Accelerate Red Plus Investment Loan (Amounts < $2m, LVR 65%-70%) from Resimac

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
5.64%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,410
Number of Repayments
300
Total Interest Paid
$123,000
Total repayments
$423,000
DatePrincipleInterestPaymentBalance
1Dec 2019$457.43$1,410.00$1,867.43$299,542.57
2019 Total$457.43$1,410$1,867.43
2Jan 2020$459.58$1,407.85$1,867.43$299,082.99
3Feb 2020$461.74$1,405.69$1,867.43$298,621.25
4Mar 2020$463.91$1,403.52$1,867.43$298,157.34
5Apr 2020$466.09$1,401.34$1,867.43$297,691.25
6May 2020$468.28$1,399.15$1,867.43$297,222.97
7Jun 2020$470.48$1,396.95$1,867.43$296,752.49
8Jul 2020$472.69$1,394.74$1,867.43$296,279.80
9Aug 2020$474.91$1,392.52$1,867.43$295,804.89
10Sep 2020$477.15$1,390.28$1,867.43$295,327.74
11Oct 2020$479.39$1,388.04$1,867.43$294,848.35
12Nov 2020$481.64$1,385.79$1,867.43$294,366.71
13Dec 2020$483.91$1,383.52$1,867.43$293,882.80
2020 Total$5,659.77$16,749.39$22,409.16
14Jan 2021$486.18$1,381.25$1,867.43$293,396.62
15Feb 2021$488.47$1,378.96$1,867.43$292,908.15
16Mar 2021$490.76$1,376.67$1,867.43$292,417.39
17Apr 2021$493.07$1,374.36$1,867.43$291,924.32
18May 2021$495.39$1,372.04$1,867.43$291,428.93
19Jun 2021$497.71$1,369.72$1,867.43$290,931.22
20Jul 2021$500.05$1,367.38$1,867.43$290,431.17
21Aug 2021$502.40$1,365.03$1,867.43$289,928.77
22Sep 2021$504.76$1,362.67$1,867.43$289,424.01
23Oct 2021$507.14$1,360.29$1,867.43$288,916.87
24Nov 2021$509.52$1,357.91$1,867.43$288,407.35
25Dec 2021$511.92$1,355.51$1,867.43$287,895.43
2021 Total$5,987.37$16,421.79$22,409.16
26Jan 2022$514.32$1,353.11$1,867.43$287,381.11
27Feb 2022$516.74$1,350.69$1,867.43$286,864.37
28Mar 2022$519.17$1,348.26$1,867.43$286,345.20
29Apr 2022$521.61$1,345.82$1,867.43$285,823.59
30May 2022$524.06$1,343.37$1,867.43$285,299.53
31Jun 2022$526.52$1,340.91$1,867.43$284,773.01
32Jul 2022$529.00$1,338.43$1,867.43$284,244.01
33Aug 2022$531.48$1,335.95$1,867.43$283,712.53
34Sep 2022$533.98$1,333.45$1,867.43$283,178.55
35Oct 2022$536.49$1,330.94$1,867.43$282,642.06
36Nov 2022$539.01$1,328.42$1,867.43$282,103.05
37Dec 2022$541.55$1,325.88$1,867.43$281,561.50
2022 Total$6,333.93$16,075.23$22,409.16
38Jan 2023$544.09$1,323.34$1,867.43$281,017.41
39Feb 2023$546.65$1,320.78$1,867.43$280,470.76
40Mar 2023$549.22$1,318.21$1,867.43$279,921.54
41Apr 2023$551.80$1,315.63$1,867.43$279,369.74
42May 2023$554.39$1,313.04$1,867.43$278,815.35
43Jun 2023$557.00$1,310.43$1,867.43$278,258.35
44Jul 2023$559.62$1,307.81$1,867.43$277,698.73
45Aug 2023$562.25$1,305.18$1,867.43$277,136.48
46Sep 2023$564.89$1,302.54$1,867.43$276,571.59
