Prime Investment Loan - Standard (Principal and Interest) (LVR 80%-90%) from Resimac

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
3.93%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,310
Number of Repayments
300
Total Interest Paid
$143,000
Total repayments
$393,000
DatePrincipleInterestPaymentBalance
1Oct 2019$491.20$818.75$1,309.95$249,508.80
2Nov 2019$492.81$817.14$1,309.95$249,015.99
3Dec 2019$494.42$815.53$1,309.95$248,521.57
2019 Total$1,478.43$2,451.42$3,929.85
4Jan 2020$496.04$813.91$1,309.95$248,025.53
5Feb 2020$497.67$812.28$1,309.95$247,527.86
6Mar 2020$499.30$810.65$1,309.95$247,028.56
7Apr 2020$500.93$809.02$1,309.95$246,527.63
8May 2020$502.57$807.38$1,309.95$246,025.06
9Jun 2020$504.22$805.73$1,309.95$245,520.84
10Jul 2020$505.87$804.08$1,309.95$245,014.97
11Aug 2020$507.53$802.42$1,309.95$244,507.44
12Sep 2020$509.19$800.76$1,309.95$243,998.25
13Oct 2020$510.86$799.09$1,309.95$243,487.39
14Nov 2020$512.53$797.42$1,309.95$242,974.86
15Dec 2020$514.21$795.74$1,309.95$242,460.65
2020 Total$6,060.92$9,658.48$15,719.4
16Jan 2021$515.89$794.06$1,309.95$241,944.76
17Feb 2021$517.58$792.37$1,309.95$241,427.18
18Mar 2021$519.28$790.67$1,309.95$240,907.90
19Apr 2021$520.98$788.97$1,309.95$240,386.92
20May 2021$522.68$787.27$1,309.95$239,864.24
21Jun 2021$524.39$785.56$1,309.95$239,339.85
22Jul 2021$526.11$783.84$1,309.95$238,813.74
23Aug 2021$527.84$782.11$1,309.95$238,285.90
24Sep 2021$529.56$780.39$1,309.95$237,756.34
25Oct 2021$531.30$778.65$1,309.95$237,225.04
26Nov 2021$533.04$776.91$1,309.95$236,692.00
27Dec 2021$534.78$775.17$1,309.95$236,157.22
2021 Total$6,303.43$9,415.97$15,719.4
28Jan 2022$536.54$773.41$1,309.95$235,620.68
29Feb 2022$538.29$771.66$1,309.95$235,082.39
30Mar 2022$540.06$769.89$1,309.95$234,542.33
31Apr 2022$541.82$768.13$1,309.95$234,000.51
32May 2022$543.60$766.35$1,309.95$233,456.91
33Jun 2022$545.38$764.57$1,309.95$232,911.53
34Jul 2022$547.16$762.79$1,309.95$232,364.37
35Aug 2022$548.96$760.99$1,309.95$231,815.41
36Sep 2022$550.75$759.20$1,309.95$231,264.66
37Oct 2022$552.56$757.39$1,309.95$230,712.10
38Nov 2022$554.37$755.58$1,309.95$230,157.73
39Dec 2022$556.18$753.77$1,309.95$229,601.55
2022 Total$6,555.67$9,163.73$15,719.4
40Jan 2023$558.00$751.95$1,309.95$229,043.55
41Feb 2023$559.83$750.12$1,309.95$228,483.72
42Mar 2023$561.67$748.28$1,309.95$227,922.05
43Apr 2023$563.51$746.44$1,309.95$227,358.54
44May 2023$565.35$744.60$1,309.95$226,793.19
45Jun 2023$567.20$742.75$1,309.95$226,225.99
46Jul 2023$569.06$740.89$1,309.95$225,656.93
