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

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
4.05%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,592
Number of Repayments
300
Total Interest Paid
$177,600
Total repayments
$477,600
DatePrincipleInterestPaymentBalance
2019 Total$0$0$0
1Jan 2020$579.30$1,012.50$1,591.80$299,420.70
2Feb 2020$581.26$1,010.54$1,591.80$298,839.44
3Mar 2020$583.22$1,008.58$1,591.80$298,256.22
4Apr 2020$585.19$1,006.61$1,591.80$297,671.03
5May 2020$587.16$1,004.64$1,591.80$297,083.87
6Jun 2020$589.14$1,002.66$1,591.80$296,494.73
7Jul 2020$591.13$1,000.67$1,591.80$295,903.60
8Aug 2020$593.13$998.67$1,591.80$295,310.47
9Sep 2020$595.13$996.67$1,591.80$294,715.34
10Oct 2020$597.14$994.66$1,591.80$294,118.20
11Nov 2020$599.15$992.65$1,591.80$293,519.05
12Dec 2020$601.17$990.63$1,591.80$292,917.88
2020 Total$7,082.12$12,019.48$19,101.6
13Jan 2021$603.20$988.60$1,591.80$292,314.68
14Feb 2021$605.24$986.56$1,591.80$291,709.44
15Mar 2021$607.28$984.52$1,591.80$291,102.16
16Apr 2021$609.33$982.47$1,591.80$290,492.83
17May 2021$611.39$980.41$1,591.80$289,881.44
18Jun 2021$613.45$978.35$1,591.80$289,267.99
19Jul 2021$615.52$976.28$1,591.80$288,652.47
20Aug 2021$617.60$974.20$1,591.80$288,034.87
21Sep 2021$619.68$972.12$1,591.80$287,415.19
22Oct 2021$621.77$970.03$1,591.80$286,793.42
23Nov 2021$623.87$967.93$1,591.80$286,169.55
24Dec 2021$625.98$965.82$1,591.80$285,543.57
2021 Total$7,374.31$11,727.29$19,101.6
25Jan 2022$628.09$963.71$1,591.80$284,915.48
26Feb 2022$630.21$961.59$1,591.80$284,285.27
27Mar 2022$632.34$959.46$1,591.80$283,652.93
28Apr 2022$634.47$957.33$1,591.80$283,018.46
29May 2022$636.61$955.19$1,591.80$282,381.85
30Jun 2022$638.76$953.04$1,591.80$281,743.09
31Jul 2022$640.92$950.88$1,591.80$281,102.17
32Aug 2022$643.08$948.72$1,591.80$280,459.09
33Sep 2022$645.25$946.55$1,591.80$279,813.84
34Oct 2022$647.43$944.37$1,591.80$279,166.41
35Nov 2022$649.61$942.19$1,591.80$278,516.80
36Dec 2022$651.81$939.99$1,591.80$277,864.99
2022 Total$7,678.58$11,423.02$19,101.6
37Jan 2023$654.01$937.79$1,591.80$277,210.98
38Feb 2023$656.21$935.59$1,591.80$276,554.77
39Mar 2023$658.43$933.37$1,591.80$275,896.34
40Apr 2023$660.65$931.15$1,591.80$275,235.69
41May 2023$662.88$928.92$1,591.80$274,572.81
42Jun 2023$665.12$926.68$1,591.80$273,907.69
43Jul 2023$667.36$924.44$1,591.80$273,240.33
44Aug 2023$669.61$922.19$1,591.80$272,570.72
45Sep 2023$671.87$919.93$1,591.80$271,898.85
46Oct 2023$674.14$917.66$1,591.80$271,224.71
47Nov 2023$676.42$915.38$1,591.80$270,548.29