47Oct 2023$567.54$1,299.89$1,867.43$276,004.05
48Nov 2023$570.21$1,297.22$1,867.43$275,433.84
49Dec 2023$572.89$1,294.54$1,867.43$274,860.95
2023 Total$6,700.55$15,708.61$22,409.16
50Jan 2024$575.58$1,291.85$1,867.43$274,285.37
51Feb 2024$578.29$1,289.14$1,867.43$273,707.08
52Mar 2024$581.01$1,286.42$1,867.43$273,126.07
53Apr 2024$583.74$1,283.69$1,867.43$272,542.33
54May 2024$586.48$1,280.95$1,867.43$271,955.85
55Jun 2024$589.24$1,278.19$1,867.43$271,366.61
56Jul 2024$592.01$1,275.42$1,867.43$270,774.60
57Aug 2024$594.79$1,272.64$1,867.43$270,179.81
58Sep 2024$597.58$1,269.85$1,867.43$269,582.23
59Oct 2024$600.39$1,267.04$1,867.43$268,981.84
60Nov 2024$603.22$1,264.21$1,867.43$268,378.62
61Dec 2024$606.05$1,261.38$1,867.43$267,772.57
2024 Total$7,088.38$15,320.78$22,409.16
62Jan 2025$608.90$1,258.53$1,867.43$267,163.67
63Feb 2025$611.76$1,255.67$1,867.43$266,551.91
64Mar 2025$614.64$1,252.79$1,867.43$265,937.27
65Apr 2025$617.52$1,249.91$1,867.43$265,319.75
66May 2025$620.43$1,247.00$1,867.43$264,699.32
67Jun 2025$623.34$1,244.09$1,867.43$264,075.98
68Jul 2025$626.27$1,241.16$1,867.43$263,449.71
69Aug 2025$629.22$1,238.21$1,867.43$262,820.49
70Sep 2025$632.17$1,235.26$1,867.43$262,188.32
71Oct 2025$635.14$1,232.29$1,867.43$261,553.18
72Nov 2025$638.13$1,229.30$1,867.43$260,915.05
73Dec 2025$641.13$1,226.30$1,867.43$260,273.92
2025 Total$7,498.65$14,910.51$22,409.16
74Jan 2026$644.14$1,223.29$1,867.43$259,629.78
75Feb 2026$647.17$1,220.26$1,867.43$258,982.61
76Mar 2026$650.21$1,217.22$1,867.43$258,332.40
77Apr 2026$653.27$1,214.16$1,867.43$257,679.13
78May 2026$656.34$1,211.09$1,867.43$257,022.79
79Jun 2026$659.42$1,208.01$1,867.43$256,363.37
80Jul 2026$662.52$1,204.91$1,867.43$255,700.85
81Aug 2026$665.64$1,201.79$1,867.43$255,035.21
82Sep 2026$668.76$1,198.67$1,867.43$254,366.45
83Oct 2026$671.91$1,195.52$1,867.43$253,694.54
84Nov 2026$675.07$1,192.36$1,867.43$253,019.47
85Dec 2026$678.24$1,189.19$1,867.43$252,341.23
2026 Total$7,932.69$14,476.47$22,409.16
86Jan 2027$681.43$1,186.00$1,867.43$251,659.80
87Feb 2027$684.63$1,182.80$1,867.43$250,975.17
88Mar 2027$687.85$1,179.58$1,867.43$250,287.32
89Apr 2027$691.08$1,176.35$1,867.43$249,596.24
90May 2027$694.33$1,173.10$1,867.43$248,901.91
91Jun 2027$697.59$1,169.84$1,867.43$248,204.32
92Jul 2027$700.87$1,166.56$1,867.43$247,503.45
93Aug 2027$704.16$1,163.27$1,867.43$246,799.29
94Sep 2027$707.47$1,159.96$1,867.43$246,091.82
95Oct 2027$710.80$1,156.63$1,867.43$245,381.02
96Nov 2027$714.14$1,153.29$1,867.43$244,666.88
97Dec 2027$717.50$1,149.93$1,867.43$243,949.38
