Accelerate Alt Doc Plus Investment Loan (Amounts < $750k, LVR 70%-75%) from Resimac

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
7.16%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,492
Number of Repayments
300
Total Interest Paid
$197,600
Total repayments
$447,600
DatePrincipleInterestPaymentBalance
1Dec 2019$300.88$1,491.67$1,792.55$249,699.12
2019 Total$300.88$1,491.67$1,792.55
2Jan 2020$302.68$1,489.87$1,792.55$249,396.44
3Feb 2020$304.48$1,488.07$1,792.55$249,091.96
4Mar 2020$306.30$1,486.25$1,792.55$248,785.66
5Apr 2020$308.13$1,484.42$1,792.55$248,477.53
6May 2020$309.97$1,482.58$1,792.55$248,167.56
7Jun 2020$311.82$1,480.73$1,792.55$247,855.74
8Jul 2020$313.68$1,478.87$1,792.55$247,542.06
9Aug 2020$315.55$1,477.00$1,792.55$247,226.51
10Sep 2020$317.43$1,475.12$1,792.55$246,909.08
11Oct 2020$319.33$1,473.22$1,792.55$246,589.75
12Nov 2020$321.23$1,471.32$1,792.55$246,268.52
13Dec 2020$323.15$1,469.40$1,792.55$245,945.37
2020 Total$3,753.75$17,756.85$21,510.6
14Jan 2021$325.08$1,467.47$1,792.55$245,620.29
15Feb 2021$327.02$1,465.53$1,792.55$245,293.27
16Mar 2021$328.97$1,463.58$1,792.55$244,964.30
17Apr 2021$330.93$1,461.62$1,792.55$244,633.37
18May 2021$332.90$1,459.65$1,792.55$244,300.47
19Jun 2021$334.89$1,457.66$1,792.55$243,965.58
20Jul 2021$336.89$1,455.66$1,792.55$243,628.69
21Aug 2021$338.90$1,453.65$1,792.55$243,289.79
22Sep 2021$340.92$1,451.63$1,792.55$242,948.87
23Oct 2021$342.96$1,449.59$1,792.55$242,605.91
24Nov 2021$345.00$1,447.55$1,792.55$242,260.91
25Dec 2021$347.06$1,445.49$1,792.55$241,913.85
2021 Total$4,031.52$17,479.08$21,510.6
26Jan 2022$349.13$1,443.42$1,792.55$241,564.72
27Feb 2022$351.21$1,441.34$1,792.55$241,213.51
28Mar 2022$353.31$1,439.24$1,792.55$240,860.20
29Apr 2022$355.42$1,437.13$1,792.55$240,504.78
30May 2022$357.54$1,435.01$1,792.55$240,147.24
31Jun 2022$359.67$1,432.88$1,792.55$239,787.57
32Jul 2022$361.82$1,430.73$1,792.55$239,425.75
33Aug 2022$363.98$1,428.57$1,792.55$239,061.77
34Sep 2022$366.15$1,426.40$1,792.55$238,695.62
35Oct 2022$368.33$1,424.22$1,792.55$238,327.29
36Nov 2022$370.53$1,422.02$1,792.55$237,956.76
37Dec 2022$372.74$1,419.81$1,792.55$237,584.02
2022 Total$4,329.83$17,180.77$21,510.6
38Jan 2023$374.97$1,417.58$1,792.55$237,209.05
39Feb 2023$377.20$1,415.35$1,792.55$236,831.85
40Mar 2023$379.45$1,413.10$1,792.55$236,452.40
41Apr 2023$381.72$1,410.83$1,792.55$236,070.68
42May 2023$383.99$1,408.56$1,792.55$235,686.69
43Jun 2023$386.29$1,406.26$1,792.55$235,300.40
44Jul 2023$388.59$1,403.96$1,792.55$234,911.81
45Aug 2023$390.91$1,401.64$1,792.55$234,520.90
