Flexible Investment Loan Fixed (Interest Only) 6 Years from ME Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
6.84%
Fixed - 6 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,710
Number of Repayments
300
Total Interest Paid
$213,000
Total repayments
$513,000
DatePrincipleInterestPaymentBalance
2019 Total$0$0$0
1Jan 2020$379.82$1,710.00$2,089.82$299,620.18
2Feb 2020$381.98$1,707.84$2,089.82$299,238.20
3Mar 2020$384.16$1,705.66$2,089.82$298,854.04
4Apr 2020$386.35$1,703.47$2,089.82$298,467.69
5May 2020$388.55$1,701.27$2,089.82$298,079.14
6Jun 2020$390.77$1,699.05$2,089.82$297,688.37
7Jul 2020$393.00$1,696.82$2,089.82$297,295.37
8Aug 2020$395.24$1,694.58$2,089.82$296,900.13
9Sep 2020$397.49$1,692.33$2,089.82$296,502.64
10Oct 2020$399.75$1,690.07$2,089.82$296,102.89
11Nov 2020$402.03$1,687.79$2,089.82$295,700.86
12Dec 2020$404.33$1,685.49$2,089.82$295,296.53
2020 Total$4,703.47$20,374.37$25,077.84
13Jan 2021$406.63$1,683.19$2,089.82$294,889.90
14Feb 2021$408.95$1,680.87$2,089.82$294,480.95
15Mar 2021$411.28$1,678.54$2,089.82$294,069.67
16Apr 2021$413.62$1,676.20$2,089.82$293,656.05
17May 2021$415.98$1,673.84$2,089.82$293,240.07
18Jun 2021$418.35$1,671.47$2,089.82$292,821.72
19Jul 2021$420.74$1,669.08$2,089.82$292,400.98
20Aug 2021$423.13$1,666.69$2,089.82$291,977.85
21Sep 2021$425.55$1,664.27$2,089.82$291,552.30
22Oct 2021$427.97$1,661.85$2,089.82$291,124.33
23Nov 2021$430.41$1,659.41$2,089.82$290,693.92
24Dec 2021$432.86$1,656.96$2,089.82$290,261.06
2021 Total$5,035.47$20,042.37$25,077.84
25Jan 2022$435.33$1,654.49$2,089.82$289,825.73
26Feb 2022$437.81$1,652.01$2,089.82$289,387.92
27Mar 2022$440.31$1,649.51$2,089.82$288,947.61
28Apr 2022$442.82$1,647.00$2,089.82$288,504.79
29May 2022$445.34$1,644.48$2,089.82$288,059.45
30Jun 2022$447.88$1,641.94$2,089.82$287,611.57
31Jul 2022$450.43$1,639.39$2,089.82$287,161.14
32Aug 2022$453.00$1,636.82$2,089.82$286,708.14
33Sep 2022$455.58$1,634.24$2,089.82$286,252.56
34Oct 2022$458.18$1,631.64$2,089.82$285,794.38
35Nov 2022$460.79$1,629.03$2,089.82$285,333.59
36Dec 2022$463.42$1,626.40$2,089.82$284,870.17
2022 Total$5,390.89$19,686.95$25,077.84
37Jan 2023$466.06$1,623.76$2,089.82$284,404.11
38Feb 2023$468.72$1,621.10$2,089.82$283,935.39
39Mar 2023$471.39$1,618.43$2,089.82$283,464.00
40Apr 2023$474.08$1,615.74$2,089.82$282,989.92
41May 2023$476.78$1,613.04$2,089.82$282,513.14
42Jun 2023$479.50$1,610.32$2,089.82$282,033.64
43Jul 2023$482.23$1,607.59$2,089.82$281,551.41
44Aug 2023$484.98$1,604.84$2,089.82$281,066.43
45Sep 2023$487.74$1,602.08$2,089.82$280,578.69
46Oct 2023$490.52$1,599.30$2,089.82$280,088.17
