Prime Alt Doc Investment Loan (Interest Only) (LVR < 70%) from Resimac

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
4.67%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,168
Number of Repayments
300
Total Interest Paid
$50,400
Total repayments
$350,400
DatePrincipleInterestPaymentBalance
2019 Total$0$0$0
1Jan 2020$529.08$1,167.50$1,696.58$299,470.92
2Feb 2020$531.14$1,165.44$1,696.58$298,939.78
3Mar 2020$533.21$1,163.37$1,696.58$298,406.57
4Apr 2020$535.28$1,161.30$1,696.58$297,871.29
5May 2020$537.36$1,159.22$1,696.58$297,333.93
6Jun 2020$539.46$1,157.12$1,696.58$296,794.47
7Jul 2020$541.55$1,155.03$1,696.58$296,252.92
8Aug 2020$543.66$1,152.92$1,696.58$295,709.26
9Sep 2020$545.78$1,150.80$1,696.58$295,163.48
10Oct 2020$547.90$1,148.68$1,696.58$294,615.58
11Nov 2020$550.03$1,146.55$1,696.58$294,065.55
12Dec 2020$552.17$1,144.41$1,696.58$293,513.38
2020 Total$6,486.62$13,872.34$20,358.96
13Jan 2021$554.32$1,142.26$1,696.58$292,959.06
14Feb 2021$556.48$1,140.10$1,696.58$292,402.58
15Mar 2021$558.65$1,137.93$1,696.58$291,843.93
16Apr 2021$560.82$1,135.76$1,696.58$291,283.11
17May 2021$563.00$1,133.58$1,696.58$290,720.11
18Jun 2021$565.19$1,131.39$1,696.58$290,154.92
19Jul 2021$567.39$1,129.19$1,696.58$289,587.53
20Aug 2021$569.60$1,126.98$1,696.58$289,017.93
21Sep 2021$571.82$1,124.76$1,696.58$288,446.11
22Oct 2021$574.04$1,122.54$1,696.58$287,872.07
23Nov 2021$576.28$1,120.30$1,696.58$287,295.79
24Dec 2021$578.52$1,118.06$1,696.58$286,717.27
2021 Total$6,796.11$13,562.85$20,358.96
25Jan 2022$580.77$1,115.81$1,696.58$286,136.50
26Feb 2022$583.03$1,113.55$1,696.58$285,553.47
27Mar 2022$585.30$1,111.28$1,696.58$284,968.17
28Apr 2022$587.58$1,109.00$1,696.58$284,380.59
29May 2022$589.87$1,106.71$1,696.58$283,790.72
30Jun 2022$592.16$1,104.42$1,696.58$283,198.56
31Jul 2022$594.47$1,102.11$1,696.58$282,604.09
32Aug 2022$596.78$1,099.80$1,696.58$282,007.31
33Sep 2022$599.10$1,097.48$1,696.58$281,408.21
34Oct 2022$601.43$1,095.15$1,696.58$280,806.78
35Nov 2022$603.77$1,092.81$1,696.58$280,203.01
36Dec 2022$606.12$1,090.46$1,696.58$279,596.89
2022 Total$7,120.38$13,238.58$20,358.96
37Jan 2023$608.48$1,088.10$1,696.58$278,988.41
38Feb 2023$610.85$1,085.73$1,696.58$278,377.56
39Mar 2023$613.23$1,083.35$1,696.58$277,764.33
40Apr 2023$615.61$1,080.97$1,696.58$277,148.72
41May 2023$618.01$1,078.57$1,696.58$276,530.71
42Jun 2023$620.41$1,076.17$1,696.58$275,910.30
43Jul 2023$622.83$1,073.75$1,696.58$275,287.47
44Aug 2023$625.25$1,071.33$1,696.58$274,662.22
45Sep 2023$627.69$1,068.89$1,696.58$274,034.53
