Accelerate Prime Alt Doc Plus Home Loan (LVR 75%-80%) from Resimac

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
5.51%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,148
Number of Repayments
300
Total Interest Paid
$94,400
Total repayments
$344,400
DatePrincipleInterestPaymentBalance
1Nov 2019$388.79$1,147.92$1,536.71$249,611.21
2Dec 2019$390.58$1,146.13$1,536.71$249,220.63
2019 Total$779.37$2,294.05$3,073.42
3Jan 2020$392.37$1,144.34$1,536.71$248,828.26
4Feb 2020$394.17$1,142.54$1,536.71$248,434.09
5Mar 2020$395.98$1,140.73$1,536.71$248,038.11
6Apr 2020$397.80$1,138.91$1,536.71$247,640.31
7May 2020$399.63$1,137.08$1,536.71$247,240.68
8Jun 2020$401.46$1,135.25$1,536.71$246,839.22
9Jul 2020$403.31$1,133.40$1,536.71$246,435.91
10Aug 2020$405.16$1,131.55$1,536.71$246,030.75
11Sep 2020$407.02$1,129.69$1,536.71$245,623.73
12Oct 2020$408.89$1,127.82$1,536.71$245,214.84
13Nov 2020$410.77$1,125.94$1,536.71$244,804.07
14Dec 2020$412.65$1,124.06$1,536.71$244,391.42
2020 Total$4,829.21$13,611.31$18,440.52
15Jan 2021$414.55$1,122.16$1,536.71$243,976.87
16Feb 2021$416.45$1,120.26$1,536.71$243,560.42
17Mar 2021$418.36$1,118.35$1,536.71$243,142.06
18Apr 2021$420.28$1,116.43$1,536.71$242,721.78
19May 2021$422.21$1,114.50$1,536.71$242,299.57
20Jun 2021$424.15$1,112.56$1,536.71$241,875.42
21Jul 2021$426.10$1,110.61$1,536.71$241,449.32
22Aug 2021$428.06$1,108.65$1,536.71$241,021.26
23Sep 2021$430.02$1,106.69$1,536.71$240,591.24
24Oct 2021$432.00$1,104.71$1,536.71$240,159.24
25Nov 2021$433.98$1,102.73$1,536.71$239,725.26
26Dec 2021$435.97$1,100.74$1,536.71$239,289.29
2021 Total$5,102.13$13,338.39$18,440.52
27Jan 2022$437.97$1,098.74$1,536.71$238,851.32
28Feb 2022$439.98$1,096.73$1,536.71$238,411.34
29Mar 2022$442.00$1,094.71$1,536.71$237,969.34
30Apr 2022$444.03$1,092.68$1,536.71$237,525.31
31May 2022$446.07$1,090.64$1,536.71$237,079.24
32Jun 2022$448.12$1,088.59$1,536.71$236,631.12
33Jul 2022$450.18$1,086.53$1,536.71$236,180.94
34Aug 2022$452.25$1,084.46$1,536.71$235,728.69
35Sep 2022$454.32$1,082.39$1,536.71$235,274.37
36Oct 2022$456.41$1,080.30$1,536.71$234,817.96
37Nov 2022$458.50$1,078.21$1,536.71$234,359.46
38Dec 2022$460.61$1,076.10$1,536.71$233,898.85
2022 Total$5,390.44$13,050.08$18,440.52
39Jan 2023$462.72$1,073.99$1,536.71$233,436.13
40Feb 2023$464.85$1,071.86$1,536.71$232,971.28
41Mar 2023$466.98$1,069.73$1,536.71$232,504.30
42Apr 2023$469.13$1,067.58$1,536.71$232,035.17
43May 2023$471.28$1,065.43$1,536.71$231,563.89
44Jun 2023$473.45$1,063.26$1,536.71$231,090.44
45Jul 2023$475.62$1,061.09$1,536.71$230,614.82
