Accelerate Red Alt Doc Home Loan (Principal and Interest) (Amounts < $1.5m, LVR 75%-80%) from Resimac

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
6.36%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,666
Number of Repayments
300
Total Interest Paid
$249,800
Total repayments
$499,800
DatePrincipleInterestPaymentBalance
1Oct 2019$341.21$1,325.00$1,666.21$249,658.79
2Nov 2019$343.02$1,323.19$1,666.21$249,315.77
3Dec 2019$344.84$1,321.37$1,666.21$248,970.93
2019 Total$1,029.07$3,969.56$4,998.63
4Jan 2020$346.66$1,319.55$1,666.21$248,624.27
5Feb 2020$348.50$1,317.71$1,666.21$248,275.77
6Mar 2020$350.35$1,315.86$1,666.21$247,925.42
7Apr 2020$352.21$1,314.00$1,666.21$247,573.21
8May 2020$354.07$1,312.14$1,666.21$247,219.14
9Jun 2020$355.95$1,310.26$1,666.21$246,863.19
10Jul 2020$357.84$1,308.37$1,666.21$246,505.35
11Aug 2020$359.73$1,306.48$1,666.21$246,145.62
12Sep 2020$361.64$1,304.57$1,666.21$245,783.98
13Oct 2020$363.55$1,302.66$1,666.21$245,420.43
14Nov 2020$365.48$1,300.73$1,666.21$245,054.95
15Dec 2020$367.42$1,298.79$1,666.21$244,687.53
2020 Total$4,283.4$15,711.12$19,994.52
16Jan 2021$369.37$1,296.84$1,666.21$244,318.16
17Feb 2021$371.32$1,294.89$1,666.21$243,946.84
18Mar 2021$373.29$1,292.92$1,666.21$243,573.55
19Apr 2021$375.27$1,290.94$1,666.21$243,198.28
20May 2021$377.26$1,288.95$1,666.21$242,821.02
21Jun 2021$379.26$1,286.95$1,666.21$242,441.76
22Jul 2021$381.27$1,284.94$1,666.21$242,060.49
23Aug 2021$383.29$1,282.92$1,666.21$241,677.20
24Sep 2021$385.32$1,280.89$1,666.21$241,291.88
25Oct 2021$387.36$1,278.85$1,666.21$240,904.52
26Nov 2021$389.42$1,276.79$1,666.21$240,515.10
27Dec 2021$391.48$1,274.73$1,666.21$240,123.62
2021 Total$4,563.91$15,430.61$19,994.52
28Jan 2022$393.55$1,272.66$1,666.21$239,730.07
29Feb 2022$395.64$1,270.57$1,666.21$239,334.43
30Mar 2022$397.74$1,268.47$1,666.21$238,936.69
31Apr 2022$399.85$1,266.36$1,666.21$238,536.84
32May 2022$401.96$1,264.25$1,666.21$238,134.88
33Jun 2022$404.10$1,262.11$1,666.21$237,730.78
34Jul 2022$406.24$1,259.97$1,666.21$237,324.54
35Aug 2022$408.39$1,257.82$1,666.21$236,916.15
36Sep 2022$410.55$1,255.66$1,666.21$236,505.60
37Oct 2022$412.73$1,253.48$1,666.21$236,092.87
38Nov 2022$414.92$1,251.29$1,666.21$235,677.95
39Dec 2022$417.12$1,249.09$1,666.21$235,260.83
2022 Total$4,862.79$15,131.73$19,994.52
40Jan 2023$419.33$1,246.88$1,666.21$234,841.50
41Feb 2023$421.55$1,244.66$1,666.21$234,419.95
42Mar 2023$423.78$1,242.43$1,666.21$233,996.17
43Apr 2023$426.03$1,240.18$1,666.21$233,570.14
44May 2023$428.29$1,237.92$1,666.21$233,141.85
45Jun 2023$430.56$1,235.65$1,666.21$232,711.29
