Member Package Flexible Home Loan Fixed (Interest Only) 7 Years from ME Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
6.09%
Fixed - 7 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,269
Number of Repayments
300
Total Interest Paid
$130,700
Total repayments
$380,700
DatePrincipleInterestPaymentBalance
1Oct 2019$355.79$1,268.75$1,624.54$249,644.21
2Nov 2019$357.60$1,266.94$1,624.54$249,286.61
3Dec 2019$359.41$1,265.13$1,624.54$248,927.20
2019 Total$1,072.8$3,800.82$4,873.62
4Jan 2020$361.23$1,263.31$1,624.54$248,565.97
5Feb 2020$363.07$1,261.47$1,624.54$248,202.90
6Mar 2020$364.91$1,259.63$1,624.54$247,837.99
7Apr 2020$366.76$1,257.78$1,624.54$247,471.23
8May 2020$368.62$1,255.92$1,624.54$247,102.61
9Jun 2020$370.49$1,254.05$1,624.54$246,732.12
10Jul 2020$372.37$1,252.17$1,624.54$246,359.75
11Aug 2020$374.26$1,250.28$1,624.54$245,985.49
12Sep 2020$376.16$1,248.38$1,624.54$245,609.33
13Oct 2020$378.07$1,246.47$1,624.54$245,231.26
14Nov 2020$379.99$1,244.55$1,624.54$244,851.27
15Dec 2020$381.92$1,242.62$1,624.54$244,469.35
2020 Total$4,457.85$15,036.63$19,494.48
16Jan 2021$383.86$1,240.68$1,624.54$244,085.49
17Feb 2021$385.81$1,238.73$1,624.54$243,699.68
18Mar 2021$387.76$1,236.78$1,624.54$243,311.92
19Apr 2021$389.73$1,234.81$1,624.54$242,922.19
20May 2021$391.71$1,232.83$1,624.54$242,530.48
21Jun 2021$393.70$1,230.84$1,624.54$242,136.78
22Jul 2021$395.70$1,228.84$1,624.54$241,741.08
23Aug 2021$397.70$1,226.84$1,624.54$241,343.38
24Sep 2021$399.72$1,224.82$1,624.54$240,943.66
25Oct 2021$401.75$1,222.79$1,624.54$240,541.91
26Nov 2021$403.79$1,220.75$1,624.54$240,138.12
27Dec 2021$405.84$1,218.70$1,624.54$239,732.28
2021 Total$4,737.07$14,757.41$19,494.48
28Jan 2022$407.90$1,216.64$1,624.54$239,324.38
29Feb 2022$409.97$1,214.57$1,624.54$238,914.41
30Mar 2022$412.05$1,212.49$1,624.54$238,502.36
31Apr 2022$414.14$1,210.40$1,624.54$238,088.22
32May 2022$416.24$1,208.30$1,624.54$237,671.98
33Jun 2022$418.35$1,206.19$1,624.54$237,253.63
34Jul 2022$420.48$1,204.06$1,624.54$236,833.15
35Aug 2022$422.61$1,201.93$1,624.54$236,410.54
36Sep 2022$424.76$1,199.78$1,624.54$235,985.78
37Oct 2022$426.91$1,197.63$1,624.54$235,558.87
38Nov 2022$429.08$1,195.46$1,624.54$235,129.79
39Dec 2022$431.26$1,193.28$1,624.54$234,698.53
2022 Total$5,033.75$14,460.73$19,494.48
40Jan 2023$433.44$1,191.10$1,624.54$234,265.09
41Feb 2023$435.64$1,188.90$1,624.54$233,829.45
42Mar 2023$437.86$1,186.68$1,624.54$233,391.59
43Apr 2023$440.08$1,184.46$1,624.54$232,951.51
44May 2023$442.31$1,182.23$1,624.54$232,509.20
45Jun 2023$444.56$1,179.98$1,624.54$232,064.64