46Aug 2023$477.80$1,058.91$1,536.71$230,137.02
47Sep 2023$480.00$1,056.71$1,536.71$229,657.02
48Oct 2023$482.20$1,054.51$1,536.71$229,174.82
49Nov 2023$484.42$1,052.29$1,536.71$228,690.40
50Dec 2023$486.64$1,050.07$1,536.71$228,203.76
2023 Total$5,695.09$12,745.43$18,440.52
51Jan 2024$488.87$1,047.84$1,536.71$227,714.89
52Feb 2024$491.12$1,045.59$1,536.71$227,223.77
53Mar 2024$493.37$1,043.34$1,536.71$226,730.40
54Apr 2024$495.64$1,041.07$1,536.71$226,234.76
55May 2024$497.92$1,038.79$1,536.71$225,736.84
56Jun 2024$500.20$1,036.51$1,536.71$225,236.64
57Jul 2024$502.50$1,034.21$1,536.71$224,734.14
58Aug 2024$504.81$1,031.90$1,536.71$224,229.33
59Sep 2024$507.12$1,029.59$1,536.71$223,722.21
60Oct 2024$509.45$1,027.26$1,536.71$223,212.76
61Nov 2024$511.79$1,024.92$1,536.71$222,700.97
62Dec 2024$514.14$1,022.57$1,536.71$222,186.83
2024 Total$6,016.93$12,423.59$18,440.52
63Jan 2025$516.50$1,020.21$1,536.71$221,670.33
64Feb 2025$518.87$1,017.84$1,536.71$221,151.46
65Mar 2025$521.26$1,015.45$1,536.71$220,630.20
66Apr 2025$523.65$1,013.06$1,536.71$220,106.55
67May 2025$526.05$1,010.66$1,536.71$219,580.50
68Jun 2025$528.47$1,008.24$1,536.71$219,052.03
69Jul 2025$530.90$1,005.81$1,536.71$218,521.13
70Aug 2025$533.33$1,003.38$1,536.71$217,987.80
71Sep 2025$535.78$1,000.93$1,536.71$217,452.02
72Oct 2025$538.24$998.47$1,536.71$216,913.78
73Nov 2025$540.71$996.00$1,536.71$216,373.07
74Dec 2025$543.20$993.51$1,536.71$215,829.87
2025 Total$6,356.96$12,083.56$18,440.52
75Jan 2026$545.69$991.02$1,536.71$215,284.18
76Feb 2026$548.20$988.51$1,536.71$214,735.98
77Mar 2026$550.71$986.00$1,536.71$214,185.27
78Apr 2026$553.24$983.47$1,536.71$213,632.03
79May 2026$555.78$980.93$1,536.71$213,076.25
80Jun 2026$558.33$978.38$1,536.71$212,517.92
81Jul 2026$560.90$975.81$1,536.71$211,957.02
82Aug 2026$563.47$973.24$1,536.71$211,393.55
83Sep 2026$566.06$970.65$1,536.71$210,827.49
84Oct 2026$568.66$968.05$1,536.71$210,258.83
85Nov 2026$571.27$965.44$1,536.71$209,687.56
86Dec 2026$573.89$962.82$1,536.71$209,113.67
2026 Total$6,716.2$11,724.32$18,440.52
87Jan 2027$576.53$960.18$1,536.71$208,537.14
88Feb 2027$579.18$957.53$1,536.71$207,957.96
89Mar 2027$581.84$954.87$1,536.71$207,376.12
90Apr 2027$584.51$952.20$1,536.71$206,791.61
91May 2027$587.19$949.52$1,536.71$206,204.42
92Jun 2027$589.89$946.82$1,536.71$205,614.53
93Jul 2027$592.60$944.11$1,536.71$205,021.93
94Aug 2027$595.32$941.39$1,536.71$204,426.61
95Sep 2027$598.05$938.66$1,536.71$203,828.56
96Oct 2027$600.80$935.91$1,536.71$203,227.76
97Nov 2027$603.56$933.15$1,536.71$202,624.20
