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
$300,000
Advertised rate
5.11%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,278
Number of Repayments
300
Total Interest Paid
$83,400
Total repayments
$383,400
DatePrincipleInterestPaymentBalance
1Dec 2019$495.55$1,277.50$1,773.05$299,504.45
2019 Total$495.55$1,277.5$1,773.05
2Jan 2020$497.66$1,275.39$1,773.05$299,006.79
3Feb 2020$499.78$1,273.27$1,773.05$298,507.01
4Mar 2020$501.91$1,271.14$1,773.05$298,005.10
5Apr 2020$504.04$1,269.01$1,773.05$297,501.06
6May 2020$506.19$1,266.86$1,773.05$296,994.87
7Jun 2020$508.35$1,264.70$1,773.05$296,486.52
8Jul 2020$510.51$1,262.54$1,773.05$295,976.01
9Aug 2020$512.69$1,260.36$1,773.05$295,463.32
10Sep 2020$514.87$1,258.18$1,773.05$294,948.45
11Oct 2020$517.06$1,255.99$1,773.05$294,431.39
12Nov 2020$519.26$1,253.79$1,773.05$293,912.13
13Dec 2020$521.47$1,251.58$1,773.05$293,390.66
2020 Total$6,113.79$15,162.81$21,276.6
14Jan 2021$523.69$1,249.36$1,773.05$292,866.97
15Feb 2021$525.92$1,247.13$1,773.05$292,341.05
16Mar 2021$528.16$1,244.89$1,773.05$291,812.89
17Apr 2021$530.41$1,242.64$1,773.05$291,282.48
18May 2021$532.67$1,240.38$1,773.05$290,749.81
19Jun 2021$534.94$1,238.11$1,773.05$290,214.87
20Jul 2021$537.22$1,235.83$1,773.05$289,677.65
21Aug 2021$539.51$1,233.54$1,773.05$289,138.14
22Sep 2021$541.80$1,231.25$1,773.05$288,596.34
23Oct 2021$544.11$1,228.94$1,773.05$288,052.23
24Nov 2021$546.43$1,226.62$1,773.05$287,505.80
25Dec 2021$548.75$1,224.30$1,773.05$286,957.05
2021 Total$6,433.61$14,842.99$21,276.6
26Jan 2022$551.09$1,221.96$1,773.05$286,405.96
27Feb 2022$553.44$1,219.61$1,773.05$285,852.52
28Mar 2022$555.79$1,217.26$1,773.05$285,296.73
29Apr 2022$558.16$1,214.89$1,773.05$284,738.57
30May 2022$560.54$1,212.51$1,773.05$284,178.03
31Jun 2022$562.93$1,210.12$1,773.05$283,615.10
32Jul 2022$565.32$1,207.73$1,773.05$283,049.78
33Aug 2022$567.73$1,205.32$1,773.05$282,482.05
34Sep 2022$570.15$1,202.90$1,773.05$281,911.90
35Oct 2022$572.58$1,200.47$1,773.05$281,339.32
36Nov 2022$575.01$1,198.04$1,773.05$280,764.31
37Dec 2022$577.46$1,195.59$1,773.05$280,186.85
2022 Total$6,770.2$14,506.4$21,276.6
38Jan 2023$579.92$1,193.13$1,773.05$279,606.93
39Feb 2023$582.39$1,190.66$1,773.05$279,024.54
40Mar 2023$584.87$1,188.18$1,773.05$278,439.67
41Apr 2023$587.36$1,185.69$1,773.05$277,852.31
42May 2023$589.86$1,183.19$1,773.05$277,262.45
43Jun 2023$592.37$1,180.68$1,773.05$276,670.08
44Jul 2023$594.90$1,178.15$1,773.05$276,075.18
45Aug 2023$597.43$1,175.62$1,773.05$275,477.75
46Sep 2023$599.97$1,173.08$1,773.05$274,877.78
