Prime Home Loan - Flex (Principal and Interest) (LVR < 80%) from Resimac

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
3.21%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,213
Number of Repayments
300
Total Interest Paid
$113,900
Total repayments
$363,900
DatePrincipleInterestPaymentBalance
1Oct 2019$544.26$668.75$1,213.01$249,455.74
2Nov 2019$545.72$667.29$1,213.01$248,910.02
3Dec 2019$547.18$665.83$1,213.01$248,362.84
2019 Total$1,637.16$2,001.87$3,639.03
4Jan 2020$548.64$664.37$1,213.01$247,814.20
5Feb 2020$550.11$662.90$1,213.01$247,264.09
6Mar 2020$551.58$661.43$1,213.01$246,712.51
7Apr 2020$553.05$659.96$1,213.01$246,159.46
8May 2020$554.53$658.48$1,213.01$245,604.93
9Jun 2020$556.02$656.99$1,213.01$245,048.91
10Jul 2020$557.50$655.51$1,213.01$244,491.41
11Aug 2020$559.00$654.01$1,213.01$243,932.41
12Sep 2020$560.49$652.52$1,213.01$243,371.92
13Oct 2020$561.99$651.02$1,213.01$242,809.93
14Nov 2020$563.49$649.52$1,213.01$242,246.44
15Dec 2020$565.00$648.01$1,213.01$241,681.44
2020 Total$6,681.4$7,874.72$14,556.12
16Jan 2021$566.51$646.50$1,213.01$241,114.93
17Feb 2021$568.03$644.98$1,213.01$240,546.90
18Mar 2021$569.55$643.46$1,213.01$239,977.35
19Apr 2021$571.07$641.94$1,213.01$239,406.28
20May 2021$572.60$640.41$1,213.01$238,833.68
21Jun 2021$574.13$638.88$1,213.01$238,259.55
22Jul 2021$575.67$637.34$1,213.01$237,683.88
23Aug 2021$577.21$635.80$1,213.01$237,106.67
24Sep 2021$578.75$634.26$1,213.01$236,527.92
25Oct 2021$580.30$632.71$1,213.01$235,947.62
26Nov 2021$581.85$631.16$1,213.01$235,365.77
27Dec 2021$583.41$629.60$1,213.01$234,782.36
2021 Total$6,899.08$7,657.04$14,556.12
28Jan 2022$584.97$628.04$1,213.01$234,197.39
29Feb 2022$586.53$626.48$1,213.01$233,610.86
30Mar 2022$588.10$624.91$1,213.01$233,022.76
31Apr 2022$589.67$623.34$1,213.01$232,433.09
32May 2022$591.25$621.76$1,213.01$231,841.84
33Jun 2022$592.83$620.18$1,213.01$231,249.01
34Jul 2022$594.42$618.59$1,213.01$230,654.59
35Aug 2022$596.01$617.00$1,213.01$230,058.58
36Sep 2022$597.60$615.41$1,213.01$229,460.98
37Oct 2022$599.20$613.81$1,213.01$228,861.78
38Nov 2022$600.80$612.21$1,213.01$228,260.98
39Dec 2022$602.41$610.60$1,213.01$227,658.57
2022 Total$7,123.79$7,432.33$14,556.12
40Jan 2023$604.02$608.99$1,213.01$227,054.55
41Feb 2023$605.64$607.37$1,213.01$226,448.91
42Mar 2023$607.26$605.75$1,213.01$225,841.65
43Apr 2023$608.88$604.13$1,213.01$225,232.77
44May 2023$610.51$602.50$1,213.01$224,622.26
45Jun 2023$612.15$600.86$1,213.01$224,010.11
46Jul 2023$613.78$599.23$1,213.01$223,396.33