47Nov 2023$493.32$1,596.50$2,089.82$279,594.85
48Dec 2023$496.13$1,593.69$2,089.82$279,098.72
2023 Total$5,771.45$19,306.39$25,077.84
49Jan 2024$498.96$1,590.86$2,089.82$278,599.76
50Feb 2024$501.80$1,588.02$2,089.82$278,097.96
51Mar 2024$504.66$1,585.16$2,089.82$277,593.30
52Apr 2024$507.54$1,582.28$2,089.82$277,085.76
53May 2024$510.43$1,579.39$2,089.82$276,575.33
54Jun 2024$513.34$1,576.48$2,089.82$276,061.99
55Jul 2024$516.27$1,573.55$2,089.82$275,545.72
56Aug 2024$519.21$1,570.61$2,089.82$275,026.51
57Sep 2024$522.17$1,567.65$2,089.82$274,504.34
58Oct 2024$525.15$1,564.67$2,089.82$273,979.19
59Nov 2024$528.14$1,561.68$2,089.82$273,451.05
60Dec 2024$531.15$1,558.67$2,089.82$272,919.90
2024 Total$6,178.82$18,899.02$25,077.84
61Jan 2025$534.18$1,555.64$2,089.82$272,385.72
62Feb 2025$537.22$1,552.60$2,089.82$271,848.50
63Mar 2025$540.28$1,549.54$2,089.82$271,308.22
64Apr 2025$543.36$1,546.46$2,089.82$270,764.86
65May 2025$546.46$1,543.36$2,089.82$270,218.40
66Jun 2025$549.58$1,540.24$2,089.82$269,668.82
67Jul 2025$552.71$1,537.11$2,089.82$269,116.11
68Aug 2025$555.86$1,533.96$2,089.82$268,560.25
69Sep 2025$559.03$1,530.79$2,089.82$268,001.22
70Oct 2025$562.21$1,527.61$2,089.82$267,439.01
71Nov 2025$565.42$1,524.40$2,089.82$266,873.59
72Dec 2025$568.64$1,521.18$2,089.82$266,304.95
2025 Total$6,614.95$18,462.89$25,077.84
73Jan 2026$571.88$1,517.94$2,089.82$265,733.07
74Feb 2026$575.14$1,514.68$2,089.82$265,157.93
75Mar 2026$578.42$1,511.40$2,089.82$264,579.51
76Apr 2026$581.72$1,508.10$2,089.82$263,997.79
77May 2026$585.03$1,504.79$2,089.82$263,412.76
78Jun 2026$588.37$1,501.45$2,089.82$262,824.39
79Jul 2026$591.72$1,498.10$2,089.82$262,232.67
80Aug 2026$595.09$1,494.73$2,089.82$261,637.58
81Sep 2026$598.49$1,491.33$2,089.82$261,039.09
82Oct 2026$601.90$1,487.92$2,089.82$260,437.19
83Nov 2026$605.33$1,484.49$2,089.82$259,831.86
84Dec 2026$608.78$1,481.04$2,089.82$259,223.08
2026 Total$7,081.87$17,995.97$25,077.84
85Jan 2027$612.25$1,477.57$2,089.82$258,610.83
86Feb 2027$615.74$1,474.08$2,089.82$257,995.09
87Mar 2027$619.25$1,470.57$2,089.82$257,375.84
88Apr 2027$622.78$1,467.04$2,089.82$256,753.06
89May 2027$626.33$1,463.49$2,089.82$256,126.73
90Jun 2027$629.90$1,459.92$2,089.82$255,496.83
91Jul 2027$633.49$1,456.33$2,089.82$254,863.34
92Aug 2027$637.10$1,452.72$2,089.82$254,226.24
93Sep 2027$640.73$1,449.09$2,089.82$253,585.51
94Oct 2027$644.38$1,445.44$2,089.82$252,941.13
95Nov 2027$648.06$1,441.76$2,089.82$252,293.07
96Dec 2027$651.75$1,438.07$2,089.82$251,641.32
2027 Total$7,581.76$17,496.08$25,077.84
97Jan 2028$655.46$1,434.36$2,089.82$250,985.86
98Feb 2028$659.20$1,430.62$2,089.82$250,326.66
