Ultra Plus Investment Loan (Principal and Interest) (Amounts < $200k, LVR 80%-90%) from Resimac

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
4.41%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,377
Number of Repayments
300
Total Interest Paid
$163,100
Total repayments
$413,100
DatePrincipleInterestPaymentBalance
1Oct 2019$458.09$918.75$1,376.84$249,541.91
2Nov 2019$459.77$917.07$1,376.84$249,082.14
3Dec 2019$461.46$915.38$1,376.84$248,620.68
2019 Total$1,379.32$2,751.2$4,130.52
4Jan 2020$463.16$913.68$1,376.84$248,157.52
5Feb 2020$464.86$911.98$1,376.84$247,692.66
6Mar 2020$466.57$910.27$1,376.84$247,226.09
7Apr 2020$468.28$908.56$1,376.84$246,757.81
8May 2020$470.01$906.83$1,376.84$246,287.80
9Jun 2020$471.73$905.11$1,376.84$245,816.07
10Jul 2020$473.47$903.37$1,376.84$245,342.60
11Aug 2020$475.21$901.63$1,376.84$244,867.39
12Sep 2020$476.95$899.89$1,376.84$244,390.44
13Oct 2020$478.71$898.13$1,376.84$243,911.73
14Nov 2020$480.46$896.38$1,376.84$243,431.27
15Dec 2020$482.23$894.61$1,376.84$242,949.04
2020 Total$5,671.64$10,850.44$16,522.08
16Jan 2021$484.00$892.84$1,376.84$242,465.04
17Feb 2021$485.78$891.06$1,376.84$241,979.26
18Mar 2021$487.57$889.27$1,376.84$241,491.69
19Apr 2021$489.36$887.48$1,376.84$241,002.33
20May 2021$491.16$885.68$1,376.84$240,511.17
21Jun 2021$492.96$883.88$1,376.84$240,018.21
22Jul 2021$494.77$882.07$1,376.84$239,523.44
23Aug 2021$496.59$880.25$1,376.84$239,026.85
24Sep 2021$498.42$878.42$1,376.84$238,528.43
25Oct 2021$500.25$876.59$1,376.84$238,028.18
26Nov 2021$502.09$874.75$1,376.84$237,526.09
27Dec 2021$503.93$872.91$1,376.84$237,022.16
2021 Total$5,926.88$10,595.2$16,522.08
28Jan 2022$505.78$871.06$1,376.84$236,516.38
29Feb 2022$507.64$869.20$1,376.84$236,008.74
30Mar 2022$509.51$867.33$1,376.84$235,499.23
31Apr 2022$511.38$865.46$1,376.84$234,987.85
32May 2022$513.26$863.58$1,376.84$234,474.59
33Jun 2022$515.15$861.69$1,376.84$233,959.44
34Jul 2022$517.04$859.80$1,376.84$233,442.40
35Aug 2022$518.94$857.90$1,376.84$232,923.46
36Sep 2022$520.85$855.99$1,376.84$232,402.61
37Oct 2022$522.76$854.08$1,376.84$231,879.85
38Nov 2022$524.68$852.16$1,376.84$231,355.17
39Dec 2022$526.61$850.23$1,376.84$230,828.56
2022 Total$6,193.6$10,328.48$16,522.08
40Jan 2023$528.55$848.29$1,376.84$230,300.01
41Feb 2023$530.49$846.35$1,376.84$229,769.52
42Mar 2023$532.44$844.40$1,376.84$229,237.08
43Apr 2023$534.39$842.45$1,376.84$228,702.69
44May 2023$536.36$840.48$1,376.84$228,166.33
45Jun 2023$538.33$838.51$1,376.84$227,628.00
46Jul 2023$540.31$836.53$1,376.84$227,087.69
