Flexible Investment Loan (Principal and Interest) (LVR < 80%) from ME Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
5.47%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,531
Number of Repayments
300
Total Interest Paid
$209,300
Total repayments
$459,300
DatePrincipleInterestPaymentBalance
1Oct 2019$391.16$1,139.58$1,530.74$249,608.84
2Nov 2019$392.94$1,137.80$1,530.74$249,215.90
3Dec 2019$394.73$1,136.01$1,530.74$248,821.17
2019 Total$1,178.83$3,413.39$4,592.22
4Jan 2020$396.53$1,134.21$1,530.74$248,424.64
5Feb 2020$398.34$1,132.40$1,530.74$248,026.30
6Mar 2020$400.15$1,130.59$1,530.74$247,626.15
7Apr 2020$401.98$1,128.76$1,530.74$247,224.17
8May 2020$403.81$1,126.93$1,530.74$246,820.36
9Jun 2020$405.65$1,125.09$1,530.74$246,414.71
10Jul 2020$407.50$1,123.24$1,530.74$246,007.21
11Aug 2020$409.36$1,121.38$1,530.74$245,597.85
12Sep 2020$411.22$1,119.52$1,530.74$245,186.63
13Oct 2020$413.10$1,117.64$1,530.74$244,773.53
14Nov 2020$414.98$1,115.76$1,530.74$244,358.55
15Dec 2020$416.87$1,113.87$1,530.74$243,941.68
2020 Total$4,879.49$13,489.39$18,368.88
16Jan 2021$418.77$1,111.97$1,530.74$243,522.91
17Feb 2021$420.68$1,110.06$1,530.74$243,102.23
18Mar 2021$422.60$1,108.14$1,530.74$242,679.63
19Apr 2021$424.53$1,106.21$1,530.74$242,255.10
20May 2021$426.46$1,104.28$1,530.74$241,828.64
21Jun 2021$428.40$1,102.34$1,530.74$241,400.24
22Jul 2021$430.36$1,100.38$1,530.74$240,969.88
23Aug 2021$432.32$1,098.42$1,530.74$240,537.56
24Sep 2021$434.29$1,096.45$1,530.74$240,103.27
25Oct 2021$436.27$1,094.47$1,530.74$239,667.00
26Nov 2021$438.26$1,092.48$1,530.74$239,228.74
27Dec 2021$440.26$1,090.48$1,530.74$238,788.48
2021 Total$5,153.2$13,215.68$18,368.88
28Jan 2022$442.26$1,088.48$1,530.74$238,346.22
29Feb 2022$444.28$1,086.46$1,530.74$237,901.94
30Mar 2022$446.30$1,084.44$1,530.74$237,455.64
31Apr 2022$448.34$1,082.40$1,530.74$237,007.30
32May 2022$450.38$1,080.36$1,530.74$236,556.92
33Jun 2022$452.43$1,078.31$1,530.74$236,104.49
34Jul 2022$454.50$1,076.24$1,530.74$235,649.99
35Aug 2022$456.57$1,074.17$1,530.74$235,193.42
36Sep 2022$458.65$1,072.09$1,530.74$234,734.77
37Oct 2022$460.74$1,070.00$1,530.74$234,274.03
38Nov 2022$462.84$1,067.90$1,530.74$233,811.19
39Dec 2022$464.95$1,065.79$1,530.74$233,346.24
2022 Total$5,442.24$12,926.64$18,368.88
40Jan 2023$467.07$1,063.67$1,530.74$232,879.17
41Feb 2023$469.20$1,061.54$1,530.74$232,409.97
42Mar 2023$471.34$1,059.40$1,530.74$231,938.63
43Apr 2023$473.49$1,057.25$1,530.74$231,465.14
44May 2023$475.64$1,055.10$1,530.74$230,989.50
45Jun 2023$477.81$1,052.93$1,530.74$230,511.69
