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
$250,000
Advertised rate
5.56%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,158
Number of Repayments
300
Total Interest Paid
$97,400
Total repayments
$347,400
DatePrincipleInterestPaymentBalance
1Oct 2019$385.86$1,158.33$1,544.19$249,614.14
2Nov 2019$387.64$1,156.55$1,544.19$249,226.50
3Dec 2019$389.44$1,154.75$1,544.19$248,837.06
2019 Total$1,162.94$3,469.63$4,632.57
4Jan 2020$391.24$1,152.95$1,544.19$248,445.82
5Feb 2020$393.06$1,151.13$1,544.19$248,052.76
6Mar 2020$394.88$1,149.31$1,544.19$247,657.88
7Apr 2020$396.71$1,147.48$1,544.19$247,261.17
8May 2020$398.55$1,145.64$1,544.19$246,862.62
9Jun 2020$400.39$1,143.80$1,544.19$246,462.23
10Jul 2020$402.25$1,141.94$1,544.19$246,059.98
11Aug 2020$404.11$1,140.08$1,544.19$245,655.87
12Sep 2020$405.98$1,138.21$1,544.19$245,249.89
13Oct 2020$407.87$1,136.32$1,544.19$244,842.02
14Nov 2020$409.76$1,134.43$1,544.19$244,432.26
15Dec 2020$411.65$1,132.54$1,544.19$244,020.61
2020 Total$4,816.45$13,713.83$18,530.28
16Jan 2021$413.56$1,130.63$1,544.19$243,607.05
17Feb 2021$415.48$1,128.71$1,544.19$243,191.57
18Mar 2021$417.40$1,126.79$1,544.19$242,774.17
19Apr 2021$419.34$1,124.85$1,544.19$242,354.83
20May 2021$421.28$1,122.91$1,544.19$241,933.55
21Jun 2021$423.23$1,120.96$1,544.19$241,510.32
22Jul 2021$425.19$1,119.00$1,544.19$241,085.13
23Aug 2021$427.16$1,117.03$1,544.19$240,657.97
24Sep 2021$429.14$1,115.05$1,544.19$240,228.83
25Oct 2021$431.13$1,113.06$1,544.19$239,797.70
26Nov 2021$433.13$1,111.06$1,544.19$239,364.57
27Dec 2021$435.13$1,109.06$1,544.19$238,929.44
2021 Total$5,091.17$13,439.11$18,530.28
28Jan 2022$437.15$1,107.04$1,544.19$238,492.29
29Feb 2022$439.18$1,105.01$1,544.19$238,053.11
30Mar 2022$441.21$1,102.98$1,544.19$237,611.90
31Apr 2022$443.25$1,100.94$1,544.19$237,168.65
32May 2022$445.31$1,098.88$1,544.19$236,723.34
33Jun 2022$447.37$1,096.82$1,544.19$236,275.97
34Jul 2022$449.44$1,094.75$1,544.19$235,826.53
35Aug 2022$451.53$1,092.66$1,544.19$235,375.00
36Sep 2022$453.62$1,090.57$1,544.19$234,921.38
37Oct 2022$455.72$1,088.47$1,544.19$234,465.66
38Nov 2022$457.83$1,086.36$1,544.19$234,007.83
39Dec 2022$459.95$1,084.24$1,544.19$233,547.88
2022 Total$5,381.56$13,148.72$18,530.28
40Jan 2023$462.08$1,082.11$1,544.19$233,085.80
41Feb 2023$464.23$1,079.96$1,544.19$232,621.57
42Mar 2023$466.38$1,077.81$1,544.19$232,155.19
43Apr 2023$468.54$1,075.65$1,544.19$231,686.65
44May 2023$470.71$1,073.48$1,544.19$231,215.94
45Jun 2023$472.89$1,071.30$1,544.19$230,743.05
46Jul 2023$475.08$1,069.11$1,544.19$230,267.97
