Accelerate Red Alt Doc Home Loan (Principal and Interest) (Amounts < $1.75m, LVR 70%-75%) from Resimac

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
6.06%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,620
Number of Repayments
300
Total Interest Paid
$236,000
Total repayments
$486,000
DatePrincipleInterestPaymentBalance
1Oct 2019$357.44$1,262.50$1,619.94$249,642.56
2Nov 2019$359.25$1,260.69$1,619.94$249,283.31
3Dec 2019$361.06$1,258.88$1,619.94$248,922.25
2019 Total$1,077.75$3,782.07$4,859.82
4Jan 2020$362.88$1,257.06$1,619.94$248,559.37
5Feb 2020$364.72$1,255.22$1,619.94$248,194.65
6Mar 2020$366.56$1,253.38$1,619.94$247,828.09
7Apr 2020$368.41$1,251.53$1,619.94$247,459.68
8May 2020$370.27$1,249.67$1,619.94$247,089.41
9Jun 2020$372.14$1,247.80$1,619.94$246,717.27
10Jul 2020$374.02$1,245.92$1,619.94$246,343.25
11Aug 2020$375.91$1,244.03$1,619.94$245,967.34
12Sep 2020$377.80$1,242.14$1,619.94$245,589.54
13Oct 2020$379.71$1,240.23$1,619.94$245,209.83
14Nov 2020$381.63$1,238.31$1,619.94$244,828.20
15Dec 2020$383.56$1,236.38$1,619.94$244,444.64
2020 Total$4,477.61$14,961.67$19,439.28
16Jan 2021$385.49$1,234.45$1,619.94$244,059.15
17Feb 2021$387.44$1,232.50$1,619.94$243,671.71
18Mar 2021$389.40$1,230.54$1,619.94$243,282.31
19Apr 2021$391.36$1,228.58$1,619.94$242,890.95
20May 2021$393.34$1,226.60$1,619.94$242,497.61
21Jun 2021$395.33$1,224.61$1,619.94$242,102.28
22Jul 2021$397.32$1,222.62$1,619.94$241,704.96
23Aug 2021$399.33$1,220.61$1,619.94$241,305.63
24Sep 2021$401.35$1,218.59$1,619.94$240,904.28
25Oct 2021$403.37$1,216.57$1,619.94$240,500.91
26Nov 2021$405.41$1,214.53$1,619.94$240,095.50
27Dec 2021$407.46$1,212.48$1,619.94$239,688.04
2021 Total$4,756.6$14,682.68$19,439.28
28Jan 2022$409.52$1,210.42$1,619.94$239,278.52
29Feb 2022$411.58$1,208.36$1,619.94$238,866.94
30Mar 2022$413.66$1,206.28$1,619.94$238,453.28
31Apr 2022$415.75$1,204.19$1,619.94$238,037.53
32May 2022$417.85$1,202.09$1,619.94$237,619.68
33Jun 2022$419.96$1,199.98$1,619.94$237,199.72
34Jul 2022$422.08$1,197.86$1,619.94$236,777.64
35Aug 2022$424.21$1,195.73$1,619.94$236,353.43
36Sep 2022$426.36$1,193.58$1,619.94$235,927.07
37Oct 2022$428.51$1,191.43$1,619.94$235,498.56
38Nov 2022$430.67$1,189.27$1,619.94$235,067.89
39Dec 2022$432.85$1,187.09$1,619.94$234,635.04
2022 Total$5,053$14,386.28$19,439.28
40Jan 2023$435.03$1,184.91$1,619.94$234,200.01
41Feb 2023$437.23$1,182.71$1,619.94$233,762.78
42Mar 2023$439.44$1,180.50$1,619.94$233,323.34
43Apr 2023$441.66$1,178.28$1,619.94$232,881.68
44May 2023$443.89$1,176.05$1,619.94$232,437.79
45Jun 2023$446.13$1,173.81$1,619.94$231,991.66
