Accelerate Red Plus Investment Loan (Amounts < $1.75m, LVR 70%-75%) from Resimac

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
5.84%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,460
Number of Repayments
300
Total Interest Paid
$138,000
Total repayments
$438,000
DatePrincipleInterestPaymentBalance
1Dec 2019$443.67$1,460.00$1,903.67$299,556.33
2019 Total$443.67$1,460$1,903.67
2Jan 2020$445.83$1,457.84$1,903.67$299,110.50
3Feb 2020$448.00$1,455.67$1,903.67$298,662.50
4Mar 2020$450.18$1,453.49$1,903.67$298,212.32
5Apr 2020$452.37$1,451.30$1,903.67$297,759.95
6May 2020$454.57$1,449.10$1,903.67$297,305.38
7Jun 2020$456.78$1,446.89$1,903.67$296,848.60
8Jul 2020$459.01$1,444.66$1,903.67$296,389.59
9Aug 2020$461.24$1,442.43$1,903.67$295,928.35
10Sep 2020$463.49$1,440.18$1,903.67$295,464.86
11Oct 2020$465.74$1,437.93$1,903.67$294,999.12
12Nov 2020$468.01$1,435.66$1,903.67$294,531.11
13Dec 2020$470.29$1,433.38$1,903.67$294,060.82
2020 Total$5,495.51$17,348.53$22,844.04
14Jan 2021$472.57$1,431.10$1,903.67$293,588.25
15Feb 2021$474.87$1,428.80$1,903.67$293,113.38
16Mar 2021$477.18$1,426.49$1,903.67$292,636.20
17Apr 2021$479.51$1,424.16$1,903.67$292,156.69
18May 2021$481.84$1,421.83$1,903.67$291,674.85
19Jun 2021$484.19$1,419.48$1,903.67$291,190.66
20Jul 2021$486.54$1,417.13$1,903.67$290,704.12
21Aug 2021$488.91$1,414.76$1,903.67$290,215.21
22Sep 2021$491.29$1,412.38$1,903.67$289,723.92
23Oct 2021$493.68$1,409.99$1,903.67$289,230.24
24Nov 2021$496.08$1,407.59$1,903.67$288,734.16
25Dec 2021$498.50$1,405.17$1,903.67$288,235.66
2021 Total$5,825.16$17,018.88$22,844.04
26Jan 2022$500.92$1,402.75$1,903.67$287,734.74
27Feb 2022$503.36$1,400.31$1,903.67$287,231.38
28Mar 2022$505.81$1,397.86$1,903.67$286,725.57
29Apr 2022$508.27$1,395.40$1,903.67$286,217.30
30May 2022$510.75$1,392.92$1,903.67$285,706.55
31Jun 2022$513.23$1,390.44$1,903.67$285,193.32
32Jul 2022$515.73$1,387.94$1,903.67$284,677.59
33Aug 2022$518.24$1,385.43$1,903.67$284,159.35
34Sep 2022$520.76$1,382.91$1,903.67$283,638.59
35Oct 2022$523.30$1,380.37$1,903.67$283,115.29
36Nov 2022$525.84$1,377.83$1,903.67$282,589.45
37Dec 2022$528.40$1,375.27$1,903.67$282,061.05
2022 Total$6,174.61$16,669.43$22,844.04
38Jan 2023$530.97$1,372.70$1,903.67$281,530.08
39Feb 2023$533.56$1,370.11$1,903.67$280,996.52
40Mar 2023$536.15$1,367.52$1,903.67$280,460.37
41Apr 2023$538.76$1,364.91$1,903.67$279,921.61
42May 2023$541.38$1,362.29$1,903.67$279,380.23
43Jun 2023$544.02$1,359.65$1,903.67$278,836.21
44Jul 2023$546.67$1,357.00$1,903.67$278,289.54
45Aug 2023$549.33$1,354.34$1,903.67$277,740.21
46Sep 2023$552.00$1,351.67$1,903.67$277,188.21
