Accelerate Prime Alt Doc Plus Home Loan (LVR 65%-70%) from Resimac

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
5.31%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,106
Number of Repayments
300
Total Interest Paid
$81,800
Total repayments
$331,800
DatePrincipleInterestPaymentBalance
1Oct 2019$400.73$1,106.25$1,506.98$249,599.27
2Nov 2019$402.50$1,104.48$1,506.98$249,196.77
3Dec 2019$404.28$1,102.70$1,506.98$248,792.49
2019 Total$1,207.51$3,313.43$4,520.94
4Jan 2020$406.07$1,100.91$1,506.98$248,386.42
5Feb 2020$407.87$1,099.11$1,506.98$247,978.55
6Mar 2020$409.67$1,097.31$1,506.98$247,568.88
7Apr 2020$411.49$1,095.49$1,506.98$247,157.39
8May 2020$413.31$1,093.67$1,506.98$246,744.08
9Jun 2020$415.14$1,091.84$1,506.98$246,328.94
10Jul 2020$416.97$1,090.01$1,506.98$245,911.97
11Aug 2020$418.82$1,088.16$1,506.98$245,493.15
12Sep 2020$420.67$1,086.31$1,506.98$245,072.48
13Oct 2020$422.53$1,084.45$1,506.98$244,649.95
14Nov 2020$424.40$1,082.58$1,506.98$244,225.55
15Dec 2020$426.28$1,080.70$1,506.98$243,799.27
2020 Total$4,993.22$13,090.54$18,083.76
16Jan 2021$428.17$1,078.81$1,506.98$243,371.10
17Feb 2021$430.06$1,076.92$1,506.98$242,941.04
18Mar 2021$431.97$1,075.01$1,506.98$242,509.07
19Apr 2021$433.88$1,073.10$1,506.98$242,075.19
20May 2021$435.80$1,071.18$1,506.98$241,639.39
21Jun 2021$437.73$1,069.25$1,506.98$241,201.66
22Jul 2021$439.66$1,067.32$1,506.98$240,762.00
23Aug 2021$441.61$1,065.37$1,506.98$240,320.39
24Sep 2021$443.56$1,063.42$1,506.98$239,876.83
25Oct 2021$445.53$1,061.45$1,506.98$239,431.30
26Nov 2021$447.50$1,059.48$1,506.98$238,983.80
27Dec 2021$449.48$1,057.50$1,506.98$238,534.32
2021 Total$5,264.95$12,818.81$18,083.76
28Jan 2022$451.47$1,055.51$1,506.98$238,082.85
29Feb 2022$453.46$1,053.52$1,506.98$237,629.39
30Mar 2022$455.47$1,051.51$1,506.98$237,173.92
31Apr 2022$457.49$1,049.49$1,506.98$236,716.43
32May 2022$459.51$1,047.47$1,506.98$236,256.92
33Jun 2022$461.54$1,045.44$1,506.98$235,795.38
34Jul 2022$463.59$1,043.39$1,506.98$235,331.79
35Aug 2022$465.64$1,041.34$1,506.98$234,866.15
36Sep 2022$467.70$1,039.28$1,506.98$234,398.45
37Oct 2022$469.77$1,037.21$1,506.98$233,928.68
38Nov 2022$471.85$1,035.13$1,506.98$233,456.83
39Dec 2022$473.93$1,033.05$1,506.98$232,982.90
2022 Total$5,551.42$12,532.34$18,083.76
40Jan 2023$476.03$1,030.95$1,506.98$232,506.87
41Feb 2023$478.14$1,028.84$1,506.98$232,028.73
42Mar 2023$480.25$1,026.73$1,506.98$231,548.48
43Apr 2023$482.38$1,024.60$1,506.98$231,066.10
44May 2023$484.51$1,022.47$1,506.98$230,581.59
45Jun 2023$486.66$1,020.32$1,506.98$230,094.93
