Accelerate Red Alt Doc Home Loan (Principal and Interest) (Amounts < $650k, LVR 80%-85%) from Resimac

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
6.96%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,761
Number of Repayments
300
Total Interest Paid
$278,300
Total repayments
$528,300
DatePrincipleInterestPaymentBalance
1Aug 2019$310.57$1,450.00$1,760.57$249,689.43
2Sep 2019$312.37$1,448.20$1,760.57$249,377.06
3Oct 2019$314.18$1,446.39$1,760.57$249,062.88
4Nov 2019$316.01$1,444.56$1,760.57$248,746.87
5Dec 2019$317.84$1,442.73$1,760.57$248,429.03
2019 Total$1,570.97$7,231.88$8,802.85
6Jan 2020$319.68$1,440.89$1,760.57$248,109.35
7Feb 2020$321.54$1,439.03$1,760.57$247,787.81
8Mar 2020$323.40$1,437.17$1,760.57$247,464.41
9Apr 2020$325.28$1,435.29$1,760.57$247,139.13
10May 2020$327.16$1,433.41$1,760.57$246,811.97
11Jun 2020$329.06$1,431.51$1,760.57$246,482.91
12Jul 2020$330.97$1,429.60$1,760.57$246,151.94
13Aug 2020$332.89$1,427.68$1,760.57$245,819.05
14Sep 2020$334.82$1,425.75$1,760.57$245,484.23
15Oct 2020$336.76$1,423.81$1,760.57$245,147.47
16Nov 2020$338.71$1,421.86$1,760.57$244,808.76
17Dec 2020$340.68$1,419.89$1,760.57$244,468.08
2020 Total$3,960.95$17,165.89$21,126.84
18Jan 2021$342.66$1,417.91$1,760.57$244,125.42
19Feb 2021$344.64$1,415.93$1,760.57$243,780.78
20Mar 2021$346.64$1,413.93$1,760.57$243,434.14
21Apr 2021$348.65$1,411.92$1,760.57$243,085.49
22May 2021$350.67$1,409.90$1,760.57$242,734.82
23Jun 2021$352.71$1,407.86$1,760.57$242,382.11
24Jul 2021$354.75$1,405.82$1,760.57$242,027.36
25Aug 2021$356.81$1,403.76$1,760.57$241,670.55
26Sep 2021$358.88$1,401.69$1,760.57$241,311.67
27Oct 2021$360.96$1,399.61$1,760.57$240,950.71
28Nov 2021$363.06$1,397.51$1,760.57$240,587.65
29Dec 2021$365.16$1,395.41$1,760.57$240,222.49
2021 Total$4,245.59$16,881.25$21,126.84
30Jan 2022$367.28$1,393.29$1,760.57$239,855.21
31Feb 2022$369.41$1,391.16$1,760.57$239,485.80
32Mar 2022$371.55$1,389.02$1,760.57$239,114.25
33Apr 2022$373.71$1,386.86$1,760.57$238,740.54
34May 2022$375.87$1,384.70$1,760.57$238,364.67
35Jun 2022$378.05$1,382.52$1,760.57$237,986.62
36Jul 2022$380.25$1,380.32$1,760.57$237,606.37
37Aug 2022$382.45$1,378.12$1,760.57$237,223.92
38Sep 2022$384.67$1,375.90$1,760.57$236,839.25
39Oct 2022$386.90$1,373.67$1,760.57$236,452.35
40Nov 2022$389.15$1,371.42$1,760.57$236,063.20
41Dec 2022$391.40$1,369.17$1,760.57$235,671.80
2022 Total$4,550.69$16,576.15$21,126.84
42Jan 2023$393.67$1,366.90$1,760.57$235,278.13
43Feb 2023$395.96$1,364.61$1,760.57$234,882.17
44Mar 2023$398.25$1,362.32$1,760.57$234,483.92
45Apr 2023$400.56$1,360.01$1,760.57$234,083.36
