Prime Alt Doc Investment Loan (Principal and Interest) (LVR 70%-80%) from Resimac

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
4.77%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,428
Number of Repayments
300
Total Interest Paid
$178,400
Total repayments
$428,400
DatePrincipleInterestPaymentBalance
1Oct 2019$434.42$993.75$1,428.17$249,565.58
2Nov 2019$436.15$992.02$1,428.17$249,129.43
3Dec 2019$437.88$990.29$1,428.17$248,691.55
2019 Total$1,308.45$2,976.06$4,284.51
4Jan 2020$439.62$988.55$1,428.17$248,251.93
5Feb 2020$441.37$986.80$1,428.17$247,810.56
6Mar 2020$443.12$985.05$1,428.17$247,367.44
7Apr 2020$444.88$983.29$1,428.17$246,922.56
8May 2020$446.65$981.52$1,428.17$246,475.91
9Jun 2020$448.43$979.74$1,428.17$246,027.48
10Jul 2020$450.21$977.96$1,428.17$245,577.27
11Aug 2020$452.00$976.17$1,428.17$245,125.27
12Sep 2020$453.80$974.37$1,428.17$244,671.47
13Oct 2020$455.60$972.57$1,428.17$244,215.87
14Nov 2020$457.41$970.76$1,428.17$243,758.46
15Dec 2020$459.23$968.94$1,428.17$243,299.23
2020 Total$5,392.32$11,745.72$17,138.04
16Jan 2021$461.06$967.11$1,428.17$242,838.17
17Feb 2021$462.89$965.28$1,428.17$242,375.28
18Mar 2021$464.73$963.44$1,428.17$241,910.55
19Apr 2021$466.58$961.59$1,428.17$241,443.97
20May 2021$468.43$959.74$1,428.17$240,975.54
21Jun 2021$470.29$957.88$1,428.17$240,505.25
22Jul 2021$472.16$956.01$1,428.17$240,033.09
23Aug 2021$474.04$954.13$1,428.17$239,559.05
24Sep 2021$475.92$952.25$1,428.17$239,083.13
25Oct 2021$477.81$950.36$1,428.17$238,605.32
26Nov 2021$479.71$948.46$1,428.17$238,125.61
27Dec 2021$481.62$946.55$1,428.17$237,643.99
2021 Total$5,655.24$11,482.8$17,138.04
28Jan 2022$483.54$944.63$1,428.17$237,160.45
29Feb 2022$485.46$942.71$1,428.17$236,674.99
30Mar 2022$487.39$940.78$1,428.17$236,187.60
31Apr 2022$489.32$938.85$1,428.17$235,698.28
32May 2022$491.27$936.90$1,428.17$235,207.01
33Jun 2022$493.22$934.95$1,428.17$234,713.79
34Jul 2022$495.18$932.99$1,428.17$234,218.61
35Aug 2022$497.15$931.02$1,428.17$233,721.46
36Sep 2022$499.13$929.04$1,428.17$233,222.33
37Oct 2022$501.11$927.06$1,428.17$232,721.22
38Nov 2022$503.10$925.07$1,428.17$232,218.12
39Dec 2022$505.10$923.07$1,428.17$231,713.02
2022 Total$5,930.97$11,207.07$17,138.04
40Jan 2023$507.11$921.06$1,428.17$231,205.91
41Feb 2023$509.13$919.04$1,428.17$230,696.78
42Mar 2023$511.15$917.02$1,428.17$230,185.63
43Apr 2023$513.18$914.99$1,428.17$229,672.45
44May 2023$515.22$912.95$1,428.17$229,157.23
45Jun 2023$517.27$910.90$1,428.17$228,639.96
46Jul 2023$519.33$908.84$1,428.17$228,120.63
