Accelerate Red Plus Alt Doc Investment Loan (Amounts < $1.5m, LVR 75%-80%) from Resimac

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
6.30%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,575
Number of Repayments
300
Total Interest Paid
$172,500
Total repayments
$472,500
DatePrincipleInterestPaymentBalance
2019 Total$0$0$0
1Jan 2020$413.29$1,575.00$1,988.29$299,586.71
2Feb 2020$415.46$1,572.83$1,988.29$299,171.25
3Mar 2020$417.64$1,570.65$1,988.29$298,753.61
4Apr 2020$419.83$1,568.46$1,988.29$298,333.78
5May 2020$422.04$1,566.25$1,988.29$297,911.74
6Jun 2020$424.25$1,564.04$1,988.29$297,487.49
7Jul 2020$426.48$1,561.81$1,988.29$297,061.01
8Aug 2020$428.72$1,559.57$1,988.29$296,632.29
9Sep 2020$430.97$1,557.32$1,988.29$296,201.32
10Oct 2020$433.23$1,555.06$1,988.29$295,768.09
11Nov 2020$435.51$1,552.78$1,988.29$295,332.58
12Dec 2020$437.79$1,550.50$1,988.29$294,894.79
2020 Total$5,105.21$18,754.27$23,859.48
13Jan 2021$440.09$1,548.20$1,988.29$294,454.70
14Feb 2021$442.40$1,545.89$1,988.29$294,012.30
15Mar 2021$444.73$1,543.56$1,988.29$293,567.57
16Apr 2021$447.06$1,541.23$1,988.29$293,120.51
17May 2021$449.41$1,538.88$1,988.29$292,671.10
18Jun 2021$451.77$1,536.52$1,988.29$292,219.33
19Jul 2021$454.14$1,534.15$1,988.29$291,765.19
20Aug 2021$456.52$1,531.77$1,988.29$291,308.67
21Sep 2021$458.92$1,529.37$1,988.29$290,849.75
22Oct 2021$461.33$1,526.96$1,988.29$290,388.42
23Nov 2021$463.75$1,524.54$1,988.29$289,924.67
24Dec 2021$466.19$1,522.10$1,988.29$289,458.48
2021 Total$5,436.31$18,423.17$23,859.48
25Jan 2022$468.63$1,519.66$1,988.29$288,989.85
26Feb 2022$471.09$1,517.20$1,988.29$288,518.76
27Mar 2022$473.57$1,514.72$1,988.29$288,045.19
28Apr 2022$476.05$1,512.24$1,988.29$287,569.14
29May 2022$478.55$1,509.74$1,988.29$287,090.59
30Jun 2022$481.06$1,507.23$1,988.29$286,609.53
31Jul 2022$483.59$1,504.70$1,988.29$286,125.94
32Aug 2022$486.13$1,502.16$1,988.29$285,639.81
33Sep 2022$488.68$1,499.61$1,988.29$285,151.13
34Oct 2022$491.25$1,497.04$1,988.29$284,659.88
35Nov 2022$493.83$1,494.46$1,988.29$284,166.05
36Dec 2022$496.42$1,491.87$1,988.29$283,669.63
2022 Total$5,788.85$18,070.63$23,859.48
37Jan 2023$499.02$1,489.27$1,988.29$283,170.61
38Feb 2023$501.64$1,486.65$1,988.29$282,668.97
39Mar 2023$504.28$1,484.01$1,988.29$282,164.69
40Apr 2023$506.93$1,481.36$1,988.29$281,657.76
41May 2023$509.59$1,478.70$1,988.29$281,148.17
42Jun 2023$512.26$1,476.03$1,988.29$280,635.91
43Jul 2023$514.95$1,473.34$1,988.29$280,120.96
44Aug 2023$517.65$1,470.64$1,988.29$279,603.31
45Sep 2023$520.37$1,467.92$1,988.29$279,082.94
46Oct 2023$523.10$1,465.19$1,988.29$278,559.84
