Flexible Investment Loan (Principal and Interest) (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
5.77%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,576
Number of Repayments
300
Total Interest Paid
$222,800
Total repayments
$472,800
DatePrincipleInterestPaymentBalance
1Oct 2019$373.71$1,202.08$1,575.79$249,626.29
2Nov 2019$375.50$1,200.29$1,575.79$249,250.79
3Dec 2019$377.31$1,198.48$1,575.79$248,873.48
2019 Total$1,126.52$3,600.85$4,727.37
4Jan 2020$379.12$1,196.67$1,575.79$248,494.36
5Feb 2020$380.95$1,194.84$1,575.79$248,113.41
6Mar 2020$382.78$1,193.01$1,575.79$247,730.63
7Apr 2020$384.62$1,191.17$1,575.79$247,346.01
8May 2020$386.47$1,189.32$1,575.79$246,959.54
9Jun 2020$388.33$1,187.46$1,575.79$246,571.21
10Jul 2020$390.19$1,185.60$1,575.79$246,181.02
11Aug 2020$392.07$1,183.72$1,575.79$245,788.95
12Sep 2020$393.95$1,181.84$1,575.79$245,395.00
13Oct 2020$395.85$1,179.94$1,575.79$244,999.15
14Nov 2020$397.75$1,178.04$1,575.79$244,601.40
15Dec 2020$399.66$1,176.13$1,575.79$244,201.74
2020 Total$4,671.74$14,237.74$18,909.48
16Jan 2021$401.59$1,174.20$1,575.79$243,800.15
17Feb 2021$403.52$1,172.27$1,575.79$243,396.63
18Mar 2021$405.46$1,170.33$1,575.79$242,991.17
19Apr 2021$407.41$1,168.38$1,575.79$242,583.76
20May 2021$409.37$1,166.42$1,575.79$242,174.39
21Jun 2021$411.33$1,164.46$1,575.79$241,763.06
22Jul 2021$413.31$1,162.48$1,575.79$241,349.75
23Aug 2021$415.30$1,160.49$1,575.79$240,934.45
24Sep 2021$417.30$1,158.49$1,575.79$240,517.15
25Oct 2021$419.30$1,156.49$1,575.79$240,097.85
26Nov 2021$421.32$1,154.47$1,575.79$239,676.53
27Dec 2021$423.35$1,152.44$1,575.79$239,253.18
2021 Total$4,948.56$13,960.92$18,909.48
28Jan 2022$425.38$1,150.41$1,575.79$238,827.80
29Feb 2022$427.43$1,148.36$1,575.79$238,400.37
30Mar 2022$429.48$1,146.31$1,575.79$237,970.89
31Apr 2022$431.55$1,144.24$1,575.79$237,539.34
32May 2022$433.62$1,142.17$1,575.79$237,105.72
33Jun 2022$435.71$1,140.08$1,575.79$236,670.01
34Jul 2022$437.80$1,137.99$1,575.79$236,232.21
35Aug 2022$439.91$1,135.88$1,575.79$235,792.30
36Sep 2022$442.02$1,133.77$1,575.79$235,350.28
37Oct 2022$444.15$1,131.64$1,575.79$234,906.13
38Nov 2022$446.28$1,129.51$1,575.79$234,459.85
39Dec 2022$448.43$1,127.36$1,575.79$234,011.42
2022 Total$5,241.76$13,667.72$18,909.48
40Jan 2023$450.59$1,125.20$1,575.79$233,560.83
41Feb 2023$452.75$1,123.04$1,575.79$233,108.08
42Mar 2023$454.93$1,120.86$1,575.79$232,653.15
43Apr 2023$457.12$1,118.67$1,575.79$232,196.03
44May 2023$459.31$1,116.48$1,575.79$231,736.72
45Jun 2023$461.52$1,114.27$1,575.79$231,275.20