46May 2023$402.89$1,357.68$1,760.57$233,680.47
47Jun 2023$405.22$1,355.35$1,760.57$233,275.25
48Jul 2023$407.57$1,353.00$1,760.57$232,867.68
49Aug 2023$409.94$1,350.63$1,760.57$232,457.74
50Sep 2023$412.32$1,348.25$1,760.57$232,045.42
51Oct 2023$414.71$1,345.86$1,760.57$231,630.71
52Nov 2023$417.11$1,343.46$1,760.57$231,213.60
53Dec 2023$419.53$1,341.04$1,760.57$230,794.07
2023 Total$4,877.73$16,249.11$21,126.84
54Jan 2024$421.96$1,338.61$1,760.57$230,372.11
55Feb 2024$424.41$1,336.16$1,760.57$229,947.70
56Mar 2024$426.87$1,333.70$1,760.57$229,520.83
57Apr 2024$429.35$1,331.22$1,760.57$229,091.48
58May 2024$431.84$1,328.73$1,760.57$228,659.64
59Jun 2024$434.34$1,326.23$1,760.57$228,225.30
60Jul 2024$436.86$1,323.71$1,760.57$227,788.44
61Aug 2024$439.40$1,321.17$1,760.57$227,349.04
62Sep 2024$441.95$1,318.62$1,760.57$226,907.09
63Oct 2024$444.51$1,316.06$1,760.57$226,462.58
64Nov 2024$447.09$1,313.48$1,760.57$226,015.49
65Dec 2024$449.68$1,310.89$1,760.57$225,565.81
2024 Total$5,228.26$15,898.58$21,126.84
66Jan 2025$452.29$1,308.28$1,760.57$225,113.52
67Feb 2025$454.91$1,305.66$1,760.57$224,658.61
68Mar 2025$457.55$1,303.02$1,760.57$224,201.06
69Apr 2025$460.20$1,300.37$1,760.57$223,740.86
70May 2025$462.87$1,297.70$1,760.57$223,277.99
71Jun 2025$465.56$1,295.01$1,760.57$222,812.43
72Jul 2025$468.26$1,292.31$1,760.57$222,344.17
73Aug 2025$470.97$1,289.60$1,760.57$221,873.20
74Sep 2025$473.71$1,286.86$1,760.57$221,399.49
75Oct 2025$476.45$1,284.12$1,760.57$220,923.04
76Nov 2025$479.22$1,281.35$1,760.57$220,443.82
77Dec 2025$482.00$1,278.57$1,760.57$219,961.82
2025 Total$5,603.99$15,522.85$21,126.84
78Jan 2026$484.79$1,275.78$1,760.57$219,477.03
79Feb 2026$487.60$1,272.97$1,760.57$218,989.43
80Mar 2026$490.43$1,270.14$1,760.57$218,499.00
81Apr 2026$493.28$1,267.29$1,760.57$218,005.72
82May 2026$496.14$1,264.43$1,760.57$217,509.58
83Jun 2026$499.01$1,261.56$1,760.57$217,010.57
84Jul 2026$501.91$1,258.66$1,760.57$216,508.66
85Aug 2026$504.82$1,255.75$1,760.57$216,003.84
86Sep 2026$507.75$1,252.82$1,760.57$215,496.09
87Oct 2026$510.69$1,249.88$1,760.57$214,985.40
88Nov 2026$513.65$1,246.92$1,760.57$214,471.75
89Dec 2026$516.63$1,243.94$1,760.57$213,955.12
2026 Total$6,006.7$15,120.14$21,126.84
90Jan 2027$519.63$1,240.94$1,760.57$213,435.49
91Feb 2027$522.64$1,237.93$1,760.57$212,912.85
92Mar 2027$525.68$1,234.89$1,760.57$212,387.17
93Apr 2027$528.72$1,231.85$1,760.57$211,858.45
94May 2027$531.79$1,228.78$1,760.57$211,326.66
95Jun 2027$534.88$1,225.69$1,760.57$210,791.78
96Jul 2027$537.98$1,222.59$1,760.57$210,253.80
97Aug 2027$541.10$1,219.47$1,760.57$209,712.70
