Accelerate Red Alt Doc Home Loan (Principal and Interest) (Amounts < $2m, LVR 65%-70%) from Resimac

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
5.76%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,574
Number of Repayments
300
Total Interest Paid
$222,200
Total repayments
$472,200
DatePrincipleInterestPaymentBalance
1Oct 2019$374.28$1,200.00$1,574.28$249,625.72
2Nov 2019$376.08$1,198.20$1,574.28$249,249.64
3Dec 2019$377.88$1,196.40$1,574.28$248,871.76
2019 Total$1,128.24$3,594.6$4,722.84
4Jan 2020$379.70$1,194.58$1,574.28$248,492.06
5Feb 2020$381.52$1,192.76$1,574.28$248,110.54
6Mar 2020$383.35$1,190.93$1,574.28$247,727.19
7Apr 2020$385.19$1,189.09$1,574.28$247,342.00
8May 2020$387.04$1,187.24$1,574.28$246,954.96
9Jun 2020$388.90$1,185.38$1,574.28$246,566.06
10Jul 2020$390.76$1,183.52$1,574.28$246,175.30
11Aug 2020$392.64$1,181.64$1,574.28$245,782.66
12Sep 2020$394.52$1,179.76$1,574.28$245,388.14
13Oct 2020$396.42$1,177.86$1,574.28$244,991.72
14Nov 2020$398.32$1,175.96$1,574.28$244,593.40
15Dec 2020$400.23$1,174.05$1,574.28$244,193.17
2020 Total$4,678.59$14,212.77$18,891.36
16Jan 2021$402.15$1,172.13$1,574.28$243,791.02
17Feb 2021$404.08$1,170.20$1,574.28$243,386.94
18Mar 2021$406.02$1,168.26$1,574.28$242,980.92
19Apr 2021$407.97$1,166.31$1,574.28$242,572.95
20May 2021$409.93$1,164.35$1,574.28$242,163.02
21Jun 2021$411.90$1,162.38$1,574.28$241,751.12
22Jul 2021$413.87$1,160.41$1,574.28$241,337.25
23Aug 2021$415.86$1,158.42$1,574.28$240,921.39
24Sep 2021$417.86$1,156.42$1,574.28$240,503.53
25Oct 2021$419.86$1,154.42$1,574.28$240,083.67
26Nov 2021$421.88$1,152.40$1,574.28$239,661.79
27Dec 2021$423.90$1,150.38$1,574.28$239,237.89
2021 Total$4,955.28$13,936.08$18,891.36
28Jan 2022$425.94$1,148.34$1,574.28$238,811.95
29Feb 2022$427.98$1,146.30$1,574.28$238,383.97
30Mar 2022$430.04$1,144.24$1,574.28$237,953.93
31Apr 2022$432.10$1,142.18$1,574.28$237,521.83
32May 2022$434.18$1,140.10$1,574.28$237,087.65
33Jun 2022$436.26$1,138.02$1,574.28$236,651.39
34Jul 2022$438.35$1,135.93$1,574.28$236,213.04
35Aug 2022$440.46$1,133.82$1,574.28$235,772.58
36Sep 2022$442.57$1,131.71$1,574.28$235,330.01
37Oct 2022$444.70$1,129.58$1,574.28$234,885.31
38Nov 2022$446.83$1,127.45$1,574.28$234,438.48
39Dec 2022$448.98$1,125.30$1,574.28$233,989.50
2022 Total$5,248.39$13,642.97$18,891.36
40Jan 2023$451.13$1,123.15$1,574.28$233,538.37
41Feb 2023$453.30$1,120.98$1,574.28$233,085.07
42Mar 2023$455.47$1,118.81$1,574.28$232,629.60
43Apr 2023$457.66$1,116.62$1,574.28$232,171.94
44May 2023$459.85$1,114.43$1,574.28$231,712.09
