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
$300,000
Advertised rate
3.06%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,432
Number of Repayments
300
Total Interest Paid
$129,600
Total repayments
$429,600
DatePrincipleInterestPaymentBalance
1Feb 2020$667.01$765.00$1,432.01$299,332.99
2Mar 2020$668.71$763.30$1,432.01$298,664.28
3Apr 2020$670.42$761.59$1,432.01$297,993.86
4May 2020$672.13$759.88$1,432.01$297,321.73
5Jun 2020$673.84$758.17$1,432.01$296,647.89
6Jul 2020$675.56$756.45$1,432.01$295,972.33
7Aug 2020$677.28$754.73$1,432.01$295,295.05
8Sep 2020$679.01$753.00$1,432.01$294,616.04
9Oct 2020$680.74$751.27$1,432.01$293,935.30
10Nov 2020$682.47$749.54$1,432.01$293,252.83
11Dec 2020$684.22$747.79$1,432.01$292,568.61
2020 Total$7,431.39$8,320.72$15,752.11
12Jan 2021$685.96$746.05$1,432.01$291,882.65
13Feb 2021$687.71$744.30$1,432.01$291,194.94
14Mar 2021$689.46$742.55$1,432.01$290,505.48
15Apr 2021$691.22$740.79$1,432.01$289,814.26
16May 2021$692.98$739.03$1,432.01$289,121.28
17Jun 2021$694.75$737.26$1,432.01$288,426.53
18Jul 2021$696.52$735.49$1,432.01$287,730.01
19Aug 2021$698.30$733.71$1,432.01$287,031.71
20Sep 2021$700.08$731.93$1,432.01$286,331.63
21Oct 2021$701.86$730.15$1,432.01$285,629.77
22Nov 2021$703.65$728.36$1,432.01$284,926.12
23Dec 2021$705.45$726.56$1,432.01$284,220.67
2021 Total$8,347.94$8,836.18$17,184.12
24Jan 2022$707.25$724.76$1,432.01$283,513.42
25Feb 2022$709.05$722.96$1,432.01$282,804.37
26Mar 2022$710.86$721.15$1,432.01$282,093.51
27Apr 2022$712.67$719.34$1,432.01$281,380.84
28May 2022$714.49$717.52$1,432.01$280,666.35
29Jun 2022$716.31$715.70$1,432.01$279,950.04
30Jul 2022$718.14$713.87$1,432.01$279,231.90
31Aug 2022$719.97$712.04$1,432.01$278,511.93
32Sep 2022$721.80$710.21$1,432.01$277,790.13
33Oct 2022$723.65$708.36$1,432.01$277,066.48
34Nov 2022$725.49$706.52$1,432.01$276,340.99
35Dec 2022$727.34$704.67$1,432.01$275,613.65
2022 Total$8,607.02$8,577.1$17,184.12
36Jan 2023$729.20$702.81$1,432.01$274,884.45
37Feb 2023$731.05$700.96$1,432.01$274,153.40
38Mar 2023$732.92$699.09$1,432.01$273,420.48
39Apr 2023$734.79$697.22$1,432.01$272,685.69
40May 2023$736.66$695.35$1,432.01$271,949.03
41Jun 2023$738.54$693.47$1,432.01$271,210.49
42Jul 2023$740.42$691.59$1,432.01$270,470.07
43Aug 2023$742.31$689.70$1,432.01$269,727.76
44Sep 2023$744.20$687.81$1,432.01$268,983.56
45Oct 2023$746.10$685.91$1,432.01$268,237.46
46Nov 2023$748.00$684.01$1,432.01$267,489.46
47Dec 2023$749.91$682.10$1,432.01$266,739.55
2023 Total$8,874.1$8,310.02$17,184.12
