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
$250,000
Advertised rate
5.84%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,217
Number of Repayments
300
Total Interest Paid
$115,100
Total repayments
$365,100
DatePrincipleInterestPaymentBalance
1Dec 2019$369.72$1,216.67$1,586.39$249,630.28
2019 Total$369.72$1,216.67$1,586.39
2Jan 2020$371.52$1,214.87$1,586.39$249,258.76
3Feb 2020$373.33$1,213.06$1,586.39$248,885.43
4Mar 2020$375.15$1,211.24$1,586.39$248,510.28
5Apr 2020$376.97$1,209.42$1,586.39$248,133.31
6May 2020$378.81$1,207.58$1,586.39$247,754.50
7Jun 2020$380.65$1,205.74$1,586.39$247,373.85
8Jul 2020$382.50$1,203.89$1,586.39$246,991.35
9Aug 2020$384.37$1,202.02$1,586.39$246,606.98
10Sep 2020$386.24$1,200.15$1,586.39$246,220.74
11Oct 2020$388.12$1,198.27$1,586.39$245,832.62
12Nov 2020$390.00$1,196.39$1,586.39$245,442.62
13Dec 2020$391.90$1,194.49$1,586.39$245,050.72
2020 Total$4,579.56$14,457.12$19,036.68
14Jan 2021$393.81$1,192.58$1,586.39$244,656.91
15Feb 2021$395.73$1,190.66$1,586.39$244,261.18
16Mar 2021$397.65$1,188.74$1,586.39$243,863.53
17Apr 2021$399.59$1,186.80$1,586.39$243,463.94
18May 2021$401.53$1,184.86$1,586.39$243,062.41
19Jun 2021$403.49$1,182.90$1,586.39$242,658.92
20Jul 2021$405.45$1,180.94$1,586.39$242,253.47
21Aug 2021$407.42$1,178.97$1,586.39$241,846.05
22Sep 2021$409.41$1,176.98$1,586.39$241,436.64
23Oct 2021$411.40$1,174.99$1,586.39$241,025.24
24Nov 2021$413.40$1,172.99$1,586.39$240,611.84
25Dec 2021$415.41$1,170.98$1,586.39$240,196.43
2021 Total$4,854.29$14,182.39$19,036.68
26Jan 2022$417.43$1,168.96$1,586.39$239,779.00
27Feb 2022$419.47$1,166.92$1,586.39$239,359.53
28Mar 2022$421.51$1,164.88$1,586.39$238,938.02
29Apr 2022$423.56$1,162.83$1,586.39$238,514.46
30May 2022$425.62$1,160.77$1,586.39$238,088.84
31Jun 2022$427.69$1,158.70$1,586.39$237,661.15
32Jul 2022$429.77$1,156.62$1,586.39$237,231.38
33Aug 2022$431.86$1,154.53$1,586.39$236,799.52
34Sep 2022$433.97$1,152.42$1,586.39$236,365.55
35Oct 2022$436.08$1,150.31$1,586.39$235,929.47
36Nov 2022$438.20$1,148.19$1,586.39$235,491.27
37Dec 2022$440.33$1,146.06$1,586.39$235,050.94
2022 Total$5,145.49$13,891.19$19,036.68
38Jan 2023$442.48$1,143.91$1,586.39$234,608.46
39Feb 2023$444.63$1,141.76$1,586.39$234,163.83
40Mar 2023$446.79$1,139.60$1,586.39$233,717.04
41Apr 2023$448.97$1,137.42$1,586.39$233,268.07
42May 2023$451.15$1,135.24$1,586.39$232,816.92
43Jun 2023$453.35$1,133.04$1,586.39$232,363.57
44Jul 2023$455.55$1,130.84$1,586.39$231,908.02
45Aug 2023$457.77$1,128.62$1,586.39$231,450.25
46Sep 2023$460.00$1,126.39$1,586.39$230,990.25
