Flexible Investment Loan Fixed (Interest Only) 4 Years (LVR 80%-90%) from ME Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
5.34%
Fixed - 4 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,113
Number of Repayments
300
Total Interest Paid
$83,900
Total repayments
$333,900
DatePrincipleInterestPaymentBalance
1Oct 2019$398.92$1,112.50$1,511.42$249,601.08
2Nov 2019$400.70$1,110.72$1,511.42$249,200.38
3Dec 2019$402.48$1,108.94$1,511.42$248,797.90
2019 Total$1,202.1$3,332.16$4,534.26
4Jan 2020$404.27$1,107.15$1,511.42$248,393.63
5Feb 2020$406.07$1,105.35$1,511.42$247,987.56
6Mar 2020$407.88$1,103.54$1,511.42$247,579.68
7Apr 2020$409.69$1,101.73$1,511.42$247,169.99
8May 2020$411.51$1,099.91$1,511.42$246,758.48
9Jun 2020$413.34$1,098.08$1,511.42$246,345.14
10Jul 2020$415.18$1,096.24$1,511.42$245,929.96
11Aug 2020$417.03$1,094.39$1,511.42$245,512.93
12Sep 2020$418.89$1,092.53$1,511.42$245,094.04
13Oct 2020$420.75$1,090.67$1,511.42$244,673.29
14Nov 2020$422.62$1,088.80$1,511.42$244,250.67
15Dec 2020$424.50$1,086.92$1,511.42$243,826.17
2020 Total$4,971.73$13,165.31$18,137.04
16Jan 2021$426.39$1,085.03$1,511.42$243,399.78
17Feb 2021$428.29$1,083.13$1,511.42$242,971.49
18Mar 2021$430.20$1,081.22$1,511.42$242,541.29
19Apr 2021$432.11$1,079.31$1,511.42$242,109.18
20May 2021$434.03$1,077.39$1,511.42$241,675.15
21Jun 2021$435.97$1,075.45$1,511.42$241,239.18
22Jul 2021$437.91$1,073.51$1,511.42$240,801.27
23Aug 2021$439.85$1,071.57$1,511.42$240,361.42
24Sep 2021$441.81$1,069.61$1,511.42$239,919.61
25Oct 2021$443.78$1,067.64$1,511.42$239,475.83
26Nov 2021$445.75$1,065.67$1,511.42$239,030.08
27Dec 2021$447.74$1,063.68$1,511.42$238,582.34
2021 Total$5,243.83$12,893.21$18,137.04
28Jan 2022$449.73$1,061.69$1,511.42$238,132.61
29Feb 2022$451.73$1,059.69$1,511.42$237,680.88
30Mar 2022$453.74$1,057.68$1,511.42$237,227.14
31Apr 2022$455.76$1,055.66$1,511.42$236,771.38
32May 2022$457.79$1,053.63$1,511.42$236,313.59
33Jun 2022$459.82$1,051.60$1,511.42$235,853.77
34Jul 2022$461.87$1,049.55$1,511.42$235,391.90
35Aug 2022$463.93$1,047.49$1,511.42$234,927.97
36Sep 2022$465.99$1,045.43$1,511.42$234,461.98
37Oct 2022$468.06$1,043.36$1,511.42$233,993.92
38Nov 2022$470.15$1,041.27$1,511.42$233,523.77
39Dec 2022$472.24$1,039.18$1,511.42$233,051.53
2022 Total$5,530.81$12,606.23$18,137.04
40Jan 2023$474.34$1,037.08$1,511.42$232,577.19
41Feb 2023$476.45$1,034.97$1,511.42$232,100.74
42Mar 2023$478.57$1,032.85$1,511.42$231,622.17
43Apr 2023$480.70$1,030.72$1,511.42$231,141.47
44May 2023$482.84$1,028.58$1,511.42$230,658.63