2027 Total$8,391.85$14,017.31$22,409.16
98Jan 2028$720.87$1,146.56$1,867.43$243,228.51
99Feb 2028$724.26$1,143.17$1,867.43$242,504.25
100Mar 2028$727.66$1,139.77$1,867.43$241,776.59
101Apr 2028$731.08$1,136.35$1,867.43$241,045.51
102May 2028$734.52$1,132.91$1,867.43$240,310.99
103Jun 2028$737.97$1,129.46$1,867.43$239,573.02
104Jul 2028$741.44$1,125.99$1,867.43$238,831.58
105Aug 2028$744.92$1,122.51$1,867.43$238,086.66
106Sep 2028$748.42$1,119.01$1,867.43$237,338.24
107Oct 2028$751.94$1,115.49$1,867.43$236,586.30
108Nov 2028$755.47$1,111.96$1,867.43$235,830.83
109Dec 2028$759.03$1,108.40$1,867.43$235,071.80
2028 Total$8,877.58$13,531.58$22,409.16
110Jan 2029$762.59$1,104.84$1,867.43$234,309.21
111Feb 2029$766.18$1,101.25$1,867.43$233,543.03
112Mar 2029$769.78$1,097.65$1,867.43$232,773.25
113Apr 2029$773.40$1,094.03$1,867.43$231,999.85
114May 2029$777.03$1,090.40$1,867.43$231,222.82
115Jun 2029$780.68$1,086.75$1,867.43$230,442.14
116Jul 2029$784.35$1,083.08$1,867.43$229,657.79
117Aug 2029$788.04$1,079.39$1,867.43$228,869.75
118Sep 2029$791.74$1,075.69$1,867.43$228,078.01
119Oct 2029$795.46$1,071.97$1,867.43$227,282.55
120Nov 2029$799.20$1,068.23$1,867.43$226,483.35
121Dec 2029$802.96$1,064.47$1,867.43$225,680.39
2029 Total$9,391.41$13,017.75$22,409.16
122Jan 2030$806.73$1,060.70$1,867.43$224,873.66
123Feb 2030$810.52$1,056.91$1,867.43$224,063.14
124Mar 2030$814.33$1,053.10$1,867.43$223,248.81
125Apr 2030$818.16$1,049.27$1,867.43$222,430.65
126May 2030$822.01$1,045.42$1,867.43$221,608.64
127Jun 2030$825.87$1,041.56$1,867.43$220,782.77
128Jul 2030$829.75$1,037.68$1,867.43$219,953.02
129Aug 2030$833.65$1,033.78$1,867.43$219,119.37
130Sep 2030$837.57$1,029.86$1,867.43$218,281.80
131Oct 2030$841.51$1,025.92$1,867.43$217,440.29
132Nov 2030$845.46$1,021.97$1,867.43$216,594.83
133Dec 2030$849.43$1,018.00$1,867.43$215,745.40
2030 Total$9,934.99$12,474.17$22,409.16
134Jan 2031$853.43$1,014.00$1,867.43$214,891.97
135Feb 2031$857.44$1,009.99$1,867.43$214,034.53
136Mar 2031$861.47$1,005.96$1,867.43$213,173.06
137Apr 2031$865.52$1,001.91$1,867.43$212,307.54
138May 2031$869.58$997.85$1,867.43$211,437.96
139Jun 2031$873.67$993.76$1,867.43$210,564.29
140Jul 2031$877.78$989.65$1,867.43$209,686.51
141Aug 2031$881.90$985.53$1,867.43$208,804.61
142Sep 2031$886.05$981.38$1,867.43$207,918.56
143Oct 2031$890.21$977.22$1,867.43$207,028.35
144Nov 2031$894.40$973.03$1,867.43$206,133.95
145Dec 2031$898.60$968.83$1,867.43$205,235.35
2031 Total$10,510.05$11,899.11$22,409.16
146Jan 2032$902.82$964.61$1,867.43$204,332.53
147Feb 2032$907.07$960.36$1,867.43$203,425.46
148Mar 2032$911.33$956.10$1,867.43$202,514.13