46Sep 2023$393.24$1,399.31$1,792.55$234,127.66
47Oct 2023$395.59$1,396.96$1,792.55$233,732.07
48Nov 2023$397.95$1,394.60$1,792.55$233,334.12
49Dec 2023$400.32$1,392.23$1,792.55$232,933.80
2023 Total$4,650.22$16,860.38$21,510.6
50Jan 2024$402.71$1,389.84$1,792.55$232,531.09
51Feb 2024$405.11$1,387.44$1,792.55$232,125.98
52Mar 2024$407.53$1,385.02$1,792.55$231,718.45
53Apr 2024$409.96$1,382.59$1,792.55$231,308.49
54May 2024$412.41$1,380.14$1,792.55$230,896.08
55Jun 2024$414.87$1,377.68$1,792.55$230,481.21
56Jul 2024$417.35$1,375.20$1,792.55$230,063.86
57Aug 2024$419.84$1,372.71$1,792.55$229,644.02
58Sep 2024$422.34$1,370.21$1,792.55$229,221.68
59Oct 2024$424.86$1,367.69$1,792.55$228,796.82
60Nov 2024$427.40$1,365.15$1,792.55$228,369.42
61Dec 2024$429.95$1,362.60$1,792.55$227,939.47
2024 Total$4,994.33$16,516.27$21,510.6
62Jan 2025$432.51$1,360.04$1,792.55$227,506.96
63Feb 2025$435.09$1,357.46$1,792.55$227,071.87
64Mar 2025$437.69$1,354.86$1,792.55$226,634.18
65Apr 2025$440.30$1,352.25$1,792.55$226,193.88
66May 2025$442.93$1,349.62$1,792.55$225,750.95
67Jun 2025$445.57$1,346.98$1,792.55$225,305.38
68Jul 2025$448.23$1,344.32$1,792.55$224,857.15
69Aug 2025$450.90$1,341.65$1,792.55$224,406.25
70Sep 2025$453.59$1,338.96$1,792.55$223,952.66
71Oct 2025$456.30$1,336.25$1,792.55$223,496.36
72Nov 2025$459.02$1,333.53$1,792.55$223,037.34
73Dec 2025$461.76$1,330.79$1,792.55$222,575.58
2025 Total$5,363.89$16,146.71$21,510.6
74Jan 2026$464.52$1,328.03$1,792.55$222,111.06
75Feb 2026$467.29$1,325.26$1,792.55$221,643.77
76Mar 2026$470.08$1,322.47$1,792.55$221,173.69
77Apr 2026$472.88$1,319.67$1,792.55$220,700.81
78May 2026$475.70$1,316.85$1,792.55$220,225.11
79Jun 2026$478.54$1,314.01$1,792.55$219,746.57
80Jul 2026$481.40$1,311.15$1,792.55$219,265.17
81Aug 2026$484.27$1,308.28$1,792.55$218,780.90
82Sep 2026$487.16$1,305.39$1,792.55$218,293.74
83Oct 2026$490.06$1,302.49$1,792.55$217,803.68
84Nov 2026$492.99$1,299.56$1,792.55$217,310.69
85Dec 2026$495.93$1,296.62$1,792.55$216,814.76
2026 Total$5,760.82$15,749.78$21,510.6
86Jan 2027$498.89$1,293.66$1,792.55$216,315.87
87Feb 2027$501.87$1,290.68$1,792.55$215,814.00
88Mar 2027$504.86$1,287.69$1,792.55$215,309.14
89Apr 2027$507.87$1,284.68$1,792.55$214,801.27
90May 2027$510.90$1,281.65$1,792.55$214,290.37
91Jun 2027$513.95$1,278.60$1,792.55$213,776.42
92Jul 2027$517.02$1,275.53$1,792.55$213,259.40
93Aug 2027$520.10$1,272.45$1,792.55$212,739.30
94Sep 2027$523.21$1,269.34$1,792.55$212,216.09
95Oct 2027$526.33$1,266.22$1,792.55$211,689.76
96Nov 2027$529.47$1,263.08$1,792.55$211,160.29
97Dec 2027$532.63$1,259.92$1,792.55$210,627.66
