Accelerate Red Plus Alt Doc Investment Loan (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
5.91%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,231
Number of Repayments
300
Total Interest Paid
$119,300
Total repayments
$369,300
DatePrincipleInterestPaymentBalance
1Oct 2019$365.78$1,231.25$1,597.03$249,634.22
2Nov 2019$367.58$1,229.45$1,597.03$249,266.64
3Dec 2019$369.39$1,227.64$1,597.03$248,897.25
2019 Total$1,102.75$3,688.34$4,791.09
4Jan 2020$371.21$1,225.82$1,597.03$248,526.04
5Feb 2020$373.04$1,223.99$1,597.03$248,153.00
6Mar 2020$374.88$1,222.15$1,597.03$247,778.12
7Apr 2020$376.72$1,220.31$1,597.03$247,401.40
8May 2020$378.58$1,218.45$1,597.03$247,022.82
9Jun 2020$380.44$1,216.59$1,597.03$246,642.38
10Jul 2020$382.32$1,214.71$1,597.03$246,260.06
11Aug 2020$384.20$1,212.83$1,597.03$245,875.86
12Sep 2020$386.09$1,210.94$1,597.03$245,489.77
13Oct 2020$387.99$1,209.04$1,597.03$245,101.78
14Nov 2020$389.90$1,207.13$1,597.03$244,711.88
15Dec 2020$391.82$1,205.21$1,597.03$244,320.06
2020 Total$4,577.19$14,587.17$19,164.36
16Jan 2021$393.75$1,203.28$1,597.03$243,926.31
17Feb 2021$395.69$1,201.34$1,597.03$243,530.62
18Mar 2021$397.64$1,199.39$1,597.03$243,132.98
19Apr 2021$399.60$1,197.43$1,597.03$242,733.38
20May 2021$401.57$1,195.46$1,597.03$242,331.81
21Jun 2021$403.55$1,193.48$1,597.03$241,928.26
22Jul 2021$405.53$1,191.50$1,597.03$241,522.73
23Aug 2021$407.53$1,189.50$1,597.03$241,115.20
24Sep 2021$409.54$1,187.49$1,597.03$240,705.66
25Oct 2021$411.55$1,185.48$1,597.03$240,294.11
26Nov 2021$413.58$1,183.45$1,597.03$239,880.53
27Dec 2021$415.62$1,181.41$1,597.03$239,464.91
2021 Total$4,855.15$14,309.21$19,164.36
28Jan 2022$417.67$1,179.36$1,597.03$239,047.24
29Feb 2022$419.72$1,177.31$1,597.03$238,627.52
30Mar 2022$421.79$1,175.24$1,597.03$238,205.73
31Apr 2022$423.87$1,173.16$1,597.03$237,781.86
32May 2022$425.95$1,171.08$1,597.03$237,355.91
33Jun 2022$428.05$1,168.98$1,597.03$236,927.86
34Jul 2022$430.16$1,166.87$1,597.03$236,497.70
35Aug 2022$432.28$1,164.75$1,597.03$236,065.42
36Sep 2022$434.41$1,162.62$1,597.03$235,631.01
37Oct 2022$436.55$1,160.48$1,597.03$235,194.46
38Nov 2022$438.70$1,158.33$1,597.03$234,755.76
39Dec 2022$440.86$1,156.17$1,597.03$234,314.90
2022 Total$5,150.01$14,014.35$19,164.36
40Jan 2023$443.03$1,154.00$1,597.03$233,871.87
41Feb 2023$445.21$1,151.82$1,597.03$233,426.66
42Mar 2023$447.40$1,149.63$1,597.03$232,979.26
43Apr 2023$449.61$1,147.42$1,597.03$232,529.65
44May 2023$451.82$1,145.21$1,597.03$232,077.83
45Jun 2023$454.05$1,142.98$1,597.03$231,623.78