47Oct 2023$602.53$1,170.52$1,773.05$274,275.25
48Nov 2023$605.09$1,167.96$1,773.05$273,670.16
49Dec 2023$607.67$1,165.38$1,773.05$273,062.49
2023 Total$7,124.36$14,152.24$21,276.6
50Jan 2024$610.26$1,162.79$1,773.05$272,452.23
51Feb 2024$612.86$1,160.19$1,773.05$271,839.37
52Mar 2024$615.47$1,157.58$1,773.05$271,223.90
53Apr 2024$618.09$1,154.96$1,773.05$270,605.81
54May 2024$620.72$1,152.33$1,773.05$269,985.09
55Jun 2024$623.36$1,149.69$1,773.05$269,361.73
56Jul 2024$626.02$1,147.03$1,773.05$268,735.71
57Aug 2024$628.68$1,144.37$1,773.05$268,107.03
58Sep 2024$631.36$1,141.69$1,773.05$267,475.67
59Oct 2024$634.05$1,139.00$1,773.05$266,841.62
60Nov 2024$636.75$1,136.30$1,773.05$266,204.87
61Dec 2024$639.46$1,133.59$1,773.05$265,565.41
2024 Total$7,497.08$13,779.52$21,276.6
62Jan 2025$642.18$1,130.87$1,773.05$264,923.23
63Feb 2025$644.92$1,128.13$1,773.05$264,278.31
64Mar 2025$647.66$1,125.39$1,773.05$263,630.65
65Apr 2025$650.42$1,122.63$1,773.05$262,980.23
66May 2025$653.19$1,119.86$1,773.05$262,327.04
67Jun 2025$655.97$1,117.08$1,773.05$261,671.07
68Jul 2025$658.77$1,114.28$1,773.05$261,012.30
69Aug 2025$661.57$1,111.48$1,773.05$260,350.73
70Sep 2025$664.39$1,108.66$1,773.05$259,686.34
71Oct 2025$667.22$1,105.83$1,773.05$259,019.12
72Nov 2025$670.06$1,102.99$1,773.05$258,349.06
73Dec 2025$672.91$1,100.14$1,773.05$257,676.15
2025 Total$7,889.26$13,387.34$21,276.6
74Jan 2026$675.78$1,097.27$1,773.05$257,000.37
75Feb 2026$678.66$1,094.39$1,773.05$256,321.71
76Mar 2026$681.55$1,091.50$1,773.05$255,640.16
77Apr 2026$684.45$1,088.60$1,773.05$254,955.71
78May 2026$687.36$1,085.69$1,773.05$254,268.35
79Jun 2026$690.29$1,082.76$1,773.05$253,578.06
80Jul 2026$693.23$1,079.82$1,773.05$252,884.83
81Aug 2026$696.18$1,076.87$1,773.05$252,188.65
82Sep 2026$699.15$1,073.90$1,773.05$251,489.50
83Oct 2026$702.12$1,070.93$1,773.05$250,787.38
84Nov 2026$705.11$1,067.94$1,773.05$250,082.27
85Dec 2026$708.12$1,064.93$1,773.05$249,374.15
2026 Total$8,302$12,974.6$21,276.6
86Jan 2027$711.13$1,061.92$1,773.05$248,663.02
87Feb 2027$714.16$1,058.89$1,773.05$247,948.86
88Mar 2027$717.20$1,055.85$1,773.05$247,231.66
89Apr 2027$720.26$1,052.79$1,773.05$246,511.40
90May 2027$723.32$1,049.73$1,773.05$245,788.08
91Jun 2027$726.40$1,046.65$1,773.05$245,061.68
92Jul 2027$729.50$1,043.55$1,773.05$244,332.18
93Aug 2027$732.60$1,040.45$1,773.05$243,599.58
94Sep 2027$735.72$1,037.33$1,773.05$242,863.86
95Oct 2027$738.85$1,034.20$1,773.05$242,125.01
96Nov 2027$742.00$1,031.05$1,773.05$241,383.01
97Dec 2027$745.16$1,027.89$1,773.05$240,637.85
2027 Total$8,736.3$12,540.3$21,276.6