47Oct 2023$554.69$1,348.98$1,903.67$276,633.52
48Nov 2023$557.39$1,346.28$1,903.67$276,076.13
49Dec 2023$560.10$1,343.57$1,903.67$275,516.03
2023 Total$6,545.02$16,299.02$22,844.04
50Jan 2024$562.83$1,340.84$1,903.67$274,953.20
51Feb 2024$565.56$1,338.11$1,903.67$274,387.64
52Mar 2024$568.32$1,335.35$1,903.67$273,819.32
53Apr 2024$571.08$1,332.59$1,903.67$273,248.24
54May 2024$573.86$1,329.81$1,903.67$272,674.38
55Jun 2024$576.65$1,327.02$1,903.67$272,097.73
56Jul 2024$579.46$1,324.21$1,903.67$271,518.27
57Aug 2024$582.28$1,321.39$1,903.67$270,935.99
58Sep 2024$585.11$1,318.56$1,903.67$270,350.88
59Oct 2024$587.96$1,315.71$1,903.67$269,762.92
60Nov 2024$590.82$1,312.85$1,903.67$269,172.10
61Dec 2024$593.70$1,309.97$1,903.67$268,578.40
2024 Total$6,937.63$15,906.41$22,844.04
62Jan 2025$596.59$1,307.08$1,903.67$267,981.81
63Feb 2025$599.49$1,304.18$1,903.67$267,382.32
64Mar 2025$602.41$1,301.26$1,903.67$266,779.91
65Apr 2025$605.34$1,298.33$1,903.67$266,174.57
66May 2025$608.29$1,295.38$1,903.67$265,566.28
67Jun 2025$611.25$1,292.42$1,903.67$264,955.03
68Jul 2025$614.22$1,289.45$1,903.67$264,340.81
69Aug 2025$617.21$1,286.46$1,903.67$263,723.60
70Sep 2025$620.22$1,283.45$1,903.67$263,103.38
71Oct 2025$623.23$1,280.44$1,903.67$262,480.15
72Nov 2025$626.27$1,277.40$1,903.67$261,853.88
73Dec 2025$629.31$1,274.36$1,903.67$261,224.57
2025 Total$7,353.83$15,490.21$22,844.04
74Jan 2026$632.38$1,271.29$1,903.67$260,592.19
75Feb 2026$635.45$1,268.22$1,903.67$259,956.74
76Mar 2026$638.55$1,265.12$1,903.67$259,318.19
77Apr 2026$641.65$1,262.02$1,903.67$258,676.54
78May 2026$644.78$1,258.89$1,903.67$258,031.76
79Jun 2026$647.92$1,255.75$1,903.67$257,383.84
80Jul 2026$651.07$1,252.60$1,903.67$256,732.77
81Aug 2026$654.24$1,249.43$1,903.67$256,078.53
82Sep 2026$657.42$1,246.25$1,903.67$255,421.11
83Oct 2026$660.62$1,243.05$1,903.67$254,760.49
84Nov 2026$663.84$1,239.83$1,903.67$254,096.65
85Dec 2026$667.07$1,236.60$1,903.67$253,429.58
2026 Total$7,794.99$15,049.05$22,844.04
86Jan 2027$670.31$1,233.36$1,903.67$252,759.27
87Feb 2027$673.57$1,230.10$1,903.67$252,085.70
88Mar 2027$676.85$1,226.82$1,903.67$251,408.85
89Apr 2027$680.15$1,223.52$1,903.67$250,728.70
90May 2027$683.46$1,220.21$1,903.67$250,045.24
91Jun 2027$686.78$1,216.89$1,903.67$249,358.46
92Jul 2027$690.13$1,213.54$1,903.67$248,668.33
93Aug 2027$693.48$1,210.19$1,903.67$247,974.85
94Sep 2027$696.86$1,206.81$1,903.67$247,277.99
95Oct 2027$700.25$1,203.42$1,903.67$246,577.74
96Nov 2027$703.66$1,200.01$1,903.67$245,874.08
97Dec 2027$707.08$1,196.59$1,903.67$245,167.00
2027 Total$8,262.58$14,581.46$22,844.04
