Prime Investment Loan - Standard (Interest Only) (LVR 90%-95%) from Resimac

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
4.13%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$860
Number of Repayments
300
Total Interest Paid
$8,000
Total repayments
$258,000
DatePrincipleInterestPaymentBalance
1Dec 2019$477.18$860.42$1,337.60$249,522.82
2019 Total$477.18$860.42$1,337.6
2Jan 2020$478.83$858.77$1,337.60$249,043.99
3Feb 2020$480.47$857.13$1,337.60$248,563.52
4Mar 2020$482.13$855.47$1,337.60$248,081.39
5Apr 2020$483.79$853.81$1,337.60$247,597.60
6May 2020$485.45$852.15$1,337.60$247,112.15
7Jun 2020$487.12$850.48$1,337.60$246,625.03
8Jul 2020$488.80$848.80$1,337.60$246,136.23
9Aug 2020$490.48$847.12$1,337.60$245,645.75
10Sep 2020$492.17$845.43$1,337.60$245,153.58
11Oct 2020$493.86$843.74$1,337.60$244,659.72
12Nov 2020$495.56$842.04$1,337.60$244,164.16
13Dec 2020$497.27$840.33$1,337.60$243,666.89
2020 Total$5,855.93$10,195.27$16,051.2
14Jan 2021$498.98$838.62$1,337.60$243,167.91
15Feb 2021$500.70$836.90$1,337.60$242,667.21
16Mar 2021$502.42$835.18$1,337.60$242,164.79
17Apr 2021$504.15$833.45$1,337.60$241,660.64
18May 2021$505.88$831.72$1,337.60$241,154.76
19Jun 2021$507.63$829.97$1,337.60$240,647.13
20Jul 2021$509.37$828.23$1,337.60$240,137.76
21Aug 2021$511.13$826.47$1,337.60$239,626.63
22Sep 2021$512.89$824.71$1,337.60$239,113.74
23Oct 2021$514.65$822.95$1,337.60$238,599.09
24Nov 2021$516.42$821.18$1,337.60$238,082.67
25Dec 2021$518.20$819.40$1,337.60$237,564.47
2021 Total$6,102.42$9,948.78$16,051.2
26Jan 2022$519.98$817.62$1,337.60$237,044.49
27Feb 2022$521.77$815.83$1,337.60$236,522.72
28Mar 2022$523.57$814.03$1,337.60$235,999.15
29Apr 2022$525.37$812.23$1,337.60$235,473.78
30May 2022$527.18$810.42$1,337.60$234,946.60
31Jun 2022$528.99$808.61$1,337.60$234,417.61
32Jul 2022$530.81$806.79$1,337.60$233,886.80
33Aug 2022$532.64$804.96$1,337.60$233,354.16
34Sep 2022$534.47$803.13$1,337.60$232,819.69
35Oct 2022$536.31$801.29$1,337.60$232,283.38
36Nov 2022$538.16$799.44$1,337.60$231,745.22
37Dec 2022$540.01$797.59$1,337.60$231,205.21
2022 Total$6,359.26$9,691.94$16,051.2
38Jan 2023$541.87$795.73$1,337.60$230,663.34
39Feb 2023$543.73$793.87$1,337.60$230,119.61
40Mar 2023$545.61$791.99$1,337.60$229,574.00
41Apr 2023$547.48$790.12$1,337.60$229,026.52
42May 2023$549.37$788.23$1,337.60$228,477.15
43Jun 2023$551.26$786.34$1,337.60$227,925.89
44Jul 2023$553.16$784.44$1,337.60$227,372.73
45Aug 2023$555.06$782.54$1,337.60$226,817.67
46Sep 2023$556.97$780.63$1,337.60$226,260.70