47Aug 2023$542.29$834.55$1,376.84$226,545.40
48Sep 2023$544.29$832.55$1,376.84$226,001.11
49Oct 2023$546.29$830.55$1,376.84$225,454.82
50Nov 2023$548.29$828.55$1,376.84$224,906.53
51Dec 2023$550.31$826.53$1,376.84$224,356.22
2023 Total$6,472.34$10,049.74$16,522.08
52Jan 2024$552.33$824.51$1,376.84$223,803.89
53Feb 2024$554.36$822.48$1,376.84$223,249.53
54Mar 2024$556.40$820.44$1,376.84$222,693.13
55Apr 2024$558.44$818.40$1,376.84$222,134.69
56May 2024$560.50$816.34$1,376.84$221,574.19
57Jun 2024$562.55$814.29$1,376.84$221,011.64
58Jul 2024$564.62$812.22$1,376.84$220,447.02
59Aug 2024$566.70$810.14$1,376.84$219,880.32
60Sep 2024$568.78$808.06$1,376.84$219,311.54
61Oct 2024$570.87$805.97$1,376.84$218,740.67
62Nov 2024$572.97$803.87$1,376.84$218,167.70
63Dec 2024$575.07$801.77$1,376.84$217,592.63
2024 Total$6,763.59$9,758.49$16,522.08
64Jan 2025$577.19$799.65$1,376.84$217,015.44
65Feb 2025$579.31$797.53$1,376.84$216,436.13
66Mar 2025$581.44$795.40$1,376.84$215,854.69
67Apr 2025$583.57$793.27$1,376.84$215,271.12
68May 2025$585.72$791.12$1,376.84$214,685.40
69Jun 2025$587.87$788.97$1,376.84$214,097.53
70Jul 2025$590.03$786.81$1,376.84$213,507.50
71Aug 2025$592.20$784.64$1,376.84$212,915.30
72Sep 2025$594.38$782.46$1,376.84$212,320.92
73Oct 2025$596.56$780.28$1,376.84$211,724.36
74Nov 2025$598.75$778.09$1,376.84$211,125.61
75Dec 2025$600.95$775.89$1,376.84$210,524.66
2025 Total$7,067.97$9,454.11$16,522.08
76Jan 2026$603.16$773.68$1,376.84$209,921.50
77Feb 2026$605.38$771.46$1,376.84$209,316.12
78Mar 2026$607.60$769.24$1,376.84$208,708.52
79Apr 2026$609.84$767.00$1,376.84$208,098.68
80May 2026$612.08$764.76$1,376.84$207,486.60
81Jun 2026$614.33$762.51$1,376.84$206,872.27
82Jul 2026$616.58$760.26$1,376.84$206,255.69
83Aug 2026$618.85$757.99$1,376.84$205,636.84
84Sep 2026$621.12$755.72$1,376.84$205,015.72
85Oct 2026$623.41$753.43$1,376.84$204,392.31
86Nov 2026$625.70$751.14$1,376.84$203,766.61
87Dec 2026$628.00$748.84$1,376.84$203,138.61
2026 Total$7,386.05$9,136.03$16,522.08
88Jan 2027$630.31$746.53$1,376.84$202,508.30
89Feb 2027$632.62$744.22$1,376.84$201,875.68
90Mar 2027$634.95$741.89$1,376.84$201,240.73
91Apr 2027$637.28$739.56$1,376.84$200,603.45
92May 2027$639.62$737.22$1,376.84$199,963.83
93Jun 2027$641.97$734.87$1,376.84$199,321.86
94Jul 2027$644.33$732.51$1,376.84$198,677.53
95Aug 2027$646.70$730.14$1,376.84$198,030.83
96Sep 2027$649.08$727.76$1,376.84$197,381.75
97Oct 2027$651.46$725.38$1,376.84$196,730.29
98Nov 2027$653.86$722.98$1,376.84$196,076.43