46Jul 2023$448.38$1,171.56$1,619.94$231,543.28
47Aug 2023$450.65$1,169.29$1,619.94$231,092.63
48Sep 2023$452.92$1,167.02$1,619.94$230,639.71
49Oct 2023$455.21$1,164.73$1,619.94$230,184.50
50Nov 2023$457.51$1,162.43$1,619.94$229,726.99
51Dec 2023$459.82$1,160.12$1,619.94$229,267.17
2023 Total$5,367.87$14,071.41$19,439.28
52Jan 2024$462.14$1,157.80$1,619.94$228,805.03
53Feb 2024$464.47$1,155.47$1,619.94$228,340.56
54Mar 2024$466.82$1,153.12$1,619.94$227,873.74
55Apr 2024$469.18$1,150.76$1,619.94$227,404.56
56May 2024$471.55$1,148.39$1,619.94$226,933.01
57Jun 2024$473.93$1,146.01$1,619.94$226,459.08
58Jul 2024$476.32$1,143.62$1,619.94$225,982.76
59Aug 2024$478.73$1,141.21$1,619.94$225,504.03
60Sep 2024$481.14$1,138.80$1,619.94$225,022.89
61Oct 2024$483.57$1,136.37$1,619.94$224,539.32
62Nov 2024$486.02$1,133.92$1,619.94$224,053.30
63Dec 2024$488.47$1,131.47$1,619.94$223,564.83
2024 Total$5,702.34$13,736.94$19,439.28
64Jan 2025$490.94$1,129.00$1,619.94$223,073.89
65Feb 2025$493.42$1,126.52$1,619.94$222,580.47
66Mar 2025$495.91$1,124.03$1,619.94$222,084.56
67Apr 2025$498.41$1,121.53$1,619.94$221,586.15
68May 2025$500.93$1,119.01$1,619.94$221,085.22
69Jun 2025$503.46$1,116.48$1,619.94$220,581.76
70Jul 2025$506.00$1,113.94$1,619.94$220,075.76
71Aug 2025$508.56$1,111.38$1,619.94$219,567.20
72Sep 2025$511.13$1,108.81$1,619.94$219,056.07
73Oct 2025$513.71$1,106.23$1,619.94$218,542.36
74Nov 2025$516.30$1,103.64$1,619.94$218,026.06
75Dec 2025$518.91$1,101.03$1,619.94$217,507.15
2025 Total$6,057.68$13,381.6$19,439.28
76Jan 2026$521.53$1,098.41$1,619.94$216,985.62
77Feb 2026$524.16$1,095.78$1,619.94$216,461.46
78Mar 2026$526.81$1,093.13$1,619.94$215,934.65
79Apr 2026$529.47$1,090.47$1,619.94$215,405.18
80May 2026$532.14$1,087.80$1,619.94$214,873.04
81Jun 2026$534.83$1,085.11$1,619.94$214,338.21
82Jul 2026$537.53$1,082.41$1,619.94$213,800.68
83Aug 2026$540.25$1,079.69$1,619.94$213,260.43
84Sep 2026$542.97$1,076.97$1,619.94$212,717.46
85Oct 2026$545.72$1,074.22$1,619.94$212,171.74
86Nov 2026$548.47$1,071.47$1,619.94$211,623.27
87Dec 2026$551.24$1,068.70$1,619.94$211,072.03
2026 Total$6,435.12$13,004.16$19,439.28
88Jan 2027$554.03$1,065.91$1,619.94$210,518.00
89Feb 2027$556.82$1,063.12$1,619.94$209,961.18
90Mar 2027$559.64$1,060.30$1,619.94$209,401.54
91Apr 2027$562.46$1,057.48$1,619.94$208,839.08
92May 2027$565.30$1,054.64$1,619.94$208,273.78
93Jun 2027$568.16$1,051.78$1,619.94$207,705.62
94Jul 2027$571.03$1,048.91$1,619.94$207,134.59
95Aug 2027$573.91$1,046.03$1,619.94$206,560.68
96Sep 2027$576.81$1,043.13$1,619.94$205,983.87