46Jul 2023$488.81$1,018.17$1,506.98$229,606.12
47Aug 2023$490.97$1,016.01$1,506.98$229,115.15
48Sep 2023$493.15$1,013.83$1,506.98$228,622.00
49Oct 2023$495.33$1,011.65$1,506.98$228,126.67
50Nov 2023$497.52$1,009.46$1,506.98$227,629.15
51Dec 2023$499.72$1,007.26$1,506.98$227,129.43
2023 Total$5,853.47$12,230.29$18,083.76
52Jan 2024$501.93$1,005.05$1,506.98$226,627.50
53Feb 2024$504.15$1,002.83$1,506.98$226,123.35
54Mar 2024$506.38$1,000.60$1,506.98$225,616.97
55Apr 2024$508.62$998.36$1,506.98$225,108.35
56May 2024$510.88$996.10$1,506.98$224,597.47
57Jun 2024$513.14$993.84$1,506.98$224,084.33
58Jul 2024$515.41$991.57$1,506.98$223,568.92
59Aug 2024$517.69$989.29$1,506.98$223,051.23
60Sep 2024$519.98$987.00$1,506.98$222,531.25
61Oct 2024$522.28$984.70$1,506.98$222,008.97
62Nov 2024$524.59$982.39$1,506.98$221,484.38
63Dec 2024$526.91$980.07$1,506.98$220,957.47
2024 Total$6,171.96$11,911.8$18,083.76
64Jan 2025$529.24$977.74$1,506.98$220,428.23
65Feb 2025$531.59$975.39$1,506.98$219,896.64
66Mar 2025$533.94$973.04$1,506.98$219,362.70
67Apr 2025$536.30$970.68$1,506.98$218,826.40
68May 2025$538.67$968.31$1,506.98$218,287.73
69Jun 2025$541.06$965.92$1,506.98$217,746.67
70Jul 2025$543.45$963.53$1,506.98$217,203.22
71Aug 2025$545.86$961.12$1,506.98$216,657.36
72Sep 2025$548.27$958.71$1,506.98$216,109.09
73Oct 2025$550.70$956.28$1,506.98$215,558.39
74Nov 2025$553.13$953.85$1,506.98$215,005.26
75Dec 2025$555.58$951.40$1,506.98$214,449.68
2025 Total$6,507.79$11,575.97$18,083.76
76Jan 2026$558.04$948.94$1,506.98$213,891.64
77Feb 2026$560.51$946.47$1,506.98$213,331.13
78Mar 2026$562.99$943.99$1,506.98$212,768.14
79Apr 2026$565.48$941.50$1,506.98$212,202.66
80May 2026$567.98$939.00$1,506.98$211,634.68
81Jun 2026$570.50$936.48$1,506.98$211,064.18
82Jul 2026$573.02$933.96$1,506.98$210,491.16
83Aug 2026$575.56$931.42$1,506.98$209,915.60
84Sep 2026$578.10$928.88$1,506.98$209,337.50
85Oct 2026$580.66$926.32$1,506.98$208,756.84
86Nov 2026$583.23$923.75$1,506.98$208,173.61
87Dec 2026$585.81$921.17$1,506.98$207,587.80
2026 Total$6,861.88$11,221.88$18,083.76
88Jan 2027$588.40$918.58$1,506.98$206,999.40
89Feb 2027$591.01$915.97$1,506.98$206,408.39
90Mar 2027$593.62$913.36$1,506.98$205,814.77
91Apr 2027$596.25$910.73$1,506.98$205,218.52
92May 2027$598.89$908.09$1,506.98$204,619.63
93Jun 2027$601.54$905.44$1,506.98$204,018.09
94Jul 2027$604.20$902.78$1,506.98$203,413.89
95Aug 2027$606.87$900.11$1,506.98$202,807.02
96Sep 2027$609.56$897.42$1,506.98$202,197.46
97Oct 2027$612.26$894.72$1,506.98$201,585.20