46Jul 2023$456.28$1,140.75$1,597.03$231,167.50
47Aug 2023$458.53$1,138.50$1,597.03$230,708.97
48Sep 2023$460.79$1,136.24$1,597.03$230,248.18
49Oct 2023$463.06$1,133.97$1,597.03$229,785.12
50Nov 2023$465.34$1,131.69$1,597.03$229,319.78
51Dec 2023$467.63$1,129.40$1,597.03$228,852.15
2023 Total$5,462.75$13,701.61$19,164.36
52Jan 2024$469.93$1,127.10$1,597.03$228,382.22
53Feb 2024$472.25$1,124.78$1,597.03$227,909.97
54Mar 2024$474.57$1,122.46$1,597.03$227,435.40
55Apr 2024$476.91$1,120.12$1,597.03$226,958.49
56May 2024$479.26$1,117.77$1,597.03$226,479.23
57Jun 2024$481.62$1,115.41$1,597.03$225,997.61
58Jul 2024$483.99$1,113.04$1,597.03$225,513.62
59Aug 2024$486.38$1,110.65$1,597.03$225,027.24
60Sep 2024$488.77$1,108.26$1,597.03$224,538.47
61Oct 2024$491.18$1,105.85$1,597.03$224,047.29
62Nov 2024$493.60$1,103.43$1,597.03$223,553.69
63Dec 2024$496.03$1,101.00$1,597.03$223,057.66
2024 Total$5,794.49$13,369.87$19,164.36
64Jan 2025$498.47$1,098.56$1,597.03$222,559.19
65Feb 2025$500.93$1,096.10$1,597.03$222,058.26
66Mar 2025$503.39$1,093.64$1,597.03$221,554.87
67Apr 2025$505.87$1,091.16$1,597.03$221,049.00
68May 2025$508.36$1,088.67$1,597.03$220,540.64
69Jun 2025$510.87$1,086.16$1,597.03$220,029.77
70Jul 2025$513.38$1,083.65$1,597.03$219,516.39
71Aug 2025$515.91$1,081.12$1,597.03$219,000.48
72Sep 2025$518.45$1,078.58$1,597.03$218,482.03
73Oct 2025$521.01$1,076.02$1,597.03$217,961.02
74Nov 2025$523.57$1,073.46$1,597.03$217,437.45
75Dec 2025$526.15$1,070.88$1,597.03$216,911.30
2025 Total$6,146.36$13,018$19,164.36
76Jan 2026$528.74$1,068.29$1,597.03$216,382.56
77Feb 2026$531.35$1,065.68$1,597.03$215,851.21
78Mar 2026$533.96$1,063.07$1,597.03$215,317.25
79Apr 2026$536.59$1,060.44$1,597.03$214,780.66
80May 2026$539.24$1,057.79$1,597.03$214,241.42
81Jun 2026$541.89$1,055.14$1,597.03$213,699.53
82Jul 2026$544.56$1,052.47$1,597.03$213,154.97
83Aug 2026$547.24$1,049.79$1,597.03$212,607.73
84Sep 2026$549.94$1,047.09$1,597.03$212,057.79
85Oct 2026$552.65$1,044.38$1,597.03$211,505.14
86Nov 2026$555.37$1,041.66$1,597.03$210,949.77
87Dec 2026$558.10$1,038.93$1,597.03$210,391.67
2026 Total$6,519.63$12,644.73$19,164.36
88Jan 2027$560.85$1,036.18$1,597.03$209,830.82
89Feb 2027$563.61$1,033.42$1,597.03$209,267.21
90Mar 2027$566.39$1,030.64$1,597.03$208,700.82
91Apr 2027$569.18$1,027.85$1,597.03$208,131.64
92May 2027$571.98$1,025.05$1,597.03$207,559.66
93Jun 2027$574.80$1,022.23$1,597.03$206,984.86
94Jul 2027$577.63$1,019.40$1,597.03$206,407.23
95Aug 2027$580.47$1,016.56$1,597.03$205,826.76
96Sep 2027$583.33$1,013.70$1,597.03$205,243.43
97Oct 2027$586.21$1,010.82$1,597.03$204,657.22