97Oct 2027$579.72$1,040.22$1,619.94$205,404.15
98Nov 2027$582.65$1,037.29$1,619.94$204,821.50
99Dec 2027$585.59$1,034.35$1,619.94$204,235.91
2027 Total$6,836.12$12,603.16$19,439.28
100Jan 2028$588.55$1,031.39$1,619.94$203,647.36
101Feb 2028$591.52$1,028.42$1,619.94$203,055.84
102Mar 2028$594.51$1,025.43$1,619.94$202,461.33
103Apr 2028$597.51$1,022.43$1,619.94$201,863.82
104May 2028$600.53$1,019.41$1,619.94$201,263.29
105Jun 2028$603.56$1,016.38$1,619.94$200,659.73
106Jul 2028$606.61$1,013.33$1,619.94$200,053.12
107Aug 2028$609.67$1,010.27$1,619.94$199,443.45
108Sep 2028$612.75$1,007.19$1,619.94$198,830.70
109Oct 2028$615.84$1,004.10$1,619.94$198,214.86
110Nov 2028$618.95$1,000.99$1,619.94$197,595.91
111Dec 2028$622.08$997.86$1,619.94$196,973.83
2028 Total$7,262.08$12,177.2$19,439.28
112Jan 2029$625.22$994.72$1,619.94$196,348.61
113Feb 2029$628.38$991.56$1,619.94$195,720.23
114Mar 2029$631.55$988.39$1,619.94$195,088.68
115Apr 2029$634.74$985.20$1,619.94$194,453.94
116May 2029$637.95$981.99$1,619.94$193,815.99
117Jun 2029$641.17$978.77$1,619.94$193,174.82
118Jul 2029$644.41$975.53$1,619.94$192,530.41
119Aug 2029$647.66$972.28$1,619.94$191,882.75
120Sep 2029$650.93$969.01$1,619.94$191,231.82
121Oct 2029$654.22$965.72$1,619.94$190,577.60
122Nov 2029$657.52$962.42$1,619.94$189,920.08
123Dec 2029$660.84$959.10$1,619.94$189,259.24
2029 Total$7,714.59$11,724.69$19,439.28
124Jan 2030$664.18$955.76$1,619.94$188,595.06
125Feb 2030$667.53$952.41$1,619.94$187,927.53
126Mar 2030$670.91$949.03$1,619.94$187,256.62
127Apr 2030$674.29$945.65$1,619.94$186,582.33
128May 2030$677.70$942.24$1,619.94$185,904.63
129Jun 2030$681.12$938.82$1,619.94$185,223.51
130Jul 2030$684.56$935.38$1,619.94$184,538.95
131Aug 2030$688.02$931.92$1,619.94$183,850.93
132Sep 2030$691.49$928.45$1,619.94$183,159.44
133Oct 2030$694.98$924.96$1,619.94$182,464.46
134Nov 2030$698.49$921.45$1,619.94$181,765.97
135Dec 2030$702.02$917.92$1,619.94$181,063.95
2030 Total$8,195.29$11,243.99$19,439.28
136Jan 2031$705.57$914.37$1,619.94$180,358.38
137Feb 2031$709.13$910.81$1,619.94$179,649.25
138Mar 2031$712.71$907.23$1,619.94$178,936.54
139Apr 2031$716.31$903.63$1,619.94$178,220.23
140May 2031$719.93$900.01$1,619.94$177,500.30
141Jun 2031$723.56$896.38$1,619.94$176,776.74
142Jul 2031$727.22$892.72$1,619.94$176,049.52
143Aug 2031$730.89$889.05$1,619.94$175,318.63
144Sep 2031$734.58$885.36$1,619.94$174,584.05
145Oct 2031$738.29$881.65$1,619.94$173,845.76
146Nov 2031$742.02$877.92$1,619.94$173,103.74
147Dec 2031$745.77$874.17$1,619.94$172,357.97
2031 Total$8,705.98$10,733.3$19,439.28