2027 Total$6,187.1$15,323.5$21,510.6
98Jan 2028$535.80$1,256.75$1,792.55$210,091.86
99Feb 2028$539.00$1,253.55$1,792.55$209,552.86
100Mar 2028$542.22$1,250.33$1,792.55$209,010.64
101Apr 2028$545.45$1,247.10$1,792.55$208,465.19
102May 2028$548.71$1,243.84$1,792.55$207,916.48
103Jun 2028$551.98$1,240.57$1,792.55$207,364.50
104Jul 2028$555.28$1,237.27$1,792.55$206,809.22
105Aug 2028$558.59$1,233.96$1,792.55$206,250.63
106Sep 2028$561.92$1,230.63$1,792.55$205,688.71
107Oct 2028$565.27$1,227.28$1,792.55$205,123.44
108Nov 2028$568.65$1,223.90$1,792.55$204,554.79
109Dec 2028$572.04$1,220.51$1,792.55$203,982.75
2028 Total$6,644.91$14,865.69$21,510.6
110Jan 2029$575.45$1,217.10$1,792.55$203,407.30
111Feb 2029$578.89$1,213.66$1,792.55$202,828.41
112Mar 2029$582.34$1,210.21$1,792.55$202,246.07
113Apr 2029$585.82$1,206.73$1,792.55$201,660.25
114May 2029$589.31$1,203.24$1,792.55$201,070.94
115Jun 2029$592.83$1,199.72$1,792.55$200,478.11
116Jul 2029$596.36$1,196.19$1,792.55$199,881.75
117Aug 2029$599.92$1,192.63$1,792.55$199,281.83
118Sep 2029$603.50$1,189.05$1,792.55$198,678.33
119Oct 2029$607.10$1,185.45$1,792.55$198,071.23
120Nov 2029$610.72$1,181.83$1,792.55$197,460.51
121Dec 2029$614.37$1,178.18$1,792.55$196,846.14
2029 Total$7,136.61$14,373.99$21,510.6
122Jan 2030$618.03$1,174.52$1,792.55$196,228.11
123Feb 2030$621.72$1,170.83$1,792.55$195,606.39
124Mar 2030$625.43$1,167.12$1,792.55$194,980.96
125Apr 2030$629.16$1,163.39$1,792.55$194,351.80
126May 2030$632.92$1,159.63$1,792.55$193,718.88
127Jun 2030$636.69$1,155.86$1,792.55$193,082.19
128Jul 2030$640.49$1,152.06$1,792.55$192,441.70
129Aug 2030$644.31$1,148.24$1,792.55$191,797.39
130Sep 2030$648.16$1,144.39$1,792.55$191,149.23
131Oct 2030$652.03$1,140.52$1,792.55$190,497.20
132Nov 2030$655.92$1,136.63$1,792.55$189,841.28
133Dec 2030$659.83$1,132.72$1,792.55$189,181.45
2030 Total$7,664.69$13,845.91$21,510.6
134Jan 2031$663.77$1,128.78$1,792.55$188,517.68
135Feb 2031$667.73$1,124.82$1,792.55$187,849.95
136Mar 2031$671.71$1,120.84$1,792.55$187,178.24
137Apr 2031$675.72$1,116.83$1,792.55$186,502.52
138May 2031$679.75$1,112.80$1,792.55$185,822.77
139Jun 2031$683.81$1,108.74$1,792.55$185,138.96
140Jul 2031$687.89$1,104.66$1,792.55$184,451.07
141Aug 2031$691.99$1,100.56$1,792.55$183,759.08
142Sep 2031$696.12$1,096.43$1,792.55$183,062.96
143Oct 2031$700.27$1,092.28$1,792.55$182,362.69
144Nov 2031$704.45$1,088.10$1,792.55$181,658.24
145Dec 2031$708.66$1,083.89$1,792.55$180,949.58
2031 Total$8,231.87$13,278.73$21,510.6
146Jan 2032$712.88$1,079.67$1,792.55$180,236.70
147Feb 2032$717.14$1,075.41$1,792.55$179,519.56