48Dec 2023$678.70$913.10$1,591.80$269,869.59
2023 Total$7,995.4$11,106.2$19,101.6
49Jan 2024$680.99$910.81$1,591.80$269,188.60
50Feb 2024$683.29$908.51$1,591.80$268,505.31
51Mar 2024$685.59$906.21$1,591.80$267,819.72
52Apr 2024$687.91$903.89$1,591.80$267,131.81
53May 2024$690.23$901.57$1,591.80$266,441.58
54Jun 2024$692.56$899.24$1,591.80$265,749.02
55Jul 2024$694.90$896.90$1,591.80$265,054.12
56Aug 2024$697.24$894.56$1,591.80$264,356.88
57Sep 2024$699.60$892.20$1,591.80$263,657.28
58Oct 2024$701.96$889.84$1,591.80$262,955.32
59Nov 2024$704.33$887.47$1,591.80$262,250.99
60Dec 2024$706.70$885.10$1,591.80$261,544.29
2024 Total$8,325.3$10,776.3$19,101.6
61Jan 2025$709.09$882.71$1,591.80$260,835.20
62Feb 2025$711.48$880.32$1,591.80$260,123.72
63Mar 2025$713.88$877.92$1,591.80$259,409.84
64Apr 2025$716.29$875.51$1,591.80$258,693.55
65May 2025$718.71$873.09$1,591.80$257,974.84
66Jun 2025$721.13$870.67$1,591.80$257,253.71
67Jul 2025$723.57$868.23$1,591.80$256,530.14
68Aug 2025$726.01$865.79$1,591.80$255,804.13
69Sep 2025$728.46$863.34$1,591.80$255,075.67
70Oct 2025$730.92$860.88$1,591.80$254,344.75
71Nov 2025$733.39$858.41$1,591.80$253,611.36
72Dec 2025$735.86$855.94$1,591.80$252,875.50
2025 Total$8,668.79$10,432.81$19,101.6
73Jan 2026$738.35$853.45$1,591.80$252,137.15
74Feb 2026$740.84$850.96$1,591.80$251,396.31
75Mar 2026$743.34$848.46$1,591.80$250,652.97
76Apr 2026$745.85$845.95$1,591.80$249,907.12
77May 2026$748.36$843.44$1,591.80$249,158.76
78Jun 2026$750.89$840.91$1,591.80$248,407.87
79Jul 2026$753.42$838.38$1,591.80$247,654.45
80Aug 2026$755.97$835.83$1,591.80$246,898.48
81Sep 2026$758.52$833.28$1,591.80$246,139.96
82Oct 2026$761.08$830.72$1,591.80$245,378.88
83Nov 2026$763.65$828.15$1,591.80$244,615.23
84Dec 2026$766.22$825.58$1,591.80$243,849.01
2026 Total$9,026.49$10,075.11$19,101.6
85Jan 2027$768.81$822.99$1,591.80$243,080.20
86Feb 2027$771.40$820.40$1,591.80$242,308.80
87Mar 2027$774.01$817.79$1,591.80$241,534.79
88Apr 2027$776.62$815.18$1,591.80$240,758.17
89May 2027$779.24$812.56$1,591.80$239,978.93
90Jun 2027$781.87$809.93$1,591.80$239,197.06
91Jul 2027$784.51$807.29$1,591.80$238,412.55
92Aug 2027$787.16$804.64$1,591.80$237,625.39
93Sep 2027$789.81$801.99$1,591.80$236,835.58
94Oct 2027$792.48$799.32$1,591.80$236,043.10
95Nov 2027$795.15$796.65$1,591.80$235,247.95
96Dec 2027$797.84$793.96$1,591.80$234,450.11
2027 Total$9,398.9$9,702.7$19,101.6
97Jan 2028$800.53$791.27$1,591.80$233,649.58
98Feb 2028$803.23$788.57$1,591.80$232,846.35
99Mar 2028$805.94$785.86$1,591.80$232,040.41