46Jul 2023$463.74$1,112.05$1,575.79$230,811.46
47Aug 2023$465.97$1,109.82$1,575.79$230,345.49
48Sep 2023$468.21$1,107.58$1,575.79$229,877.28
49Oct 2023$470.46$1,105.33$1,575.79$229,406.82
50Nov 2023$472.73$1,103.06$1,575.79$228,934.09
51Dec 2023$475.00$1,100.79$1,575.79$228,459.09
2023 Total$5,552.33$13,357.15$18,909.48
52Jan 2024$477.28$1,098.51$1,575.79$227,981.81
53Feb 2024$479.58$1,096.21$1,575.79$227,502.23
54Mar 2024$481.88$1,093.91$1,575.79$227,020.35
55Apr 2024$484.20$1,091.59$1,575.79$226,536.15
56May 2024$486.53$1,089.26$1,575.79$226,049.62
57Jun 2024$488.87$1,086.92$1,575.79$225,560.75
58Jul 2024$491.22$1,084.57$1,575.79$225,069.53
59Aug 2024$493.58$1,082.21$1,575.79$224,575.95
60Sep 2024$495.95$1,079.84$1,575.79$224,080.00
61Oct 2024$498.34$1,077.45$1,575.79$223,581.66
62Nov 2024$500.73$1,075.06$1,575.79$223,080.93
63Dec 2024$503.14$1,072.65$1,575.79$222,577.79
2024 Total$5,881.3$13,028.18$18,909.48
64Jan 2025$505.56$1,070.23$1,575.79$222,072.23
65Feb 2025$507.99$1,067.80$1,575.79$221,564.24
66Mar 2025$510.44$1,065.35$1,575.79$221,053.80
67Apr 2025$512.89$1,062.90$1,575.79$220,540.91
68May 2025$515.36$1,060.43$1,575.79$220,025.55
69Jun 2025$517.83$1,057.96$1,575.79$219,507.72
70Jul 2025$520.32$1,055.47$1,575.79$218,987.40
71Aug 2025$522.83$1,052.96$1,575.79$218,464.57
72Sep 2025$525.34$1,050.45$1,575.79$217,939.23
73Oct 2025$527.87$1,047.92$1,575.79$217,411.36
74Nov 2025$530.40$1,045.39$1,575.79$216,880.96
75Dec 2025$532.95$1,042.84$1,575.79$216,348.01
2025 Total$6,229.78$12,679.7$18,909.48
76Jan 2026$535.52$1,040.27$1,575.79$215,812.49
77Feb 2026$538.09$1,037.70$1,575.79$215,274.40
78Mar 2026$540.68$1,035.11$1,575.79$214,733.72
79Apr 2026$543.28$1,032.51$1,575.79$214,190.44
80May 2026$545.89$1,029.90$1,575.79$213,644.55
81Jun 2026$548.52$1,027.27$1,575.79$213,096.03
82Jul 2026$551.15$1,024.64$1,575.79$212,544.88
83Aug 2026$553.80$1,021.99$1,575.79$211,991.08
84Sep 2026$556.47$1,019.32$1,575.79$211,434.61
85Oct 2026$559.14$1,016.65$1,575.79$210,875.47
86Nov 2026$561.83$1,013.96$1,575.79$210,313.64
87Dec 2026$564.53$1,011.26$1,575.79$209,749.11
2026 Total$6,598.9$12,310.58$18,909.48
88Jan 2027$567.25$1,008.54$1,575.79$209,181.86
89Feb 2027$569.97$1,005.82$1,575.79$208,611.89
90Mar 2027$572.71$1,003.08$1,575.79$208,039.18
91Apr 2027$575.47$1,000.32$1,575.79$207,463.71
92May 2027$578.24$997.55$1,575.79$206,885.47
93Jun 2027$581.02$994.77$1,575.79$206,304.45
94Jul 2027$583.81$991.98$1,575.79$205,720.64
95Aug 2027$586.62$989.17$1,575.79$205,134.02
96Sep 2027$589.44$986.35$1,575.79$204,544.58
97Oct 2027$592.27$983.52$1,575.79$203,952.31