98Jan 2028$710.52$1,193.15$1,903.67$244,456.48
99Feb 2028$713.98$1,189.69$1,903.67$243,742.50
100Mar 2028$717.46$1,186.21$1,903.67$243,025.04
101Apr 2028$720.95$1,182.72$1,903.67$242,304.09
102May 2028$724.46$1,179.21$1,903.67$241,579.63
103Jun 2028$727.98$1,175.69$1,903.67$240,851.65
104Jul 2028$731.53$1,172.14$1,903.67$240,120.12
105Aug 2028$735.09$1,168.58$1,903.67$239,385.03
106Sep 2028$738.66$1,165.01$1,903.67$238,646.37
107Oct 2028$742.26$1,161.41$1,903.67$237,904.11
108Nov 2028$745.87$1,157.80$1,903.67$237,158.24
109Dec 2028$749.50$1,154.17$1,903.67$236,408.74
2028 Total$8,758.26$14,085.78$22,844.04
110Jan 2029$753.15$1,150.52$1,903.67$235,655.59
111Feb 2029$756.81$1,146.86$1,903.67$234,898.78
112Mar 2029$760.50$1,143.17$1,903.67$234,138.28
113Apr 2029$764.20$1,139.47$1,903.67$233,374.08
114May 2029$767.92$1,135.75$1,903.67$232,606.16
115Jun 2029$771.65$1,132.02$1,903.67$231,834.51
116Jul 2029$775.41$1,128.26$1,903.67$231,059.10
117Aug 2029$779.18$1,124.49$1,903.67$230,279.92
118Sep 2029$782.97$1,120.70$1,903.67$229,496.95
119Oct 2029$786.78$1,116.89$1,903.67$228,710.17
120Nov 2029$790.61$1,113.06$1,903.67$227,919.56
121Dec 2029$794.46$1,109.21$1,903.67$227,125.10
2029 Total$9,283.64$13,560.4$22,844.04
122Jan 2030$798.33$1,105.34$1,903.67$226,326.77
123Feb 2030$802.21$1,101.46$1,903.67$225,524.56
124Mar 2030$806.12$1,097.55$1,903.67$224,718.44
125Apr 2030$810.04$1,093.63$1,903.67$223,908.40
126May 2030$813.98$1,089.69$1,903.67$223,094.42
127Jun 2030$817.94$1,085.73$1,903.67$222,276.48
128Jul 2030$821.92$1,081.75$1,903.67$221,454.56
129Aug 2030$825.92$1,077.75$1,903.67$220,628.64
130Sep 2030$829.94$1,073.73$1,903.67$219,798.70
131Oct 2030$833.98$1,069.69$1,903.67$218,964.72
132Nov 2030$838.04$1,065.63$1,903.67$218,126.68
133Dec 2030$842.12$1,061.55$1,903.67$217,284.56
2030 Total$9,840.54$13,003.5$22,844.04
134Jan 2031$846.22$1,057.45$1,903.67$216,438.34
135Feb 2031$850.34$1,053.33$1,903.67$215,588.00
136Mar 2031$854.48$1,049.19$1,903.67$214,733.52
137Apr 2031$858.63$1,045.04$1,903.67$213,874.89
138May 2031$862.81$1,040.86$1,903.67$213,012.08
139Jun 2031$867.01$1,036.66$1,903.67$212,145.07
140Jul 2031$871.23$1,032.44$1,903.67$211,273.84
141Aug 2031$875.47$1,028.20$1,903.67$210,398.37
142Sep 2031$879.73$1,023.94$1,903.67$209,518.64
143Oct 2031$884.01$1,019.66$1,903.67$208,634.63
144Nov 2031$888.31$1,015.36$1,903.67$207,746.32
145Dec 2031$892.64$1,011.03$1,903.67$206,853.68
2031 Total$10,430.88$12,413.16$22,844.04
146Jan 2032$896.98$1,006.69$1,903.67$205,956.70
147Feb 2032$901.35$1,002.32$1,903.67$205,055.35