100Apr 2028$808.66$783.14$1,591.80$231,231.75
101May 2028$811.39$780.41$1,591.80$230,420.36
102Jun 2028$814.13$777.67$1,591.80$229,606.23
103Jul 2028$816.88$774.92$1,591.80$228,789.35
104Aug 2028$819.64$772.16$1,591.80$227,969.71
105Sep 2028$822.40$769.40$1,591.80$227,147.31
106Oct 2028$825.18$766.62$1,591.80$226,322.13
107Nov 2028$827.96$763.84$1,591.80$225,494.17
108Dec 2028$830.76$761.04$1,591.80$224,663.41
2028 Total$9,786.7$9,314.9$19,101.6
109Jan 2029$833.56$758.24$1,591.80$223,829.85
110Feb 2029$836.37$755.43$1,591.80$222,993.48
111Mar 2029$839.20$752.60$1,591.80$222,154.28
112Apr 2029$842.03$749.77$1,591.80$221,312.25
113May 2029$844.87$746.93$1,591.80$220,467.38
114Jun 2029$847.72$744.08$1,591.80$219,619.66
115Jul 2029$850.58$741.22$1,591.80$218,769.08
116Aug 2029$853.45$738.35$1,591.80$217,915.63
117Sep 2029$856.33$735.47$1,591.80$217,059.30
118Oct 2029$859.22$732.58$1,591.80$216,200.08
119Nov 2029$862.12$729.68$1,591.80$215,337.96
120Dec 2029$865.03$726.77$1,591.80$214,472.93
2029 Total$10,190.48$8,911.12$19,101.6
121Jan 2030$867.95$723.85$1,591.80$213,604.98
122Feb 2030$870.88$720.92$1,591.80$212,734.10
123Mar 2030$873.82$717.98$1,591.80$211,860.28
124Apr 2030$876.77$715.03$1,591.80$210,983.51
125May 2030$879.73$712.07$1,591.80$210,103.78
126Jun 2030$882.70$709.10$1,591.80$209,221.08
127Jul 2030$885.68$706.12$1,591.80$208,335.40
128Aug 2030$888.67$703.13$1,591.80$207,446.73
129Sep 2030$891.67$700.13$1,591.80$206,555.06
130Oct 2030$894.68$697.12$1,591.80$205,660.38
131Nov 2030$897.70$694.10$1,591.80$204,762.68
132Dec 2030$900.73$691.07$1,591.80$203,861.95
2030 Total$10,610.98$8,490.62$19,101.6
133Jan 2031$903.77$688.03$1,591.80$202,958.18
134Feb 2031$906.82$684.98$1,591.80$202,051.36
135Mar 2031$909.88$681.92$1,591.80$201,141.48
136Apr 2031$912.95$678.85$1,591.80$200,228.53
137May 2031$916.03$675.77$1,591.80$199,312.50
138Jun 2031$919.12$672.68$1,591.80$198,393.38
139Jul 2031$922.22$669.58$1,591.80$197,471.16
140Aug 2031$925.33$666.47$1,591.80$196,545.83
141Sep 2031$928.46$663.34$1,591.80$195,617.37
142Oct 2031$931.59$660.21$1,591.80$194,685.78
143Nov 2031$934.74$657.06$1,591.80$193,751.04
144Dec 2031$937.89$653.91$1,591.80$192,813.15
2031 Total$11,048.8$8,052.8$19,101.6
145Jan 2032$941.06$650.74$1,591.80$191,872.09
146Feb 2032$944.23$647.57$1,591.80$190,927.86
147Mar 2032$947.42$644.38$1,591.80$189,980.44
148Apr 2032$950.62$641.18$1,591.80$189,029.82
149May 2032$953.82$637.98$1,591.80$188,076.00
150Jun 2032$957.04$634.76$1,591.80$187,118.96
151Jul 2032$960.27$631.53$1,591.80$186,158.69