46Jul 2023$479.99$1,050.75$1,530.74$230,031.70
47Aug 2023$482.18$1,048.56$1,530.74$229,549.52
48Sep 2023$484.38$1,046.36$1,530.74$229,065.14
49Oct 2023$486.58$1,044.16$1,530.74$228,578.56
50Nov 2023$488.80$1,041.94$1,530.74$228,089.76
51Dec 2023$491.03$1,039.71$1,530.74$227,598.73
2023 Total$5,747.51$12,621.37$18,368.88
52Jan 2024$493.27$1,037.47$1,530.74$227,105.46
53Feb 2024$495.52$1,035.22$1,530.74$226,609.94
54Mar 2024$497.78$1,032.96$1,530.74$226,112.16
55Apr 2024$500.05$1,030.69$1,530.74$225,612.11
56May 2024$502.32$1,028.42$1,530.74$225,109.79
57Jun 2024$504.61$1,026.13$1,530.74$224,605.18
58Jul 2024$506.91$1,023.83$1,530.74$224,098.27
59Aug 2024$509.23$1,021.51$1,530.74$223,589.04
60Sep 2024$511.55$1,019.19$1,530.74$223,077.49
61Oct 2024$513.88$1,016.86$1,530.74$222,563.61
62Nov 2024$516.22$1,014.52$1,530.74$222,047.39
63Dec 2024$518.57$1,012.17$1,530.74$221,528.82
2024 Total$6,069.91$12,298.97$18,368.88
64Jan 2025$520.94$1,009.80$1,530.74$221,007.88
65Feb 2025$523.31$1,007.43$1,530.74$220,484.57
66Mar 2025$525.70$1,005.04$1,530.74$219,958.87
67Apr 2025$528.09$1,002.65$1,530.74$219,430.78
68May 2025$530.50$1,000.24$1,530.74$218,900.28
69Jun 2025$532.92$997.82$1,530.74$218,367.36
70Jul 2025$535.35$995.39$1,530.74$217,832.01
71Aug 2025$537.79$992.95$1,530.74$217,294.22
72Sep 2025$540.24$990.50$1,530.74$216,753.98
73Oct 2025$542.70$988.04$1,530.74$216,211.28
74Nov 2025$545.18$985.56$1,530.74$215,666.10
75Dec 2025$547.66$983.08$1,530.74$215,118.44
2025 Total$6,410.38$11,958.5$18,368.88
76Jan 2026$550.16$980.58$1,530.74$214,568.28
77Feb 2026$552.67$978.07$1,530.74$214,015.61
78Mar 2026$555.19$975.55$1,530.74$213,460.42
79Apr 2026$557.72$973.02$1,530.74$212,902.70
80May 2026$560.26$970.48$1,530.74$212,342.44
81Jun 2026$562.81$967.93$1,530.74$211,779.63
82Jul 2026$565.38$965.36$1,530.74$211,214.25
83Aug 2026$567.96$962.78$1,530.74$210,646.29
84Sep 2026$570.54$960.20$1,530.74$210,075.75
85Oct 2026$573.14$957.60$1,530.74$209,502.61
86Nov 2026$575.76$954.98$1,530.74$208,926.85
87Dec 2026$578.38$952.36$1,530.74$208,348.47
2026 Total$6,769.97$11,598.91$18,368.88
88Jan 2027$581.02$949.72$1,530.74$207,767.45
89Feb 2027$583.67$947.07$1,530.74$207,183.78
90Mar 2027$586.33$944.41$1,530.74$206,597.45
91Apr 2027$589.00$941.74$1,530.74$206,008.45
92May 2027$591.68$939.06$1,530.74$205,416.77
93Jun 2027$594.38$936.36$1,530.74$204,822.39
94Jul 2027$597.09$933.65$1,530.74$204,225.30
95Aug 2027$599.81$930.93$1,530.74$203,625.49
96Sep 2027$602.55$928.19$1,530.74$203,022.94
97Oct 2027$605.29$925.45$1,530.74$202,417.65