46Jul 2023$446.81$1,177.73$1,624.54$231,617.83
47Aug 2023$449.08$1,175.46$1,624.54$231,168.75
48Sep 2023$451.36$1,173.18$1,624.54$230,717.39
49Oct 2023$453.65$1,170.89$1,624.54$230,263.74
50Nov 2023$455.95$1,168.59$1,624.54$229,807.79
51Dec 2023$458.27$1,166.27$1,624.54$229,349.52
2023 Total$5,349.01$14,145.47$19,494.48
52Jan 2024$460.59$1,163.95$1,624.54$228,888.93
53Feb 2024$462.93$1,161.61$1,624.54$228,426.00
54Mar 2024$465.28$1,159.26$1,624.54$227,960.72
55Apr 2024$467.64$1,156.90$1,624.54$227,493.08
56May 2024$470.01$1,154.53$1,624.54$227,023.07
57Jun 2024$472.40$1,152.14$1,624.54$226,550.67
58Jul 2024$474.80$1,149.74$1,624.54$226,075.87
59Aug 2024$477.20$1,147.34$1,624.54$225,598.67
60Sep 2024$479.63$1,144.91$1,624.54$225,119.04
61Oct 2024$482.06$1,142.48$1,624.54$224,636.98
62Nov 2024$484.51$1,140.03$1,624.54$224,152.47
63Dec 2024$486.97$1,137.57$1,624.54$223,665.50
2024 Total$5,684.02$13,810.46$19,494.48
64Jan 2025$489.44$1,135.10$1,624.54$223,176.06
65Feb 2025$491.92$1,132.62$1,624.54$222,684.14
66Mar 2025$494.42$1,130.12$1,624.54$222,189.72
67Apr 2025$496.93$1,127.61$1,624.54$221,692.79
68May 2025$499.45$1,125.09$1,624.54$221,193.34
69Jun 2025$501.98$1,122.56$1,624.54$220,691.36
70Jul 2025$504.53$1,120.01$1,624.54$220,186.83
71Aug 2025$507.09$1,117.45$1,624.54$219,679.74
72Sep 2025$509.67$1,114.87$1,624.54$219,170.07
73Oct 2025$512.25$1,112.29$1,624.54$218,657.82
74Nov 2025$514.85$1,109.69$1,624.54$218,142.97
75Dec 2025$517.46$1,107.08$1,624.54$217,625.51
2025 Total$6,039.99$13,454.49$19,494.48
76Jan 2026$520.09$1,104.45$1,624.54$217,105.42
77Feb 2026$522.73$1,101.81$1,624.54$216,582.69
78Mar 2026$525.38$1,099.16$1,624.54$216,057.31
79Apr 2026$528.05$1,096.49$1,624.54$215,529.26
80May 2026$530.73$1,093.81$1,624.54$214,998.53
81Jun 2026$533.42$1,091.12$1,624.54$214,465.11
82Jul 2026$536.13$1,088.41$1,624.54$213,928.98
83Aug 2026$538.85$1,085.69$1,624.54$213,390.13
84Sep 2026$541.59$1,082.95$1,624.54$212,848.54
85Oct 2026$544.33$1,080.21$1,624.54$212,304.21
86Nov 2026$547.10$1,077.44$1,624.54$211,757.11
87Dec 2026$549.87$1,074.67$1,624.54$211,207.24
2026 Total$6,418.27$13,076.21$19,494.48
88Jan 2027$552.66$1,071.88$1,624.54$210,654.58
89Feb 2027$555.47$1,069.07$1,624.54$210,099.11
90Mar 2027$558.29$1,066.25$1,624.54$209,540.82
91Apr 2027$561.12$1,063.42$1,624.54$208,979.70
92May 2027$563.97$1,060.57$1,624.54$208,415.73
93Jun 2027$566.83$1,057.71$1,624.54$207,848.90
94Jul 2027$569.71$1,054.83$1,624.54$207,279.19
95Aug 2027$572.60$1,051.94$1,624.54$206,706.59
96Sep 2027$575.50$1,049.04$1,624.54$206,131.09