47Aug 2023$570.92$739.03$1,309.95$225,086.01
48Sep 2023$572.79$737.16$1,309.95$224,513.22
49Oct 2023$574.67$735.28$1,309.95$223,938.55
50Nov 2023$576.55$733.40$1,309.95$223,362.00
51Dec 2023$578.44$731.51$1,309.95$222,783.56
2023 Total$6,817.99$8,901.41$15,719.4
52Jan 2024$580.33$729.62$1,309.95$222,203.23
53Feb 2024$582.23$727.72$1,309.95$221,621.00
54Mar 2024$584.14$725.81$1,309.95$221,036.86
55Apr 2024$586.05$723.90$1,309.95$220,450.81
56May 2024$587.97$721.98$1,309.95$219,862.84
57Jun 2024$589.90$720.05$1,309.95$219,272.94
58Jul 2024$591.83$718.12$1,309.95$218,681.11
59Aug 2024$593.77$716.18$1,309.95$218,087.34
60Sep 2024$595.71$714.24$1,309.95$217,491.63
61Oct 2024$597.66$712.29$1,309.95$216,893.97
62Nov 2024$599.62$710.33$1,309.95$216,294.35
63Dec 2024$601.59$708.36$1,309.95$215,692.76
2024 Total$7,090.8$8,628.6$15,719.4
64Jan 2025$603.56$706.39$1,309.95$215,089.20
65Feb 2025$605.53$704.42$1,309.95$214,483.67
66Mar 2025$607.52$702.43$1,309.95$213,876.15
67Apr 2025$609.51$700.44$1,309.95$213,266.64
68May 2025$611.50$698.45$1,309.95$212,655.14
69Jun 2025$613.50$696.45$1,309.95$212,041.64
70Jul 2025$615.51$694.44$1,309.95$211,426.13
71Aug 2025$617.53$692.42$1,309.95$210,808.60
72Sep 2025$619.55$690.40$1,309.95$210,189.05
73Oct 2025$621.58$688.37$1,309.95$209,567.47
74Nov 2025$623.62$686.33$1,309.95$208,943.85
75Dec 2025$625.66$684.29$1,309.95$208,318.19
2025 Total$7,374.57$8,344.83$15,719.4
76Jan 2026$627.71$682.24$1,309.95$207,690.48
77Feb 2026$629.76$680.19$1,309.95$207,060.72
78Mar 2026$631.83$678.12$1,309.95$206,428.89
79Apr 2026$633.90$676.05$1,309.95$205,794.99
80May 2026$635.97$673.98$1,309.95$205,159.02
81Jun 2026$638.05$671.90$1,309.95$204,520.97
82Jul 2026$640.14$669.81$1,309.95$203,880.83
83Aug 2026$642.24$667.71$1,309.95$203,238.59
84Sep 2026$644.34$665.61$1,309.95$202,594.25
85Oct 2026$646.45$663.50$1,309.95$201,947.80
86Nov 2026$648.57$661.38$1,309.95$201,299.23
87Dec 2026$650.70$659.25$1,309.95$200,648.53
2026 Total$7,669.66$8,049.74$15,719.4
88Jan 2027$652.83$657.12$1,309.95$199,995.70
89Feb 2027$654.96$654.99$1,309.95$199,340.74
90Mar 2027$657.11$652.84$1,309.95$198,683.63
91Apr 2027$659.26$650.69$1,309.95$198,024.37
92May 2027$661.42$648.53$1,309.95$197,362.95
93Jun 2027$663.59$646.36$1,309.95$196,699.36
94Jul 2027$665.76$644.19$1,309.95$196,033.60
95Aug 2027$667.94$642.01$1,309.95$195,365.66
96Sep 2027$670.13$639.82$1,309.95$194,695.53
97Oct 2027$672.32$637.63$1,309.95$194,023.21
98Nov 2027$674.52$635.43$1,309.95$193,348.69