47Aug 2023$521.39$906.78$1,428.17$227,599.24
48Sep 2023$523.46$904.71$1,428.17$227,075.78
49Oct 2023$525.54$902.63$1,428.17$226,550.24
50Nov 2023$527.63$900.54$1,428.17$226,022.61
51Dec 2023$529.73$898.44$1,428.17$225,492.88
2023 Total$6,220.14$10,917.9$17,138.04
52Jan 2024$531.84$896.33$1,428.17$224,961.04
53Feb 2024$533.95$894.22$1,428.17$224,427.09
54Mar 2024$536.07$892.10$1,428.17$223,891.02
55Apr 2024$538.20$889.97$1,428.17$223,352.82
56May 2024$540.34$887.83$1,428.17$222,812.48
57Jun 2024$542.49$885.68$1,428.17$222,269.99
58Jul 2024$544.65$883.52$1,428.17$221,725.34
59Aug 2024$546.81$881.36$1,428.17$221,178.53
60Sep 2024$548.99$879.18$1,428.17$220,629.54
61Oct 2024$551.17$877.00$1,428.17$220,078.37
62Nov 2024$553.36$874.81$1,428.17$219,525.01
63Dec 2024$555.56$872.61$1,428.17$218,969.45
2024 Total$6,523.43$10,614.61$17,138.04
64Jan 2025$557.77$870.40$1,428.17$218,411.68
65Feb 2025$559.98$868.19$1,428.17$217,851.70
66Mar 2025$562.21$865.96$1,428.17$217,289.49
67Apr 2025$564.44$863.73$1,428.17$216,725.05
68May 2025$566.69$861.48$1,428.17$216,158.36
69Jun 2025$568.94$859.23$1,428.17$215,589.42
70Jul 2025$571.20$856.97$1,428.17$215,018.22
71Aug 2025$573.47$854.70$1,428.17$214,444.75
72Sep 2025$575.75$852.42$1,428.17$213,869.00
73Oct 2025$578.04$850.13$1,428.17$213,290.96
74Nov 2025$580.34$847.83$1,428.17$212,710.62
75Dec 2025$582.65$845.52$1,428.17$212,127.97
2025 Total$6,841.48$10,296.56$17,138.04
76Jan 2026$584.96$843.21$1,428.17$211,543.01
77Feb 2026$587.29$840.88$1,428.17$210,955.72
78Mar 2026$589.62$838.55$1,428.17$210,366.10
79Apr 2026$591.96$836.21$1,428.17$209,774.14
80May 2026$594.32$833.85$1,428.17$209,179.82
81Jun 2026$596.68$831.49$1,428.17$208,583.14
82Jul 2026$599.05$829.12$1,428.17$207,984.09
83Aug 2026$601.43$826.74$1,428.17$207,382.66
84Sep 2026$603.82$824.35$1,428.17$206,778.84
85Oct 2026$606.22$821.95$1,428.17$206,172.62
86Nov 2026$608.63$819.54$1,428.17$205,563.99
87Dec 2026$611.05$817.12$1,428.17$204,952.94
2026 Total$7,175.03$9,963.01$17,138.04
88Jan 2027$613.48$814.69$1,428.17$204,339.46
89Feb 2027$615.92$812.25$1,428.17$203,723.54
90Mar 2027$618.37$809.80$1,428.17$203,105.17
91Apr 2027$620.83$807.34$1,428.17$202,484.34
92May 2027$623.29$804.88$1,428.17$201,861.05
93Jun 2027$625.77$802.40$1,428.17$201,235.28
94Jul 2027$628.26$799.91$1,428.17$200,607.02
95Aug 2027$630.76$797.41$1,428.17$199,976.26
96Sep 2027$633.26$794.91$1,428.17$199,343.00
97Oct 2027$635.78$792.39$1,428.17$198,707.22
98Nov 2027$638.31$789.86$1,428.17$198,068.91
99Dec 2027$640.85$787.32$1,428.17$197,428.06
