Ultra Plus Investment Loan Fixed (Principal and Interest) 1 Year (LVR 80%-90%) from Resimac

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
3.96%
Fixed - 1 year
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,314
Number of Repayments
300
Total Interest Paid
$144,200
Total repayments
$394,200
DatePrincipleInterestPaymentBalance
1Oct 2019$489.08$825.00$1,314.08$249,510.92
2Nov 2019$490.69$823.39$1,314.08$249,020.23
3Dec 2019$492.31$821.77$1,314.08$248,527.92
2019 Total$1,472.08$2,470.16$3,942.24
4Jan 2020$493.94$820.14$1,314.08$248,033.98
5Feb 2020$495.57$818.51$1,314.08$247,538.41
6Mar 2020$497.20$816.88$1,314.08$247,041.21
7Apr 2020$498.84$815.24$1,314.08$246,542.37
8May 2020$500.49$813.59$1,314.08$246,041.88
9Jun 2020$502.14$811.94$1,314.08$245,539.74
10Jul 2020$503.80$810.28$1,314.08$245,035.94
11Aug 2020$505.46$808.62$1,314.08$244,530.48
12Sep 2020$507.13$806.95$1,314.08$244,023.35
13Oct 2020$508.80$805.28$1,314.08$243,514.55
14Nov 2020$510.48$803.60$1,314.08$243,004.07
15Dec 2020$512.17$801.91$1,314.08$242,491.90
2020 Total$6,036.02$9,732.94$15,768.96
16Jan 2021$513.86$800.22$1,314.08$241,978.04
17Feb 2021$515.55$798.53$1,314.08$241,462.49
18Mar 2021$517.25$796.83$1,314.08$240,945.24
19Apr 2021$518.96$795.12$1,314.08$240,426.28
20May 2021$520.67$793.41$1,314.08$239,905.61
21Jun 2021$522.39$791.69$1,314.08$239,383.22
22Jul 2021$524.12$789.96$1,314.08$238,859.10
23Aug 2021$525.84$788.24$1,314.08$238,333.26
24Sep 2021$527.58$786.50$1,314.08$237,805.68
25Oct 2021$529.32$784.76$1,314.08$237,276.36
26Nov 2021$531.07$783.01$1,314.08$236,745.29
27Dec 2021$532.82$781.26$1,314.08$236,212.47
2021 Total$6,279.43$9,489.53$15,768.96
28Jan 2022$534.58$779.50$1,314.08$235,677.89
29Feb 2022$536.34$777.74$1,314.08$235,141.55
30Mar 2022$538.11$775.97$1,314.08$234,603.44
31Apr 2022$539.89$774.19$1,314.08$234,063.55
32May 2022$541.67$772.41$1,314.08$233,521.88
33Jun 2022$543.46$770.62$1,314.08$232,978.42
34Jul 2022$545.25$768.83$1,314.08$232,433.17
35Aug 2022$547.05$767.03$1,314.08$231,886.12
36Sep 2022$548.86$765.22$1,314.08$231,337.26
37Oct 2022$550.67$763.41$1,314.08$230,786.59
38Nov 2022$552.48$761.60$1,314.08$230,234.11
39Dec 2022$554.31$759.77$1,314.08$229,679.80
2022 Total$6,532.67$9,236.29$15,768.96
40Jan 2023$556.14$757.94$1,314.08$229,123.66
41Feb 2023$557.97$756.11$1,314.08$228,565.69
42Mar 2023$559.81$754.27$1,314.08$228,005.88
43Apr 2023$561.66$752.42$1,314.08$227,444.22
44May 2023$563.51$750.57$1,314.08$226,880.71
45Jun 2023$565.37$748.71$1,314.08$226,315.34