46Jul 2023$432.84$1,233.37$1,666.21$232,278.45
47Aug 2023$435.13$1,231.08$1,666.21$231,843.32
48Sep 2023$437.44$1,228.77$1,666.21$231,405.88
49Oct 2023$439.76$1,226.45$1,666.21$230,966.12
50Nov 2023$442.09$1,224.12$1,666.21$230,524.03
51Dec 2023$444.43$1,221.78$1,666.21$230,079.60
2023 Total$5,181.23$14,813.29$19,994.52
52Jan 2024$446.79$1,219.42$1,666.21$229,632.81
53Feb 2024$449.16$1,217.05$1,666.21$229,183.65
54Mar 2024$451.54$1,214.67$1,666.21$228,732.11
55Apr 2024$453.93$1,212.28$1,666.21$228,278.18
56May 2024$456.34$1,209.87$1,666.21$227,821.84
57Jun 2024$458.75$1,207.46$1,666.21$227,363.09
58Jul 2024$461.19$1,205.02$1,666.21$226,901.90
59Aug 2024$463.63$1,202.58$1,666.21$226,438.27
60Sep 2024$466.09$1,200.12$1,666.21$225,972.18
61Oct 2024$468.56$1,197.65$1,666.21$225,503.62
62Nov 2024$471.04$1,195.17$1,666.21$225,032.58
63Dec 2024$473.54$1,192.67$1,666.21$224,559.04
2024 Total$5,520.56$14,473.96$19,994.52
64Jan 2025$476.05$1,190.16$1,666.21$224,082.99
65Feb 2025$478.57$1,187.64$1,666.21$223,604.42
66Mar 2025$481.11$1,185.10$1,666.21$223,123.31
67Apr 2025$483.66$1,182.55$1,666.21$222,639.65
68May 2025$486.22$1,179.99$1,666.21$222,153.43
69Jun 2025$488.80$1,177.41$1,666.21$221,664.63
70Jul 2025$491.39$1,174.82$1,666.21$221,173.24
71Aug 2025$493.99$1,172.22$1,666.21$220,679.25
72Sep 2025$496.61$1,169.60$1,666.21$220,182.64
73Oct 2025$499.24$1,166.97$1,666.21$219,683.40
74Nov 2025$501.89$1,164.32$1,666.21$219,181.51
75Dec 2025$504.55$1,161.66$1,666.21$218,676.96
2025 Total$5,882.08$14,112.44$19,994.52
76Jan 2026$507.22$1,158.99$1,666.21$218,169.74
77Feb 2026$509.91$1,156.30$1,666.21$217,659.83
78Mar 2026$512.61$1,153.60$1,666.21$217,147.22
79Apr 2026$515.33$1,150.88$1,666.21$216,631.89
80May 2026$518.06$1,148.15$1,666.21$216,113.83
81Jun 2026$520.81$1,145.40$1,666.21$215,593.02
82Jul 2026$523.57$1,142.64$1,666.21$215,069.45
83Aug 2026$526.34$1,139.87$1,666.21$214,543.11
84Sep 2026$529.13$1,137.08$1,666.21$214,013.98
85Oct 2026$531.94$1,134.27$1,666.21$213,482.04
86Nov 2026$534.76$1,131.45$1,666.21$212,947.28
87Dec 2026$537.59$1,128.62$1,666.21$212,409.69
2026 Total$6,267.27$13,727.25$19,994.52
88Jan 2027$540.44$1,125.77$1,666.21$211,869.25
89Feb 2027$543.30$1,122.91$1,666.21$211,325.95
90Mar 2027$546.18$1,120.03$1,666.21$210,779.77
91Apr 2027$549.08$1,117.13$1,666.21$210,230.69
92May 2027$551.99$1,114.22$1,666.21$209,678.70
93Jun 2027$554.91$1,111.30$1,666.21$209,123.79
94Jul 2027$557.85$1,108.36$1,666.21$208,565.94
95Aug 2027$560.81$1,105.40$1,666.21$208,005.13
96Sep 2027$563.78$1,102.43$1,666.21$207,441.35