45Jun 2023$484.99$1,026.43$1,511.42$230,173.64
46Jul 2023$487.15$1,024.27$1,511.42$229,686.49
47Aug 2023$489.32$1,022.10$1,511.42$229,197.17
48Sep 2023$491.49$1,019.93$1,511.42$228,705.68
49Oct 2023$493.68$1,017.74$1,511.42$228,212.00
50Nov 2023$495.88$1,015.54$1,511.42$227,716.12
51Dec 2023$498.08$1,013.34$1,511.42$227,218.04
2023 Total$5,833.49$12,303.55$18,137.04
52Jan 2024$500.30$1,011.12$1,511.42$226,717.74
53Feb 2024$502.53$1,008.89$1,511.42$226,215.21
54Mar 2024$504.76$1,006.66$1,511.42$225,710.45
55Apr 2024$507.01$1,004.41$1,511.42$225,203.44
56May 2024$509.26$1,002.16$1,511.42$224,694.18
57Jun 2024$511.53$999.89$1,511.42$224,182.65
58Jul 2024$513.81$997.61$1,511.42$223,668.84
59Aug 2024$516.09$995.33$1,511.42$223,152.75
60Sep 2024$518.39$993.03$1,511.42$222,634.36
61Oct 2024$520.70$990.72$1,511.42$222,113.66
62Nov 2024$523.01$988.41$1,511.42$221,590.65
63Dec 2024$525.34$986.08$1,511.42$221,065.31
2024 Total$6,152.73$11,984.31$18,137.04
64Jan 2025$527.68$983.74$1,511.42$220,537.63
65Feb 2025$530.03$981.39$1,511.42$220,007.60
66Mar 2025$532.39$979.03$1,511.42$219,475.21
67Apr 2025$534.76$976.66$1,511.42$218,940.45
68May 2025$537.13$974.29$1,511.42$218,403.32
69Jun 2025$539.53$971.89$1,511.42$217,863.79
70Jul 2025$541.93$969.49$1,511.42$217,321.86
71Aug 2025$544.34$967.08$1,511.42$216,777.52
72Sep 2025$546.76$964.66$1,511.42$216,230.76
73Oct 2025$549.19$962.23$1,511.42$215,681.57
74Nov 2025$551.64$959.78$1,511.42$215,129.93
75Dec 2025$554.09$957.33$1,511.42$214,575.84
2025 Total$6,489.47$11,647.57$18,137.04
76Jan 2026$556.56$954.86$1,511.42$214,019.28
77Feb 2026$559.03$952.39$1,511.42$213,460.25
78Mar 2026$561.52$949.90$1,511.42$212,898.73
79Apr 2026$564.02$947.40$1,511.42$212,334.71
80May 2026$566.53$944.89$1,511.42$211,768.18
81Jun 2026$569.05$942.37$1,511.42$211,199.13
82Jul 2026$571.58$939.84$1,511.42$210,627.55
83Aug 2026$574.13$937.29$1,511.42$210,053.42
84Sep 2026$576.68$934.74$1,511.42$209,476.74
85Oct 2026$579.25$932.17$1,511.42$208,897.49
86Nov 2026$581.83$929.59$1,511.42$208,315.66
87Dec 2026$584.42$927.00$1,511.42$207,731.24
2026 Total$6,844.6$11,292.44$18,137.04
88Jan 2027$587.02$924.40$1,511.42$207,144.22
89Feb 2027$589.63$921.79$1,511.42$206,554.59
90Mar 2027$592.25$919.17$1,511.42$205,962.34
91Apr 2027$594.89$916.53$1,511.42$205,367.45
92May 2027$597.53$913.89$1,511.42$204,769.92
93Jun 2027$600.19$911.23$1,511.42$204,169.73
94Jul 2027$602.86$908.56$1,511.42$203,566.87
95Aug 2027$605.55$905.87$1,511.42$202,961.32
96Sep 2027$608.24$903.18$1,511.42$202,353.08
97Oct 2027$610.95$900.47$1,511.42$201,742.13
