Accelerate Red Plus Alt Doc Investment Loan (Amounts < $2.5m, LVR < 65%) from Resimac

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
5.71%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,190
Number of Repayments
300
Total Interest Paid
$107,000
Total repayments
$357,000
DatePrincipleInterestPaymentBalance
1Oct 2019$377.15$1,189.58$1,566.73$249,622.85
2Nov 2019$378.94$1,187.79$1,566.73$249,243.91
3Dec 2019$380.74$1,185.99$1,566.73$248,863.17
2019 Total$1,136.83$3,563.36$4,700.19
4Jan 2020$382.56$1,184.17$1,566.73$248,480.61
5Feb 2020$384.38$1,182.35$1,566.73$248,096.23
6Mar 2020$386.21$1,180.52$1,566.73$247,710.02
7Apr 2020$388.04$1,178.69$1,566.73$247,321.98
8May 2020$389.89$1,176.84$1,566.73$246,932.09
9Jun 2020$391.74$1,174.99$1,566.73$246,540.35
10Jul 2020$393.61$1,173.12$1,566.73$246,146.74
11Aug 2020$395.48$1,171.25$1,566.73$245,751.26
12Sep 2020$397.36$1,169.37$1,566.73$245,353.90
13Oct 2020$399.25$1,167.48$1,566.73$244,954.65
14Nov 2020$401.15$1,165.58$1,566.73$244,553.50
15Dec 2020$403.06$1,163.67$1,566.73$244,150.44
2020 Total$4,712.73$14,088.03$18,800.76
16Jan 2021$404.98$1,161.75$1,566.73$243,745.46
17Feb 2021$406.91$1,159.82$1,566.73$243,338.55
18Mar 2021$408.84$1,157.89$1,566.73$242,929.71
19Apr 2021$410.79$1,155.94$1,566.73$242,518.92
20May 2021$412.74$1,153.99$1,566.73$242,106.18
21Jun 2021$414.71$1,152.02$1,566.73$241,691.47
22Jul 2021$416.68$1,150.05$1,566.73$241,274.79
23Aug 2021$418.66$1,148.07$1,566.73$240,856.13
24Sep 2021$420.66$1,146.07$1,566.73$240,435.47
25Oct 2021$422.66$1,144.07$1,566.73$240,012.81
26Nov 2021$424.67$1,142.06$1,566.73$239,588.14
27Dec 2021$426.69$1,140.04$1,566.73$239,161.45
2021 Total$4,988.99$13,811.77$18,800.76
28Jan 2022$428.72$1,138.01$1,566.73$238,732.73
29Feb 2022$430.76$1,135.97$1,566.73$238,301.97
30Mar 2022$432.81$1,133.92$1,566.73$237,869.16
31Apr 2022$434.87$1,131.86$1,566.73$237,434.29
32May 2022$436.94$1,129.79$1,566.73$236,997.35
33Jun 2022$439.02$1,127.71$1,566.73$236,558.33
34Jul 2022$441.11$1,125.62$1,566.73$236,117.22
35Aug 2022$443.21$1,123.52$1,566.73$235,674.01
36Sep 2022$445.31$1,121.42$1,566.73$235,228.70
37Oct 2022$447.43$1,119.30$1,566.73$234,781.27
38Nov 2022$449.56$1,117.17$1,566.73$234,331.71
39Dec 2022$451.70$1,115.03$1,566.73$233,880.01
2022 Total$5,281.44$13,519.32$18,800.76
40Jan 2023$453.85$1,112.88$1,566.73$233,426.16
41Feb 2023$456.01$1,110.72$1,566.73$232,970.15
42Mar 2023$458.18$1,108.55$1,566.73$232,511.97
43Apr 2023$460.36$1,106.37$1,566.73$232,051.61
44May 2023$462.55$1,104.18$1,566.73$231,589.06
45Jun 2023$464.75$1,101.98$1,566.73$231,124.31