99Dec 2027$656.26$720.58$1,376.84$195,420.17
2027 Total$7,718.44$8,803.64$16,522.08
100Jan 2028$658.67$718.17$1,376.84$194,761.50
101Feb 2028$661.09$715.75$1,376.84$194,100.41
102Mar 2028$663.52$713.32$1,376.84$193,436.89
103Apr 2028$665.96$710.88$1,376.84$192,770.93
104May 2028$668.41$708.43$1,376.84$192,102.52
105Jun 2028$670.86$705.98$1,376.84$191,431.66
106Jul 2028$673.33$703.51$1,376.84$190,758.33
107Aug 2028$675.80$701.04$1,376.84$190,082.53
108Sep 2028$678.29$698.55$1,376.84$189,404.24
109Oct 2028$680.78$696.06$1,376.84$188,723.46
110Nov 2028$683.28$693.56$1,376.84$188,040.18
111Dec 2028$685.79$691.05$1,376.84$187,354.39
2028 Total$8,065.78$8,456.3$16,522.08
112Jan 2029$688.31$688.53$1,376.84$186,666.08
113Feb 2029$690.84$686.00$1,376.84$185,975.24
114Mar 2029$693.38$683.46$1,376.84$185,281.86
115Apr 2029$695.93$680.91$1,376.84$184,585.93
116May 2029$698.49$678.35$1,376.84$183,887.44
117Jun 2029$701.05$675.79$1,376.84$183,186.39
118Jul 2029$703.63$673.21$1,376.84$182,482.76
119Aug 2029$706.22$670.62$1,376.84$181,776.54
120Sep 2029$708.81$668.03$1,376.84$181,067.73
121Oct 2029$711.42$665.42$1,376.84$180,356.31
122Nov 2029$714.03$662.81$1,376.84$179,642.28
123Dec 2029$716.65$660.19$1,376.84$178,925.63
2029 Total$8,428.76$8,093.32$16,522.08
124Jan 2030$719.29$657.55$1,376.84$178,206.34
125Feb 2030$721.93$654.91$1,376.84$177,484.41
126Mar 2030$724.58$652.26$1,376.84$176,759.83
127Apr 2030$727.25$649.59$1,376.84$176,032.58
128May 2030$729.92$646.92$1,376.84$175,302.66
129Jun 2030$732.60$644.24$1,376.84$174,570.06
130Jul 2030$735.30$641.54$1,376.84$173,834.76
131Aug 2030$738.00$638.84$1,376.84$173,096.76
132Sep 2030$740.71$636.13$1,376.84$172,356.05
133Oct 2030$743.43$633.41$1,376.84$171,612.62
134Nov 2030$746.16$630.68$1,376.84$170,866.46
135Dec 2030$748.91$627.93$1,376.84$170,117.55
2030 Total$8,808.08$7,714$16,522.08
136Jan 2031$751.66$625.18$1,376.84$169,365.89
137Feb 2031$754.42$622.42$1,376.84$168,611.47
138Mar 2031$757.19$619.65$1,376.84$167,854.28
139Apr 2031$759.98$616.86$1,376.84$167,094.30
140May 2031$762.77$614.07$1,376.84$166,331.53
141Jun 2031$765.57$611.27$1,376.84$165,565.96
142Jul 2031$768.39$608.45$1,376.84$164,797.57
143Aug 2031$771.21$605.63$1,376.84$164,026.36
144Sep 2031$774.04$602.80$1,376.84$163,252.32
145Oct 2031$776.89$599.95$1,376.84$162,475.43
146Nov 2031$779.74$597.10$1,376.84$161,695.69
147Dec 2031$782.61$594.23$1,376.84$160,913.08
2031 Total$9,204.47$7,317.61$16,522.08
148Jan 2032$785.48$591.36$1,376.84$160,127.60
149Feb 2032$788.37$588.47$1,376.84$159,339.23