48Jan 2024$751.82$680.19$1,432.01$265,987.73
49Feb 2024$753.74$678.27$1,432.01$265,233.99
50Mar 2024$755.66$676.35$1,432.01$264,478.33
51Apr 2024$757.59$674.42$1,432.01$263,720.74
52May 2024$759.52$672.49$1,432.01$262,961.22
53Jun 2024$761.46$670.55$1,432.01$262,199.76
54Jul 2024$763.40$668.61$1,432.01$261,436.36
55Aug 2024$765.35$666.66$1,432.01$260,671.01
56Sep 2024$767.30$664.71$1,432.01$259,903.71
57Oct 2024$769.26$662.75$1,432.01$259,134.45
58Nov 2024$771.22$660.79$1,432.01$258,363.23
59Dec 2024$773.18$658.83$1,432.01$257,590.05
2024 Total$9,149.5$8,034.62$17,184.12
60Jan 2025$775.16$656.85$1,432.01$256,814.89
61Feb 2025$777.13$654.88$1,432.01$256,037.76
62Mar 2025$779.11$652.90$1,432.01$255,258.65
63Apr 2025$781.10$650.91$1,432.01$254,477.55
64May 2025$783.09$648.92$1,432.01$253,694.46
65Jun 2025$785.09$646.92$1,432.01$252,909.37
66Jul 2025$787.09$644.92$1,432.01$252,122.28
67Aug 2025$789.10$642.91$1,432.01$251,333.18
68Sep 2025$791.11$640.90$1,432.01$250,542.07
69Oct 2025$793.13$638.88$1,432.01$249,748.94
70Nov 2025$795.15$636.86$1,432.01$248,953.79
71Dec 2025$797.18$634.83$1,432.01$248,156.61
2025 Total$9,433.44$7,750.68$17,184.12
72Jan 2026$799.21$632.80$1,432.01$247,357.40
73Feb 2026$801.25$630.76$1,432.01$246,556.15
74Mar 2026$803.29$628.72$1,432.01$245,752.86
75Apr 2026$805.34$626.67$1,432.01$244,947.52
76May 2026$807.39$624.62$1,432.01$244,140.13
77Jun 2026$809.45$622.56$1,432.01$243,330.68
78Jul 2026$811.52$620.49$1,432.01$242,519.16
79Aug 2026$813.59$618.42$1,432.01$241,705.57
80Sep 2026$815.66$616.35$1,432.01$240,889.91
81Oct 2026$817.74$614.27$1,432.01$240,072.17
82Nov 2026$819.83$612.18$1,432.01$239,252.34
83Dec 2026$821.92$610.09$1,432.01$238,430.42
2026 Total$9,726.19$7,457.93$17,184.12
84Jan 2027$824.01$608.00$1,432.01$237,606.41
85Feb 2027$826.11$605.90$1,432.01$236,780.30
86Mar 2027$828.22$603.79$1,432.01$235,952.08
87Apr 2027$830.33$601.68$1,432.01$235,121.75
88May 2027$832.45$599.56$1,432.01$234,289.30
89Jun 2027$834.57$597.44$1,432.01$233,454.73
90Jul 2027$836.70$595.31$1,432.01$232,618.03
91Aug 2027$838.83$593.18$1,432.01$231,779.20
92Sep 2027$840.97$591.04$1,432.01$230,938.23
93Oct 2027$843.12$588.89$1,432.01$230,095.11
94Nov 2027$845.27$586.74$1,432.01$229,249.84
95Dec 2027$847.42$584.59$1,432.01$228,402.42
2027 Total$10,028$7,156.12$17,184.12
96Jan 2028$849.58$582.43$1,432.01$227,552.84
97Feb 2028$851.75$580.26$1,432.01$226,701.09
98Mar 2028$853.92$578.09$1,432.01$225,847.17
99Apr 2028$856.10$575.91$1,432.01$224,991.07
100May 2028$858.28$573.73$1,432.01$224,132.79