46Jul 2023$466.96$1,099.77$1,566.73$230,657.35
47Aug 2023$469.19$1,097.54$1,566.73$230,188.16
48Sep 2023$471.42$1,095.31$1,566.73$229,716.74
49Oct 2023$473.66$1,093.07$1,566.73$229,243.08
50Nov 2023$475.92$1,090.81$1,566.73$228,767.16
51Dec 2023$478.18$1,088.55$1,566.73$228,288.98
2023 Total$5,591.03$13,209.73$18,800.76
52Jan 2024$480.45$1,086.28$1,566.73$227,808.53
53Feb 2024$482.74$1,083.99$1,566.73$227,325.79
54Mar 2024$485.04$1,081.69$1,566.73$226,840.75
55Apr 2024$487.35$1,079.38$1,566.73$226,353.40
56May 2024$489.67$1,077.06$1,566.73$225,863.73
57Jun 2024$492.00$1,074.73$1,566.73$225,371.73
58Jul 2024$494.34$1,072.39$1,566.73$224,877.39
59Aug 2024$496.69$1,070.04$1,566.73$224,380.70
60Sep 2024$499.05$1,067.68$1,566.73$223,881.65
61Oct 2024$501.43$1,065.30$1,566.73$223,380.22
62Nov 2024$503.81$1,062.92$1,566.73$222,876.41
63Dec 2024$506.21$1,060.52$1,566.73$222,370.20
2024 Total$5,918.78$12,881.98$18,800.76
64Jan 2025$508.62$1,058.11$1,566.73$221,861.58
65Feb 2025$511.04$1,055.69$1,566.73$221,350.54
66Mar 2025$513.47$1,053.26$1,566.73$220,837.07
67Apr 2025$515.91$1,050.82$1,566.73$220,321.16
68May 2025$518.37$1,048.36$1,566.73$219,802.79
69Jun 2025$520.84$1,045.89$1,566.73$219,281.95
70Jul 2025$523.31$1,043.42$1,566.73$218,758.64
71Aug 2025$525.80$1,040.93$1,566.73$218,232.84
72Sep 2025$528.31$1,038.42$1,566.73$217,704.53
73Oct 2025$530.82$1,035.91$1,566.73$217,173.71
74Nov 2025$533.35$1,033.38$1,566.73$216,640.36
75Dec 2025$535.88$1,030.85$1,566.73$216,104.48
2025 Total$6,265.72$12,535.04$18,800.76
76Jan 2026$538.43$1,028.30$1,566.73$215,566.05
77Feb 2026$540.99$1,025.74$1,566.73$215,025.06
78Mar 2026$543.57$1,023.16$1,566.73$214,481.49
79Apr 2026$546.16$1,020.57$1,566.73$213,935.33
80May 2026$548.75$1,017.98$1,566.73$213,386.58
81Jun 2026$551.37$1,015.36$1,566.73$212,835.21
82Jul 2026$553.99$1,012.74$1,566.73$212,281.22
83Aug 2026$556.63$1,010.10$1,566.73$211,724.59
84Sep 2026$559.27$1,007.46$1,566.73$211,165.32
85Oct 2026$561.94$1,004.79$1,566.73$210,603.38
86Nov 2026$564.61$1,002.12$1,566.73$210,038.77
87Dec 2026$567.30$999.43$1,566.73$209,471.47
2026 Total$6,633.01$12,167.75$18,800.76
88Jan 2027$569.99$996.74$1,566.73$208,901.48
89Feb 2027$572.71$994.02$1,566.73$208,328.77
90Mar 2027$575.43$991.30$1,566.73$207,753.34
91Apr 2027$578.17$988.56$1,566.73$207,175.17
92May 2027$580.92$985.81$1,566.73$206,594.25
93Jun 2027$583.69$983.04$1,566.73$206,010.56
94Jul 2027$586.46$980.27$1,566.73$205,424.10
95Aug 2027$589.25$977.48$1,566.73$204,834.85
96Sep 2027$592.06$974.67$1,566.73$204,242.79