152Aug 2032$963.51$628.29$1,591.80$185,195.18
153Sep 2032$966.77$625.03$1,591.80$184,228.41
154Oct 2032$970.03$621.77$1,591.80$183,258.38
155Nov 2032$973.30$618.50$1,591.80$182,285.08
156Dec 2032$976.59$615.21$1,591.80$181,308.49
2032 Total$11,504.66$7,596.94$19,101.6
157Jan 2033$979.88$611.92$1,591.80$180,328.61
158Feb 2033$983.19$608.61$1,591.80$179,345.42
159Mar 2033$986.51$605.29$1,591.80$178,358.91
160Apr 2033$989.84$601.96$1,591.80$177,369.07
161May 2033$993.18$598.62$1,591.80$176,375.89
162Jun 2033$996.53$595.27$1,591.80$175,379.36
163Jul 2033$999.89$591.91$1,591.80$174,379.47
164Aug 2033$1,003.27$588.53$1,591.80$173,376.20
165Sep 2033$1,006.66$585.14$1,591.80$172,369.54
166Oct 2033$1,010.05$581.75$1,591.80$171,359.49
167Nov 2033$1,013.46$578.34$1,591.80$170,346.03
168Dec 2033$1,016.88$574.92$1,591.80$169,329.15
2033 Total$11,979.34$7,122.26$19,101.6
169Jan 2034$1,020.31$571.49$1,591.80$168,308.84
170Feb 2034$1,023.76$568.04$1,591.80$167,285.08
171Mar 2034$1,027.21$564.59$1,591.80$166,257.87
172Apr 2034$1,030.68$561.12$1,591.80$165,227.19
173May 2034$1,034.16$557.64$1,591.80$164,193.03
174Jun 2034$1,037.65$554.15$1,591.80$163,155.38
175Jul 2034$1,041.15$550.65$1,591.80$162,114.23
176Aug 2034$1,044.66$547.14$1,591.80$161,069.57
177Sep 2034$1,048.19$543.61$1,591.80$160,021.38
178Oct 2034$1,051.73$540.07$1,591.80$158,969.65
179Nov 2034$1,055.28$536.52$1,591.80$157,914.37
180Dec 2034$1,058.84$532.96$1,591.80$156,855.53
2034 Total$12,473.62$6,627.98$19,101.6
181Jan 2035$1,062.41$529.39$1,591.80$155,793.12
182Feb 2035$1,066.00$525.80$1,591.80$154,727.12
183Mar 2035$1,069.60$522.20$1,591.80$153,657.52
184Apr 2035$1,073.21$518.59$1,591.80$152,584.31
185May 2035$1,076.83$514.97$1,591.80$151,507.48
186Jun 2035$1,080.46$511.34$1,591.80$150,427.02
187Jul 2035$1,084.11$507.69$1,591.80$149,342.91
188Aug 2035$1,087.77$504.03$1,591.80$148,255.14
189Sep 2035$1,091.44$500.36$1,591.80$147,163.70
190Oct 2035$1,095.12$496.68$1,591.80$146,068.58
191Nov 2035$1,098.82$492.98$1,591.80$144,969.76
192Dec 2035$1,102.53$489.27$1,591.80$143,867.23
2035 Total$12,988.3$6,113.3$19,101.6
193Jan 2036$1,106.25$485.55$1,591.80$142,760.98
194Feb 2036$1,109.98$481.82$1,591.80$141,651.00
195Mar 2036$1,113.73$478.07$1,591.80$140,537.27
196Apr 2036$1,117.49$474.31$1,591.80$139,419.78
197May 2036$1,121.26$470.54$1,591.80$138,298.52
198Jun 2036$1,125.04$466.76$1,591.80$137,173.48
199Jul 2036$1,128.84$462.96$1,591.80$136,044.64
200Aug 2036$1,132.65$459.15$1,591.80$134,911.99
201Sep 2036$1,136.47$455.33$1,591.80$133,775.52