101Jun 2028$860.47$571.54$1,432.01$223,272.32
102Jul 2028$862.67$569.34$1,432.01$222,409.65
103Aug 2028$864.87$567.14$1,432.01$221,544.78
104Sep 2028$867.07$564.94$1,432.01$220,677.71
105Oct 2028$869.28$562.73$1,432.01$219,808.43
106Nov 2028$871.50$560.51$1,432.01$218,936.93
107Dec 2028$873.72$558.29$1,432.01$218,063.21
2028 Total$10,339.21$6,844.91$17,184.12
108Jan 2029$875.95$556.06$1,432.01$217,187.26
109Feb 2029$878.18$553.83$1,432.01$216,309.08
110Mar 2029$880.42$551.59$1,432.01$215,428.66
111Apr 2029$882.67$549.34$1,432.01$214,545.99
112May 2029$884.92$547.09$1,432.01$213,661.07
113Jun 2029$887.17$544.84$1,432.01$212,773.90
114Jul 2029$889.44$542.57$1,432.01$211,884.46
115Aug 2029$891.70$540.31$1,432.01$210,992.76
116Sep 2029$893.98$538.03$1,432.01$210,098.78
117Oct 2029$896.26$535.75$1,432.01$209,202.52
118Nov 2029$898.54$533.47$1,432.01$208,303.98
119Dec 2029$900.83$531.18$1,432.01$207,403.15
2029 Total$10,660.06$6,524.06$17,184.12
120Jan 2030$903.13$528.88$1,432.01$206,500.02
121Feb 2030$905.43$526.58$1,432.01$205,594.59
122Mar 2030$907.74$524.27$1,432.01$204,686.85
123Apr 2030$910.06$521.95$1,432.01$203,776.79
124May 2030$912.38$519.63$1,432.01$202,864.41
125Jun 2030$914.71$517.30$1,432.01$201,949.70
126Jul 2030$917.04$514.97$1,432.01$201,032.66
127Aug 2030$919.38$512.63$1,432.01$200,113.28
128Sep 2030$921.72$510.29$1,432.01$199,191.56
129Oct 2030$924.07$507.94$1,432.01$198,267.49
130Nov 2030$926.43$505.58$1,432.01$197,341.06
131Dec 2030$928.79$503.22$1,432.01$196,412.27
2030 Total$10,990.88$6,193.24$17,184.12
132Jan 2031$931.16$500.85$1,432.01$195,481.11
133Feb 2031$933.53$498.48$1,432.01$194,547.58
134Mar 2031$935.91$496.10$1,432.01$193,611.67
135Apr 2031$938.30$493.71$1,432.01$192,673.37
136May 2031$940.69$491.32$1,432.01$191,732.68
137Jun 2031$943.09$488.92$1,432.01$190,789.59
138Jul 2031$945.50$486.51$1,432.01$189,844.09
139Aug 2031$947.91$484.10$1,432.01$188,896.18
140Sep 2031$950.32$481.69$1,432.01$187,945.86
141Oct 2031$952.75$479.26$1,432.01$186,993.11
142Nov 2031$955.18$476.83$1,432.01$186,037.93
143Dec 2031$957.61$474.40$1,432.01$185,080.32
2031 Total$11,331.95$5,852.17$17,184.12
144Jan 2032$960.06$471.95$1,432.01$184,120.26
145Feb 2032$962.50$469.51$1,432.01$183,157.76
146Mar 2032$964.96$467.05$1,432.01$182,192.80
147Apr 2032$967.42$464.59$1,432.01$181,225.38
148May 2032$969.89$462.12$1,432.01$180,255.49
149Jun 2032$972.36$459.65$1,432.01$179,283.13
150Jul 2032$974.84$457.17$1,432.01$178,308.29
151Aug 2032$977.32$454.69$1,432.01$177,330.97
152Sep 2032$979.82$452.19$1,432.01$176,351.15