2027 Total$7,524.88$9,613.16$17,138.04
100Jan 2028$643.39$784.78$1,428.17$196,784.67
101Feb 2028$645.95$782.22$1,428.17$196,138.72
102Mar 2028$648.52$779.65$1,428.17$195,490.20
103Apr 2028$651.10$777.07$1,428.17$194,839.10
104May 2028$653.68$774.49$1,428.17$194,185.42
105Jun 2028$656.28$771.89$1,428.17$193,529.14
106Jul 2028$658.89$769.28$1,428.17$192,870.25
107Aug 2028$661.51$766.66$1,428.17$192,208.74
108Sep 2028$664.14$764.03$1,428.17$191,544.60
109Oct 2028$666.78$761.39$1,428.17$190,877.82
110Nov 2028$669.43$758.74$1,428.17$190,208.39
111Dec 2028$672.09$756.08$1,428.17$189,536.30
2028 Total$7,891.76$9,246.28$17,138.04
112Jan 2029$674.76$753.41$1,428.17$188,861.54
113Feb 2029$677.45$750.72$1,428.17$188,184.09
114Mar 2029$680.14$748.03$1,428.17$187,503.95
115Apr 2029$682.84$745.33$1,428.17$186,821.11
116May 2029$685.56$742.61$1,428.17$186,135.55
117Jun 2029$688.28$739.89$1,428.17$185,447.27
118Jul 2029$691.02$737.15$1,428.17$184,756.25
119Aug 2029$693.76$734.41$1,428.17$184,062.49
120Sep 2029$696.52$731.65$1,428.17$183,365.97
121Oct 2029$699.29$728.88$1,428.17$182,666.68
122Nov 2029$702.07$726.10$1,428.17$181,964.61
123Dec 2029$704.86$723.31$1,428.17$181,259.75
2029 Total$8,276.55$8,861.49$17,138.04
124Jan 2030$707.66$720.51$1,428.17$180,552.09
125Feb 2030$710.48$717.69$1,428.17$179,841.61
126Mar 2030$713.30$714.87$1,428.17$179,128.31
127Apr 2030$716.13$712.04$1,428.17$178,412.18
128May 2030$718.98$709.19$1,428.17$177,693.20
129Jun 2030$721.84$706.33$1,428.17$176,971.36
130Jul 2030$724.71$703.46$1,428.17$176,246.65
131Aug 2030$727.59$700.58$1,428.17$175,519.06
132Sep 2030$730.48$697.69$1,428.17$174,788.58
133Oct 2030$733.39$694.78$1,428.17$174,055.19
134Nov 2030$736.30$691.87$1,428.17$173,318.89
135Dec 2030$739.23$688.94$1,428.17$172,579.66
2030 Total$8,680.09$8,457.95$17,138.04
136Jan 2031$742.17$686.00$1,428.17$171,837.49
137Feb 2031$745.12$683.05$1,428.17$171,092.37
138Mar 2031$748.08$680.09$1,428.17$170,344.29
139Apr 2031$751.05$677.12$1,428.17$169,593.24
140May 2031$754.04$674.13$1,428.17$168,839.20
141Jun 2031$757.03$671.14$1,428.17$168,082.17
142Jul 2031$760.04$668.13$1,428.17$167,322.13
143Aug 2031$763.06$665.11$1,428.17$166,559.07
144Sep 2031$766.10$662.07$1,428.17$165,792.97
145Oct 2031$769.14$659.03$1,428.17$165,023.83
146Nov 2031$772.20$655.97$1,428.17$164,251.63
147Dec 2031$775.27$652.90$1,428.17$163,476.36
2031 Total$9,103.3$8,034.74$17,138.04
148Jan 2032$778.35$649.82$1,428.17$162,698.01
149Feb 2032$781.45$646.72$1,428.17$161,916.56