47Oct 2023$558.89$778.71$1,337.60$225,701.81
48Nov 2023$560.81$776.79$1,337.60$225,141.00
49Dec 2023$562.74$774.86$1,337.60$224,578.26
2023 Total$6,626.95$9,424.25$16,051.2
50Jan 2024$564.68$772.92$1,337.60$224,013.58
51Feb 2024$566.62$770.98$1,337.60$223,446.96
52Mar 2024$568.57$769.03$1,337.60$222,878.39
53Apr 2024$570.53$767.07$1,337.60$222,307.86
54May 2024$572.49$765.11$1,337.60$221,735.37
55Jun 2024$574.46$763.14$1,337.60$221,160.91
56Jul 2024$576.44$761.16$1,337.60$220,584.47
57Aug 2024$578.42$759.18$1,337.60$220,006.05
58Sep 2024$580.41$757.19$1,337.60$219,425.64
59Oct 2024$582.41$755.19$1,337.60$218,843.23
60Nov 2024$584.41$753.19$1,337.60$218,258.82
61Dec 2024$586.43$751.17$1,337.60$217,672.39
2024 Total$6,905.87$9,145.33$16,051.2
62Jan 2025$588.44$749.16$1,337.60$217,083.95
63Feb 2025$590.47$747.13$1,337.60$216,493.48
64Mar 2025$592.50$745.10$1,337.60$215,900.98
65Apr 2025$594.54$743.06$1,337.60$215,306.44
66May 2025$596.59$741.01$1,337.60$214,709.85
67Jun 2025$598.64$738.96$1,337.60$214,111.21
68Jul 2025$600.70$736.90$1,337.60$213,510.51
69Aug 2025$602.77$734.83$1,337.60$212,907.74
70Sep 2025$604.84$732.76$1,337.60$212,302.90
71Oct 2025$606.92$730.68$1,337.60$211,695.98
72Nov 2025$609.01$728.59$1,337.60$211,086.97
73Dec 2025$611.11$726.49$1,337.60$210,475.86
2025 Total$7,196.53$8,854.67$16,051.2
74Jan 2026$613.21$724.39$1,337.60$209,862.65
75Feb 2026$615.32$722.28$1,337.60$209,247.33
76Mar 2026$617.44$720.16$1,337.60$208,629.89
77Apr 2026$619.57$718.03$1,337.60$208,010.32
78May 2026$621.70$715.90$1,337.60$207,388.62
79Jun 2026$623.84$713.76$1,337.60$206,764.78
80Jul 2026$625.98$711.62$1,337.60$206,138.80
81Aug 2026$628.14$709.46$1,337.60$205,510.66
82Sep 2026$630.30$707.30$1,337.60$204,880.36
83Oct 2026$632.47$705.13$1,337.60$204,247.89
84Nov 2026$634.65$702.95$1,337.60$203,613.24
85Dec 2026$636.83$700.77$1,337.60$202,976.41
2026 Total$7,499.45$8,551.75$16,051.2
86Jan 2027$639.02$698.58$1,337.60$202,337.39
87Feb 2027$641.22$696.38$1,337.60$201,696.17
88Mar 2027$643.43$694.17$1,337.60$201,052.74
89Apr 2027$645.64$691.96$1,337.60$200,407.10
90May 2027$647.87$689.73$1,337.60$199,759.23
91Jun 2027$650.10$687.50$1,337.60$199,109.13
92Jul 2027$652.33$685.27$1,337.60$198,456.80
93Aug 2027$654.58$683.02$1,337.60$197,802.22
94Sep 2027$656.83$680.77$1,337.60$197,145.39
95Oct 2027$659.09$678.51$1,337.60$196,486.30
96Nov 2027$661.36$676.24$1,337.60$195,824.94
97Dec 2027$663.64$673.96$1,337.60$195,161.30
2027 Total$7,815.11$8,236.09$16,051.2
98Jan 2028$665.92$671.68$1,337.60$194,495.38