47Aug 2023$477.28$1,066.91$1,544.19$229,790.69
48Sep 2023$479.49$1,064.70$1,544.19$229,311.20
49Oct 2023$481.71$1,062.48$1,544.19$228,829.49
50Nov 2023$483.95$1,060.24$1,544.19$228,345.54
51Dec 2023$486.19$1,058.00$1,544.19$227,859.35
2023 Total$5,688.53$12,841.75$18,530.28
52Jan 2024$488.44$1,055.75$1,544.19$227,370.91
53Feb 2024$490.70$1,053.49$1,544.19$226,880.21
54Mar 2024$492.98$1,051.21$1,544.19$226,387.23
55Apr 2024$495.26$1,048.93$1,544.19$225,891.97
56May 2024$497.56$1,046.63$1,544.19$225,394.41
57Jun 2024$499.86$1,044.33$1,544.19$224,894.55
58Jul 2024$502.18$1,042.01$1,544.19$224,392.37
59Aug 2024$504.51$1,039.68$1,544.19$223,887.86
60Sep 2024$506.84$1,037.35$1,544.19$223,381.02
61Oct 2024$509.19$1,035.00$1,544.19$222,871.83
62Nov 2024$511.55$1,032.64$1,544.19$222,360.28
63Dec 2024$513.92$1,030.27$1,544.19$221,846.36
2024 Total$6,012.99$12,517.29$18,530.28
64Jan 2025$516.30$1,027.89$1,544.19$221,330.06
65Feb 2025$518.69$1,025.50$1,544.19$220,811.37
66Mar 2025$521.10$1,023.09$1,544.19$220,290.27
67Apr 2025$523.51$1,020.68$1,544.19$219,766.76
68May 2025$525.94$1,018.25$1,544.19$219,240.82
69Jun 2025$528.37$1,015.82$1,544.19$218,712.45
70Jul 2025$530.82$1,013.37$1,544.19$218,181.63
71Aug 2025$533.28$1,010.91$1,544.19$217,648.35
72Sep 2025$535.75$1,008.44$1,544.19$217,112.60
73Oct 2025$538.23$1,005.96$1,544.19$216,574.37
74Nov 2025$540.73$1,003.46$1,544.19$216,033.64
75Dec 2025$543.23$1,000.96$1,544.19$215,490.41
2025 Total$6,355.95$12,174.33$18,530.28
76Jan 2026$545.75$998.44$1,544.19$214,944.66
77Feb 2026$548.28$995.91$1,544.19$214,396.38
78Mar 2026$550.82$993.37$1,544.19$213,845.56
79Apr 2026$553.37$990.82$1,544.19$213,292.19
80May 2026$555.94$988.25$1,544.19$212,736.25
81Jun 2026$558.51$985.68$1,544.19$212,177.74
82Jul 2026$561.10$983.09$1,544.19$211,616.64
83Aug 2026$563.70$980.49$1,544.19$211,052.94
84Sep 2026$566.31$977.88$1,544.19$210,486.63
85Oct 2026$568.94$975.25$1,544.19$209,917.69
86Nov 2026$571.57$972.62$1,544.19$209,346.12
87Dec 2026$574.22$969.97$1,544.19$208,771.90
2026 Total$6,718.51$11,811.77$18,530.28
88Jan 2027$576.88$967.31$1,544.19$208,195.02
89Feb 2027$579.55$964.64$1,544.19$207,615.47
90Mar 2027$582.24$961.95$1,544.19$207,033.23
91Apr 2027$584.94$959.25$1,544.19$206,448.29
92May 2027$587.65$956.54$1,544.19$205,860.64
93Jun 2027$590.37$953.82$1,544.19$205,270.27
94Jul 2027$593.10$951.09$1,544.19$204,677.17
95Aug 2027$595.85$948.34$1,544.19$204,081.32
96Sep 2027$598.61$945.58$1,544.19$203,482.71
97Oct 2027$601.39$942.80$1,544.19$202,881.32