97Oct 2027$578.42$1,046.12$1,624.54$205,552.67
98Nov 2027$581.36$1,043.18$1,624.54$204,971.31
99Dec 2027$584.31$1,040.23$1,624.54$204,387.00
2027 Total$6,820.24$12,674.24$19,494.48
100Jan 2028$587.28$1,037.26$1,624.54$203,799.72
101Feb 2028$590.26$1,034.28$1,624.54$203,209.46
102Mar 2028$593.25$1,031.29$1,624.54$202,616.21
103Apr 2028$596.26$1,028.28$1,624.54$202,019.95
104May 2028$599.29$1,025.25$1,624.54$201,420.66
105Jun 2028$602.33$1,022.21$1,624.54$200,818.33
106Jul 2028$605.39$1,019.15$1,624.54$200,212.94
107Aug 2028$608.46$1,016.08$1,624.54$199,604.48
108Sep 2028$611.55$1,012.99$1,624.54$198,992.93
109Oct 2028$614.65$1,009.89$1,624.54$198,378.28
110Nov 2028$617.77$1,006.77$1,624.54$197,760.51
111Dec 2028$620.91$1,003.63$1,624.54$197,139.60
2028 Total$7,247.4$12,247.08$19,494.48
112Jan 2029$624.06$1,000.48$1,624.54$196,515.54
113Feb 2029$627.22$997.32$1,624.54$195,888.32
114Mar 2029$630.41$994.13$1,624.54$195,257.91
115Apr 2029$633.61$990.93$1,624.54$194,624.30
116May 2029$636.82$987.72$1,624.54$193,987.48
117Jun 2029$640.05$984.49$1,624.54$193,347.43
118Jul 2029$643.30$981.24$1,624.54$192,704.13
119Aug 2029$646.57$977.97$1,624.54$192,057.56
120Sep 2029$649.85$974.69$1,624.54$191,407.71
121Oct 2029$653.15$971.39$1,624.54$190,754.56
122Nov 2029$656.46$968.08$1,624.54$190,098.10
123Dec 2029$659.79$964.75$1,624.54$189,438.31
2029 Total$7,701.29$11,793.19$19,494.48
124Jan 2030$663.14$961.40$1,624.54$188,775.17
125Feb 2030$666.51$958.03$1,624.54$188,108.66
126Mar 2030$669.89$954.65$1,624.54$187,438.77
127Apr 2030$673.29$951.25$1,624.54$186,765.48
128May 2030$676.71$947.83$1,624.54$186,088.77
129Jun 2030$680.14$944.40$1,624.54$185,408.63
130Jul 2030$683.59$940.95$1,624.54$184,725.04
131Aug 2030$687.06$937.48$1,624.54$184,037.98
132Sep 2030$690.55$933.99$1,624.54$183,347.43
133Oct 2030$694.05$930.49$1,624.54$182,653.38
134Nov 2030$697.57$926.97$1,624.54$181,955.81
135Dec 2030$701.11$923.43$1,624.54$181,254.70
2030 Total$8,183.61$11,310.87$19,494.48
136Jan 2031$704.67$919.87$1,624.54$180,550.03
137Feb 2031$708.25$916.29$1,624.54$179,841.78
138Mar 2031$711.84$912.70$1,624.54$179,129.94
139Apr 2031$715.46$909.08$1,624.54$178,414.48
140May 2031$719.09$905.45$1,624.54$177,695.39
141Jun 2031$722.74$901.80$1,624.54$176,972.65
142Jul 2031$726.40$898.14$1,624.54$176,246.25
143Aug 2031$730.09$894.45$1,624.54$175,516.16
144Sep 2031$733.80$890.74$1,624.54$174,782.36
145Oct 2031$737.52$887.02$1,624.54$174,044.84
146Nov 2031$741.26$883.28$1,624.54$173,303.58
147Dec 2031$745.02$879.52$1,624.54$172,558.56
2031 Total$8,696.14$10,798.34$19,494.48