148Mar 2032$905.73$997.94$1,903.67$204,149.62
149Apr 2032$910.14$993.53$1,903.67$203,239.48
150May 2032$914.57$989.10$1,903.67$202,324.91
151Jun 2032$919.02$984.65$1,903.67$201,405.89
152Jul 2032$923.49$980.18$1,903.67$200,482.40
153Aug 2032$927.99$975.68$1,903.67$199,554.41
154Sep 2032$932.51$971.16$1,903.67$198,621.90
155Oct 2032$937.04$966.63$1,903.67$197,684.86
156Nov 2032$941.60$962.07$1,903.67$196,743.26
157Dec 2032$946.19$957.48$1,903.67$195,797.07
2032 Total$11,056.61$11,787.43$22,844.04
158Jan 2033$950.79$952.88$1,903.67$194,846.28
159Feb 2033$955.42$948.25$1,903.67$193,890.86
160Mar 2033$960.07$943.60$1,903.67$192,930.79
161Apr 2033$964.74$938.93$1,903.67$191,966.05
162May 2033$969.44$934.23$1,903.67$190,996.61
163Jun 2033$974.15$929.52$1,903.67$190,022.46
164Jul 2033$978.89$924.78$1,903.67$189,043.57
165Aug 2033$983.66$920.01$1,903.67$188,059.91
166Sep 2033$988.45$915.22$1,903.67$187,071.46
167Oct 2033$993.26$910.41$1,903.67$186,078.20
168Nov 2033$998.09$905.58$1,903.67$185,080.11
169Dec 2033$1,002.95$900.72$1,903.67$184,077.16
2033 Total$11,719.91$11,124.13$22,844.04
170Jan 2034$1,007.83$895.84$1,903.67$183,069.33
171Feb 2034$1,012.73$890.94$1,903.67$182,056.60
172Mar 2034$1,017.66$886.01$1,903.67$181,038.94
173Apr 2034$1,022.61$881.06$1,903.67$180,016.33
174May 2034$1,027.59$876.08$1,903.67$178,988.74
175Jun 2034$1,032.59$871.08$1,903.67$177,956.15
176Jul 2034$1,037.62$866.05$1,903.67$176,918.53
177Aug 2034$1,042.67$861.00$1,903.67$175,875.86
178Sep 2034$1,047.74$855.93$1,903.67$174,828.12
179Oct 2034$1,052.84$850.83$1,903.67$173,775.28
180Nov 2034$1,057.96$845.71$1,903.67$172,717.32
181Dec 2034$1,063.11$840.56$1,903.67$171,654.21
2034 Total$12,422.95$10,421.09$22,844.04
182Jan 2035$1,068.29$835.38$1,903.67$170,585.92
183Feb 2035$1,073.49$830.18$1,903.67$169,512.43
184Mar 2035$1,078.71$824.96$1,903.67$168,433.72
185Apr 2035$1,083.96$819.71$1,903.67$167,349.76
186May 2035$1,089.23$814.44$1,903.67$166,260.53
187Jun 2035$1,094.54$809.13$1,903.67$165,165.99
188Jul 2035$1,099.86$803.81$1,903.67$164,066.13
189Aug 2035$1,105.21$798.46$1,903.67$162,960.92
190Sep 2035$1,110.59$793.08$1,903.67$161,850.33
191Oct 2035$1,116.00$787.67$1,903.67$160,734.33
192Nov 2035$1,121.43$782.24$1,903.67$159,612.90
193Dec 2035$1,126.89$776.78$1,903.67$158,486.01
2035 Total$13,168.2$9,675.84$22,844.04
194Jan 2036$1,132.37$771.30$1,903.67$157,353.64
195Feb 2036$1,137.88$765.79$1,903.67$156,215.76
196Mar 2036$1,143.42$760.25$1,903.67$155,072.34
197Apr 2036$1,148.98$754.69$1,903.67$153,923.36
198May 2036$1,154.58$749.09$1,903.67$152,768.78
199Jun 2036$1,160.20$743.47$1,903.67$151,608.58