98Dec 2027$606.33$930.38$1,536.71$202,017.87
2027 Total$7,095.8$11,344.72$18,440.52
99Jan 2028$609.11$927.60$1,536.71$201,408.76
100Feb 2028$611.91$924.80$1,536.71$200,796.85
101Mar 2028$614.72$921.99$1,536.71$200,182.13
102Apr 2028$617.54$919.17$1,536.71$199,564.59
103May 2028$620.38$916.33$1,536.71$198,944.21
104Jun 2028$623.22$913.49$1,536.71$198,320.99
105Jul 2028$626.09$910.62$1,536.71$197,694.90
106Aug 2028$628.96$907.75$1,536.71$197,065.94
107Sep 2028$631.85$904.86$1,536.71$196,434.09
108Oct 2028$634.75$901.96$1,536.71$195,799.34
109Nov 2028$637.66$899.05$1,536.71$195,161.68
110Dec 2028$640.59$896.12$1,536.71$194,521.09
2028 Total$7,496.78$10,943.74$18,440.52
111Jan 2029$643.53$893.18$1,536.71$193,877.56
112Feb 2029$646.49$890.22$1,536.71$193,231.07
113Mar 2029$649.46$887.25$1,536.71$192,581.61
114Apr 2029$652.44$884.27$1,536.71$191,929.17
115May 2029$655.44$881.27$1,536.71$191,273.73
116Jun 2029$658.44$878.27$1,536.71$190,615.29
117Jul 2029$661.47$875.24$1,536.71$189,953.82
118Aug 2029$664.51$872.20$1,536.71$189,289.31
119Sep 2029$667.56$869.15$1,536.71$188,621.75
120Oct 2029$670.62$866.09$1,536.71$187,951.13
121Nov 2029$673.70$863.01$1,536.71$187,277.43
122Dec 2029$676.79$859.92$1,536.71$186,600.64
2029 Total$7,920.45$10,520.07$18,440.52
123Jan 2030$679.90$856.81$1,536.71$185,920.74
124Feb 2030$683.02$853.69$1,536.71$185,237.72
125Mar 2030$686.16$850.55$1,536.71$184,551.56
126Apr 2030$689.31$847.40$1,536.71$183,862.25
127May 2030$692.48$844.23$1,536.71$183,169.77
128Jun 2030$695.66$841.05$1,536.71$182,474.11
129Jul 2030$698.85$837.86$1,536.71$181,775.26
130Aug 2030$702.06$834.65$1,536.71$181,073.20
131Sep 2030$705.28$831.43$1,536.71$180,367.92
132Oct 2030$708.52$828.19$1,536.71$179,659.40
133Nov 2030$711.77$824.94$1,536.71$178,947.63
134Dec 2030$715.04$821.67$1,536.71$178,232.59
2030 Total$8,368.05$10,072.47$18,440.52
135Jan 2031$718.33$818.38$1,536.71$177,514.26
136Feb 2031$721.62$815.09$1,536.71$176,792.64
137Mar 2031$724.94$811.77$1,536.71$176,067.70
138Apr 2031$728.27$808.44$1,536.71$175,339.43
139May 2031$731.61$805.10$1,536.71$174,607.82
140Jun 2031$734.97$801.74$1,536.71$173,872.85
141Jul 2031$738.34$798.37$1,536.71$173,134.51
142Aug 2031$741.73$794.98$1,536.71$172,392.78
143Sep 2031$745.14$791.57$1,536.71$171,647.64
144Oct 2031$748.56$788.15$1,536.71$170,899.08
145Nov 2031$752.00$784.71$1,536.71$170,147.08
146Dec 2031$755.45$781.26$1,536.71$169,391.63
2031 Total$8,840.96$9,599.56$18,440.52
147Jan 2032$758.92$777.79$1,536.71$168,632.71
148Feb 2032$762.40$774.31$1,536.71$167,870.31