98Jan 2028$748.33$1,024.72$1,773.05$239,889.52
99Feb 2028$751.52$1,021.53$1,773.05$239,138.00
100Mar 2028$754.72$1,018.33$1,773.05$238,383.28
101Apr 2028$757.93$1,015.12$1,773.05$237,625.35
102May 2028$761.16$1,011.89$1,773.05$236,864.19
103Jun 2028$764.40$1,008.65$1,773.05$236,099.79
104Jul 2028$767.66$1,005.39$1,773.05$235,332.13
105Aug 2028$770.93$1,002.12$1,773.05$234,561.20
106Sep 2028$774.21$998.84$1,773.05$233,786.99
107Oct 2028$777.51$995.54$1,773.05$233,009.48
108Nov 2028$780.82$992.23$1,773.05$232,228.66
109Dec 2028$784.14$988.91$1,773.05$231,444.52
2028 Total$9,193.33$12,083.27$21,276.6
110Jan 2029$787.48$985.57$1,773.05$230,657.04
111Feb 2029$790.84$982.21$1,773.05$229,866.20
112Mar 2029$794.20$978.85$1,773.05$229,072.00
113Apr 2029$797.59$975.46$1,773.05$228,274.41
114May 2029$800.98$972.07$1,773.05$227,473.43
115Jun 2029$804.39$968.66$1,773.05$226,669.04
116Jul 2029$807.82$965.23$1,773.05$225,861.22
117Aug 2029$811.26$961.79$1,773.05$225,049.96
118Sep 2029$814.71$958.34$1,773.05$224,235.25
119Oct 2029$818.18$954.87$1,773.05$223,417.07
120Nov 2029$821.67$951.38$1,773.05$222,595.40
121Dec 2029$825.16$947.89$1,773.05$221,770.24
2029 Total$9,674.28$11,602.32$21,276.6
122Jan 2030$828.68$944.37$1,773.05$220,941.56
123Feb 2030$832.21$940.84$1,773.05$220,109.35
124Mar 2030$835.75$937.30$1,773.05$219,273.60
125Apr 2030$839.31$933.74$1,773.05$218,434.29
126May 2030$842.88$930.17$1,773.05$217,591.41
127Jun 2030$846.47$926.58$1,773.05$216,744.94
128Jul 2030$850.08$922.97$1,773.05$215,894.86
129Aug 2030$853.70$919.35$1,773.05$215,041.16
130Sep 2030$857.33$915.72$1,773.05$214,183.83
131Oct 2030$860.98$912.07$1,773.05$213,322.85
132Nov 2030$864.65$908.40$1,773.05$212,458.20
133Dec 2030$868.33$904.72$1,773.05$211,589.87
2030 Total$10,180.37$11,096.23$21,276.6
134Jan 2031$872.03$901.02$1,773.05$210,717.84
135Feb 2031$875.74$897.31$1,773.05$209,842.10
136Mar 2031$879.47$893.58$1,773.05$208,962.63
137Apr 2031$883.22$889.83$1,773.05$208,079.41
138May 2031$886.98$886.07$1,773.05$207,192.43
139Jun 2031$890.76$882.29$1,773.05$206,301.67
140Jul 2031$894.55$878.50$1,773.05$205,407.12
141Aug 2031$898.36$874.69$1,773.05$204,508.76
142Sep 2031$902.18$870.87$1,773.05$203,606.58
143Oct 2031$906.03$867.02$1,773.05$202,700.55
144Nov 2031$909.88$863.17$1,773.05$201,790.67
145Dec 2031$913.76$859.29$1,773.05$200,876.91
2031 Total$10,712.96$10,563.64$21,276.6
146Jan 2032$917.65$855.40$1,773.05$199,959.26
147Feb 2032$921.56$851.49$1,773.05$199,037.70
148Mar 2032$925.48$847.57$1,773.05$198,112.22
149Apr 2032$929.42$843.63$1,773.05$197,182.80