99Feb 2028$668.21$669.39$1,337.60$193,827.17
100Mar 2028$670.51$667.09$1,337.60$193,156.66
101Apr 2028$672.82$664.78$1,337.60$192,483.84
102May 2028$675.13$662.47$1,337.60$191,808.71
103Jun 2028$677.46$660.14$1,337.60$191,131.25
104Jul 2028$679.79$657.81$1,337.60$190,451.46
105Aug 2028$682.13$655.47$1,337.60$189,769.33
106Sep 2028$684.48$653.12$1,337.60$189,084.85
107Oct 2028$686.83$650.77$1,337.60$188,398.02
108Nov 2028$689.20$648.40$1,337.60$187,708.82
109Dec 2028$691.57$646.03$1,337.60$187,017.25
2028 Total$8,144.05$7,907.15$16,051.2
110Jan 2029$693.95$643.65$1,337.60$186,323.30
111Feb 2029$696.34$641.26$1,337.60$185,626.96
112Mar 2029$698.73$638.87$1,337.60$184,928.23
113Apr 2029$701.14$636.46$1,337.60$184,227.09
114May 2029$703.55$634.05$1,337.60$183,523.54
115Jun 2029$705.97$631.63$1,337.60$182,817.57
116Jul 2029$708.40$629.20$1,337.60$182,109.17
117Aug 2029$710.84$626.76$1,337.60$181,398.33
118Sep 2029$713.29$624.31$1,337.60$180,685.04
119Oct 2029$715.74$621.86$1,337.60$179,969.30
120Nov 2029$718.21$619.39$1,337.60$179,251.09
121Dec 2029$720.68$616.92$1,337.60$178,530.41
2029 Total$8,486.84$7,564.36$16,051.2
122Jan 2030$723.16$614.44$1,337.60$177,807.25
123Feb 2030$725.65$611.95$1,337.60$177,081.60
124Mar 2030$728.14$609.46$1,337.60$176,353.46
125Apr 2030$730.65$606.95$1,337.60$175,622.81
126May 2030$733.16$604.44$1,337.60$174,889.65
127Jun 2030$735.69$601.91$1,337.60$174,153.96
128Jul 2030$738.22$599.38$1,337.60$173,415.74
129Aug 2030$740.76$596.84$1,337.60$172,674.98
130Sep 2030$743.31$594.29$1,337.60$171,931.67
131Oct 2030$745.87$591.73$1,337.60$171,185.80
132Nov 2030$748.44$589.16$1,337.60$170,437.36
133Dec 2030$751.01$586.59$1,337.60$169,686.35
2030 Total$8,844.06$7,207.14$16,051.2
134Jan 2031$753.60$584.00$1,337.60$168,932.75
135Feb 2031$756.19$581.41$1,337.60$168,176.56
136Mar 2031$758.79$578.81$1,337.60$167,417.77
137Apr 2031$761.40$576.20$1,337.60$166,656.37
138May 2031$764.02$573.58$1,337.60$165,892.35
139Jun 2031$766.65$570.95$1,337.60$165,125.70
140Jul 2031$769.29$568.31$1,337.60$164,356.41
141Aug 2031$771.94$565.66$1,337.60$163,584.47
142Sep 2031$774.60$563.00$1,337.60$162,809.87
143Oct 2031$777.26$560.34$1,337.60$162,032.61
144Nov 2031$779.94$557.66$1,337.60$161,252.67
145Dec 2031$782.62$554.98$1,337.60$160,470.05
2031 Total$9,216.3$6,834.9$16,051.2
146Jan 2032$785.32$552.28$1,337.60$159,684.73
147Feb 2032$788.02$549.58$1,337.60$158,896.71
148Mar 2032$790.73$546.87$1,337.60$158,105.98
149Apr 2032$793.45$544.15$1,337.60$157,312.53