150Mar 2032$784.55$643.62$1,428.17$161,132.01
151Apr 2032$787.67$640.50$1,428.17$160,344.34
152May 2032$790.80$637.37$1,428.17$159,553.54
153Jun 2032$793.94$634.23$1,428.17$158,759.60
154Jul 2032$797.10$631.07$1,428.17$157,962.50
155Aug 2032$800.27$627.90$1,428.17$157,162.23
156Sep 2032$803.45$624.72$1,428.17$156,358.78
157Oct 2032$806.64$621.53$1,428.17$155,552.14
158Nov 2032$809.85$618.32$1,428.17$154,742.29
159Dec 2032$813.07$615.10$1,428.17$153,929.22
2032 Total$9,547.14$7,590.9$17,138.04
160Jan 2033$816.30$611.87$1,428.17$153,112.92
161Feb 2033$819.55$608.62$1,428.17$152,293.37
162Mar 2033$822.80$605.37$1,428.17$151,470.57
163Apr 2033$826.07$602.10$1,428.17$150,644.50
164May 2033$829.36$598.81$1,428.17$149,815.14
165Jun 2033$832.65$595.52$1,428.17$148,982.49
166Jul 2033$835.96$592.21$1,428.17$148,146.53
167Aug 2033$839.29$588.88$1,428.17$147,307.24
168Sep 2033$842.62$585.55$1,428.17$146,464.62
169Oct 2033$845.97$582.20$1,428.17$145,618.65
170Nov 2033$849.34$578.83$1,428.17$144,769.31
171Dec 2033$852.71$575.46$1,428.17$143,916.60
2033 Total$10,012.62$7,125.42$17,138.04
172Jan 2034$856.10$572.07$1,428.17$143,060.50
173Feb 2034$859.50$568.67$1,428.17$142,201.00
174Mar 2034$862.92$565.25$1,428.17$141,338.08
175Apr 2034$866.35$561.82$1,428.17$140,471.73
176May 2034$869.79$558.38$1,428.17$139,601.94
177Jun 2034$873.25$554.92$1,428.17$138,728.69
178Jul 2034$876.72$551.45$1,428.17$137,851.97
179Aug 2034$880.21$547.96$1,428.17$136,971.76
180Sep 2034$883.71$544.46$1,428.17$136,088.05
181Oct 2034$887.22$540.95$1,428.17$135,200.83
182Nov 2034$890.75$537.42$1,428.17$134,310.08
183Dec 2034$894.29$533.88$1,428.17$133,415.79
2034 Total$10,500.81$6,637.23$17,138.04
184Jan 2035$897.84$530.33$1,428.17$132,517.95
185Feb 2035$901.41$526.76$1,428.17$131,616.54
186Mar 2035$904.99$523.18$1,428.17$130,711.55
187Apr 2035$908.59$519.58$1,428.17$129,802.96
188May 2035$912.20$515.97$1,428.17$128,890.76
189Jun 2035$915.83$512.34$1,428.17$127,974.93
190Jul 2035$919.47$508.70$1,428.17$127,055.46
191Aug 2035$923.12$505.05$1,428.17$126,132.34
192Sep 2035$926.79$501.38$1,428.17$125,205.55
193Oct 2035$930.48$497.69$1,428.17$124,275.07
194Nov 2035$934.18$493.99$1,428.17$123,340.89
195Dec 2035$937.89$490.28$1,428.17$122,403.00
2035 Total$11,012.79$6,125.25$17,138.04
196Jan 2036$941.62$486.55$1,428.17$121,461.38
197Feb 2036$945.36$482.81$1,428.17$120,516.02
198Mar 2036$949.12$479.05$1,428.17$119,566.90
199Apr 2036$952.89$475.28$1,428.17$118,614.01
200May 2036$956.68$471.49$1,428.17$117,657.33
201Jun 2036$960.48$467.69$1,428.17$116,696.85