98Nov 2027$613.67$897.75$1,511.42$201,128.46
99Dec 2027$616.40$895.02$1,511.42$200,512.06
2027 Total$7,219.18$10,917.86$18,137.04
100Jan 2028$619.14$892.28$1,511.42$199,892.92
101Feb 2028$621.90$889.52$1,511.42$199,271.02
102Mar 2028$624.66$886.76$1,511.42$198,646.36
103Apr 2028$627.44$883.98$1,511.42$198,018.92
104May 2028$630.24$881.18$1,511.42$197,388.68
105Jun 2028$633.04$878.38$1,511.42$196,755.64
106Jul 2028$635.86$875.56$1,511.42$196,119.78
107Aug 2028$638.69$872.73$1,511.42$195,481.09
108Sep 2028$641.53$869.89$1,511.42$194,839.56
109Oct 2028$644.38$867.04$1,511.42$194,195.18
110Nov 2028$647.25$864.17$1,511.42$193,547.93
111Dec 2028$650.13$861.29$1,511.42$192,897.80
2028 Total$7,614.26$10,522.78$18,137.04
112Jan 2029$653.02$858.40$1,511.42$192,244.78
113Feb 2029$655.93$855.49$1,511.42$191,588.85
114Mar 2029$658.85$852.57$1,511.42$190,930.00
115Apr 2029$661.78$849.64$1,511.42$190,268.22
116May 2029$664.73$846.69$1,511.42$189,603.49
117Jun 2029$667.68$843.74$1,511.42$188,935.81
118Jul 2029$670.66$840.76$1,511.42$188,265.15
119Aug 2029$673.64$837.78$1,511.42$187,591.51
120Sep 2029$676.64$834.78$1,511.42$186,914.87
121Oct 2029$679.65$831.77$1,511.42$186,235.22
122Nov 2029$682.67$828.75$1,511.42$185,552.55
123Dec 2029$685.71$825.71$1,511.42$184,866.84
2029 Total$8,030.96$10,106.08$18,137.04
124Jan 2030$688.76$822.66$1,511.42$184,178.08
125Feb 2030$691.83$819.59$1,511.42$183,486.25
126Mar 2030$694.91$816.51$1,511.42$182,791.34
127Apr 2030$698.00$813.42$1,511.42$182,093.34
128May 2030$701.10$810.32$1,511.42$181,392.24
129Jun 2030$704.22$807.20$1,511.42$180,688.02
130Jul 2030$707.36$804.06$1,511.42$179,980.66
131Aug 2030$710.51$800.91$1,511.42$179,270.15
132Sep 2030$713.67$797.75$1,511.42$178,556.48
133Oct 2030$716.84$794.58$1,511.42$177,839.64
134Nov 2030$720.03$791.39$1,511.42$177,119.61
135Dec 2030$723.24$788.18$1,511.42$176,396.37
2030 Total$8,470.47$9,666.57$18,137.04
136Jan 2031$726.46$784.96$1,511.42$175,669.91
137Feb 2031$729.69$781.73$1,511.42$174,940.22
138Mar 2031$732.94$778.48$1,511.42$174,207.28
139Apr 2031$736.20$775.22$1,511.42$173,471.08
140May 2031$739.47$771.95$1,511.42$172,731.61
141Jun 2031$742.76$768.66$1,511.42$171,988.85
142Jul 2031$746.07$765.35$1,511.42$171,242.78
143Aug 2031$749.39$762.03$1,511.42$170,493.39
144Sep 2031$752.72$758.70$1,511.42$169,740.67
145Oct 2031$756.07$755.35$1,511.42$168,984.60
146Nov 2031$759.44$751.98$1,511.42$168,225.16
147Dec 2031$762.82$748.60$1,511.42$167,462.34
2031 Total$8,934.03$9,203.01$18,137.04
148Jan 2032$766.21$745.21$1,511.42$166,696.13