46Oct 2023$630.13$1,066.45$1,696.58$273,404.40
47Nov 2023$632.58$1,064.00$1,696.58$272,771.82
48Dec 2023$635.04$1,061.54$1,696.58$272,136.78
2023 Total$7,460.11$12,898.85$20,358.96
49Jan 2024$637.51$1,059.07$1,696.58$271,499.27
50Feb 2024$640.00$1,056.58$1,696.58$270,859.27
51Mar 2024$642.49$1,054.09$1,696.58$270,216.78
52Apr 2024$644.99$1,051.59$1,696.58$269,571.79
53May 2024$647.50$1,049.08$1,696.58$268,924.29
54Jun 2024$650.02$1,046.56$1,696.58$268,274.27
55Jul 2024$652.55$1,044.03$1,696.58$267,621.72
56Aug 2024$655.09$1,041.49$1,696.58$266,966.63
57Sep 2024$657.63$1,038.95$1,696.58$266,309.00
58Oct 2024$660.19$1,036.39$1,696.58$265,648.81
59Nov 2024$662.76$1,033.82$1,696.58$264,986.05
60Dec 2024$665.34$1,031.24$1,696.58$264,320.71
2024 Total$7,816.07$12,542.89$20,358.96
61Jan 2025$667.93$1,028.65$1,696.58$263,652.78
62Feb 2025$670.53$1,026.05$1,696.58$262,982.25
63Mar 2025$673.14$1,023.44$1,696.58$262,309.11
64Apr 2025$675.76$1,020.82$1,696.58$261,633.35
65May 2025$678.39$1,018.19$1,696.58$260,954.96
66Jun 2025$681.03$1,015.55$1,696.58$260,273.93
67Jul 2025$683.68$1,012.90$1,696.58$259,590.25
68Aug 2025$686.34$1,010.24$1,696.58$258,903.91
69Sep 2025$689.01$1,007.57$1,696.58$258,214.90
70Oct 2025$691.69$1,004.89$1,696.58$257,523.21
71Nov 2025$694.39$1,002.19$1,696.58$256,828.82
72Dec 2025$697.09$999.49$1,696.58$256,131.73
2025 Total$8,188.98$12,169.98$20,358.96
73Jan 2026$699.80$996.78$1,696.58$255,431.93
74Feb 2026$702.52$994.06$1,696.58$254,729.41
75Mar 2026$705.26$991.32$1,696.58$254,024.15
76Apr 2026$708.00$988.58$1,696.58$253,316.15
77May 2026$710.76$985.82$1,696.58$252,605.39
78Jun 2026$713.52$983.06$1,696.58$251,891.87
79Jul 2026$716.30$980.28$1,696.58$251,175.57
80Aug 2026$719.09$977.49$1,696.58$250,456.48
81Sep 2026$721.89$974.69$1,696.58$249,734.59
82Oct 2026$724.70$971.88$1,696.58$249,009.89
83Nov 2026$727.52$969.06$1,696.58$248,282.37
84Dec 2026$730.35$966.23$1,696.58$247,552.02
2026 Total$8,579.71$11,779.25$20,358.96
85Jan 2027$733.19$963.39$1,696.58$246,818.83
86Feb 2027$736.04$960.54$1,696.58$246,082.79
87Mar 2027$738.91$957.67$1,696.58$245,343.88
88Apr 2027$741.78$954.80$1,696.58$244,602.10
89May 2027$744.67$951.91$1,696.58$243,857.43
90Jun 2027$747.57$949.01$1,696.58$243,109.86
91Jul 2027$750.48$946.10$1,696.58$242,359.38
92Aug 2027$753.40$943.18$1,696.58$241,605.98
93Sep 2027$756.33$940.25$1,696.58$240,849.65
94Oct 2027$759.27$937.31$1,696.58$240,090.38
95Nov 2027$762.23$934.35$1,696.58$239,328.15
96Dec 2027$765.19$931.39$1,696.58$238,562.96
2027 Total$8,989.06$11,369.9$20,358.96
97Jan 2028$768.17$928.41$1,696.58$237,794.79