98Nov 2027$608.05$922.69$1,530.74$201,809.60
99Dec 2027$610.82$919.92$1,530.74$201,198.78
2027 Total$7,149.69$11,219.19$18,368.88
100Jan 2028$613.61$917.13$1,530.74$200,585.17
101Feb 2028$616.41$914.33$1,530.74$199,968.76
102Mar 2028$619.22$911.52$1,530.74$199,349.54
103Apr 2028$622.04$908.70$1,530.74$198,727.50
104May 2028$624.87$905.87$1,530.74$198,102.63
105Jun 2028$627.72$903.02$1,530.74$197,474.91
106Jul 2028$630.58$900.16$1,530.74$196,844.33
107Aug 2028$633.46$897.28$1,530.74$196,210.87
108Sep 2028$636.35$894.39$1,530.74$195,574.52
109Oct 2028$639.25$891.49$1,530.74$194,935.27
110Nov 2028$642.16$888.58$1,530.74$194,293.11
111Dec 2028$645.09$885.65$1,530.74$193,648.02
2028 Total$7,550.76$10,818.12$18,368.88
112Jan 2029$648.03$882.71$1,530.74$192,999.99
113Feb 2029$650.98$879.76$1,530.74$192,349.01
114Mar 2029$653.95$876.79$1,530.74$191,695.06
115Apr 2029$656.93$873.81$1,530.74$191,038.13
116May 2029$659.92$870.82$1,530.74$190,378.21
117Jun 2029$662.93$867.81$1,530.74$189,715.28
118Jul 2029$665.95$864.79$1,530.74$189,049.33
119Aug 2029$668.99$861.75$1,530.74$188,380.34
120Sep 2029$672.04$858.70$1,530.74$187,708.30
121Oct 2029$675.10$855.64$1,530.74$187,033.20
122Nov 2029$678.18$852.56$1,530.74$186,355.02
123Dec 2029$681.27$849.47$1,530.74$185,673.75
2029 Total$7,974.27$10,394.61$18,368.88
124Jan 2030$684.38$846.36$1,530.74$184,989.37
125Feb 2030$687.50$843.24$1,530.74$184,301.87
126Mar 2030$690.63$840.11$1,530.74$183,611.24
127Apr 2030$693.78$836.96$1,530.74$182,917.46
128May 2030$696.94$833.80$1,530.74$182,220.52
129Jun 2030$700.12$830.62$1,530.74$181,520.40
130Jul 2030$703.31$827.43$1,530.74$180,817.09
131Aug 2030$706.52$824.22$1,530.74$180,110.57
132Sep 2030$709.74$821.00$1,530.74$179,400.83
133Oct 2030$712.97$817.77$1,530.74$178,687.86
134Nov 2030$716.22$814.52$1,530.74$177,971.64
135Dec 2030$719.49$811.25$1,530.74$177,252.15
2030 Total$8,421.6$9,947.28$18,368.88
136Jan 2031$722.77$807.97$1,530.74$176,529.38
137Feb 2031$726.06$804.68$1,530.74$175,803.32
138Mar 2031$729.37$801.37$1,530.74$175,073.95
139Apr 2031$732.69$798.05$1,530.74$174,341.26
140May 2031$736.03$794.71$1,530.74$173,605.23
141Jun 2031$739.39$791.35$1,530.74$172,865.84
142Jul 2031$742.76$787.98$1,530.74$172,123.08
143Aug 2031$746.15$784.59$1,530.74$171,376.93
144Sep 2031$749.55$781.19$1,530.74$170,627.38
145Oct 2031$752.96$777.78$1,530.74$169,874.42
146Nov 2031$756.40$774.34$1,530.74$169,118.02
147Dec 2031$759.84$770.90$1,530.74$168,358.18
2031 Total$8,893.97$9,474.91$18,368.88
148Jan 2032$763.31$767.43$1,530.74$167,594.87
