Member Package Flexible Investment Loan (Principal and Interest) ($400k-$700k, LVR < 80%) from ME Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
3.53%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,507
Number of Repayments
300
Total Interest Paid
$152,100
Total repayments
$452,100
DatePrincipleInterestPaymentBalance
2019 Total$0$0$0
1Jan 2020$624.20$882.50$1,506.70$299,375.80
2Feb 2020$626.04$880.66$1,506.70$298,749.76
3Mar 2020$627.88$878.82$1,506.70$298,121.88
4Apr 2020$629.72$876.98$1,506.70$297,492.16
5May 2020$631.58$875.12$1,506.70$296,860.58
6Jun 2020$633.44$873.26$1,506.70$296,227.14
7Jul 2020$635.30$871.40$1,506.70$295,591.84
8Aug 2020$637.17$869.53$1,506.70$294,954.67
9Sep 2020$639.04$867.66$1,506.70$294,315.63
10Oct 2020$640.92$865.78$1,506.70$293,674.71
11Nov 2020$642.81$863.89$1,506.70$293,031.90
12Dec 2020$644.70$862.00$1,506.70$292,387.20
2020 Total$7,612.8$10,467.6$18,080.4
13Jan 2021$646.59$860.11$1,506.70$291,740.61
14Feb 2021$648.50$858.20$1,506.70$291,092.11
15Mar 2021$650.40$856.30$1,506.70$290,441.71
16Apr 2021$652.32$854.38$1,506.70$289,789.39
17May 2021$654.24$852.46$1,506.70$289,135.15
18Jun 2021$656.16$850.54$1,506.70$288,478.99
19Jul 2021$658.09$848.61$1,506.70$287,820.90
20Aug 2021$660.03$846.67$1,506.70$287,160.87
21Sep 2021$661.97$844.73$1,506.70$286,498.90
22Oct 2021$663.92$842.78$1,506.70$285,834.98
23Nov 2021$665.87$840.83$1,506.70$285,169.11
24Dec 2021$667.83$838.87$1,506.70$284,501.28
2021 Total$7,885.92$10,194.48$18,080.4
25Jan 2022$669.79$836.91$1,506.70$283,831.49
26Feb 2022$671.76$834.94$1,506.70$283,159.73
27Mar 2022$673.74$832.96$1,506.70$282,485.99
28Apr 2022$675.72$830.98$1,506.70$281,810.27
29May 2022$677.71$828.99$1,506.70$281,132.56
30Jun 2022$679.70$827.00$1,506.70$280,452.86
31Jul 2022$681.70$825.00$1,506.70$279,771.16
32Aug 2022$683.71$822.99$1,506.70$279,087.45
33Sep 2022$685.72$820.98$1,506.70$278,401.73
34Oct 2022$687.73$818.97$1,506.70$277,714.00
35Nov 2022$689.76$816.94$1,506.70$277,024.24
36Dec 2022$691.79$814.91$1,506.70$276,332.45
2022 Total$8,168.83$9,911.57$18,080.4
37Jan 2023$693.82$812.88$1,506.70$275,638.63
38Feb 2023$695.86$810.84$1,506.70$274,942.77
39Mar 2023$697.91$808.79$1,506.70$274,244.86
40Apr 2023$699.96$806.74$1,506.70$273,544.90
41May 2023$702.02$804.68$1,506.70$272,842.88
42Jun 2023$704.09$802.61$1,506.70$272,138.79
43Jul 2023$706.16$800.54$1,506.70$271,432.63
44Aug 2023$708.24$798.46$1,506.70$270,724.39
45Sep 2023$710.32$796.38$1,506.70$270,014.07
46Oct 2023$712.41$794.29$1,506.70$269,301.66
47Nov 2023$714.50$792.20$1,506.70$268,587.16
48Dec 2023$716.61$790.09$1,506.70$267,870.55
2023 Total$8,461.9$9,618.5$18,080.4
49Jan 2024$718.71$787.99$1,506.70$267,151.84