45Jun 2023$462.06$1,112.22$1,574.28$231,250.03
46Jul 2023$464.28$1,110.00$1,574.28$230,785.75
47Aug 2023$466.51$1,107.77$1,574.28$230,319.24
48Sep 2023$468.75$1,105.53$1,574.28$229,850.49
49Oct 2023$471.00$1,103.28$1,574.28$229,379.49
50Nov 2023$473.26$1,101.02$1,574.28$228,906.23
51Dec 2023$475.53$1,098.75$1,574.28$228,430.70
2023 Total$5,558.8$13,332.56$18,891.36
52Jan 2024$477.81$1,096.47$1,574.28$227,952.89
53Feb 2024$480.11$1,094.17$1,574.28$227,472.78
54Mar 2024$482.41$1,091.87$1,574.28$226,990.37
55Apr 2024$484.73$1,089.55$1,574.28$226,505.64
56May 2024$487.05$1,087.23$1,574.28$226,018.59
57Jun 2024$489.39$1,084.89$1,574.28$225,529.20
58Jul 2024$491.74$1,082.54$1,574.28$225,037.46
59Aug 2024$494.10$1,080.18$1,574.28$224,543.36
60Sep 2024$496.47$1,077.81$1,574.28$224,046.89
61Oct 2024$498.85$1,075.43$1,574.28$223,548.04
62Nov 2024$501.25$1,073.03$1,574.28$223,046.79
63Dec 2024$503.66$1,070.62$1,574.28$222,543.13
2024 Total$5,887.57$13,003.79$18,891.36
64Jan 2025$506.07$1,068.21$1,574.28$222,037.06
65Feb 2025$508.50$1,065.78$1,574.28$221,528.56
66Mar 2025$510.94$1,063.34$1,574.28$221,017.62
67Apr 2025$513.40$1,060.88$1,574.28$220,504.22
68May 2025$515.86$1,058.42$1,574.28$219,988.36
69Jun 2025$518.34$1,055.94$1,574.28$219,470.02
70Jul 2025$520.82$1,053.46$1,574.28$218,949.20
71Aug 2025$523.32$1,050.96$1,574.28$218,425.88
72Sep 2025$525.84$1,048.44$1,574.28$217,900.04
73Oct 2025$528.36$1,045.92$1,574.28$217,371.68
74Nov 2025$530.90$1,043.38$1,574.28$216,840.78
75Dec 2025$533.44$1,040.84$1,574.28$216,307.34
2025 Total$6,235.79$12,655.57$18,891.36
76Jan 2026$536.00$1,038.28$1,574.28$215,771.34
77Feb 2026$538.58$1,035.70$1,574.28$215,232.76
78Mar 2026$541.16$1,033.12$1,574.28$214,691.60
79Apr 2026$543.76$1,030.52$1,574.28$214,147.84
80May 2026$546.37$1,027.91$1,574.28$213,601.47
81Jun 2026$548.99$1,025.29$1,574.28$213,052.48
82Jul 2026$551.63$1,022.65$1,574.28$212,500.85
83Aug 2026$554.28$1,020.00$1,574.28$211,946.57
84Sep 2026$556.94$1,017.34$1,574.28$211,389.63
85Oct 2026$559.61$1,014.67$1,574.28$210,830.02
86Nov 2026$562.30$1,011.98$1,574.28$210,267.72
87Dec 2026$564.99$1,009.29$1,574.28$209,702.73
2026 Total$6,604.61$12,286.75$18,891.36
88Jan 2027$567.71$1,006.57$1,574.28$209,135.02
89Feb 2027$570.43$1,003.85$1,574.28$208,564.59
90Mar 2027$573.17$1,001.11$1,574.28$207,991.42
91Apr 2027$575.92$998.36$1,574.28$207,415.50
92May 2027$578.69$995.59$1,574.28$206,836.81
93Jun 2027$581.46$992.82$1,574.28$206,255.35
94Jul 2027$584.25$990.03$1,574.28$205,671.10
95Aug 2027$587.06$987.22$1,574.28$205,084.04
96Sep 2027$589.88$984.40$1,574.28$204,494.16