98Feb 2028$771.16$925.42$1,696.58$237,023.63
99Mar 2028$774.16$922.42$1,696.58$236,249.47
100Apr 2028$777.18$919.40$1,696.58$235,472.29
101May 2028$780.20$916.38$1,696.58$234,692.09
102Jun 2028$783.24$913.34$1,696.58$233,908.85
103Jul 2028$786.28$910.30$1,696.58$233,122.57
104Aug 2028$789.34$907.24$1,696.58$232,333.23
105Sep 2028$792.42$904.16$1,696.58$231,540.81
106Oct 2028$795.50$901.08$1,696.58$230,745.31
107Nov 2028$798.60$897.98$1,696.58$229,946.71
108Dec 2028$801.70$894.88$1,696.58$229,145.01
2028 Total$9,417.95$10,941.01$20,358.96
109Jan 2029$804.82$891.76$1,696.58$228,340.19
110Feb 2029$807.96$888.62$1,696.58$227,532.23
111Mar 2029$811.10$885.48$1,696.58$226,721.13
112Apr 2029$814.26$882.32$1,696.58$225,906.87
113May 2029$817.43$879.15$1,696.58$225,089.44
114Jun 2029$820.61$875.97$1,696.58$224,268.83
115Jul 2029$823.80$872.78$1,696.58$223,445.03
116Aug 2029$827.01$869.57$1,696.58$222,618.02
117Sep 2029$830.22$866.36$1,696.58$221,787.80
118Oct 2029$833.46$863.12$1,696.58$220,954.34
119Nov 2029$836.70$859.88$1,696.58$220,117.64
120Dec 2029$839.96$856.62$1,696.58$219,277.68
2029 Total$9,867.33$10,491.63$20,358.96
121Jan 2030$843.22$853.36$1,696.58$218,434.46
122Feb 2030$846.51$850.07$1,696.58$217,587.95
123Mar 2030$849.80$846.78$1,696.58$216,738.15
124Apr 2030$853.11$843.47$1,696.58$215,885.04
125May 2030$856.43$840.15$1,696.58$215,028.61
126Jun 2030$859.76$836.82$1,696.58$214,168.85
127Jul 2030$863.11$833.47$1,696.58$213,305.74
128Aug 2030$866.47$830.11$1,696.58$212,439.27
129Sep 2030$869.84$826.74$1,696.58$211,569.43
130Oct 2030$873.22$823.36$1,696.58$210,696.21
131Nov 2030$876.62$819.96$1,696.58$209,819.59
132Dec 2030$880.03$816.55$1,696.58$208,939.56
2030 Total$10,338.12$10,020.84$20,358.96
133Jan 2031$883.46$813.12$1,696.58$208,056.10
134Feb 2031$886.90$809.68$1,696.58$207,169.20
135Mar 2031$890.35$806.23$1,696.58$206,278.85
136Apr 2031$893.81$802.77$1,696.58$205,385.04
137May 2031$897.29$799.29$1,696.58$204,487.75
138Jun 2031$900.78$795.80$1,696.58$203,586.97
139Jul 2031$904.29$792.29$1,696.58$202,682.68
140Aug 2031$907.81$788.77$1,696.58$201,774.87
141Sep 2031$911.34$785.24$1,696.58$200,863.53
142Oct 2031$914.89$781.69$1,696.58$199,948.64
143Nov 2031$918.45$778.13$1,696.58$199,030.19
144Dec 2031$922.02$774.56$1,696.58$198,108.17
2031 Total$10,831.39$9,527.57$20,358.96
145Jan 2032$925.61$770.97$1,696.58$197,182.56
146Feb 2032$929.21$767.37$1,696.58$196,253.35
147Mar 2032$932.83$763.75$1,696.58$195,320.52
148Apr 2032$936.46$760.12$1,696.58$194,384.06
149May 2032$940.10$756.48$1,696.58$193,443.96