150May 2032$796.18$541.42$1,337.60$156,516.35
151Jun 2032$798.92$538.68$1,337.60$155,717.43
152Jul 2032$801.67$535.93$1,337.60$154,915.76
153Aug 2032$804.43$533.17$1,337.60$154,111.33
154Sep 2032$807.20$530.40$1,337.60$153,304.13
155Oct 2032$809.98$527.62$1,337.60$152,494.15
156Nov 2032$812.77$524.83$1,337.60$151,681.38
157Dec 2032$815.56$522.04$1,337.60$150,865.82
2032 Total$9,604.23$6,446.97$16,051.2
158Jan 2033$818.37$519.23$1,337.60$150,047.45
159Feb 2033$821.19$516.41$1,337.60$149,226.26
160Mar 2033$824.01$513.59$1,337.60$148,402.25
161Apr 2033$826.85$510.75$1,337.60$147,575.40
162May 2033$829.69$507.91$1,337.60$146,745.71
163Jun 2033$832.55$505.05$1,337.60$145,913.16
164Jul 2033$835.42$502.18$1,337.60$145,077.74
165Aug 2033$838.29$499.31$1,337.60$144,239.45
166Sep 2033$841.18$496.42$1,337.60$143,398.27
167Oct 2033$844.07$493.53$1,337.60$142,554.20
168Nov 2033$846.98$490.62$1,337.60$141,707.22
169Dec 2033$849.89$487.71$1,337.60$140,857.33
2033 Total$10,008.49$6,042.71$16,051.2
170Jan 2034$852.82$484.78$1,337.60$140,004.51
171Feb 2034$855.75$481.85$1,337.60$139,148.76
172Mar 2034$858.70$478.90$1,337.60$138,290.06
173Apr 2034$861.65$475.95$1,337.60$137,428.41
174May 2034$864.62$472.98$1,337.60$136,563.79
175Jun 2034$867.59$470.01$1,337.60$135,696.20
176Jul 2034$870.58$467.02$1,337.60$134,825.62
177Aug 2034$873.58$464.02$1,337.60$133,952.04
178Sep 2034$876.58$461.02$1,337.60$133,075.46
179Oct 2034$879.60$458.00$1,337.60$132,195.86
180Nov 2034$882.63$454.97$1,337.60$131,313.23
181Dec 2034$885.66$451.94$1,337.60$130,427.57
2034 Total$10,429.76$5,621.44$16,051.2
182Jan 2035$888.71$448.89$1,337.60$129,538.86
183Feb 2035$891.77$445.83$1,337.60$128,647.09
184Mar 2035$894.84$442.76$1,337.60$127,752.25
185Apr 2035$897.92$439.68$1,337.60$126,854.33
186May 2035$901.01$436.59$1,337.60$125,953.32
187Jun 2035$904.11$433.49$1,337.60$125,049.21
188Jul 2035$907.22$430.38$1,337.60$124,141.99
189Aug 2035$910.34$427.26$1,337.60$123,231.65
190Sep 2035$913.48$424.12$1,337.60$122,318.17
191Oct 2035$916.62$420.98$1,337.60$121,401.55
192Nov 2035$919.78$417.82$1,337.60$120,481.77
193Dec 2035$922.94$414.66$1,337.60$119,558.83
2035 Total$10,868.74$5,182.46$16,051.2
194Jan 2036$926.12$411.48$1,337.60$118,632.71
195Feb 2036$929.31$408.29$1,337.60$117,703.40
196Mar 2036$932.50$405.10$1,337.60$116,770.90
197Apr 2036$935.71$401.89$1,337.60$115,835.19
198May 2036$938.93$398.67$1,337.60$114,896.26
199Jun 2036$942.17$395.43$1,337.60$113,954.09
200Jul 2036$945.41$392.19$1,337.60$113,008.68
201Aug 2036$948.66$388.94$1,337.60$112,060.02