97Oct 2027$592.71$981.57$1,574.28$203,901.45
98Nov 2027$595.55$978.73$1,574.28$203,305.90
99Dec 2027$598.41$975.87$1,574.28$202,707.49
2027 Total$6,995.24$11,896.12$18,891.36
100Jan 2028$601.28$973.00$1,574.28$202,106.21
101Feb 2028$604.17$970.11$1,574.28$201,502.04
102Mar 2028$607.07$967.21$1,574.28$200,894.97
103Apr 2028$609.98$964.30$1,574.28$200,284.99
104May 2028$612.91$961.37$1,574.28$199,672.08
105Jun 2028$615.85$958.43$1,574.28$199,056.23
106Jul 2028$618.81$955.47$1,574.28$198,437.42
107Aug 2028$621.78$952.50$1,574.28$197,815.64
108Sep 2028$624.76$949.52$1,574.28$197,190.88
109Oct 2028$627.76$946.52$1,574.28$196,563.12
110Nov 2028$630.78$943.50$1,574.28$195,932.34
111Dec 2028$633.80$940.48$1,574.28$195,298.54
2028 Total$7,408.95$11,482.41$18,891.36
112Jan 2029$636.85$937.43$1,574.28$194,661.69
113Feb 2029$639.90$934.38$1,574.28$194,021.79
114Mar 2029$642.98$931.30$1,574.28$193,378.81
115Apr 2029$646.06$928.22$1,574.28$192,732.75
116May 2029$649.16$925.12$1,574.28$192,083.59
117Jun 2029$652.28$922.00$1,574.28$191,431.31
118Jul 2029$655.41$918.87$1,574.28$190,775.90
119Aug 2029$658.56$915.72$1,574.28$190,117.34
120Sep 2029$661.72$912.56$1,574.28$189,455.62
121Oct 2029$664.89$909.39$1,574.28$188,790.73
122Nov 2029$668.08$906.20$1,574.28$188,122.65
123Dec 2029$671.29$902.99$1,574.28$187,451.36
2029 Total$7,847.18$11,044.18$18,891.36
124Jan 2030$674.51$899.77$1,574.28$186,776.85
125Feb 2030$677.75$896.53$1,574.28$186,099.10
126Mar 2030$681.00$893.28$1,574.28$185,418.10
127Apr 2030$684.27$890.01$1,574.28$184,733.83
128May 2030$687.56$886.72$1,574.28$184,046.27
129Jun 2030$690.86$883.42$1,574.28$183,355.41
130Jul 2030$694.17$880.11$1,574.28$182,661.24
131Aug 2030$697.51$876.77$1,574.28$181,963.73
132Sep 2030$700.85$873.43$1,574.28$181,262.88
133Oct 2030$704.22$870.06$1,574.28$180,558.66
134Nov 2030$707.60$866.68$1,574.28$179,851.06
135Dec 2030$710.99$863.29$1,574.28$179,140.07
2030 Total$8,311.29$10,580.07$18,891.36
136Jan 2031$714.41$859.87$1,574.28$178,425.66
137Feb 2031$717.84$856.44$1,574.28$177,707.82
138Mar 2031$721.28$853.00$1,574.28$176,986.54
139Apr 2031$724.74$849.54$1,574.28$176,261.80
140May 2031$728.22$846.06$1,574.28$175,533.58
141Jun 2031$731.72$842.56$1,574.28$174,801.86
142Jul 2031$735.23$839.05$1,574.28$174,066.63
143Aug 2031$738.76$835.52$1,574.28$173,327.87
144Sep 2031$742.31$831.97$1,574.28$172,585.56
145Oct 2031$745.87$828.41$1,574.28$171,839.69
146Nov 2031$749.45$824.83$1,574.28$171,090.24
147Dec 2031$753.05$821.23$1,574.28$170,337.19
2031 Total$8,802.88$10,088.48$18,891.36