98Nov 2027$614.97$892.01$1,506.98$200,970.23
99Dec 2027$617.69$889.29$1,506.98$200,352.54
2027 Total$7,235.26$10,848.5$18,083.76
100Jan 2028$620.42$886.56$1,506.98$199,732.12
101Feb 2028$623.17$883.81$1,506.98$199,108.95
102Mar 2028$625.92$881.06$1,506.98$198,483.03
103Apr 2028$628.69$878.29$1,506.98$197,854.34
104May 2028$631.47$875.51$1,506.98$197,222.87
105Jun 2028$634.27$872.71$1,506.98$196,588.60
106Jul 2028$637.08$869.90$1,506.98$195,951.52
107Aug 2028$639.89$867.09$1,506.98$195,311.63
108Sep 2028$642.73$864.25$1,506.98$194,668.90
109Oct 2028$645.57$861.41$1,506.98$194,023.33
110Nov 2028$648.43$858.55$1,506.98$193,374.90
111Dec 2028$651.30$855.68$1,506.98$192,723.60
2028 Total$7,628.94$10,454.82$18,083.76
112Jan 2029$654.18$852.80$1,506.98$192,069.42
113Feb 2029$657.07$849.91$1,506.98$191,412.35
114Mar 2029$659.98$847.00$1,506.98$190,752.37
115Apr 2029$662.90$844.08$1,506.98$190,089.47
116May 2029$665.83$841.15$1,506.98$189,423.64
117Jun 2029$668.78$838.20$1,506.98$188,754.86
118Jul 2029$671.74$835.24$1,506.98$188,083.12
119Aug 2029$674.71$832.27$1,506.98$187,408.41
120Sep 2029$677.70$829.28$1,506.98$186,730.71
121Oct 2029$680.70$826.28$1,506.98$186,050.01
122Nov 2029$683.71$823.27$1,506.98$185,366.30
123Dec 2029$686.73$820.25$1,506.98$184,679.57
2029 Total$8,044.03$10,039.73$18,083.76
124Jan 2030$689.77$817.21$1,506.98$183,989.80
125Feb 2030$692.83$814.15$1,506.98$183,296.97
126Mar 2030$695.89$811.09$1,506.98$182,601.08
127Apr 2030$698.97$808.01$1,506.98$181,902.11
128May 2030$702.06$804.92$1,506.98$181,200.05
129Jun 2030$705.17$801.81$1,506.98$180,494.88
130Jul 2030$708.29$798.69$1,506.98$179,786.59
131Aug 2030$711.42$795.56$1,506.98$179,075.17
132Sep 2030$714.57$792.41$1,506.98$178,360.60
133Oct 2030$717.73$789.25$1,506.98$177,642.87
134Nov 2030$720.91$786.07$1,506.98$176,921.96
135Dec 2030$724.10$782.88$1,506.98$176,197.86
2030 Total$8,481.71$9,602.05$18,083.76
136Jan 2031$727.30$779.68$1,506.98$175,470.56
137Feb 2031$730.52$776.46$1,506.98$174,740.04
138Mar 2031$733.76$773.22$1,506.98$174,006.28
139Apr 2031$737.00$769.98$1,506.98$173,269.28
140May 2031$740.26$766.72$1,506.98$172,529.02
141Jun 2031$743.54$763.44$1,506.98$171,785.48
142Jul 2031$746.83$760.15$1,506.98$171,038.65
143Aug 2031$750.13$756.85$1,506.98$170,288.52
144Sep 2031$753.45$753.53$1,506.98$169,535.07
145Oct 2031$756.79$750.19$1,506.98$168,778.28
146Nov 2031$760.14$746.84$1,506.98$168,018.14
147Dec 2031$763.50$743.48$1,506.98$167,254.64
2031 Total$8,943.22$9,140.54$18,083.76
148Jan 2032$766.88$740.10$1,506.98$166,487.76
