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
$300,000
Advertised rate
5.62%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,864
Number of Repayments
300
Total Interest Paid
$259,200
Total repayments
$559,200
DatePrincipleInterestPaymentBalance
1Dec 2019$458.82$1,405.00$1,863.82$299,541.18
2019 Total$458.82$1,405$1,863.82
2Jan 2020$460.97$1,402.85$1,863.82$299,080.21
3Feb 2020$463.13$1,400.69$1,863.82$298,617.08
4Mar 2020$465.30$1,398.52$1,863.82$298,151.78
5Apr 2020$467.48$1,396.34$1,863.82$297,684.30
6May 2020$469.67$1,394.15$1,863.82$297,214.63
7Jun 2020$471.86$1,391.96$1,863.82$296,742.77
8Jul 2020$474.07$1,389.75$1,863.82$296,268.70
9Aug 2020$476.29$1,387.53$1,863.82$295,792.41
10Sep 2020$478.53$1,385.29$1,863.82$295,313.88
11Oct 2020$480.77$1,383.05$1,863.82$294,833.11
12Nov 2020$483.02$1,380.80$1,863.82$294,350.09
13Dec 2020$485.28$1,378.54$1,863.82$293,864.81
2020 Total$5,676.37$16,689.47$22,365.84
14Jan 2021$487.55$1,376.27$1,863.82$293,377.26
15Feb 2021$489.84$1,373.98$1,863.82$292,887.42
16Mar 2021$492.13$1,371.69$1,863.82$292,395.29
17Apr 2021$494.44$1,369.38$1,863.82$291,900.85
18May 2021$496.75$1,367.07$1,863.82$291,404.10
19Jun 2021$499.08$1,364.74$1,863.82$290,905.02
20Jul 2021$501.41$1,362.41$1,863.82$290,403.61
21Aug 2021$503.76$1,360.06$1,863.82$289,899.85
22Sep 2021$506.12$1,357.70$1,863.82$289,393.73
23Oct 2021$508.49$1,355.33$1,863.82$288,885.24
24Nov 2021$510.87$1,352.95$1,863.82$288,374.37
25Dec 2021$513.27$1,350.55$1,863.82$287,861.10
2021 Total$6,003.71$16,362.13$22,365.84
26Jan 2022$515.67$1,348.15$1,863.82$287,345.43
27Feb 2022$518.09$1,345.73$1,863.82$286,827.34
28Mar 2022$520.51$1,343.31$1,863.82$286,306.83
29Apr 2022$522.95$1,340.87$1,863.82$285,783.88
30May 2022$525.40$1,338.42$1,863.82$285,258.48
31Jun 2022$527.86$1,335.96$1,863.82$284,730.62
32Jul 2022$530.33$1,333.49$1,863.82$284,200.29
33Aug 2022$532.82$1,331.00$1,863.82$283,667.47
34Sep 2022$535.31$1,328.51$1,863.82$283,132.16
35Oct 2022$537.82$1,326.00$1,863.82$282,594.34
36Nov 2022$540.34$1,323.48$1,863.82$282,054.00
37Dec 2022$542.87$1,320.95$1,863.82$281,511.13
2022 Total$6,349.97$16,015.87$22,365.84
38Jan 2023$545.41$1,318.41$1,863.82$280,965.72
39Feb 2023$547.96$1,315.86$1,863.82$280,417.76
40Mar 2023$550.53$1,313.29$1,863.82$279,867.23
41Apr 2023$553.11$1,310.71$1,863.82$279,314.12
42May 2023$555.70$1,308.12$1,863.82$278,758.42
43Jun 2023$558.30$1,305.52$1,863.82$278,200.12
44Jul 2023$560.92$1,302.90$1,863.82$277,639.20
45Aug 2023$563.54$1,300.28$1,863.82$277,075.66
46Sep 2023$566.18$1,297.64$1,863.82$276,509.48