98Sep 2027$544.24$1,216.33$1,760.57$209,168.46
99Oct 2027$547.39$1,213.18$1,760.57$208,621.07
100Nov 2027$550.57$1,210.00$1,760.57$208,070.50
101Dec 2027$553.76$1,206.81$1,760.57$207,516.74
2027 Total$6,438.38$14,688.46$21,126.84
102Jan 2028$556.97$1,203.60$1,760.57$206,959.77
103Feb 2028$560.20$1,200.37$1,760.57$206,399.57
104Mar 2028$563.45$1,197.12$1,760.57$205,836.12
105Apr 2028$566.72$1,193.85$1,760.57$205,269.40
106May 2028$570.01$1,190.56$1,760.57$204,699.39
107Jun 2028$573.31$1,187.26$1,760.57$204,126.08
108Jul 2028$576.64$1,183.93$1,760.57$203,549.44
109Aug 2028$579.98$1,180.59$1,760.57$202,969.46
110Sep 2028$583.35$1,177.22$1,760.57$202,386.11
111Oct 2028$586.73$1,173.84$1,760.57$201,799.38
112Nov 2028$590.13$1,170.44$1,760.57$201,209.25
113Dec 2028$593.56$1,167.01$1,760.57$200,615.69
2028 Total$6,901.05$14,225.79$21,126.84
114Jan 2029$597.00$1,163.57$1,760.57$200,018.69
115Feb 2029$600.46$1,160.11$1,760.57$199,418.23
116Mar 2029$603.94$1,156.63$1,760.57$198,814.29
117Apr 2029$607.45$1,153.12$1,760.57$198,206.84
118May 2029$610.97$1,149.60$1,760.57$197,595.87
119Jun 2029$614.51$1,146.06$1,760.57$196,981.36
120Jul 2029$618.08$1,142.49$1,760.57$196,363.28
121Aug 2029$621.66$1,138.91$1,760.57$195,741.62
122Sep 2029$625.27$1,135.30$1,760.57$195,116.35
123Oct 2029$628.90$1,131.67$1,760.57$194,487.45
124Nov 2029$632.54$1,128.03$1,760.57$193,854.91
125Dec 2029$636.21$1,124.36$1,760.57$193,218.70
2029 Total$7,396.99$13,729.85$21,126.84
126Jan 2030$639.90$1,120.67$1,760.57$192,578.80
127Feb 2030$643.61$1,116.96$1,760.57$191,935.19
128Mar 2030$647.35$1,113.22$1,760.57$191,287.84
129Apr 2030$651.10$1,109.47$1,760.57$190,636.74
130May 2030$654.88$1,105.69$1,760.57$189,981.86
131Jun 2030$658.68$1,101.89$1,760.57$189,323.18
132Jul 2030$662.50$1,098.07$1,760.57$188,660.68
133Aug 2030$666.34$1,094.23$1,760.57$187,994.34
134Sep 2030$670.20$1,090.37$1,760.57$187,324.14
135Oct 2030$674.09$1,086.48$1,760.57$186,650.05
136Nov 2030$678.00$1,082.57$1,760.57$185,972.05
137Dec 2030$681.93$1,078.64$1,760.57$185,290.12
2030 Total$7,928.58$13,198.26$21,126.84
138Jan 2031$685.89$1,074.68$1,760.57$184,604.23
139Feb 2031$689.87$1,070.70$1,760.57$183,914.36
140Mar 2031$693.87$1,066.70$1,760.57$183,220.49
141Apr 2031$697.89$1,062.68$1,760.57$182,522.60
142May 2031$701.94$1,058.63$1,760.57$181,820.66
143Jun 2031$706.01$1,054.56$1,760.57$181,114.65
144Jul 2031$710.11$1,050.46$1,760.57$180,404.54
145Aug 2031$714.22$1,046.35$1,760.57$179,690.32
146Sep 2031$718.37$1,042.20$1,760.57$178,971.95
147Oct 2031$722.53$1,038.04$1,760.57$178,249.42