202Sep 2036$951.93$385.67$1,337.60$111,108.09
203Oct 2036$955.20$382.40$1,337.60$110,152.89
204Nov 2036$958.49$379.11$1,337.60$109,194.40
205Dec 2036$961.79$375.81$1,337.60$108,232.61
2036 Total$11,326.22$4,724.98$16,051.2
206Jan 2037$965.10$372.50$1,337.60$107,267.51
207Feb 2037$968.42$369.18$1,337.60$106,299.09
208Mar 2037$971.75$365.85$1,337.60$105,327.34
209Apr 2037$975.10$362.50$1,337.60$104,352.24
210May 2037$978.45$359.15$1,337.60$103,373.79
211Jun 2037$981.82$355.78$1,337.60$102,391.97
212Jul 2037$985.20$352.40$1,337.60$101,406.77
213Aug 2037$988.59$349.01$1,337.60$100,418.18
214Sep 2037$991.99$345.61$1,337.60$99,426.19
215Oct 2037$995.41$342.19$1,337.60$98,430.78
216Nov 2037$998.83$338.77$1,337.60$97,431.95
217Dec 2037$1,002.27$335.33$1,337.60$96,429.68
2037 Total$11,802.93$4,248.27$16,051.2
218Jan 2038$1,005.72$331.88$1,337.60$95,423.96
219Feb 2038$1,009.18$328.42$1,337.60$94,414.78
220Mar 2038$1,012.66$324.94$1,337.60$93,402.12
221Apr 2038$1,016.14$321.46$1,337.60$92,385.98
222May 2038$1,019.64$317.96$1,337.60$91,366.34
223Jun 2038$1,023.15$314.45$1,337.60$90,343.19
224Jul 2038$1,026.67$310.93$1,337.60$89,316.52
225Aug 2038$1,030.20$307.40$1,337.60$88,286.32
226Sep 2038$1,033.75$303.85$1,337.60$87,252.57
227Oct 2038$1,037.31$300.29$1,337.60$86,215.26
228Nov 2038$1,040.88$296.72$1,337.60$85,174.38
229Dec 2038$1,044.46$293.14$1,337.60$84,129.92
2038 Total$12,299.76$3,751.44$16,051.2
230Jan 2039$1,048.05$289.55$1,337.60$83,081.87
231Feb 2039$1,051.66$285.94$1,337.60$82,030.21
232Mar 2039$1,055.28$282.32$1,337.60$80,974.93
233Apr 2039$1,058.91$278.69$1,337.60$79,916.02
234May 2039$1,062.56$275.04$1,337.60$78,853.46
235Jun 2039$1,066.21$271.39$1,337.60$77,787.25
236Jul 2039$1,069.88$267.72$1,337.60$76,717.37
237Aug 2039$1,073.56$264.04$1,337.60$75,643.81
238Sep 2039$1,077.26$260.34$1,337.60$74,566.55
239Oct 2039$1,080.97$256.63$1,337.60$73,485.58
240Nov 2039$1,084.69$252.91$1,337.60$72,400.89
241Dec 2039$1,088.42$249.18$1,337.60$71,312.47
2039 Total$12,817.45$3,233.75$16,051.2
242Jan 2040$1,092.17$245.43$1,337.60$70,220.30
243Feb 2040$1,095.93$241.67$1,337.60$69,124.37
244Mar 2040$1,099.70$237.90$1,337.60$68,024.67
245Apr 2040$1,103.48$234.12$1,337.60$66,921.19
246May 2040$1,107.28$230.32$1,337.60$65,813.91
247Jun 2040$1,111.09$226.51$1,337.60$64,702.82
248Jul 2040$1,114.91$222.69$1,337.60$63,587.91
249Aug 2040$1,118.75$218.85$1,337.60$62,469.16
250Sep 2040$1,122.60$215.00$1,337.60$61,346.56
251Oct 2040$1,126.47$211.13$1,337.60$60,220.09