99Mar 2028$662.96$1,426.86$2,089.82$249,663.70
100Apr 2028$666.74$1,423.08$2,089.82$248,996.96
101May 2028$670.54$1,419.28$2,089.82$248,326.42
102Jun 2028$674.36$1,415.46$2,089.82$247,652.06
103Jul 2028$678.20$1,411.62$2,089.82$246,973.86
104Aug 2028$682.07$1,407.75$2,089.82$246,291.79
105Sep 2028$685.96$1,403.86$2,089.82$245,605.83
106Oct 2028$689.87$1,399.95$2,089.82$244,915.96
107Nov 2028$693.80$1,396.02$2,089.82$244,222.16
108Dec 2028$697.75$1,392.07$2,089.82$243,524.41
2028 Total$8,116.91$16,960.93$25,077.84
109Jan 2029$701.73$1,388.09$2,089.82$242,822.68
110Feb 2029$705.73$1,384.09$2,089.82$242,116.95
111Mar 2029$709.75$1,380.07$2,089.82$241,407.20
112Apr 2029$713.80$1,376.02$2,089.82$240,693.40
113May 2029$717.87$1,371.95$2,089.82$239,975.53
114Jun 2029$721.96$1,367.86$2,089.82$239,253.57
115Jul 2029$726.07$1,363.75$2,089.82$238,527.50
116Aug 2029$730.21$1,359.61$2,089.82$237,797.29
117Sep 2029$734.38$1,355.44$2,089.82$237,062.91
118Oct 2029$738.56$1,351.26$2,089.82$236,324.35
119Nov 2029$742.77$1,347.05$2,089.82$235,581.58
120Dec 2029$747.00$1,342.82$2,089.82$234,834.58
2029 Total$8,689.83$16,388.01$25,077.84
121Jan 2030$751.26$1,338.56$2,089.82$234,083.32
122Feb 2030$755.55$1,334.27$2,089.82$233,327.77
123Mar 2030$759.85$1,329.97$2,089.82$232,567.92
124Apr 2030$764.18$1,325.64$2,089.82$231,803.74
125May 2030$768.54$1,321.28$2,089.82$231,035.20
126Jun 2030$772.92$1,316.90$2,089.82$230,262.28
127Jul 2030$777.33$1,312.49$2,089.82$229,484.95
128Aug 2030$781.76$1,308.06$2,089.82$228,703.19
129Sep 2030$786.21$1,303.61$2,089.82$227,916.98
130Oct 2030$790.69$1,299.13$2,089.82$227,126.29
131Nov 2030$795.20$1,294.62$2,089.82$226,331.09
132Dec 2030$799.73$1,290.09$2,089.82$225,531.36
2030 Total$9,303.22$15,774.62$25,077.84
133Jan 2031$804.29$1,285.53$2,089.82$224,727.07
134Feb 2031$808.88$1,280.94$2,089.82$223,918.19
135Mar 2031$813.49$1,276.33$2,089.82$223,104.70
136Apr 2031$818.12$1,271.70$2,089.82$222,286.58
137May 2031$822.79$1,267.03$2,089.82$221,463.79
138Jun 2031$827.48$1,262.34$2,089.82$220,636.31
139Jul 2031$832.19$1,257.63$2,089.82$219,804.12
140Aug 2031$836.94$1,252.88$2,089.82$218,967.18
141Sep 2031$841.71$1,248.11$2,089.82$218,125.47
142Oct 2031$846.50$1,243.32$2,089.82$217,278.97
143Nov 2031$851.33$1,238.49$2,089.82$216,427.64
144Dec 2031$856.18$1,233.64$2,089.82$215,571.46
2031 Total$9,959.9$15,117.94$25,077.84
145Jan 2032$861.06$1,228.76$2,089.82$214,710.40
146Feb 2032$865.97$1,223.85$2,089.82$213,844.43
147Mar 2032$870.91$1,218.91$2,089.82$212,973.52
148Apr 2032$875.87$1,213.95$2,089.82$212,097.65
149May 2032$880.86$1,208.96$2,089.82$211,216.79