46Jul 2023$567.24$746.84$1,314.08$225,748.10
47Aug 2023$569.11$744.97$1,314.08$225,178.99
48Sep 2023$570.99$743.09$1,314.08$224,608.00
49Oct 2023$572.87$741.21$1,314.08$224,035.13
50Nov 2023$574.76$739.32$1,314.08$223,460.37
51Dec 2023$576.66$737.42$1,314.08$222,883.71
2023 Total$6,796.09$8,972.87$15,768.96
52Jan 2024$578.56$735.52$1,314.08$222,305.15
53Feb 2024$580.47$733.61$1,314.08$221,724.68
54Mar 2024$582.39$731.69$1,314.08$221,142.29
55Apr 2024$584.31$729.77$1,314.08$220,557.98
56May 2024$586.24$727.84$1,314.08$219,971.74
57Jun 2024$588.17$725.91$1,314.08$219,383.57
58Jul 2024$590.11$723.97$1,314.08$218,793.46
59Aug 2024$592.06$722.02$1,314.08$218,201.40
60Sep 2024$594.02$720.06$1,314.08$217,607.38
61Oct 2024$595.98$718.10$1,314.08$217,011.40
62Nov 2024$597.94$716.14$1,314.08$216,413.46
63Dec 2024$599.92$714.16$1,314.08$215,813.54
2024 Total$7,070.17$8,698.79$15,768.96
64Jan 2025$601.90$712.18$1,314.08$215,211.64
65Feb 2025$603.88$710.20$1,314.08$214,607.76
66Mar 2025$605.87$708.21$1,314.08$214,001.89
67Apr 2025$607.87$706.21$1,314.08$213,394.02
68May 2025$609.88$704.20$1,314.08$212,784.14
69Jun 2025$611.89$702.19$1,314.08$212,172.25
70Jul 2025$613.91$700.17$1,314.08$211,558.34
71Aug 2025$615.94$698.14$1,314.08$210,942.40
72Sep 2025$617.97$696.11$1,314.08$210,324.43
73Oct 2025$620.01$694.07$1,314.08$209,704.42
74Nov 2025$622.06$692.02$1,314.08$209,082.36
75Dec 2025$624.11$689.97$1,314.08$208,458.25
2025 Total$7,355.29$8,413.67$15,768.96
76Jan 2026$626.17$687.91$1,314.08$207,832.08
77Feb 2026$628.23$685.85$1,314.08$207,203.85
78Mar 2026$630.31$683.77$1,314.08$206,573.54
79Apr 2026$632.39$681.69$1,314.08$205,941.15
80May 2026$634.47$679.61$1,314.08$205,306.68
81Jun 2026$636.57$677.51$1,314.08$204,670.11
82Jul 2026$638.67$675.41$1,314.08$204,031.44
83Aug 2026$640.78$673.30$1,314.08$203,390.66
84Sep 2026$642.89$671.19$1,314.08$202,747.77
85Oct 2026$645.01$669.07$1,314.08$202,102.76
86Nov 2026$647.14$666.94$1,314.08$201,455.62
87Dec 2026$649.28$664.80$1,314.08$200,806.34
2026 Total$7,651.91$8,117.05$15,768.96
88Jan 2027$651.42$662.66$1,314.08$200,154.92
89Feb 2027$653.57$660.51$1,314.08$199,501.35
90Mar 2027$655.73$658.35$1,314.08$198,845.62
91Apr 2027$657.89$656.19$1,314.08$198,187.73
92May 2027$660.06$654.02$1,314.08$197,527.67
93Jun 2027$662.24$651.84$1,314.08$196,865.43
94Jul 2027$664.42$649.66$1,314.08$196,201.01
95Aug 2027$666.62$647.46$1,314.08$195,534.39
96Sep 2027$668.82$645.26$1,314.08$194,865.57
97Oct 2027$671.02$643.06$1,314.08$194,194.55
98Nov 2027$673.24$640.84$1,314.08$193,521.31
