.54
186May 2035$1,071.15$390.80$1,461.95$143,223.39
187Jun 2035$1,074.05$387.90$1,461.95$142,149.34
188Jul 2035$1,076.96$384.99$1,461.95$141,072.38
189Aug 2035$1,079.88$382.07$1,461.95$139,992.50
190Sep 2035$1,082.80$379.15$1,461.95$138,909.70
191Oct 2035$1,085.74$376.21$1,461.95$137,823.96
192Nov 2035$1,088.68$373.27$1,461.95$136,735.28
193Dec 2035$1,091.63$370.32$1,461.95$135,643.65
2035 Total$12,906.65$4,636.75$17,543.4
194Jan 2036$1,094.58$367.37$1,461.95$134,549.07
195Feb 2036$1,097.55$364.40$1,461.95$133,451.52
196Mar 2036$1,100.52$361.43$1,461.95$132,351.00
197Apr 2036$1,103.50$358.45$1,461.95$131,247.50
198May 2036$1,106.49$355.46$1,461.95$130,141.01
199Jun 2036$1,109.48$352.47$1,461.95$129,031.53
200Jul 2036$1,112.49$349.46$1,461.95$127,919.04
201Aug 2036$1,115.50$346.45$1,461.95$126,803.54
202Sep 2036$1,118.52$343.43$1,461.95$125,685.02
203Oct 2036$1,121.55$340.40$1,461.95$124,563.47
204Nov 2036$1,124.59$337.36$1,461.95$123,438.88
205Dec 2036$1,127.64$334.31$1,461.95$122,311.24
2036 Total$13,332.41$4,210.99$17,543.4
206Jan 2037$1,130.69$331.26$1,461.95$121,180.55
207Feb 2037$1,133.75$328.20$1,461.95$120,046.80
208Mar 2037$1,136.82$325.13$1,461.95$118,909.98
209Apr 2037$1,139.90$322.05$1,461.95$117,770.08
210May 2037$1,142.99$318.96$1,461.95$116,627.09
211Jun 2037$1,146.08$315.87$1,461.95$115,481.01
212Jul 2037$1,149.19$312.76$1,461.95$114,331.82
213Aug 2037$1,152.30$309.65$1,461.95$113,179.52
214Sep 2037$1,155.42$306.53$1,461.95$112,024.10
215Oct 2037$1,158.55$303.40$1,461.95$110,865.55
216Nov 2037$1,161.69$300.26$1,461.95$109,703.86
217Dec 2037$1,164.84$297.11$1,461.95$108,539.02
2037 Total$13,772.22$3,771.18$17,543.4
218Jan 2038$1,167.99$293.96$1,461.95$107,371.03
219Feb 2038$1,171.15$290.80$1,461.95$106,199.88
220Mar 2038$1,174.33$287.62$1,461.95$105,025.55
221Apr 2038$1,177.51$284.44$1,461.95$103,848.04
222May 2038$1,180.69$281.26$1,461.95$102,667.35
223Jun 2038$1,183.89$278.06$1,461.95$101,483.46
224Jul 2038$1,187.10$274.85$1,461.95$100,296.36
225Aug 2038$1,190.31$271.64$1,461.95$99,106.05
226Sep 2038$1,193.54$268.41$1,461.95$97,912.51
227Oct 2038$1,196.77$265.18$1,461.95$96,715.74
228Nov 2038$1,200.01$261.94$1,461.95$95,515.73
229Dec 2038$1,203.26$258.69$1,461.95$94,312.47
2038 Total$14,226.55$3,316.85$17,543.4
230Jan 2039$1,206.52$255.43$1,461.95$93,105.95
231Feb 2039$1,209.79$252.16$1,461.95$91,896.16
232Mar 2039$1,213.06$248.89$1,461.95$90,683.10
233Apr 2039$1,216.35$245.60$1,461.95$89,466.75
234May 2039$1,219.64$242.31$1,461.95$88,247.11
235Jun 2039$1,222.95$239.00$1,461.95$87,024.16
236Jul 2039$1,226.26$235.69$1,461.95$85,797.90
237Aug 2039$1,229.58$232.37$1,461.95$84,568.32
238Sep 2039$1,232.91$229.04$1,461.95$83,335.41
239Oct 2039$1,236.25$225.70$1,461.95$82,099.16
240Nov 2039$1,239.60$222.35$1,461.95$80,859.56
241Dec 2039$1,242.96$218.99$1,461.95$79,616.60
2039 Total$14,695.87$2,847.53$17,543.4
242Jan 2040$1,246.32$215.63$1,461.95$78,370.28