98Nov 2027$595.12$980.67$1,575.79$203,357.19
99Dec 2027$597.98$977.81$1,575.79$202,759.21
2027 Total$6,989.9$11,919.58$18,909.48
100Jan 2028$600.86$974.93$1,575.79$202,158.35
101Feb 2028$603.75$972.04$1,575.79$201,554.60
102Mar 2028$606.65$969.14$1,575.79$200,947.95
103Apr 2028$609.57$966.22$1,575.79$200,338.38
104May 2028$612.50$963.29$1,575.79$199,725.88
105Jun 2028$615.44$960.35$1,575.79$199,110.44
106Jul 2028$618.40$957.39$1,575.79$198,492.04
107Aug 2028$621.37$954.42$1,575.79$197,870.67
108Sep 2028$624.36$951.43$1,575.79$197,246.31
109Oct 2028$627.36$948.43$1,575.79$196,618.95
110Nov 2028$630.38$945.41$1,575.79$195,988.57
111Dec 2028$633.41$942.38$1,575.79$195,355.16
2028 Total$7,404.05$11,505.43$18,909.48
112Jan 2029$636.46$939.33$1,575.79$194,718.70
113Feb 2029$639.52$936.27$1,575.79$194,079.18
114Mar 2029$642.59$933.20$1,575.79$193,436.59
115Apr 2029$645.68$930.11$1,575.79$192,790.91
116May 2029$648.79$927.00$1,575.79$192,142.12
117Jun 2029$651.91$923.88$1,575.79$191,490.21
118Jul 2029$655.04$920.75$1,575.79$190,835.17
119Aug 2029$658.19$917.60$1,575.79$190,176.98
120Sep 2029$661.36$914.43$1,575.79$189,515.62
121Oct 2029$664.54$911.25$1,575.79$188,851.08
122Nov 2029$667.73$908.06$1,575.79$188,183.35
123Dec 2029$670.94$904.85$1,575.79$187,512.41
2029 Total$7,842.75$11,066.73$18,909.48
124Jan 2030$674.17$901.62$1,575.79$186,838.24
125Feb 2030$677.41$898.38$1,575.79$186,160.83
126Mar 2030$680.67$895.12$1,575.79$185,480.16
127Apr 2030$683.94$891.85$1,575.79$184,796.22
128May 2030$687.23$888.56$1,575.79$184,108.99
129Jun 2030$690.53$885.26$1,575.79$183,418.46
130Jul 2030$693.85$881.94$1,575.79$182,724.61
131Aug 2030$697.19$878.60$1,575.79$182,027.42
132Sep 2030$700.54$875.25$1,575.79$181,326.88
133Oct 2030$703.91$871.88$1,575.79$180,622.97
134Nov 2030$707.29$868.50$1,575.79$179,915.68
135Dec 2030$710.70$865.09$1,575.79$179,204.98
2030 Total$8,307.43$10,602.05$18,909.48
136Jan 2031$714.11$861.68$1,575.79$178,490.87
137Feb 2031$717.55$858.24$1,575.79$177,773.32
138Mar 2031$721.00$854.79$1,575.79$177,052.32
139Apr 2031$724.46$851.33$1,575.79$176,327.86
140May 2031$727.95$847.84$1,575.79$175,599.91
141Jun 2031$731.45$844.34$1,575.79$174,868.46
142Jul 2031$734.96$840.83$1,575.79$174,133.50
143Aug 2031$738.50$837.29$1,575.79$173,395.00
144Sep 2031$742.05$833.74$1,575.79$172,652.95
145Oct 2031$745.62$830.17$1,575.79$171,907.33
146Nov 2031$749.20$826.59$1,575.79$171,158.13
147Dec 2031$752.80$822.99$1,575.79$170,405.33
2031 Total$8,799.65$10,109.83$18,909.48
148Jan 2032$756.42$819.37$1,575.79$169,648.91