148Nov 2031$726.72$1,033.85$1,760.57$177,522.70
149Dec 2031$730.94$1,029.63$1,760.57$176,791.76
2031 Total$8,498.36$12,628.48$21,126.84
150Jan 2032$735.18$1,025.39$1,760.57$176,056.58
151Feb 2032$739.44$1,021.13$1,760.57$175,317.14
152Mar 2032$743.73$1,016.84$1,760.57$174,573.41
153Apr 2032$748.04$1,012.53$1,760.57$173,825.37
154May 2032$752.38$1,008.19$1,760.57$173,072.99
155Jun 2032$756.75$1,003.82$1,760.57$172,316.24
156Jul 2032$761.14$999.43$1,760.57$171,555.10
157Aug 2032$765.55$995.02$1,760.57$170,789.55
158Sep 2032$769.99$990.58$1,760.57$170,019.56
159Oct 2032$774.46$986.11$1,760.57$169,245.10
160Nov 2032$778.95$981.62$1,760.57$168,466.15
161Dec 2032$783.47$977.10$1,760.57$167,682.68
2032 Total$9,109.08$12,017.76$21,126.84
162Jan 2033$788.01$972.56$1,760.57$166,894.67
163Feb 2033$792.58$967.99$1,760.57$166,102.09
164Mar 2033$797.18$963.39$1,760.57$165,304.91
165Apr 2033$801.80$958.77$1,760.57$164,503.11
166May 2033$806.45$954.12$1,760.57$163,696.66
167Jun 2033$811.13$949.44$1,760.57$162,885.53
168Jul 2033$815.83$944.74$1,760.57$162,069.70
169Aug 2033$820.57$940.00$1,760.57$161,249.13
170Sep 2033$825.33$935.24$1,760.57$160,423.80
171Oct 2033$830.11$930.46$1,760.57$159,593.69
172Nov 2033$834.93$925.64$1,760.57$158,758.76
173Dec 2033$839.77$920.80$1,760.57$157,918.99
2033 Total$9,763.69$11,363.15$21,126.84
174Jan 2034$844.64$915.93$1,760.57$157,074.35
175Feb 2034$849.54$911.03$1,760.57$156,224.81
176Mar 2034$854.47$906.10$1,760.57$155,370.34
177Apr 2034$859.42$901.15$1,760.57$154,510.92
178May 2034$864.41$896.16$1,760.57$153,646.51
179Jun 2034$869.42$891.15$1,760.57$152,777.09
180Jul 2034$874.46$886.11$1,760.57$151,902.63
181Aug 2034$879.53$881.04$1,760.57$151,023.10
182Sep 2034$884.64$875.93$1,760.57$150,138.46
183Oct 2034$889.77$870.80$1,760.57$149,248.69
184Nov 2034$894.93$865.64$1,760.57$148,353.76
185Dec 2034$900.12$860.45$1,760.57$147,453.64
2034 Total$10,465.35$10,661.49$21,126.84
186Jan 2035$905.34$855.23$1,760.57$146,548.30
187Feb 2035$910.59$849.98$1,760.57$145,637.71
188Mar 2035$915.87$844.70$1,760.57$144,721.84
189Apr 2035$921.18$839.39$1,760.57$143,800.66
190May 2035$926.53$834.04$1,760.57$142,874.13
191Jun 2035$931.90$828.67$1,760.57$141,942.23
192Jul 2035$937.31$823.26$1,760.57$141,004.92
193Aug 2035$942.74$817.83$1,760.57$140,062.18
194Sep 2035$948.21$812.36$1,760.57$139,113.97
195Oct 2035$953.71$806.86$1,760.57$138,160.26
196Nov 2035$959.24$801.33$1,760.57$137,201.02
197Dec 2035$964.80$795.77$1,760.57$136,236.22
2035 Total$11,217.42$9,909.42$21,126.84
198Jan 2036$970.40$790.17$1,760.57$135,265.82
199Feb 2036$976.03$784.54$1,760.57$134,289.79