47Aug 2023$615.42$597.59$1,213.01$222,780.91
48Sep 2023$617.07$595.94$1,213.01$222,163.84
49Oct 2023$618.72$594.29$1,213.01$221,545.12
50Nov 2023$620.38$592.63$1,213.01$220,924.74
51Dec 2023$622.04$590.97$1,213.01$220,302.70
2023 Total$7,355.87$7,200.25$14,556.12
52Jan 2024$623.70$589.31$1,213.01$219,679.00
53Feb 2024$625.37$587.64$1,213.01$219,053.63
54Mar 2024$627.04$585.97$1,213.01$218,426.59
55Apr 2024$628.72$584.29$1,213.01$217,797.87
56May 2024$630.40$582.61$1,213.01$217,167.47
57Jun 2024$632.09$580.92$1,213.01$216,535.38
58Jul 2024$633.78$579.23$1,213.01$215,901.60
59Aug 2024$635.47$577.54$1,213.01$215,266.13
60Sep 2024$637.17$575.84$1,213.01$214,628.96
61Oct 2024$638.88$574.13$1,213.01$213,990.08
62Nov 2024$640.59$572.42$1,213.01$213,349.49
63Dec 2024$642.30$570.71$1,213.01$212,707.19
2024 Total$7,595.51$6,960.61$14,556.12
64Jan 2025$644.02$568.99$1,213.01$212,063.17
65Feb 2025$645.74$567.27$1,213.01$211,417.43
66Mar 2025$647.47$565.54$1,213.01$210,769.96
67Apr 2025$649.20$563.81$1,213.01$210,120.76
68May 2025$650.94$562.07$1,213.01$209,469.82
69Jun 2025$652.68$560.33$1,213.01$208,817.14
70Jul 2025$654.42$558.59$1,213.01$208,162.72
71Aug 2025$656.17$556.84$1,213.01$207,506.55
72Sep 2025$657.93$555.08$1,213.01$206,848.62
73Oct 2025$659.69$553.32$1,213.01$206,188.93
74Nov 2025$661.45$551.56$1,213.01$205,527.48
75Dec 2025$663.22$549.79$1,213.01$204,864.26
2025 Total$7,842.93$6,713.19$14,556.12
76Jan 2026$665.00$548.01$1,213.01$204,199.26
77Feb 2026$666.78$546.23$1,213.01$203,532.48
78Mar 2026$668.56$544.45$1,213.01$202,863.92
79Apr 2026$670.35$542.66$1,213.01$202,193.57
80May 2026$672.14$540.87$1,213.01$201,521.43
81Jun 2026$673.94$539.07$1,213.01$200,847.49
82Jul 2026$675.74$537.27$1,213.01$200,171.75
83Aug 2026$677.55$535.46$1,213.01$199,494.20
84Sep 2026$679.36$533.65$1,213.01$198,814.84
85Oct 2026$681.18$531.83$1,213.01$198,133.66
86Nov 2026$683.00$530.01$1,213.01$197,450.66
87Dec 2026$684.83$528.18$1,213.01$196,765.83
2026 Total$8,098.43$6,457.69$14,556.12
88Jan 2027$686.66$526.35$1,213.01$196,079.17
89Feb 2027$688.50$524.51$1,213.01$195,390.67
90Mar 2027$690.34$522.67$1,213.01$194,700.33
91Apr 2027$692.19$520.82$1,213.01$194,008.14
92May 2027$694.04$518.97$1,213.01$193,314.10
93Jun 2027$695.89$517.12$1,213.01$192,618.21
94Jul 2027$697.76$515.25$1,213.01$191,920.45
95Aug 2027$699.62$513.39$1,213.01$191,220.83
96Sep 2027$701.49$511.52$1,213.01$190,519.34
97Oct 2027$703.37$509.64$1,213.01$189,815.97
98Nov 2027$705.25$507.76$1,213.01$189,110.72