98Nov 2027$589.09$1,007.94$1,597.03$204,068.13
99Dec 2027$591.99$1,005.04$1,597.03$203,476.14
2027 Total$6,915.53$12,248.83$19,164.36
100Jan 2028$594.91$1,002.12$1,597.03$202,881.23
101Feb 2028$597.84$999.19$1,597.03$202,283.39
102Mar 2028$600.78$996.25$1,597.03$201,682.61
103Apr 2028$603.74$993.29$1,597.03$201,078.87
104May 2028$606.72$990.31$1,597.03$200,472.15
105Jun 2028$609.70$987.33$1,597.03$199,862.45
106Jul 2028$612.71$984.32$1,597.03$199,249.74
107Aug 2028$615.73$981.30$1,597.03$198,634.01
108Sep 2028$618.76$978.27$1,597.03$198,015.25
109Oct 2028$621.80$975.23$1,597.03$197,393.45
110Nov 2028$624.87$972.16$1,597.03$196,768.58
111Dec 2028$627.94$969.09$1,597.03$196,140.64
2028 Total$7,335.5$11,828.86$19,164.36
112Jan 2029$631.04$965.99$1,597.03$195,509.60
113Feb 2029$634.15$962.88$1,597.03$194,875.45
114Mar 2029$637.27$959.76$1,597.03$194,238.18
115Apr 2029$640.41$956.62$1,597.03$193,597.77
116May 2029$643.56$953.47$1,597.03$192,954.21
117Jun 2029$646.73$950.30$1,597.03$192,307.48
118Jul 2029$649.92$947.11$1,597.03$191,657.56
119Aug 2029$653.12$943.91$1,597.03$191,004.44
120Sep 2029$656.33$940.70$1,597.03$190,348.11
121Oct 2029$659.57$937.46$1,597.03$189,688.54
122Nov 2029$662.81$934.22$1,597.03$189,025.73
123Dec 2029$666.08$930.95$1,597.03$188,359.65
2029 Total$7,780.99$11,383.37$19,164.36
124Jan 2030$669.36$927.67$1,597.03$187,690.29
125Feb 2030$672.66$924.37$1,597.03$187,017.63
126Mar 2030$675.97$921.06$1,597.03$186,341.66
127Apr 2030$679.30$917.73$1,597.03$185,662.36
128May 2030$682.64$914.39$1,597.03$184,979.72
129Jun 2030$686.00$911.03$1,597.03$184,293.72
130Jul 2030$689.38$907.65$1,597.03$183,604.34
131Aug 2030$692.78$904.25$1,597.03$182,911.56
132Sep 2030$696.19$900.84$1,597.03$182,215.37
133Oct 2030$699.62$897.41$1,597.03$181,515.75
134Nov 2030$703.06$893.97$1,597.03$180,812.69
135Dec 2030$706.53$890.50$1,597.03$180,106.16
2030 Total$8,253.49$10,910.87$19,164.36
136Jan 2031$710.01$887.02$1,597.03$179,396.15
137Feb 2031$713.50$883.53$1,597.03$178,682.65
138Mar 2031$717.02$880.01$1,597.03$177,965.63
139Apr 2031$720.55$876.48$1,597.03$177,245.08
140May 2031$724.10$872.93$1,597.03$176,520.98
141Jun 2031$727.66$869.37$1,597.03$175,793.32
142Jul 2031$731.25$865.78$1,597.03$175,062.07
143Aug 2031$734.85$862.18$1,597.03$174,327.22
144Sep 2031$738.47$858.56$1,597.03$173,588.75
145Oct 2031$742.11$854.92$1,597.03$172,846.64
146Nov 2031$745.76$851.27$1,597.03$172,100.88
147Dec 2031$749.43$847.60$1,597.03$171,351.45
2031 Total$8,754.71$10,409.65$19,164.36
148Jan 2032$753.12$843.91$1,597.03$170,598.33