148Jan 2032$756.66$817.62$1,574.28$169,580.53
149Feb 2032$760.29$813.99$1,574.28$168,820.24
150Mar 2032$763.94$810.34$1,574.28$168,056.30
151Apr 2032$767.61$806.67$1,574.28$167,288.69
152May 2032$771.29$802.99$1,574.28$166,517.40
153Jun 2032$775.00$799.28$1,574.28$165,742.40
154Jul 2032$778.72$795.56$1,574.28$164,963.68
155Aug 2032$782.45$791.83$1,574.28$164,181.23
156Sep 2032$786.21$788.07$1,574.28$163,395.02
157Oct 2032$789.98$784.30$1,574.28$162,605.04
158Nov 2032$793.78$780.50$1,574.28$161,811.26
159Dec 2032$797.59$776.69$1,574.28$161,013.67
2032 Total$9,323.52$9,567.84$18,891.36
160Jan 2033$801.41$772.87$1,574.28$160,212.26
161Feb 2033$805.26$769.02$1,574.28$159,407.00
162Mar 2033$809.13$765.15$1,574.28$158,597.87
163Apr 2033$813.01$761.27$1,574.28$157,784.86
164May 2033$816.91$757.37$1,574.28$156,967.95
165Jun 2033$820.83$753.45$1,574.28$156,147.12
166Jul 2033$824.77$749.51$1,574.28$155,322.35
167Aug 2033$828.73$745.55$1,574.28$154,493.62
168Sep 2033$832.71$741.57$1,574.28$153,660.91
169Oct 2033$836.71$737.57$1,574.28$152,824.20
170Nov 2033$840.72$733.56$1,574.28$151,983.48
171Dec 2033$844.76$729.52$1,574.28$151,138.72
2033 Total$9,874.95$9,016.41$18,891.36
172Jan 2034$848.81$725.47$1,574.28$150,289.91
173Feb 2034$852.89$721.39$1,574.28$149,437.02
174Mar 2034$856.98$717.30$1,574.28$148,580.04
175Apr 2034$861.10$713.18$1,574.28$147,718.94
176May 2034$865.23$709.05$1,574.28$146,853.71
177Jun 2034$869.38$704.90$1,574.28$145,984.33
178Jul 2034$873.56$700.72$1,574.28$145,110.77
179Aug 2034$877.75$696.53$1,574.28$144,233.02
180Sep 2034$881.96$692.32$1,574.28$143,351.06
181Oct 2034$886.19$688.09$1,574.28$142,464.87
182Nov 2034$890.45$683.83$1,574.28$141,574.42
183Dec 2034$894.72$679.56$1,574.28$140,679.70
2034 Total$10,459.02$8,432.34$18,891.36
184Jan 2035$899.02$675.26$1,574.28$139,780.68
185Feb 2035$903.33$670.95$1,574.28$138,877.35
186Mar 2035$907.67$666.61$1,574.28$137,969.68
187Apr 2035$912.03$662.25$1,574.28$137,057.65
188May 2035$916.40$657.88$1,574.28$136,141.25
189Jun 2035$920.80$653.48$1,574.28$135,220.45
190Jul 2035$925.22$649.06$1,574.28$134,295.23
191Aug 2035$929.66$644.62$1,574.28$133,365.57
192Sep 2035$934.13$640.15$1,574.28$132,431.44
193Oct 2035$938.61$635.67$1,574.28$131,492.83
194Nov 2035$943.11$631.17$1,574.28$130,549.72
195Dec 2035$947.64$626.64$1,574.28$129,602.08
2035 Total$11,077.62$7,813.74$18,891.36
196Jan 2036$952.19$622.09$1,574.28$128,649.89
197Feb 2036$956.76$617.52$1,574.28$127,693.13
198Mar 2036$961.35$612.93$1,574.28$126,731.78
199Apr 2036$965.97$608.31$1,574.28$125,765.81
200May 2036$970.60$603.68$1,574.28$124,795.21