153Oct 2032$982.31$449.70$1,432.01$175,368.84
154Nov 2032$984.82$447.19$1,432.01$174,384.02
155Dec 2032$987.33$444.68$1,432.01$173,396.69
2032 Total$11,683.63$5,500.49$17,184.12
156Jan 2033$989.85$442.16$1,432.01$172,406.84
157Feb 2033$992.37$439.64$1,432.01$171,414.47
158Mar 2033$994.90$437.11$1,432.01$170,419.57
159Apr 2033$997.44$434.57$1,432.01$169,422.13
160May 2033$999.98$432.03$1,432.01$168,422.15
161Jun 2033$1,002.53$429.48$1,432.01$167,419.62
162Jul 2033$1,005.09$426.92$1,432.01$166,414.53
163Aug 2033$1,007.65$424.36$1,432.01$165,406.88
164Sep 2033$1,010.22$421.79$1,432.01$164,396.66
165Oct 2033$1,012.80$419.21$1,432.01$163,383.86
166Nov 2033$1,015.38$416.63$1,432.01$162,368.48
167Dec 2033$1,017.97$414.04$1,432.01$161,350.51
2033 Total$12,046.18$5,137.94$17,184.12
168Jan 2034$1,020.57$411.44$1,432.01$160,329.94
169Feb 2034$1,023.17$408.84$1,432.01$159,306.77
170Mar 2034$1,025.78$406.23$1,432.01$158,280.99
171Apr 2034$1,028.39$403.62$1,432.01$157,252.60
172May 2034$1,031.02$400.99$1,432.01$156,221.58
173Jun 2034$1,033.64$398.37$1,432.01$155,187.94
174Jul 2034$1,036.28$395.73$1,432.01$154,151.66
175Aug 2034$1,038.92$393.09$1,432.01$153,112.74
176Sep 2034$1,041.57$390.44$1,432.01$152,071.17
177Oct 2034$1,044.23$387.78$1,432.01$151,026.94
178Nov 2034$1,046.89$385.12$1,432.01$149,980.05
179Dec 2034$1,049.56$382.45$1,432.01$148,930.49
2034 Total$12,420.02$4,764.1$17,184.12
180Jan 2035$1,052.24$379.77$1,432.01$147,878.25
181Feb 2035$1,054.92$377.09$1,432.01$146,823.33
182Mar 2035$1,057.61$374.40$1,432.01$145,765.72
183Apr 2035$1,060.31$371.70$1,432.01$144,705.41
184May 2035$1,063.01$369.00$1,432.01$143,642.40
185Jun 2035$1,065.72$366.29$1,432.01$142,576.68
186Jul 2035$1,068.44$363.57$1,432.01$141,508.24
187Aug 2035$1,071.16$360.85$1,432.01$140,437.08
188Sep 2035$1,073.90$358.11$1,432.01$139,363.18
189Oct 2035$1,076.63$355.38$1,432.01$138,286.55
190Nov 2035$1,079.38$352.63$1,432.01$137,207.17
191Dec 2035$1,082.13$349.88$1,432.01$136,125.04
2035 Total$12,805.45$4,378.67$17,184.12
192Jan 2036$1,084.89$347.12$1,432.01$135,040.15
193Feb 2036$1,087.66$344.35$1,432.01$133,952.49
194Mar 2036$1,090.43$341.58$1,432.01$132,862.06
195Apr 2036$1,093.21$338.80$1,432.01$131,768.85
196May 2036$1,096.00$336.01$1,432.01$130,672.85
197Jun 2036$1,098.79$333.22$1,432.01$129,574.06
198Jul 2036$1,101.60$330.41$1,432.01$128,472.46
199Aug 2036$1,104.41$327.60$1,432.01$127,368.05
200Sep 2036$1,107.22$324.79$1,432.01$126,260.83
201Oct 2036$1,110.04$321.97$1,432.01$125,150.79
202Nov 2036$1,112.88$319.13$1,432.01$124,037.91