243Feb 2040$1,249.70$212.25$1,461.95$77,120.58
244Mar 2040$1,253.08$208.87$1,461.95$75,867.50
245Apr 2040$1,256.48$205.47$1,461.95$74,611.02
246May 2040$1,259.88$202.07$1,461.95$73,351.14
247Jun 2040$1,263.29$198.66$1,461.95$72,087.85
248Jul 2040$1,266.71$195.24$1,461.95$70,821.14
249Aug 2040$1,270.14$191.81$1,461.95$69,551.00
250Sep 2040$1,273.58$188.37$1,461.95$68,277.42
251Oct 2040$1,277.03$184.92$1,461.95$67,000.39
252Nov 2040$1,280.49$181.46$1,461.95$65,719.90
253Dec 2040$1,283.96$177.99$1,461.95$64,435.94
2040 Total$15,180.66$2,362.74$17,543.4
254Jan 2041$1,287.44$174.51$1,461.95$63,148.50
255Feb 2041$1,290.92$171.03$1,461.95$61,857.58
256Mar 2041$1,294.42$167.53$1,461.95$60,563.16
257Apr 2041$1,297.92$164.03$1,461.95$59,265.24
258May 2041$1,301.44$160.51$1,461.95$57,963.80
259Jun 2041$1,304.96$156.99$1,461.95$56,658.84
260Jul 2041$1,308.50$153.45$1,461.95$55,350.34
261Aug 2041$1,312.04$149.91$1,461.95$54,038.30
262Sep 2041$1,315.60$146.35$1,461.95$52,722.70
263Oct 2041$1,319.16$142.79$1,461.95$51,403.54
264Nov 2041$1,322.73$139.22$1,461.95$50,080.81
265Dec 2041$1,326.31$135.64$1,461.95$48,754.50
2041 Total$15,681.44$1,861.96$17,543.4
266Jan 2042$1,329.91$132.04$1,461.95$47,424.59
267Feb 2042$1,333.51$128.44$1,461.95$46,091.08
268Mar 2042$1,337.12$124.83$1,461.95$44,753.96
269Apr 2042$1,340.74$121.21$1,461.95$43,413.22
270May 2042$1,344.37$117.58$1,461.95$42,068.85
271Jun 2042$1,348.01$113.94$1,461.95$40,720.84
272Jul 2042$1,351.66$110.29$1,461.95$39,369.18
273Aug 2042$1,355.33$106.62$1,461.95$38,013.85
274Sep 2042$1,359.00$102.95$1,461.95$36,654.85
275Oct 2042$1,362.68$99.27$1,461.95$35,292.17
276Nov 2042$1,366.37$95.58$1,461.95$33,925.80
277Dec 2042$1,370.07$91.88$1,461.95$32,555.73
2042 Total$16,198.77$1,344.63$17,543.4
278Jan 2043$1,373.78$88.17$1,461.95$31,181.95
279Feb 2043$1,377.50$84.45$1,461.95$29,804.45
280Mar 2043$1,381.23$80.72$1,461.95$28,423.22
281Apr 2043$1,384.97$76.98$1,461.95$27,038.25
282May 2043$1,388.72$73.23$1,461.95$25,649.53
283Jun 2043$1,392.48$69.47$1,461.95$24,257.05
284Jul 2043$1,396.25$65.70$1,461.95$22,860.80
285Aug 2043$1,400.04$61.91$1,461.95$21,460.76
286Sep 2043$1,403.83$58.12$1,461.95$20,056.93
287Oct 2043$1,407.63$54.32$1,461.95$18,649.30
288Nov 2043$1,411.44$50.51$1,461.95$17,237.86
289Dec 2043$1,415.26$46.69$1,461.95$15,822.60
2043 Total$16,733.13$810.27$17,543.4
290Jan 2044$1,419.10$42.85$1,461.95$14,403.50
291Feb 2044$1,422.94$39.01$1,461.95$12,980.56
292Mar 2044$1,426.79$35.16$1,461.95$11,553.77
293Apr 2044$1,430.66$31.29$1,461.95$10,123.11
294May 2044$1,434.53$27.42$1,461.95$8,688.58
295Jun 2044$1,438.42$23.53$1,461.95$7,250.16
296Jul 2044$1,442.31$19.64$1,461.95$5,807.85
297Aug 2044$1,446.22$15.73$1,461.95$4,361.63
298Sep 2044$1,450.14$11.81$1,461.95$2,911.49
299Oct 2044$1,454.06$7.89$1,461.95$1,457.43
300Nov 2044$1,457.43$3.95$1,461.38$0.00
2044 Total$15,822.6$258.28$16,080.88
Compare your product with the big 4 banks, or add more products to compare
As seen on