97Oct 2027$594.87$971.86$1,566.73$203,647.92
98Nov 2027$597.71$969.02$1,566.73$203,050.21
99Dec 2027$600.55$966.18$1,566.73$202,449.66
2027 Total$7,021.81$11,778.95$18,800.76
100Jan 2028$603.41$963.32$1,566.73$201,846.25
101Feb 2028$606.28$960.45$1,566.73$201,239.97
102Mar 2028$609.16$957.57$1,566.73$200,630.81
103Apr 2028$612.06$954.67$1,566.73$200,018.75
104May 2028$614.97$951.76$1,566.73$199,403.78
105Jun 2028$617.90$948.83$1,566.73$198,785.88
106Jul 2028$620.84$945.89$1,566.73$198,165.04
107Aug 2028$623.79$942.94$1,566.73$197,541.25
108Sep 2028$626.76$939.97$1,566.73$196,914.49
109Oct 2028$629.75$936.98$1,566.73$196,284.74
110Nov 2028$632.74$933.99$1,566.73$195,652.00
111Dec 2028$635.75$930.98$1,566.73$195,016.25
2028 Total$7,433.41$11,367.35$18,800.76
112Jan 2029$638.78$927.95$1,566.73$194,377.47
113Feb 2029$641.82$924.91$1,566.73$193,735.65
114Mar 2029$644.87$921.86$1,566.73$193,090.78
115Apr 2029$647.94$918.79$1,566.73$192,442.84
116May 2029$651.02$915.71$1,566.73$191,791.82
117Jun 2029$654.12$912.61$1,566.73$191,137.70
118Jul 2029$657.23$909.50$1,566.73$190,480.47
119Aug 2029$660.36$906.37$1,566.73$189,820.11
120Sep 2029$663.50$903.23$1,566.73$189,156.61
121Oct 2029$666.66$900.07$1,566.73$188,489.95
122Nov 2029$669.83$896.90$1,566.73$187,820.12
123Dec 2029$673.02$893.71$1,566.73$187,147.10
2029 Total$7,869.15$10,931.61$18,800.76
124Jan 2030$676.22$890.51$1,566.73$186,470.88
125Feb 2030$679.44$887.29$1,566.73$185,791.44
126Mar 2030$682.67$884.06$1,566.73$185,108.77
127Apr 2030$685.92$880.81$1,566.73$184,422.85
128May 2030$689.18$877.55$1,566.73$183,733.67
129Jun 2030$692.46$874.27$1,566.73$183,041.21
130Jul 2030$695.76$870.97$1,566.73$182,345.45
131Aug 2030$699.07$867.66$1,566.73$181,646.38
132Sep 2030$702.40$864.33$1,566.73$180,943.98
133Oct 2030$705.74$860.99$1,566.73$180,238.24
134Nov 2030$709.10$857.63$1,566.73$179,529.14
135Dec 2030$712.47$854.26$1,566.73$178,816.67
2030 Total$8,330.43$10,470.33$18,800.76
136Jan 2031$715.86$850.87$1,566.73$178,100.81
137Feb 2031$719.27$847.46$1,566.73$177,381.54
138Mar 2031$722.69$844.04$1,566.73$176,658.85
139Apr 2031$726.13$840.60$1,566.73$175,932.72
140May 2031$729.58$837.15$1,566.73$175,203.14
141Jun 2031$733.06$833.67$1,566.73$174,470.08
142Jul 2031$736.54$830.19$1,566.73$173,733.54
143Aug 2031$740.05$826.68$1,566.73$172,993.49
144Sep 2031$743.57$823.16$1,566.73$172,249.92
145Oct 2031$747.11$819.62$1,566.73$171,502.81
146Nov 2031$750.66$816.07$1,566.73$170,752.15
147Dec 2031$754.23$812.50$1,566.73$169,997.92
2031 Total$8,818.75$9,982.01$18,800.76
148Jan 2032$757.82$808.91$1,566.73$169,240.10