47Oct 2023$462.24$1,124.15$1,586.39$230,528.01
48Nov 2023$464.49$1,121.90$1,586.39$230,063.52
49Dec 2023$466.75$1,119.64$1,586.39$229,596.77
2023 Total$5,454.17$13,582.51$19,036.68
50Jan 2024$469.02$1,117.37$1,586.39$229,127.75
51Feb 2024$471.30$1,115.09$1,586.39$228,656.45
52Mar 2024$473.60$1,112.79$1,586.39$228,182.85
53Apr 2024$475.90$1,110.49$1,586.39$227,706.95
54May 2024$478.22$1,108.17$1,586.39$227,228.73
55Jun 2024$480.54$1,105.85$1,586.39$226,748.19
56Jul 2024$482.88$1,103.51$1,586.39$226,265.31
57Aug 2024$485.23$1,101.16$1,586.39$225,780.08
58Sep 2024$487.59$1,098.80$1,586.39$225,292.49
59Oct 2024$489.97$1,096.42$1,586.39$224,802.52
60Nov 2024$492.35$1,094.04$1,586.39$224,310.17
61Dec 2024$494.75$1,091.64$1,586.39$223,815.42
2024 Total$5,781.35$13,255.33$19,036.68
62Jan 2025$497.15$1,089.24$1,586.39$223,318.27
63Feb 2025$499.57$1,086.82$1,586.39$222,818.70
64Mar 2025$502.01$1,084.38$1,586.39$222,316.69
65Apr 2025$504.45$1,081.94$1,586.39$221,812.24
66May 2025$506.90$1,079.49$1,586.39$221,305.34
67Jun 2025$509.37$1,077.02$1,586.39$220,795.97
68Jul 2025$511.85$1,074.54$1,586.39$220,284.12
69Aug 2025$514.34$1,072.05$1,586.39$219,769.78
70Sep 2025$516.84$1,069.55$1,586.39$219,252.94
71Oct 2025$519.36$1,067.03$1,586.39$218,733.58
72Nov 2025$521.89$1,064.50$1,586.39$218,211.69
73Dec 2025$524.43$1,061.96$1,586.39$217,687.26
2025 Total$6,128.16$12,908.52$19,036.68
74Jan 2026$526.98$1,059.41$1,586.39$217,160.28
75Feb 2026$529.54$1,056.85$1,586.39$216,630.74
76Mar 2026$532.12$1,054.27$1,586.39$216,098.62
77Apr 2026$534.71$1,051.68$1,586.39$215,563.91
78May 2026$537.31$1,049.08$1,586.39$215,026.60
79Jun 2026$539.93$1,046.46$1,586.39$214,486.67
80Jul 2026$542.55$1,043.84$1,586.39$213,944.12
81Aug 2026$545.20$1,041.19$1,586.39$213,398.92
82Sep 2026$547.85$1,038.54$1,586.39$212,851.07
83Oct 2026$550.51$1,035.88$1,586.39$212,300.56
84Nov 2026$553.19$1,033.20$1,586.39$211,747.37
85Dec 2026$555.89$1,030.50$1,586.39$211,191.48
2026 Total$6,495.78$12,540.9$19,036.68
86Jan 2027$558.59$1,027.80$1,586.39$210,632.89
87Feb 2027$561.31$1,025.08$1,586.39$210,071.58
88Mar 2027$564.04$1,022.35$1,586.39$209,507.54
89Apr 2027$566.79$1,019.60$1,586.39$208,940.75
90May 2027$569.55$1,016.84$1,586.39$208,371.20
91Jun 2027$572.32$1,014.07$1,586.39$207,798.88
92Jul 2027$575.10$1,011.29$1,586.39$207,223.78
93Aug 2027$577.90$1,008.49$1,586.39$206,645.88
94Sep 2027$580.71$1,005.68$1,586.39$206,065.17
95Oct 2027$583.54$1,002.85$1,586.39$205,481.63
96Nov 2027$586.38$1,000.01$1,586.39$204,895.25
97Dec 2027$589.23$997.16$1,586.39$204,306.02