99Dec 2027$676.73$633.22$1,309.95$192,671.96
2027 Total$7,976.57$7,742.83$15,719.4
100Jan 2028$678.95$631.00$1,309.95$191,993.01
101Feb 2028$681.17$628.78$1,309.95$191,311.84
102Mar 2028$683.40$626.55$1,309.95$190,628.44
103Apr 2028$685.64$624.31$1,309.95$189,942.80
104May 2028$687.89$622.06$1,309.95$189,254.91
105Jun 2028$690.14$619.81$1,309.95$188,564.77
106Jul 2028$692.40$617.55$1,309.95$187,872.37
107Aug 2028$694.67$615.28$1,309.95$187,177.70
108Sep 2028$696.94$613.01$1,309.95$186,480.76
109Oct 2028$699.23$610.72$1,309.95$185,781.53
110Nov 2028$701.52$608.43$1,309.95$185,080.01
111Dec 2028$703.81$606.14$1,309.95$184,376.20
2028 Total$8,295.76$7,423.64$15,719.4
112Jan 2029$706.12$603.83$1,309.95$183,670.08
113Feb 2029$708.43$601.52$1,309.95$182,961.65
114Mar 2029$710.75$599.20$1,309.95$182,250.90
115Apr 2029$713.08$596.87$1,309.95$181,537.82
116May 2029$715.41$594.54$1,309.95$180,822.41
117Jun 2029$717.76$592.19$1,309.95$180,104.65
118Jul 2029$720.11$589.84$1,309.95$179,384.54
119Aug 2029$722.47$587.48$1,309.95$178,662.07
120Sep 2029$724.83$585.12$1,309.95$177,937.24
121Oct 2029$727.21$582.74$1,309.95$177,210.03
122Nov 2029$729.59$580.36$1,309.95$176,480.44
123Dec 2029$731.98$577.97$1,309.95$175,748.46
2029 Total$8,627.74$7,091.66$15,719.4
124Jan 2030$734.37$575.58$1,309.95$175,014.09
125Feb 2030$736.78$573.17$1,309.95$174,277.31
126Mar 2030$739.19$570.76$1,309.95$173,538.12
127Apr 2030$741.61$568.34$1,309.95$172,796.51
128May 2030$744.04$565.91$1,309.95$172,052.47
129Jun 2030$746.48$563.47$1,309.95$171,305.99
130Jul 2030$748.92$561.03$1,309.95$170,557.07
131Aug 2030$751.38$558.57$1,309.95$169,805.69
132Sep 2030$753.84$556.11$1,309.95$169,051.85
133Oct 2030$756.31$553.64$1,309.95$168,295.54
134Nov 2030$758.78$551.17$1,309.95$167,536.76
135Dec 2030$761.27$548.68$1,309.95$166,775.49
2030 Total$8,972.97$6,746.43$15,719.4
136Jan 2031$763.76$546.19$1,309.95$166,011.73
137Feb 2031$766.26$543.69$1,309.95$165,245.47
138Mar 2031$768.77$541.18$1,309.95$164,476.70
139Apr 2031$771.29$538.66$1,309.95$163,705.41
140May 2031$773.81$536.14$1,309.95$162,931.60
141Jun 2031$776.35$533.60$1,309.95$162,155.25
142Jul 2031$778.89$531.06$1,309.95$161,376.36
143Aug 2031$781.44$528.51$1,309.95$160,594.92
144Sep 2031$784.00$525.95$1,309.95$159,810.92
145Oct 2031$786.57$523.38$1,309.95$159,024.35
146Nov 2031$789.15$520.80$1,309.95$158,235.20
147Dec 2031$791.73$518.22$1,309.95$157,443.47
2031 Total$9,332.02$6,387.38$15,719.4
148Jan 2032$794.32$515.63$1,309.95$156,649.15
149Feb 2032$796.92$513.03$1,309.95$155,852.23