149Feb 2032$761.43$805.30$1,566.73$168,478.67
150Mar 2032$765.05$801.68$1,566.73$167,713.62
151Apr 2032$768.69$798.04$1,566.73$166,944.93
152May 2032$772.35$794.38$1,566.73$166,172.58
153Jun 2032$776.03$790.70$1,566.73$165,396.55
154Jul 2032$779.72$787.01$1,566.73$164,616.83
155Aug 2032$783.43$783.30$1,566.73$163,833.40
156Sep 2032$787.16$779.57$1,566.73$163,046.24
157Oct 2032$790.90$775.83$1,566.73$162,255.34
158Nov 2032$794.67$772.06$1,566.73$161,460.67
159Dec 2032$798.45$768.28$1,566.73$160,662.22
2032 Total$9,335.7$9,465.06$18,800.76
160Jan 2033$802.25$764.48$1,566.73$159,859.97
161Feb 2033$806.06$760.67$1,566.73$159,053.91
162Mar 2033$809.90$756.83$1,566.73$158,244.01
163Apr 2033$813.75$752.98$1,566.73$157,430.26
164May 2033$817.62$749.11$1,566.73$156,612.64
165Jun 2033$821.51$745.22$1,566.73$155,791.13
166Jul 2033$825.42$741.31$1,566.73$154,965.71
167Aug 2033$829.35$737.38$1,566.73$154,136.36
168Sep 2033$833.30$733.43$1,566.73$153,303.06
169Oct 2033$837.26$729.47$1,566.73$152,465.80
170Nov 2033$841.25$725.48$1,566.73$151,624.55
171Dec 2033$845.25$721.48$1,566.73$150,779.30
2033 Total$9,882.92$8,917.84$18,800.76
172Jan 2034$849.27$717.46$1,566.73$149,930.03
173Feb 2034$853.31$713.42$1,566.73$149,076.72
174Mar 2034$857.37$709.36$1,566.73$148,219.35
175Apr 2034$861.45$705.28$1,566.73$147,357.90
176May 2034$865.55$701.18$1,566.73$146,492.35
177Jun 2034$869.67$697.06$1,566.73$145,622.68
178Jul 2034$873.81$692.92$1,566.73$144,748.87
179Aug 2034$877.97$688.76$1,566.73$143,870.90
180Sep 2034$882.14$684.59$1,566.73$142,988.76
181Oct 2034$886.34$680.39$1,566.73$142,102.42
182Nov 2034$890.56$676.17$1,566.73$141,211.86
183Dec 2034$894.80$671.93$1,566.73$140,317.06
2034 Total$10,462.24$8,338.52$18,800.76
184Jan 2035$899.05$667.68$1,566.73$139,418.01
185Feb 2035$903.33$663.40$1,566.73$138,514.68
186Mar 2035$907.63$659.10$1,566.73$137,607.05
187Apr 2035$911.95$654.78$1,566.73$136,695.10
188May 2035$916.29$650.44$1,566.73$135,778.81
189Jun 2035$920.65$646.08$1,566.73$134,858.16
190Jul 2035$925.03$641.70$1,566.73$133,933.13
191Aug 2035$929.43$637.30$1,566.73$133,003.70
192Sep 2035$933.85$632.88$1,566.73$132,069.85
193Oct 2035$938.30$628.43$1,566.73$131,131.55
194Nov 2035$942.76$623.97$1,566.73$130,188.79
195Dec 2035$947.25$619.48$1,566.73$129,241.54
2035 Total$11,075.52$7,725.24$18,800.76
196Jan 2036$951.76$614.97$1,566.73$128,289.78
197Feb 2036$956.28$610.45$1,566.73$127,333.50
198Mar 2036$960.83$605.90$1,566.73$126,372.67
199Apr 2036$965.41$601.32$1,566.73$125,407.26
200May 2036$970.00$596.73$1,566.73$124,437.26