149Feb 2032$766.79$763.95$1,530.74$166,828.08
150Mar 2032$770.28$760.46$1,530.74$166,057.80
151Apr 2032$773.79$756.95$1,530.74$165,284.01
152May 2032$777.32$753.42$1,530.74$164,506.69
153Jun 2032$780.86$749.88$1,530.74$163,725.83
154Jul 2032$784.42$746.32$1,530.74$162,941.41
155Aug 2032$788.00$742.74$1,530.74$162,153.41
156Sep 2032$791.59$739.15$1,530.74$161,361.82
157Oct 2032$795.20$735.54$1,530.74$160,566.62
158Nov 2032$798.82$731.92$1,530.74$159,767.80
159Dec 2032$802.47$728.27$1,530.74$158,965.33
2032 Total$9,392.85$8,976.03$18,368.88
160Jan 2033$806.12$724.62$1,530.74$158,159.21
161Feb 2033$809.80$720.94$1,530.74$157,349.41
162Mar 2033$813.49$717.25$1,530.74$156,535.92
163Apr 2033$817.20$713.54$1,530.74$155,718.72
164May 2033$820.92$709.82$1,530.74$154,897.80
165Jun 2033$824.66$706.08$1,530.74$154,073.14
166Jul 2033$828.42$702.32$1,530.74$153,244.72
167Aug 2033$832.20$698.54$1,530.74$152,412.52
168Sep 2033$835.99$694.75$1,530.74$151,576.53
169Oct 2033$839.80$690.94$1,530.74$150,736.73
170Nov 2033$843.63$687.11$1,530.74$149,893.10
171Dec 2033$847.48$683.26$1,530.74$149,045.62
2033 Total$9,919.71$8,449.17$18,368.88
172Jan 2034$851.34$679.40$1,530.74$148,194.28
173Feb 2034$855.22$675.52$1,530.74$147,339.06
174Mar 2034$859.12$671.62$1,530.74$146,479.94
175Apr 2034$863.04$667.70$1,530.74$145,616.90
176May 2034$866.97$663.77$1,530.74$144,749.93
177Jun 2034$870.92$659.82$1,530.74$143,879.01
178Jul 2034$874.89$655.85$1,530.74$143,004.12
179Aug 2034$878.88$651.86$1,530.74$142,125.24
180Sep 2034$882.89$647.85$1,530.74$141,242.35
181Oct 2034$886.91$643.83$1,530.74$140,355.44
182Nov 2034$890.95$639.79$1,530.74$139,464.49
183Dec 2034$895.01$635.73$1,530.74$138,569.48
2034 Total$10,476.14$7,892.74$18,368.88
184Jan 2035$899.09$631.65$1,530.74$137,670.39
185Feb 2035$903.19$627.55$1,530.74$136,767.20
186Mar 2035$907.31$623.43$1,530.74$135,859.89
187Apr 2035$911.45$619.29$1,530.74$134,948.44
188May 2035$915.60$615.14$1,530.74$134,032.84
189Jun 2035$919.77$610.97$1,530.74$133,113.07
190Jul 2035$923.97$606.77$1,530.74$132,189.10
191Aug 2035$928.18$602.56$1,530.74$131,260.92
192Sep 2035$932.41$598.33$1,530.74$130,328.51
193Oct 2035$936.66$594.08$1,530.74$129,391.85
194Nov 2035$940.93$589.81$1,530.74$128,450.92
195Dec 2035$945.22$585.52$1,530.74$127,505.70
2035 Total$11,063.78$7,305.1$18,368.88
196Jan 2036$949.53$581.21$1,530.74$126,556.17
197Feb 2036$953.85$576.89$1,530.74$125,602.32
198Mar 2036$958.20$572.54$1,530.74$124,644.12
199Apr 2036$962.57$568.17$1,530.74$123,681.55
200May 2036$966.96$563.78$1,530.74$122,714.59