149Feb 2032$770.27$736.71$1,506.98$165,717.49
150Mar 2032$773.68$733.30$1,506.98$164,943.81
151Apr 2032$777.10$729.88$1,506.98$164,166.71
152May 2032$780.54$726.44$1,506.98$163,386.17
153Jun 2032$784.00$722.98$1,506.98$162,602.17
154Jul 2032$787.47$719.51$1,506.98$161,814.70
155Aug 2032$790.95$716.03$1,506.98$161,023.75
156Sep 2032$794.45$712.53$1,506.98$160,229.30
157Oct 2032$797.97$709.01$1,506.98$159,431.33
158Nov 2032$801.50$705.48$1,506.98$158,629.83
159Dec 2032$805.04$701.94$1,506.98$157,824.79
2032 Total$9,429.85$8,653.91$18,083.76
160Jan 2033$808.61$698.37$1,506.98$157,016.18
161Feb 2033$812.18$694.80$1,506.98$156,204.00
162Mar 2033$815.78$691.20$1,506.98$155,388.22
163Apr 2033$819.39$687.59$1,506.98$154,568.83
164May 2033$823.01$683.97$1,506.98$153,745.82
165Jun 2033$826.65$680.33$1,506.98$152,919.17
166Jul 2033$830.31$676.67$1,506.98$152,088.86
167Aug 2033$833.99$672.99$1,506.98$151,254.87
168Sep 2033$837.68$669.30$1,506.98$150,417.19
169Oct 2033$841.38$665.60$1,506.98$149,575.81
170Nov 2033$845.11$661.87$1,506.98$148,730.70
171Dec 2033$848.85$658.13$1,506.98$147,881.85
2033 Total$9,942.94$8,140.82$18,083.76
172Jan 2034$852.60$654.38$1,506.98$147,029.25
173Feb 2034$856.38$650.60$1,506.98$146,172.87
174Mar 2034$860.17$646.81$1,506.98$145,312.70
175Apr 2034$863.97$643.01$1,506.98$144,448.73
176May 2034$867.79$639.19$1,506.98$143,580.94
177Jun 2034$871.63$635.35$1,506.98$142,709.31
178Jul 2034$875.49$631.49$1,506.98$141,833.82
179Aug 2034$879.37$627.61$1,506.98$140,954.45
180Sep 2034$883.26$623.72$1,506.98$140,071.19
181Oct 2034$887.16$619.82$1,506.98$139,184.03
182Nov 2034$891.09$615.89$1,506.98$138,292.94
183Dec 2034$895.03$611.95$1,506.98$137,397.91
2034 Total$10,483.94$7,599.82$18,083.76
184Jan 2035$898.99$607.99$1,506.98$136,498.92
185Feb 2035$902.97$604.01$1,506.98$135,595.95
186Mar 2035$906.97$600.01$1,506.98$134,688.98
187Apr 2035$910.98$596.00$1,506.98$133,778.00
188May 2035$915.01$591.97$1,506.98$132,862.99
189Jun 2035$919.06$587.92$1,506.98$131,943.93
190Jul 2035$923.13$583.85$1,506.98$131,020.80
191Aug 2035$927.21$579.77$1,506.98$130,093.59
192Sep 2035$931.32$575.66$1,506.98$129,162.27
193Oct 2035$935.44$571.54$1,506.98$128,226.83
194Nov 2035$939.58$567.40$1,506.98$127,287.25
195Dec 2035$943.73$563.25$1,506.98$126,343.52
2035 Total$11,054.39$7,029.37$18,083.76
196Jan 2036$947.91$559.07$1,506.98$125,395.61
197Feb 2036$952.10$554.88$1,506.98$124,443.51
198Mar 2036$956.32$550.66$1,506.98$123,487.19
199Apr 2036$960.55$546.43$1,506.98$122,526.64
200May 2036$964.80$542.18$1,506.98$121,561.84