200Jul 2036$1,165.84$737.83$1,903.67$150,442.74
201Aug 2036$1,171.52$732.15$1,903.67$149,271.22
202Sep 2036$1,177.22$726.45$1,903.67$148,094.00
203Oct 2036$1,182.95$720.72$1,903.67$146,911.05
204Nov 2036$1,188.70$714.97$1,903.67$145,722.35
205Dec 2036$1,194.49$709.18$1,903.67$144,527.86
2036 Total$13,958.15$8,885.89$22,844.04
206Jan 2037$1,200.30$703.37$1,903.67$143,327.56
207Feb 2037$1,206.14$697.53$1,903.67$142,121.42
208Mar 2037$1,212.01$691.66$1,903.67$140,909.41
209Apr 2037$1,217.91$685.76$1,903.67$139,691.50
210May 2037$1,223.84$679.83$1,903.67$138,467.66
211Jun 2037$1,229.79$673.88$1,903.67$137,237.87
212Jul 2037$1,235.78$667.89$1,903.67$136,002.09
213Aug 2037$1,241.79$661.88$1,903.67$134,760.30
214Sep 2037$1,247.84$655.83$1,903.67$133,512.46
215Oct 2037$1,253.91$649.76$1,903.67$132,258.55
216Nov 2037$1,260.01$643.66$1,903.67$130,998.54
217Dec 2037$1,266.14$637.53$1,903.67$129,732.40
2037 Total$14,795.46$8,048.58$22,844.04
218Jan 2038$1,272.31$631.36$1,903.67$128,460.09
219Feb 2038$1,278.50$625.17$1,903.67$127,181.59
220Mar 2038$1,284.72$618.95$1,903.67$125,896.87
221Apr 2038$1,290.97$612.70$1,903.67$124,605.90
222May 2038$1,297.25$606.42$1,903.67$123,308.65
223Jun 2038$1,303.57$600.10$1,903.67$122,005.08
224Jul 2038$1,309.91$593.76$1,903.67$120,695.17
225Aug 2038$1,316.29$587.38$1,903.67$119,378.88
226Sep 2038$1,322.69$580.98$1,903.67$118,056.19
227Oct 2038$1,329.13$574.54$1,903.67$116,727.06
228Nov 2038$1,335.60$568.07$1,903.67$115,391.46
229Dec 2038$1,342.10$561.57$1,903.67$114,049.36
2038 Total$15,683.04$7,161$22,844.04
230Jan 2039$1,348.63$555.04$1,903.67$112,700.73
231Feb 2039$1,355.19$548.48$1,903.67$111,345.54
232Mar 2039$1,361.79$541.88$1,903.67$109,983.75
233Apr 2039$1,368.42$535.25$1,903.67$108,615.33
234May 2039$1,375.08$528.59$1,903.67$107,240.25
235Jun 2039$1,381.77$521.90$1,903.67$105,858.48
236Jul 2039$1,388.49$515.18$1,903.67$104,469.99
237Aug 2039$1,395.25$508.42$1,903.67$103,074.74
238Sep 2039$1,402.04$501.63$1,903.67$101,672.70
239Oct 2039$1,408.86$494.81$1,903.67$100,263.84
240Nov 2039$1,415.72$487.95$1,903.67$98,848.12
241Dec 2039$1,422.61$481.06$1,903.67$97,425.51
2039 Total$16,623.85$6,220.19$22,844.04
242Jan 2040$1,429.53$474.14$1,903.67$95,995.98
243Feb 2040$1,436.49$467.18$1,903.67$94,559.49
244Mar 2040$1,443.48$460.19$1,903.67$93,116.01
245Apr 2040$1,450.51$453.16$1,903.67$91,665.50
246May 2040$1,457.56$446.11$1,903.67$90,207.94
247Jun 2040$1,464.66$439.01$1,903.67$88,743.28
248Jul 2040$1,471.79$431.88$1,903.67$87,271.49
249Aug 2040$1,478.95$424.72$1,903.67$85,792.54
250Sep 2040$1,486.15$417.52$1,903.67$84,306.39