2027 Total$6,885.46$12,151.22$19,036.68
98Jan 2028$592.10$994.29$1,586.39$203,713.92
99Feb 2028$594.98$991.41$1,586.39$203,118.94
100Mar 2028$597.88$988.51$1,586.39$202,521.06
101Apr 2028$600.79$985.60$1,586.39$201,920.27
102May 2028$603.71$982.68$1,586.39$201,316.56
103Jun 2028$606.65$979.74$1,586.39$200,709.91
104Jul 2028$609.60$976.79$1,586.39$200,100.31
105Aug 2028$612.57$973.82$1,586.39$199,487.74
106Sep 2028$615.55$970.84$1,586.39$198,872.19
107Oct 2028$618.55$967.84$1,586.39$198,253.64
108Nov 2028$621.56$964.83$1,586.39$197,632.08
109Dec 2028$624.58$961.81$1,586.39$197,007.50
2028 Total$7,298.52$11,738.16$19,036.68
110Jan 2029$627.62$958.77$1,586.39$196,379.88
111Feb 2029$630.67$955.72$1,586.39$195,749.21
112Mar 2029$633.74$952.65$1,586.39$195,115.47
113Apr 2029$636.83$949.56$1,586.39$194,478.64
114May 2029$639.93$946.46$1,586.39$193,838.71
115Jun 2029$643.04$943.35$1,586.39$193,195.67
116Jul 2029$646.17$940.22$1,586.39$192,549.50
117Aug 2029$649.32$937.07$1,586.39$191,900.18
118Sep 2029$652.48$933.91$1,586.39$191,247.70
119Oct 2029$655.65$930.74$1,586.39$190,592.05
120Nov 2029$658.84$927.55$1,586.39$189,933.21
121Dec 2029$662.05$924.34$1,586.39$189,271.16
2029 Total$7,736.34$11,300.34$19,036.68
122Jan 2030$665.27$921.12$1,586.39$188,605.89
123Feb 2030$668.51$917.88$1,586.39$187,937.38
124Mar 2030$671.76$914.63$1,586.39$187,265.62
125Apr 2030$675.03$911.36$1,586.39$186,590.59
126May 2030$678.32$908.07$1,586.39$185,912.27
127Jun 2030$681.62$904.77$1,586.39$185,230.65
128Jul 2030$684.93$901.46$1,586.39$184,545.72
129Aug 2030$688.27$898.12$1,586.39$183,857.45
130Sep 2030$691.62$894.77$1,586.39$183,165.83
131Oct 2030$694.98$891.41$1,586.39$182,470.85
132Nov 2030$698.37$888.02$1,586.39$181,772.48
133Dec 2030$701.76$884.63$1,586.39$181,070.72
2030 Total$8,200.44$10,836.24$19,036.68
134Jan 2031$705.18$881.21$1,586.39$180,365.54
135Feb 2031$708.61$877.78$1,586.39$179,656.93
136Mar 2031$712.06$874.33$1,586.39$178,944.87
137Apr 2031$715.52$870.87$1,586.39$178,229.35
138May 2031$719.01$867.38$1,586.39$177,510.34
139Jun 2031$722.51$863.88$1,586.39$176,787.83
140Jul 2031$726.02$860.37$1,586.39$176,061.81
141Aug 2031$729.56$856.83$1,586.39$175,332.25
142Sep 2031$733.11$853.28$1,586.39$174,599.14
143Oct 2031$736.67$849.72$1,586.39$173,862.47
144Nov 2031$740.26$846.13$1,586.39$173,122.21
145Dec 2031$743.86$842.53$1,586.39$172,378.35
2031 Total$8,692.37$10,344.31$19,036.68
146Jan 2032$747.48$838.91$1,586.39$171,630.87
147Feb 2032$751.12$835.27$1,586.39$170,879.75
148Mar 2032$754.78$831.61$1,586.39$170,124.97