47Nov 2023$525.85$1,462.44$1,988.29$278,033.99
48Dec 2023$528.61$1,459.68$1,988.29$277,505.38
2023 Total$6,164.25$17,695.23$23,859.48
49Jan 2024$531.39$1,456.90$1,988.29$276,973.99
50Feb 2024$534.18$1,454.11$1,988.29$276,439.81
51Mar 2024$536.98$1,451.31$1,988.29$275,902.83
52Apr 2024$539.80$1,448.49$1,988.29$275,363.03
53May 2024$542.63$1,445.66$1,988.29$274,820.40
54Jun 2024$545.48$1,442.81$1,988.29$274,274.92
55Jul 2024$548.35$1,439.94$1,988.29$273,726.57
56Aug 2024$551.23$1,437.06$1,988.29$273,175.34
57Sep 2024$554.12$1,434.17$1,988.29$272,621.22
58Oct 2024$557.03$1,431.26$1,988.29$272,064.19
59Nov 2024$559.95$1,428.34$1,988.29$271,504.24
60Dec 2024$562.89$1,425.40$1,988.29$270,941.35
2024 Total$6,564.03$17,295.45$23,859.48
61Jan 2025$565.85$1,422.44$1,988.29$270,375.50
62Feb 2025$568.82$1,419.47$1,988.29$269,806.68
63Mar 2025$571.80$1,416.49$1,988.29$269,234.88
64Apr 2025$574.81$1,413.48$1,988.29$268,660.07
65May 2025$577.82$1,410.47$1,988.29$268,082.25
66Jun 2025$580.86$1,407.43$1,988.29$267,501.39
67Jul 2025$583.91$1,404.38$1,988.29$266,917.48
68Aug 2025$586.97$1,401.32$1,988.29$266,330.51
69Sep 2025$590.05$1,398.24$1,988.29$265,740.46
70Oct 2025$593.15$1,395.14$1,988.29$265,147.31
71Nov 2025$596.27$1,392.02$1,988.29$264,551.04
72Dec 2025$599.40$1,388.89$1,988.29$263,951.64
2025 Total$6,989.71$16,869.77$23,859.48
73Jan 2026$602.54$1,385.75$1,988.29$263,349.10
74Feb 2026$605.71$1,382.58$1,988.29$262,743.39
75Mar 2026$608.89$1,379.40$1,988.29$262,134.50
76Apr 2026$612.08$1,376.21$1,988.29$261,522.42
77May 2026$615.30$1,372.99$1,988.29$260,907.12
78Jun 2026$618.53$1,369.76$1,988.29$260,288.59
79Jul 2026$621.77$1,366.52$1,988.29$259,666.82
80Aug 2026$625.04$1,363.25$1,988.29$259,041.78
81Sep 2026$628.32$1,359.97$1,988.29$258,413.46
82Oct 2026$631.62$1,356.67$1,988.29$257,781.84
83Nov 2026$634.94$1,353.35$1,988.29$257,146.90
84Dec 2026$638.27$1,350.02$1,988.29$256,508.63
2026 Total$7,443.01$16,416.47$23,859.48
85Jan 2027$641.62$1,346.67$1,988.29$255,867.01
86Feb 2027$644.99$1,343.30$1,988.29$255,222.02
87Mar 2027$648.37$1,339.92$1,988.29$254,573.65
88Apr 2027$651.78$1,336.51$1,988.29$253,921.87
89May 2027$655.20$1,333.09$1,988.29$253,266.67
90Jun 2027$658.64$1,329.65$1,988.29$252,608.03
91Jul 2027$662.10$1,326.19$1,988.29$251,945.93
92Aug 2027$665.57$1,322.72$1,988.29$251,280.36
93Sep 2027$669.07$1,319.22$1,988.29$250,611.29
94Oct 2027$672.58$1,315.71$1,988.29$249,938.71
95Nov 2027$676.11$1,312.18$1,988.29$249,262.60
96Dec 2027$679.66$1,308.63$1,988.29$248,582.94
2027 Total$7,925.69$15,933.79$23,859.48
97Jan 2028$683.23$1,305.06$1,988.29$247,899.71