47Oct 2023$568.83$1,294.99$1,863.82$275,940.65
48Nov 2023$571.50$1,292.32$1,863.82$275,369.15
49Dec 2023$574.17$1,289.65$1,863.82$274,794.98
2023 Total$6,716.15$15,649.69$22,365.84
50Jan 2024$576.86$1,286.96$1,863.82$274,218.12
51Feb 2024$579.57$1,284.25$1,863.82$273,638.55
52Mar 2024$582.28$1,281.54$1,863.82$273,056.27
53Apr 2024$585.01$1,278.81$1,863.82$272,471.26
54May 2024$587.75$1,276.07$1,863.82$271,883.51
55Jun 2024$590.50$1,273.32$1,863.82$271,293.01
56Jul 2024$593.26$1,270.56$1,863.82$270,699.75
57Aug 2024$596.04$1,267.78$1,863.82$270,103.71
58Sep 2024$598.83$1,264.99$1,863.82$269,504.88
59Oct 2024$601.64$1,262.18$1,863.82$268,903.24
60Nov 2024$604.46$1,259.36$1,863.82$268,298.78
61Dec 2024$607.29$1,256.53$1,863.82$267,691.49
2024 Total$7,103.49$15,262.35$22,365.84
62Jan 2025$610.13$1,253.69$1,863.82$267,081.36
63Feb 2025$612.99$1,250.83$1,863.82$266,468.37
64Mar 2025$615.86$1,247.96$1,863.82$265,852.51
65Apr 2025$618.74$1,245.08$1,863.82$265,233.77
66May 2025$621.64$1,242.18$1,863.82$264,612.13
67Jun 2025$624.55$1,239.27$1,863.82$263,987.58
68Jul 2025$627.48$1,236.34$1,863.82$263,360.10
69Aug 2025$630.42$1,233.40$1,863.82$262,729.68
70Sep 2025$633.37$1,230.45$1,863.82$262,096.31
71Oct 2025$636.34$1,227.48$1,863.82$261,459.97
72Nov 2025$639.32$1,224.50$1,863.82$260,820.65
73Dec 2025$642.31$1,221.51$1,863.82$260,178.34
2025 Total$7,513.15$14,852.69$22,365.84
74Jan 2026$645.32$1,218.50$1,863.82$259,533.02
75Feb 2026$648.34$1,215.48$1,863.82$258,884.68
76Mar 2026$651.38$1,212.44$1,863.82$258,233.30
77Apr 2026$654.43$1,209.39$1,863.82$257,578.87
78May 2026$657.49$1,206.33$1,863.82$256,921.38
79Jun 2026$660.57$1,203.25$1,863.82$256,260.81
80Jul 2026$663.67$1,200.15$1,863.82$255,597.14
81Aug 2026$666.77$1,197.05$1,863.82$254,930.37
82Sep 2026$669.90$1,193.92$1,863.82$254,260.47
83Oct 2026$673.03$1,190.79$1,863.82$253,587.44
84Nov 2026$676.19$1,187.63$1,863.82$252,911.25
85Dec 2026$679.35$1,184.47$1,863.82$252,231.90
2026 Total$7,946.44$14,419.4$22,365.84
86Jan 2027$682.53$1,181.29$1,863.82$251,549.37
87Feb 2027$685.73$1,178.09$1,863.82$250,863.64
88Mar 2027$688.94$1,174.88$1,863.82$250,174.70
89Apr 2027$692.17$1,171.65$1,863.82$249,482.53
90May 2027$695.41$1,168.41$1,863.82$248,787.12
91Jun 2027$698.67$1,165.15$1,863.82$248,088.45
92Jul 2027$701.94$1,161.88$1,863.82$247,386.51
93Aug 2027$705.23$1,158.59$1,863.82$246,681.28
94Sep 2027$708.53$1,155.29$1,863.82$245,972.75
95Oct 2027$711.85$1,151.97$1,863.82$245,260.90
96Nov 2027$715.18$1,148.64$1,863.82$244,545.72
97Dec 2027$718.53$1,145.29$1,863.82$243,827.19
2027 Total$8,404.71$13,961.13$22,365.84
