Member Package Flexible Home Loan (Interest Only) (Amounts < $150k) from ME Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
5.11%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,065
Number of Repayments
300
Total Interest Paid
$69,500
Total repayments
$319,500
DatePrincipleInterestPaymentBalance
1Oct 2019$412.96$1,064.58$1,477.54$249,587.04
2Nov 2019$414.72$1,062.82$1,477.54$249,172.32
3Dec 2019$416.48$1,061.06$1,477.54$248,755.84
2019 Total$1,244.16$3,188.46$4,432.62
4Jan 2020$418.25$1,059.29$1,477.54$248,337.59
5Feb 2020$420.04$1,057.50$1,477.54$247,917.55
6Mar 2020$421.82$1,055.72$1,477.54$247,495.73
7Apr 2020$423.62$1,053.92$1,477.54$247,072.11
8May 2020$425.42$1,052.12$1,477.54$246,646.69
9Jun 2020$427.24$1,050.30$1,477.54$246,219.45
10Jul 2020$429.06$1,048.48$1,477.54$245,790.39
11Aug 2020$430.88$1,046.66$1,477.54$245,359.51
12Sep 2020$432.72$1,044.82$1,477.54$244,926.79
13Oct 2020$434.56$1,042.98$1,477.54$244,492.23
14Nov 2020$436.41$1,041.13$1,477.54$244,055.82
15Dec 2020$438.27$1,039.27$1,477.54$243,617.55
2020 Total$5,138.29$12,592.19$17,730.48
16Jan 2021$440.14$1,037.40$1,477.54$243,177.41
17Feb 2021$442.01$1,035.53$1,477.54$242,735.40
18Mar 2021$443.89$1,033.65$1,477.54$242,291.51
19Apr 2021$445.78$1,031.76$1,477.54$241,845.73
20May 2021$447.68$1,029.86$1,477.54$241,398.05
21Jun 2021$449.59$1,027.95$1,477.54$240,948.46
22Jul 2021$451.50$1,026.04$1,477.54$240,496.96
23Aug 2021$453.42$1,024.12$1,477.54$240,043.54
24Sep 2021$455.35$1,022.19$1,477.54$239,588.19
25Oct 2021$457.29$1,020.25$1,477.54$239,130.90
26Nov 2021$459.24$1,018.30$1,477.54$238,671.66
27Dec 2021$461.20$1,016.34$1,477.54$238,210.46
2021 Total$5,407.09$12,323.39$17,730.48
28Jan 2022$463.16$1,014.38$1,477.54$237,747.30
29Feb 2022$465.13$1,012.41$1,477.54$237,282.17
30Mar 2022$467.11$1,010.43$1,477.54$236,815.06
31Apr 2022$469.10$1,008.44$1,477.54$236,345.96
32May 2022$471.10$1,006.44$1,477.54$235,874.86
33Jun 2022$473.11$1,004.43$1,477.54$235,401.75
34Jul 2022$475.12$1,002.42$1,477.54$234,926.63
35Aug 2022$477.14$1,000.40$1,477.54$234,449.49
36Sep 2022$479.18$998.36$1,477.54$233,970.31
37Oct 2022$481.22$996.32$1,477.54$233,489.09
38Nov 2022$483.27$994.27$1,477.54$233,005.82
39Dec 2022$485.32$992.22$1,477.54$232,520.50
2022 Total$5,689.96$12,040.52$17,730.48
40Jan 2023$487.39$990.15$1,477.54$232,033.11
41Feb 2023$489.47$988.07$1,477.54$231,543.64
42Mar 2023$491.55$985.99$1,477.54$231,052.09
43Apr 2023$493.64$983.90$1,477.54$230,558.45
44May 2023$495.75$981.79$1,477.54$230,062.70
45Jun 2023$497.86$979.68$1,477.54$229,564.84