201Jun 2036$974.62$592.11$1,566.73$123,462.64
202Jul 2036$979.25$587.48$1,566.73$122,483.39
203Aug 2036$983.91$582.82$1,566.73$121,499.48
204Sep 2036$988.59$578.14$1,566.73$120,510.89
205Oct 2036$993.30$573.43$1,566.73$119,517.59
206Nov 2036$998.03$568.70$1,566.73$118,519.56
207Dec 2036$1,002.77$563.96$1,566.73$117,516.79
2036 Total$11,724.75$7,076.01$18,800.76
208Jan 2037$1,007.55$559.18$1,566.73$116,509.24
209Feb 2037$1,012.34$554.39$1,566.73$115,496.90
210Mar 2037$1,017.16$549.57$1,566.73$114,479.74
211Apr 2037$1,022.00$544.73$1,566.73$113,457.74
212May 2037$1,026.86$539.87$1,566.73$112,430.88
213Jun 2037$1,031.75$534.98$1,566.73$111,399.13
214Jul 2037$1,036.66$530.07$1,566.73$110,362.47
215Aug 2037$1,041.59$525.14$1,566.73$109,320.88
216Sep 2037$1,046.54$520.19$1,566.73$108,274.34
217Oct 2037$1,051.52$515.21$1,566.73$107,222.82
218Nov 2037$1,056.53$510.20$1,566.73$106,166.29
219Dec 2037$1,061.56$505.17$1,566.73$105,104.73
2037 Total$12,412.06$6,388.7$18,800.76
220Jan 2038$1,066.61$500.12$1,566.73$104,038.12
221Feb 2038$1,071.68$495.05$1,566.73$102,966.44
222Mar 2038$1,076.78$489.95$1,566.73$101,889.66
223Apr 2038$1,081.91$484.82$1,566.73$100,807.75
224May 2038$1,087.05$479.68$1,566.73$99,720.70
225Jun 2038$1,092.23$474.50$1,566.73$98,628.47
226Jul 2038$1,097.42$469.31$1,566.73$97,531.05
227Aug 2038$1,102.64$464.09$1,566.73$96,428.41
228Sep 2038$1,107.89$458.84$1,566.73$95,320.52
229Oct 2038$1,113.16$453.57$1,566.73$94,207.36
230Nov 2038$1,118.46$448.27$1,566.73$93,088.90
231Dec 2038$1,123.78$442.95$1,566.73$91,965.12
2038 Total$13,139.61$5,661.15$18,800.76
232Jan 2039$1,129.13$437.60$1,566.73$90,835.99
233Feb 2039$1,134.50$432.23$1,566.73$89,701.49
234Mar 2039$1,139.90$426.83$1,566.73$88,561.59
235Apr 2039$1,145.32$421.41$1,566.73$87,416.27
236May 2039$1,150.77$415.96$1,566.73$86,265.50
237Jun 2039$1,156.25$410.48$1,566.73$85,109.25
238Jul 2039$1,161.75$404.98$1,566.73$83,947.50
239Aug 2039$1,167.28$399.45$1,566.73$82,780.22
240Sep 2039$1,172.83$393.90$1,566.73$81,607.39
241Oct 2039$1,178.41$388.32$1,566.73$80,428.98
242Nov 2039$1,184.02$382.71$1,566.73$79,244.96
243Dec 2039$1,189.66$377.07$1,566.73$78,055.30
2039 Total$13,909.82$4,890.94$18,800.76
244Jan 2040$1,195.32$371.41$1,566.73$76,859.98
245Feb 2040$1,201.00$365.73$1,566.73$75,658.98
246Mar 2040$1,206.72$360.01$1,566.73$74,452.26
247Apr 2040$1,212.46$354.27$1,566.73$73,239.80
248May 2040$1,218.23$348.50$1,566.73$72,021.57
249Jun 2040$1,224.03$342.70$1,566.73$70,797.54
250Jul 2040$1,229.85$336.88$1,566.73$69,567.69
251Aug 2040$1,235.70$331.03$1,566.73$68,331.99