98Jan 2028$721.90$1,141.92$1,863.82$243,105.29
99Feb 2028$725.28$1,138.54$1,863.82$242,380.01
100Mar 2028$728.67$1,135.15$1,863.82$241,651.34
101Apr 2028$732.09$1,131.73$1,863.82$240,919.25
102May 2028$735.51$1,128.31$1,863.82$240,183.74
103Jun 2028$738.96$1,124.86$1,863.82$239,444.78
104Jul 2028$742.42$1,121.40$1,863.82$238,702.36
105Aug 2028$745.90$1,117.92$1,863.82$237,956.46
106Sep 2028$749.39$1,114.43$1,863.82$237,207.07
107Oct 2028$752.90$1,110.92$1,863.82$236,454.17
108Nov 2028$756.43$1,107.39$1,863.82$235,697.74
109Dec 2028$759.97$1,103.85$1,863.82$234,937.77
2028 Total$8,889.42$13,476.42$22,365.84
110Jan 2029$763.53$1,100.29$1,863.82$234,174.24
111Feb 2029$767.10$1,096.72$1,863.82$233,407.14
112Mar 2029$770.70$1,093.12$1,863.82$232,636.44
113Apr 2029$774.31$1,089.51$1,863.82$231,862.13
114May 2029$777.93$1,085.89$1,863.82$231,084.20
115Jun 2029$781.58$1,082.24$1,863.82$230,302.62
116Jul 2029$785.24$1,078.58$1,863.82$229,517.38
117Aug 2029$788.91$1,074.91$1,863.82$228,728.47
118Sep 2029$792.61$1,071.21$1,863.82$227,935.86
119Oct 2029$796.32$1,067.50$1,863.82$227,139.54
120Nov 2029$800.05$1,063.77$1,863.82$226,339.49
121Dec 2029$803.80$1,060.02$1,863.82$225,535.69
2029 Total$9,402.08$12,963.76$22,365.84
122Jan 2030$807.56$1,056.26$1,863.82$224,728.13
123Feb 2030$811.34$1,052.48$1,863.82$223,916.79
124Mar 2030$815.14$1,048.68$1,863.82$223,101.65
125Apr 2030$818.96$1,044.86$1,863.82$222,282.69
126May 2030$822.80$1,041.02$1,863.82$221,459.89
127Jun 2030$826.65$1,037.17$1,863.82$220,633.24
128Jul 2030$830.52$1,033.30$1,863.82$219,802.72
129Aug 2030$834.41$1,029.41$1,863.82$218,968.31
130Sep 2030$838.32$1,025.50$1,863.82$218,129.99
131Oct 2030$842.24$1,021.58$1,863.82$217,287.75
132Nov 2030$846.19$1,017.63$1,863.82$216,441.56
133Dec 2030$850.15$1,013.67$1,863.82$215,591.41
2030 Total$9,944.28$12,421.56$22,365.84
134Jan 2031$854.13$1,009.69$1,863.82$214,737.28
135Feb 2031$858.13$1,005.69$1,863.82$213,879.15
136Mar 2031$862.15$1,001.67$1,863.82$213,017.00
137Apr 2031$866.19$997.63$1,863.82$212,150.81
138May 2031$870.25$993.57$1,863.82$211,280.56
139Jun 2031$874.32$989.50$1,863.82$210,406.24
140Jul 2031$878.42$985.40$1,863.82$209,527.82
141Aug 2031$882.53$981.29$1,863.82$208,645.29
142Sep 2031$886.66$977.16$1,863.82$207,758.63
143Oct 2031$890.82$973.00$1,863.82$206,867.81
144Nov 2031$894.99$968.83$1,863.82$205,972.82
145Dec 2031$899.18$964.64$1,863.82$205,073.64
2031 Total$10,517.77$11,848.07$22,365.84
146Jan 2032$903.39$960.43$1,863.82$204,170.25
147Feb 2032$907.62$956.20$1,863.82$203,262.63
148Mar 2032$911.87$951.95$1,863.82$202,350.76