149Feb 2032$769.62$741.80$1,511.42$165,926.51
150Mar 2032$773.05$738.37$1,511.42$165,153.46
151Apr 2032$776.49$734.93$1,511.42$164,376.97
152May 2032$779.94$731.48$1,511.42$163,597.03
153Jun 2032$783.41$728.01$1,511.42$162,813.62
154Jul 2032$786.90$724.52$1,511.42$162,026.72
155Aug 2032$790.40$721.02$1,511.42$161,236.32
156Sep 2032$793.92$717.50$1,511.42$160,442.40
157Oct 2032$797.45$713.97$1,511.42$159,644.95
158Nov 2032$801.00$710.42$1,511.42$158,843.95
159Dec 2032$804.56$706.86$1,511.42$158,039.39
2032 Total$9,422.95$8,714.09$18,137.04
160Jan 2033$808.14$703.28$1,511.42$157,231.25
161Feb 2033$811.74$699.68$1,511.42$156,419.51
162Mar 2033$815.35$696.07$1,511.42$155,604.16
163Apr 2033$818.98$692.44$1,511.42$154,785.18
164May 2033$822.63$688.79$1,511.42$153,962.55
165Jun 2033$826.29$685.13$1,511.42$153,136.26
166Jul 2033$829.96$681.46$1,511.42$152,306.30
167Aug 2033$833.66$677.76$1,511.42$151,472.64
168Sep 2033$837.37$674.05$1,511.42$150,635.27
169Oct 2033$841.09$670.33$1,511.42$149,794.18
170Nov 2033$844.84$666.58$1,511.42$148,949.34
171Dec 2033$848.60$662.82$1,511.42$148,100.74
2033 Total$9,938.65$8,198.39$18,137.04
172Jan 2034$852.37$659.05$1,511.42$147,248.37
173Feb 2034$856.16$655.26$1,511.42$146,392.21
174Mar 2034$859.97$651.45$1,511.42$145,532.24
175Apr 2034$863.80$647.62$1,511.42$144,668.44
176May 2034$867.65$643.77$1,511.42$143,800.79
177Jun 2034$871.51$639.91$1,511.42$142,929.28
178Jul 2034$875.38$636.04$1,511.42$142,053.90
179Aug 2034$879.28$632.14$1,511.42$141,174.62
180Sep 2034$883.19$628.23$1,511.42$140,291.43
181Oct 2034$887.12$624.30$1,511.42$139,404.31
182Nov 2034$891.07$620.35$1,511.42$138,513.24
183Dec 2034$895.04$616.38$1,511.42$137,618.20
2034 Total$10,482.54$7,654.5$18,137.04
184Jan 2035$899.02$612.40$1,511.42$136,719.18
185Feb 2035$903.02$608.40$1,511.42$135,816.16
186Mar 2035$907.04$604.38$1,511.42$134,909.12
187Apr 2035$911.07$600.35$1,511.42$133,998.05
188May 2035$915.13$596.29$1,511.42$133,082.92
189Jun 2035$919.20$592.22$1,511.42$132,163.72
190Jul 2035$923.29$588.13$1,511.42$131,240.43
191Aug 2035$927.40$584.02$1,511.42$130,313.03
192Sep 2035$931.53$579.89$1,511.42$129,381.50
193Oct 2035$935.67$575.75$1,511.42$128,445.83
194Nov 2035$939.84$571.58$1,511.42$127,505.99
195Dec 2035$944.02$567.40$1,511.42$126,561.97
2035 Total$11,056.23$7,080.81$18,137.04
196Jan 2036$948.22$563.20$1,511.42$125,613.75
197Feb 2036$952.44$558.98$1,511.42$124,661.31
198Mar 2036$956.68$554.74$1,511.42$123,704.63
199Apr 2036$960.93$550.49$1,511.42$122,743.70
200May 2036$965.21$546.21$1,511.42$121,778.49