149Feb 2032$756.83$840.20$1,597.03$169,841.50
150Mar 2032$760.56$836.47$1,597.03$169,080.94
151Apr 2032$764.31$832.72$1,597.03$168,316.63
152May 2032$768.07$828.96$1,597.03$167,548.56
153Jun 2032$771.85$825.18$1,597.03$166,776.71
154Jul 2032$775.65$821.38$1,597.03$166,001.06
155Aug 2032$779.47$817.56$1,597.03$165,221.59
156Sep 2032$783.31$813.72$1,597.03$164,438.28
157Oct 2032$787.17$809.86$1,597.03$163,651.11
158Nov 2032$791.05$805.98$1,597.03$162,860.06
159Dec 2032$794.94$802.09$1,597.03$162,065.12
2032 Total$9,286.33$9,878.03$19,164.36
160Jan 2033$798.86$798.17$1,597.03$161,266.26
161Feb 2033$802.79$794.24$1,597.03$160,463.47
162Mar 2033$806.75$790.28$1,597.03$159,656.72
163Apr 2033$810.72$786.31$1,597.03$158,846.00
164May 2033$814.71$782.32$1,597.03$158,031.29
165Jun 2033$818.73$778.30$1,597.03$157,212.56
166Jul 2033$822.76$774.27$1,597.03$156,389.80
167Aug 2033$826.81$770.22$1,597.03$155,562.99
168Sep 2033$830.88$766.15$1,597.03$154,732.11
169Oct 2033$834.97$762.06$1,597.03$153,897.14
170Nov 2033$839.09$757.94$1,597.03$153,058.05
171Dec 2033$843.22$753.81$1,597.03$152,214.83
2033 Total$9,850.29$9,314.07$19,164.36
172Jan 2034$847.37$749.66$1,597.03$151,367.46
173Feb 2034$851.55$745.48$1,597.03$150,515.91
174Mar 2034$855.74$741.29$1,597.03$149,660.17
175Apr 2034$859.95$737.08$1,597.03$148,800.22
176May 2034$864.19$732.84$1,597.03$147,936.03
177Jun 2034$868.45$728.58$1,597.03$147,067.58
178Jul 2034$872.72$724.31$1,597.03$146,194.86
179Aug 2034$877.02$720.01$1,597.03$145,317.84
180Sep 2034$881.34$715.69$1,597.03$144,436.50
181Oct 2034$885.68$711.35$1,597.03$143,550.82
182Nov 2034$890.04$706.99$1,597.03$142,660.78
183Dec 2034$894.43$702.60$1,597.03$141,766.35
2034 Total$10,448.48$8,715.88$19,164.36
184Jan 2035$898.83$698.20$1,597.03$140,867.52
185Feb 2035$903.26$693.77$1,597.03$139,964.26
186Mar 2035$907.71$689.32$1,597.03$139,056.55
187Apr 2035$912.18$684.85$1,597.03$138,144.37
188May 2035$916.67$680.36$1,597.03$137,227.70
189Jun 2035$921.18$675.85$1,597.03$136,306.52
190Jul 2035$925.72$671.31$1,597.03$135,380.80
191Aug 2035$930.28$666.75$1,597.03$134,450.52
192Sep 2035$934.86$662.17$1,597.03$133,515.66
193Oct 2035$939.47$657.56$1,597.03$132,576.19
194Nov 2035$944.09$652.94$1,597.03$131,632.10
195Dec 2035$948.74$648.29$1,597.03$130,683.36
2035 Total$11,082.99$8,081.37$19,164.36
196Jan 2036$953.41$643.62$1,597.03$129,729.95
197Feb 2036$958.11$638.92$1,597.03$128,771.84
198Mar 2036$962.83$634.20$1,597.03$127,809.01
199Apr 2036$967.57$629.46$1,597.03$126,841.44
200May 2036$972.34$624.69$1,597.03$125,869.10
