Accelerate Prime Alt Doc Home Loan (LVR 55%-60%) from Resimac

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
4.66%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,695
Number of Repayments
300
Total Interest Paid
$208,500
Total repayments
$508,500
DatePrincipleInterestPaymentBalance
2019 Total$0$0$0
1Jan 2020$529.86$1,165.00$1,694.86$299,470.14
2Feb 2020$531.92$1,162.94$1,694.86$298,938.22
3Mar 2020$533.98$1,160.88$1,694.86$298,404.24
4Apr 2020$536.06$1,158.80$1,694.86$297,868.18
5May 2020$538.14$1,156.72$1,694.86$297,330.04
6Jun 2020$540.23$1,154.63$1,694.86$296,789.81
7Jul 2020$542.33$1,152.53$1,694.86$296,247.48
8Aug 2020$544.43$1,150.43$1,694.86$295,703.05
9Sep 2020$546.55$1,148.31$1,694.86$295,156.50
10Oct 2020$548.67$1,146.19$1,694.86$294,607.83
11Nov 2020$550.80$1,144.06$1,694.86$294,057.03
12Dec 2020$552.94$1,141.92$1,694.86$293,504.09
2020 Total$6,495.91$13,842.41$20,338.32
13Jan 2021$555.09$1,139.77$1,694.86$292,949.00
14Feb 2021$557.24$1,137.62$1,694.86$292,391.76
15Mar 2021$559.41$1,135.45$1,694.86$291,832.35
16Apr 2021$561.58$1,133.28$1,694.86$291,270.77
17May 2021$563.76$1,131.10$1,694.86$290,707.01
18Jun 2021$565.95$1,128.91$1,694.86$290,141.06
19Jul 2021$568.15$1,126.71$1,694.86$289,572.91
20Aug 2021$570.35$1,124.51$1,694.86$289,002.56
21Sep 2021$572.57$1,122.29$1,694.86$288,429.99
22Oct 2021$574.79$1,120.07$1,694.86$287,855.20
23Nov 2021$577.02$1,117.84$1,694.86$287,278.18
24Dec 2021$579.26$1,115.60$1,694.86$286,698.92
2021 Total$6,805.17$13,533.15$20,338.32
25Jan 2022$581.51$1,113.35$1,694.86$286,117.41
26Feb 2022$583.77$1,111.09$1,694.86$285,533.64
27Mar 2022$586.04$1,108.82$1,694.86$284,947.60
28Apr 2022$588.31$1,106.55$1,694.86$284,359.29
29May 2022$590.60$1,104.26$1,694.86$283,768.69
30Jun 2022$592.89$1,101.97$1,694.86$283,175.80
31Jul 2022$595.19$1,099.67$1,694.86$282,580.61
32Aug 2022$597.51$1,097.35$1,694.86$281,983.10
33Sep 2022$599.83$1,095.03$1,694.86$281,383.27
34Oct 2022$602.15$1,092.71$1,694.86$280,781.12
35Nov 2022$604.49$1,090.37$1,694.86$280,176.63
36Dec 2022$606.84$1,088.02$1,694.86$279,569.79
2022 Total$7,129.13$13,209.19$20,338.32
37Jan 2023$609.20$1,085.66$1,694.86$278,960.59
38Feb 2023$611.56$1,083.30$1,694.86$278,349.03
39Mar 2023$613.94$1,080.92$1,694.86$277,735.09
40Apr 2023$616.32$1,078.54$1,694.86$277,118.77
41May 2023$618.72$1,076.14$1,694.86$276,500.05
42Jun 2023$621.12$1,073.74$1,694.86$275,878.93
43Jul 2023$623.53$1,071.33$1,694.86$275,255.40
44Aug 2023$625.95$1,068.91$1,694.86$274,629.45
45Sep 2023$628.38$1,066.48$1,694.86$274,001.07
46Oct 2023$630.82$1,064.04$1,694.86$273,370.25