200Mar 2036$981.69$778.88$1,760.57$133,308.10
201Apr 2036$987.38$773.19$1,760.57$132,320.72
202May 2036$993.11$767.46$1,760.57$131,327.61
203Jun 2036$998.87$761.70$1,760.57$130,328.74
204Jul 2036$1,004.66$755.91$1,760.57$129,324.08
205Aug 2036$1,010.49$750.08$1,760.57$128,313.59
206Sep 2036$1,016.35$744.22$1,760.57$127,297.24
207Oct 2036$1,022.25$738.32$1,760.57$126,274.99
208Nov 2036$1,028.18$732.39$1,760.57$125,246.81
209Dec 2036$1,034.14$726.43$1,760.57$124,212.67
2036 Total$12,023.55$9,103.29$21,126.84
210Jan 2037$1,040.14$720.43$1,760.57$123,172.53
211Feb 2037$1,046.17$714.40$1,760.57$122,126.36
212Mar 2037$1,052.24$708.33$1,760.57$121,074.12
213Apr 2037$1,058.34$702.23$1,760.57$120,015.78
214May 2037$1,064.48$696.09$1,760.57$118,951.30
215Jun 2037$1,070.65$689.92$1,760.57$117,880.65
216Jul 2037$1,076.86$683.71$1,760.57$116,803.79
217Aug 2037$1,083.11$677.46$1,760.57$115,720.68
218Sep 2037$1,089.39$671.18$1,760.57$114,631.29
219Oct 2037$1,095.71$664.86$1,760.57$113,535.58
220Nov 2037$1,102.06$658.51$1,760.57$112,433.52
221Dec 2037$1,108.46$652.11$1,760.57$111,325.06
2037 Total$12,887.61$8,239.23$21,126.84
222Jan 2038$1,114.88$645.69$1,760.57$110,210.18
223Feb 2038$1,121.35$639.22$1,760.57$109,088.83
224Mar 2038$1,127.85$632.72$1,760.57$107,960.98
225Apr 2038$1,134.40$626.17$1,760.57$106,826.58
226May 2038$1,140.98$619.59$1,760.57$105,685.60
227Jun 2038$1,147.59$612.98$1,760.57$104,538.01
228Jul 2038$1,154.25$606.32$1,760.57$103,383.76
229Aug 2038$1,160.94$599.63$1,760.57$102,222.82
230Sep 2038$1,167.68$592.89$1,760.57$101,055.14
231Oct 2038$1,174.45$586.12$1,760.57$99,880.69
232Nov 2038$1,181.26$579.31$1,760.57$98,699.43
233Dec 2038$1,188.11$572.46$1,760.57$97,511.32
2038 Total$13,813.74$7,313.1$21,126.84
234Jan 2039$1,195.00$565.57$1,760.57$96,316.32
235Feb 2039$1,201.94$558.63$1,760.57$95,114.38
236Mar 2039$1,208.91$551.66$1,760.57$93,905.47
237Apr 2039$1,215.92$544.65$1,760.57$92,689.55
238May 2039$1,222.97$537.60$1,760.57$91,466.58
239Jun 2039$1,230.06$530.51$1,760.57$90,236.52
240Jul 2039$1,237.20$523.37$1,760.57$88,999.32
241Aug 2039$1,244.37$516.20$1,760.57$87,754.95
242Sep 2039$1,251.59$508.98$1,760.57$86,503.36
243Oct 2039$1,258.85$501.72$1,760.57$85,244.51
244Nov 2039$1,266.15$494.42$1,760.57$83,978.36
245Dec 2039$1,273.50$487.07$1,760.57$82,704.86
2039 Total$14,806.46$6,320.38$21,126.84
246Jan 2040$1,280.88$479.69$1,760.57$81,423.98
247Feb 2040$1,288.31$472.26$1,760.57$80,135.67
248Mar 2040$1,295.78$464.79$1,760.57$78,839.89
249Apr 2040$1,303.30$457.27$1,760.57$77,536.59
250May 2040$1,310.86$449.71$1,760.57$76,225.73