201Jun 2036$977.12$619.91$1,597.03$124,891.98
202Jul 2036$981.94$615.09$1,597.03$123,910.04
203Aug 2036$986.77$610.26$1,597.03$122,923.27
204Sep 2036$991.63$605.40$1,597.03$121,931.64
205Oct 2036$996.52$600.51$1,597.03$120,935.12
206Nov 2036$1,001.42$595.61$1,597.03$119,933.70
207Dec 2036$1,006.36$590.67$1,597.03$118,927.34
2036 Total$11,756.02$7,408.34$19,164.36
208Jan 2037$1,011.31$585.72$1,597.03$117,916.03
209Feb 2037$1,016.29$580.74$1,597.03$116,899.74
210Mar 2037$1,021.30$575.73$1,597.03$115,878.44
211Apr 2037$1,026.33$570.70$1,597.03$114,852.11
212May 2037$1,031.38$565.65$1,597.03$113,820.73
213Jun 2037$1,036.46$560.57$1,597.03$112,784.27
214Jul 2037$1,041.57$555.46$1,597.03$111,742.70
215Aug 2037$1,046.70$550.33$1,597.03$110,696.00
216Sep 2037$1,051.85$545.18$1,597.03$109,644.15
217Oct 2037$1,057.03$540.00$1,597.03$108,587.12
218Nov 2037$1,062.24$534.79$1,597.03$107,524.88
219Dec 2037$1,067.47$529.56$1,597.03$106,457.41
2037 Total$12,469.93$6,694.43$19,164.36
220Jan 2038$1,072.73$524.30$1,597.03$105,384.68
221Feb 2038$1,078.01$519.02$1,597.03$104,306.67
222Mar 2038$1,083.32$513.71$1,597.03$103,223.35
223Apr 2038$1,088.66$508.37$1,597.03$102,134.69
224May 2038$1,094.02$503.01$1,597.03$101,040.67
225Jun 2038$1,099.40$497.63$1,597.03$99,941.27
226Jul 2038$1,104.82$492.21$1,597.03$98,836.45
227Aug 2038$1,110.26$486.77$1,597.03$97,726.19
228Sep 2038$1,115.73$481.30$1,597.03$96,610.46
229Oct 2038$1,121.22$475.81$1,597.03$95,489.24
230Nov 2038$1,126.75$470.28$1,597.03$94,362.49
231Dec 2038$1,132.29$464.74$1,597.03$93,230.20
2038 Total$13,227.21$5,937.15$19,164.36
232Jan 2039$1,137.87$459.16$1,597.03$92,092.33
233Feb 2039$1,143.48$453.55$1,597.03$90,948.85
234Mar 2039$1,149.11$447.92$1,597.03$89,799.74
235Apr 2039$1,154.77$442.26$1,597.03$88,644.97
236May 2039$1,160.45$436.58$1,597.03$87,484.52
237Jun 2039$1,166.17$430.86$1,597.03$86,318.35
238Jul 2039$1,171.91$425.12$1,597.03$85,146.44
239Aug 2039$1,177.68$419.35$1,597.03$83,968.76
240Sep 2039$1,183.48$413.55$1,597.03$82,785.28
241Oct 2039$1,189.31$407.72$1,597.03$81,595.97
242Nov 2039$1,195.17$401.86$1,597.03$80,400.80
243Dec 2039$1,201.06$395.97$1,597.03$79,199.74
2039 Total$14,030.46$5,133.9$19,164.36
244Jan 2040$1,206.97$390.06$1,597.03$77,992.77
245Feb 2040$1,212.92$384.11$1,597.03$76,779.85
246Mar 2040$1,218.89$378.14$1,597.03$75,560.96
247Apr 2040$1,224.89$372.14$1,597.03$74,336.07
248May 2040$1,230.92$366.11$1,597.03$73,105.15
249Jun 2040$1,236.99$360.04$1,597.03$71,868.16
250Jul 2040$1,243.08$353.95$1,597.03$70,625.08
251Aug 2040$1,249.20$347.83$1,597.03$69,375.88