148Jan 2032$748.81$875.73$1,624.54$171,809.75
149Feb 2032$752.61$871.93$1,624.54$171,057.14
150Mar 2032$756.43$868.11$1,624.54$170,300.71
151Apr 2032$760.26$864.28$1,624.54$169,540.45
152May 2032$764.12$860.42$1,624.54$168,776.33
153Jun 2032$768.00$856.54$1,624.54$168,008.33
154Jul 2032$771.90$852.64$1,624.54$167,236.43
155Aug 2032$775.82$848.72$1,624.54$166,460.61
156Sep 2032$779.75$844.79$1,624.54$165,680.86
157Oct 2032$783.71$840.83$1,624.54$164,897.15
158Nov 2032$787.69$836.85$1,624.54$164,109.46
159Dec 2032$791.68$832.86$1,624.54$163,317.78
2032 Total$9,240.78$10,253.7$19,494.48
160Jan 2033$795.70$828.84$1,624.54$162,522.08
161Feb 2033$799.74$824.80$1,624.54$161,722.34
162Mar 2033$803.80$820.74$1,624.54$160,918.54
163Apr 2033$807.88$816.66$1,624.54$160,110.66
164May 2033$811.98$812.56$1,624.54$159,298.68
165Jun 2033$816.10$808.44$1,624.54$158,482.58
166Jul 2033$820.24$804.30$1,624.54$157,662.34
167Aug 2033$824.40$800.14$1,624.54$156,837.94
168Sep 2033$828.59$795.95$1,624.54$156,009.35
169Oct 2033$832.79$791.75$1,624.54$155,176.56
170Nov 2033$837.02$787.52$1,624.54$154,339.54
171Dec 2033$841.27$783.27$1,624.54$153,498.27
2033 Total$9,819.51$9,674.97$19,494.48
172Jan 2034$845.54$779.00$1,624.54$152,652.73
173Feb 2034$849.83$774.71$1,624.54$151,802.90
174Mar 2034$854.14$770.40$1,624.54$150,948.76
175Apr 2034$858.48$766.06$1,624.54$150,090.28
176May 2034$862.83$761.71$1,624.54$149,227.45
177Jun 2034$867.21$757.33$1,624.54$148,360.24
178Jul 2034$871.61$752.93$1,624.54$147,488.63
179Aug 2034$876.04$748.50$1,624.54$146,612.59
180Sep 2034$880.48$744.06$1,624.54$145,732.11
181Oct 2034$884.95$739.59$1,624.54$144,847.16
182Nov 2034$889.44$735.10$1,624.54$143,957.72
183Dec 2034$893.95$730.59$1,624.54$143,063.77
2034 Total$10,434.5$9,059.98$19,494.48
184Jan 2035$898.49$726.05$1,624.54$142,165.28
185Feb 2035$903.05$721.49$1,624.54$141,262.23
186Mar 2035$907.63$716.91$1,624.54$140,354.60
187Apr 2035$912.24$712.30$1,624.54$139,442.36
188May 2035$916.87$707.67$1,624.54$138,525.49
189Jun 2035$921.52$703.02$1,624.54$137,603.97
190Jul 2035$926.20$698.34$1,624.54$136,677.77
191Aug 2035$930.90$693.64$1,624.54$135,746.87
192Sep 2035$935.62$688.92$1,624.54$134,811.25
193Oct 2035$940.37$684.17$1,624.54$133,870.88
194Nov 2035$945.15$679.39$1,624.54$132,925.73
195Dec 2035$949.94$674.60$1,624.54$131,975.79
2035 Total$11,087.98$8,406.5$19,494.48
196Jan 2036$954.76$669.78$1,624.54$131,021.03
197Feb 2036$959.61$664.93$1,624.54$130,061.42
198Mar 2036$964.48$660.06$1,624.54$129,096.94
199Apr 2036$969.37$655.17$1,624.54$128,127.57
200May 2036$974.29$650.25$1,624.54$127,153.28