150Mar 2032$791.27$585.57$1,376.84$158,547.96
151Apr 2032$794.18$582.66$1,376.84$157,753.78
152May 2032$797.09$579.75$1,376.84$156,956.69
153Jun 2032$800.02$576.82$1,376.84$156,156.67
154Jul 2032$802.96$573.88$1,376.84$155,353.71
155Aug 2032$805.92$570.92$1,376.84$154,547.79
156Sep 2032$808.88$567.96$1,376.84$153,738.91
157Oct 2032$811.85$564.99$1,376.84$152,927.06
158Nov 2032$814.83$562.01$1,376.84$152,112.23
159Dec 2032$817.83$559.01$1,376.84$151,294.40
2032 Total$9,618.68$6,903.4$16,522.08
160Jan 2033$820.83$556.01$1,376.84$150,473.57
161Feb 2033$823.85$552.99$1,376.84$149,649.72
162Mar 2033$826.88$549.96$1,376.84$148,822.84
163Apr 2033$829.92$546.92$1,376.84$147,992.92
164May 2033$832.97$543.87$1,376.84$147,159.95
165Jun 2033$836.03$540.81$1,376.84$146,323.92
166Jul 2033$839.10$537.74$1,376.84$145,484.82
167Aug 2033$842.18$534.66$1,376.84$144,642.64
168Sep 2033$845.28$531.56$1,376.84$143,797.36
169Oct 2033$848.38$528.46$1,376.84$142,948.98
170Nov 2033$851.50$525.34$1,376.84$142,097.48
171Dec 2033$854.63$522.21$1,376.84$141,242.85
2033 Total$10,051.55$6,470.53$16,522.08
172Jan 2034$857.77$519.07$1,376.84$140,385.08
173Feb 2034$860.92$515.92$1,376.84$139,524.16
174Mar 2034$864.09$512.75$1,376.84$138,660.07
175Apr 2034$867.26$509.58$1,376.84$137,792.81
176May 2034$870.45$506.39$1,376.84$136,922.36
177Jun 2034$873.65$503.19$1,376.84$136,048.71
178Jul 2034$876.86$499.98$1,376.84$135,171.85
179Aug 2034$880.08$496.76$1,376.84$134,291.77
180Sep 2034$883.32$493.52$1,376.84$133,408.45
181Oct 2034$886.56$490.28$1,376.84$132,521.89
182Nov 2034$889.82$487.02$1,376.84$131,632.07
183Dec 2034$893.09$483.75$1,376.84$130,738.98
2034 Total$10,503.87$6,018.21$16,522.08
184Jan 2035$896.37$480.47$1,376.84$129,842.61
185Feb 2035$899.67$477.17$1,376.84$128,942.94
186Mar 2035$902.97$473.87$1,376.84$128,039.97
187Apr 2035$906.29$470.55$1,376.84$127,133.68
188May 2035$909.62$467.22$1,376.84$126,224.06
189Jun 2035$912.97$463.87$1,376.84$125,311.09
190Jul 2035$916.32$460.52$1,376.84$124,394.77
191Aug 2035$919.69$457.15$1,376.84$123,475.08
192Sep 2035$923.07$453.77$1,376.84$122,552.01
193Oct 2035$926.46$450.38$1,376.84$121,625.55
194Nov 2035$929.87$446.97$1,376.84$120,695.68
195Dec 2035$933.28$443.56$1,376.84$119,762.40
2035 Total$10,976.58$5,545.5$16,522.08
196Jan 2036$936.71$440.13$1,376.84$118,825.69
197Feb 2036$940.16$436.68$1,376.84$117,885.53
198Mar 2036$943.61$433.23$1,376.84$116,941.92
199Apr 2036$947.08$429.76$1,376.84$115,994.84
200May 2036$950.56$426.28$1,376.84$115,044.28
201Jun 2036$954.05$422.79$1,376.84$114,090.23