149Apr 2032$915.61$951.82$1,867.43$201,598.52
150May 2032$919.92$947.51$1,867.43$200,678.60
151Jun 2032$924.24$943.19$1,867.43$199,754.36
152Jul 2032$928.58$938.85$1,867.43$198,825.78
153Aug 2032$932.95$934.48$1,867.43$197,892.83
154Sep 2032$937.33$930.10$1,867.43$196,955.50
155Oct 2032$941.74$925.69$1,867.43$196,013.76
156Nov 2032$946.17$921.26$1,867.43$195,067.59
157Dec 2032$950.61$916.82$1,867.43$194,116.98
2032 Total$11,118.37$11,290.79$22,409.16
158Jan 2033$955.08$912.35$1,867.43$193,161.90
159Feb 2033$959.57$907.86$1,867.43$192,202.33
160Mar 2033$964.08$903.35$1,867.43$191,238.25
161Apr 2033$968.61$898.82$1,867.43$190,269.64
162May 2033$973.16$894.27$1,867.43$189,296.48
163Jun 2033$977.74$889.69$1,867.43$188,318.74
164Jul 2033$982.33$885.10$1,867.43$187,336.41
165Aug 2033$986.95$880.48$1,867.43$186,349.46
166Sep 2033$991.59$875.84$1,867.43$185,357.87
167Oct 2033$996.25$871.18$1,867.43$184,361.62
168Nov 2033$1,000.93$866.50$1,867.43$183,360.69
169Dec 2033$1,005.63$861.80$1,867.43$182,355.06
2033 Total$11,761.92$10,647.24$22,409.16
170Jan 2034$1,010.36$857.07$1,867.43$181,344.70
171Feb 2034$1,015.11$852.32$1,867.43$180,329.59
172Mar 2034$1,019.88$847.55$1,867.43$179,309.71
173Apr 2034$1,024.67$842.76$1,867.43$178,285.04
174May 2034$1,029.49$837.94$1,867.43$177,255.55
175Jun 2034$1,034.33$833.10$1,867.43$176,221.22
176Jul 2034$1,039.19$828.24$1,867.43$175,182.03
177Aug 2034$1,044.07$823.36$1,867.43$174,137.96
178Sep 2034$1,048.98$818.45$1,867.43$173,088.98
179Oct 2034$1,053.91$813.52$1,867.43$172,035.07
180Nov 2034$1,058.87$808.56$1,867.43$170,976.20
181Dec 2034$1,063.84$803.59$1,867.43$169,912.36
2034 Total$12,442.7$9,966.46$22,409.16
182Jan 2035$1,068.84$798.59$1,867.43$168,843.52
183Feb 2035$1,073.87$793.56$1,867.43$167,769.65
184Mar 2035$1,078.91$788.52$1,867.43$166,690.74
185Apr 2035$1,083.98$783.45$1,867.43$165,606.76
186May 2035$1,089.08$778.35$1,867.43$164,517.68
187Jun 2035$1,094.20$773.23$1,867.43$163,423.48
188Jul 2035$1,099.34$768.09$1,867.43$162,324.14
189Aug 2035$1,104.51$762.92$1,867.43$161,219.63
190Sep 2035$1,109.70$757.73$1,867.43$160,109.93
191Oct 2035$1,114.91$752.52$1,867.43$158,995.02
192Nov 2035$1,120.15$747.28$1,867.43$157,874.87
193Dec 2035$1,125.42$742.01$1,867.43$156,749.45
2035 Total$13,162.91$9,246.25$22,409.16
194Jan 2036$1,130.71$736.72$1,867.43$155,618.74
195Feb 2036$1,136.02$731.41$1,867.43$154,482.72
196Mar 2036$1,141.36$726.07$1,867.43$153,341.36
197Apr 2036$1,146.73$720.70$1,867.43$152,194.63
198May 2036$1,152.12$715.31$1,867.43$151,042.51
199Jun 2036$1,157.53$709.90$1,867.43$149,884.98