150Jun 2032$885.88$1,203.94$2,089.82$210,330.91
151Jul 2032$890.93$1,198.89$2,089.82$209,439.98
152Aug 2032$896.01$1,193.81$2,089.82$208,543.97
153Sep 2032$901.12$1,188.70$2,089.82$207,642.85
154Oct 2032$906.26$1,183.56$2,089.82$206,736.59
155Nov 2032$911.42$1,178.40$2,089.82$205,825.17
156Dec 2032$916.62$1,173.20$2,089.82$204,908.55
2032 Total$10,662.91$14,414.93$25,077.84
157Jan 2033$921.84$1,167.98$2,089.82$203,986.71
158Feb 2033$927.10$1,162.72$2,089.82$203,059.61
159Mar 2033$932.38$1,157.44$2,089.82$202,127.23
160Apr 2033$937.69$1,152.13$2,089.82$201,189.54
161May 2033$943.04$1,146.78$2,089.82$200,246.50
162Jun 2033$948.41$1,141.41$2,089.82$199,298.09
163Jul 2033$953.82$1,136.00$2,089.82$198,344.27
164Aug 2033$959.26$1,130.56$2,089.82$197,385.01
165Sep 2033$964.73$1,125.09$2,089.82$196,420.28
166Oct 2033$970.22$1,119.60$2,089.82$195,450.06
167Nov 2033$975.75$1,114.07$2,089.82$194,474.31
168Dec 2033$981.32$1,108.50$2,089.82$193,492.99
2033 Total$11,415.56$13,662.28$25,077.84
169Jan 2034$986.91$1,102.91$2,089.82$192,506.08
170Feb 2034$992.54$1,097.28$2,089.82$191,513.54
171Mar 2034$998.19$1,091.63$2,089.82$190,515.35
172Apr 2034$1,003.88$1,085.94$2,089.82$189,511.47
173May 2034$1,009.60$1,080.22$2,089.82$188,501.87
174Jun 2034$1,015.36$1,074.46$2,089.82$187,486.51
175Jul 2034$1,021.15$1,068.67$2,089.82$186,465.36
176Aug 2034$1,026.97$1,062.85$2,089.82$185,438.39
177Sep 2034$1,032.82$1,057.00$2,089.82$184,405.57
178Oct 2034$1,038.71$1,051.11$2,089.82$183,366.86
179Nov 2034$1,044.63$1,045.19$2,089.82$182,322.23
180Dec 2034$1,050.58$1,039.24$2,089.82$181,271.65
2034 Total$12,221.34$12,856.5$25,077.84
181Jan 2035$1,056.57$1,033.25$2,089.82$180,215.08
182Feb 2035$1,062.59$1,027.23$2,089.82$179,152.49
183Mar 2035$1,068.65$1,021.17$2,089.82$178,083.84
184Apr 2035$1,074.74$1,015.08$2,089.82$177,009.10
185May 2035$1,080.87$1,008.95$2,089.82$175,928.23
186Jun 2035$1,087.03$1,002.79$2,089.82$174,841.20
187Jul 2035$1,093.23$996.59$2,089.82$173,747.97
188Aug 2035$1,099.46$990.36$2,089.82$172,648.51
189Sep 2035$1,105.72$984.10$2,089.82$171,542.79
190Oct 2035$1,112.03$977.79$2,089.82$170,430.76
191Nov 2035$1,118.36$971.46$2,089.82$169,312.40
192Dec 2035$1,124.74$965.08$2,089.82$168,187.66
2035 Total$13,083.99$11,993.85$25,077.84
193Jan 2036$1,131.15$958.67$2,089.82$167,056.51
194Feb 2036$1,137.60$952.22$2,089.82$165,918.91
195Mar 2036$1,144.08$945.74$2,089.82$164,774.83
196Apr 2036$1,150.60$939.22$2,089.82$163,624.23
197May 2036$1,157.16$932.66$2,089.82$162,467.07
198Jun 2036$1,163.76$926.06$2,089.82$161,303.31
199Jul 2036$1,170.39$919.43$2,089.82$160,132.92