148Mar 2032$721.42$1,071.13$1,792.55$178,798.14
149Apr 2032$725.72$1,066.83$1,792.55$178,072.42
150May 2032$730.05$1,062.50$1,792.55$177,342.37
151Jun 2032$734.41$1,058.14$1,792.55$176,607.96
152Jul 2032$738.79$1,053.76$1,792.55$175,869.17
153Aug 2032$743.20$1,049.35$1,792.55$175,125.97
154Sep 2032$747.63$1,044.92$1,792.55$174,378.34
155Oct 2032$752.09$1,040.46$1,792.55$173,626.25
156Nov 2032$756.58$1,035.97$1,792.55$172,869.67
157Dec 2032$761.09$1,031.46$1,792.55$172,108.58
2032 Total$8,841$12,669.6$21,510.6
158Jan 2033$765.64$1,026.91$1,792.55$171,342.94
159Feb 2033$770.20$1,022.35$1,792.55$170,572.74
160Mar 2033$774.80$1,017.75$1,792.55$169,797.94
161Apr 2033$779.42$1,013.13$1,792.55$169,018.52
162May 2033$784.07$1,008.48$1,792.55$168,234.45
163Jun 2033$788.75$1,003.80$1,792.55$167,445.70
164Jul 2033$793.46$999.09$1,792.55$166,652.24
165Aug 2033$798.19$994.36$1,792.55$165,854.05
166Sep 2033$802.95$989.60$1,792.55$165,051.10
167Oct 2033$807.75$984.80$1,792.55$164,243.35
168Nov 2033$812.56$979.99$1,792.55$163,430.79
169Dec 2033$817.41$975.14$1,792.55$162,613.38
2033 Total$9,495.2$12,015.4$21,510.6
170Jan 2034$822.29$970.26$1,792.55$161,791.09
171Feb 2034$827.20$965.35$1,792.55$160,963.89
172Mar 2034$832.13$960.42$1,792.55$160,131.76
173Apr 2034$837.10$955.45$1,792.55$159,294.66
174May 2034$842.09$950.46$1,792.55$158,452.57
175Jun 2034$847.12$945.43$1,792.55$157,605.45
176Jul 2034$852.17$940.38$1,792.55$156,753.28
177Aug 2034$857.26$935.29$1,792.55$155,896.02
178Sep 2034$862.37$930.18$1,792.55$155,033.65
179Oct 2034$867.52$925.03$1,792.55$154,166.13
180Nov 2034$872.69$919.86$1,792.55$153,293.44
181Dec 2034$877.90$914.65$1,792.55$152,415.54
2034 Total$10,197.84$11,312.76$21,510.6
182Jan 2035$883.14$909.41$1,792.55$151,532.40
183Feb 2035$888.41$904.14$1,792.55$150,643.99
184Mar 2035$893.71$898.84$1,792.55$149,750.28
185Apr 2035$899.04$893.51$1,792.55$148,851.24
186May 2035$904.40$888.15$1,792.55$147,946.84
187Jun 2035$909.80$882.75$1,792.55$147,037.04
188Jul 2035$915.23$877.32$1,792.55$146,121.81
189Aug 2035$920.69$871.86$1,792.55$145,201.12
190Sep 2035$926.18$866.37$1,792.55$144,274.94
191Oct 2035$931.71$860.84$1,792.55$143,343.23
192Nov 2035$937.27$855.28$1,792.55$142,405.96
193Dec 2035$942.86$849.69$1,792.55$141,463.10
2035 Total$10,952.44$10,558.16$21,510.6
194Jan 2036$948.49$844.06$1,792.55$140,514.61
195Feb 2036$954.15$838.40$1,792.55$139,560.46
196Mar 2036$959.84$832.71$1,792.55$138,600.62
197Apr 2036$965.57$826.98$1,792.55$137,635.05
198May 2036$971.33$821.22$1,792.55$136,663.72
199Jun 2036$977.12$815.43$1,792.55$135,686.60