252Sep 2040$1,241.58$325.15$1,566.73$67,090.41
253Oct 2040$1,247.49$319.24$1,566.73$65,842.92
254Nov 2040$1,253.43$313.30$1,566.73$64,589.49
255Dec 2040$1,259.39$307.34$1,566.73$63,330.10
2040 Total$14,725.2$4,075.56$18,800.76
256Jan 2041$1,265.38$301.35$1,566.73$62,064.72
257Feb 2041$1,271.41$295.32$1,566.73$60,793.31
258Mar 2041$1,277.46$289.27$1,566.73$59,515.85
259Apr 2041$1,283.53$283.20$1,566.73$58,232.32
260May 2041$1,289.64$277.09$1,566.73$56,942.68
261Jun 2041$1,295.78$270.95$1,566.73$55,646.90
262Jul 2041$1,301.94$264.79$1,566.73$54,344.96
263Aug 2041$1,308.14$258.59$1,566.73$53,036.82
264Sep 2041$1,314.36$252.37$1,566.73$51,722.46
265Oct 2041$1,320.62$246.11$1,566.73$50,401.84
266Nov 2041$1,326.90$239.83$1,566.73$49,074.94
267Dec 2041$1,333.22$233.51$1,566.73$47,741.72
2041 Total$15,588.38$3,212.38$18,800.76
268Jan 2042$1,339.56$227.17$1,566.73$46,402.16
269Feb 2042$1,345.93$220.80$1,566.73$45,056.23
270Mar 2042$1,352.34$214.39$1,566.73$43,703.89
271Apr 2042$1,358.77$207.96$1,566.73$42,345.12
272May 2042$1,365.24$201.49$1,566.73$40,979.88
273Jun 2042$1,371.73$195.00$1,566.73$39,608.15
274Jul 2042$1,378.26$188.47$1,566.73$38,229.89
275Aug 2042$1,384.82$181.91$1,566.73$36,845.07
276Sep 2042$1,391.41$175.32$1,566.73$35,453.66
277Oct 2042$1,398.03$168.70$1,566.73$34,055.63
278Nov 2042$1,404.68$162.05$1,566.73$32,650.95
279Dec 2042$1,411.37$155.36$1,566.73$31,239.58
2042 Total$16,502.14$2,298.62$18,800.76
280Jan 2043$1,418.08$148.65$1,566.73$29,821.50
281Feb 2043$1,424.83$141.90$1,566.73$28,396.67
282Mar 2043$1,431.61$135.12$1,566.73$26,965.06
283Apr 2043$1,438.42$128.31$1,566.73$25,526.64
284May 2043$1,445.27$121.46$1,566.73$24,081.37
285Jun 2043$1,452.14$114.59$1,566.73$22,629.23
286Jul 2043$1,459.05$107.68$1,566.73$21,170.18
287Aug 2043$1,466.00$100.73$1,566.73$19,704.18
288Sep 2043$1,472.97$93.76$1,566.73$18,231.21
289Oct 2043$1,479.98$86.75$1,566.73$16,751.23
290Nov 2043$1,487.02$79.71$1,566.73$15,264.21
291Dec 2043$1,494.10$72.63$1,566.73$13,770.11
2043 Total$17,469.47$1,331.29$18,800.76
292Jan 2044$1,501.21$65.52$1,566.73$12,268.90
293Feb 2044$1,508.35$58.38$1,566.73$10,760.55
294Mar 2044$1,515.53$51.20$1,566.73$9,245.02
295Apr 2044$1,522.74$43.99$1,566.73$7,722.28
296May 2044$1,529.98$36.75$1,566.73$6,192.30
297Jun 2044$1,537.26$29.47$1,566.73$4,655.04
298Jul 2044$1,544.58$22.15$1,566.73$3,110.46
299Aug 2044$1,551.93$14.80$1,566.73$1,558.53
300Sep 2044$1,558.53$7.42$1,565.95$0.00
2044 Total$13,770.11$329.68$14,099.79
Compare your product with the big 4 banks, or add more products to compare
As seen on