150Mar 2032$799.53$510.42$1,309.95$155,052.70
151Apr 2032$802.15$507.80$1,309.95$154,250.55
152May 2032$804.78$505.17$1,309.95$153,445.77
153Jun 2032$807.42$502.53$1,309.95$152,638.35
154Jul 2032$810.06$499.89$1,309.95$151,828.29
155Aug 2032$812.71$497.24$1,309.95$151,015.58
156Sep 2032$815.37$494.58$1,309.95$150,200.21
157Oct 2032$818.04$491.91$1,309.95$149,382.17
158Nov 2032$820.72$489.23$1,309.95$148,561.45
159Dec 2032$823.41$486.54$1,309.95$147,738.04
2032 Total$9,705.43$6,013.97$15,719.4
160Jan 2033$826.11$483.84$1,309.95$146,911.93
161Feb 2033$828.81$481.14$1,309.95$146,083.12
162Mar 2033$831.53$478.42$1,309.95$145,251.59
163Apr 2033$834.25$475.70$1,309.95$144,417.34
164May 2033$836.98$472.97$1,309.95$143,580.36
165Jun 2033$839.72$470.23$1,309.95$142,740.64
166Jul 2033$842.47$467.48$1,309.95$141,898.17
167Aug 2033$845.23$464.72$1,309.95$141,052.94
168Sep 2033$848.00$461.95$1,309.95$140,204.94
169Oct 2033$850.78$459.17$1,309.95$139,354.16
170Nov 2033$853.57$456.38$1,309.95$138,500.59
171Dec 2033$856.36$453.59$1,309.95$137,644.23
2033 Total$10,093.81$5,625.59$15,719.4
172Jan 2034$859.17$450.78$1,309.95$136,785.06
173Feb 2034$861.98$447.97$1,309.95$135,923.08
174Mar 2034$864.80$445.15$1,309.95$135,058.28
175Apr 2034$867.63$442.32$1,309.95$134,190.65
176May 2034$870.48$439.47$1,309.95$133,320.17
177Jun 2034$873.33$436.62$1,309.95$132,446.84
178Jul 2034$876.19$433.76$1,309.95$131,570.65
179Aug 2034$879.06$430.89$1,309.95$130,691.59
180Sep 2034$881.94$428.01$1,309.95$129,809.65
181Oct 2034$884.82$425.13$1,309.95$128,924.83
182Nov 2034$887.72$422.23$1,309.95$128,037.11
183Dec 2034$890.63$419.32$1,309.95$127,146.48
2034 Total$10,497.75$5,221.65$15,719.4
184Jan 2035$893.55$416.40$1,309.95$126,252.93
185Feb 2035$896.47$413.48$1,309.95$125,356.46
186Mar 2035$899.41$410.54$1,309.95$124,457.05
187Apr 2035$902.35$407.60$1,309.95$123,554.70
188May 2035$905.31$404.64$1,309.95$122,649.39
189Jun 2035$908.27$401.68$1,309.95$121,741.12
190Jul 2035$911.25$398.70$1,309.95$120,829.87
191Aug 2035$914.23$395.72$1,309.95$119,915.64
192Sep 2035$917.23$392.72$1,309.95$118,998.41
193Oct 2035$920.23$389.72$1,309.95$118,078.18
194Nov 2035$923.24$386.71$1,309.95$117,154.94
195Dec 2035$926.27$383.68$1,309.95$116,228.67
2035 Total$10,917.81$4,801.59$15,719.4
196Jan 2036$929.30$380.65$1,309.95$115,299.37
197Feb 2036$932.34$377.61$1,309.95$114,367.03
198Mar 2036$935.40$374.55$1,309.95$113,431.63
199Apr 2036$938.46$371.49$1,309.95$112,493.17
200May 2036$941.53$368.42$1,309.95$111,551.64
201Jun 2036$944.62$365.33$1,309.95$110,607.02