200Jul 2036$982.95$809.60$1,792.55$134,703.65
201Aug 2036$988.82$803.73$1,792.55$133,714.83
202Sep 2036$994.72$797.83$1,792.55$132,720.11
203Oct 2036$1,000.65$791.90$1,792.55$131,719.46
204Nov 2036$1,006.62$785.93$1,792.55$130,712.84
205Dec 2036$1,012.63$779.92$1,792.55$129,700.21
2036 Total$11,762.89$9,747.71$21,510.6
206Jan 2037$1,018.67$773.88$1,792.55$128,681.54
207Feb 2037$1,024.75$767.80$1,792.55$127,656.79
208Mar 2037$1,030.86$761.69$1,792.55$126,625.93
209Apr 2037$1,037.02$755.53$1,792.55$125,588.91
210May 2037$1,043.20$749.35$1,792.55$124,545.71
211Jun 2037$1,049.43$743.12$1,792.55$123,496.28
212Jul 2037$1,055.69$736.86$1,792.55$122,440.59
213Aug 2037$1,061.99$730.56$1,792.55$121,378.60
214Sep 2037$1,068.32$724.23$1,792.55$120,310.28
215Oct 2037$1,074.70$717.85$1,792.55$119,235.58
216Nov 2037$1,081.11$711.44$1,792.55$118,154.47
217Dec 2037$1,087.56$704.99$1,792.55$117,066.91
2037 Total$12,633.3$8,877.3$21,510.6
218Jan 2038$1,094.05$698.50$1,792.55$115,972.86
219Feb 2038$1,100.58$691.97$1,792.55$114,872.28
220Mar 2038$1,107.15$685.40$1,792.55$113,765.13
221Apr 2038$1,113.75$678.80$1,792.55$112,651.38
222May 2038$1,120.40$672.15$1,792.55$111,530.98
223Jun 2038$1,127.08$665.47$1,792.55$110,403.90
224Jul 2038$1,133.81$658.74$1,792.55$109,270.09
225Aug 2038$1,140.57$651.98$1,792.55$108,129.52
226Sep 2038$1,147.38$645.17$1,792.55$106,982.14
227Oct 2038$1,154.22$638.33$1,792.55$105,827.92
228Nov 2038$1,161.11$631.44$1,792.55$104,666.81
229Dec 2038$1,168.04$624.51$1,792.55$103,498.77
2038 Total$13,568.14$7,942.46$21,510.6
230Jan 2039$1,175.01$617.54$1,792.55$102,323.76
231Feb 2039$1,182.02$610.53$1,792.55$101,141.74
232Mar 2039$1,189.07$603.48$1,792.55$99,952.67
233Apr 2039$1,196.17$596.38$1,792.55$98,756.50
234May 2039$1,203.30$589.25$1,792.55$97,553.20
235Jun 2039$1,210.48$582.07$1,792.55$96,342.72
236Jul 2039$1,217.71$574.84$1,792.55$95,125.01
237Aug 2039$1,224.97$567.58$1,792.55$93,900.04
238Sep 2039$1,232.28$560.27$1,792.55$92,667.76
239Oct 2039$1,239.63$552.92$1,792.55$91,428.13
240Nov 2039$1,247.03$545.52$1,792.55$90,181.10
241Dec 2039$1,254.47$538.08$1,792.55$88,926.63
2039 Total$14,572.14$6,938.46$21,510.6
242Jan 2040$1,261.95$530.60$1,792.55$87,664.68
243Feb 2040$1,269.48$523.07$1,792.55$86,395.20
244Mar 2040$1,277.06$515.49$1,792.55$85,118.14
245Apr 2040$1,284.68$507.87$1,792.55$83,833.46
246May 2040$1,292.34$500.21$1,792.55$82,541.12
247Jun 2040$1,300.05$492.50$1,792.55$81,241.07
248Jul 2040$1,307.81$484.74$1,792.55$79,933.26
249Aug 2040$1,315.61$476.94$1,792.55$78,617.65
250Sep 2040$1,323.46$469.09$1,792.55$77,294.19