98Feb 2028$686.82$1,301.47$1,988.29$247,212.89
99Mar 2028$690.42$1,297.87$1,988.29$246,522.47
100Apr 2028$694.05$1,294.24$1,988.29$245,828.42
101May 2028$697.69$1,290.60$1,988.29$245,130.73
102Jun 2028$701.35$1,286.94$1,988.29$244,429.38
103Jul 2028$705.04$1,283.25$1,988.29$243,724.34
104Aug 2028$708.74$1,279.55$1,988.29$243,015.60
105Sep 2028$712.46$1,275.83$1,988.29$242,303.14
106Oct 2028$716.20$1,272.09$1,988.29$241,586.94
107Nov 2028$719.96$1,268.33$1,988.29$240,866.98
108Dec 2028$723.74$1,264.55$1,988.29$240,143.24
2028 Total$8,439.7$15,419.78$23,859.48
109Jan 2029$727.54$1,260.75$1,988.29$239,415.70
110Feb 2029$731.36$1,256.93$1,988.29$238,684.34
111Mar 2029$735.20$1,253.09$1,988.29$237,949.14
112Apr 2029$739.06$1,249.23$1,988.29$237,210.08
113May 2029$742.94$1,245.35$1,988.29$236,467.14
114Jun 2029$746.84$1,241.45$1,988.29$235,720.30
115Jul 2029$750.76$1,237.53$1,988.29$234,969.54
116Aug 2029$754.70$1,233.59$1,988.29$234,214.84
117Sep 2029$758.66$1,229.63$1,988.29$233,456.18
118Oct 2029$762.65$1,225.64$1,988.29$232,693.53
119Nov 2029$766.65$1,221.64$1,988.29$231,926.88
120Dec 2029$770.67$1,217.62$1,988.29$231,156.21
2029 Total$8,987.03$14,872.45$23,859.48
121Jan 2030$774.72$1,213.57$1,988.29$230,381.49
122Feb 2030$778.79$1,209.50$1,988.29$229,602.70
123Mar 2030$782.88$1,205.41$1,988.29$228,819.82
124Apr 2030$786.99$1,201.30$1,988.29$228,032.83
125May 2030$791.12$1,197.17$1,988.29$227,241.71
126Jun 2030$795.27$1,193.02$1,988.29$226,446.44
127Jul 2030$799.45$1,188.84$1,988.29$225,646.99
128Aug 2030$803.64$1,184.65$1,988.29$224,843.35
129Sep 2030$807.86$1,180.43$1,988.29$224,035.49
130Oct 2030$812.10$1,176.19$1,988.29$223,223.39
131Nov 2030$816.37$1,171.92$1,988.29$222,407.02
132Dec 2030$820.65$1,167.64$1,988.29$221,586.37
2030 Total$9,569.84$14,289.64$23,859.48
133Jan 2031$824.96$1,163.33$1,988.29$220,761.41
134Feb 2031$829.29$1,159.00$1,988.29$219,932.12
135Mar 2031$833.65$1,154.64$1,988.29$219,098.47
136Apr 2031$838.02$1,150.27$1,988.29$218,260.45
137May 2031$842.42$1,145.87$1,988.29$217,418.03
138Jun 2031$846.85$1,141.44$1,988.29$216,571.18
139Jul 2031$851.29$1,137.00$1,988.29$215,719.89
140Aug 2031$855.76$1,132.53$1,988.29$214,864.13
141Sep 2031$860.25$1,128.04$1,988.29$214,003.88
142Oct 2031$864.77$1,123.52$1,988.29$213,139.11
143Nov 2031$869.31$1,118.98$1,988.29$212,269.80
144Dec 2031$873.87$1,114.42$1,988.29$211,395.93
2031 Total$10,190.44$13,669.04$23,859.48
145Jan 2032$878.46$1,109.83$1,988.29$210,517.47
146Feb 2032$883.07$1,105.22$1,988.29$209,634.40
147Mar 2032$887.71$1,100.58$1,988.29$208,746.69
148Apr 2032$892.37$1,095.92$1,988.29$207,854.32