46Jul 2023$499.98$977.56$1,477.54$229,064.86
47Aug 2023$502.11$975.43$1,477.54$228,562.75
48Sep 2023$504.24$973.30$1,477.54$228,058.51
49Oct 2023$506.39$971.15$1,477.54$227,552.12
50Nov 2023$508.55$968.99$1,477.54$227,043.57
51Dec 2023$510.71$966.83$1,477.54$226,532.86
2023 Total$5,987.64$11,742.84$17,730.48
52Jan 2024$512.89$964.65$1,477.54$226,019.97
53Feb 2024$515.07$962.47$1,477.54$225,504.90
54Mar 2024$517.26$960.28$1,477.54$224,987.64
55Apr 2024$519.47$958.07$1,477.54$224,468.17
56May 2024$521.68$955.86$1,477.54$223,946.49
57Jun 2024$523.90$953.64$1,477.54$223,422.59
58Jul 2024$526.13$951.41$1,477.54$222,896.46
59Aug 2024$528.37$949.17$1,477.54$222,368.09
60Sep 2024$530.62$946.92$1,477.54$221,837.47
61Oct 2024$532.88$944.66$1,477.54$221,304.59
62Nov 2024$535.15$942.39$1,477.54$220,769.44
63Dec 2024$537.43$940.11$1,477.54$220,232.01
2024 Total$6,300.85$11,429.63$17,730.48
64Jan 2025$539.72$937.82$1,477.54$219,692.29
65Feb 2025$542.02$935.52$1,477.54$219,150.27
66Mar 2025$544.33$933.21$1,477.54$218,605.94
67Apr 2025$546.64$930.90$1,477.54$218,059.30
68May 2025$548.97$928.57$1,477.54$217,510.33
69Jun 2025$551.31$926.23$1,477.54$216,959.02
70Jul 2025$553.66$923.88$1,477.54$216,405.36
71Aug 2025$556.01$921.53$1,477.54$215,849.35
72Sep 2025$558.38$919.16$1,477.54$215,290.97
73Oct 2025$560.76$916.78$1,477.54$214,730.21
74Nov 2025$563.15$914.39$1,477.54$214,167.06
75Dec 2025$565.55$911.99$1,477.54$213,601.51
2025 Total$6,630.5$11,099.98$17,730.48
76Jan 2026$567.95$909.59$1,477.54$213,033.56
77Feb 2026$570.37$907.17$1,477.54$212,463.19
78Mar 2026$572.80$904.74$1,477.54$211,890.39
79Apr 2026$575.24$902.30$1,477.54$211,315.15
80May 2026$577.69$899.85$1,477.54$210,737.46
81Jun 2026$580.15$897.39$1,477.54$210,157.31
82Jul 2026$582.62$894.92$1,477.54$209,574.69
83Aug 2026$585.10$892.44$1,477.54$208,989.59
84Sep 2026$587.59$889.95$1,477.54$208,402.00
85Oct 2026$590.09$887.45$1,477.54$207,811.91
86Nov 2026$592.61$884.93$1,477.54$207,219.30
87Dec 2026$595.13$882.41$1,477.54$206,624.17
2026 Total$6,977.34$10,753.14$17,730.48
88Jan 2027$597.67$879.87$1,477.54$206,026.50
89Feb 2027$600.21$877.33$1,477.54$205,426.29
90Mar 2027$602.77$874.77$1,477.54$204,823.52
91Apr 2027$605.33$872.21$1,477.54$204,218.19
92May 2027$607.91$869.63$1,477.54$203,610.28
93Jun 2027$610.50$867.04$1,477.54$202,999.78
94Jul 2027$613.10$864.44$1,477.54$202,386.68
95Aug 2027$615.71$861.83$1,477.54$201,770.97
96Sep 2027$618.33$859.21$1,477.54$201,152.64
97Oct 2027$620.97$856.57$1,477.54$200,531.67
98Nov 2027$623.61$853.93$1,477.54$199,908.06