201Jun 2036$969.07$537.91$1,506.98$120,592.77
202Jul 2036$973.36$533.62$1,506.98$119,619.41
203Aug 2036$977.66$529.32$1,506.98$118,641.75
204Sep 2036$981.99$524.99$1,506.98$117,659.76
205Oct 2036$986.34$520.64$1,506.98$116,673.42
206Nov 2036$990.70$516.28$1,506.98$115,682.72
207Dec 2036$995.08$511.90$1,506.98$114,687.64
2036 Total$11,655.88$6,427.88$18,083.76
208Jan 2037$999.49$507.49$1,506.98$113,688.15
209Feb 2037$1,003.91$503.07$1,506.98$112,684.24
210Mar 2037$1,008.35$498.63$1,506.98$111,675.89
211Apr 2037$1,012.81$494.17$1,506.98$110,663.08
212May 2037$1,017.30$489.68$1,506.98$109,645.78
213Jun 2037$1,021.80$485.18$1,506.98$108,623.98
214Jul 2037$1,026.32$480.66$1,506.98$107,597.66
215Aug 2037$1,030.86$476.12$1,506.98$106,566.80
216Sep 2037$1,035.42$471.56$1,506.98$105,531.38
217Oct 2037$1,040.00$466.98$1,506.98$104,491.38
218Nov 2037$1,044.61$462.37$1,506.98$103,446.77
219Dec 2037$1,049.23$457.75$1,506.98$102,397.54
2037 Total$12,290.1$5,793.66$18,083.76
220Jan 2038$1,053.87$453.11$1,506.98$101,343.67
221Feb 2038$1,058.53$448.45$1,506.98$100,285.14
222Mar 2038$1,063.22$443.76$1,506.98$99,221.92
223Apr 2038$1,067.92$439.06$1,506.98$98,154.00
224May 2038$1,072.65$434.33$1,506.98$97,081.35
225Jun 2038$1,077.40$429.58$1,506.98$96,003.95
226Jul 2038$1,082.16$424.82$1,506.98$94,921.79
227Aug 2038$1,086.95$420.03$1,506.98$93,834.84
228Sep 2038$1,091.76$415.22$1,506.98$92,743.08
229Oct 2038$1,096.59$410.39$1,506.98$91,646.49
230Nov 2038$1,101.44$405.54$1,506.98$90,545.05
231Dec 2038$1,106.32$400.66$1,506.98$89,438.73
2038 Total$12,958.81$5,124.95$18,083.76
232Jan 2039$1,111.21$395.77$1,506.98$88,327.52
233Feb 2039$1,116.13$390.85$1,506.98$87,211.39
234Mar 2039$1,121.07$385.91$1,506.98$86,090.32
235Apr 2039$1,126.03$380.95$1,506.98$84,964.29
236May 2039$1,131.01$375.97$1,506.98$83,833.28
237Jun 2039$1,136.02$370.96$1,506.98$82,697.26
238Jul 2039$1,141.04$365.94$1,506.98$81,556.22
239Aug 2039$1,146.09$360.89$1,506.98$80,410.13
240Sep 2039$1,151.17$355.81$1,506.98$79,258.96
241Oct 2039$1,156.26$350.72$1,506.98$78,102.70
242Nov 2039$1,161.38$345.60$1,506.98$76,941.32
243Dec 2039$1,166.51$340.47$1,506.98$75,774.81
2039 Total$13,663.92$4,419.84$18,083.76
244Jan 2040$1,171.68$335.30$1,506.98$74,603.13
245Feb 2040$1,176.86$330.12$1,506.98$73,426.27
246Mar 2040$1,182.07$324.91$1,506.98$72,244.20
247Apr 2040$1,187.30$319.68$1,506.98$71,056.90
248May 2040$1,192.55$314.43$1,506.98$69,864.35
249Jun 2040$1,197.83$309.15$1,506.98$68,666.52
250Jul 2040$1,203.13$303.85$1,506.98$67,463.39
251Aug 2040$1,208.45$298.53$1,506.98$66,254.94