201Jun 2036$969.51$541.91$1,511.42$120,808.98
202Jul 2036$973.82$537.60$1,511.42$119,835.16
203Aug 2036$978.15$533.27$1,511.42$118,857.01
204Sep 2036$982.51$528.91$1,511.42$117,874.50
205Oct 2036$986.88$524.54$1,511.42$116,887.62
206Nov 2036$991.27$520.15$1,511.42$115,896.35
207Dec 2036$995.68$515.74$1,511.42$114,900.67
2036 Total$11,661.3$6,475.74$18,137.04
208Jan 2037$1,000.11$511.31$1,511.42$113,900.56
209Feb 2037$1,004.56$506.86$1,511.42$112,896.00
210Mar 2037$1,009.03$502.39$1,511.42$111,886.97
211Apr 2037$1,013.52$497.90$1,511.42$110,873.45
212May 2037$1,018.03$493.39$1,511.42$109,855.42
213Jun 2037$1,022.56$488.86$1,511.42$108,832.86
214Jul 2037$1,027.11$484.31$1,511.42$107,805.75
215Aug 2037$1,031.68$479.74$1,511.42$106,774.07
216Sep 2037$1,036.28$475.14$1,511.42$105,737.79
217Oct 2037$1,040.89$470.53$1,511.42$104,696.90
218Nov 2037$1,045.52$465.90$1,511.42$103,651.38
219Dec 2037$1,050.17$461.25$1,511.42$102,601.21
2037 Total$12,299.46$5,837.58$18,137.04
220Jan 2038$1,054.84$456.58$1,511.42$101,546.37
221Feb 2038$1,059.54$451.88$1,511.42$100,486.83
222Mar 2038$1,064.25$447.17$1,511.42$99,422.58
223Apr 2038$1,068.99$442.43$1,511.42$98,353.59
224May 2038$1,073.75$437.67$1,511.42$97,279.84
225Jun 2038$1,078.52$432.90$1,511.42$96,201.32
226Jul 2038$1,083.32$428.10$1,511.42$95,118.00
227Aug 2038$1,088.14$423.28$1,511.42$94,029.86
228Sep 2038$1,092.99$418.43$1,511.42$92,936.87
229Oct 2038$1,097.85$413.57$1,511.42$91,839.02
230Nov 2038$1,102.74$408.68$1,511.42$90,736.28
231Dec 2038$1,107.64$403.78$1,511.42$89,628.64
2038 Total$12,972.57$5,164.47$18,137.04
232Jan 2039$1,112.57$398.85$1,511.42$88,516.07
233Feb 2039$1,117.52$393.90$1,511.42$87,398.55
234Mar 2039$1,122.50$388.92$1,511.42$86,276.05
235Apr 2039$1,127.49$383.93$1,511.42$85,148.56
236May 2039$1,132.51$378.91$1,511.42$84,016.05
237Jun 2039$1,137.55$373.87$1,511.42$82,878.50
238Jul 2039$1,142.61$368.81$1,511.42$81,735.89
239Aug 2039$1,147.70$363.72$1,511.42$80,588.19
240Sep 2039$1,152.80$358.62$1,511.42$79,435.39
241Oct 2039$1,157.93$353.49$1,511.42$78,277.46
242Nov 2039$1,163.09$348.33$1,511.42$77,114.37
243Dec 2039$1,168.26$343.16$1,511.42$75,946.11
2039 Total$13,682.53$4,454.51$18,137.04
244Jan 2040$1,173.46$337.96$1,511.42$74,772.65
245Feb 2040$1,178.68$332.74$1,511.42$73,593.97
246Mar 2040$1,183.93$327.49$1,511.42$72,410.04
247Apr 2040$1,189.20$322.22$1,511.42$71,220.84
248May 2040$1,194.49$316.93$1,511.42$70,026.35
249Jun 2040$1,199.80$311.62$1,511.42$68,826.55
250Jul 2040$1,205.14$306.28$1,511.42$67,621.41
251Aug 2040$1,210.50$300.92$1,511.42$66,410.91