50Feb 2024$720.83$785.87$1,506.70$266,431.01
51Mar 2024$722.95$783.75$1,506.70$265,708.06
52Apr 2024$725.08$781.62$1,506.70$264,982.98
53May 2024$727.21$779.49$1,506.70$264,255.77
54Jun 2024$729.35$777.35$1,506.70$263,526.42
55Jul 2024$731.49$775.21$1,506.70$262,794.93
56Aug 2024$733.64$773.06$1,506.70$262,061.29
57Sep 2024$735.80$770.90$1,506.70$261,325.49
58Oct 2024$737.97$768.73$1,506.70$260,587.52
59Nov 2024$740.14$766.56$1,506.70$259,847.38
60Dec 2024$742.32$764.38$1,506.70$259,105.06
2024 Total$8,765.49$9,314.91$18,080.4
61Jan 2025$744.50$762.20$1,506.70$258,360.56
62Feb 2025$746.69$760.01$1,506.70$257,613.87
63Mar 2025$748.89$757.81$1,506.70$256,864.98
64Apr 2025$751.09$755.61$1,506.70$256,113.89
65May 2025$753.30$753.40$1,506.70$255,360.59
66Jun 2025$755.51$751.19$1,506.70$254,605.08
67Jul 2025$757.74$748.96$1,506.70$253,847.34
68Aug 2025$759.97$746.73$1,506.70$253,087.37
69Sep 2025$762.20$744.50$1,506.70$252,325.17
70Oct 2025$764.44$742.26$1,506.70$251,560.73
71Nov 2025$766.69$740.01$1,506.70$250,794.04
72Dec 2025$768.95$737.75$1,506.70$250,025.09
2025 Total$9,079.97$9,000.43$18,080.4
73Jan 2026$771.21$735.49$1,506.70$249,253.88
74Feb 2026$773.48$733.22$1,506.70$248,480.40
75Mar 2026$775.75$730.95$1,506.70$247,704.65
76Apr 2026$778.04$728.66$1,506.70$246,926.61
77May 2026$780.32$726.38$1,506.70$246,146.29
78Jun 2026$782.62$724.08$1,506.70$245,363.67
79Jul 2026$784.92$721.78$1,506.70$244,578.75
80Aug 2026$787.23$719.47$1,506.70$243,791.52
81Sep 2026$789.55$717.15$1,506.70$243,001.97
82Oct 2026$791.87$714.83$1,506.70$242,210.10
83Nov 2026$794.20$712.50$1,506.70$241,415.90
84Dec 2026$796.53$710.17$1,506.70$240,619.37
2026 Total$9,405.72$8,674.68$18,080.4
85Jan 2027$798.88$707.82$1,506.70$239,820.49
86Feb 2027$801.23$705.47$1,506.70$239,019.26
87Mar 2027$803.59$703.11$1,506.70$238,215.67
88Apr 2027$805.95$700.75$1,506.70$237,409.72
89May 2027$808.32$698.38$1,506.70$236,601.40
90Jun 2027$810.70$696.00$1,506.70$235,790.70
91Jul 2027$813.08$693.62$1,506.70$234,977.62
92Aug 2027$815.47$691.23$1,506.70$234,162.15
93Sep 2027$817.87$688.83$1,506.70$233,344.28
94Oct 2027$820.28$686.42$1,506.70$232,524.00
95Nov 2027$822.69$684.01$1,506.70$231,701.31
96Dec 2027$825.11$681.59$1,506.70$230,876.20
2027 Total$9,743.17$8,337.23$18,080.4
97Jan 2028$827.54$679.16$1,506.70$230,048.66
98Feb 2028$829.97$676.73$1,506.70$229,218.69
99Mar 2028$832.42$674.28$1,506.70$228,386.27
100Apr 2028$834.86$671.84$1,506.70$227,551.41
101May 2028$837.32$669.38$1,506.70$226,714.09
102Jun 2028$839.78$666.92$1,506.70$225,874.31
103Jul 2028$842.25$664.45$1,506.70$225,032.06
104Aug 2028$844.73$661.97$1,506.70$224,187.33
105Sep 2028$847.22$659.48$1,506.70$223,340.11
106Oct 2028$849.71$656.99$1,506.70$222,490.40