200Aug 2036$1,177.06$912.76$2,089.82$158,955.86
201Sep 2036$1,183.77$906.05$2,089.82$157,772.09
202Oct 2036$1,190.52$899.30$2,089.82$156,581.57
203Nov 2036$1,197.31$892.51$2,089.82$155,384.26
204Dec 2036$1,204.13$885.69$2,089.82$154,180.13
2036 Total$14,007.53$11,070.31$25,077.84
205Jan 2037$1,210.99$878.83$2,089.82$152,969.14
206Feb 2037$1,217.90$871.92$2,089.82$151,751.24
207Mar 2037$1,224.84$864.98$2,089.82$150,526.40
208Apr 2037$1,231.82$858.00$2,089.82$149,294.58
209May 2037$1,238.84$850.98$2,089.82$148,055.74
210Jun 2037$1,245.90$843.92$2,089.82$146,809.84
211Jul 2037$1,253.00$836.82$2,089.82$145,556.84
212Aug 2037$1,260.15$829.67$2,089.82$144,296.69
213Sep 2037$1,267.33$822.49$2,089.82$143,029.36
214Oct 2037$1,274.55$815.27$2,089.82$141,754.81
215Nov 2037$1,281.82$808.00$2,089.82$140,472.99
216Dec 2037$1,289.12$800.70$2,089.82$139,183.87
2037 Total$14,996.26$10,081.58$25,077.84
217Jan 2038$1,296.47$793.35$2,089.82$137,887.40
218Feb 2038$1,303.86$785.96$2,089.82$136,583.54
219Mar 2038$1,311.29$778.53$2,089.82$135,272.25
220Apr 2038$1,318.77$771.05$2,089.82$133,953.48
221May 2038$1,326.29$763.53$2,089.82$132,627.19
222Jun 2038$1,333.85$755.97$2,089.82$131,293.34
223Jul 2038$1,341.45$748.37$2,089.82$129,951.89
224Aug 2038$1,349.09$740.73$2,089.82$128,602.80
225Sep 2038$1,356.78$733.04$2,089.82$127,246.02
226Oct 2038$1,364.52$725.30$2,089.82$125,881.50
227Nov 2038$1,372.30$717.52$2,089.82$124,509.20
228Dec 2038$1,380.12$709.70$2,089.82$123,129.08
2038 Total$16,054.79$9,023.05$25,077.84
229Jan 2039$1,387.98$701.84$2,089.82$121,741.10
230Feb 2039$1,395.90$693.92$2,089.82$120,345.20
231Mar 2039$1,403.85$685.97$2,089.82$118,941.35
232Apr 2039$1,411.85$677.97$2,089.82$117,529.50
233May 2039$1,419.90$669.92$2,089.82$116,109.60
234Jun 2039$1,428.00$661.82$2,089.82$114,681.60
235Jul 2039$1,436.13$653.69$2,089.82$113,245.47
236Aug 2039$1,444.32$645.50$2,089.82$111,801.15
237Sep 2039$1,452.55$637.27$2,089.82$110,348.60
238Oct 2039$1,460.83$628.99$2,089.82$108,887.77
239Nov 2039$1,469.16$620.66$2,089.82$107,418.61
240Dec 2039$1,477.53$612.29$2,089.82$105,941.08
2039 Total$17,188$7,889.84$25,077.84
241Jan 2040$1,485.96$603.86$2,089.82$104,455.12
242Feb 2040$1,494.43$595.39$2,089.82$102,960.69
243Mar 2040$1,502.94$586.88$2,089.82$101,457.75
244Apr 2040$1,511.51$578.31$2,089.82$99,946.24
245May 2040$1,520.13$569.69$2,089.82$98,426.11
246Jun 2040$1,528.79$561.03$2,089.82$96,897.32
247Jul 2040$1,537.51$552.31$2,089.82$95,359.81
248Aug 2040$1,546.27$543.55$2,089.82$93,813.54
249Sep 2040$1,555.08$534.74$2,089.82$92,258.46
250Oct 2040$1,563.95$525.87$2,089.82$90,694.51