202Jul 2036$947.71$362.24$1,309.95$109,659.31
203Aug 2036$950.82$359.13$1,309.95$108,708.49
204Sep 2036$953.93$356.02$1,309.95$107,754.56
205Oct 2036$957.05$352.90$1,309.95$106,797.51
206Nov 2036$960.19$349.76$1,309.95$105,837.32
207Dec 2036$963.33$346.62$1,309.95$104,873.99
2036 Total$11,354.68$4,364.72$15,719.4
208Jan 2037$966.49$343.46$1,309.95$103,907.50
209Feb 2037$969.65$340.30$1,309.95$102,937.85
210Mar 2037$972.83$337.12$1,309.95$101,965.02
211Apr 2037$976.01$333.94$1,309.95$100,989.01
212May 2037$979.21$330.74$1,309.95$100,009.80
213Jun 2037$982.42$327.53$1,309.95$99,027.38
214Jul 2037$985.64$324.31$1,309.95$98,041.74
215Aug 2037$988.86$321.09$1,309.95$97,052.88
216Sep 2037$992.10$317.85$1,309.95$96,060.78
217Oct 2037$995.35$314.60$1,309.95$95,065.43
218Nov 2037$998.61$311.34$1,309.95$94,066.82
219Dec 2037$1,001.88$308.07$1,309.95$93,064.94
2037 Total$11,809.05$3,910.35$15,719.4
220Jan 2038$1,005.16$304.79$1,309.95$92,059.78
221Feb 2038$1,008.45$301.50$1,309.95$91,051.33
222Mar 2038$1,011.76$298.19$1,309.95$90,039.57
223Apr 2038$1,015.07$294.88$1,309.95$89,024.50
224May 2038$1,018.39$291.56$1,309.95$88,006.11
225Jun 2038$1,021.73$288.22$1,309.95$86,984.38
226Jul 2038$1,025.08$284.87$1,309.95$85,959.30
227Aug 2038$1,028.43$281.52$1,309.95$84,930.87
228Sep 2038$1,031.80$278.15$1,309.95$83,899.07
229Oct 2038$1,035.18$274.77$1,309.95$82,863.89
230Nov 2038$1,038.57$271.38$1,309.95$81,825.32
231Dec 2038$1,041.97$267.98$1,309.95$80,783.35
2038 Total$12,281.59$3,437.81$15,719.4
232Jan 2039$1,045.38$264.57$1,309.95$79,737.97
233Feb 2039$1,048.81$261.14$1,309.95$78,689.16
234Mar 2039$1,052.24$257.71$1,309.95$77,636.92
235Apr 2039$1,055.69$254.26$1,309.95$76,581.23
236May 2039$1,059.15$250.80$1,309.95$75,522.08
237Jun 2039$1,062.62$247.33$1,309.95$74,459.46
238Jul 2039$1,066.10$243.85$1,309.95$73,393.36
239Aug 2039$1,069.59$240.36$1,309.95$72,323.77
240Sep 2039$1,073.09$236.86$1,309.95$71,250.68
241Oct 2039$1,076.60$233.35$1,309.95$70,174.08
242Nov 2039$1,080.13$229.82$1,309.95$69,093.95
243Dec 2039$1,083.67$226.28$1,309.95$68,010.28
2039 Total$12,773.07$2,946.33$15,719.4
244Jan 2040$1,087.22$222.73$1,309.95$66,923.06
245Feb 2040$1,090.78$219.17$1,309.95$65,832.28
246Mar 2040$1,094.35$215.60$1,309.95$64,737.93
247Apr 2040$1,097.93$212.02$1,309.95$63,640.00
248May 2040$1,101.53$208.42$1,309.95$62,538.47
249Jun 2040$1,105.14$204.81$1,309.95$61,433.33
250Jul 2040$1,108.76$201.19$1,309.95$60,324.57
251Aug 2040$1,112.39$197.56$1,309.95$59,212.18