99Dec 2027$707.14$505.87$1,213.01$188,403.58
2027 Total$8,362.25$6,193.87$14,556.12
100Jan 2028$709.03$503.98$1,213.01$187,694.55
101Feb 2028$710.93$502.08$1,213.01$186,983.62
102Mar 2028$712.83$500.18$1,213.01$186,270.79
103Apr 2028$714.74$498.27$1,213.01$185,556.05
104May 2028$716.65$496.36$1,213.01$184,839.40
105Jun 2028$718.56$494.45$1,213.01$184,120.84
106Jul 2028$720.49$492.52$1,213.01$183,400.35
107Aug 2028$722.41$490.60$1,213.01$182,677.94
108Sep 2028$724.35$488.66$1,213.01$181,953.59
109Oct 2028$726.28$486.73$1,213.01$181,227.31
110Nov 2028$728.23$484.78$1,213.01$180,499.08
111Dec 2028$730.17$482.84$1,213.01$179,768.91
2028 Total$8,634.67$5,921.45$14,556.12
112Jan 2029$732.13$480.88$1,213.01$179,036.78
113Feb 2029$734.09$478.92$1,213.01$178,302.69
114Mar 2029$736.05$476.96$1,213.01$177,566.64
115Apr 2029$738.02$474.99$1,213.01$176,828.62
116May 2029$739.99$473.02$1,213.01$176,088.63
117Jun 2029$741.97$471.04$1,213.01$175,346.66
118Jul 2029$743.96$469.05$1,213.01$174,602.70
119Aug 2029$745.95$467.06$1,213.01$173,856.75
120Sep 2029$747.94$465.07$1,213.01$173,108.81
121Oct 2029$749.94$463.07$1,213.01$172,358.87
122Nov 2029$751.95$461.06$1,213.01$171,606.92
123Dec 2029$753.96$459.05$1,213.01$170,852.96
2029 Total$8,915.95$5,640.17$14,556.12
124Jan 2030$755.98$457.03$1,213.01$170,096.98
125Feb 2030$758.00$455.01$1,213.01$169,338.98
126Mar 2030$760.03$452.98$1,213.01$168,578.95
127Apr 2030$762.06$450.95$1,213.01$167,816.89
128May 2030$764.10$448.91$1,213.01$167,052.79
129Jun 2030$766.14$446.87$1,213.01$166,286.65
130Jul 2030$768.19$444.82$1,213.01$165,518.46
131Aug 2030$770.25$442.76$1,213.01$164,748.21
132Sep 2030$772.31$440.70$1,213.01$163,975.90
133Oct 2030$774.37$438.64$1,213.01$163,201.53
134Nov 2030$776.45$436.56$1,213.01$162,425.08
135Dec 2030$778.52$434.49$1,213.01$161,646.56
2030 Total$9,206.4$5,349.72$14,556.12
136Jan 2031$780.61$432.40$1,213.01$160,865.95
137Feb 2031$782.69$430.32$1,213.01$160,083.26
138Mar 2031$784.79$428.22$1,213.01$159,298.47
139Apr 2031$786.89$426.12$1,213.01$158,511.58
140May 2031$788.99$424.02$1,213.01$157,722.59
141Jun 2031$791.10$421.91$1,213.01$156,931.49
142Jul 2031$793.22$419.79$1,213.01$156,138.27
143Aug 2031$795.34$417.67$1,213.01$155,342.93
144Sep 2031$797.47$415.54$1,213.01$154,545.46
145Oct 2031$799.60$413.41$1,213.01$153,745.86
146Nov 2031$801.74$411.27$1,213.01$152,944.12
147Dec 2031$803.88$409.13$1,213.01$152,140.24
2031 Total$9,506.32$5,049.8$14,556.12
148Jan 2032$806.03$406.98$1,213.01$151,334.21
149Feb 2032$808.19$404.82$1,213.01$150,526.02