99Dec 2027$675.46$638.62$1,314.08$192,845.85
2027 Total$7,960.49$7,808.47$15,768.96
100Jan 2028$677.69$636.39$1,314.08$192,168.16
101Feb 2028$679.93$634.15$1,314.08$191,488.23
102Mar 2028$682.17$631.91$1,314.08$190,806.06
103Apr 2028$684.42$629.66$1,314.08$190,121.64
104May 2028$686.68$627.40$1,314.08$189,434.96
105Jun 2028$688.94$625.14$1,314.08$188,746.02
106Jul 2028$691.22$622.86$1,314.08$188,054.80
107Aug 2028$693.50$620.58$1,314.08$187,361.30
108Sep 2028$695.79$618.29$1,314.08$186,665.51
109Oct 2028$698.08$616.00$1,314.08$185,967.43
110Nov 2028$700.39$613.69$1,314.08$185,267.04
111Dec 2028$702.70$611.38$1,314.08$184,564.34
2028 Total$8,281.51$7,487.45$15,768.96
112Jan 2029$705.02$609.06$1,314.08$183,859.32
113Feb 2029$707.34$606.74$1,314.08$183,151.98
114Mar 2029$709.68$604.40$1,314.08$182,442.30
115Apr 2029$712.02$602.06$1,314.08$181,730.28
116May 2029$714.37$599.71$1,314.08$181,015.91
117Jun 2029$716.73$597.35$1,314.08$180,299.18
118Jul 2029$719.09$594.99$1,314.08$179,580.09
119Aug 2029$721.47$592.61$1,314.08$178,858.62
120Sep 2029$723.85$590.23$1,314.08$178,134.77
121Oct 2029$726.24$587.84$1,314.08$177,408.53
122Nov 2029$728.63$585.45$1,314.08$176,679.90
123Dec 2029$731.04$583.04$1,314.08$175,948.86
2029 Total$8,615.48$7,153.48$15,768.96
124Jan 2030$733.45$580.63$1,314.08$175,215.41
125Feb 2030$735.87$578.21$1,314.08$174,479.54
126Mar 2030$738.30$575.78$1,314.08$173,741.24
127Apr 2030$740.73$573.35$1,314.08$173,000.51
128May 2030$743.18$570.90$1,314.08$172,257.33
129Jun 2030$745.63$568.45$1,314.08$171,511.70
130Jul 2030$748.09$565.99$1,314.08$170,763.61
131Aug 2030$750.56$563.52$1,314.08$170,013.05
132Sep 2030$753.04$561.04$1,314.08$169,260.01
133Oct 2030$755.52$558.56$1,314.08$168,504.49
134Nov 2030$758.02$556.06$1,314.08$167,746.47
135Dec 2030$760.52$553.56$1,314.08$166,985.95
2030 Total$8,962.91$6,806.05$15,768.96
136Jan 2031$763.03$551.05$1,314.08$166,222.92
137Feb 2031$765.54$548.54$1,314.08$165,457.38
138Mar 2031$768.07$546.01$1,314.08$164,689.31
139Apr 2031$770.61$543.47$1,314.08$163,918.70
140May 2031$773.15$540.93$1,314.08$163,145.55
141Jun 2031$775.70$538.38$1,314.08$162,369.85
142Jul 2031$778.26$535.82$1,314.08$161,591.59
143Aug 2031$780.83$533.25$1,314.08$160,810.76
144Sep 2031$783.40$530.68$1,314.08$160,027.36
145Oct 2031$785.99$528.09$1,314.08$159,241.37
146Nov 2031$788.58$525.50$1,314.08$158,452.79
147Dec 2031$791.19$522.89$1,314.08$157,661.60
2031 Total$9,324.35$6,444.61$15,768.96
148Jan 2032$793.80$520.28$1,314.08$156,867.80
149Feb 2032$796.42$517.66$1,314.08$156,071.38