201Jun 2036$975.26$599.02$1,574.28$123,819.95
202Jul 2036$979.94$594.34$1,574.28$122,840.01
203Aug 2036$984.65$589.63$1,574.28$121,855.36
204Sep 2036$989.37$584.91$1,574.28$120,865.99
205Oct 2036$994.12$580.16$1,574.28$119,871.87
206Nov 2036$998.90$575.38$1,574.28$118,872.97
207Dec 2036$1,003.69$570.59$1,574.28$117,869.28
2036 Total$11,732.8$7,158.56$18,891.36
208Jan 2037$1,008.51$565.77$1,574.28$116,860.77
209Feb 2037$1,013.35$560.93$1,574.28$115,847.42
210Mar 2037$1,018.21$556.07$1,574.28$114,829.21
211Apr 2037$1,023.10$551.18$1,574.28$113,806.11
212May 2037$1,028.01$546.27$1,574.28$112,778.10
213Jun 2037$1,032.95$541.33$1,574.28$111,745.15
214Jul 2037$1,037.90$536.38$1,574.28$110,707.25
215Aug 2037$1,042.89$531.39$1,574.28$109,664.36
216Sep 2037$1,047.89$526.39$1,574.28$108,616.47
217Oct 2037$1,052.92$521.36$1,574.28$107,563.55
218Nov 2037$1,057.97$516.31$1,574.28$106,505.58
219Dec 2037$1,063.05$511.23$1,574.28$105,442.53
2037 Total$12,426.75$6,464.61$18,891.36
220Jan 2038$1,068.16$506.12$1,574.28$104,374.37
221Feb 2038$1,073.28$501.00$1,574.28$103,301.09
222Mar 2038$1,078.43$495.85$1,574.28$102,222.66
223Apr 2038$1,083.61$490.67$1,574.28$101,139.05
224May 2038$1,088.81$485.47$1,574.28$100,050.24
225Jun 2038$1,094.04$480.24$1,574.28$98,956.20
226Jul 2038$1,099.29$474.99$1,574.28$97,856.91
227Aug 2038$1,104.57$469.71$1,574.28$96,752.34
228Sep 2038$1,109.87$464.41$1,574.28$95,642.47
229Oct 2038$1,115.20$459.08$1,574.28$94,527.27
230Nov 2038$1,120.55$453.73$1,574.28$93,406.72
231Dec 2038$1,125.93$448.35$1,574.28$92,280.79
2038 Total$13,161.74$5,729.62$18,891.36
232Jan 2039$1,131.33$442.95$1,574.28$91,149.46
233Feb 2039$1,136.76$437.52$1,574.28$90,012.70
234Mar 2039$1,142.22$432.06$1,574.28$88,870.48
235Apr 2039$1,147.70$426.58$1,574.28$87,722.78
236May 2039$1,153.21$421.07$1,574.28$86,569.57
237Jun 2039$1,158.75$415.53$1,574.28$85,410.82
238Jul 2039$1,164.31$409.97$1,574.28$84,246.51
239Aug 2039$1,169.90$404.38$1,574.28$83,076.61
240Sep 2039$1,175.51$398.77$1,574.28$81,901.10
241Oct 2039$1,181.15$393.13$1,574.28$80,719.95
242Nov 2039$1,186.82$387.46$1,574.28$79,533.13
243Dec 2039$1,192.52$381.76$1,574.28$78,340.61
2039 Total$13,940.18$4,951.18$18,891.36
244Jan 2040$1,198.25$376.03$1,574.28$77,142.36
245Feb 2040$1,204.00$370.28$1,574.28$75,938.36
246Mar 2040$1,209.78$364.50$1,574.28$74,728.58
247Apr 2040$1,215.58$358.70$1,574.28$73,513.00
248May 2040$1,221.42$352.86$1,574.28$72,291.58
249Jun 2040$1,227.28$347.00$1,574.28$71,064.30
250Jul 2040$1,233.17$341.11$1,574.28$69,831.13
251Aug 2040$1,239.09$335.19$1,574.28$68,592.04