149May 2032$897.05$1,091.24$1,988.29$206,957.27
150Jun 2032$901.76$1,086.53$1,988.29$206,055.51
151Jul 2032$906.50$1,081.79$1,988.29$205,149.01
152Aug 2032$911.26$1,077.03$1,988.29$204,237.75
153Sep 2032$916.04$1,072.25$1,988.29$203,321.71
154Oct 2032$920.85$1,067.44$1,988.29$202,400.86
155Nov 2032$925.69$1,062.60$1,988.29$201,475.17
156Dec 2032$930.55$1,057.74$1,988.29$200,544.62
2032 Total$10,851.31$13,008.17$23,859.48
157Jan 2033$935.43$1,052.86$1,988.29$199,609.19
158Feb 2033$940.34$1,047.95$1,988.29$198,668.85
159Mar 2033$945.28$1,043.01$1,988.29$197,723.57
160Apr 2033$950.24$1,038.05$1,988.29$196,773.33
161May 2033$955.23$1,033.06$1,988.29$195,818.10
162Jun 2033$960.24$1,028.05$1,988.29$194,857.86
163Jul 2033$965.29$1,023.00$1,988.29$193,892.57
164Aug 2033$970.35$1,017.94$1,988.29$192,922.22
165Sep 2033$975.45$1,012.84$1,988.29$191,946.77
166Oct 2033$980.57$1,007.72$1,988.29$190,966.20
167Nov 2033$985.72$1,002.57$1,988.29$189,980.48
168Dec 2033$990.89$997.40$1,988.29$188,989.59
2033 Total$11,555.03$12,304.45$23,859.48
169Jan 2034$996.09$992.20$1,988.29$187,993.50
170Feb 2034$1,001.32$986.97$1,988.29$186,992.18
171Mar 2034$1,006.58$981.71$1,988.29$185,985.60
172Apr 2034$1,011.87$976.42$1,988.29$184,973.73
173May 2034$1,017.18$971.11$1,988.29$183,956.55
174Jun 2034$1,022.52$965.77$1,988.29$182,934.03
175Jul 2034$1,027.89$960.40$1,988.29$181,906.14
176Aug 2034$1,033.28$955.01$1,988.29$180,872.86
177Sep 2034$1,038.71$949.58$1,988.29$179,834.15
178Oct 2034$1,044.16$944.13$1,988.29$178,789.99
179Nov 2034$1,049.64$938.65$1,988.29$177,740.35
180Dec 2034$1,055.15$933.14$1,988.29$176,685.20
2034 Total$12,304.39$11,555.09$23,859.48
181Jan 2035$1,060.69$927.60$1,988.29$175,624.51
182Feb 2035$1,066.26$922.03$1,988.29$174,558.25
183Mar 2035$1,071.86$916.43$1,988.29$173,486.39
184Apr 2035$1,077.49$910.80$1,988.29$172,408.90
185May 2035$1,083.14$905.15$1,988.29$171,325.76
186Jun 2035$1,088.83$899.46$1,988.29$170,236.93
187Jul 2035$1,094.55$893.74$1,988.29$169,142.38
188Aug 2035$1,100.29$888.00$1,988.29$168,042.09
189Sep 2035$1,106.07$882.22$1,988.29$166,936.02
190Oct 2035$1,111.88$876.41$1,988.29$165,824.14
191Nov 2035$1,117.71$870.58$1,988.29$164,706.43
192Dec 2035$1,123.58$864.71$1,988.29$163,582.85
2035 Total$13,102.35$10,757.13$23,859.48
193Jan 2036$1,129.48$858.81$1,988.29$162,453.37
194Feb 2036$1,135.41$852.88$1,988.29$161,317.96
195Mar 2036$1,141.37$846.92$1,988.29$160,176.59
196Apr 2036$1,147.36$840.93$1,988.29$159,029.23
197May 2036$1,153.39$834.90$1,988.29$157,875.84
198Jun 2036$1,159.44$828.85$1,988.29$156,716.40
199Jul 2036$1,165.53$822.76$1,988.29$155,550.87