149Mar 2032$765.91$770.80$1,536.71$167,104.40
150Apr 2032$769.42$767.29$1,536.71$166,334.98
151May 2032$772.96$763.75$1,536.71$165,562.02
152Jun 2032$776.50$760.21$1,536.71$164,785.52
153Jul 2032$780.07$756.64$1,536.71$164,005.45
154Aug 2032$783.65$753.06$1,536.71$163,221.80
155Sep 2032$787.25$749.46$1,536.71$162,434.55
156Oct 2032$790.86$745.85$1,536.71$161,643.69
157Nov 2032$794.50$742.21$1,536.71$160,849.19
158Dec 2032$798.14$738.57$1,536.71$160,051.05
2032 Total$9,340.58$9,099.94$18,440.52
159Jan 2033$801.81$734.90$1,536.71$159,249.24
160Feb 2033$805.49$731.22$1,536.71$158,443.75
161Mar 2033$809.19$727.52$1,536.71$157,634.56
162Apr 2033$812.90$723.81$1,536.71$156,821.66
163May 2033$816.64$720.07$1,536.71$156,005.02
164Jun 2033$820.39$716.32$1,536.71$155,184.63
165Jul 2033$824.15$712.56$1,536.71$154,360.48
166Aug 2033$827.94$708.77$1,536.71$153,532.54
167Sep 2033$831.74$704.97$1,536.71$152,700.80
168Oct 2033$835.56$701.15$1,536.71$151,865.24
169Nov 2033$839.40$697.31$1,536.71$151,025.84
170Dec 2033$843.25$693.46$1,536.71$150,182.59
2033 Total$9,868.46$8,572.06$18,440.52
171Jan 2034$847.12$689.59$1,536.71$149,335.47
172Feb 2034$851.01$685.70$1,536.71$148,484.46
173Mar 2034$854.92$681.79$1,536.71$147,629.54
174Apr 2034$858.84$677.87$1,536.71$146,770.70
175May 2034$862.79$673.92$1,536.71$145,907.91
176Jun 2034$866.75$669.96$1,536.71$145,041.16
177Jul 2034$870.73$665.98$1,536.71$144,170.43
178Aug 2034$874.73$661.98$1,536.71$143,295.70
179Sep 2034$878.74$657.97$1,536.71$142,416.96
180Oct 2034$882.78$653.93$1,536.71$141,534.18
181Nov 2034$886.83$649.88$1,536.71$140,647.35
182Dec 2034$890.90$645.81$1,536.71$139,756.45
2034 Total$10,426.14$8,014.38$18,440.52
183Jan 2035$894.99$641.72$1,536.71$138,861.46
184Feb 2035$899.10$637.61$1,536.71$137,962.36
185Mar 2035$903.23$633.48$1,536.71$137,059.13
186Apr 2035$907.38$629.33$1,536.71$136,151.75
187May 2035$911.55$625.16$1,536.71$135,240.20
188Jun 2035$915.73$620.98$1,536.71$134,324.47
189Jul 2035$919.94$616.77$1,536.71$133,404.53
190Aug 2035$924.16$612.55$1,536.71$132,480.37
191Sep 2035$928.40$608.31$1,536.71$131,551.97
192Oct 2035$932.67$604.04$1,536.71$130,619.30
193Nov 2035$936.95$599.76$1,536.71$129,682.35
194Dec 2035$941.25$595.46$1,536.71$128,741.10
2035 Total$11,015.35$7,425.17$18,440.52
195Jan 2036$945.57$591.14$1,536.71$127,795.53
196Feb 2036$949.92$586.79$1,536.71$126,845.61
197Mar 2036$954.28$582.43$1,536.71$125,891.33
198Apr 2036$958.66$578.05$1,536.71$124,932.67
199May 2036$963.06$573.65$1,536.71$123,969.61
200Jun 2036$967.48$569.23$1,536.71$123,002.13