251Oct 2040$1,331.36$461.19$1,792.55$75,962.83
252Nov 2040$1,339.31$453.24$1,792.55$74,623.52
253Dec 2040$1,347.30$445.25$1,792.55$73,276.22
2040 Total$15,650.41$5,860.19$21,510.6
254Jan 2041$1,355.34$437.21$1,792.55$71,920.88
255Feb 2041$1,363.42$429.13$1,792.55$70,557.46
256Mar 2041$1,371.56$420.99$1,792.55$69,185.90
257Apr 2041$1,379.74$412.81$1,792.55$67,806.16
258May 2041$1,387.97$404.58$1,792.55$66,418.19
259Jun 2041$1,396.25$396.30$1,792.55$65,021.94
260Jul 2041$1,404.59$387.96$1,792.55$63,617.35
261Aug 2041$1,412.97$379.58$1,792.55$62,204.38
262Sep 2041$1,421.40$371.15$1,792.55$60,782.98
263Oct 2041$1,429.88$362.67$1,792.55$59,353.10
264Nov 2041$1,438.41$354.14$1,792.55$57,914.69
265Dec 2041$1,446.99$345.56$1,792.55$56,467.70
2041 Total$16,808.52$4,702.08$21,510.6
266Jan 2042$1,455.63$336.92$1,792.55$55,012.07
267Feb 2042$1,464.31$328.24$1,792.55$53,547.76
268Mar 2042$1,473.05$319.50$1,792.55$52,074.71
269Apr 2042$1,481.84$310.71$1,792.55$50,592.87
270May 2042$1,490.68$301.87$1,792.55$49,102.19
271Jun 2042$1,499.57$292.98$1,792.55$47,602.62
272Jul 2042$1,508.52$284.03$1,792.55$46,094.10
273Aug 2042$1,517.52$275.03$1,792.55$44,576.58
274Sep 2042$1,526.58$265.97$1,792.55$43,050.00
275Oct 2042$1,535.69$256.86$1,792.55$41,514.31
276Nov 2042$1,544.85$247.70$1,792.55$39,969.46
277Dec 2042$1,554.07$238.48$1,792.55$38,415.39
2042 Total$18,052.31$3,458.29$21,510.6
278Jan 2043$1,563.34$229.21$1,792.55$36,852.05
279Feb 2043$1,572.67$219.88$1,792.55$35,279.38
280Mar 2043$1,582.05$210.50$1,792.55$33,697.33
281Apr 2043$1,591.49$201.06$1,792.55$32,105.84
282May 2043$1,600.99$191.56$1,792.55$30,504.85
283Jun 2043$1,610.54$182.01$1,792.55$28,894.31
284Jul 2043$1,620.15$172.40$1,792.55$27,274.16
285Aug 2043$1,629.81$162.74$1,792.55$25,644.35
286Sep 2043$1,639.54$153.01$1,792.55$24,004.81
287Oct 2043$1,649.32$143.23$1,792.55$22,355.49
288Nov 2043$1,659.16$133.39$1,792.55$20,696.33
289Dec 2043$1,669.06$123.49$1,792.55$19,027.27
2043 Total$19,388.12$2,122.48$21,510.6
290Jan 2044$1,679.02$113.53$1,792.55$17,348.25
291Feb 2044$1,689.04$103.51$1,792.55$15,659.21
292Mar 2044$1,699.12$93.43$1,792.55$13,960.09
293Apr 2044$1,709.25$83.30$1,792.55$12,250.84
294May 2044$1,719.45$73.10$1,792.55$10,531.39
295Jun 2044$1,729.71$62.84$1,792.55$8,801.68
296Jul 2044$1,740.03$52.52$1,792.55$7,061.65
297Aug 2044$1,750.42$42.13$1,792.55$5,311.23
298Sep 2044$1,760.86$31.69$1,792.55$3,550.37
299Oct 2044$1,771.37$21.18$1,792.55$1,779.00
300Nov 2044$1,779.00$10.61$1,789.61$0.00
2044 Total$19,027.27$687.84$19,715.11
Compare your product with the big 4 banks, or add more products to compare
As seen on