202Oct 2036$1,140.31$451.49$1,591.80$132,635.21
203Nov 2036$1,144.16$447.64$1,591.80$131,491.05
204Dec 2036$1,148.02$443.78$1,591.80$130,343.03
2036 Total$13,524.2$5,577.4$19,101.6
205Jan 2037$1,151.89$439.91$1,591.80$129,191.14
206Feb 2037$1,155.78$436.02$1,591.80$128,035.36
207Mar 2037$1,159.68$432.12$1,591.80$126,875.68
208Apr 2037$1,163.59$428.21$1,591.80$125,712.09
209May 2037$1,167.52$424.28$1,591.80$124,544.57
210Jun 2037$1,171.46$420.34$1,591.80$123,373.11
211Jul 2037$1,175.42$416.38$1,591.80$122,197.69
212Aug 2037$1,179.38$412.42$1,591.80$121,018.31
213Sep 2037$1,183.36$408.44$1,591.80$119,834.95
214Oct 2037$1,187.36$404.44$1,591.80$118,647.59
215Nov 2037$1,191.36$400.44$1,591.80$117,456.23
216Dec 2037$1,195.39$396.41$1,591.80$116,260.84
2037 Total$14,082.19$5,019.41$19,101.6
217Jan 2038$1,199.42$392.38$1,591.80$115,061.42
218Feb 2038$1,203.47$388.33$1,591.80$113,857.95
219Mar 2038$1,207.53$384.27$1,591.80$112,650.42
220Apr 2038$1,211.60$380.20$1,591.80$111,438.82
221May 2038$1,215.69$376.11$1,591.80$110,223.13
222Jun 2038$1,219.80$372.00$1,591.80$109,003.33
223Jul 2038$1,223.91$367.89$1,591.80$107,779.42
224Aug 2038$1,228.04$363.76$1,591.80$106,551.38
225Sep 2038$1,232.19$359.61$1,591.80$105,319.19
226Oct 2038$1,236.35$355.45$1,591.80$104,082.84
227Nov 2038$1,240.52$351.28$1,591.80$102,842.32
228Dec 2038$1,244.71$347.09$1,591.80$101,597.61
2038 Total$14,663.23$4,438.37$19,101.6
229Jan 2039$1,248.91$342.89$1,591.80$100,348.70
230Feb 2039$1,253.12$338.68$1,591.80$99,095.58
231Mar 2039$1,257.35$334.45$1,591.80$97,838.23
232Apr 2039$1,261.60$330.20$1,591.80$96,576.63
233May 2039$1,265.85$325.95$1,591.80$95,310.78
234Jun 2039$1,270.13$321.67$1,591.80$94,040.65
235Jul 2039$1,274.41$317.39$1,591.80$92,766.24
236Aug 2039$1,278.71$313.09$1,591.80$91,487.53
237Sep 2039$1,283.03$308.77$1,591.80$90,204.50
238Oct 2039$1,287.36$304.44$1,591.80$88,917.14
239Nov 2039$1,291.70$300.10$1,591.80$87,625.44
240Dec 2039$1,296.06$295.74$1,591.80$86,329.38
2039 Total$15,268.23$3,833.37$19,101.6
241Jan 2040$1,300.44$291.36$1,591.80$85,028.94
242Feb 2040$1,304.83$286.97$1,591.80$83,724.11
243Mar 2040$1,309.23$282.57$1,591.80$82,414.88
244Apr 2040$1,313.65$278.15$1,591.80$81,101.23
245May 2040$1,318.08$273.72$1,591.80$79,783.15
246Jun 2040$1,322.53$269.27$1,591.80$78,460.62
247Jul 2040$1,327.00$264.80$1,591.80$77,133.62
248Aug 2040$1,331.47$260.33$1,591.80$75,802.15
249Sep 2040$1,335.97$255.83$1,591.80$74,466.18
250Oct 2040$1,340.48$251.32$1,591.80$73,125.70
251Nov 2040$1,345.00$246.80$1,591.80$71,780.70