201Jul 2036$971.93$564.78$1,536.71$122,030.20
202Aug 2036$976.39$560.32$1,536.71$121,053.81
203Sep 2036$980.87$555.84$1,536.71$120,072.94
204Oct 2036$985.38$551.33$1,536.71$119,087.56
205Nov 2036$989.90$546.81$1,536.71$118,097.66
206Dec 2036$994.44$542.27$1,536.71$117,103.22
2036 Total$11,637.88$6,802.64$18,440.52
207Jan 2037$999.01$537.70$1,536.71$116,104.21
208Feb 2037$1,003.60$533.11$1,536.71$115,100.61
209Mar 2037$1,008.21$528.50$1,536.71$114,092.40
210Apr 2037$1,012.84$523.87$1,536.71$113,079.56
211May 2037$1,017.49$519.22$1,536.71$112,062.07
212Jun 2037$1,022.16$514.55$1,536.71$111,039.91
213Jul 2037$1,026.85$509.86$1,536.71$110,013.06
214Aug 2037$1,031.57$505.14$1,536.71$108,981.49
215Sep 2037$1,036.30$500.41$1,536.71$107,945.19
216Oct 2037$1,041.06$495.65$1,536.71$106,904.13
217Nov 2037$1,045.84$490.87$1,536.71$105,858.29
218Dec 2037$1,050.64$486.07$1,536.71$104,807.65
2037 Total$12,295.57$6,144.95$18,440.52
219Jan 2038$1,055.47$481.24$1,536.71$103,752.18
220Feb 2038$1,060.31$476.40$1,536.71$102,691.87
221Mar 2038$1,065.18$471.53$1,536.71$101,626.69
222Apr 2038$1,070.07$466.64$1,536.71$100,556.62
223May 2038$1,074.99$461.72$1,536.71$99,481.63
224Jun 2038$1,079.92$456.79$1,536.71$98,401.71
225Jul 2038$1,084.88$451.83$1,536.71$97,316.83
226Aug 2038$1,089.86$446.85$1,536.71$96,226.97
227Sep 2038$1,094.87$441.84$1,536.71$95,132.10
228Oct 2038$1,099.90$436.81$1,536.71$94,032.20
229Nov 2038$1,104.95$431.76$1,536.71$92,927.25
230Dec 2038$1,110.02$426.69$1,536.71$91,817.23
2038 Total$12,990.42$5,450.1$18,440.52
231Jan 2039$1,115.12$421.59$1,536.71$90,702.11
232Feb 2039$1,120.24$416.47$1,536.71$89,581.87
233Mar 2039$1,125.38$411.33$1,536.71$88,456.49
234Apr 2039$1,130.55$406.16$1,536.71$87,325.94
235May 2039$1,135.74$400.97$1,536.71$86,190.20
236Jun 2039$1,140.95$395.76$1,536.71$85,049.25
237Jul 2039$1,146.19$390.52$1,536.71$83,903.06
238Aug 2039$1,151.46$385.25$1,536.71$82,751.60
239Sep 2039$1,156.74$379.97$1,536.71$81,594.86
240Oct 2039$1,162.05$374.66$1,536.71$80,432.81
241Nov 2039$1,167.39$369.32$1,536.71$79,265.42
242Dec 2039$1,172.75$363.96$1,536.71$78,092.67
2039 Total$13,724.56$4,715.96$18,440.52
243Jan 2040$1,178.13$358.58$1,536.71$76,914.54
244Feb 2040$1,183.54$353.17$1,536.71$75,731.00
245Mar 2040$1,188.98$347.73$1,536.71$74,542.02
246Apr 2040$1,194.44$342.27$1,536.71$73,347.58
247May 2040$1,199.92$336.79$1,536.71$72,147.66
248Jun 2040$1,205.43$331.28$1,536.71$70,942.23
249Jul 2040$1,210.97$325.74$1,536.71$69,731.26
250Aug 2040$1,216.53$320.18$1,536.71$68,514.73
251Sep 2040$1,222.11$314.60$1,536.71$67,292.62