99Dec 2027$626.26$851.28$1,477.54$199,281.80
2027 Total$7,342.37$10,388.11$17,730.48
100Jan 2028$628.93$848.61$1,477.54$198,652.87
101Feb 2028$631.61$845.93$1,477.54$198,021.26
102Mar 2028$634.30$843.24$1,477.54$197,386.96
103Apr 2028$637.00$840.54$1,477.54$196,749.96
104May 2028$639.71$837.83$1,477.54$196,110.25
105Jun 2028$642.44$835.10$1,477.54$195,467.81
106Jul 2028$645.17$832.37$1,477.54$194,822.64
107Aug 2028$647.92$829.62$1,477.54$194,174.72
108Sep 2028$650.68$826.86$1,477.54$193,524.04
109Oct 2028$653.45$824.09$1,477.54$192,870.59
110Nov 2028$656.23$821.31$1,477.54$192,214.36
111Dec 2028$659.03$818.51$1,477.54$191,555.33
2028 Total$7,726.47$10,004.01$17,730.48
112Jan 2029$661.83$815.71$1,477.54$190,893.50
113Feb 2029$664.65$812.89$1,477.54$190,228.85
114Mar 2029$667.48$810.06$1,477.54$189,561.37
115Apr 2029$670.32$807.22$1,477.54$188,891.05
116May 2029$673.18$804.36$1,477.54$188,217.87
117Jun 2029$676.05$801.49$1,477.54$187,541.82
118Jul 2029$678.92$798.62$1,477.54$186,862.90
119Aug 2029$681.82$795.72$1,477.54$186,181.08
120Sep 2029$684.72$792.82$1,477.54$185,496.36
121Oct 2029$687.63$789.91$1,477.54$184,808.73
122Nov 2029$690.56$786.98$1,477.54$184,118.17
123Dec 2029$693.50$784.04$1,477.54$183,424.67
2029 Total$8,130.66$9,599.82$17,730.48
124Jan 2030$696.46$781.08$1,477.54$182,728.21
125Feb 2030$699.42$778.12$1,477.54$182,028.79
126Mar 2030$702.40$775.14$1,477.54$181,326.39
127Apr 2030$705.39$772.15$1,477.54$180,621.00
128May 2030$708.40$769.14$1,477.54$179,912.60
129Jun 2030$711.41$766.13$1,477.54$179,201.19
130Jul 2030$714.44$763.10$1,477.54$178,486.75
131Aug 2030$717.48$760.06$1,477.54$177,769.27
132Sep 2030$720.54$757.00$1,477.54$177,048.73
133Oct 2030$723.61$753.93$1,477.54$176,325.12
134Nov 2030$726.69$750.85$1,477.54$175,598.43
135Dec 2030$729.78$747.76$1,477.54$174,868.65
2030 Total$8,556.02$9,174.46$17,730.48
136Jan 2031$732.89$744.65$1,477.54$174,135.76
137Feb 2031$736.01$741.53$1,477.54$173,399.75
138Mar 2031$739.15$738.39$1,477.54$172,660.60
139Apr 2031$742.29$735.25$1,477.54$171,918.31
140May 2031$745.45$732.09$1,477.54$171,172.86
141Jun 2031$748.63$728.91$1,477.54$170,424.23
142Jul 2031$751.82$725.72$1,477.54$169,672.41
143Aug 2031$755.02$722.52$1,477.54$168,917.39
144Sep 2031$758.23$719.31$1,477.54$168,159.16
145Oct 2031$761.46$716.08$1,477.54$167,397.70
146Nov 2031$764.70$712.84$1,477.54$166,633.00
147Dec 2031$767.96$709.58$1,477.54$165,865.04
2031 Total$9,003.61$8,726.87$17,730.48
148Jan 2032$771.23$706.31$1,477.54$165,093.81
149Feb 2032$774.52$703.02$1,477.54$164,319.29