203Dec 2036$1,115.71$316.30$1,432.01$122,922.20
2036 Total$13,202.84$3,981.28$17,184.12
204Jan 2037$1,118.56$313.45$1,432.01$121,803.64
205Feb 2037$1,121.41$310.60$1,432.01$120,682.23
206Mar 2037$1,124.27$307.74$1,432.01$119,557.96
207Apr 2037$1,127.14$304.87$1,432.01$118,430.82
208May 2037$1,130.01$302.00$1,432.01$117,300.81
209Jun 2037$1,132.89$299.12$1,432.01$116,167.92
210Jul 2037$1,135.78$296.23$1,432.01$115,032.14
211Aug 2037$1,138.68$293.33$1,432.01$113,893.46
212Sep 2037$1,141.58$290.43$1,432.01$112,751.88
213Oct 2037$1,144.49$287.52$1,432.01$111,607.39
214Nov 2037$1,147.41$284.60$1,432.01$110,459.98
215Dec 2037$1,150.34$281.67$1,432.01$109,309.64
2037 Total$13,612.56$3,571.56$17,184.12
216Jan 2038$1,153.27$278.74$1,432.01$108,156.37
217Feb 2038$1,156.21$275.80$1,432.01$107,000.16
218Mar 2038$1,159.16$272.85$1,432.01$105,841.00
219Apr 2038$1,162.12$269.89$1,432.01$104,678.88
220May 2038$1,165.08$266.93$1,432.01$103,513.80
221Jun 2038$1,168.05$263.96$1,432.01$102,345.75
222Jul 2038$1,171.03$260.98$1,432.01$101,174.72
223Aug 2038$1,174.01$258.00$1,432.01$100,000.71
224Sep 2038$1,177.01$255.00$1,432.01$98,823.70
225Oct 2038$1,180.01$252.00$1,432.01$97,643.69
226Nov 2038$1,183.02$248.99$1,432.01$96,460.67
227Dec 2038$1,186.04$245.97$1,432.01$95,274.63
2038 Total$14,035.01$3,149.11$17,184.12
228Jan 2039$1,189.06$242.95$1,432.01$94,085.57
229Feb 2039$1,192.09$239.92$1,432.01$92,893.48
230Mar 2039$1,195.13$236.88$1,432.01$91,698.35
231Apr 2039$1,198.18$233.83$1,432.01$90,500.17
232May 2039$1,201.23$230.78$1,432.01$89,298.94
233Jun 2039$1,204.30$227.71$1,432.01$88,094.64
234Jul 2039$1,207.37$224.64$1,432.01$86,887.27
235Aug 2039$1,210.45$221.56$1,432.01$85,676.82
236Sep 2039$1,213.53$218.48$1,432.01$84,463.29
237Oct 2039$1,216.63$215.38$1,432.01$83,246.66
238Nov 2039$1,219.73$212.28$1,432.01$82,026.93
239Dec 2039$1,222.84$209.17$1,432.01$80,804.09
2039 Total$14,470.54$2,713.58$17,184.12
240Jan 2040$1,225.96$206.05$1,432.01$79,578.13
241Feb 2040$1,229.09$202.92$1,432.01$78,349.04
242Mar 2040$1,232.22$199.79$1,432.01$77,116.82
243Apr 2040$1,235.36$196.65$1,432.01$75,881.46
244May 2040$1,238.51$193.50$1,432.01$74,642.95
245Jun 2040$1,241.67$190.34$1,432.01$73,401.28
246Jul 2040$1,244.84$187.17$1,432.01$72,156.44
247Aug 2040$1,248.01$184.00$1,432.01$70,908.43
248Sep 2040$1,251.19$180.82$1,432.01$69,657.24
249Oct 2040$1,254.38$177.63$1,432.01$68,402.86
250Nov 2040$1,257.58$174.43$1,432.01$67,145.28
251Dec 2040$1,260.79$171.22$1,432.01$65,884.49
2040 Total$14,919.6$2,264.52$17,184.12