149Apr 2032$758.45$827.94$1,586.39$169,366.52
150May 2032$762.14$824.25$1,586.39$168,604.38
151Jun 2032$765.85$820.54$1,586.39$167,838.53
152Jul 2032$769.58$816.81$1,586.39$167,068.95
153Aug 2032$773.32$813.07$1,586.39$166,295.63
154Sep 2032$777.08$809.31$1,586.39$165,518.55
155Oct 2032$780.87$805.52$1,586.39$164,737.68
156Nov 2032$784.67$801.72$1,586.39$163,953.01
157Dec 2032$788.49$797.90$1,586.39$163,164.52
2032 Total$9,213.83$9,822.85$19,036.68
158Jan 2033$792.32$794.07$1,586.39$162,372.20
159Feb 2033$796.18$790.21$1,586.39$161,576.02
160Mar 2033$800.05$786.34$1,586.39$160,775.97
161Apr 2033$803.95$782.44$1,586.39$159,972.02
162May 2033$807.86$778.53$1,586.39$159,164.16
163Jun 2033$811.79$774.60$1,586.39$158,352.37
164Jul 2033$815.74$770.65$1,586.39$157,536.63
165Aug 2033$819.71$766.68$1,586.39$156,716.92
166Sep 2033$823.70$762.69$1,586.39$155,893.22
167Oct 2033$827.71$758.68$1,586.39$155,065.51
168Nov 2033$831.74$754.65$1,586.39$154,233.77
169Dec 2033$835.79$750.60$1,586.39$153,397.98
2033 Total$9,766.54$9,270.14$19,036.68
170Jan 2034$839.85$746.54$1,586.39$152,558.13
171Feb 2034$843.94$742.45$1,586.39$151,714.19
172Mar 2034$848.05$738.34$1,586.39$150,866.14
173Apr 2034$852.17$734.22$1,586.39$150,013.97
174May 2034$856.32$730.07$1,586.39$149,157.65
175Jun 2034$860.49$725.90$1,586.39$148,297.16
176Jul 2034$864.68$721.71$1,586.39$147,432.48
177Aug 2034$868.89$717.50$1,586.39$146,563.59
178Sep 2034$873.11$713.28$1,586.39$145,690.48
179Oct 2034$877.36$709.03$1,586.39$144,813.12
180Nov 2034$881.63$704.76$1,586.39$143,931.49
181Dec 2034$885.92$700.47$1,586.39$143,045.57
2034 Total$10,352.41$8,684.27$19,036.68
182Jan 2035$890.23$696.16$1,586.39$142,155.34
183Feb 2035$894.57$691.82$1,586.39$141,260.77
184Mar 2035$898.92$687.47$1,586.39$140,361.85
185Apr 2035$903.30$683.09$1,586.39$139,458.55
186May 2035$907.69$678.70$1,586.39$138,550.86
187Jun 2035$912.11$674.28$1,586.39$137,638.75
188Jul 2035$916.55$669.84$1,586.39$136,722.20
189Aug 2035$921.01$665.38$1,586.39$135,801.19
190Sep 2035$925.49$660.90$1,586.39$134,875.70
191Oct 2035$929.99$656.40$1,586.39$133,945.71
192Nov 2035$934.52$651.87$1,586.39$133,011.19
193Dec 2035$939.07$647.32$1,586.39$132,072.12
2035 Total$10,973.45$8,063.23$19,036.68
194Jan 2036$943.64$642.75$1,586.39$131,128.48
195Feb 2036$948.23$638.16$1,586.39$130,180.25
196Mar 2036$952.85$633.54$1,586.39$129,227.40
197Apr 2036$957.48$628.91$1,586.39$128,269.92
198May 2036$962.14$624.25$1,586.39$127,307.78
199Jun 2036$966.83$619.56$1,586.39$126,340.95
200Jul 2036$971.53$614.86$1,586.39$125,369.42