201Jun 2036$971.37$559.37$1,530.74$121,743.22
202Jul 2036$975.79$554.95$1,530.74$120,767.43
203Aug 2036$980.24$550.50$1,530.74$119,787.19
204Sep 2036$984.71$546.03$1,530.74$118,802.48
205Oct 2036$989.20$541.54$1,530.74$117,813.28
206Nov 2036$993.71$537.03$1,530.74$116,819.57
207Dec 2036$998.24$532.50$1,530.74$115,821.33
2036 Total$11,684.37$6,684.51$18,368.88
208Jan 2037$1,002.79$527.95$1,530.74$114,818.54
209Feb 2037$1,007.36$523.38$1,530.74$113,811.18
210Mar 2037$1,011.95$518.79$1,530.74$112,799.23
211Apr 2037$1,016.56$514.18$1,530.74$111,782.67
212May 2037$1,021.20$509.54$1,530.74$110,761.47
213Jun 2037$1,025.85$504.89$1,530.74$109,735.62
214Jul 2037$1,030.53$500.21$1,530.74$108,705.09
215Aug 2037$1,035.23$495.51$1,530.74$107,669.86
216Sep 2037$1,039.94$490.80$1,530.74$106,629.92
217Oct 2037$1,044.69$486.05$1,530.74$105,585.23
218Nov 2037$1,049.45$481.29$1,530.74$104,535.78
219Dec 2037$1,054.23$476.51$1,530.74$103,481.55
2037 Total$12,339.78$6,029.1$18,368.88
220Jan 2038$1,059.04$471.70$1,530.74$102,422.51
221Feb 2038$1,063.86$466.88$1,530.74$101,358.65
222Mar 2038$1,068.71$462.03$1,530.74$100,289.94
223Apr 2038$1,073.59$457.15$1,530.74$99,216.35
224May 2038$1,078.48$452.26$1,530.74$98,137.87
225Jun 2038$1,083.39$447.35$1,530.74$97,054.48
226Jul 2038$1,088.33$442.41$1,530.74$95,966.15
227Aug 2038$1,093.29$437.45$1,530.74$94,872.86
228Sep 2038$1,098.28$432.46$1,530.74$93,774.58
229Oct 2038$1,103.28$427.46$1,530.74$92,671.30
230Nov 2038$1,108.31$422.43$1,530.74$91,562.99
231Dec 2038$1,113.37$417.37$1,530.74$90,449.62
2038 Total$13,031.93$5,336.95$18,368.88
232Jan 2039$1,118.44$412.30$1,530.74$89,331.18
233Feb 2039$1,123.54$407.20$1,530.74$88,207.64
234Mar 2039$1,128.66$402.08$1,530.74$87,078.98
235Apr 2039$1,133.80$396.94$1,530.74$85,945.18
236May 2039$1,138.97$391.77$1,530.74$84,806.21
237Jun 2039$1,144.17$386.57$1,530.74$83,662.04
238Jul 2039$1,149.38$381.36$1,530.74$82,512.66
239Aug 2039$1,154.62$376.12$1,530.74$81,358.04
240Sep 2039$1,159.88$370.86$1,530.74$80,198.16
241Oct 2039$1,165.17$365.57$1,530.74$79,032.99
242Nov 2039$1,170.48$360.26$1,530.74$77,862.51
243Dec 2039$1,175.82$354.92$1,530.74$76,686.69
2039 Total$13,762.93$4,605.95$18,368.88
244Jan 2040$1,181.18$349.56$1,530.74$75,505.51
245Feb 2040$1,186.56$344.18$1,530.74$74,318.95
246Mar 2040$1,191.97$338.77$1,530.74$73,126.98
247Apr 2040$1,197.40$333.34$1,530.74$71,929.58
248May 2040$1,202.86$327.88$1,530.74$70,726.72
249Jun 2040$1,208.34$322.40$1,530.74$69,518.38
250Jul 2040$1,213.85$316.89$1,530.74$68,304.53
251Aug 2040$1,219.39$311.35$1,530.74$67,085.14