252Sep 2040$1,116.03$193.92$1,309.95$58,096.15
253Oct 2040$1,119.69$190.26$1,309.95$56,976.46
254Nov 2040$1,123.35$186.60$1,309.95$55,853.11
255Dec 2040$1,127.03$182.92$1,309.95$54,726.08
2040 Total$13,284.2$2,435.2$15,719.4
256Jan 2041$1,130.72$179.23$1,309.95$53,595.36
257Feb 2041$1,134.43$175.52$1,309.95$52,460.93
258Mar 2041$1,138.14$171.81$1,309.95$51,322.79
259Apr 2041$1,141.87$168.08$1,309.95$50,180.92
260May 2041$1,145.61$164.34$1,309.95$49,035.31
261Jun 2041$1,149.36$160.59$1,309.95$47,885.95
262Jul 2041$1,153.12$156.83$1,309.95$46,732.83
263Aug 2041$1,156.90$153.05$1,309.95$45,575.93
264Sep 2041$1,160.69$149.26$1,309.95$44,415.24
265Oct 2041$1,164.49$145.46$1,309.95$43,250.75
266Nov 2041$1,168.30$141.65$1,309.95$42,082.45
267Dec 2041$1,172.13$137.82$1,309.95$40,910.32
2041 Total$13,815.76$1,903.64$15,719.4
268Jan 2042$1,175.97$133.98$1,309.95$39,734.35
269Feb 2042$1,179.82$130.13$1,309.95$38,554.53
270Mar 2042$1,183.68$126.27$1,309.95$37,370.85
271Apr 2042$1,187.56$122.39$1,309.95$36,183.29
272May 2042$1,191.45$118.50$1,309.95$34,991.84
273Jun 2042$1,195.35$114.60$1,309.95$33,796.49
274Jul 2042$1,199.27$110.68$1,309.95$32,597.22
275Aug 2042$1,203.19$106.76$1,309.95$31,394.03
276Sep 2042$1,207.13$102.82$1,309.95$30,186.90
277Oct 2042$1,211.09$98.86$1,309.95$28,975.81
278Nov 2042$1,215.05$94.90$1,309.95$27,760.76
279Dec 2042$1,219.03$90.92$1,309.95$26,541.73
2042 Total$14,368.59$1,350.81$15,719.4
280Jan 2043$1,223.03$86.92$1,309.95$25,318.70
281Feb 2043$1,227.03$82.92$1,309.95$24,091.67
282Mar 2043$1,231.05$78.90$1,309.95$22,860.62
283Apr 2043$1,235.08$74.87$1,309.95$21,625.54
284May 2043$1,239.13$70.82$1,309.95$20,386.41
285Jun 2043$1,243.18$66.77$1,309.95$19,143.23
286Jul 2043$1,247.26$62.69$1,309.95$17,895.97
287Aug 2043$1,251.34$58.61$1,309.95$16,644.63
288Sep 2043$1,255.44$54.51$1,309.95$15,389.19
289Oct 2043$1,259.55$50.40$1,309.95$14,129.64
290Nov 2043$1,263.68$46.27$1,309.95$12,865.96
291Dec 2043$1,267.81$42.14$1,309.95$11,598.15
2043 Total$14,943.58$775.82$15,719.4
292Jan 2044$1,271.97$37.98$1,309.95$10,326.18
293Feb 2044$1,276.13$33.82$1,309.95$9,050.05
294Mar 2044$1,280.31$29.64$1,309.95$7,769.74
295Apr 2044$1,284.50$25.45$1,309.95$6,485.24
296May 2044$1,288.71$21.24$1,309.95$5,196.53
297Jun 2044$1,292.93$17.02$1,309.95$3,903.60
298Jul 2044$1,297.17$12.78$1,309.95$2,606.43
299Aug 2044$1,301.41$8.54$1,309.95$1,305.02
300Sep 2044$1,305.02$4.27$1,309.29$0.00
2044 Total$11,598.15$190.74$11,788.89
Compare your product with the big 4 banks, or add more products to compare
As seen on