252Sep 2040$1,213.80$293.18$1,506.98$65,041.14
253Oct 2040$1,219.17$287.81$1,506.98$63,821.97
254Nov 2040$1,224.57$282.41$1,506.98$62,597.40
255Dec 2040$1,229.99$276.99$1,506.98$61,367.41
2040 Total$14,407.4$3,676.36$18,083.76
256Jan 2041$1,235.43$271.55$1,506.98$60,131.98
257Feb 2041$1,240.90$266.08$1,506.98$58,891.08
258Mar 2041$1,246.39$260.59$1,506.98$57,644.69
259Apr 2041$1,251.90$255.08$1,506.98$56,392.79
260May 2041$1,257.44$249.54$1,506.98$55,135.35
261Jun 2041$1,263.01$243.97$1,506.98$53,872.34
262Jul 2041$1,268.59$238.39$1,506.98$52,603.75
263Aug 2041$1,274.21$232.77$1,506.98$51,329.54
264Sep 2041$1,279.85$227.13$1,506.98$50,049.69
265Oct 2041$1,285.51$221.47$1,506.98$48,764.18
266Nov 2041$1,291.20$215.78$1,506.98$47,472.98
267Dec 2041$1,296.91$210.07$1,506.98$46,176.07
2041 Total$15,191.34$2,892.42$18,083.76
268Jan 2042$1,302.65$204.33$1,506.98$44,873.42
269Feb 2042$1,308.42$198.56$1,506.98$43,565.00
270Mar 2042$1,314.20$192.78$1,506.98$42,250.80
271Apr 2042$1,320.02$186.96$1,506.98$40,930.78
272May 2042$1,325.86$181.12$1,506.98$39,604.92
273Jun 2042$1,331.73$175.25$1,506.98$38,273.19
274Jul 2042$1,337.62$169.36$1,506.98$36,935.57
275Aug 2042$1,343.54$163.44$1,506.98$35,592.03
276Sep 2042$1,349.49$157.49$1,506.98$34,242.54
277Oct 2042$1,355.46$151.52$1,506.98$32,887.08
278Nov 2042$1,361.45$145.53$1,506.98$31,525.63
279Dec 2042$1,367.48$139.50$1,506.98$30,158.15
2042 Total$16,017.92$2,065.84$18,083.76
280Jan 2043$1,373.53$133.45$1,506.98$28,784.62
281Feb 2043$1,379.61$127.37$1,506.98$27,405.01
282Mar 2043$1,385.71$121.27$1,506.98$26,019.30
283Apr 2043$1,391.84$115.14$1,506.98$24,627.46
284May 2043$1,398.00$108.98$1,506.98$23,229.46
285Jun 2043$1,404.19$102.79$1,506.98$21,825.27
286Jul 2043$1,410.40$96.58$1,506.98$20,414.87
287Aug 2043$1,416.64$90.34$1,506.98$18,998.23
288Sep 2043$1,422.91$84.07$1,506.98$17,575.32
289Oct 2043$1,429.21$77.77$1,506.98$16,146.11
290Nov 2043$1,435.53$71.45$1,506.98$14,710.58
291Dec 2043$1,441.89$65.09$1,506.98$13,268.69
2043 Total$16,889.46$1,194.3$18,083.76
292Jan 2044$1,448.27$58.71$1,506.98$11,820.42
293Feb 2044$1,454.67$52.31$1,506.98$10,365.75
294Mar 2044$1,461.11$45.87$1,506.98$8,904.64
295Apr 2044$1,467.58$39.40$1,506.98$7,437.06
296May 2044$1,474.07$32.91$1,506.98$5,962.99
297Jun 2044$1,480.59$26.39$1,506.98$4,482.40
298Jul 2044$1,487.15$19.83$1,506.98$2,995.25
299Aug 2044$1,493.73$13.25$1,506.98$1,501.52
300Sep 2044$1,500.34$6.64$1,506.98$1.18
2044 Total$13,267.51$295.31$13,562.82
Compare your product with the big 4 banks, or add more products to compare
As seen on