202Jul 2036$957.56$419.28$1,376.84$113,132.67
203Aug 2036$961.08$415.76$1,376.84$112,171.59
204Sep 2036$964.61$412.23$1,376.84$111,206.98
205Oct 2036$968.15$408.69$1,376.84$110,238.83
206Nov 2036$971.71$405.13$1,376.84$109,267.12
207Dec 2036$975.28$401.56$1,376.84$108,291.84
2036 Total$11,470.56$5,051.52$16,522.08
208Jan 2037$978.87$397.97$1,376.84$107,312.97
209Feb 2037$982.46$394.38$1,376.84$106,330.51
210Mar 2037$986.08$390.76$1,376.84$105,344.43
211Apr 2037$989.70$387.14$1,376.84$104,354.73
212May 2037$993.34$383.50$1,376.84$103,361.39
213Jun 2037$996.99$379.85$1,376.84$102,364.40
214Jul 2037$1,000.65$376.19$1,376.84$101,363.75
215Aug 2037$1,004.33$372.51$1,376.84$100,359.42
216Sep 2037$1,008.02$368.82$1,376.84$99,351.40
217Oct 2037$1,011.72$365.12$1,376.84$98,339.68
218Nov 2037$1,015.44$361.40$1,376.84$97,324.24
219Dec 2037$1,019.17$357.67$1,376.84$96,305.07
2037 Total$11,986.77$4,535.31$16,522.08
220Jan 2038$1,022.92$353.92$1,376.84$95,282.15
221Feb 2038$1,026.68$350.16$1,376.84$94,255.47
222Mar 2038$1,030.45$346.39$1,376.84$93,225.02
223Apr 2038$1,034.24$342.60$1,376.84$92,190.78
224May 2038$1,038.04$338.80$1,376.84$91,152.74
225Jun 2038$1,041.85$334.99$1,376.84$90,110.89
226Jul 2038$1,045.68$331.16$1,376.84$89,065.21
227Aug 2038$1,049.53$327.31$1,376.84$88,015.68
228Sep 2038$1,053.38$323.46$1,376.84$86,962.30
229Oct 2038$1,057.25$319.59$1,376.84$85,905.05
230Nov 2038$1,061.14$315.70$1,376.84$84,843.91
231Dec 2038$1,065.04$311.80$1,376.84$83,778.87
2038 Total$12,526.2$3,995.88$16,522.08
232Jan 2039$1,068.95$307.89$1,376.84$82,709.92
233Feb 2039$1,072.88$303.96$1,376.84$81,637.04
234Mar 2039$1,076.82$300.02$1,376.84$80,560.22
235Apr 2039$1,080.78$296.06$1,376.84$79,479.44
236May 2039$1,084.75$292.09$1,376.84$78,394.69
237Jun 2039$1,088.74$288.10$1,376.84$77,305.95
238Jul 2039$1,092.74$284.10$1,376.84$76,213.21
239Aug 2039$1,096.76$280.08$1,376.84$75,116.45
240Sep 2039$1,100.79$276.05$1,376.84$74,015.66
241Oct 2039$1,104.83$272.01$1,376.84$72,910.83
242Nov 2039$1,108.89$267.95$1,376.84$71,801.94
243Dec 2039$1,112.97$263.87$1,376.84$70,688.97
2039 Total$13,089.9$3,432.18$16,522.08
244Jan 2040$1,117.06$259.78$1,376.84$69,571.91
245Feb 2040$1,121.16$255.68$1,376.84$68,450.75
246Mar 2040$1,125.28$251.56$1,376.84$67,325.47
247Apr 2040$1,129.42$247.42$1,376.84$66,196.05
248May 2040$1,133.57$243.27$1,376.84$65,062.48
249Jun 2040$1,137.74$239.10$1,376.84$63,924.74
250Jul 2040$1,141.92$234.92$1,376.84$62,782.82
251Aug 2040$1,146.11$230.73$1,376.84$61,636.71