97Oct 2027$566.77$1,099.44$1,666.21$206,874.58
98Nov 2027$569.77$1,096.44$1,666.21$206,304.81
99Dec 2027$572.79$1,093.42$1,666.21$205,732.02
2027 Total$6,677.67$13,316.85$19,994.52
100Jan 2028$575.83$1,090.38$1,666.21$205,156.19
101Feb 2028$578.88$1,087.33$1,666.21$204,577.31
102Mar 2028$581.95$1,084.26$1,666.21$203,995.36
103Apr 2028$585.03$1,081.18$1,666.21$203,410.33
104May 2028$588.14$1,078.07$1,666.21$202,822.19
105Jun 2028$591.25$1,074.96$1,666.21$202,230.94
106Jul 2028$594.39$1,071.82$1,666.21$201,636.55
107Aug 2028$597.54$1,068.67$1,666.21$201,039.01
108Sep 2028$600.70$1,065.51$1,666.21$200,438.31
109Oct 2028$603.89$1,062.32$1,666.21$199,834.42
110Nov 2028$607.09$1,059.12$1,666.21$199,227.33
111Dec 2028$610.31$1,055.90$1,666.21$198,617.02
2028 Total$7,115$12,879.52$19,994.52
112Jan 2029$613.54$1,052.67$1,666.21$198,003.48
113Feb 2029$616.79$1,049.42$1,666.21$197,386.69
114Mar 2029$620.06$1,046.15$1,666.21$196,766.63
115Apr 2029$623.35$1,042.86$1,666.21$196,143.28
116May 2029$626.65$1,039.56$1,666.21$195,516.63
117Jun 2029$629.97$1,036.24$1,666.21$194,886.66
118Jul 2029$633.31$1,032.90$1,666.21$194,253.35
119Aug 2029$636.67$1,029.54$1,666.21$193,616.68
120Sep 2029$640.04$1,026.17$1,666.21$192,976.64
121Oct 2029$643.43$1,022.78$1,666.21$192,333.21
122Nov 2029$646.84$1,019.37$1,666.21$191,686.37
123Dec 2029$650.27$1,015.94$1,666.21$191,036.10
2029 Total$7,580.92$12,413.6$19,994.52
124Jan 2030$653.72$1,012.49$1,666.21$190,382.38
125Feb 2030$657.18$1,009.03$1,666.21$189,725.20
126Mar 2030$660.67$1,005.54$1,666.21$189,064.53
127Apr 2030$664.17$1,002.04$1,666.21$188,400.36
128May 2030$667.69$998.52$1,666.21$187,732.67
129Jun 2030$671.23$994.98$1,666.21$187,061.44
130Jul 2030$674.78$991.43$1,666.21$186,386.66
131Aug 2030$678.36$987.85$1,666.21$185,708.30
132Sep 2030$681.96$984.25$1,666.21$185,026.34
133Oct 2030$685.57$980.64$1,666.21$184,340.77
134Nov 2030$689.20$977.01$1,666.21$183,651.57
135Dec 2030$692.86$973.35$1,666.21$182,958.71
2030 Total$8,077.39$11,917.13$19,994.52
136Jan 2031$696.53$969.68$1,666.21$182,262.18
137Feb 2031$700.22$965.99$1,666.21$181,561.96
138Mar 2031$703.93$962.28$1,666.21$180,858.03
139Apr 2031$707.66$958.55$1,666.21$180,150.37
140May 2031$711.41$954.80$1,666.21$179,438.96
141Jun 2031$715.18$951.03$1,666.21$178,723.78
142Jul 2031$718.97$947.24$1,666.21$178,004.81
143Aug 2031$722.78$943.43$1,666.21$177,282.03
144Sep 2031$726.62$939.59$1,666.21$176,555.41
145Oct 2031$730.47$935.74$1,666.21$175,824.94
146Nov 2031$734.34$931.87$1,666.21$175,090.60
147Dec 2031$738.23$927.98$1,666.21$174,352.37
2031 Total$8,606.34$11,388.18$19,994.52