47Nov 2023$633.27$1,061.59$1,694.86$272,736.98
48Dec 2023$635.73$1,059.13$1,694.86$272,101.25
2023 Total$7,468.54$12,869.78$20,338.32
49Jan 2024$638.20$1,056.66$1,694.86$271,463.05
50Feb 2024$640.68$1,054.18$1,694.86$270,822.37
51Mar 2024$643.17$1,051.69$1,694.86$270,179.20
52Apr 2024$645.66$1,049.20$1,694.86$269,533.54
53May 2024$648.17$1,046.69$1,694.86$268,885.37
54Jun 2024$650.69$1,044.17$1,694.86$268,234.68
55Jul 2024$653.22$1,041.64$1,694.86$267,581.46
56Aug 2024$655.75$1,039.11$1,694.86$266,925.71
57Sep 2024$658.30$1,036.56$1,694.86$266,267.41
58Oct 2024$660.85$1,034.01$1,694.86$265,606.56
59Nov 2024$663.42$1,031.44$1,694.86$264,943.14
60Dec 2024$666.00$1,028.86$1,694.86$264,277.14
2024 Total$7,824.11$12,514.21$20,338.32
61Jan 2025$668.58$1,026.28$1,694.86$263,608.56
62Feb 2025$671.18$1,023.68$1,694.86$262,937.38
63Mar 2025$673.79$1,021.07$1,694.86$262,263.59
64Apr 2025$676.40$1,018.46$1,694.86$261,587.19
65May 2025$679.03$1,015.83$1,694.86$260,908.16
66Jun 2025$681.67$1,013.19$1,694.86$260,226.49
67Jul 2025$684.31$1,010.55$1,694.86$259,542.18
68Aug 2025$686.97$1,007.89$1,694.86$258,855.21
69Sep 2025$689.64$1,005.22$1,694.86$258,165.57
70Oct 2025$692.32$1,002.54$1,694.86$257,473.25
71Nov 2025$695.01$999.85$1,694.86$256,778.24
72Dec 2025$697.70$997.16$1,694.86$256,080.54
2025 Total$8,196.6$12,141.72$20,338.32
73Jan 2026$700.41$994.45$1,694.86$255,380.13
74Feb 2026$703.13$991.73$1,694.86$254,677.00
75Mar 2026$705.86$989.00$1,694.86$253,971.14
76Apr 2026$708.61$986.25$1,694.86$253,262.53
77May 2026$711.36$983.50$1,694.86$252,551.17
78Jun 2026$714.12$980.74$1,694.86$251,837.05
79Jul 2026$716.89$977.97$1,694.86$251,120.16
80Aug 2026$719.68$975.18$1,694.86$250,400.48
81Sep 2026$722.47$972.39$1,694.86$249,678.01
82Oct 2026$725.28$969.58$1,694.86$248,952.73
83Nov 2026$728.09$966.77$1,694.86$248,224.64
84Dec 2026$730.92$963.94$1,694.86$247,493.72
2026 Total$8,586.82$11,751.5$20,338.32
85Jan 2027$733.76$961.10$1,694.86$246,759.96
86Feb 2027$736.61$958.25$1,694.86$246,023.35
87Mar 2027$739.47$955.39$1,694.86$245,283.88
88Apr 2027$742.34$952.52$1,694.86$244,541.54
89May 2027$745.22$949.64$1,694.86$243,796.32
90Jun 2027$748.12$946.74$1,694.86$243,048.20
91Jul 2027$751.02$943.84$1,694.86$242,297.18
92Aug 2027$753.94$940.92$1,694.86$241,543.24
93Sep 2027$756.87$937.99$1,694.86$240,786.37
94Oct 2027$759.81$935.05$1,694.86$240,026.56
95Nov 2027$762.76$932.10$1,694.86$239,263.80
96Dec 2027$765.72$929.14$1,694.86$238,498.08
2027 Total$8,995.64$11,342.68$20,338.32
97Jan 2028$768.69$926.17$1,694.86$237,729.39