252Dec 2040$1,349.54$242.26$1,591.80$70,431.16
2040 Total$15,898.22$3,203.38$19,101.6
253Jan 2041$1,354.09$237.71$1,591.80$69,077.07
254Feb 2041$1,358.66$233.14$1,591.80$67,718.41
255Mar 2041$1,363.25$228.55$1,591.80$66,355.16
256Apr 2041$1,367.85$223.95$1,591.80$64,987.31
257May 2041$1,372.47$219.33$1,591.80$63,614.84
258Jun 2041$1,377.10$214.70$1,591.80$62,237.74
259Jul 2041$1,381.75$210.05$1,591.80$60,855.99
260Aug 2041$1,386.41$205.39$1,591.80$59,469.58
261Sep 2041$1,391.09$200.71$1,591.80$58,078.49
262Oct 2041$1,395.79$196.01$1,591.80$56,682.70
263Nov 2041$1,400.50$191.30$1,591.80$55,282.20
264Dec 2041$1,405.22$186.58$1,591.80$53,876.98
2041 Total$16,554.18$2,547.42$19,101.6
265Jan 2042$1,409.97$181.83$1,591.80$52,467.01
266Feb 2042$1,414.72$177.08$1,591.80$51,052.29
267Mar 2042$1,419.50$172.30$1,591.80$49,632.79
268Apr 2042$1,424.29$167.51$1,591.80$48,208.50
269May 2042$1,429.10$162.70$1,591.80$46,779.40
270Jun 2042$1,433.92$157.88$1,591.80$45,345.48
271Jul 2042$1,438.76$153.04$1,591.80$43,906.72
272Aug 2042$1,443.61$148.19$1,591.80$42,463.11
273Sep 2042$1,448.49$143.31$1,591.80$41,014.62
274Oct 2042$1,453.38$138.42$1,591.80$39,561.24
275Nov 2042$1,458.28$133.52$1,591.80$38,102.96
276Dec 2042$1,463.20$128.60$1,591.80$36,639.76
2042 Total$17,237.22$1,864.38$19,101.6
277Jan 2043$1,468.14$123.66$1,591.80$35,171.62
278Feb 2043$1,473.10$118.70$1,591.80$33,698.52
279Mar 2043$1,478.07$113.73$1,591.80$32,220.45
280Apr 2043$1,483.06$108.74$1,591.80$30,737.39
281May 2043$1,488.06$103.74$1,591.80$29,249.33
282Jun 2043$1,493.08$98.72$1,591.80$27,756.25
283Jul 2043$1,498.12$93.68$1,591.80$26,258.13
284Aug 2043$1,503.18$88.62$1,591.80$24,754.95
285Sep 2043$1,508.25$83.55$1,591.80$23,246.70
286Oct 2043$1,513.34$78.46$1,591.80$21,733.36
287Nov 2043$1,518.45$73.35$1,591.80$20,214.91
288Dec 2043$1,523.57$68.23$1,591.80$18,691.34
2043 Total$17,948.42$1,153.18$19,101.6
289Jan 2044$1,528.72$63.08$1,591.80$17,162.62
290Feb 2044$1,533.88$57.92$1,591.80$15,628.74
291Mar 2044$1,539.05$52.75$1,591.80$14,089.69
292Apr 2044$1,544.25$47.55$1,591.80$12,545.44
293May 2044$1,549.46$42.34$1,591.80$10,995.98
294Jun 2044$1,554.69$37.11$1,591.80$9,441.29
295Jul 2044$1,559.94$31.86$1,591.80$7,881.35
296Aug 2044$1,565.20$26.60$1,591.80$6,316.15
297Sep 2044$1,570.48$21.32$1,591.80$4,745.67
298Oct 2044$1,575.78$16.02$1,591.80$3,169.89
299Nov 2044$1,581.10$10.70$1,591.80$1,588.79
300Dec 2044$1,586.44$5.36$1,591.80$2.35
2044 Total$18,688.99$412.61$19,101.6
Compare your product with the big 4 banks, or add more products to compare
As seen on