150Jun 2032$943.76$752.82$1,696.58$192,500.20
151Jul 2032$947.43$749.15$1,696.58$191,552.77
152Aug 2032$951.12$745.46$1,696.58$190,601.65
153Sep 2032$954.82$741.76$1,696.58$189,646.83
154Oct 2032$958.54$738.04$1,696.58$188,688.29
155Nov 2032$962.27$734.31$1,696.58$187,726.02
156Dec 2032$966.01$730.57$1,696.58$186,760.01
2032 Total$11,348.16$9,010.8$20,358.96
157Jan 2033$969.77$726.81$1,696.58$185,790.24
158Feb 2033$973.55$723.03$1,696.58$184,816.69
159Mar 2033$977.34$719.24$1,696.58$183,839.35
160Apr 2033$981.14$715.44$1,696.58$182,858.21
161May 2033$984.96$711.62$1,696.58$181,873.25
162Jun 2033$988.79$707.79$1,696.58$180,884.46
163Jul 2033$992.64$703.94$1,696.58$179,891.82
164Aug 2033$996.50$700.08$1,696.58$178,895.32
165Sep 2033$1,000.38$696.20$1,696.58$177,894.94
166Oct 2033$1,004.27$692.31$1,696.58$176,890.67
167Nov 2033$1,008.18$688.40$1,696.58$175,882.49
168Dec 2033$1,012.10$684.48$1,696.58$174,870.39
2033 Total$11,889.62$8,469.34$20,358.96
169Jan 2034$1,016.04$680.54$1,696.58$173,854.35
170Feb 2034$1,020.00$676.58$1,696.58$172,834.35
171Mar 2034$1,023.97$672.61$1,696.58$171,810.38
172Apr 2034$1,027.95$668.63$1,696.58$170,782.43
173May 2034$1,031.95$664.63$1,696.58$169,750.48
174Jun 2034$1,035.97$660.61$1,696.58$168,714.51
175Jul 2034$1,040.00$656.58$1,696.58$167,674.51
176Aug 2034$1,044.05$652.53$1,696.58$166,630.46
177Sep 2034$1,048.11$648.47$1,696.58$165,582.35
178Oct 2034$1,052.19$644.39$1,696.58$164,530.16
179Nov 2034$1,056.28$640.30$1,696.58$163,473.88
180Dec 2034$1,060.39$636.19$1,696.58$162,413.49
2034 Total$12,456.9$7,902.06$20,358.96
181Jan 2035$1,064.52$632.06$1,696.58$161,348.97
182Feb 2035$1,068.66$627.92$1,696.58$160,280.31
183Mar 2035$1,072.82$623.76$1,696.58$159,207.49
184Apr 2035$1,077.00$619.58$1,696.58$158,130.49
185May 2035$1,081.19$615.39$1,696.58$157,049.30
186Jun 2035$1,085.40$611.18$1,696.58$155,963.90
187Jul 2035$1,089.62$606.96$1,696.58$154,874.28
188Aug 2035$1,093.86$602.72$1,696.58$153,780.42
189Sep 2035$1,098.12$598.46$1,696.58$152,682.30
190Oct 2035$1,102.39$594.19$1,696.58$151,579.91
191Nov 2035$1,106.68$589.90$1,696.58$150,473.23
192Dec 2035$1,110.99$585.59$1,696.58$149,362.24
2035 Total$13,051.25$7,307.71$20,358.96
193Jan 2036$1,115.31$581.27$1,696.58$148,246.93
194Feb 2036$1,119.65$576.93$1,696.58$147,127.28
195Mar 2036$1,124.01$572.57$1,696.58$146,003.27
196Apr 2036$1,128.38$568.20$1,696.58$144,874.89
197May 2036$1,132.78$563.80$1,696.58$143,742.11
198Jun 2036$1,137.18$559.40$1,696.58$142,604.93
199Jul 2036$1,141.61$554.97$1,696.58$141,463.32
200Aug 2036$1,146.05$550.53$1,696.58$140,317.27