252Sep 2040$1,215.89$295.53$1,511.42$65,195.02
253Oct 2040$1,221.30$290.12$1,511.42$63,973.72
254Nov 2040$1,226.74$284.68$1,511.42$62,746.98
255Dec 2040$1,232.20$279.22$1,511.42$61,514.78
2040 Total$14,431.33$3,705.71$18,137.04
256Jan 2041$1,237.68$273.74$1,511.42$60,277.10
257Feb 2041$1,243.19$268.23$1,511.42$59,033.91
258Mar 2041$1,248.72$262.70$1,511.42$57,785.19
259Apr 2041$1,254.28$257.14$1,511.42$56,530.91
260May 2041$1,259.86$251.56$1,511.42$55,271.05
261Jun 2041$1,265.46$245.96$1,511.42$54,005.59
262Jul 2041$1,271.10$240.32$1,511.42$52,734.49
263Aug 2041$1,276.75$234.67$1,511.42$51,457.74
264Sep 2041$1,282.43$228.99$1,511.42$50,175.31
265Oct 2041$1,288.14$223.28$1,511.42$48,887.17
266Nov 2041$1,293.87$217.55$1,511.42$47,593.30
267Dec 2041$1,299.63$211.79$1,511.42$46,293.67
2041 Total$15,221.11$2,915.93$18,137.04
268Jan 2042$1,305.41$206.01$1,511.42$44,988.26
269Feb 2042$1,311.22$200.20$1,511.42$43,677.04
270Mar 2042$1,317.06$194.36$1,511.42$42,359.98
271Apr 2042$1,322.92$188.50$1,511.42$41,037.06
272May 2042$1,328.81$182.61$1,511.42$39,708.25
273Jun 2042$1,334.72$176.70$1,511.42$38,373.53
274Jul 2042$1,340.66$170.76$1,511.42$37,032.87
275Aug 2042$1,346.62$164.80$1,511.42$35,686.25
276Sep 2042$1,352.62$158.80$1,511.42$34,333.63
277Oct 2042$1,358.64$152.78$1,511.42$32,974.99
278Nov 2042$1,364.68$146.74$1,511.42$31,610.31
279Dec 2042$1,370.75$140.67$1,511.42$30,239.56
2042 Total$16,054.11$2,082.93$18,137.04
280Jan 2043$1,376.85$134.57$1,511.42$28,862.71
281Feb 2043$1,382.98$128.44$1,511.42$27,479.73
282Mar 2043$1,389.14$122.28$1,511.42$26,090.59
283Apr 2043$1,395.32$116.10$1,511.42$24,695.27
284May 2043$1,401.53$109.89$1,511.42$23,293.74
285Jun 2043$1,407.76$103.66$1,511.42$21,885.98
286Jul 2043$1,414.03$97.39$1,511.42$20,471.95
287Aug 2043$1,420.32$91.10$1,511.42$19,051.63
288Sep 2043$1,426.64$84.78$1,511.42$17,624.99
289Oct 2043$1,432.99$78.43$1,511.42$16,192.00
290Nov 2043$1,439.37$72.05$1,511.42$14,752.63
291Dec 2043$1,445.77$65.65$1,511.42$13,306.86
2043 Total$16,932.7$1,204.34$18,137.04
292Jan 2044$1,452.20$59.22$1,511.42$11,854.66
293Feb 2044$1,458.67$52.75$1,511.42$10,395.99
294Mar 2044$1,465.16$46.26$1,511.42$8,930.83
295Apr 2044$1,471.68$39.74$1,511.42$7,459.15
296May 2044$1,478.23$33.19$1,511.42$5,980.92
297Jun 2044$1,484.80$26.62$1,511.42$4,496.12
298Jul 2044$1,491.41$20.01$1,511.42$3,004.71
299Aug 2044$1,498.05$13.37$1,511.42$1,506.66
300Sep 2044$1,504.72$6.70$1,511.42$1.94
2044 Total$13,304.92$297.86$13,602.78
Compare your product with the big 4 banks, or add more products to compare
As seen on