148Jan 2032$742.14$924.07$1,666.21$173,610.23
149Feb 2032$746.08$920.13$1,666.21$172,864.15
150Mar 2032$750.03$916.18$1,666.21$172,114.12
151Apr 2032$754.01$912.20$1,666.21$171,360.11
152May 2032$758.00$908.21$1,666.21$170,602.11
153Jun 2032$762.02$904.19$1,666.21$169,840.09
154Jul 2032$766.06$900.15$1,666.21$169,074.03
155Aug 2032$770.12$896.09$1,666.21$168,303.91
156Sep 2032$774.20$892.01$1,666.21$167,529.71
157Oct 2032$778.30$887.91$1,666.21$166,751.41
158Nov 2032$782.43$883.78$1,666.21$165,968.98
159Dec 2032$786.57$879.64$1,666.21$165,182.41
2032 Total$9,169.96$10,824.56$19,994.52
160Jan 2033$790.74$875.47$1,666.21$164,391.67
161Feb 2033$794.93$871.28$1,666.21$163,596.74
162Mar 2033$799.15$867.06$1,666.21$162,797.59
163Apr 2033$803.38$862.83$1,666.21$161,994.21
164May 2033$807.64$858.57$1,666.21$161,186.57
165Jun 2033$811.92$854.29$1,666.21$160,374.65
166Jul 2033$816.22$849.99$1,666.21$159,558.43
167Aug 2033$820.55$845.66$1,666.21$158,737.88
168Sep 2033$824.90$841.31$1,666.21$157,912.98
169Oct 2033$829.27$836.94$1,666.21$157,083.71
170Nov 2033$833.67$832.54$1,666.21$156,250.04
171Dec 2033$838.08$828.13$1,666.21$155,411.96
2033 Total$9,770.45$10,224.07$19,994.52
172Jan 2034$842.53$823.68$1,666.21$154,569.43
173Feb 2034$846.99$819.22$1,666.21$153,722.44
174Mar 2034$851.48$814.73$1,666.21$152,870.96
175Apr 2034$855.99$810.22$1,666.21$152,014.97
176May 2034$860.53$805.68$1,666.21$151,154.44
177Jun 2034$865.09$801.12$1,666.21$150,289.35
178Jul 2034$869.68$796.53$1,666.21$149,419.67
179Aug 2034$874.29$791.92$1,666.21$148,545.38
180Sep 2034$878.92$787.29$1,666.21$147,666.46
181Oct 2034$883.58$782.63$1,666.21$146,782.88
182Nov 2034$888.26$777.95$1,666.21$145,894.62
183Dec 2034$892.97$773.24$1,666.21$145,001.65
2034 Total$10,410.31$9,584.21$19,994.52
184Jan 2035$897.70$768.51$1,666.21$144,103.95
185Feb 2035$902.46$763.75$1,666.21$143,201.49
186Mar 2035$907.24$758.97$1,666.21$142,294.25
187Apr 2035$912.05$754.16$1,666.21$141,382.20
188May 2035$916.88$749.33$1,666.21$140,465.32
189Jun 2035$921.74$744.47$1,666.21$139,543.58
190Jul 2035$926.63$739.58$1,666.21$138,616.95
191Aug 2035$931.54$734.67$1,666.21$137,685.41
192Sep 2035$936.48$729.73$1,666.21$136,748.93
193Oct 2035$941.44$724.77$1,666.21$135,807.49
194Nov 2035$946.43$719.78$1,666.21$134,861.06
195Dec 2035$951.45$714.76$1,666.21$133,909.61
2035 Total$11,092.04$8,902.48$19,994.52
196Jan 2036$956.49$709.72$1,666.21$132,953.12
197Feb 2036$961.56$704.65$1,666.21$131,991.56
198Mar 2036$966.65$699.56$1,666.21$131,024.91
199Apr 2036$971.78$694.43$1,666.21$130,053.13