201Sep 2036$1,150.51$546.07$1,696.58$139,166.76
202Oct 2036$1,154.99$541.59$1,696.58$138,011.77
203Nov 2036$1,159.48$537.10$1,696.58$136,852.29
204Dec 2036$1,164.00$532.58$1,696.58$135,688.29
2036 Total$13,673.95$6,685.01$20,358.96
205Jan 2037$1,168.53$528.05$1,696.58$134,519.76
206Feb 2037$1,173.07$523.51$1,696.58$133,346.69
207Mar 2037$1,177.64$518.94$1,696.58$132,169.05
208Apr 2037$1,182.22$514.36$1,696.58$130,986.83
209May 2037$1,186.82$509.76$1,696.58$129,800.01
210Jun 2037$1,191.44$505.14$1,696.58$128,608.57
211Jul 2037$1,196.08$500.50$1,696.58$127,412.49
212Aug 2037$1,200.73$495.85$1,696.58$126,211.76
213Sep 2037$1,205.41$491.17$1,696.58$125,006.35
214Oct 2037$1,210.10$486.48$1,696.58$123,796.25
215Nov 2037$1,214.81$481.77$1,696.58$122,581.44
216Dec 2037$1,219.53$477.05$1,696.58$121,361.91
2037 Total$14,326.38$6,032.58$20,358.96
217Jan 2038$1,224.28$472.30$1,696.58$120,137.63
218Feb 2038$1,229.04$467.54$1,696.58$118,908.59
219Mar 2038$1,233.83$462.75$1,696.58$117,674.76
220Apr 2038$1,238.63$457.95$1,696.58$116,436.13
221May 2038$1,243.45$453.13$1,696.58$115,192.68
222Jun 2038$1,248.29$448.29$1,696.58$113,944.39
223Jul 2038$1,253.15$443.43$1,696.58$112,691.24
224Aug 2038$1,258.02$438.56$1,696.58$111,433.22
225Sep 2038$1,262.92$433.66$1,696.58$110,170.30
226Oct 2038$1,267.83$428.75$1,696.58$108,902.47
227Nov 2038$1,272.77$423.81$1,696.58$107,629.70
228Dec 2038$1,277.72$418.86$1,696.58$106,351.98
2038 Total$15,009.93$5,349.03$20,358.96
229Jan 2039$1,282.69$413.89$1,696.58$105,069.29
230Feb 2039$1,287.69$408.89$1,696.58$103,781.60
231Mar 2039$1,292.70$403.88$1,696.58$102,488.90
232Apr 2039$1,297.73$398.85$1,696.58$101,191.17
233May 2039$1,302.78$393.80$1,696.58$99,888.39
234Jun 2039$1,307.85$388.73$1,696.58$98,580.54
235Jul 2039$1,312.94$383.64$1,696.58$97,267.60
236Aug 2039$1,318.05$378.53$1,696.58$95,949.55
237Sep 2039$1,323.18$373.40$1,696.58$94,626.37
238Oct 2039$1,328.33$368.25$1,696.58$93,298.04
239Nov 2039$1,333.50$363.08$1,696.58$91,964.54
240Dec 2039$1,338.68$357.90$1,696.58$90,625.86
2039 Total$15,726.12$4,632.84$20,358.96
241Jan 2040$1,343.89$352.69$1,696.58$89,281.97
242Feb 2040$1,349.12$347.46$1,696.58$87,932.85
243Mar 2040$1,354.37$342.21$1,696.58$86,578.48
244Apr 2040$1,359.65$336.93$1,696.58$85,218.83
245May 2040$1,364.94$331.64$1,696.58$83,853.89
246Jun 2040$1,370.25$326.33$1,696.58$82,483.64
247Jul 2040$1,375.58$321.00$1,696.58$81,108.06
248Aug 2040$1,380.93$315.65$1,696.58$79,727.13
249Sep 2040$1,386.31$310.27$1,696.58$78,340.82
250Oct 2040$1,391.70$304.88$1,696.58$76,949.12
251Nov 2040$1,397.12$299.46$1,696.58$75,552.00