201Jun 2036$979.24$645.30$1,624.54$126,174.04
202Jul 2036$984.21$640.33$1,624.54$125,189.83
203Aug 2036$989.20$635.34$1,624.54$124,200.63
204Sep 2036$994.22$630.32$1,624.54$123,206.41
205Oct 2036$999.27$625.27$1,624.54$122,207.14
206Nov 2036$1,004.34$620.20$1,624.54$121,202.80
207Dec 2036$1,009.44$615.10$1,624.54$120,193.36
2036 Total$11,782.43$7,712.05$19,494.48
208Jan 2037$1,014.56$609.98$1,624.54$119,178.80
209Feb 2037$1,019.71$604.83$1,624.54$118,159.09
210Mar 2037$1,024.88$599.66$1,624.54$117,134.21
211Apr 2037$1,030.08$594.46$1,624.54$116,104.13
212May 2037$1,035.31$589.23$1,624.54$115,068.82
213Jun 2037$1,040.57$583.97$1,624.54$114,028.25
214Jul 2037$1,045.85$578.69$1,624.54$112,982.40
215Aug 2037$1,051.15$573.39$1,624.54$111,931.25
216Sep 2037$1,056.49$568.05$1,624.54$110,874.76
217Oct 2037$1,061.85$562.69$1,624.54$109,812.91
218Nov 2037$1,067.24$557.30$1,624.54$108,745.67
219Dec 2037$1,072.66$551.88$1,624.54$107,673.01
2037 Total$12,520.35$6,974.13$19,494.48
220Jan 2038$1,078.10$546.44$1,624.54$106,594.91
221Feb 2038$1,083.57$540.97$1,624.54$105,511.34
222Mar 2038$1,089.07$535.47$1,624.54$104,422.27
223Apr 2038$1,094.60$529.94$1,624.54$103,327.67
224May 2038$1,100.15$524.39$1,624.54$102,227.52
225Jun 2038$1,105.74$518.80$1,624.54$101,121.78
226Jul 2038$1,111.35$513.19$1,624.54$100,010.43
227Aug 2038$1,116.99$507.55$1,624.54$98,893.44
228Sep 2038$1,122.66$501.88$1,624.54$97,770.78
229Oct 2038$1,128.35$496.19$1,624.54$96,642.43
230Nov 2038$1,134.08$490.46$1,624.54$95,508.35
231Dec 2038$1,139.84$484.70$1,624.54$94,368.51
2038 Total$13,304.5$6,189.98$19,494.48
232Jan 2039$1,145.62$478.92$1,624.54$93,222.89
233Feb 2039$1,151.43$473.11$1,624.54$92,071.46
234Mar 2039$1,157.28$467.26$1,624.54$90,914.18
235Apr 2039$1,163.15$461.39$1,624.54$89,751.03
236May 2039$1,169.05$455.49$1,624.54$88,581.98
237Jun 2039$1,174.99$449.55$1,624.54$87,406.99
238Jul 2039$1,180.95$443.59$1,624.54$86,226.04
239Aug 2039$1,186.94$437.60$1,624.54$85,039.10
240Sep 2039$1,192.97$431.57$1,624.54$83,846.13
241Oct 2039$1,199.02$425.52$1,624.54$82,647.11
242Nov 2039$1,205.11$419.43$1,624.54$81,442.00
243Dec 2039$1,211.22$413.32$1,624.54$80,230.78
2039 Total$14,137.73$5,356.75$19,494.48
244Jan 2040$1,217.37$407.17$1,624.54$79,013.41
245Feb 2040$1,223.55$400.99$1,624.54$77,789.86
246Mar 2040$1,229.76$394.78$1,624.54$76,560.10
247Apr 2040$1,236.00$388.54$1,624.54$75,324.10
248May 2040$1,242.27$382.27$1,624.54$74,081.83
249Jun 2040$1,248.57$375.97$1,624.54$72,833.26
250Jul 2040$1,254.91$369.63$1,624.54$71,578.35
251Aug 2040$1,261.28$363.26$1,624.54$70,317.07