98Nov 2027$604.17$940.02$1,544.19$202,277.15
99Dec 2027$606.97$937.22$1,544.19$201,670.18
2027 Total$7,101.72$11,428.56$18,530.28
100Jan 2028$609.78$934.41$1,544.19$201,060.40
101Feb 2028$612.61$931.58$1,544.19$200,447.79
102Mar 2028$615.45$928.74$1,544.19$199,832.34
103Apr 2028$618.30$925.89$1,544.19$199,214.04
104May 2028$621.16$923.03$1,544.19$198,592.88
105Jun 2028$624.04$920.15$1,544.19$197,968.84
106Jul 2028$626.93$917.26$1,544.19$197,341.91
107Aug 2028$629.84$914.35$1,544.19$196,712.07
108Sep 2028$632.76$911.43$1,544.19$196,079.31
109Oct 2028$635.69$908.50$1,544.19$195,443.62
110Nov 2028$638.63$905.56$1,544.19$194,804.99
111Dec 2028$641.59$902.60$1,544.19$194,163.40
2028 Total$7,506.78$11,023.5$18,530.28
112Jan 2029$644.57$899.62$1,544.19$193,518.83
113Feb 2029$647.55$896.64$1,544.19$192,871.28
114Mar 2029$650.55$893.64$1,544.19$192,220.73
115Apr 2029$653.57$890.62$1,544.19$191,567.16
116May 2029$656.60$887.59$1,544.19$190,910.56
117Jun 2029$659.64$884.55$1,544.19$190,250.92
118Jul 2029$662.69$881.50$1,544.19$189,588.23
119Aug 2029$665.76$878.43$1,544.19$188,922.47
120Sep 2029$668.85$875.34$1,544.19$188,253.62
121Oct 2029$671.95$872.24$1,544.19$187,581.67
122Nov 2029$675.06$869.13$1,544.19$186,906.61
123Dec 2029$678.19$866.00$1,544.19$186,228.42
2029 Total$7,934.98$10,595.3$18,530.28
124Jan 2030$681.33$862.86$1,544.19$185,547.09
125Feb 2030$684.49$859.70$1,544.19$184,862.60
126Mar 2030$687.66$856.53$1,544.19$184,174.94
127Apr 2030$690.85$853.34$1,544.19$183,484.09
128May 2030$694.05$850.14$1,544.19$182,790.04
129Jun 2030$697.26$846.93$1,544.19$182,092.78
130Jul 2030$700.49$843.70$1,544.19$181,392.29
131Aug 2030$703.74$840.45$1,544.19$180,688.55
132Sep 2030$707.00$837.19$1,544.19$179,981.55
133Oct 2030$710.28$833.91$1,544.19$179,271.27
134Nov 2030$713.57$830.62$1,544.19$178,557.70
135Dec 2030$716.87$827.32$1,544.19$177,840.83
2030 Total$8,387.59$10,142.69$18,530.28
136Jan 2031$720.19$824.00$1,544.19$177,120.64
137Feb 2031$723.53$820.66$1,544.19$176,397.11
138Mar 2031$726.88$817.31$1,544.19$175,670.23
139Apr 2031$730.25$813.94$1,544.19$174,939.98
140May 2031$733.63$810.56$1,544.19$174,206.35
141Jun 2031$737.03$807.16$1,544.19$173,469.32
142Jul 2031$740.45$803.74$1,544.19$172,728.87
143Aug 2031$743.88$800.31$1,544.19$171,984.99
144Sep 2031$747.33$796.86$1,544.19$171,237.66
145Oct 2031$750.79$793.40$1,544.19$170,486.87
146Nov 2031$754.27$789.92$1,544.19$169,732.60
147Dec 2031$757.76$786.43$1,544.19$168,974.84
2031 Total$8,865.99$9,664.29$18,530.28
148Jan 2032$761.27$782.92$1,544.19$168,213.57
149Feb 2032$764.80$779.39$1,544.19$167,448.77