149Apr 2032$916.14$947.68$1,863.82$201,434.62
150May 2032$920.43$943.39$1,863.82$200,514.19
151Jun 2032$924.75$939.07$1,863.82$199,589.44
152Jul 2032$929.08$934.74$1,863.82$198,660.36
153Aug 2032$933.43$930.39$1,863.82$197,726.93
154Sep 2032$937.80$926.02$1,863.82$196,789.13
155Oct 2032$942.19$921.63$1,863.82$195,846.94
156Nov 2032$946.60$917.22$1,863.82$194,900.34
157Dec 2032$951.04$912.78$1,863.82$193,949.30
2032 Total$11,124.34$11,241.5$22,365.84
158Jan 2033$955.49$908.33$1,863.82$192,993.81
159Feb 2033$959.97$903.85$1,863.82$192,033.84
160Mar 2033$964.46$899.36$1,863.82$191,069.38
161Apr 2033$968.98$894.84$1,863.82$190,100.40
162May 2033$973.52$890.30$1,863.82$189,126.88
163Jun 2033$978.08$885.74$1,863.82$188,148.80
164Jul 2033$982.66$881.16$1,863.82$187,166.14
165Aug 2033$987.26$876.56$1,863.82$186,178.88
166Sep 2033$991.88$871.94$1,863.82$185,187.00
167Oct 2033$996.53$867.29$1,863.82$184,190.47
168Nov 2033$1,001.19$862.63$1,863.82$183,189.28
169Dec 2033$1,005.88$857.94$1,863.82$182,183.40
2033 Total$11,765.9$10,599.94$22,365.84
170Jan 2034$1,010.59$853.23$1,863.82$181,172.81
171Feb 2034$1,015.33$848.49$1,863.82$180,157.48
172Mar 2034$1,020.08$843.74$1,863.82$179,137.40
173Apr 2034$1,024.86$838.96$1,863.82$178,112.54
174May 2034$1,029.66$834.16$1,863.82$177,082.88
175Jun 2034$1,034.48$829.34$1,863.82$176,048.40
176Jul 2034$1,039.33$824.49$1,863.82$175,009.07
177Aug 2034$1,044.19$819.63$1,863.82$173,964.88
178Sep 2034$1,049.08$814.74$1,863.82$172,915.80
179Oct 2034$1,054.00$809.82$1,863.82$171,861.80
180Nov 2034$1,058.93$804.89$1,863.82$170,802.87
181Dec 2034$1,063.89$799.93$1,863.82$169,738.98
2034 Total$12,444.42$9,921.42$22,365.84
182Jan 2035$1,068.88$794.94$1,863.82$168,670.10
183Feb 2035$1,073.88$789.94$1,863.82$167,596.22
184Mar 2035$1,078.91$784.91$1,863.82$166,517.31
185Apr 2035$1,083.96$779.86$1,863.82$165,433.35
186May 2035$1,089.04$774.78$1,863.82$164,344.31
187Jun 2035$1,094.14$769.68$1,863.82$163,250.17
188Jul 2035$1,099.27$764.55$1,863.82$162,150.90
189Aug 2035$1,104.41$759.41$1,863.82$161,046.49
190Sep 2035$1,109.59$754.23$1,863.82$159,936.90
191Oct 2035$1,114.78$749.04$1,863.82$158,822.12
192Nov 2035$1,120.00$743.82$1,863.82$157,702.12
193Dec 2035$1,125.25$738.57$1,863.82$156,576.87
2035 Total$13,162.11$9,203.73$22,365.84
194Jan 2036$1,130.52$733.30$1,863.82$155,446.35
195Feb 2036$1,135.81$728.01$1,863.82$154,310.54
196Mar 2036$1,141.13$722.69$1,863.82$153,169.41
197Apr 2036$1,146.48$717.34$1,863.82$152,022.93
198May 2036$1,151.85$711.97$1,863.82$150,871.08
199Jun 2036$1,157.24$706.58$1,863.82$149,713.84
200Jul 2036$1,162.66$701.16$1,863.82$148,551.18