150May 2032$933.38$839.67$1,773.05$196,249.42
151Jun 2032$937.35$835.70$1,773.05$195,312.07
152Jul 2032$941.35$831.70$1,773.05$194,370.72
153Aug 2032$945.35$827.70$1,773.05$193,425.37
154Sep 2032$949.38$823.67$1,773.05$192,475.99
155Oct 2032$953.42$819.63$1,773.05$191,522.57
156Nov 2032$957.48$815.57$1,773.05$190,565.09
157Dec 2032$961.56$811.49$1,773.05$189,603.53
2032 Total$11,273.38$10,003.22$21,276.6
158Jan 2033$965.65$807.40$1,773.05$188,637.88
159Feb 2033$969.77$803.28$1,773.05$187,668.11
160Mar 2033$973.90$799.15$1,773.05$186,694.21
161Apr 2033$978.04$795.01$1,773.05$185,716.17
162May 2033$982.21$790.84$1,773.05$184,733.96
163Jun 2033$986.39$786.66$1,773.05$183,747.57
164Jul 2033$990.59$782.46$1,773.05$182,756.98
165Aug 2033$994.81$778.24$1,773.05$181,762.17
166Sep 2033$999.05$774.00$1,773.05$180,763.12
167Oct 2033$1,003.30$769.75$1,773.05$179,759.82
168Nov 2033$1,007.57$765.48$1,773.05$178,752.25
169Dec 2033$1,011.86$761.19$1,773.05$177,740.39
2033 Total$11,863.14$9,413.46$21,276.6
170Jan 2034$1,016.17$756.88$1,773.05$176,724.22
171Feb 2034$1,020.50$752.55$1,773.05$175,703.72
172Mar 2034$1,024.84$748.21$1,773.05$174,678.88
173Apr 2034$1,029.21$743.84$1,773.05$173,649.67
174May 2034$1,033.59$739.46$1,773.05$172,616.08
175Jun 2034$1,037.99$735.06$1,773.05$171,578.09
176Jul 2034$1,042.41$730.64$1,773.05$170,535.68
177Aug 2034$1,046.85$726.20$1,773.05$169,488.83
178Sep 2034$1,051.31$721.74$1,773.05$168,437.52
179Oct 2034$1,055.79$717.26$1,773.05$167,381.73
180Nov 2034$1,060.28$712.77$1,773.05$166,321.45
181Dec 2034$1,064.80$708.25$1,773.05$165,256.65
2034 Total$12,483.74$8,792.86$21,276.6
182Jan 2035$1,069.33$703.72$1,773.05$164,187.32
183Feb 2035$1,073.89$699.16$1,773.05$163,113.43
184Mar 2035$1,078.46$694.59$1,773.05$162,034.97
185Apr 2035$1,083.05$690.00$1,773.05$160,951.92
186May 2035$1,087.66$685.39$1,773.05$159,864.26
187Jun 2035$1,092.29$680.76$1,773.05$158,771.97
188Jul 2035$1,096.95$676.10$1,773.05$157,675.02
189Aug 2035$1,101.62$671.43$1,773.05$156,573.40
190Sep 2035$1,106.31$666.74$1,773.05$155,467.09
191Oct 2035$1,111.02$662.03$1,773.05$154,356.07
192Nov 2035$1,115.75$657.30$1,773.05$153,240.32
193Dec 2035$1,120.50$652.55$1,773.05$152,119.82
2035 Total$13,136.83$8,139.77$21,276.6
194Jan 2036$1,125.27$647.78$1,773.05$150,994.55
195Feb 2036$1,130.06$642.99$1,773.05$149,864.49
196Mar 2036$1,134.88$638.17$1,773.05$148,729.61
197Apr 2036$1,139.71$633.34$1,773.05$147,589.90
198May 2036$1,144.56$628.49$1,773.05$146,445.34
199Jun 2036$1,149.44$623.61$1,773.05$145,295.90
200Jul 2036$1,154.33$618.72$1,773.05$144,141.57