150Mar 2032$810.35$402.66$1,213.01$149,715.67
151Apr 2032$812.52$400.49$1,213.01$148,903.15
152May 2032$814.69$398.32$1,213.01$148,088.46
153Jun 2032$816.87$396.14$1,213.01$147,271.59
154Jul 2032$819.06$393.95$1,213.01$146,452.53
155Aug 2032$821.25$391.76$1,213.01$145,631.28
156Sep 2032$823.45$389.56$1,213.01$144,807.83
157Oct 2032$825.65$387.36$1,213.01$143,982.18
158Nov 2032$827.86$385.15$1,213.01$143,154.32
159Dec 2032$830.07$382.94$1,213.01$142,324.25
2032 Total$9,815.99$4,740.13$14,556.12
160Jan 2033$832.29$380.72$1,213.01$141,491.96
161Feb 2033$834.52$378.49$1,213.01$140,657.44
162Mar 2033$836.75$376.26$1,213.01$139,820.69
163Apr 2033$838.99$374.02$1,213.01$138,981.70
164May 2033$841.23$371.78$1,213.01$138,140.47
165Jun 2033$843.48$369.53$1,213.01$137,296.99
166Jul 2033$845.74$367.27$1,213.01$136,451.25
167Aug 2033$848.00$365.01$1,213.01$135,603.25
168Sep 2033$850.27$362.74$1,213.01$134,752.98
169Oct 2033$852.55$360.46$1,213.01$133,900.43
170Nov 2033$854.83$358.18$1,213.01$133,045.60
171Dec 2033$857.11$355.90$1,213.01$132,188.49
2033 Total$10,135.76$4,420.36$14,556.12
172Jan 2034$859.41$353.60$1,213.01$131,329.08
173Feb 2034$861.70$351.31$1,213.01$130,467.38
174Mar 2034$864.01$349.00$1,213.01$129,603.37
175Apr 2034$866.32$346.69$1,213.01$128,737.05
176May 2034$868.64$344.37$1,213.01$127,868.41
177Jun 2034$870.96$342.05$1,213.01$126,997.45
178Jul 2034$873.29$339.72$1,213.01$126,124.16
179Aug 2034$875.63$337.38$1,213.01$125,248.53
180Sep 2034$877.97$335.04$1,213.01$124,370.56
181Oct 2034$880.32$332.69$1,213.01$123,490.24
182Nov 2034$882.67$330.34$1,213.01$122,607.57
183Dec 2034$885.03$327.98$1,213.01$121,722.54
2034 Total$10,465.95$4,090.17$14,556.12
184Jan 2035$887.40$325.61$1,213.01$120,835.14
185Feb 2035$889.78$323.23$1,213.01$119,945.36
186Mar 2035$892.16$320.85$1,213.01$119,053.20
187Apr 2035$894.54$318.47$1,213.01$118,158.66
188May 2035$896.94$316.07$1,213.01$117,261.72
189Jun 2035$899.33$313.68$1,213.01$116,362.39
190Jul 2035$901.74$311.27$1,213.01$115,460.65
191Aug 2035$904.15$308.86$1,213.01$114,556.50
192Sep 2035$906.57$306.44$1,213.01$113,649.93
193Oct 2035$909.00$304.01$1,213.01$112,740.93
194Nov 2035$911.43$301.58$1,213.01$111,829.50
195Dec 2035$913.87$299.14$1,213.01$110,915.63
2035 Total$10,806.91$3,749.21$14,556.12
196Jan 2036$916.31$296.70$1,213.01$109,999.32
197Feb 2036$918.76$294.25$1,213.01$109,080.56
198Mar 2036$921.22$291.79$1,213.01$108,159.34
199Apr 2036$923.68$289.33$1,213.01$107,235.66
200May 2036$926.15$286.86$1,213.01$106,309.51