201Aug 2036$1,168.11$695.71$1,863.82$147,383.07
202Sep 2036$1,173.58$690.24$1,863.82$146,209.49
203Oct 2036$1,179.07$684.75$1,863.82$145,030.42
204Nov 2036$1,184.59$679.23$1,863.82$143,845.83
205Dec 2036$1,190.14$673.68$1,863.82$142,655.69
2036 Total$13,921.18$8,444.66$22,365.84
206Jan 2037$1,195.72$668.10$1,863.82$141,459.97
207Feb 2037$1,201.32$662.50$1,863.82$140,258.65
208Mar 2037$1,206.94$656.88$1,863.82$139,051.71
209Apr 2037$1,212.59$651.23$1,863.82$137,839.12
210May 2037$1,218.27$645.55$1,863.82$136,620.85
211Jun 2037$1,223.98$639.84$1,863.82$135,396.87
212Jul 2037$1,229.71$634.11$1,863.82$134,167.16
213Aug 2037$1,235.47$628.35$1,863.82$132,931.69
214Sep 2037$1,241.26$622.56$1,863.82$131,690.43
215Oct 2037$1,247.07$616.75$1,863.82$130,443.36
216Nov 2037$1,252.91$610.91$1,863.82$129,190.45
217Dec 2037$1,258.78$605.04$1,863.82$127,931.67
2037 Total$14,724.02$7,641.82$22,365.84
218Jan 2038$1,264.67$599.15$1,863.82$126,667.00
219Feb 2038$1,270.60$593.22$1,863.82$125,396.40
220Mar 2038$1,276.55$587.27$1,863.82$124,119.85
221Apr 2038$1,282.53$581.29$1,863.82$122,837.32
222May 2038$1,288.53$575.29$1,863.82$121,548.79
223Jun 2038$1,294.57$569.25$1,863.82$120,254.22
224Jul 2038$1,300.63$563.19$1,863.82$118,953.59
225Aug 2038$1,306.72$557.10$1,863.82$117,646.87
226Sep 2038$1,312.84$550.98$1,863.82$116,334.03
227Oct 2038$1,318.99$544.83$1,863.82$115,015.04
228Nov 2038$1,325.17$538.65$1,863.82$113,689.87
229Dec 2038$1,331.37$532.45$1,863.82$112,358.50
2038 Total$15,573.17$6,792.67$22,365.84
230Jan 2039$1,337.61$526.21$1,863.82$111,020.89
231Feb 2039$1,343.87$519.95$1,863.82$109,677.02
232Mar 2039$1,350.17$513.65$1,863.82$108,326.85
233Apr 2039$1,356.49$507.33$1,863.82$106,970.36
234May 2039$1,362.84$500.98$1,863.82$105,607.52
235Jun 2039$1,369.22$494.60$1,863.82$104,238.30
236Jul 2039$1,375.64$488.18$1,863.82$102,862.66
237Aug 2039$1,382.08$481.74$1,863.82$101,480.58
238Sep 2039$1,388.55$475.27$1,863.82$100,092.03
239Oct 2039$1,395.06$468.76$1,863.82$98,696.97
240Nov 2039$1,401.59$462.23$1,863.82$97,295.38
241Dec 2039$1,408.15$455.67$1,863.82$95,887.23
2039 Total$16,471.27$5,894.57$22,365.84
242Jan 2040$1,414.75$449.07$1,863.82$94,472.48
243Feb 2040$1,421.37$442.45$1,863.82$93,051.11
244Mar 2040$1,428.03$435.79$1,863.82$91,623.08
245Apr 2040$1,434.72$429.10$1,863.82$90,188.36
246May 2040$1,441.44$422.38$1,863.82$88,746.92
247Jun 2040$1,448.19$415.63$1,863.82$87,298.73
248Jul 2040$1,454.97$408.85$1,863.82$85,843.76
249Aug 2040$1,461.79$402.03$1,863.82$84,381.97
250Sep 2040$1,468.63$395.19$1,863.82$82,913.34