251Nov 2040$1,572.86$516.96$2,089.82$89,121.65
252Dec 2040$1,581.83$507.99$2,089.82$87,539.82
2040 Total$18,401.26$6,676.58$25,077.84
253Jan 2041$1,590.84$498.98$2,089.82$85,948.98
254Feb 2041$1,599.91$489.91$2,089.82$84,349.07
255Mar 2041$1,609.03$480.79$2,089.82$82,740.04
256Apr 2041$1,618.20$471.62$2,089.82$81,121.84
257May 2041$1,627.43$462.39$2,089.82$79,494.41
258Jun 2041$1,636.70$453.12$2,089.82$77,857.71
259Jul 2041$1,646.03$443.79$2,089.82$76,211.68
260Aug 2041$1,655.41$434.41$2,089.82$74,556.27
261Sep 2041$1,664.85$424.97$2,089.82$72,891.42
262Oct 2041$1,674.34$415.48$2,089.82$71,217.08
263Nov 2041$1,683.88$405.94$2,089.82$69,533.20
264Dec 2041$1,693.48$396.34$2,089.82$67,839.72
2041 Total$19,700.1$5,377.74$25,077.84
265Jan 2042$1,703.13$386.69$2,089.82$66,136.59
266Feb 2042$1,712.84$376.98$2,089.82$64,423.75
267Mar 2042$1,722.60$367.22$2,089.82$62,701.15
268Apr 2042$1,732.42$357.40$2,089.82$60,968.73
269May 2042$1,742.30$347.52$2,089.82$59,226.43
270Jun 2042$1,752.23$337.59$2,089.82$57,474.20
271Jul 2042$1,762.22$327.60$2,089.82$55,711.98
272Aug 2042$1,772.26$317.56$2,089.82$53,939.72
273Sep 2042$1,782.36$307.46$2,089.82$52,157.36
274Oct 2042$1,792.52$297.30$2,089.82$50,364.84
275Nov 2042$1,802.74$287.08$2,089.82$48,562.10
276Dec 2042$1,813.02$276.80$2,089.82$46,749.08
2042 Total$21,090.64$3,987.2$25,077.84
277Jan 2043$1,823.35$266.47$2,089.82$44,925.73
278Feb 2043$1,833.74$256.08$2,089.82$43,091.99
279Mar 2043$1,844.20$245.62$2,089.82$41,247.79
280Apr 2043$1,854.71$235.11$2,089.82$39,393.08
281May 2043$1,865.28$224.54$2,089.82$37,527.80
282Jun 2043$1,875.91$213.91$2,089.82$35,651.89
283Jul 2043$1,886.60$203.22$2,089.82$33,765.29
284Aug 2043$1,897.36$192.46$2,089.82$31,867.93
285Sep 2043$1,908.17$181.65$2,089.82$29,959.76
286Oct 2043$1,919.05$170.77$2,089.82$28,040.71
287Nov 2043$1,929.99$159.83$2,089.82$26,110.72
288Dec 2043$1,940.99$148.83$2,089.82$24,169.73
2043 Total$22,579.35$2,498.49$25,077.84
289Jan 2044$1,952.05$137.77$2,089.82$22,217.68
290Feb 2044$1,963.18$126.64$2,089.82$20,254.50
291Mar 2044$1,974.37$115.45$2,089.82$18,280.13
292Apr 2044$1,985.62$104.20$2,089.82$16,294.51
293May 2044$1,996.94$92.88$2,089.82$14,297.57
294Jun 2044$2,008.32$81.50$2,089.82$12,289.25
295Jul 2044$2,019.77$70.05$2,089.82$10,269.48
296Aug 2044$2,031.28$58.54$2,089.82$8,238.20
297Sep 2044$2,042.86$46.96$2,089.82$6,195.34
298Oct 2044$2,054.51$35.31$2,089.82$4,140.83
299Nov 2044$2,066.22$23.60$2,089.82$2,074.61
300Dec 2044$2,074.61$11.83$2,086.44$0.00
2044 Total$24,169.73$904.73$25,074.46
Compare your product with the big 4 banks, or add more products to compare
As seen on