252Oct 2040$1,227.72$308.99$1,536.71$66,064.90
253Nov 2040$1,233.36$303.35$1,536.71$64,831.54
254Dec 2040$1,239.03$297.68$1,536.71$63,592.51
2040 Total$14,500.16$3,940.36$18,440.52
255Jan 2041$1,244.71$292.00$1,536.71$62,347.80
256Feb 2041$1,250.43$286.28$1,536.71$61,097.37
257Mar 2041$1,256.17$280.54$1,536.71$59,841.20
258Apr 2041$1,261.94$274.77$1,536.71$58,579.26
259May 2041$1,267.73$268.98$1,536.71$57,311.53
260Jun 2041$1,273.55$263.16$1,536.71$56,037.98
261Jul 2041$1,279.40$257.31$1,536.71$54,758.58
262Aug 2041$1,285.28$251.43$1,536.71$53,473.30
263Sep 2041$1,291.18$245.53$1,536.71$52,182.12
264Oct 2041$1,297.11$239.60$1,536.71$50,885.01
265Nov 2041$1,303.06$233.65$1,536.71$49,581.95
266Dec 2041$1,309.05$227.66$1,536.71$48,272.90
2041 Total$15,319.61$3,120.91$18,440.52
267Jan 2042$1,315.06$221.65$1,536.71$46,957.84
268Feb 2042$1,321.10$215.61$1,536.71$45,636.74
269Mar 2042$1,327.16$209.55$1,536.71$44,309.58
270Apr 2042$1,333.26$203.45$1,536.71$42,976.32
271May 2042$1,339.38$197.33$1,536.71$41,636.94
272Jun 2042$1,345.53$191.18$1,536.71$40,291.41
273Jul 2042$1,351.71$185.00$1,536.71$38,939.70
274Aug 2042$1,357.91$178.80$1,536.71$37,581.79
275Sep 2042$1,364.15$172.56$1,536.71$36,217.64
276Oct 2042$1,370.41$166.30$1,536.71$34,847.23
277Nov 2042$1,376.70$160.01$1,536.71$33,470.53
278Dec 2042$1,383.02$153.69$1,536.71$32,087.51
2042 Total$16,185.39$2,255.13$18,440.52
279Jan 2043$1,389.37$147.34$1,536.71$30,698.14
280Feb 2043$1,395.75$140.96$1,536.71$29,302.39
281Mar 2043$1,402.16$134.55$1,536.71$27,900.23
282Apr 2043$1,408.60$128.11$1,536.71$26,491.63
283May 2043$1,415.07$121.64$1,536.71$25,076.56
284Jun 2043$1,421.57$115.14$1,536.71$23,654.99
285Jul 2043$1,428.09$108.62$1,536.71$22,226.90
286Aug 2043$1,434.65$102.06$1,536.71$20,792.25
287Sep 2043$1,441.24$95.47$1,536.71$19,351.01
288Oct 2043$1,447.86$88.85$1,536.71$17,903.15
289Nov 2043$1,454.50$82.21$1,536.71$16,448.65
290Dec 2043$1,461.18$75.53$1,536.71$14,987.47
2043 Total$17,100.04$1,340.48$18,440.52
291Jan 2044$1,467.89$68.82$1,536.71$13,519.58
292Feb 2044$1,474.63$62.08$1,536.71$12,044.95
293Mar 2044$1,481.40$55.31$1,536.71$10,563.55
294Apr 2044$1,488.21$48.50$1,536.71$9,075.34
295May 2044$1,495.04$41.67$1,536.71$7,580.30
296Jun 2044$1,501.90$34.81$1,536.71$6,078.40
297Jul 2044$1,508.80$27.91$1,536.71$4,569.60
298Aug 2044$1,515.73$20.98$1,536.71$3,053.87
299Sep 2044$1,522.69$14.02$1,536.71$1,531.18
300Oct 2044$1,529.68$7.03$1,536.71$1.50
2044 Total$14,985.97$381.13$15,367.1
Compare your product with the big 4 banks, or add more products to compare
As seen on