201Jun 2036$928.63$284.38$1,213.01$105,380.88
202Jul 2036$931.12$281.89$1,213.01$104,449.76
203Aug 2036$933.61$279.40$1,213.01$103,516.15
204Sep 2036$936.10$276.91$1,213.01$102,580.05
205Oct 2036$938.61$274.40$1,213.01$101,641.44
206Nov 2036$941.12$271.89$1,213.01$100,700.32
207Dec 2036$943.64$269.37$1,213.01$99,756.68
2036 Total$11,158.95$3,397.17$14,556.12
208Jan 2037$946.16$266.85$1,213.01$98,810.52
209Feb 2037$948.69$264.32$1,213.01$97,861.83
210Mar 2037$951.23$261.78$1,213.01$96,910.60
211Apr 2037$953.77$259.24$1,213.01$95,956.83
212May 2037$956.33$256.68$1,213.01$95,000.50
213Jun 2037$958.88$254.13$1,213.01$94,041.62
214Jul 2037$961.45$251.56$1,213.01$93,080.17
215Aug 2037$964.02$248.99$1,213.01$92,116.15
216Sep 2037$966.60$246.41$1,213.01$91,149.55
217Oct 2037$969.18$243.83$1,213.01$90,180.37
218Nov 2037$971.78$241.23$1,213.01$89,208.59
219Dec 2037$974.38$238.63$1,213.01$88,234.21
2037 Total$11,522.47$3,033.65$14,556.12
220Jan 2038$976.98$236.03$1,213.01$87,257.23
221Feb 2038$979.60$233.41$1,213.01$86,277.63
222Mar 2038$982.22$230.79$1,213.01$85,295.41
223Apr 2038$984.84$228.17$1,213.01$84,310.57
224May 2038$987.48$225.53$1,213.01$83,323.09
225Jun 2038$990.12$222.89$1,213.01$82,332.97
226Jul 2038$992.77$220.24$1,213.01$81,340.20
227Aug 2038$995.42$217.59$1,213.01$80,344.78
228Sep 2038$998.09$214.92$1,213.01$79,346.69
229Oct 2038$1,000.76$212.25$1,213.01$78,345.93
230Nov 2038$1,003.43$209.58$1,213.01$77,342.50
231Dec 2038$1,006.12$206.89$1,213.01$76,336.38
2038 Total$11,897.83$2,658.29$14,556.12
232Jan 2039$1,008.81$204.20$1,213.01$75,327.57
233Feb 2039$1,011.51$201.50$1,213.01$74,316.06
234Mar 2039$1,014.21$198.80$1,213.01$73,301.85
235Apr 2039$1,016.93$196.08$1,213.01$72,284.92
236May 2039$1,019.65$193.36$1,213.01$71,265.27
237Jun 2039$1,022.38$190.63$1,213.01$70,242.89
238Jul 2039$1,025.11$187.90$1,213.01$69,217.78
239Aug 2039$1,027.85$185.16$1,213.01$68,189.93
240Sep 2039$1,030.60$182.41$1,213.01$67,159.33
241Oct 2039$1,033.36$179.65$1,213.01$66,125.97
242Nov 2039$1,036.12$176.89$1,213.01$65,089.85
243Dec 2039$1,038.89$174.12$1,213.01$64,050.96
2039 Total$12,285.42$2,270.7$14,556.12
244Jan 2040$1,041.67$171.34$1,213.01$63,009.29
245Feb 2040$1,044.46$168.55$1,213.01$61,964.83
246Mar 2040$1,047.25$165.76$1,213.01$60,917.58
247Apr 2040$1,050.06$162.95$1,213.01$59,867.52
248May 2040$1,052.86$160.15$1,213.01$58,814.66
249Jun 2040$1,055.68$157.33$1,213.01$57,758.98
250Jul 2040$1,058.50$154.51$1,213.01$56,700.48
251Aug 2040$1,061.34$151.67$1,213.01$55,639.14