201Aug 2036$1,159.25$613.80$1,773.05$142,982.32
202Sep 2036$1,164.18$608.87$1,773.05$141,818.14
203Oct 2036$1,169.14$603.91$1,773.05$140,649.00
204Nov 2036$1,174.12$598.93$1,773.05$139,474.88
205Dec 2036$1,179.12$593.93$1,773.05$138,295.76
2036 Total$13,824.06$7,452.54$21,276.6
206Jan 2037$1,184.14$588.91$1,773.05$137,111.62
207Feb 2037$1,189.18$583.87$1,773.05$135,922.44
208Mar 2037$1,194.25$578.80$1,773.05$134,728.19
209Apr 2037$1,199.33$573.72$1,773.05$133,528.86
210May 2037$1,204.44$568.61$1,773.05$132,324.42
211Jun 2037$1,209.57$563.48$1,773.05$131,114.85
212Jul 2037$1,214.72$558.33$1,773.05$129,900.13
213Aug 2037$1,219.89$553.16$1,773.05$128,680.24
214Sep 2037$1,225.09$547.96$1,773.05$127,455.15
215Oct 2037$1,230.30$542.75$1,773.05$126,224.85
216Nov 2037$1,235.54$537.51$1,773.05$124,989.31
217Dec 2037$1,240.80$532.25$1,773.05$123,748.51
2037 Total$14,547.25$6,729.35$21,276.6
218Jan 2038$1,246.09$526.96$1,773.05$122,502.42
219Feb 2038$1,251.39$521.66$1,773.05$121,251.03
220Mar 2038$1,256.72$516.33$1,773.05$119,994.31
221Apr 2038$1,262.07$510.98$1,773.05$118,732.24
222May 2038$1,267.45$505.60$1,773.05$117,464.79
223Jun 2038$1,272.85$500.20$1,773.05$116,191.94
224Jul 2038$1,278.27$494.78$1,773.05$114,913.67
225Aug 2038$1,283.71$489.34$1,773.05$113,629.96
226Sep 2038$1,289.18$483.87$1,773.05$112,340.78
227Oct 2038$1,294.67$478.38$1,773.05$111,046.11
228Nov 2038$1,300.18$472.87$1,773.05$109,745.93
229Dec 2038$1,305.72$467.33$1,773.05$108,440.21
2038 Total$15,308.3$5,968.3$21,276.6
230Jan 2039$1,311.28$461.77$1,773.05$107,128.93
231Feb 2039$1,316.86$456.19$1,773.05$105,812.07
232Mar 2039$1,322.47$450.58$1,773.05$104,489.60
233Apr 2039$1,328.10$444.95$1,773.05$103,161.50
234May 2039$1,333.75$439.30$1,773.05$101,827.75
235Jun 2039$1,339.43$433.62$1,773.05$100,488.32
236Jul 2039$1,345.14$427.91$1,773.05$99,143.18
237Aug 2039$1,350.87$422.18$1,773.05$97,792.31
238Sep 2039$1,356.62$416.43$1,773.05$96,435.69
239Oct 2039$1,362.39$410.66$1,773.05$95,073.30
240Nov 2039$1,368.20$404.85$1,773.05$93,705.10
241Dec 2039$1,374.02$399.03$1,773.05$92,331.08
2039 Total$16,109.13$5,167.47$21,276.6
242Jan 2040$1,379.87$393.18$1,773.05$90,951.21
243Feb 2040$1,385.75$387.30$1,773.05$89,565.46
244Mar 2040$1,391.65$381.40$1,773.05$88,173.81
245Apr 2040$1,397.58$375.47$1,773.05$86,776.23
246May 2040$1,403.53$369.52$1,773.05$85,372.70
247Jun 2040$1,409.50$363.55$1,773.05$83,963.20
248Jul 2040$1,415.51$357.54$1,773.05$82,547.69
249Aug 2040$1,421.53$351.52$1,773.05$81,126.16
250Sep 2040$1,427.59$345.46$1,773.05$79,698.57
251Oct 2040$1,433.67$339.38$1,773.05$78,264.90