149Feb 2032$760.06$815.73$1,575.79$168,888.85
150Mar 2032$763.72$812.07$1,575.79$168,125.13
151Apr 2032$767.39$808.40$1,575.79$167,357.74
152May 2032$771.08$804.71$1,575.79$166,586.66
153Jun 2032$774.79$801.00$1,575.79$165,811.87
154Jul 2032$778.51$797.28$1,575.79$165,033.36
155Aug 2032$782.25$793.54$1,575.79$164,251.11
156Sep 2032$786.02$789.77$1,575.79$163,465.09
157Oct 2032$789.80$785.99$1,575.79$162,675.29
158Nov 2032$793.59$782.20$1,575.79$161,881.70
159Dec 2032$797.41$778.38$1,575.79$161,084.29
2032 Total$9,321.04$9,588.44$18,909.48
160Jan 2033$801.24$774.55$1,575.79$160,283.05
161Feb 2033$805.10$770.69$1,575.79$159,477.95
162Mar 2033$808.97$766.82$1,575.79$158,668.98
163Apr 2033$812.86$762.93$1,575.79$157,856.12
164May 2033$816.77$759.02$1,575.79$157,039.35
165Jun 2033$820.69$755.10$1,575.79$156,218.66
166Jul 2033$824.64$751.15$1,575.79$155,394.02
167Aug 2033$828.60$747.19$1,575.79$154,565.42
168Sep 2033$832.59$743.20$1,575.79$153,732.83
169Oct 2033$836.59$739.20$1,575.79$152,896.24
170Nov 2033$840.61$735.18$1,575.79$152,055.63
171Dec 2033$844.66$731.13$1,575.79$151,210.97
2033 Total$9,873.32$9,036.16$18,909.48
172Jan 2034$848.72$727.07$1,575.79$150,362.25
173Feb 2034$852.80$722.99$1,575.79$149,509.45
174Mar 2034$856.90$718.89$1,575.79$148,652.55
175Apr 2034$861.02$714.77$1,575.79$147,791.53
176May 2034$865.16$710.63$1,575.79$146,926.37
177Jun 2034$869.32$706.47$1,575.79$146,057.05
178Jul 2034$873.50$702.29$1,575.79$145,183.55
179Aug 2034$877.70$698.09$1,575.79$144,305.85
180Sep 2034$881.92$693.87$1,575.79$143,423.93
181Oct 2034$886.16$689.63$1,575.79$142,537.77
182Nov 2034$890.42$685.37$1,575.79$141,647.35
183Dec 2034$894.70$681.09$1,575.79$140,752.65
2034 Total$10,458.32$8,451.16$18,909.48
184Jan 2035$899.00$676.79$1,575.79$139,853.65
185Feb 2035$903.33$672.46$1,575.79$138,950.32
186Mar 2035$907.67$668.12$1,575.79$138,042.65
187Apr 2035$912.03$663.76$1,575.79$137,130.62
188May 2035$916.42$659.37$1,575.79$136,214.20
189Jun 2035$920.83$654.96$1,575.79$135,293.37
190Jul 2035$925.25$650.54$1,575.79$134,368.12
191Aug 2035$929.70$646.09$1,575.79$133,438.42
192Sep 2035$934.17$641.62$1,575.79$132,504.25
193Oct 2035$938.67$637.12$1,575.79$131,565.58
194Nov 2035$943.18$632.61$1,575.79$130,622.40
195Dec 2035$947.71$628.08$1,575.79$129,674.69
2035 Total$11,077.96$7,831.52$18,909.48
196Jan 2036$952.27$623.52$1,575.79$128,722.42
197Feb 2036$956.85$618.94$1,575.79$127,765.57
198Mar 2036$961.45$614.34$1,575.79$126,804.12
199Apr 2036$966.07$609.72$1,575.79$125,838.05
200May 2036$970.72$605.07$1,575.79$124,867.33