98Feb 2028$771.68$923.18$1,694.86$236,957.71
99Mar 2028$774.67$920.19$1,694.86$236,183.04
100Apr 2028$777.68$917.18$1,694.86$235,405.36
101May 2028$780.70$914.16$1,694.86$234,624.66
102Jun 2028$783.73$911.13$1,694.86$233,840.93
103Jul 2028$786.78$908.08$1,694.86$233,054.15
104Aug 2028$789.83$905.03$1,694.86$232,264.32
105Sep 2028$792.90$901.96$1,694.86$231,471.42
106Oct 2028$795.98$898.88$1,694.86$230,675.44
107Nov 2028$799.07$895.79$1,694.86$229,876.37
108Dec 2028$802.17$892.69$1,694.86$229,074.20
2028 Total$9,423.88$10,914.44$20,338.32
109Jan 2029$805.29$889.57$1,694.86$228,268.91
110Feb 2029$808.42$886.44$1,694.86$227,460.49
111Mar 2029$811.56$883.30$1,694.86$226,648.93
112Apr 2029$814.71$880.15$1,694.86$225,834.22
113May 2029$817.87$876.99$1,694.86$225,016.35
114Jun 2029$821.05$873.81$1,694.86$224,195.30
115Jul 2029$824.23$870.63$1,694.86$223,371.07
116Aug 2029$827.44$867.42$1,694.86$222,543.63
117Sep 2029$830.65$864.21$1,694.86$221,712.98
118Oct 2029$833.87$860.99$1,694.86$220,879.11
119Nov 2029$837.11$857.75$1,694.86$220,042.00
120Dec 2029$840.36$854.50$1,694.86$219,201.64
2029 Total$9,872.56$10,465.76$20,338.32
121Jan 2030$843.63$851.23$1,694.86$218,358.01
122Feb 2030$846.90$847.96$1,694.86$217,511.11
123Mar 2030$850.19$844.67$1,694.86$216,660.92
124Apr 2030$853.49$841.37$1,694.86$215,807.43
125May 2030$856.81$838.05$1,694.86$214,950.62
126Jun 2030$860.14$834.72$1,694.86$214,090.48
127Jul 2030$863.48$831.38$1,694.86$213,227.00
128Aug 2030$866.83$828.03$1,694.86$212,360.17
129Sep 2030$870.19$824.67$1,694.86$211,489.98
130Oct 2030$873.57$821.29$1,694.86$210,616.41
131Nov 2030$876.97$817.89$1,694.86$209,739.44
132Dec 2030$880.37$814.49$1,694.86$208,859.07
2030 Total$10,342.57$9,995.75$20,338.32
133Jan 2031$883.79$811.07$1,694.86$207,975.28
134Feb 2031$887.22$807.64$1,694.86$207,088.06
135Mar 2031$890.67$804.19$1,694.86$206,197.39
136Apr 2031$894.13$800.73$1,694.86$205,303.26
137May 2031$897.60$797.26$1,694.86$204,405.66
138Jun 2031$901.08$793.78$1,694.86$203,504.58
139Jul 2031$904.58$790.28$1,694.86$202,600.00
140Aug 2031$908.10$786.76$1,694.86$201,691.90
141Sep 2031$911.62$783.24$1,694.86$200,780.28
142Oct 2031$915.16$779.70$1,694.86$199,865.12
143Nov 2031$918.72$776.14$1,694.86$198,946.40
144Dec 2031$922.28$772.58$1,694.86$198,024.12
2031 Total$10,834.95$9,503.37$20,338.32
145Jan 2032$925.87$768.99$1,694.86$197,098.25
146Feb 2032$929.46$765.40$1,694.86$196,168.79
147Mar 2032$933.07$761.79$1,694.86$195,235.72
148Apr 2032$936.69$758.17$1,694.86$194,299.03
149May 2032$940.33$754.53$1,694.86$193,358.70
150Jun 2032$943.98$750.88$1,694.86$192,414.72