252Sep 2040$1,245.04$329.24$1,574.28$67,347.00
253Oct 2040$1,251.01$323.27$1,574.28$66,095.99
254Nov 2040$1,257.02$317.26$1,574.28$64,838.97
255Dec 2040$1,263.05$311.23$1,574.28$63,575.92
2040 Total$14,764.69$4,126.67$18,891.36
256Jan 2041$1,269.12$305.16$1,574.28$62,306.80
257Feb 2041$1,275.21$299.07$1,574.28$61,031.59
258Mar 2041$1,281.33$292.95$1,574.28$59,750.26
259Apr 2041$1,287.48$286.80$1,574.28$58,462.78
260May 2041$1,293.66$280.62$1,574.28$57,169.12
261Jun 2041$1,299.87$274.41$1,574.28$55,869.25
262Jul 2041$1,306.11$268.17$1,574.28$54,563.14
263Aug 2041$1,312.38$261.90$1,574.28$53,250.76
264Sep 2041$1,318.68$255.60$1,574.28$51,932.08
265Oct 2041$1,325.01$249.27$1,574.28$50,607.07
266Nov 2041$1,331.37$242.91$1,574.28$49,275.70
267Dec 2041$1,337.76$236.52$1,574.28$47,937.94
2041 Total$15,637.98$3,253.38$18,891.36
268Jan 2042$1,344.18$230.10$1,574.28$46,593.76
269Feb 2042$1,350.63$223.65$1,574.28$45,243.13
270Mar 2042$1,357.11$217.17$1,574.28$43,886.02
271Apr 2042$1,363.63$210.65$1,574.28$42,522.39
272May 2042$1,370.17$204.11$1,574.28$41,152.22
273Jun 2042$1,376.75$197.53$1,574.28$39,775.47
274Jul 2042$1,383.36$190.92$1,574.28$38,392.11
275Aug 2042$1,390.00$184.28$1,574.28$37,002.11
276Sep 2042$1,396.67$177.61$1,574.28$35,605.44
277Oct 2042$1,403.37$170.91$1,574.28$34,202.07
278Nov 2042$1,410.11$164.17$1,574.28$32,791.96
279Dec 2042$1,416.88$157.40$1,574.28$31,375.08
2042 Total$16,562.86$2,328.5$18,891.36
280Jan 2043$1,423.68$150.60$1,574.28$29,951.40
281Feb 2043$1,430.51$143.77$1,574.28$28,520.89
282Mar 2043$1,437.38$136.90$1,574.28$27,083.51
283Apr 2043$1,444.28$130.00$1,574.28$25,639.23
284May 2043$1,451.21$123.07$1,574.28$24,188.02
285Jun 2043$1,458.18$116.10$1,574.28$22,729.84
286Jul 2043$1,465.18$109.10$1,574.28$21,264.66
287Aug 2043$1,472.21$102.07$1,574.28$19,792.45
288Sep 2043$1,479.28$95.00$1,574.28$18,313.17
289Oct 2043$1,486.38$87.90$1,574.28$16,826.79
290Nov 2043$1,493.51$80.77$1,574.28$15,333.28
291Dec 2043$1,500.68$73.60$1,574.28$13,832.60
2043 Total$17,542.48$1,348.88$18,891.36
292Jan 2044$1,507.88$66.40$1,574.28$12,324.72
293Feb 2044$1,515.12$59.16$1,574.28$10,809.60
294Mar 2044$1,522.39$51.89$1,574.28$9,287.21
295Apr 2044$1,529.70$44.58$1,574.28$7,757.51
296May 2044$1,537.04$37.24$1,574.28$6,220.47
297Jun 2044$1,544.42$29.86$1,574.28$4,676.05
298Jul 2044$1,551.83$22.45$1,574.28$3,124.22
299Aug 2044$1,559.28$15.00$1,574.28$1,564.94
300Sep 2044$1,564.94$7.51$1,572.45$0.00
2044 Total$13,832.6$334.09$14,166.69
Compare your product with the big 4 banks, or add more products to compare
As seen on