148Jan 2032$749.53$870.41$1,619.94$171,608.44
149Feb 2032$753.32$866.62$1,619.94$170,855.12
150Mar 2032$757.12$862.82$1,619.94$170,098.00
151Apr 2032$760.95$858.99$1,619.94$169,337.05
152May 2032$764.79$855.15$1,619.94$168,572.26
153Jun 2032$768.65$851.29$1,619.94$167,803.61
154Jul 2032$772.53$847.41$1,619.94$167,031.08
155Aug 2032$776.43$843.51$1,619.94$166,254.65
156Sep 2032$780.35$839.59$1,619.94$165,474.30
157Oct 2032$784.29$835.65$1,619.94$164,690.01
158Nov 2032$788.26$831.68$1,619.94$163,901.75
159Dec 2032$792.24$827.70$1,619.94$163,109.51
2032 Total$9,248.46$10,190.82$19,439.28
160Jan 2033$796.24$823.70$1,619.94$162,313.27
161Feb 2033$800.26$819.68$1,619.94$161,513.01
162Mar 2033$804.30$815.64$1,619.94$160,708.71
163Apr 2033$808.36$811.58$1,619.94$159,900.35
164May 2033$812.44$807.50$1,619.94$159,087.91
165Jun 2033$816.55$803.39$1,619.94$158,271.36
166Jul 2033$820.67$799.27$1,619.94$157,450.69
167Aug 2033$824.81$795.13$1,619.94$156,625.88
168Sep 2033$828.98$790.96$1,619.94$155,796.90
169Oct 2033$833.17$786.77$1,619.94$154,963.73
170Nov 2033$837.37$782.57$1,619.94$154,126.36
171Dec 2033$841.60$778.34$1,619.94$153,284.76
2033 Total$9,824.75$9,614.53$19,439.28
172Jan 2034$845.85$774.09$1,619.94$152,438.91
173Feb 2034$850.12$769.82$1,619.94$151,588.79
174Mar 2034$854.42$765.52$1,619.94$150,734.37
175Apr 2034$858.73$761.21$1,619.94$149,875.64
176May 2034$863.07$756.87$1,619.94$149,012.57
177Jun 2034$867.43$752.51$1,619.94$148,145.14
178Jul 2034$871.81$748.13$1,619.94$147,273.33
179Aug 2034$876.21$743.73$1,619.94$146,397.12
180Sep 2034$880.63$739.31$1,619.94$145,516.49
181Oct 2034$885.08$734.86$1,619.94$144,631.41
182Nov 2034$889.55$730.39$1,619.94$143,741.86
183Dec 2034$894.04$725.90$1,619.94$142,847.82
2034 Total$10,436.94$9,002.34$19,439.28
184Jan 2035$898.56$721.38$1,619.94$141,949.26
185Feb 2035$903.10$716.84$1,619.94$141,046.16
186Mar 2035$907.66$712.28$1,619.94$140,138.50
187Apr 2035$912.24$707.70$1,619.94$139,226.26
188May 2035$916.85$703.09$1,619.94$138,309.41
189Jun 2035$921.48$698.46$1,619.94$137,387.93
190Jul 2035$926.13$693.81$1,619.94$136,461.80
191Aug 2035$930.81$689.13$1,619.94$135,530.99
192Sep 2035$935.51$684.43$1,619.94$134,595.48
193Oct 2035$940.23$679.71$1,619.94$133,655.25
194Nov 2035$944.98$674.96$1,619.94$132,710.27
195Dec 2035$949.75$670.19$1,619.94$131,760.52
2035 Total$11,087.3$8,351.98$19,439.28
196Jan 2036$954.55$665.39$1,619.94$130,805.97
197Feb 2036$959.37$660.57$1,619.94$129,846.60
198Mar 2036$964.21$655.73$1,619.94$128,882.39
199Apr 2036$969.08$650.86$1,619.94$127,913.31
200May 2036$973.98$645.96$1,619.94$126,939.33