150Mar 2032$777.81$699.73$1,477.54$163,541.48
151Apr 2032$781.13$696.41$1,477.54$162,760.35
152May 2032$784.45$693.09$1,477.54$161,975.90
153Jun 2032$787.79$689.75$1,477.54$161,188.11
154Jul 2032$791.15$686.39$1,477.54$160,396.96
155Aug 2032$794.52$683.02$1,477.54$159,602.44
156Sep 2032$797.90$679.64$1,477.54$158,804.54
157Oct 2032$801.30$676.24$1,477.54$158,003.24
158Nov 2032$804.71$672.83$1,477.54$157,198.53
159Dec 2032$808.14$669.40$1,477.54$156,390.39
2032 Total$9,474.65$8,255.83$17,730.48
160Jan 2033$811.58$665.96$1,477.54$155,578.81
161Feb 2033$815.03$662.51$1,477.54$154,763.78
162Mar 2033$818.50$659.04$1,477.54$153,945.28
163Apr 2033$821.99$655.55$1,477.54$153,123.29
164May 2033$825.49$652.05$1,477.54$152,297.80
165Jun 2033$829.01$648.53$1,477.54$151,468.79
166Jul 2033$832.54$645.00$1,477.54$150,636.25
167Aug 2033$836.08$641.46$1,477.54$149,800.17
168Sep 2033$839.64$637.90$1,477.54$148,960.53
169Oct 2033$843.22$634.32$1,477.54$148,117.31
170Nov 2033$846.81$630.73$1,477.54$147,270.50
171Dec 2033$850.41$627.13$1,477.54$146,420.09
2033 Total$9,970.3$7,760.18$17,730.48
172Jan 2034$854.03$623.51$1,477.54$145,566.06
173Feb 2034$857.67$619.87$1,477.54$144,708.39
174Mar 2034$861.32$616.22$1,477.54$143,847.07
175Apr 2034$864.99$612.55$1,477.54$142,982.08
176May 2034$868.67$608.87$1,477.54$142,113.41
177Jun 2034$872.37$605.17$1,477.54$141,241.04
178Jul 2034$876.09$601.45$1,477.54$140,364.95
179Aug 2034$879.82$597.72$1,477.54$139,485.13
180Sep 2034$883.57$593.97$1,477.54$138,601.56
181Oct 2034$887.33$590.21$1,477.54$137,714.23
182Nov 2034$891.11$586.43$1,477.54$136,823.12
183Dec 2034$894.90$582.64$1,477.54$135,928.22
2034 Total$10,491.87$7,238.61$17,730.48
184Jan 2035$898.71$578.83$1,477.54$135,029.51
185Feb 2035$902.54$575.00$1,477.54$134,126.97
186Mar 2035$906.38$571.16$1,477.54$133,220.59
187Apr 2035$910.24$567.30$1,477.54$132,310.35
188May 2035$914.12$563.42$1,477.54$131,396.23
189Jun 2035$918.01$559.53$1,477.54$130,478.22
190Jul 2035$921.92$555.62$1,477.54$129,556.30
191Aug 2035$925.85$551.69$1,477.54$128,630.45
192Sep 2035$929.79$547.75$1,477.54$127,700.66
193Oct 2035$933.75$543.79$1,477.54$126,766.91
194Nov 2035$937.72$539.82$1,477.54$125,829.19
195Dec 2035$941.72$535.82$1,477.54$124,887.47
2035 Total$11,040.75$6,689.73$17,730.48
196Jan 2036$945.73$531.81$1,477.54$123,941.74
197Feb 2036$949.75$527.79$1,477.54$122,991.99
198Mar 2036$953.80$523.74$1,477.54$122,038.19
199Apr 2036$957.86$519.68$1,477.54$121,080.33
200May 2036$961.94$515.60$1,477.54$120,118.39
201Jun 2036$966.04$511.50$1,477.54$119,152.35