252Jan 2041$1,264.00$168.01$1,432.01$64,620.49
253Feb 2041$1,267.23$164.78$1,432.01$63,353.26
254Mar 2041$1,270.46$161.55$1,432.01$62,082.80
255Apr 2041$1,273.70$158.31$1,432.01$60,809.10
256May 2041$1,276.95$155.06$1,432.01$59,532.15
257Jun 2041$1,280.20$151.81$1,432.01$58,251.95
258Jul 2041$1,283.47$148.54$1,432.01$56,968.48
259Aug 2041$1,286.74$145.27$1,432.01$55,681.74
260Sep 2041$1,290.02$141.99$1,432.01$54,391.72
261Oct 2041$1,293.31$138.70$1,432.01$53,098.41
262Nov 2041$1,296.61$135.40$1,432.01$51,801.80
263Dec 2041$1,299.92$132.09$1,432.01$50,501.88
2041 Total$15,382.61$1,801.51$17,184.12
264Jan 2042$1,303.23$128.78$1,432.01$49,198.65
265Feb 2042$1,306.55$125.46$1,432.01$47,892.10
266Mar 2042$1,309.89$122.12$1,432.01$46,582.21
267Apr 2042$1,313.23$118.78$1,432.01$45,268.98
268May 2042$1,316.57$115.44$1,432.01$43,952.41
269Jun 2042$1,319.93$112.08$1,432.01$42,632.48
270Jul 2042$1,323.30$108.71$1,432.01$41,309.18
271Aug 2042$1,326.67$105.34$1,432.01$39,982.51
272Sep 2042$1,330.05$101.96$1,432.01$38,652.46
273Oct 2042$1,333.45$98.56$1,432.01$37,319.01
274Nov 2042$1,336.85$95.16$1,432.01$35,982.16
275Dec 2042$1,340.26$91.75$1,432.01$34,641.90
2042 Total$15,859.98$1,324.14$17,184.12
276Jan 2043$1,343.67$88.34$1,432.01$33,298.23
277Feb 2043$1,347.10$84.91$1,432.01$31,951.13
278Mar 2043$1,350.53$81.48$1,432.01$30,600.60
279Apr 2043$1,353.98$78.03$1,432.01$29,246.62
280May 2043$1,357.43$74.58$1,432.01$27,889.19
281Jun 2043$1,360.89$71.12$1,432.01$26,528.30
282Jul 2043$1,364.36$67.65$1,432.01$25,163.94
283Aug 2043$1,367.84$64.17$1,432.01$23,796.10
284Sep 2043$1,371.33$60.68$1,432.01$22,424.77
285Oct 2043$1,374.83$57.18$1,432.01$21,049.94
286Nov 2043$1,378.33$53.68$1,432.01$19,671.61
287Dec 2043$1,381.85$50.16$1,432.01$18,289.76
2043 Total$16,352.14$831.98$17,184.12
288Jan 2044$1,385.37$46.64$1,432.01$16,904.39
289Feb 2044$1,388.90$43.11$1,432.01$15,515.49
290Mar 2044$1,392.45$39.56$1,432.01$14,123.04
291Apr 2044$1,396.00$36.01$1,432.01$12,727.04
292May 2044$1,399.56$32.45$1,432.01$11,327.48
293Jun 2044$1,403.12$28.89$1,432.01$9,924.36
294Jul 2044$1,406.70$25.31$1,432.01$8,517.66
295Aug 2044$1,410.29$21.72$1,432.01$7,107.37
296Sep 2044$1,413.89$18.12$1,432.01$5,693.48
297Oct 2044$1,417.49$14.52$1,432.01$4,275.99
298Nov 2044$1,421.11$10.90$1,432.01$2,854.88
299Dec 2044$1,424.73$7.28$1,432.01$1,430.15
2044 Total$16,859.61$324.51$17,184.12
300Jan 2045$1,428.36$3.65$1,432.01$1.79
2045 Total$1,428.36$3.65$1,432.01
Compare your product with the big 4 banks, or add more products to compare
As seen on