200Aug 2036$1,171.65$816.64$1,988.29$154,379.22
201Sep 2036$1,177.80$810.49$1,988.29$153,201.42
202Oct 2036$1,183.98$804.31$1,988.29$152,017.44
203Nov 2036$1,190.20$798.09$1,988.29$150,827.24
204Dec 2036$1,196.45$791.84$1,988.29$149,630.79
2036 Total$13,952.06$9,907.42$23,859.48
205Jan 2037$1,202.73$785.56$1,988.29$148,428.06
206Feb 2037$1,209.04$779.25$1,988.29$147,219.02
207Mar 2037$1,215.39$772.90$1,988.29$146,003.63
208Apr 2037$1,221.77$766.52$1,988.29$144,781.86
209May 2037$1,228.19$760.10$1,988.29$143,553.67
210Jun 2037$1,234.63$753.66$1,988.29$142,319.04
211Jul 2037$1,241.12$747.17$1,988.29$141,077.92
212Aug 2037$1,247.63$740.66$1,988.29$139,830.29
213Sep 2037$1,254.18$734.11$1,988.29$138,576.11
214Oct 2037$1,260.77$727.52$1,988.29$137,315.34
215Nov 2037$1,267.38$720.91$1,988.29$136,047.96
216Dec 2037$1,274.04$714.25$1,988.29$134,773.92
2037 Total$14,856.87$9,002.61$23,859.48
217Jan 2038$1,280.73$707.56$1,988.29$133,493.19
218Feb 2038$1,287.45$700.84$1,988.29$132,205.74
219Mar 2038$1,294.21$694.08$1,988.29$130,911.53
220Apr 2038$1,301.00$687.29$1,988.29$129,610.53
221May 2038$1,307.83$680.46$1,988.29$128,302.70
222Jun 2038$1,314.70$673.59$1,988.29$126,988.00
223Jul 2038$1,321.60$666.69$1,988.29$125,666.40
224Aug 2038$1,328.54$659.75$1,988.29$124,337.86
225Sep 2038$1,335.52$652.77$1,988.29$123,002.34
226Oct 2038$1,342.53$645.76$1,988.29$121,659.81
227Nov 2038$1,349.58$638.71$1,988.29$120,310.23
228Dec 2038$1,356.66$631.63$1,988.29$118,953.57
2038 Total$15,820.35$8,039.13$23,859.48
229Jan 2039$1,363.78$624.51$1,988.29$117,589.79
230Feb 2039$1,370.94$617.35$1,988.29$116,218.85
231Mar 2039$1,378.14$610.15$1,988.29$114,840.71
232Apr 2039$1,385.38$602.91$1,988.29$113,455.33
233May 2039$1,392.65$595.64$1,988.29$112,062.68
234Jun 2039$1,399.96$588.33$1,988.29$110,662.72
235Jul 2039$1,407.31$580.98$1,988.29$109,255.41
236Aug 2039$1,414.70$573.59$1,988.29$107,840.71
237Sep 2039$1,422.13$566.16$1,988.29$106,418.58
238Oct 2039$1,429.59$558.70$1,988.29$104,988.99
239Nov 2039$1,437.10$551.19$1,988.29$103,551.89
240Dec 2039$1,444.64$543.65$1,988.29$102,107.25
2039 Total$16,846.32$7,013.16$23,859.48
241Jan 2040$1,452.23$536.06$1,988.29$100,655.02
242Feb 2040$1,459.85$528.44$1,988.29$99,195.17
243Mar 2040$1,467.52$520.77$1,988.29$97,727.65
244Apr 2040$1,475.22$513.07$1,988.29$96,252.43
245May 2040$1,482.96$505.33$1,988.29$94,769.47
246Jun 2040$1,490.75$497.54$1,988.29$93,278.72
247Jul 2040$1,498.58$489.71$1,988.29$91,780.14
248Aug 2040$1,506.44$481.85$1,988.29$90,273.70
249Sep 2040$1,514.35$473.94$1,988.29$88,759.35
250Oct 2040$1,522.30$465.99$1,988.29$87,237.05