202Jul 2036$970.15$507.39$1,477.54$118,182.20
203Aug 2036$974.28$503.26$1,477.54$117,207.92
204Sep 2036$978.43$499.11$1,477.54$116,229.49
205Oct 2036$982.60$494.94$1,477.54$115,246.89
206Nov 2036$986.78$490.76$1,477.54$114,260.11
207Dec 2036$990.98$486.56$1,477.54$113,269.13
2036 Total$11,618.34$6,112.14$17,730.48
208Jan 2037$995.20$482.34$1,477.54$112,273.93
209Feb 2037$999.44$478.10$1,477.54$111,274.49
210Mar 2037$1,003.70$473.84$1,477.54$110,270.79
211Apr 2037$1,007.97$469.57$1,477.54$109,262.82
212May 2037$1,012.26$465.28$1,477.54$108,250.56
213Jun 2037$1,016.57$460.97$1,477.54$107,233.99
214Jul 2037$1,020.90$456.64$1,477.54$106,213.09
215Aug 2037$1,025.25$452.29$1,477.54$105,187.84
216Sep 2037$1,029.62$447.92$1,477.54$104,158.22
217Oct 2037$1,034.00$443.54$1,477.54$103,124.22
218Nov 2037$1,038.40$439.14$1,477.54$102,085.82
219Dec 2037$1,042.82$434.72$1,477.54$101,043.00
2037 Total$12,226.13$5,504.35$17,730.48
220Jan 2038$1,047.27$430.27$1,477.54$99,995.73
221Feb 2038$1,051.72$425.82$1,477.54$98,944.01
222Mar 2038$1,056.20$421.34$1,477.54$97,887.81
223Apr 2038$1,060.70$416.84$1,477.54$96,827.11
224May 2038$1,065.22$412.32$1,477.54$95,761.89
225Jun 2038$1,069.75$407.79$1,477.54$94,692.14
226Jul 2038$1,074.31$403.23$1,477.54$93,617.83
227Aug 2038$1,078.88$398.66$1,477.54$92,538.95
228Sep 2038$1,083.48$394.06$1,477.54$91,455.47
229Oct 2038$1,088.09$389.45$1,477.54$90,367.38
230Nov 2038$1,092.73$384.81$1,477.54$89,274.65
231Dec 2038$1,097.38$380.16$1,477.54$88,177.27
2038 Total$12,865.73$4,864.75$17,730.48
232Jan 2039$1,102.05$375.49$1,477.54$87,075.22
233Feb 2039$1,106.74$370.80$1,477.54$85,968.48
234Mar 2039$1,111.46$366.08$1,477.54$84,857.02
235Apr 2039$1,116.19$361.35$1,477.54$83,740.83
236May 2039$1,120.94$356.60$1,477.54$82,619.89
237Jun 2039$1,125.72$351.82$1,477.54$81,494.17
238Jul 2039$1,130.51$347.03$1,477.54$80,363.66
239Aug 2039$1,135.32$342.22$1,477.54$79,228.34
240Sep 2039$1,140.16$337.38$1,477.54$78,088.18
241Oct 2039$1,145.01$332.53$1,477.54$76,943.17
242Nov 2039$1,149.89$327.65$1,477.54$75,793.28
243Dec 2039$1,154.79$322.75$1,477.54$74,638.49
2039 Total$13,538.78$4,191.7$17,730.48
244Jan 2040$1,159.70$317.84$1,477.54$73,478.79
245Feb 2040$1,164.64$312.90$1,477.54$72,314.15
246Mar 2040$1,169.60$307.94$1,477.54$71,144.55
247Apr 2040$1,174.58$302.96$1,477.54$69,969.97
248May 2040$1,179.58$297.96$1,477.54$68,790.39
249Jun 2040$1,184.61$292.93$1,477.54$67,605.78
250Jul 2040$1,189.65$287.89$1,477.54$66,416.13
251Aug 2040$1,194.72$282.82$1,477.54$65,221.41