150Mar 2032$768.34$775.85$1,544.19$166,680.43
151Apr 2032$771.90$772.29$1,544.19$165,908.53
152May 2032$775.48$768.71$1,544.19$165,133.05
153Jun 2032$779.07$765.12$1,544.19$164,353.98
154Jul 2032$782.68$761.51$1,544.19$163,571.30
155Aug 2032$786.31$757.88$1,544.19$162,784.99
156Sep 2032$789.95$754.24$1,544.19$161,995.04
157Oct 2032$793.61$750.58$1,544.19$161,201.43
158Nov 2032$797.29$746.90$1,544.19$160,404.14
159Dec 2032$800.98$743.21$1,544.19$159,603.16
2032 Total$9,371.68$9,158.6$18,530.28
160Jan 2033$804.70$739.49$1,544.19$158,798.46
161Feb 2033$808.42$735.77$1,544.19$157,990.04
162Mar 2033$812.17$732.02$1,544.19$157,177.87
163Apr 2033$815.93$728.26$1,544.19$156,361.94
164May 2033$819.71$724.48$1,544.19$155,542.23
165Jun 2033$823.51$720.68$1,544.19$154,718.72
166Jul 2033$827.33$716.86$1,544.19$153,891.39
167Aug 2033$831.16$713.03$1,544.19$153,060.23
168Sep 2033$835.01$709.18$1,544.19$152,225.22
169Oct 2033$838.88$705.31$1,544.19$151,386.34
170Nov 2033$842.77$701.42$1,544.19$150,543.57
171Dec 2033$846.67$697.52$1,544.19$149,696.90
2033 Total$9,906.26$8,624.02$18,530.28
172Jan 2034$850.59$693.60$1,544.19$148,846.31
173Feb 2034$854.54$689.65$1,544.19$147,991.77
174Mar 2034$858.49$685.70$1,544.19$147,133.28
175Apr 2034$862.47$681.72$1,544.19$146,270.81
176May 2034$866.47$677.72$1,544.19$145,404.34
177Jun 2034$870.48$673.71$1,544.19$144,533.86
178Jul 2034$874.52$669.67$1,544.19$143,659.34
179Aug 2034$878.57$665.62$1,544.19$142,780.77
180Sep 2034$882.64$661.55$1,544.19$141,898.13
181Oct 2034$886.73$657.46$1,544.19$141,011.40
182Nov 2034$890.84$653.35$1,544.19$140,120.56
183Dec 2034$894.96$649.23$1,544.19$139,225.60
2034 Total$10,471.3$8,058.98$18,530.28
184Jan 2035$899.11$645.08$1,544.19$138,326.49
185Feb 2035$903.28$640.91$1,544.19$137,423.21
186Mar 2035$907.46$636.73$1,544.19$136,515.75
187Apr 2035$911.67$632.52$1,544.19$135,604.08
188May 2035$915.89$628.30$1,544.19$134,688.19
189Jun 2035$920.13$624.06$1,544.19$133,768.06
190Jul 2035$924.40$619.79$1,544.19$132,843.66
191Aug 2035$928.68$615.51$1,544.19$131,914.98
192Sep 2035$932.98$611.21$1,544.19$130,982.00
193Oct 2035$937.31$606.88$1,544.19$130,044.69
194Nov 2035$941.65$602.54$1,544.19$129,103.04
195Dec 2035$946.01$598.18$1,544.19$128,157.03
2035 Total$11,068.57$7,461.71$18,530.28
196Jan 2036$950.40$593.79$1,544.19$127,206.63
197Feb 2036$954.80$589.39$1,544.19$126,251.83
198Mar 2036$959.22$584.97$1,544.19$125,292.61
199Apr 2036$963.67$580.52$1,544.19$124,328.94
200May 2036$968.13$576.06$1,544.19$123,360.81
201Jun 2036$972.62$571.57$1,544.19$122,388.19