252Nov 2040$1,130.34$207.26$1,337.60$59,089.75
253Dec 2040$1,134.23$203.37$1,337.60$57,955.52
2040 Total$13,356.95$2,694.25$16,051.2
254Jan 2041$1,138.14$199.46$1,337.60$56,817.38
255Feb 2041$1,142.05$195.55$1,337.60$55,675.33
256Mar 2041$1,145.98$191.62$1,337.60$54,529.35
257Apr 2041$1,149.93$187.67$1,337.60$53,379.42
258May 2041$1,153.89$183.71$1,337.60$52,225.53
259Jun 2041$1,157.86$179.74$1,337.60$51,067.67
260Jul 2041$1,161.84$175.76$1,337.60$49,905.83
261Aug 2041$1,165.84$171.76$1,337.60$48,739.99
262Sep 2041$1,169.85$167.75$1,337.60$47,570.14
263Oct 2041$1,173.88$163.72$1,337.60$46,396.26
264Nov 2041$1,177.92$159.68$1,337.60$45,218.34
265Dec 2041$1,181.97$155.63$1,337.60$44,036.37
2041 Total$13,919.15$2,132.05$16,051.2
266Jan 2042$1,186.04$151.56$1,337.60$42,850.33
267Feb 2042$1,190.12$147.48$1,337.60$41,660.21
268Mar 2042$1,194.22$143.38$1,337.60$40,465.99
269Apr 2042$1,198.33$139.27$1,337.60$39,267.66
270May 2042$1,202.45$135.15$1,337.60$38,065.21
271Jun 2042$1,206.59$131.01$1,337.60$36,858.62
272Jul 2042$1,210.74$126.86$1,337.60$35,647.88
273Aug 2042$1,214.91$122.69$1,337.60$34,432.97
274Sep 2042$1,219.09$118.51$1,337.60$33,213.88
275Oct 2042$1,223.29$114.31$1,337.60$31,990.59
276Nov 2042$1,227.50$110.10$1,337.60$30,763.09
277Dec 2042$1,231.72$105.88$1,337.60$29,531.37
2042 Total$14,505$1,546.2$16,051.2
278Jan 2043$1,235.96$101.64$1,337.60$28,295.41
279Feb 2043$1,240.22$97.38$1,337.60$27,055.19
280Mar 2043$1,244.49$93.11$1,337.60$25,810.70
281Apr 2043$1,248.77$88.83$1,337.60$24,561.93
282May 2043$1,253.07$84.53$1,337.60$23,308.86
283Jun 2043$1,257.38$80.22$1,337.60$22,051.48
284Jul 2043$1,261.71$75.89$1,337.60$20,789.77
285Aug 2043$1,266.05$71.55$1,337.60$19,523.72
286Sep 2043$1,270.41$67.19$1,337.60$18,253.31
287Oct 2043$1,274.78$62.82$1,337.60$16,978.53
288Nov 2043$1,279.17$58.43$1,337.60$15,699.36
289Dec 2043$1,283.57$54.03$1,337.60$14,415.79
2043 Total$15,115.58$935.62$16,051.2
290Jan 2044$1,287.99$49.61$1,337.60$13,127.80
291Feb 2044$1,292.42$45.18$1,337.60$11,835.38
292Mar 2044$1,296.87$40.73$1,337.60$10,538.51
293Apr 2044$1,301.33$36.27$1,337.60$9,237.18
294May 2044$1,305.81$31.79$1,337.60$7,931.37
295Jun 2044$1,310.30$27.30$1,337.60$6,621.07
296Jul 2044$1,314.81$22.79$1,337.60$5,306.26
297Aug 2044$1,319.34$18.26$1,337.60$3,986.92
298Sep 2044$1,323.88$13.72$1,337.60$2,663.04
299Oct 2044$1,328.43$9.17$1,337.60$1,334.61
300Nov 2044$1,333.01$4.59$1,337.60$1.60
2044 Total$14,414.19$299.41$14,713.6
Compare your product with the big 4 banks, or add more products to compare
As seen on