200May 2036$976.93$689.28$1,666.21$129,076.20
201Jun 2036$982.11$684.10$1,666.21$128,094.09
202Jul 2036$987.31$678.90$1,666.21$127,106.78
203Aug 2036$992.54$673.67$1,666.21$126,114.24
204Sep 2036$997.80$668.41$1,666.21$125,116.44
205Oct 2036$1,003.09$663.12$1,666.21$124,113.35
206Nov 2036$1,008.41$657.80$1,666.21$123,104.94
207Dec 2036$1,013.75$652.46$1,666.21$122,091.19
2036 Total$11,818.42$8,176.1$19,994.52
208Jan 2037$1,019.13$647.08$1,666.21$121,072.06
209Feb 2037$1,024.53$641.68$1,666.21$120,047.53
210Mar 2037$1,029.96$636.25$1,666.21$119,017.57
211Apr 2037$1,035.42$630.79$1,666.21$117,982.15
212May 2037$1,040.90$625.31$1,666.21$116,941.25
213Jun 2037$1,046.42$619.79$1,666.21$115,894.83
214Jul 2037$1,051.97$614.24$1,666.21$114,842.86
215Aug 2037$1,057.54$608.67$1,666.21$113,785.32
216Sep 2037$1,063.15$603.06$1,666.21$112,722.17
217Oct 2037$1,068.78$597.43$1,666.21$111,653.39
218Nov 2037$1,074.45$591.76$1,666.21$110,578.94
219Dec 2037$1,080.14$586.07$1,666.21$109,498.80
2037 Total$12,592.39$7,402.13$19,994.52
220Jan 2038$1,085.87$580.34$1,666.21$108,412.93
221Feb 2038$1,091.62$574.59$1,666.21$107,321.31
222Mar 2038$1,097.41$568.80$1,666.21$106,223.90
223Apr 2038$1,103.22$562.99$1,666.21$105,120.68
224May 2038$1,109.07$557.14$1,666.21$104,011.61
225Jun 2038$1,114.95$551.26$1,666.21$102,896.66
226Jul 2038$1,120.86$545.35$1,666.21$101,775.80
227Aug 2038$1,126.80$539.41$1,666.21$100,649.00
228Sep 2038$1,132.77$533.44$1,666.21$99,516.23
229Oct 2038$1,138.77$527.44$1,666.21$98,377.46
230Nov 2038$1,144.81$521.40$1,666.21$97,232.65
231Dec 2038$1,150.88$515.33$1,666.21$96,081.77
2038 Total$13,417.03$6,577.49$19,994.52
232Jan 2039$1,156.98$509.23$1,666.21$94,924.79
233Feb 2039$1,163.11$503.10$1,666.21$93,761.68
234Mar 2039$1,169.27$496.94$1,666.21$92,592.41
235Apr 2039$1,175.47$490.74$1,666.21$91,416.94
236May 2039$1,181.70$484.51$1,666.21$90,235.24
237Jun 2039$1,187.96$478.25$1,666.21$89,047.28
238Jul 2039$1,194.26$471.95$1,666.21$87,853.02
239Aug 2039$1,200.59$465.62$1,666.21$86,652.43
240Sep 2039$1,206.95$459.26$1,666.21$85,445.48
241Oct 2039$1,213.35$452.86$1,666.21$84,232.13
242Nov 2039$1,219.78$446.43$1,666.21$83,012.35
243Dec 2039$1,226.24$439.97$1,666.21$81,786.11
2039 Total$14,295.66$5,698.86$19,994.52
244Jan 2040$1,232.74$433.47$1,666.21$80,553.37
245Feb 2040$1,239.28$426.93$1,666.21$79,314.09
246Mar 2040$1,245.85$420.36$1,666.21$78,068.24
247Apr 2040$1,252.45$413.76$1,666.21$76,815.79
248May 2040$1,259.09$407.12$1,666.21$75,556.70
249Jun 2040$1,265.76$400.45$1,666.21$74,290.94
250Jul 2040$1,272.47$393.74$1,666.21$73,018.47
251Aug 2040$1,279.21$387.00$1,666.21$71,739.26