252Sep 2040$1,150.33$226.51$1,376.84$60,486.38
253Oct 2040$1,154.55$222.29$1,376.84$59,331.83
254Nov 2040$1,158.80$218.04$1,376.84$58,173.03
255Dec 2040$1,163.05$213.79$1,376.84$57,009.98
2040 Total$13,678.99$2,843.09$16,522.08
256Jan 2041$1,167.33$209.51$1,376.84$55,842.65
257Feb 2041$1,171.62$205.22$1,376.84$54,671.03
258Mar 2041$1,175.92$200.92$1,376.84$53,495.11
259Apr 2041$1,180.25$196.59$1,376.84$52,314.86
260May 2041$1,184.58$192.26$1,376.84$51,130.28
261Jun 2041$1,188.94$187.90$1,376.84$49,941.34
262Jul 2041$1,193.31$183.53$1,376.84$48,748.03
263Aug 2041$1,197.69$179.15$1,376.84$47,550.34
264Sep 2041$1,202.09$174.75$1,376.84$46,348.25
265Oct 2041$1,206.51$170.33$1,376.84$45,141.74
266Nov 2041$1,210.94$165.90$1,376.84$43,930.80
267Dec 2041$1,215.39$161.45$1,376.84$42,715.41
2041 Total$14,294.57$2,227.51$16,522.08
268Jan 2042$1,219.86$156.98$1,376.84$41,495.55
269Feb 2042$1,224.34$152.50$1,376.84$40,271.21
270Mar 2042$1,228.84$148.00$1,376.84$39,042.37
271Apr 2042$1,233.36$143.48$1,376.84$37,809.01
272May 2042$1,237.89$138.95$1,376.84$36,571.12
273Jun 2042$1,242.44$134.40$1,376.84$35,328.68
274Jul 2042$1,247.01$129.83$1,376.84$34,081.67
275Aug 2042$1,251.59$125.25$1,376.84$32,830.08
276Sep 2042$1,256.19$120.65$1,376.84$31,573.89
277Oct 2042$1,260.81$116.03$1,376.84$30,313.08
278Nov 2042$1,265.44$111.40$1,376.84$29,047.64
279Dec 2042$1,270.09$106.75$1,376.84$27,777.55
2042 Total$14,937.86$1,584.22$16,522.08
280Jan 2043$1,274.76$102.08$1,376.84$26,502.79
281Feb 2043$1,279.44$97.40$1,376.84$25,223.35
282Mar 2043$1,284.14$92.70$1,376.84$23,939.21
283Apr 2043$1,288.86$87.98$1,376.84$22,650.35
284May 2043$1,293.60$83.24$1,376.84$21,356.75
285Jun 2043$1,298.35$78.49$1,376.84$20,058.40
286Jul 2043$1,303.13$73.71$1,376.84$18,755.27
287Aug 2043$1,307.91$68.93$1,376.84$17,447.36
288Sep 2043$1,312.72$64.12$1,376.84$16,134.64
289Oct 2043$1,317.55$59.29$1,376.84$14,817.09
290Nov 2043$1,322.39$54.45$1,376.84$13,494.70
291Dec 2043$1,327.25$49.59$1,376.84$12,167.45
2043 Total$15,610.1$911.98$16,522.08
292Jan 2044$1,332.12$44.72$1,376.84$10,835.33
293Feb 2044$1,337.02$39.82$1,376.84$9,498.31
294Mar 2044$1,341.93$34.91$1,376.84$8,156.38
295Apr 2044$1,346.87$29.97$1,376.84$6,809.51
296May 2044$1,351.82$25.02$1,376.84$5,457.69
297Jun 2044$1,356.78$20.06$1,376.84$4,100.91
298Jul 2044$1,361.77$15.07$1,376.84$2,739.14
299Aug 2044$1,366.77$10.07$1,376.84$1,372.37
300Sep 2044$1,371.80$5.04$1,376.84$0.57
2044 Total$12,166.88$224.68$12,391.56
Compare your product with the big 4 banks, or add more products to compare
As seen on