201Jun 2036$975.39$600.40$1,575.79$123,891.94
202Jul 2036$980.08$595.71$1,575.79$122,911.86
203Aug 2036$984.79$591.00$1,575.79$121,927.07
204Sep 2036$989.52$586.27$1,575.79$120,937.55
205Oct 2036$994.28$581.51$1,575.79$119,943.27
206Nov 2036$999.06$576.73$1,575.79$118,944.21
207Dec 2036$1,003.87$571.92$1,575.79$117,940.34
2036 Total$11,734.35$7,175.13$18,909.48
208Jan 2037$1,008.69$567.10$1,575.79$116,931.65
209Feb 2037$1,013.54$562.25$1,575.79$115,918.11
210Mar 2037$1,018.42$557.37$1,575.79$114,899.69
211Apr 2037$1,023.31$552.48$1,575.79$113,876.38
212May 2037$1,028.23$547.56$1,575.79$112,848.15
213Jun 2037$1,033.18$542.61$1,575.79$111,814.97
214Jul 2037$1,038.15$537.64$1,575.79$110,776.82
215Aug 2037$1,043.14$532.65$1,575.79$109,733.68
216Sep 2037$1,048.15$527.64$1,575.79$108,685.53
217Oct 2037$1,053.19$522.60$1,575.79$107,632.34
218Nov 2037$1,058.26$517.53$1,575.79$106,574.08
219Dec 2037$1,063.35$512.44$1,575.79$105,510.73
2037 Total$12,429.61$6,479.87$18,909.48
220Jan 2038$1,068.46$507.33$1,575.79$104,442.27
221Feb 2038$1,073.60$502.19$1,575.79$103,368.67
222Mar 2038$1,078.76$497.03$1,575.79$102,289.91
223Apr 2038$1,083.95$491.84$1,575.79$101,205.96
224May 2038$1,089.16$486.63$1,575.79$100,116.80
225Jun 2038$1,094.40$481.39$1,575.79$99,022.40
226Jul 2038$1,099.66$476.13$1,575.79$97,922.74
227Aug 2038$1,104.94$470.85$1,575.79$96,817.80
228Sep 2038$1,110.26$465.53$1,575.79$95,707.54
229Oct 2038$1,115.60$460.19$1,575.79$94,591.94
230Nov 2038$1,120.96$454.83$1,575.79$93,470.98
231Dec 2038$1,126.35$449.44$1,575.79$92,344.63
2038 Total$13,166.1$5,743.38$18,909.48
232Jan 2039$1,131.77$444.02$1,575.79$91,212.86
233Feb 2039$1,137.21$438.58$1,575.79$90,075.65
234Mar 2039$1,142.68$433.11$1,575.79$88,932.97
235Apr 2039$1,148.17$427.62$1,575.79$87,784.80
236May 2039$1,153.69$422.10$1,575.79$86,631.11
237Jun 2039$1,159.24$416.55$1,575.79$85,471.87
238Jul 2039$1,164.81$410.98$1,575.79$84,307.06
239Aug 2039$1,170.41$405.38$1,575.79$83,136.65
240Sep 2039$1,176.04$399.75$1,575.79$81,960.61
241Oct 2039$1,181.70$394.09$1,575.79$80,778.91
242Nov 2039$1,187.38$388.41$1,575.79$79,591.53
243Dec 2039$1,193.09$382.70$1,575.79$78,398.44
2039 Total$13,946.19$4,963.29$18,909.48
244Jan 2040$1,198.82$376.97$1,575.79$77,199.62
245Feb 2040$1,204.59$371.20$1,575.79$75,995.03
246Mar 2040$1,210.38$365.41$1,575.79$74,784.65
247Apr 2040$1,216.20$359.59$1,575.79$73,568.45
248May 2040$1,222.05$353.74$1,575.79$72,346.40
249Jun 2040$1,227.92$347.87$1,575.79$71,118.48
250Jul 2040$1,233.83$341.96$1,575.79$69,884.65
251Aug 2040$1,239.76$336.03$1,575.79$68,644.89