252Sep 2040$1,267.68$356.86$1,624.54$69,049.39
253Oct 2040$1,274.11$350.43$1,624.54$67,775.28
254Nov 2040$1,280.58$343.96$1,624.54$66,494.70
255Dec 2040$1,287.08$337.46$1,624.54$65,207.62
2040 Total$15,023.16$4,471.32$19,494.48
256Jan 2041$1,293.61$330.93$1,624.54$63,914.01
257Feb 2041$1,300.18$324.36$1,624.54$62,613.83
258Mar 2041$1,306.77$317.77$1,624.54$61,307.06
259Apr 2041$1,313.41$311.13$1,624.54$59,993.65
260May 2041$1,320.07$304.47$1,624.54$58,673.58
261Jun 2041$1,326.77$297.77$1,624.54$57,346.81
262Jul 2041$1,333.50$291.04$1,624.54$56,013.31
263Aug 2041$1,340.27$284.27$1,624.54$54,673.04
264Sep 2041$1,347.07$277.47$1,624.54$53,325.97
265Oct 2041$1,353.91$270.63$1,624.54$51,972.06
266Nov 2041$1,360.78$263.76$1,624.54$50,611.28
267Dec 2041$1,367.69$256.85$1,624.54$49,243.59
2041 Total$15,964.03$3,530.45$19,494.48
268Jan 2042$1,374.63$249.91$1,624.54$47,868.96
269Feb 2042$1,381.61$242.93$1,624.54$46,487.35
270Mar 2042$1,388.62$235.92$1,624.54$45,098.73
271Apr 2042$1,395.66$228.88$1,624.54$43,703.07
272May 2042$1,402.75$221.79$1,624.54$42,300.32
273Jun 2042$1,409.87$214.67$1,624.54$40,890.45
274Jul 2042$1,417.02$207.52$1,624.54$39,473.43
275Aug 2042$1,424.21$200.33$1,624.54$38,049.22
276Sep 2042$1,431.44$193.10$1,624.54$36,617.78
277Oct 2042$1,438.70$185.84$1,624.54$35,179.08
278Nov 2042$1,446.01$178.53$1,624.54$33,733.07
279Dec 2042$1,453.34$171.20$1,624.54$32,279.73
2042 Total$16,963.86$2,530.62$19,494.48
280Jan 2043$1,460.72$163.82$1,624.54$30,819.01
281Feb 2043$1,468.13$156.41$1,624.54$29,350.88
282Mar 2043$1,475.58$148.96$1,624.54$27,875.30
283Apr 2043$1,483.07$141.47$1,624.54$26,392.23
284May 2043$1,490.60$133.94$1,624.54$24,901.63
285Jun 2043$1,498.16$126.38$1,624.54$23,403.47
286Jul 2043$1,505.77$118.77$1,624.54$21,897.70
287Aug 2043$1,513.41$111.13$1,624.54$20,384.29
288Sep 2043$1,521.09$103.45$1,624.54$18,863.20
289Oct 2043$1,528.81$95.73$1,624.54$17,334.39
290Nov 2043$1,536.57$87.97$1,624.54$15,797.82
291Dec 2043$1,544.37$80.17$1,624.54$14,253.45
2043 Total$18,026.28$1,468.2$19,494.48
292Jan 2044$1,552.20$72.34$1,624.54$12,701.25
293Feb 2044$1,560.08$64.46$1,624.54$11,141.17
294Mar 2044$1,568.00$56.54$1,624.54$9,573.17
295Apr 2044$1,575.96$48.58$1,624.54$7,997.21
296May 2044$1,583.95$40.59$1,624.54$6,413.26
297Jun 2044$1,591.99$32.55$1,624.54$4,821.27
298Jul 2044$1,600.07$24.47$1,624.54$3,221.20
299Aug 2044$1,608.19$16.35$1,624.54$1,613.01
300Sep 2044$1,613.01$8.19$1,621.20$0.00
2044 Total$14,253.45$364.07$14,617.52
Compare your product with the big 4 banks, or add more products to compare
As seen on