151Jul 2032$947.65$747.21$1,694.86$191,467.07
152Aug 2032$951.33$743.53$1,694.86$190,515.74
153Sep 2032$955.02$739.84$1,694.86$189,560.72
154Oct 2032$958.73$736.13$1,694.86$188,601.99
155Nov 2032$962.46$732.40$1,694.86$187,639.53
156Dec 2032$966.19$728.67$1,694.86$186,673.34
2032 Total$11,350.78$8,987.54$20,338.32
157Jan 2033$969.95$724.91$1,694.86$185,703.39
158Feb 2033$973.71$721.15$1,694.86$184,729.68
159Mar 2033$977.49$717.37$1,694.86$183,752.19
160Apr 2033$981.29$713.57$1,694.86$182,770.90
161May 2033$985.10$709.76$1,694.86$181,785.80
162Jun 2033$988.93$705.93$1,694.86$180,796.87
163Jul 2033$992.77$702.09$1,694.86$179,804.10
164Aug 2033$996.62$698.24$1,694.86$178,807.48
165Sep 2033$1,000.49$694.37$1,694.86$177,806.99
166Oct 2033$1,004.38$690.48$1,694.86$176,802.61
167Nov 2033$1,008.28$686.58$1,694.86$175,794.33
168Dec 2033$1,012.19$682.67$1,694.86$174,782.14
2033 Total$11,891.2$8,447.12$20,338.32
169Jan 2034$1,016.12$678.74$1,694.86$173,766.02
170Feb 2034$1,020.07$674.79$1,694.86$172,745.95
171Mar 2034$1,024.03$670.83$1,694.86$171,721.92
172Apr 2034$1,028.01$666.85$1,694.86$170,693.91
173May 2034$1,032.00$662.86$1,694.86$169,661.91
174Jun 2034$1,036.01$658.85$1,694.86$168,625.90
175Jul 2034$1,040.03$654.83$1,694.86$167,585.87
176Aug 2034$1,044.07$650.79$1,694.86$166,541.80
177Sep 2034$1,048.12$646.74$1,694.86$165,493.68
178Oct 2034$1,052.19$642.67$1,694.86$164,441.49
179Nov 2034$1,056.28$638.58$1,694.86$163,385.21
180Dec 2034$1,060.38$634.48$1,694.86$162,324.83
2034 Total$12,457.31$7,881.01$20,338.32
181Jan 2035$1,064.50$630.36$1,694.86$161,260.33
182Feb 2035$1,068.63$626.23$1,694.86$160,191.70
183Mar 2035$1,072.78$622.08$1,694.86$159,118.92
184Apr 2035$1,076.95$617.91$1,694.86$158,041.97
185May 2035$1,081.13$613.73$1,694.86$156,960.84
186Jun 2035$1,085.33$609.53$1,694.86$155,875.51
187Jul 2035$1,089.54$605.32$1,694.86$154,785.97
188Aug 2035$1,093.77$601.09$1,694.86$153,692.20
189Sep 2035$1,098.02$596.84$1,694.86$152,594.18
190Oct 2035$1,102.29$592.57$1,694.86$151,491.89
191Nov 2035$1,106.57$588.29$1,694.86$150,385.32
192Dec 2035$1,110.86$584.00$1,694.86$149,274.46
2035 Total$13,050.37$7,287.95$20,338.32
193Jan 2036$1,115.18$579.68$1,694.86$148,159.28
194Feb 2036$1,119.51$575.35$1,694.86$147,039.77
195Mar 2036$1,123.86$571.00$1,694.86$145,915.91
196Apr 2036$1,128.22$566.64$1,694.86$144,787.69
197May 2036$1,132.60$562.26$1,694.86$143,655.09
198Jun 2036$1,137.00$557.86$1,694.86$142,518.09
199Jul 2036$1,141.41$553.45$1,694.86$141,376.68
200Aug 2036$1,145.85$549.01$1,694.86$140,230.83