202Jul 2036$964.30$463.87$1,428.17$115,732.55
203Aug 2036$968.13$460.04$1,428.17$114,764.42
204Sep 2036$971.98$456.19$1,428.17$113,792.44
205Oct 2036$975.85$452.32$1,428.17$112,816.59
206Nov 2036$979.72$448.45$1,428.17$111,836.87
207Dec 2036$983.62$444.55$1,428.17$110,853.25
2036 Total$11,549.75$5,588.29$17,138.04
208Jan 2037$987.53$440.64$1,428.17$109,865.72
209Feb 2037$991.45$436.72$1,428.17$108,874.27
210Mar 2037$995.39$432.78$1,428.17$107,878.88
211Apr 2037$999.35$428.82$1,428.17$106,879.53
212May 2037$1,003.32$424.85$1,428.17$105,876.21
213Jun 2037$1,007.31$420.86$1,428.17$104,868.90
214Jul 2037$1,011.32$416.85$1,428.17$103,857.58
215Aug 2037$1,015.34$412.83$1,428.17$102,842.24
216Sep 2037$1,019.37$408.80$1,428.17$101,822.87
217Oct 2037$1,023.42$404.75$1,428.17$100,799.45
218Nov 2037$1,027.49$400.68$1,428.17$99,771.96
219Dec 2037$1,031.58$396.59$1,428.17$98,740.38
2037 Total$12,112.87$5,025.17$17,138.04
220Jan 2038$1,035.68$392.49$1,428.17$97,704.70
221Feb 2038$1,039.79$388.38$1,428.17$96,664.91
222Mar 2038$1,043.93$384.24$1,428.17$95,620.98
223Apr 2038$1,048.08$380.09$1,428.17$94,572.90
224May 2038$1,052.24$375.93$1,428.17$93,520.66
225Jun 2038$1,056.43$371.74$1,428.17$92,464.23
226Jul 2038$1,060.62$367.55$1,428.17$91,403.61
227Aug 2038$1,064.84$363.33$1,428.17$90,338.77
228Sep 2038$1,069.07$359.10$1,428.17$89,269.70
229Oct 2038$1,073.32$354.85$1,428.17$88,196.38
230Nov 2038$1,077.59$350.58$1,428.17$87,118.79
231Dec 2038$1,081.87$346.30$1,428.17$86,036.92
2038 Total$12,703.46$4,434.58$17,138.04
232Jan 2039$1,086.17$342.00$1,428.17$84,950.75
233Feb 2039$1,090.49$337.68$1,428.17$83,860.26
234Mar 2039$1,094.83$333.34$1,428.17$82,765.43
235Apr 2039$1,099.18$328.99$1,428.17$81,666.25
236May 2039$1,103.55$324.62$1,428.17$80,562.70
237Jun 2039$1,107.93$320.24$1,428.17$79,454.77
238Jul 2039$1,112.34$315.83$1,428.17$78,342.43
239Aug 2039$1,116.76$311.41$1,428.17$77,225.67
240Sep 2039$1,121.20$306.97$1,428.17$76,104.47
241Oct 2039$1,125.65$302.52$1,428.17$74,978.82
242Nov 2039$1,130.13$298.04$1,428.17$73,848.69
243Dec 2039$1,134.62$293.55$1,428.17$72,714.07
2039 Total$13,322.85$3,815.19$17,138.04
244Jan 2040$1,139.13$289.04$1,428.17$71,574.94
245Feb 2040$1,143.66$284.51$1,428.17$70,431.28
246Mar 2040$1,148.21$279.96$1,428.17$69,283.07
247Apr 2040$1,152.77$275.40$1,428.17$68,130.30
248May 2040$1,157.35$270.82$1,428.17$66,972.95
249Jun 2040$1,161.95$266.22$1,428.17$65,811.00
250Jul 2040$1,166.57$261.60$1,428.17$64,644.43
251Aug 2040$1,171.21$256.96$1,428.17$63,473.22
252Sep 2040$1,175.86$252.31$1,428.17$62,297.36