252Sep 2040$1,199.81$277.73$1,477.54$64,021.60
253Oct 2040$1,204.91$272.63$1,477.54$62,816.69
254Nov 2040$1,210.05$267.49$1,477.54$61,606.64
255Dec 2040$1,215.20$262.34$1,477.54$60,391.44
2040 Total$14,247.05$3,483.43$17,730.48
256Jan 2041$1,220.37$257.17$1,477.54$59,171.07
257Feb 2041$1,225.57$251.97$1,477.54$57,945.50
258Mar 2041$1,230.79$246.75$1,477.54$56,714.71
259Apr 2041$1,236.03$241.51$1,477.54$55,478.68
260May 2041$1,241.29$236.25$1,477.54$54,237.39
261Jun 2041$1,246.58$230.96$1,477.54$52,990.81
262Jul 2041$1,251.89$225.65$1,477.54$51,738.92
263Aug 2041$1,257.22$220.32$1,477.54$50,481.70
264Sep 2041$1,262.57$214.97$1,477.54$49,219.13
265Oct 2041$1,267.95$209.59$1,477.54$47,951.18
266Nov 2041$1,273.35$204.19$1,477.54$46,677.83
267Dec 2041$1,278.77$198.77$1,477.54$45,399.06
2041 Total$14,992.38$2,738.1$17,730.48
268Jan 2042$1,284.22$193.32$1,477.54$44,114.84
269Feb 2042$1,289.68$187.86$1,477.54$42,825.16
270Mar 2042$1,295.18$182.36$1,477.54$41,529.98
271Apr 2042$1,300.69$176.85$1,477.54$40,229.29
272May 2042$1,306.23$171.31$1,477.54$38,923.06
273Jun 2042$1,311.79$165.75$1,477.54$37,611.27
274Jul 2042$1,317.38$160.16$1,477.54$36,293.89
275Aug 2042$1,322.99$154.55$1,477.54$34,970.90
276Sep 2042$1,328.62$148.92$1,477.54$33,642.28
277Oct 2042$1,334.28$143.26$1,477.54$32,308.00
278Nov 2042$1,339.96$137.58$1,477.54$30,968.04
279Dec 2042$1,345.67$131.87$1,477.54$29,622.37
2042 Total$15,776.69$1,953.79$17,730.48
280Jan 2043$1,351.40$126.14$1,477.54$28,270.97
281Feb 2043$1,357.15$120.39$1,477.54$26,913.82
282Mar 2043$1,362.93$114.61$1,477.54$25,550.89
283Apr 2043$1,368.74$108.80$1,477.54$24,182.15
284May 2043$1,374.56$102.98$1,477.54$22,807.59
285Jun 2043$1,380.42$97.12$1,477.54$21,427.17
286Jul 2043$1,386.30$91.24$1,477.54$20,040.87
287Aug 2043$1,392.20$85.34$1,477.54$18,648.67
288Sep 2043$1,398.13$79.41$1,477.54$17,250.54
289Oct 2043$1,404.08$73.46$1,477.54$15,846.46
290Nov 2043$1,410.06$67.48$1,477.54$14,436.40
291Dec 2043$1,416.06$61.48$1,477.54$13,020.34
2043 Total$16,602.03$1,128.45$17,730.48
292Jan 2044$1,422.10$55.44$1,477.54$11,598.24
293Feb 2044$1,428.15$49.39$1,477.54$10,170.09
294Mar 2044$1,434.23$43.31$1,477.54$8,735.86
295Apr 2044$1,440.34$37.20$1,477.54$7,295.52
296May 2044$1,446.47$31.07$1,477.54$5,849.05
297Jun 2044$1,452.63$24.91$1,477.54$4,396.42
298Jul 2044$1,458.82$18.72$1,477.54$2,937.60
299Aug 2044$1,465.03$12.51$1,477.54$1,472.57
300Sep 2044$1,471.27$6.27$1,477.54$1.30
2044 Total$13,019.04$278.82$13,297.86
Compare your product with the big 4 banks, or add more products to compare
As seen on