201Sep 2036$1,150.30$544.56$1,694.86$139,080.53
202Oct 2036$1,154.76$540.10$1,694.86$137,925.77
203Nov 2036$1,159.25$535.61$1,694.86$136,766.52
204Dec 2036$1,163.75$531.11$1,694.86$135,602.77
2036 Total$13,671.69$6,666.63$20,338.32
205Jan 2037$1,168.27$526.59$1,694.86$134,434.50
206Feb 2037$1,172.81$522.05$1,694.86$133,261.69
207Mar 2037$1,177.36$517.50$1,694.86$132,084.33
208Apr 2037$1,181.93$512.93$1,694.86$130,902.40
209May 2037$1,186.52$508.34$1,694.86$129,715.88
210Jun 2037$1,191.13$503.73$1,694.86$128,524.75
211Jul 2037$1,195.76$499.10$1,694.86$127,328.99
212Aug 2037$1,200.40$494.46$1,694.86$126,128.59
213Sep 2037$1,205.06$489.80$1,694.86$124,923.53
214Oct 2037$1,209.74$485.12$1,694.86$123,713.79
215Nov 2037$1,214.44$480.42$1,694.86$122,499.35
216Dec 2037$1,219.15$475.71$1,694.86$121,280.20
2037 Total$14,322.57$6,015.75$20,338.32
217Jan 2038$1,223.89$470.97$1,694.86$120,056.31
218Feb 2038$1,228.64$466.22$1,694.86$118,827.67
219Mar 2038$1,233.41$461.45$1,694.86$117,594.26
220Apr 2038$1,238.20$456.66$1,694.86$116,356.06
221May 2038$1,243.01$451.85$1,694.86$115,113.05
222Jun 2038$1,247.84$447.02$1,694.86$113,865.21
223Jul 2038$1,252.68$442.18$1,694.86$112,612.53
224Aug 2038$1,257.55$437.31$1,694.86$111,354.98
225Sep 2038$1,262.43$432.43$1,694.86$110,092.55
226Oct 2038$1,267.33$427.53$1,694.86$108,825.22
227Nov 2038$1,272.26$422.60$1,694.86$107,552.96
228Dec 2038$1,277.20$417.66$1,694.86$106,275.76
2038 Total$15,004.44$5,333.88$20,338.32
229Jan 2039$1,282.16$412.70$1,694.86$104,993.60
230Feb 2039$1,287.13$407.73$1,694.86$103,706.47
231Mar 2039$1,292.13$402.73$1,694.86$102,414.34
232Apr 2039$1,297.15$397.71$1,694.86$101,117.19
233May 2039$1,302.19$392.67$1,694.86$99,815.00
234Jun 2039$1,307.25$387.61$1,694.86$98,507.75
235Jul 2039$1,312.32$382.54$1,694.86$97,195.43
236Aug 2039$1,317.42$377.44$1,694.86$95,878.01
237Sep 2039$1,322.53$372.33$1,694.86$94,555.48
238Oct 2039$1,327.67$367.19$1,694.86$93,227.81
239Nov 2039$1,332.83$362.03$1,694.86$91,894.98
240Dec 2039$1,338.00$356.86$1,694.86$90,556.98
2039 Total$15,718.78$4,619.54$20,338.32
241Jan 2040$1,343.20$351.66$1,694.86$89,213.78
242Feb 2040$1,348.41$346.45$1,694.86$87,865.37
243Mar 2040$1,353.65$341.21$1,694.86$86,511.72
244Apr 2040$1,358.91$335.95$1,694.86$85,152.81
245May 2040$1,364.18$330.68$1,694.86$83,788.63
246Jun 2040$1,369.48$325.38$1,694.86$82,419.15
247Jul 2040$1,374.80$320.06$1,694.86$81,044.35
248Aug 2040$1,380.14$314.72$1,694.86$79,664.21
249Sep 2040$1,385.50$309.36$1,694.86$78,278.71
250Oct 2040$1,390.88$303.98$1,694.86$76,887.83
251Nov 2040$1,396.28$298.58$1,694.86$75,491.55