251Oct 2040$1,493.38$410.29$1,903.67$82,813.01
252Nov 2040$1,500.65$403.02$1,903.67$81,312.36
253Dec 2040$1,507.95$395.72$1,903.67$79,804.41
2040 Total$17,621.1$5,222.94$22,844.04
254Jan 2041$1,515.29$388.38$1,903.67$78,289.12
255Feb 2041$1,522.66$381.01$1,903.67$76,766.46
256Mar 2041$1,530.07$373.60$1,903.67$75,236.39
257Apr 2041$1,537.52$366.15$1,903.67$73,698.87
258May 2041$1,545.00$358.67$1,903.67$72,153.87
259Jun 2041$1,552.52$351.15$1,903.67$70,601.35
260Jul 2041$1,560.08$343.59$1,903.67$69,041.27
261Aug 2041$1,567.67$336.00$1,903.67$67,473.60
262Sep 2041$1,575.30$328.37$1,903.67$65,898.30
263Oct 2041$1,582.96$320.71$1,903.67$64,315.34
264Nov 2041$1,590.67$313.00$1,903.67$62,724.67
265Dec 2041$1,598.41$305.26$1,903.67$61,126.26
2041 Total$18,678.15$4,165.89$22,844.04
266Jan 2042$1,606.19$297.48$1,903.67$59,520.07
267Feb 2042$1,614.01$289.66$1,903.67$57,906.06
268Mar 2042$1,621.86$281.81$1,903.67$56,284.20
269Apr 2042$1,629.75$273.92$1,903.67$54,654.45
270May 2042$1,637.69$265.98$1,903.67$53,016.76
271Jun 2042$1,645.66$258.01$1,903.67$51,371.10
272Jul 2042$1,653.66$250.01$1,903.67$49,717.44
273Aug 2042$1,661.71$241.96$1,903.67$48,055.73
274Sep 2042$1,669.80$233.87$1,903.67$46,385.93
275Oct 2042$1,677.93$225.74$1,903.67$44,708.00
276Nov 2042$1,686.09$217.58$1,903.67$43,021.91
277Dec 2042$1,694.30$209.37$1,903.67$41,327.61
2042 Total$19,798.65$3,045.39$22,844.04
278Jan 2043$1,702.54$201.13$1,903.67$39,625.07
279Feb 2043$1,710.83$192.84$1,903.67$37,914.24
280Mar 2043$1,719.15$184.52$1,903.67$36,195.09
281Apr 2043$1,727.52$176.15$1,903.67$34,467.57
282May 2043$1,735.93$167.74$1,903.67$32,731.64
283Jun 2043$1,744.38$159.29$1,903.67$30,987.26
284Jul 2043$1,752.87$150.80$1,903.67$29,234.39
285Aug 2043$1,761.40$142.27$1,903.67$27,472.99
286Sep 2043$1,769.97$133.70$1,903.67$25,703.02
287Oct 2043$1,778.58$125.09$1,903.67$23,924.44
288Nov 2043$1,787.24$116.43$1,903.67$22,137.20
289Dec 2043$1,795.94$107.73$1,903.67$20,341.26
2043 Total$20,986.35$1,857.69$22,844.04
290Jan 2044$1,804.68$98.99$1,903.67$18,536.58
291Feb 2044$1,813.46$90.21$1,903.67$16,723.12
292Mar 2044$1,822.28$81.39$1,903.67$14,900.84
293Apr 2044$1,831.15$72.52$1,903.67$13,069.69
294May 2044$1,840.06$63.61$1,903.67$11,229.63
295Jun 2044$1,849.02$54.65$1,903.67$9,380.61
296Jul 2044$1,858.02$45.65$1,903.67$7,522.59
297Aug 2044$1,867.06$36.61$1,903.67$5,655.53
298Sep 2044$1,876.15$27.52$1,903.67$3,779.38
299Oct 2044$1,885.28$18.39$1,903.67$1,894.10
300Nov 2044$1,894.10$9.22$1,903.32$0.00
2044 Total$20,341.26$598.76$20,940.02
Compare your product with the big 4 banks, or add more products to compare
As seen on