201Jun 2036$978.90$641.04$1,619.94$125,960.43
202Jul 2036$983.84$636.10$1,619.94$124,976.59
203Aug 2036$988.81$631.13$1,619.94$123,987.78
204Sep 2036$993.80$626.14$1,619.94$122,993.98
205Oct 2036$998.82$621.12$1,619.94$121,995.16
206Nov 2036$1,003.86$616.08$1,619.94$120,991.30
207Dec 2036$1,008.93$611.01$1,619.94$119,982.37
2036 Total$11,778.15$7,661.13$19,439.28
208Jan 2037$1,014.03$605.91$1,619.94$118,968.34
209Feb 2037$1,019.15$600.79$1,619.94$117,949.19
210Mar 2037$1,024.30$595.64$1,619.94$116,924.89
211Apr 2037$1,029.47$590.47$1,619.94$115,895.42
212May 2037$1,034.67$585.27$1,619.94$114,860.75
213Jun 2037$1,039.89$580.05$1,619.94$113,820.86
214Jul 2037$1,045.14$574.80$1,619.94$112,775.72
215Aug 2037$1,050.42$569.52$1,619.94$111,725.30
216Sep 2037$1,055.73$564.21$1,619.94$110,669.57
217Oct 2037$1,061.06$558.88$1,619.94$109,608.51
218Nov 2037$1,066.42$553.52$1,619.94$108,542.09
219Dec 2037$1,071.80$548.14$1,619.94$107,470.29
2037 Total$12,512.08$6,927.2$19,439.28
220Jan 2038$1,077.22$542.72$1,619.94$106,393.07
221Feb 2038$1,082.65$537.29$1,619.94$105,310.42
222Mar 2038$1,088.12$531.82$1,619.94$104,222.30
223Apr 2038$1,093.62$526.32$1,619.94$103,128.68
224May 2038$1,099.14$520.80$1,619.94$102,029.54
225Jun 2038$1,104.69$515.25$1,619.94$100,924.85
226Jul 2038$1,110.27$509.67$1,619.94$99,814.58
227Aug 2038$1,115.88$504.06$1,619.94$98,698.70
228Sep 2038$1,121.51$498.43$1,619.94$97,577.19
229Oct 2038$1,127.18$492.76$1,619.94$96,450.01
230Nov 2038$1,132.87$487.07$1,619.94$95,317.14
231Dec 2038$1,138.59$481.35$1,619.94$94,178.55
2038 Total$13,291.74$6,147.54$19,439.28
232Jan 2039$1,144.34$475.60$1,619.94$93,034.21
233Feb 2039$1,150.12$469.82$1,619.94$91,884.09
234Mar 2039$1,155.93$464.01$1,619.94$90,728.16
235Apr 2039$1,161.76$458.18$1,619.94$89,566.40
236May 2039$1,167.63$452.31$1,619.94$88,398.77
237Jun 2039$1,173.53$446.41$1,619.94$87,225.24
238Jul 2039$1,179.45$440.49$1,619.94$86,045.79
239Aug 2039$1,185.41$434.53$1,619.94$84,860.38
240Sep 2039$1,191.40$428.54$1,619.94$83,668.98
241Oct 2039$1,197.41$422.53$1,619.94$82,471.57
242Nov 2039$1,203.46$416.48$1,619.94$81,268.11
243Dec 2039$1,209.54$410.40$1,619.94$80,058.57
2039 Total$14,119.98$5,319.3$19,439.28
244Jan 2040$1,215.64$404.30$1,619.94$78,842.93
245Feb 2040$1,221.78$398.16$1,619.94$77,621.15
246Mar 2040$1,227.95$391.99$1,619.94$76,393.20
247Apr 2040$1,234.15$385.79$1,619.94$75,159.05
248May 2040$1,240.39$379.55$1,619.94$73,918.66
249Jun 2040$1,246.65$373.29$1,619.94$72,672.01
250Jul 2040$1,252.95$366.99$1,619.94$71,419.06
251Aug 2040$1,259.27$360.67$1,619.94$70,159.79