252Sep 2040$1,245.72$330.07$1,575.79$67,399.17
253Oct 2040$1,251.71$324.08$1,575.79$66,147.46
254Nov 2040$1,257.73$318.06$1,575.79$64,889.73
255Dec 2040$1,263.78$312.01$1,575.79$63,625.95
2040 Total$14,772.49$4,136.99$18,909.48
256Jan 2041$1,269.86$305.93$1,575.79$62,356.09
257Feb 2041$1,275.96$299.83$1,575.79$61,080.13
258Mar 2041$1,282.10$293.69$1,575.79$59,798.03
259Apr 2041$1,288.26$287.53$1,575.79$58,509.77
260May 2041$1,294.46$281.33$1,575.79$57,215.31
261Jun 2041$1,300.68$275.11$1,575.79$55,914.63
262Jul 2041$1,306.93$268.86$1,575.79$54,607.70
263Aug 2041$1,313.22$262.57$1,575.79$53,294.48
264Sep 2041$1,319.53$256.26$1,575.79$51,974.95
265Oct 2041$1,325.88$249.91$1,575.79$50,649.07
266Nov 2041$1,332.25$243.54$1,575.79$49,316.82
267Dec 2041$1,338.66$237.13$1,575.79$47,978.16
2041 Total$15,647.79$3,261.69$18,909.48
268Jan 2042$1,345.10$230.69$1,575.79$46,633.06
269Feb 2042$1,351.56$224.23$1,575.79$45,281.50
270Mar 2042$1,358.06$217.73$1,575.79$43,923.44
271Apr 2042$1,364.59$211.20$1,575.79$42,558.85
272May 2042$1,371.15$204.64$1,575.79$41,187.70
273Jun 2042$1,377.75$198.04$1,575.79$39,809.95
274Jul 2042$1,384.37$191.42$1,575.79$38,425.58
275Aug 2042$1,391.03$184.76$1,575.79$37,034.55
276Sep 2042$1,397.72$178.07$1,575.79$35,636.83
277Oct 2042$1,404.44$171.35$1,575.79$34,232.39
278Nov 2042$1,411.19$164.60$1,575.79$32,821.20
279Dec 2042$1,417.97$157.82$1,575.79$31,403.23
2042 Total$16,574.93$2,334.55$18,909.48
280Jan 2043$1,424.79$151.00$1,575.79$29,978.44
281Feb 2043$1,431.64$144.15$1,575.79$28,546.80
282Mar 2043$1,438.53$137.26$1,575.79$27,108.27
283Apr 2043$1,445.44$130.35$1,575.79$25,662.83
284May 2043$1,452.39$123.40$1,575.79$24,210.44
285Jun 2043$1,459.38$116.41$1,575.79$22,751.06
286Jul 2043$1,466.40$109.39$1,575.79$21,284.66
287Aug 2043$1,473.45$102.34$1,575.79$19,811.21
288Sep 2043$1,480.53$95.26$1,575.79$18,330.68
289Oct 2043$1,487.65$88.14$1,575.79$16,843.03
290Nov 2043$1,494.80$80.99$1,575.79$15,348.23
291Dec 2043$1,501.99$73.80$1,575.79$13,846.24
2043 Total$17,556.99$1,352.49$18,909.48
292Jan 2044$1,509.21$66.58$1,575.79$12,337.03
293Feb 2044$1,516.47$59.32$1,575.79$10,820.56
294Mar 2044$1,523.76$52.03$1,575.79$9,296.80
295Apr 2044$1,531.09$44.70$1,575.79$7,765.71
296May 2044$1,538.45$37.34$1,575.79$6,227.26
297Jun 2044$1,545.85$29.94$1,575.79$4,681.41
298Jul 2044$1,553.28$22.51$1,575.79$3,128.13
299Aug 2044$1,560.75$15.04$1,575.79$1,567.38
300Sep 2044$1,567.38$7.54$1,574.92$0.00
2044 Total$13,846.24$335$14,181.24
Compare your product with the big 4 banks, or add more products to compare
As seen on