200Jul 2036$1,162.97$704.46$1,867.43$148,722.01
201Aug 2036$1,168.44$698.99$1,867.43$147,553.57
202Sep 2036$1,173.93$693.50$1,867.43$146,379.64
203Oct 2036$1,179.45$687.98$1,867.43$145,200.19
204Nov 2036$1,184.99$682.44$1,867.43$144,015.20
205Dec 2036$1,190.56$676.87$1,867.43$142,824.64
2036 Total$13,924.81$8,484.35$22,409.16
206Jan 2037$1,196.15$671.28$1,867.43$141,628.49
207Feb 2037$1,201.78$665.65$1,867.43$140,426.71
208Mar 2037$1,207.42$660.01$1,867.43$139,219.29
209Apr 2037$1,213.10$654.33$1,867.43$138,006.19
210May 2037$1,218.80$648.63$1,867.43$136,787.39
211Jun 2037$1,224.53$642.90$1,867.43$135,562.86
212Jul 2037$1,230.28$637.15$1,867.43$134,332.58
213Aug 2037$1,236.07$631.36$1,867.43$133,096.51
214Sep 2037$1,241.88$625.55$1,867.43$131,854.63
215Oct 2037$1,247.71$619.72$1,867.43$130,606.92
216Nov 2037$1,253.58$613.85$1,867.43$129,353.34
217Dec 2037$1,259.47$607.96$1,867.43$128,093.87
2037 Total$14,730.77$7,678.39$22,409.16
218Jan 2038$1,265.39$602.04$1,867.43$126,828.48
219Feb 2038$1,271.34$596.09$1,867.43$125,557.14
220Mar 2038$1,277.31$590.12$1,867.43$124,279.83
221Apr 2038$1,283.31$584.12$1,867.43$122,996.52
222May 2038$1,289.35$578.08$1,867.43$121,707.17
223Jun 2038$1,295.41$572.02$1,867.43$120,411.76
224Jul 2038$1,301.49$565.94$1,867.43$119,110.27
225Aug 2038$1,307.61$559.82$1,867.43$117,802.66
226Sep 2038$1,313.76$553.67$1,867.43$116,488.90
227Oct 2038$1,319.93$547.50$1,867.43$115,168.97
228Nov 2038$1,326.14$541.29$1,867.43$113,842.83
229Dec 2038$1,332.37$535.06$1,867.43$112,510.46
2038 Total$15,583.41$6,825.75$22,409.16
230Jan 2039$1,338.63$528.80$1,867.43$111,171.83
231Feb 2039$1,344.92$522.51$1,867.43$109,826.91
232Mar 2039$1,351.24$516.19$1,867.43$108,475.67
233Apr 2039$1,357.59$509.84$1,867.43$107,118.08
234May 2039$1,363.98$503.45$1,867.43$105,754.10
235Jun 2039$1,370.39$497.04$1,867.43$104,383.71
236Jul 2039$1,376.83$490.60$1,867.43$103,006.88
237Aug 2039$1,383.30$484.13$1,867.43$101,623.58
238Sep 2039$1,389.80$477.63$1,867.43$100,233.78
239Oct 2039$1,396.33$471.10$1,867.43$98,837.45
240Nov 2039$1,402.89$464.54$1,867.43$97,434.56
241Dec 2039$1,409.49$457.94$1,867.43$96,025.07
2039 Total$16,485.39$5,923.77$22,409.16
242Jan 2040$1,416.11$451.32$1,867.43$94,608.96
243Feb 2040$1,422.77$444.66$1,867.43$93,186.19
244Mar 2040$1,429.45$437.98$1,867.43$91,756.74
245Apr 2040$1,436.17$431.26$1,867.43$90,320.57
246May 2040$1,442.92$424.51$1,867.43$88,877.65
247Jun 2040$1,449.71$417.72$1,867.43$87,427.94
248Jul 2040$1,456.52$410.91$1,867.43$85,971.42
249Aug 2040$1,463.36$404.07$1,867.43$84,508.06
250Sep 2040$1,470.24$397.19$1,867.43$83,037.82