252Sep 2040$1,265.63$354.31$1,619.94$68,894.16
253Oct 2040$1,272.02$347.92$1,619.94$67,622.14
254Nov 2040$1,278.45$341.49$1,619.94$66,343.69
255Dec 2040$1,284.90$335.04$1,619.94$65,058.79
2040 Total$14,999.78$4,439.5$19,439.28
256Jan 2041$1,291.39$328.55$1,619.94$63,767.40
257Feb 2041$1,297.91$322.03$1,619.94$62,469.49
258Mar 2041$1,304.47$315.47$1,619.94$61,165.02
259Apr 2041$1,311.06$308.88$1,619.94$59,853.96
260May 2041$1,317.68$302.26$1,619.94$58,536.28
261Jun 2041$1,324.33$295.61$1,619.94$57,211.95
262Jul 2041$1,331.02$288.92$1,619.94$55,880.93
263Aug 2041$1,337.74$282.20$1,619.94$54,543.19
264Sep 2041$1,344.50$275.44$1,619.94$53,198.69
265Oct 2041$1,351.29$268.65$1,619.94$51,847.40
266Nov 2041$1,358.11$261.83$1,619.94$50,489.29
267Dec 2041$1,364.97$254.97$1,619.94$49,124.32
2041 Total$15,934.47$3,504.81$19,439.28
268Jan 2042$1,371.86$248.08$1,619.94$47,752.46
269Feb 2042$1,378.79$241.15$1,619.94$46,373.67
270Mar 2042$1,385.75$234.19$1,619.94$44,987.92
271Apr 2042$1,392.75$227.19$1,619.94$43,595.17
272May 2042$1,399.78$220.16$1,619.94$42,195.39
273Jun 2042$1,406.85$213.09$1,619.94$40,788.54
274Jul 2042$1,413.96$205.98$1,619.94$39,374.58
275Aug 2042$1,421.10$198.84$1,619.94$37,953.48
276Sep 2042$1,428.27$191.67$1,619.94$36,525.21
277Oct 2042$1,435.49$184.45$1,619.94$35,089.72
278Nov 2042$1,442.74$177.20$1,619.94$33,646.98
279Dec 2042$1,450.02$169.92$1,619.94$32,196.96
2042 Total$16,927.36$2,511.92$19,439.28
280Jan 2043$1,457.35$162.59$1,619.94$30,739.61
281Feb 2043$1,464.70$155.24$1,619.94$29,274.91
282Mar 2043$1,472.10$147.84$1,619.94$27,802.81
283Apr 2043$1,479.54$140.40$1,619.94$26,323.27
284May 2043$1,487.01$132.93$1,619.94$24,836.26
285Jun 2043$1,494.52$125.42$1,619.94$23,341.74
286Jul 2043$1,502.06$117.88$1,619.94$21,839.68
287Aug 2043$1,509.65$110.29$1,619.94$20,330.03
288Sep 2043$1,517.27$102.67$1,619.94$18,812.76
289Oct 2043$1,524.94$95.00$1,619.94$17,287.82
290Nov 2043$1,532.64$87.30$1,619.94$15,755.18
291Dec 2043$1,540.38$79.56$1,619.94$14,214.80
2043 Total$17,982.16$1,457.12$19,439.28
292Jan 2044$1,548.16$71.78$1,619.94$12,666.64
293Feb 2044$1,555.97$63.97$1,619.94$11,110.67
294Mar 2044$1,563.83$56.11$1,619.94$9,546.84
295Apr 2044$1,571.73$48.21$1,619.94$7,975.11
296May 2044$1,579.67$40.27$1,619.94$6,395.44
297Jun 2044$1,587.64$32.30$1,619.94$4,807.80
298Jul 2044$1,595.66$24.28$1,619.94$3,212.14
299Aug 2044$1,603.72$16.22$1,619.94$1,608.42
300Sep 2044$1,608.42$8.12$1,616.54$0.00
2044 Total$14,214.8$361.26$14,576.06
Compare your product with the big 4 banks, or add more products to compare
As seen on