202Jul 2036$977.12$567.07$1,544.19$121,411.07
203Aug 2036$981.65$562.54$1,544.19$120,429.42
204Sep 2036$986.20$557.99$1,544.19$119,443.22
205Oct 2036$990.77$553.42$1,544.19$118,452.45
206Nov 2036$995.36$548.83$1,544.19$117,457.09
207Dec 2036$999.97$544.22$1,544.19$116,457.12
2036 Total$11,699.91$6,830.37$18,530.28
208Jan 2037$1,004.61$539.58$1,544.19$115,452.51
209Feb 2037$1,009.26$534.93$1,544.19$114,443.25
210Mar 2037$1,013.94$530.25$1,544.19$113,429.31
211Apr 2037$1,018.63$525.56$1,544.19$112,410.68
212May 2037$1,023.35$520.84$1,544.19$111,387.33
213Jun 2037$1,028.10$516.09$1,544.19$110,359.23
214Jul 2037$1,032.86$511.33$1,544.19$109,326.37
215Aug 2037$1,037.64$506.55$1,544.19$108,288.73
216Sep 2037$1,042.45$501.74$1,544.19$107,246.28
217Oct 2037$1,047.28$496.91$1,544.19$106,199.00
218Nov 2037$1,052.13$492.06$1,544.19$105,146.87
219Dec 2037$1,057.01$487.18$1,544.19$104,089.86
2037 Total$12,367.26$6,163.02$18,530.28
220Jan 2038$1,061.91$482.28$1,544.19$103,027.95
221Feb 2038$1,066.83$477.36$1,544.19$101,961.12
222Mar 2038$1,071.77$472.42$1,544.19$100,889.35
223Apr 2038$1,076.74$467.45$1,544.19$99,812.61
224May 2038$1,081.72$462.47$1,544.19$98,730.89
225Jun 2038$1,086.74$457.45$1,544.19$97,644.15
226Jul 2038$1,091.77$452.42$1,544.19$96,552.38
227Aug 2038$1,096.83$447.36$1,544.19$95,455.55
228Sep 2038$1,101.91$442.28$1,544.19$94,353.64
229Oct 2038$1,107.02$437.17$1,544.19$93,246.62
230Nov 2038$1,112.15$432.04$1,544.19$92,134.47
231Dec 2038$1,117.30$426.89$1,544.19$91,017.17
2038 Total$13,072.69$5,457.59$18,530.28
232Jan 2039$1,122.48$421.71$1,544.19$89,894.69
233Feb 2039$1,127.68$416.51$1,544.19$88,767.01
234Mar 2039$1,132.90$411.29$1,544.19$87,634.11
235Apr 2039$1,138.15$406.04$1,544.19$86,495.96
236May 2039$1,143.43$400.76$1,544.19$85,352.53
237Jun 2039$1,148.72$395.47$1,544.19$84,203.81
238Jul 2039$1,154.05$390.14$1,544.19$83,049.76
239Aug 2039$1,159.39$384.80$1,544.19$81,890.37
240Sep 2039$1,164.76$379.43$1,544.19$80,725.61
241Oct 2039$1,170.16$374.03$1,544.19$79,555.45
242Nov 2039$1,175.58$368.61$1,544.19$78,379.87
243Dec 2039$1,181.03$363.16$1,544.19$77,198.84
2039 Total$13,818.33$4,711.95$18,530.28
244Jan 2040$1,186.50$357.69$1,544.19$76,012.34
245Feb 2040$1,192.00$352.19$1,544.19$74,820.34
246Mar 2040$1,197.52$346.67$1,544.19$73,622.82
247Apr 2040$1,203.07$341.12$1,544.19$72,419.75
248May 2040$1,208.65$335.54$1,544.19$71,211.10
249Jun 2040$1,214.25$329.94$1,544.19$69,996.85
250Jul 2040$1,219.87$324.32$1,544.19$68,776.98
251Aug 2040$1,225.52$318.67$1,544.19$67,551.46