150Mar 2032$799.04$515.04$1,314.08$155,272.34
151Apr 2032$801.68$512.40$1,314.08$154,470.66
152May 2032$804.33$509.75$1,314.08$153,666.33
153Jun 2032$806.98$507.10$1,314.08$152,859.35
154Jul 2032$809.64$504.44$1,314.08$152,049.71
155Aug 2032$812.32$501.76$1,314.08$151,237.39
156Sep 2032$815.00$499.08$1,314.08$150,422.39
157Oct 2032$817.69$496.39$1,314.08$149,604.70
158Nov 2032$820.38$493.70$1,314.08$148,784.32
159Dec 2032$823.09$490.99$1,314.08$147,961.23
2032 Total$9,700.37$6,068.59$15,768.96
160Jan 2033$825.81$488.27$1,314.08$147,135.42
161Feb 2033$828.53$485.55$1,314.08$146,306.89
162Mar 2033$831.27$482.81$1,314.08$145,475.62
163Apr 2033$834.01$480.07$1,314.08$144,641.61
164May 2033$836.76$477.32$1,314.08$143,804.85
165Jun 2033$839.52$474.56$1,314.08$142,965.33
166Jul 2033$842.29$471.79$1,314.08$142,123.04
167Aug 2033$845.07$469.01$1,314.08$141,277.97
168Sep 2033$847.86$466.22$1,314.08$140,430.11
169Oct 2033$850.66$463.42$1,314.08$139,579.45
170Nov 2033$853.47$460.61$1,314.08$138,725.98
171Dec 2033$856.28$457.80$1,314.08$137,869.70
2033 Total$10,091.53$5,677.43$15,768.96
172Jan 2034$859.11$454.97$1,314.08$137,010.59
173Feb 2034$861.95$452.13$1,314.08$136,148.64
174Mar 2034$864.79$449.29$1,314.08$135,283.85
175Apr 2034$867.64$446.44$1,314.08$134,416.21
176May 2034$870.51$443.57$1,314.08$133,545.70
177Jun 2034$873.38$440.70$1,314.08$132,672.32
178Jul 2034$876.26$437.82$1,314.08$131,796.06
179Aug 2034$879.15$434.93$1,314.08$130,916.91
180Sep 2034$882.05$432.03$1,314.08$130,034.86
181Oct 2034$884.96$429.12$1,314.08$129,149.90
182Nov 2034$887.89$426.19$1,314.08$128,262.01
183Dec 2034$890.82$423.26$1,314.08$127,371.19
2034 Total$10,498.51$5,270.45$15,768.96
184Jan 2035$893.76$420.32$1,314.08$126,477.43
185Feb 2035$896.70$417.38$1,314.08$125,580.73
186Mar 2035$899.66$414.42$1,314.08$124,681.07
187Apr 2035$902.63$411.45$1,314.08$123,778.44
188May 2035$905.61$408.47$1,314.08$122,872.83
189Jun 2035$908.60$405.48$1,314.08$121,964.23
190Jul 2035$911.60$402.48$1,314.08$121,052.63
191Aug 2035$914.61$399.47$1,314.08$120,138.02
192Sep 2035$917.62$396.46$1,314.08$119,220.40
193Oct 2035$920.65$393.43$1,314.08$118,299.75
194Nov 2035$923.69$390.39$1,314.08$117,376.06
195Dec 2035$926.74$387.34$1,314.08$116,449.32
2035 Total$10,921.87$4,847.09$15,768.96
196Jan 2036$929.80$384.28$1,314.08$115,519.52
197Feb 2036$932.87$381.21$1,314.08$114,586.65
198Mar 2036$935.94$378.14$1,314.08$113,650.71
199Apr 2036$939.03$375.05$1,314.08$112,711.68
200May 2036$942.13$371.95$1,314.08$111,769.55