252Sep 2040$1,255.35$341.68$1,597.03$68,120.53
253Oct 2040$1,261.54$335.49$1,597.03$66,858.99
254Nov 2040$1,267.75$329.28$1,597.03$65,591.24
255Dec 2040$1,273.99$323.04$1,597.03$64,317.25
2040 Total$14,882.49$4,281.87$19,164.36
256Jan 2041$1,280.27$316.76$1,597.03$63,036.98
257Feb 2041$1,286.57$310.46$1,597.03$61,750.41
258Mar 2041$1,292.91$304.12$1,597.03$60,457.50
259Apr 2041$1,299.28$297.75$1,597.03$59,158.22
260May 2041$1,305.68$291.35$1,597.03$57,852.54
261Jun 2041$1,312.11$284.92$1,597.03$56,540.43
262Jul 2041$1,318.57$278.46$1,597.03$55,221.86
263Aug 2041$1,325.06$271.97$1,597.03$53,896.80
264Sep 2041$1,331.59$265.44$1,597.03$52,565.21
265Oct 2041$1,338.15$258.88$1,597.03$51,227.06
266Nov 2041$1,344.74$252.29$1,597.03$49,882.32
267Dec 2041$1,351.36$245.67$1,597.03$48,530.96
2041 Total$15,786.29$3,378.07$19,164.36
268Jan 2042$1,358.02$239.01$1,597.03$47,172.94
269Feb 2042$1,364.70$232.33$1,597.03$45,808.24
270Mar 2042$1,371.42$225.61$1,597.03$44,436.82
271Apr 2042$1,378.18$218.85$1,597.03$43,058.64
272May 2042$1,384.97$212.06$1,597.03$41,673.67
273Jun 2042$1,391.79$205.24$1,597.03$40,281.88
274Jul 2042$1,398.64$198.39$1,597.03$38,883.24
275Aug 2042$1,405.53$191.50$1,597.03$37,477.71
276Sep 2042$1,412.45$184.58$1,597.03$36,065.26
277Oct 2042$1,419.41$177.62$1,597.03$34,645.85
278Nov 2042$1,426.40$170.63$1,597.03$33,219.45
279Dec 2042$1,433.42$163.61$1,597.03$31,786.03
2042 Total$16,744.93$2,419.43$19,164.36
280Jan 2043$1,440.48$156.55$1,597.03$30,345.55
281Feb 2043$1,447.58$149.45$1,597.03$28,897.97
282Mar 2043$1,454.71$142.32$1,597.03$27,443.26
283Apr 2043$1,461.87$135.16$1,597.03$25,981.39
284May 2043$1,469.07$127.96$1,597.03$24,512.32
285Jun 2043$1,476.31$120.72$1,597.03$23,036.01
286Jul 2043$1,483.58$113.45$1,597.03$21,552.43
287Aug 2043$1,490.88$106.15$1,597.03$20,061.55
288Sep 2043$1,498.23$98.80$1,597.03$18,563.32
289Oct 2043$1,505.61$91.42$1,597.03$17,057.71
290Nov 2043$1,513.02$84.01$1,597.03$15,544.69
291Dec 2043$1,520.47$76.56$1,597.03$14,024.22
2043 Total$17,761.81$1,402.55$19,164.36
292Jan 2044$1,527.96$69.07$1,597.03$12,496.26
293Feb 2044$1,535.49$61.54$1,597.03$10,960.77
294Mar 2044$1,543.05$53.98$1,597.03$9,417.72
295Apr 2044$1,550.65$46.38$1,597.03$7,867.07
296May 2044$1,558.28$38.75$1,597.03$6,308.79
297Jun 2044$1,565.96$31.07$1,597.03$4,742.83
298Jul 2044$1,573.67$23.36$1,597.03$3,169.16
299Aug 2044$1,581.42$15.61$1,597.03$1,587.74
300Sep 2044$1,587.74$7.82$1,595.56$0.00
2044 Total$14,024.22$347.58$14,371.8
Compare your product with the big 4 banks, or add more products to compare
As seen on