251Oct 2040$1,477.15$390.28$1,867.43$81,560.67
252Nov 2040$1,484.09$383.34$1,867.43$80,076.58
253Dec 2040$1,491.07$376.36$1,867.43$78,585.51
2040 Total$17,439.56$4,969.6$22,409.16
254Jan 2041$1,498.08$369.35$1,867.43$77,087.43
255Feb 2041$1,505.12$362.31$1,867.43$75,582.31
256Mar 2041$1,512.19$355.24$1,867.43$74,070.12
257Apr 2041$1,519.30$348.13$1,867.43$72,550.82
258May 2041$1,526.44$340.99$1,867.43$71,024.38
259Jun 2041$1,533.62$333.81$1,867.43$69,490.76
260Jul 2041$1,540.82$326.61$1,867.43$67,949.94
261Aug 2041$1,548.07$319.36$1,867.43$66,401.87
262Sep 2041$1,555.34$312.09$1,867.43$64,846.53
263Oct 2041$1,562.65$304.78$1,867.43$63,283.88
264Nov 2041$1,570.00$297.43$1,867.43$61,713.88
265Dec 2041$1,577.37$290.06$1,867.43$60,136.51
2041 Total$18,449$3,960.16$22,409.16
266Jan 2042$1,584.79$282.64$1,867.43$58,551.72
267Feb 2042$1,592.24$275.19$1,867.43$56,959.48
268Mar 2042$1,599.72$267.71$1,867.43$55,359.76
269Apr 2042$1,607.24$260.19$1,867.43$53,752.52
270May 2042$1,614.79$252.64$1,867.43$52,137.73
271Jun 2042$1,622.38$245.05$1,867.43$50,515.35
272Jul 2042$1,630.01$237.42$1,867.43$48,885.34
273Aug 2042$1,637.67$229.76$1,867.43$47,247.67
274Sep 2042$1,645.37$222.06$1,867.43$45,602.30
275Oct 2042$1,653.10$214.33$1,867.43$43,949.20
276Nov 2042$1,660.87$206.56$1,867.43$42,288.33
277Dec 2042$1,668.67$198.76$1,867.43$40,619.66
2042 Total$19,516.85$2,892.31$22,409.16
278Jan 2043$1,676.52$190.91$1,867.43$38,943.14
279Feb 2043$1,684.40$183.03$1,867.43$37,258.74
280Mar 2043$1,692.31$175.12$1,867.43$35,566.43
281Apr 2043$1,700.27$167.16$1,867.43$33,866.16
282May 2043$1,708.26$159.17$1,867.43$32,157.90
283Jun 2043$1,716.29$151.14$1,867.43$30,441.61
284Jul 2043$1,724.35$143.08$1,867.43$28,717.26
285Aug 2043$1,732.46$134.97$1,867.43$26,984.80
286Sep 2043$1,740.60$126.83$1,867.43$25,244.20
287Oct 2043$1,748.78$118.65$1,867.43$23,495.42
288Nov 2043$1,757.00$110.43$1,867.43$21,738.42
289Dec 2043$1,765.26$102.17$1,867.43$19,973.16
2043 Total$20,646.5$1,762.66$22,409.16
290Jan 2044$1,773.56$93.87$1,867.43$18,199.60
291Feb 2044$1,781.89$85.54$1,867.43$16,417.71
292Mar 2044$1,790.27$77.16$1,867.43$14,627.44
293Apr 2044$1,798.68$68.75$1,867.43$12,828.76
294May 2044$1,807.13$60.30$1,867.43$11,021.63
295Jun 2044$1,815.63$51.80$1,867.43$9,206.00
296Jul 2044$1,824.16$43.27$1,867.43$7,381.84
297Aug 2044$1,832.74$34.69$1,867.43$5,549.10
298Sep 2044$1,841.35$26.08$1,867.43$3,707.75
299Oct 2044$1,850.00$17.43$1,867.43$1,857.75
300Nov 2044$1,857.75$8.73$1,866.48$0.00
2044 Total$19,973.16$567.62$20,540.78
Compare your product with the big 4 banks, or add more products to compare
As seen on