201Aug 2036$976.26$610.13$1,586.39$124,393.16
202Sep 2036$981.01$605.38$1,586.39$123,412.15
203Oct 2036$985.78$600.61$1,586.39$122,426.37
204Nov 2036$990.58$595.81$1,586.39$121,435.79
205Dec 2036$995.40$590.99$1,586.39$120,440.39
2036 Total$11,631.73$7,404.95$19,036.68
206Jan 2037$1,000.25$586.14$1,586.39$119,440.14
207Feb 2037$1,005.11$581.28$1,586.39$118,435.03
208Mar 2037$1,010.01$576.38$1,586.39$117,425.02
209Apr 2037$1,014.92$571.47$1,586.39$116,410.10
210May 2037$1,019.86$566.53$1,586.39$115,390.24
211Jun 2037$1,024.82$561.57$1,586.39$114,365.42
212Jul 2037$1,029.81$556.58$1,586.39$113,335.61
213Aug 2037$1,034.82$551.57$1,586.39$112,300.79
214Sep 2037$1,039.86$546.53$1,586.39$111,260.93
215Oct 2037$1,044.92$541.47$1,586.39$110,216.01
216Nov 2037$1,050.01$536.38$1,586.39$109,166.00
217Dec 2037$1,055.12$531.27$1,586.39$108,110.88
2037 Total$12,329.51$6,707.17$19,036.68
218Jan 2038$1,060.25$526.14$1,586.39$107,050.63
219Feb 2038$1,065.41$520.98$1,586.39$105,985.22
220Mar 2038$1,070.60$515.79$1,586.39$104,914.62
221Apr 2038$1,075.81$510.58$1,586.39$103,838.81
222May 2038$1,081.04$505.35$1,586.39$102,757.77
223Jun 2038$1,086.30$500.09$1,586.39$101,671.47
224Jul 2038$1,091.59$494.80$1,586.39$100,579.88
225Aug 2038$1,096.90$489.49$1,586.39$99,482.98
226Sep 2038$1,102.24$484.15$1,586.39$98,380.74
227Oct 2038$1,107.60$478.79$1,586.39$97,273.14
228Nov 2038$1,112.99$473.40$1,586.39$96,160.15
229Dec 2038$1,118.41$467.98$1,586.39$95,041.74
2038 Total$13,069.14$5,967.54$19,036.68
230Jan 2039$1,123.85$462.54$1,586.39$93,917.89
231Feb 2039$1,129.32$457.07$1,586.39$92,788.57
232Mar 2039$1,134.82$451.57$1,586.39$91,653.75
233Apr 2039$1,140.34$446.05$1,586.39$90,513.41
234May 2039$1,145.89$440.50$1,586.39$89,367.52
235Jun 2039$1,151.47$434.92$1,586.39$88,216.05
236Jul 2039$1,157.07$429.32$1,586.39$87,058.98
237Aug 2039$1,162.70$423.69$1,586.39$85,896.28
238Sep 2039$1,168.36$418.03$1,586.39$84,727.92
239Oct 2039$1,174.05$412.34$1,586.39$83,553.87
240Nov 2039$1,179.76$406.63$1,586.39$82,374.11
241Dec 2039$1,185.50$400.89$1,586.39$81,188.61
2039 Total$13,853.13$5,183.55$19,036.68
242Jan 2040$1,191.27$395.12$1,586.39$79,997.34
243Feb 2040$1,197.07$389.32$1,586.39$78,800.27
244Mar 2040$1,202.90$383.49$1,586.39$77,597.37
245Apr 2040$1,208.75$377.64$1,586.39$76,388.62
246May 2040$1,214.63$371.76$1,586.39$75,173.99
247Jun 2040$1,220.54$365.85$1,586.39$73,953.45
248Jul 2040$1,226.48$359.91$1,586.39$72,726.97
249Aug 2040$1,232.45$353.94$1,586.39$71,494.52
250Sep 2040$1,238.45$347.94$1,586.39$70,256.07
251Oct 2040$1,244.48$341.91$1,586.39$69,011.59