251Nov 2040$1,530.30$457.99$1,988.29$85,706.75
252Dec 2040$1,538.33$449.96$1,988.29$84,168.42
2040 Total$17,938.83$5,920.65$23,859.48
253Jan 2041$1,546.41$441.88$1,988.29$82,622.01
254Feb 2041$1,554.52$433.77$1,988.29$81,067.49
255Mar 2041$1,562.69$425.60$1,988.29$79,504.80
256Apr 2041$1,570.89$417.40$1,988.29$77,933.91
257May 2041$1,579.14$409.15$1,988.29$76,354.77
258Jun 2041$1,587.43$400.86$1,988.29$74,767.34
259Jul 2041$1,595.76$392.53$1,988.29$73,171.58
260Aug 2041$1,604.14$384.15$1,988.29$71,567.44
261Sep 2041$1,612.56$375.73$1,988.29$69,954.88
262Oct 2041$1,621.03$367.26$1,988.29$68,333.85
263Nov 2041$1,629.54$358.75$1,988.29$66,704.31
264Dec 2041$1,638.09$350.20$1,988.29$65,066.22
2041 Total$19,102.2$4,757.28$23,859.48
265Jan 2042$1,646.69$341.60$1,988.29$63,419.53
266Feb 2042$1,655.34$332.95$1,988.29$61,764.19
267Mar 2042$1,664.03$324.26$1,988.29$60,100.16
268Apr 2042$1,672.76$315.53$1,988.29$58,427.40
269May 2042$1,681.55$306.74$1,988.29$56,745.85
270Jun 2042$1,690.37$297.92$1,988.29$55,055.48
271Jul 2042$1,699.25$289.04$1,988.29$53,356.23
272Aug 2042$1,708.17$280.12$1,988.29$51,648.06
273Sep 2042$1,717.14$271.15$1,988.29$49,930.92
274Oct 2042$1,726.15$262.14$1,988.29$48,204.77
275Nov 2042$1,735.21$253.08$1,988.29$46,469.56
276Dec 2042$1,744.32$243.97$1,988.29$44,725.24
2042 Total$20,340.98$3,518.5$23,859.48
277Jan 2043$1,753.48$234.81$1,988.29$42,971.76
278Feb 2043$1,762.69$225.60$1,988.29$41,209.07
279Mar 2043$1,771.94$216.35$1,988.29$39,437.13
280Apr 2043$1,781.25$207.04$1,988.29$37,655.88
281May 2043$1,790.60$197.69$1,988.29$35,865.28
282Jun 2043$1,800.00$188.29$1,988.29$34,065.28
283Jul 2043$1,809.45$178.84$1,988.29$32,255.83
284Aug 2043$1,818.95$169.34$1,988.29$30,436.88
285Sep 2043$1,828.50$159.79$1,988.29$28,608.38
286Oct 2043$1,838.10$150.19$1,988.29$26,770.28
287Nov 2043$1,847.75$140.54$1,988.29$24,922.53
288Dec 2043$1,857.45$130.84$1,988.29$23,065.08
2043 Total$21,660.16$2,199.32$23,859.48
289Jan 2044$1,867.20$121.09$1,988.29$21,197.88
290Feb 2044$1,877.00$111.29$1,988.29$19,320.88
291Mar 2044$1,886.86$101.43$1,988.29$17,434.02
292Apr 2044$1,896.76$91.53$1,988.29$15,537.26
293May 2044$1,906.72$81.57$1,988.29$13,630.54
294Jun 2044$1,916.73$71.56$1,988.29$11,713.81
295Jul 2044$1,926.79$61.50$1,988.29$9,787.02
296Aug 2044$1,936.91$51.38$1,988.29$7,850.11
297Sep 2044$1,947.08$41.21$1,988.29$5,903.03
298Oct 2044$1,957.30$30.99$1,988.29$3,945.73
299Nov 2044$1,967.57$20.72$1,988.29$1,978.16
300Dec 2044$1,977.90$10.39$1,988.29$0.26
2044 Total$23,064.82$794.66$23,859.48
Compare your product with the big 4 banks, or add more products to compare
As seen on