251Jun 2040$1,318.46$442.11$1,760.57$74,907.27
252Jul 2040$1,326.11$434.46$1,760.57$73,581.16
253Aug 2040$1,333.80$426.77$1,760.57$72,247.36
254Sep 2040$1,341.54$419.03$1,760.57$70,905.82
255Oct 2040$1,349.32$411.25$1,760.57$69,556.50
256Nov 2040$1,357.14$403.43$1,760.57$68,199.36
257Dec 2040$1,365.01$395.56$1,760.57$66,834.35
2040 Total$15,870.51$5,256.33$21,126.84
258Jan 2041$1,372.93$387.64$1,760.57$65,461.42
259Feb 2041$1,380.89$379.68$1,760.57$64,080.53
260Mar 2041$1,388.90$371.67$1,760.57$62,691.63
261Apr 2041$1,396.96$363.61$1,760.57$61,294.67
262May 2041$1,405.06$355.51$1,760.57$59,889.61
263Jun 2041$1,413.21$347.36$1,760.57$58,476.40
264Jul 2041$1,421.41$339.16$1,760.57$57,054.99
265Aug 2041$1,429.65$330.92$1,760.57$55,625.34
266Sep 2041$1,437.94$322.63$1,760.57$54,187.40
267Oct 2041$1,446.28$314.29$1,760.57$52,741.12
268Nov 2041$1,454.67$305.90$1,760.57$51,286.45
269Dec 2041$1,463.11$297.46$1,760.57$49,823.34
2041 Total$17,011.01$4,115.83$21,126.84
270Jan 2042$1,471.59$288.98$1,760.57$48,351.75
271Feb 2042$1,480.13$280.44$1,760.57$46,871.62
272Mar 2042$1,488.71$271.86$1,760.57$45,382.91
273Apr 2042$1,497.35$263.22$1,760.57$43,885.56
274May 2042$1,506.03$254.54$1,760.57$42,379.53
275Jun 2042$1,514.77$245.80$1,760.57$40,864.76
276Jul 2042$1,523.55$237.02$1,760.57$39,341.21
277Aug 2042$1,532.39$228.18$1,760.57$37,808.82
278Sep 2042$1,541.28$219.29$1,760.57$36,267.54
279Oct 2042$1,550.22$210.35$1,760.57$34,717.32
280Nov 2042$1,559.21$201.36$1,760.57$33,158.11
281Dec 2042$1,568.25$192.32$1,760.57$31,589.86
2042 Total$18,233.48$2,893.36$21,126.84
282Jan 2043$1,577.35$183.22$1,760.57$30,012.51
283Feb 2043$1,586.50$174.07$1,760.57$28,426.01
284Mar 2043$1,595.70$164.87$1,760.57$26,830.31
285Apr 2043$1,604.95$155.62$1,760.57$25,225.36
286May 2043$1,614.26$146.31$1,760.57$23,611.10
287Jun 2043$1,623.63$136.94$1,760.57$21,987.47
288Jul 2043$1,633.04$127.53$1,760.57$20,354.43
289Aug 2043$1,642.51$118.06$1,760.57$18,711.92
290Sep 2043$1,652.04$108.53$1,760.57$17,059.88
291Oct 2043$1,661.62$98.95$1,760.57$15,398.26
292Nov 2043$1,671.26$89.31$1,760.57$13,727.00
293Dec 2043$1,680.95$79.62$1,760.57$12,046.05
2043 Total$19,543.81$1,583.03$21,126.84
294Jan 2044$1,690.70$69.87$1,760.57$10,355.35
295Feb 2044$1,700.51$60.06$1,760.57$8,654.84
296Mar 2044$1,710.37$50.20$1,760.57$6,944.47
297Apr 2044$1,720.29$40.28$1,760.57$5,224.18
298May 2044$1,730.27$30.30$1,760.57$3,493.91
299Jun 2044$1,740.31$20.26$1,760.57$1,753.60
300Jul 2044$1,750.40$10.17$1,760.57$3.20
2044 Total$12,042.85$281.14$12,323.99
Compare your product with the big 4 banks, or add more products to compare
As seen on