251Oct 2040$1,475.51$388.31$1,863.82$81,437.83
252Nov 2040$1,482.42$381.40$1,863.82$79,955.41
253Dec 2040$1,489.36$374.46$1,863.82$78,466.05
2040 Total$17,421.18$4,944.66$22,365.84
254Jan 2041$1,496.34$367.48$1,863.82$76,969.71
255Feb 2041$1,503.35$360.47$1,863.82$75,466.36
256Mar 2041$1,510.39$353.43$1,863.82$73,955.97
257Apr 2041$1,517.46$346.36$1,863.82$72,438.51
258May 2041$1,524.57$339.25$1,863.82$70,913.94
259Jun 2041$1,531.71$332.11$1,863.82$69,382.23
260Jul 2041$1,538.88$324.94$1,863.82$67,843.35
261Aug 2041$1,546.09$317.73$1,863.82$66,297.26
262Sep 2041$1,553.33$310.49$1,863.82$64,743.93
263Oct 2041$1,560.60$303.22$1,863.82$63,183.33
264Nov 2041$1,567.91$295.91$1,863.82$61,615.42
265Dec 2041$1,575.25$288.57$1,863.82$60,040.17
2041 Total$18,425.88$3,939.96$22,365.84
266Jan 2042$1,582.63$281.19$1,863.82$58,457.54
267Feb 2042$1,590.04$273.78$1,863.82$56,867.50
268Mar 2042$1,597.49$266.33$1,863.82$55,270.01
269Apr 2042$1,604.97$258.85$1,863.82$53,665.04
270May 2042$1,612.49$251.33$1,863.82$52,052.55
271Jun 2042$1,620.04$243.78$1,863.82$50,432.51
272Jul 2042$1,627.63$236.19$1,863.82$48,804.88
273Aug 2042$1,635.25$228.57$1,863.82$47,169.63
274Sep 2042$1,642.91$220.91$1,863.82$45,526.72
275Oct 2042$1,650.60$213.22$1,863.82$43,876.12
276Nov 2042$1,658.33$205.49$1,863.82$42,217.79
277Dec 2042$1,666.10$197.72$1,863.82$40,551.69
2042 Total$19,488.48$2,877.36$22,365.84
278Jan 2043$1,673.90$189.92$1,863.82$38,877.79
279Feb 2043$1,681.74$182.08$1,863.82$37,196.05
280Mar 2043$1,689.62$174.20$1,863.82$35,506.43
281Apr 2043$1,697.53$166.29$1,863.82$33,808.90
282May 2043$1,705.48$158.34$1,863.82$32,103.42
283Jun 2043$1,713.47$150.35$1,863.82$30,389.95
284Jul 2043$1,721.49$142.33$1,863.82$28,668.46
285Aug 2043$1,729.56$134.26$1,863.82$26,938.90
286Sep 2043$1,737.66$126.16$1,863.82$25,201.24
287Oct 2043$1,745.79$118.03$1,863.82$23,455.45
288Nov 2043$1,753.97$109.85$1,863.82$21,701.48
289Dec 2043$1,762.18$101.64$1,863.82$19,939.30
2043 Total$20,612.39$1,753.45$22,365.84
290Jan 2044$1,770.44$93.38$1,863.82$18,168.86
291Feb 2044$1,778.73$85.09$1,863.82$16,390.13
292Mar 2044$1,787.06$76.76$1,863.82$14,603.07
293Apr 2044$1,795.43$68.39$1,863.82$12,807.64
294May 2044$1,803.84$59.98$1,863.82$11,003.80
295Jun 2044$1,812.29$51.53$1,863.82$9,191.51
296Jul 2044$1,820.77$43.05$1,863.82$7,370.74
297Aug 2044$1,829.30$34.52$1,863.82$5,541.44
298Sep 2044$1,837.87$25.95$1,863.82$3,703.57
299Oct 2044$1,846.47$17.35$1,863.82$1,857.10
300Nov 2044$1,855.12$8.70$1,863.82$1.98
2044 Total$19,937.32$564.7$20,502.02
Compare your product with the big 4 banks, or add more products to compare
As seen on