252Sep 2040$1,064.18$148.83$1,213.01$54,574.96
253Oct 2040$1,067.02$145.99$1,213.01$53,507.94
254Nov 2040$1,069.88$143.13$1,213.01$52,438.06
255Dec 2040$1,072.74$140.27$1,213.01$51,365.32
2040 Total$12,685.64$1,870.48$14,556.12
256Jan 2041$1,075.61$137.40$1,213.01$50,289.71
257Feb 2041$1,078.49$134.52$1,213.01$49,211.22
258Mar 2041$1,081.37$131.64$1,213.01$48,129.85
259Apr 2041$1,084.26$128.75$1,213.01$47,045.59
260May 2041$1,087.16$125.85$1,213.01$45,958.43
261Jun 2041$1,090.07$122.94$1,213.01$44,868.36
262Jul 2041$1,092.99$120.02$1,213.01$43,775.37
263Aug 2041$1,095.91$117.10$1,213.01$42,679.46
264Sep 2041$1,098.84$114.17$1,213.01$41,580.62
265Oct 2041$1,101.78$111.23$1,213.01$40,478.84
266Nov 2041$1,104.73$108.28$1,213.01$39,374.11
267Dec 2041$1,107.68$105.33$1,213.01$38,266.43
2041 Total$13,098.89$1,457.23$14,556.12
268Jan 2042$1,110.65$102.36$1,213.01$37,155.78
269Feb 2042$1,113.62$99.39$1,213.01$36,042.16
270Mar 2042$1,116.60$96.41$1,213.01$34,925.56
271Apr 2042$1,119.58$93.43$1,213.01$33,805.98
272May 2042$1,122.58$90.43$1,213.01$32,683.40
273Jun 2042$1,125.58$87.43$1,213.01$31,557.82
274Jul 2042$1,128.59$84.42$1,213.01$30,429.23
275Aug 2042$1,131.61$81.40$1,213.01$29,297.62
276Sep 2042$1,134.64$78.37$1,213.01$28,162.98
277Oct 2042$1,137.67$75.34$1,213.01$27,025.31
278Nov 2042$1,140.72$72.29$1,213.01$25,884.59
279Dec 2042$1,143.77$69.24$1,213.01$24,740.82
2042 Total$13,525.61$1,030.51$14,556.12
280Jan 2043$1,146.83$66.18$1,213.01$23,593.99
281Feb 2043$1,149.90$63.11$1,213.01$22,444.09
282Mar 2043$1,152.97$60.04$1,213.01$21,291.12
283Apr 2043$1,156.06$56.95$1,213.01$20,135.06
284May 2043$1,159.15$53.86$1,213.01$18,975.91
285Jun 2043$1,162.25$50.76$1,213.01$17,813.66
286Jul 2043$1,165.36$47.65$1,213.01$16,648.30
287Aug 2043$1,168.48$44.53$1,213.01$15,479.82
288Sep 2043$1,171.60$41.41$1,213.01$14,308.22
289Oct 2043$1,174.74$38.27$1,213.01$13,133.48
290Nov 2043$1,177.88$35.13$1,213.01$11,955.60
291Dec 2043$1,181.03$31.98$1,213.01$10,774.57
2043 Total$13,966.25$589.87$14,556.12
292Jan 2044$1,184.19$28.82$1,213.01$9,590.38
293Feb 2044$1,187.36$25.65$1,213.01$8,403.02
294Mar 2044$1,190.53$22.48$1,213.01$7,212.49
295Apr 2044$1,193.72$19.29$1,213.01$6,018.77
296May 2044$1,196.91$16.10$1,213.01$4,821.86
297Jun 2044$1,200.11$12.90$1,213.01$3,621.75
298Jul 2044$1,203.32$9.69$1,213.01$2,418.43
299Aug 2044$1,206.54$6.47$1,213.01$1,211.89
300Sep 2044$1,209.77$3.24$1,213.01$2.12
2044 Total$10,772.45$144.64$10,917.09
Compare your product with the big 4 banks, or add more products to compare
As seen on