252Nov 2040$1,439.77$333.28$1,773.05$76,825.13
253Dec 2040$1,445.90$327.15$1,773.05$75,379.23
2040 Total$16,951.85$4,324.75$21,276.6
254Jan 2041$1,452.06$320.99$1,773.05$73,927.17
255Feb 2041$1,458.24$314.81$1,773.05$72,468.93
256Mar 2041$1,464.45$308.60$1,773.05$71,004.48
257Apr 2041$1,470.69$302.36$1,773.05$69,533.79
258May 2041$1,476.95$296.10$1,773.05$68,056.84
259Jun 2041$1,483.24$289.81$1,773.05$66,573.60
260Jul 2041$1,489.56$283.49$1,773.05$65,084.04
261Aug 2041$1,495.90$277.15$1,773.05$63,588.14
262Sep 2041$1,502.27$270.78$1,773.05$62,085.87
263Oct 2041$1,508.67$264.38$1,773.05$60,577.20
264Nov 2041$1,515.09$257.96$1,773.05$59,062.11
265Dec 2041$1,521.54$251.51$1,773.05$57,540.57
2041 Total$17,838.66$3,437.94$21,276.6
266Jan 2042$1,528.02$245.03$1,773.05$56,012.55
267Feb 2042$1,534.53$238.52$1,773.05$54,478.02
268Mar 2042$1,541.06$231.99$1,773.05$52,936.96
269Apr 2042$1,547.63$225.42$1,773.05$51,389.33
270May 2042$1,554.22$218.83$1,773.05$49,835.11
271Jun 2042$1,560.84$212.21$1,773.05$48,274.27
272Jul 2042$1,567.48$205.57$1,773.05$46,706.79
273Aug 2042$1,574.16$198.89$1,773.05$45,132.63
274Sep 2042$1,580.86$192.19$1,773.05$43,551.77
275Oct 2042$1,587.59$185.46$1,773.05$41,964.18
276Nov 2042$1,594.35$178.70$1,773.05$40,369.83
277Dec 2042$1,601.14$171.91$1,773.05$38,768.69
2042 Total$18,771.88$2,504.72$21,276.6
278Jan 2043$1,607.96$165.09$1,773.05$37,160.73
279Feb 2043$1,614.81$158.24$1,773.05$35,545.92
280Mar 2043$1,621.68$151.37$1,773.05$33,924.24
281Apr 2043$1,628.59$144.46$1,773.05$32,295.65
282May 2043$1,635.52$137.53$1,773.05$30,660.13
283Jun 2043$1,642.49$130.56$1,773.05$29,017.64
284Jul 2043$1,649.48$123.57$1,773.05$27,368.16
285Aug 2043$1,656.51$116.54$1,773.05$25,711.65
286Sep 2043$1,663.56$109.49$1,773.05$24,048.09
287Oct 2043$1,670.65$102.40$1,773.05$22,377.44
288Nov 2043$1,677.76$95.29$1,773.05$20,699.68
289Dec 2043$1,684.90$88.15$1,773.05$19,014.78
2043 Total$19,753.91$1,522.69$21,276.6
290Jan 2044$1,692.08$80.97$1,773.05$17,322.70
291Feb 2044$1,699.28$73.77$1,773.05$15,623.42
292Mar 2044$1,706.52$66.53$1,773.05$13,916.90
293Apr 2044$1,713.79$59.26$1,773.05$12,203.11
294May 2044$1,721.09$51.96$1,773.05$10,482.02
295Jun 2044$1,728.41$44.64$1,773.05$8,753.61
296Jul 2044$1,735.77$37.28$1,773.05$7,017.84
297Aug 2044$1,743.17$29.88$1,773.05$5,274.67
298Sep 2044$1,750.59$22.46$1,773.05$3,524.08
299Oct 2044$1,758.04$15.01$1,773.05$1,766.04
300Nov 2044$1,765.53$7.52$1,773.05$0.51
2044 Total$19,014.27$489.28$19,503.55
Compare your product with the big 4 banks, or add more products to compare
As seen on