252Sep 2040$1,285.99$380.22$1,666.21$70,453.27
253Oct 2040$1,292.81$373.40$1,666.21$69,160.46
254Nov 2040$1,299.66$366.55$1,666.21$67,860.80
255Dec 2040$1,306.55$359.66$1,666.21$66,554.25
2040 Total$15,231.86$4,762.66$19,994.52
256Jan 2041$1,313.47$352.74$1,666.21$65,240.78
257Feb 2041$1,320.43$345.78$1,666.21$63,920.35
258Mar 2041$1,327.43$338.78$1,666.21$62,592.92
259Apr 2041$1,334.47$331.74$1,666.21$61,258.45
260May 2041$1,341.54$324.67$1,666.21$59,916.91
261Jun 2041$1,348.65$317.56$1,666.21$58,568.26
262Jul 2041$1,355.80$310.41$1,666.21$57,212.46
263Aug 2041$1,362.98$303.23$1,666.21$55,849.48
264Sep 2041$1,370.21$296.00$1,666.21$54,479.27
265Oct 2041$1,377.47$288.74$1,666.21$53,101.80
266Nov 2041$1,384.77$281.44$1,666.21$51,717.03
267Dec 2041$1,392.11$274.10$1,666.21$50,324.92
2041 Total$16,229.33$3,765.19$19,994.52
268Jan 2042$1,399.49$266.72$1,666.21$48,925.43
269Feb 2042$1,406.91$259.30$1,666.21$47,518.52
270Mar 2042$1,414.36$251.85$1,666.21$46,104.16
271Apr 2042$1,421.86$244.35$1,666.21$44,682.30
272May 2042$1,429.39$236.82$1,666.21$43,252.91
273Jun 2042$1,436.97$229.24$1,666.21$41,815.94
274Jul 2042$1,444.59$221.62$1,666.21$40,371.35
275Aug 2042$1,452.24$213.97$1,666.21$38,919.11
276Sep 2042$1,459.94$206.27$1,666.21$37,459.17
277Oct 2042$1,467.68$198.53$1,666.21$35,991.49
278Nov 2042$1,475.46$190.75$1,666.21$34,516.03
279Dec 2042$1,483.28$182.93$1,666.21$33,032.75
2042 Total$17,292.17$2,702.35$19,994.52
280Jan 2043$1,491.14$175.07$1,666.21$31,541.61
281Feb 2043$1,499.04$167.17$1,666.21$30,042.57
282Mar 2043$1,506.98$159.23$1,666.21$28,535.59
283Apr 2043$1,514.97$151.24$1,666.21$27,020.62
284May 2043$1,523.00$143.21$1,666.21$25,497.62
285Jun 2043$1,531.07$135.14$1,666.21$23,966.55
286Jul 2043$1,539.19$127.02$1,666.21$22,427.36
287Aug 2043$1,547.34$118.87$1,666.21$20,880.02
288Sep 2043$1,555.55$110.66$1,666.21$19,324.47
289Oct 2043$1,563.79$102.42$1,666.21$17,760.68
290Nov 2043$1,572.08$94.13$1,666.21$16,188.60
291Dec 2043$1,580.41$85.80$1,666.21$14,608.19
2043 Total$18,424.56$1,569.96$19,994.52
292Jan 2044$1,588.79$77.42$1,666.21$13,019.40
293Feb 2044$1,597.21$69.00$1,666.21$11,422.19
294Mar 2044$1,605.67$60.54$1,666.21$9,816.52
295Apr 2044$1,614.18$52.03$1,666.21$8,202.34
296May 2044$1,622.74$43.47$1,666.21$6,579.60
297Jun 2044$1,631.34$34.87$1,666.21$4,948.26
298Jul 2044$1,639.98$26.23$1,666.21$3,308.28
299Aug 2044$1,648.68$17.53$1,666.21$1,659.60
300Sep 2044$1,657.41$8.80$1,666.21$2.19
2044 Total$14,606$389.89$14,995.89
Compare your product with the big 4 banks, or add more products to compare
As seen on