252Dec 2040$1,402.56$294.02$1,696.58$74,149.44
2040 Total$16,476.42$3,882.54$20,358.96
253Jan 2041$1,408.02$288.56$1,696.58$72,741.42
254Feb 2041$1,413.49$283.09$1,696.58$71,327.93
255Mar 2041$1,419.00$277.58$1,696.58$69,908.93
256Apr 2041$1,424.52$272.06$1,696.58$68,484.41
257May 2041$1,430.06$266.52$1,696.58$67,054.35
258Jun 2041$1,435.63$260.95$1,696.58$65,618.72
259Jul 2041$1,441.21$255.37$1,696.58$64,177.51
260Aug 2041$1,446.82$249.76$1,696.58$62,730.69
261Sep 2041$1,452.45$244.13$1,696.58$61,278.24
262Oct 2041$1,458.11$238.47$1,696.58$59,820.13
263Nov 2041$1,463.78$232.80$1,696.58$58,356.35
264Dec 2041$1,469.48$227.10$1,696.58$56,886.87
2041 Total$17,262.57$3,096.39$20,358.96
265Jan 2042$1,475.20$221.38$1,696.58$55,411.67
266Feb 2042$1,480.94$215.64$1,696.58$53,930.73
267Mar 2042$1,486.70$209.88$1,696.58$52,444.03
268Apr 2042$1,492.49$204.09$1,696.58$50,951.54
269May 2042$1,498.29$198.29$1,696.58$49,453.25
270Jun 2042$1,504.12$192.46$1,696.58$47,949.13
271Jul 2042$1,509.98$186.60$1,696.58$46,439.15
272Aug 2042$1,515.85$180.73$1,696.58$44,923.30
273Sep 2042$1,521.75$174.83$1,696.58$43,401.55
274Oct 2042$1,527.68$168.90$1,696.58$41,873.87
275Nov 2042$1,533.62$162.96$1,696.58$40,340.25
276Dec 2042$1,539.59$156.99$1,696.58$38,800.66
2042 Total$18,086.21$2,272.75$20,358.96
277Jan 2043$1,545.58$151.00$1,696.58$37,255.08
278Feb 2043$1,551.60$144.98$1,696.58$35,703.48
279Mar 2043$1,557.63$138.95$1,696.58$34,145.85
280Apr 2043$1,563.70$132.88$1,696.58$32,582.15
281May 2043$1,569.78$126.80$1,696.58$31,012.37
282Jun 2043$1,575.89$120.69$1,696.58$29,436.48
283Jul 2043$1,582.02$114.56$1,696.58$27,854.46
284Aug 2043$1,588.18$108.40$1,696.58$26,266.28
285Sep 2043$1,594.36$102.22$1,696.58$24,671.92
286Oct 2043$1,600.57$96.01$1,696.58$23,071.35
287Nov 2043$1,606.79$89.79$1,696.58$21,464.56
288Dec 2043$1,613.05$83.53$1,696.58$19,851.51
2043 Total$18,949.15$1,409.81$20,358.96
289Jan 2044$1,619.32$77.26$1,696.58$18,232.19
290Feb 2044$1,625.63$70.95$1,696.58$16,606.56
291Mar 2044$1,631.95$64.63$1,696.58$14,974.61
292Apr 2044$1,638.30$58.28$1,696.58$13,336.31
293May 2044$1,644.68$51.90$1,696.58$11,691.63
294Jun 2044$1,651.08$45.50$1,696.58$10,040.55
295Jul 2044$1,657.51$39.07$1,696.58$8,383.04
296Aug 2044$1,663.96$32.62$1,696.58$6,719.08
297Sep 2044$1,670.43$26.15$1,696.58$5,048.65
298Oct 2044$1,676.93$19.65$1,696.58$3,371.72
299Nov 2044$1,683.46$13.12$1,696.58$1,688.26
300Dec 2044$1,688.26$6.57$1,694.83$0.00
2044 Total$19,851.51$505.7$20,357.21
Compare your product with the big 4 banks, or add more products to compare
As seen on