253Oct 2040$1,180.54$247.63$1,428.17$61,116.82
254Nov 2040$1,185.23$242.94$1,428.17$59,931.59
255Dec 2040$1,189.94$238.23$1,428.17$58,741.65
2040 Total$13,972.42$3,165.62$17,138.04
256Jan 2041$1,194.67$233.50$1,428.17$57,546.98
257Feb 2041$1,199.42$228.75$1,428.17$56,347.56
258Mar 2041$1,204.19$223.98$1,428.17$55,143.37
259Apr 2041$1,208.98$219.19$1,428.17$53,934.39
260May 2041$1,213.78$214.39$1,428.17$52,720.61
261Jun 2041$1,218.61$209.56$1,428.17$51,502.00
262Jul 2041$1,223.45$204.72$1,428.17$50,278.55
263Aug 2041$1,228.31$199.86$1,428.17$49,050.24
264Sep 2041$1,233.20$194.97$1,428.17$47,817.04
265Oct 2041$1,238.10$190.07$1,428.17$46,578.94
266Nov 2041$1,243.02$185.15$1,428.17$45,335.92
267Dec 2041$1,247.96$180.21$1,428.17$44,087.96
2041 Total$14,653.69$2,484.35$17,138.04
268Jan 2042$1,252.92$175.25$1,428.17$42,835.04
269Feb 2042$1,257.90$170.27$1,428.17$41,577.14
270Mar 2042$1,262.90$165.27$1,428.17$40,314.24
271Apr 2042$1,267.92$160.25$1,428.17$39,046.32
272May 2042$1,272.96$155.21$1,428.17$37,773.36
273Jun 2042$1,278.02$150.15$1,428.17$36,495.34
274Jul 2042$1,283.10$145.07$1,428.17$35,212.24
275Aug 2042$1,288.20$139.97$1,428.17$33,924.04
276Sep 2042$1,293.32$134.85$1,428.17$32,630.72
277Oct 2042$1,298.46$129.71$1,428.17$31,332.26
278Nov 2042$1,303.62$124.55$1,428.17$30,028.64
279Dec 2042$1,308.81$119.36$1,428.17$28,719.83
2042 Total$15,368.13$1,769.91$17,138.04
280Jan 2043$1,314.01$114.16$1,428.17$27,405.82
281Feb 2043$1,319.23$108.94$1,428.17$26,086.59
282Mar 2043$1,324.48$103.69$1,428.17$24,762.11
283Apr 2043$1,329.74$98.43$1,428.17$23,432.37
284May 2043$1,335.03$93.14$1,428.17$22,097.34
285Jun 2043$1,340.33$87.84$1,428.17$20,757.01
286Jul 2043$1,345.66$82.51$1,428.17$19,411.35
287Aug 2043$1,351.01$77.16$1,428.17$18,060.34
288Sep 2043$1,356.38$71.79$1,428.17$16,703.96
289Oct 2043$1,361.77$66.40$1,428.17$15,342.19
290Nov 2043$1,367.18$60.99$1,428.17$13,975.01
291Dec 2043$1,372.62$55.55$1,428.17$12,602.39
2043 Total$16,117.44$1,020.6$17,138.04
292Jan 2044$1,378.08$50.09$1,428.17$11,224.31
293Feb 2044$1,383.55$44.62$1,428.17$9,840.76
294Mar 2044$1,389.05$39.12$1,428.17$8,451.71
295Apr 2044$1,394.57$33.60$1,428.17$7,057.14
296May 2044$1,400.12$28.05$1,428.17$5,657.02
297Jun 2044$1,405.68$22.49$1,428.17$4,251.34
298Jul 2044$1,411.27$16.90$1,428.17$2,840.07
299Aug 2044$1,416.88$11.29$1,428.17$1,423.19
300Sep 2044$1,422.51$5.66$1,428.17$0.68
2044 Total$12,601.71$251.82$12,853.53
Compare your product with the big 4 banks, or add more products to compare
As seen on