252Sep 2040$1,224.94$305.80$1,530.74$65,860.20
253Oct 2040$1,230.53$300.21$1,530.74$64,629.67
254Nov 2040$1,236.14$294.60$1,530.74$63,393.53
255Dec 2040$1,241.77$288.97$1,530.74$62,151.76
2040 Total$14,534.93$3,833.95$18,368.88
256Jan 2041$1,247.43$283.31$1,530.74$60,904.33
257Feb 2041$1,253.12$277.62$1,530.74$59,651.21
258Mar 2041$1,258.83$271.91$1,530.74$58,392.38
259Apr 2041$1,264.57$266.17$1,530.74$57,127.81
260May 2041$1,270.33$260.41$1,530.74$55,857.48
261Jun 2041$1,276.12$254.62$1,530.74$54,581.36
262Jul 2041$1,281.94$248.80$1,530.74$53,299.42
263Aug 2041$1,287.78$242.96$1,530.74$52,011.64
264Sep 2041$1,293.65$237.09$1,530.74$50,717.99
265Oct 2041$1,299.55$231.19$1,530.74$49,418.44
266Nov 2041$1,305.47$225.27$1,530.74$48,112.97
267Dec 2041$1,311.43$219.31$1,530.74$46,801.54
2041 Total$15,350.22$3,018.66$18,368.88
268Jan 2042$1,317.40$213.34$1,530.74$45,484.14
269Feb 2042$1,323.41$207.33$1,530.74$44,160.73
270Mar 2042$1,329.44$201.30$1,530.74$42,831.29
271Apr 2042$1,335.50$195.24$1,530.74$41,495.79
272May 2042$1,341.59$189.15$1,530.74$40,154.20
273Jun 2042$1,347.70$183.04$1,530.74$38,806.50
274Jul 2042$1,353.85$176.89$1,530.74$37,452.65
275Aug 2042$1,360.02$170.72$1,530.74$36,092.63
276Sep 2042$1,366.22$164.52$1,530.74$34,726.41
277Oct 2042$1,372.45$158.29$1,530.74$33,353.96
278Nov 2042$1,378.70$152.04$1,530.74$31,975.26
279Dec 2042$1,384.99$145.75$1,530.74$30,590.27
2042 Total$16,211.27$2,157.61$18,368.88
280Jan 2043$1,391.30$139.44$1,530.74$29,198.97
281Feb 2043$1,397.64$133.10$1,530.74$27,801.33
282Mar 2043$1,404.01$126.73$1,530.74$26,397.32
283Apr 2043$1,410.41$120.33$1,530.74$24,986.91
284May 2043$1,416.84$113.90$1,530.74$23,570.07
285Jun 2043$1,423.30$107.44$1,530.74$22,146.77
286Jul 2043$1,429.79$100.95$1,530.74$20,716.98
287Aug 2043$1,436.31$94.43$1,530.74$19,280.67
288Sep 2043$1,442.85$87.89$1,530.74$17,837.82
289Oct 2043$1,449.43$81.31$1,530.74$16,388.39
290Nov 2043$1,456.04$74.70$1,530.74$14,932.35
291Dec 2043$1,462.67$68.07$1,530.74$13,469.68
2043 Total$17,120.59$1,248.29$18,368.88
292Jan 2044$1,469.34$61.40$1,530.74$12,000.34
293Feb 2044$1,476.04$54.70$1,530.74$10,524.30
294Mar 2044$1,482.77$47.97$1,530.74$9,041.53
295Apr 2044$1,489.53$41.21$1,530.74$7,552.00
296May 2044$1,496.32$34.42$1,530.74$6,055.68
297Jun 2044$1,503.14$27.60$1,530.74$4,552.54
298Jul 2044$1,509.99$20.75$1,530.74$3,042.55
299Aug 2044$1,516.87$13.87$1,530.74$1,525.68
300Sep 2044$1,523.79$6.95$1,530.74$1.89
2044 Total$13,467.79$308.87$13,776.66
Compare your product with the big 4 banks, or add more products to compare
As seen on