252Sep 2040$1,231.20$312.99$1,544.19$66,320.26
253Oct 2040$1,236.91$307.28$1,544.19$65,083.35
254Nov 2040$1,242.64$301.55$1,544.19$63,840.71
255Dec 2040$1,248.39$295.80$1,544.19$62,592.32
2040 Total$14,606.52$3,923.76$18,530.28
256Jan 2041$1,254.18$290.01$1,544.19$61,338.14
257Feb 2041$1,259.99$284.20$1,544.19$60,078.15
258Mar 2041$1,265.83$278.36$1,544.19$58,812.32
259Apr 2041$1,271.69$272.50$1,544.19$57,540.63
260May 2041$1,277.59$266.60$1,544.19$56,263.04
261Jun 2041$1,283.50$260.69$1,544.19$54,979.54
262Jul 2041$1,289.45$254.74$1,544.19$53,690.09
263Aug 2041$1,295.43$248.76$1,544.19$52,394.66
264Sep 2041$1,301.43$242.76$1,544.19$51,093.23
265Oct 2041$1,307.46$236.73$1,544.19$49,785.77
266Nov 2041$1,313.52$230.67$1,544.19$48,472.25
267Dec 2041$1,319.60$224.59$1,544.19$47,152.65
2041 Total$15,439.67$3,090.61$18,530.28
268Jan 2042$1,325.72$218.47$1,544.19$45,826.93
269Feb 2042$1,331.86$212.33$1,544.19$44,495.07
270Mar 2042$1,338.03$206.16$1,544.19$43,157.04
271Apr 2042$1,344.23$199.96$1,544.19$41,812.81
272May 2042$1,350.46$193.73$1,544.19$40,462.35
273Jun 2042$1,356.71$187.48$1,544.19$39,105.64
274Jul 2042$1,363.00$181.19$1,544.19$37,742.64
275Aug 2042$1,369.32$174.87$1,544.19$36,373.32
276Sep 2042$1,375.66$168.53$1,544.19$34,997.66
277Oct 2042$1,382.03$162.16$1,544.19$33,615.63
278Nov 2042$1,388.44$155.75$1,544.19$32,227.19
279Dec 2042$1,394.87$149.32$1,544.19$30,832.32
2042 Total$16,320.33$2,209.95$18,530.28
280Jan 2043$1,401.33$142.86$1,544.19$29,430.99
281Feb 2043$1,407.83$136.36$1,544.19$28,023.16
282Mar 2043$1,414.35$129.84$1,544.19$26,608.81
283Apr 2043$1,420.90$123.29$1,544.19$25,187.91
284May 2043$1,427.49$116.70$1,544.19$23,760.42
285Jun 2043$1,434.10$110.09$1,544.19$22,326.32
286Jul 2043$1,440.74$103.45$1,544.19$20,885.58
287Aug 2043$1,447.42$96.77$1,544.19$19,438.16
288Sep 2043$1,454.13$90.06$1,544.19$17,984.03
289Oct 2043$1,460.86$83.33$1,544.19$16,523.17
290Nov 2043$1,467.63$76.56$1,544.19$15,055.54
291Dec 2043$1,474.43$69.76$1,544.19$13,581.11
2043 Total$17,251.21$1,279.07$18,530.28
292Jan 2044$1,481.26$62.93$1,544.19$12,099.85
293Feb 2044$1,488.13$56.06$1,544.19$10,611.72
294Mar 2044$1,495.02$49.17$1,544.19$9,116.70
295Apr 2044$1,501.95$42.24$1,544.19$7,614.75
296May 2044$1,508.91$35.28$1,544.19$6,105.84
297Jun 2044$1,515.90$28.29$1,544.19$4,589.94
298Jul 2044$1,522.92$21.27$1,544.19$3,067.02
299Aug 2044$1,529.98$14.21$1,544.19$1,537.04
300Sep 2044$1,537.04$7.12$1,544.16$0.00
2044 Total$13,581.11$316.57$13,897.68
Compare your product with the big 4 banks, or add more products to compare
As seen on