252Dec 2040$1,401.70$293.16$1,694.86$74,089.85
2040 Total$16,467.13$3,871.19$20,338.32
253Jan 2041$1,407.14$287.72$1,694.86$72,682.71
254Feb 2041$1,412.61$282.25$1,694.86$71,270.10
255Mar 2041$1,418.09$276.77$1,694.86$69,852.01
256Apr 2041$1,423.60$271.26$1,694.86$68,428.41
257May 2041$1,429.13$265.73$1,694.86$66,999.28
258Jun 2041$1,434.68$260.18$1,694.86$65,564.60
259Jul 2041$1,440.25$254.61$1,694.86$64,124.35
260Aug 2041$1,445.84$249.02$1,694.86$62,678.51
261Sep 2041$1,451.46$243.40$1,694.86$61,227.05
262Oct 2041$1,457.09$237.77$1,694.86$59,769.96
263Nov 2041$1,462.75$232.11$1,694.86$58,307.21
264Dec 2041$1,468.43$226.43$1,694.86$56,838.78
2041 Total$17,251.07$3,087.25$20,338.32
265Jan 2042$1,474.14$220.72$1,694.86$55,364.64
266Feb 2042$1,479.86$215.00$1,694.86$53,884.78
267Mar 2042$1,485.61$209.25$1,694.86$52,399.17
268Apr 2042$1,491.38$203.48$1,694.86$50,907.79
269May 2042$1,497.17$197.69$1,694.86$49,410.62
270Jun 2042$1,502.98$191.88$1,694.86$47,907.64
271Jul 2042$1,508.82$186.04$1,694.86$46,398.82
272Aug 2042$1,514.68$180.18$1,694.86$44,884.14
273Sep 2042$1,520.56$174.30$1,694.86$43,363.58
274Oct 2042$1,526.46$168.40$1,694.86$41,837.12
275Nov 2042$1,532.39$162.47$1,694.86$40,304.73
276Dec 2042$1,538.34$156.52$1,694.86$38,766.39
2042 Total$18,072.39$2,265.93$20,338.32
277Jan 2043$1,544.32$150.54$1,694.86$37,222.07
278Feb 2043$1,550.31$144.55$1,694.86$35,671.76
279Mar 2043$1,556.33$138.53$1,694.86$34,115.43
280Apr 2043$1,562.38$132.48$1,694.86$32,553.05
281May 2043$1,568.45$126.41$1,694.86$30,984.60
282Jun 2043$1,574.54$120.32$1,694.86$29,410.06
283Jul 2043$1,580.65$114.21$1,694.86$27,829.41
284Aug 2043$1,586.79$108.07$1,694.86$26,242.62
285Sep 2043$1,592.95$101.91$1,694.86$24,649.67
286Oct 2043$1,599.14$95.72$1,694.86$23,050.53
287Nov 2043$1,605.35$89.51$1,694.86$21,445.18
288Dec 2043$1,611.58$83.28$1,694.86$19,833.60
2043 Total$18,932.79$1,405.53$20,338.32
289Jan 2044$1,617.84$77.02$1,694.86$18,215.76
290Feb 2044$1,624.12$70.74$1,694.86$16,591.64
291Mar 2044$1,630.43$64.43$1,694.86$14,961.21
292Apr 2044$1,636.76$58.10$1,694.86$13,324.45
293May 2044$1,643.12$51.74$1,694.86$11,681.33
294Jun 2044$1,649.50$45.36$1,694.86$10,031.83
295Jul 2044$1,655.90$38.96$1,694.86$8,375.93
296Aug 2044$1,662.33$32.53$1,694.86$6,713.60
297Sep 2044$1,668.79$26.07$1,694.86$5,044.81
298Oct 2044$1,675.27$19.59$1,694.86$3,369.54
299Nov 2044$1,681.77$13.09$1,694.86$1,687.77
300Dec 2044$1,687.77$6.55$1,694.32$0.00
2044 Total$19,833.6$504.18$20,337.78
Compare your product with the big 4 banks, or add more products to compare
As seen on