201Jun 2036$945.24$368.84$1,314.08$110,824.31
202Jul 2036$948.36$365.72$1,314.08$109,875.95
203Aug 2036$951.49$362.59$1,314.08$108,924.46
204Sep 2036$954.63$359.45$1,314.08$107,969.83
205Oct 2036$957.78$356.30$1,314.08$107,012.05
206Nov 2036$960.94$353.14$1,314.08$106,051.11
207Dec 2036$964.11$349.97$1,314.08$105,087.00
2036 Total$11,362.32$4,406.64$15,768.96
208Jan 2037$967.29$346.79$1,314.08$104,119.71
209Feb 2037$970.48$343.60$1,314.08$103,149.23
210Mar 2037$973.69$340.39$1,314.08$102,175.54
211Apr 2037$976.90$337.18$1,314.08$101,198.64
212May 2037$980.12$333.96$1,314.08$100,218.52
213Jun 2037$983.36$330.72$1,314.08$99,235.16
214Jul 2037$986.60$327.48$1,314.08$98,248.56
215Aug 2037$989.86$324.22$1,314.08$97,258.70
216Sep 2037$993.13$320.95$1,314.08$96,265.57
217Oct 2037$996.40$317.68$1,314.08$95,269.17
218Nov 2037$999.69$314.39$1,314.08$94,269.48
219Dec 2037$1,002.99$311.09$1,314.08$93,266.49
2037 Total$11,820.51$3,948.45$15,768.96
220Jan 2038$1,006.30$307.78$1,314.08$92,260.19
221Feb 2038$1,009.62$304.46$1,314.08$91,250.57
222Mar 2038$1,012.95$301.13$1,314.08$90,237.62
223Apr 2038$1,016.30$297.78$1,314.08$89,221.32
224May 2038$1,019.65$294.43$1,314.08$88,201.67
225Jun 2038$1,023.01$291.07$1,314.08$87,178.66
226Jul 2038$1,026.39$287.69$1,314.08$86,152.27
227Aug 2038$1,029.78$284.30$1,314.08$85,122.49
228Sep 2038$1,033.18$280.90$1,314.08$84,089.31
229Oct 2038$1,036.59$277.49$1,314.08$83,052.72
230Nov 2038$1,040.01$274.07$1,314.08$82,012.71
231Dec 2038$1,043.44$270.64$1,314.08$80,969.27
2038 Total$12,297.22$3,471.74$15,768.96
232Jan 2039$1,046.88$267.20$1,314.08$79,922.39
233Feb 2039$1,050.34$263.74$1,314.08$78,872.05
234Mar 2039$1,053.80$260.28$1,314.08$77,818.25
235Apr 2039$1,057.28$256.80$1,314.08$76,760.97
236May 2039$1,060.77$253.31$1,314.08$75,700.20
237Jun 2039$1,064.27$249.81$1,314.08$74,635.93
238Jul 2039$1,067.78$246.30$1,314.08$73,568.15
239Aug 2039$1,071.31$242.77$1,314.08$72,496.84
240Sep 2039$1,074.84$239.24$1,314.08$71,422.00
241Oct 2039$1,078.39$235.69$1,314.08$70,343.61
242Nov 2039$1,081.95$232.13$1,314.08$69,261.66
243Dec 2039$1,085.52$228.56$1,314.08$68,176.14
2039 Total$12,793.13$2,975.83$15,768.96
244Jan 2040$1,089.10$224.98$1,314.08$67,087.04
245Feb 2040$1,092.69$221.39$1,314.08$65,994.35
246Mar 2040$1,096.30$217.78$1,314.08$64,898.05
247Apr 2040$1,099.92$214.16$1,314.08$63,798.13
248May 2040$1,103.55$210.53$1,314.08$62,694.58
249Jun 2040$1,107.19$206.89$1,314.08$61,587.39
250Jul 2040$1,110.84$203.24$1,314.08$60,476.55
251Aug 2040$1,114.51$199.57$1,314.08$59,362.04