252Nov 2040$1,250.53$335.86$1,586.39$67,761.06
253Dec 2040$1,256.62$329.77$1,586.39$66,504.44
2040 Total$14,684.17$4,352.51$19,036.68
254Jan 2041$1,262.74$323.65$1,586.39$65,241.70
255Feb 2041$1,268.88$317.51$1,586.39$63,972.82
256Mar 2041$1,275.06$311.33$1,586.39$62,697.76
257Apr 2041$1,281.26$305.13$1,586.39$61,416.50
258May 2041$1,287.50$298.89$1,586.39$60,129.00
259Jun 2041$1,293.76$292.63$1,586.39$58,835.24
260Jul 2041$1,300.06$286.33$1,586.39$57,535.18
261Aug 2041$1,306.39$280.00$1,586.39$56,228.79
262Sep 2041$1,312.74$273.65$1,586.39$54,916.05
263Oct 2041$1,319.13$267.26$1,586.39$53,596.92
264Nov 2041$1,325.55$260.84$1,586.39$52,271.37
265Dec 2041$1,332.00$254.39$1,586.39$50,939.37
2041 Total$15,565.07$3,471.61$19,036.68
266Jan 2042$1,338.49$247.90$1,586.39$49,600.88
267Feb 2042$1,345.00$241.39$1,586.39$48,255.88
268Mar 2042$1,351.54$234.85$1,586.39$46,904.34
269Apr 2042$1,358.12$228.27$1,586.39$45,546.22
270May 2042$1,364.73$221.66$1,586.39$44,181.49
271Jun 2042$1,371.37$215.02$1,586.39$42,810.12
272Jul 2042$1,378.05$208.34$1,586.39$41,432.07
273Aug 2042$1,384.75$201.64$1,586.39$40,047.32
274Sep 2042$1,391.49$194.90$1,586.39$38,655.83
275Oct 2042$1,398.26$188.13$1,586.39$37,257.57
276Nov 2042$1,405.07$181.32$1,586.39$35,852.50
277Dec 2042$1,411.91$174.48$1,586.39$34,440.59
2042 Total$16,498.78$2,537.9$19,036.68
278Jan 2043$1,418.78$167.61$1,586.39$33,021.81
279Feb 2043$1,425.68$160.71$1,586.39$31,596.13
280Mar 2043$1,432.62$153.77$1,586.39$30,163.51
281Apr 2043$1,439.59$146.80$1,586.39$28,723.92
282May 2043$1,446.60$139.79$1,586.39$27,277.32
283Jun 2043$1,453.64$132.75$1,586.39$25,823.68
284Jul 2043$1,460.71$125.68$1,586.39$24,362.97
285Aug 2043$1,467.82$118.57$1,586.39$22,895.15
286Sep 2043$1,474.97$111.42$1,586.39$21,420.18
287Oct 2043$1,482.15$104.24$1,586.39$19,938.03
288Nov 2043$1,489.36$97.03$1,586.39$18,448.67
289Dec 2043$1,496.61$89.78$1,586.39$16,952.06
2043 Total$17,488.53$1,548.15$19,036.68
290Jan 2044$1,503.89$82.50$1,586.39$15,448.17
291Feb 2044$1,511.21$75.18$1,586.39$13,936.96
292Mar 2044$1,518.56$67.83$1,586.39$12,418.40
293Apr 2044$1,525.95$60.44$1,586.39$10,892.45
294May 2044$1,533.38$53.01$1,586.39$9,359.07
295Jun 2044$1,540.84$45.55$1,586.39$7,818.23
296Jul 2044$1,548.34$38.05$1,586.39$6,269.89
297Aug 2044$1,555.88$30.51$1,586.39$4,714.01
298Sep 2044$1,563.45$22.94$1,586.39$3,150.56
299Oct 2044$1,571.06$15.33$1,586.39$1,579.50
300Nov 2044$1,578.70$7.69$1,586.39$0.80
2044 Total$16,951.26$499.03$17,450.29
Compare your product with the big 4 banks, or add more products to compare
As seen on