252Sep 2040$1,118.19$195.89$1,314.08$58,243.85
253Oct 2040$1,121.88$192.20$1,314.08$57,121.97
254Nov 2040$1,125.58$188.50$1,314.08$55,996.39
255Dec 2040$1,129.29$184.79$1,314.08$54,867.10
2040 Total$13,309.04$2,459.92$15,768.96
256Jan 2041$1,133.02$181.06$1,314.08$53,734.08
257Feb 2041$1,136.76$177.32$1,314.08$52,597.32
258Mar 2041$1,140.51$173.57$1,314.08$51,456.81
259Apr 2041$1,144.27$169.81$1,314.08$50,312.54
260May 2041$1,148.05$166.03$1,314.08$49,164.49
261Jun 2041$1,151.84$162.24$1,314.08$48,012.65
262Jul 2041$1,155.64$158.44$1,314.08$46,857.01
263Aug 2041$1,159.45$154.63$1,314.08$45,697.56
264Sep 2041$1,163.28$150.80$1,314.08$44,534.28
265Oct 2041$1,167.12$146.96$1,314.08$43,367.16
266Nov 2041$1,170.97$143.11$1,314.08$42,196.19
267Dec 2041$1,174.83$139.25$1,314.08$41,021.36
2041 Total$13,845.74$1,923.22$15,768.96
268Jan 2042$1,178.71$135.37$1,314.08$39,842.65
269Feb 2042$1,182.60$131.48$1,314.08$38,660.05
270Mar 2042$1,186.50$127.58$1,314.08$37,473.55
271Apr 2042$1,190.42$123.66$1,314.08$36,283.13
272May 2042$1,194.35$119.73$1,314.08$35,088.78
273Jun 2042$1,198.29$115.79$1,314.08$33,890.49
274Jul 2042$1,202.24$111.84$1,314.08$32,688.25
275Aug 2042$1,206.21$107.87$1,314.08$31,482.04
276Sep 2042$1,210.19$103.89$1,314.08$30,271.85
277Oct 2042$1,214.18$99.90$1,314.08$29,057.67
278Nov 2042$1,218.19$95.89$1,314.08$27,839.48
279Dec 2042$1,222.21$91.87$1,314.08$26,617.27
2042 Total$14,404.09$1,364.87$15,768.96
280Jan 2043$1,226.24$87.84$1,314.08$25,391.03
281Feb 2043$1,230.29$83.79$1,314.08$24,160.74
282Mar 2043$1,234.35$79.73$1,314.08$22,926.39
283Apr 2043$1,238.42$75.66$1,314.08$21,687.97
284May 2043$1,242.51$71.57$1,314.08$20,445.46
285Jun 2043$1,246.61$67.47$1,314.08$19,198.85
286Jul 2043$1,250.72$63.36$1,314.08$17,948.13
287Aug 2043$1,254.85$59.23$1,314.08$16,693.28
288Sep 2043$1,258.99$55.09$1,314.08$15,434.29
289Oct 2043$1,263.15$50.93$1,314.08$14,171.14
290Nov 2043$1,267.32$46.76$1,314.08$12,903.82
291Dec 2043$1,271.50$42.58$1,314.08$11,632.32
2043 Total$14,984.95$784.01$15,768.96
292Jan 2044$1,275.69$38.39$1,314.08$10,356.63
293Feb 2044$1,279.90$34.18$1,314.08$9,076.73
294Mar 2044$1,284.13$29.95$1,314.08$7,792.60
295Apr 2044$1,288.36$25.72$1,314.08$6,504.24
296May 2044$1,292.62$21.46$1,314.08$5,211.62
297Jun 2044$1,296.88$17.20$1,314.08$3,914.74
298Jul 2044$1,301.16$12.92$1,314.08$2,613.58
299Aug 2044$1,305.46$8.62$1,314.08$1,308.12
300Sep 2044$1,308.12$4.32$1,312.44$0.00
2044 Total$11,632.32$192.76$11,825.08
Compare your product with the big 4 banks, or add more products to compare
As seen on