107Nov 2028$852.21$654.49$1,506.70$221,638.19
108Dec 2028$854.71$651.99$1,506.70$220,783.48
2028 Total$10,092.72$7,987.68$18,080.4
109Jan 2029$857.23$649.47$1,506.70$219,926.25
110Feb 2029$859.75$646.95$1,506.70$219,066.50
111Mar 2029$862.28$644.42$1,506.70$218,204.22
112Apr 2029$864.82$641.88$1,506.70$217,339.40
113May 2029$867.36$639.34$1,506.70$216,472.04
114Jun 2029$869.91$636.79$1,506.70$215,602.13
115Jul 2029$872.47$634.23$1,506.70$214,729.66
116Aug 2029$875.04$631.66$1,506.70$213,854.62
117Sep 2029$877.61$629.09$1,506.70$212,977.01
118Oct 2029$880.19$626.51$1,506.70$212,096.82
119Nov 2029$882.78$623.92$1,506.70$211,214.04
120Dec 2029$885.38$621.32$1,506.70$210,328.66
2029 Total$10,454.82$7,625.58$18,080.4
121Jan 2030$887.98$618.72$1,506.70$209,440.68
122Feb 2030$890.60$616.10$1,506.70$208,550.08
123Mar 2030$893.22$613.48$1,506.70$207,656.86
124Apr 2030$895.84$610.86$1,506.70$206,761.02
125May 2030$898.48$608.22$1,506.70$205,862.54
126Jun 2030$901.12$605.58$1,506.70$204,961.42
127Jul 2030$903.77$602.93$1,506.70$204,057.65
128Aug 2030$906.43$600.27$1,506.70$203,151.22
129Sep 2030$909.10$597.60$1,506.70$202,242.12
130Oct 2030$911.77$594.93$1,506.70$201,330.35
131Nov 2030$914.45$592.25$1,506.70$200,415.90
132Dec 2030$917.14$589.56$1,506.70$199,498.76
2030 Total$10,829.9$7,250.5$18,080.4
133Jan 2031$919.84$586.86$1,506.70$198,578.92
134Feb 2031$922.55$584.15$1,506.70$197,656.37
135Mar 2031$925.26$581.44$1,506.70$196,731.11
136Apr 2031$927.98$578.72$1,506.70$195,803.13
137May 2031$930.71$575.99$1,506.70$194,872.42
138Jun 2031$933.45$573.25$1,506.70$193,938.97
139Jul 2031$936.20$570.50$1,506.70$193,002.77
140Aug 2031$938.95$567.75$1,506.70$192,063.82
141Sep 2031$941.71$564.99$1,506.70$191,122.11
142Oct 2031$944.48$562.22$1,506.70$190,177.63
143Nov 2031$947.26$559.44$1,506.70$189,230.37
144Dec 2031$950.05$556.65$1,506.70$188,280.32
2031 Total$11,218.44$6,861.96$18,080.4
145Jan 2032$952.84$553.86$1,506.70$187,327.48
146Feb 2032$955.64$551.06$1,506.70$186,371.84
147Mar 2032$958.46$548.24$1,506.70$185,413.38
148Apr 2032$961.28$545.42$1,506.70$184,452.10
149May 2032$964.10$542.60$1,506.70$183,488.00
150Jun 2032$966.94$539.76$1,506.70$182,521.06
151Jul 2032$969.78$536.92$1,506.70$181,551.28
152Aug 2032$972.64$534.06$1,506.70$180,578.64
153Sep 2032$975.50$531.20$1,506.70$179,603.14
154Oct 2032$978.37$528.33$1,506.70$178,624.77
155Nov 2032$981.25$525.45$1,506.70$177,643.52
156Dec 2032$984.13$522.57$1,506.70$176,659.39
2032 Total$11,620.93$6,459.47$18,080.4
157Jan 2033$987.03$519.67$1,506.70$175,672.36
158Feb 2033$989.93$516.77$1,506.70$174,682.43
159Mar 2033$992.84$513.86$1,506.70$173,689.59
160Apr 2033$995.76$510.94$1,506.70$172,693.83
161May 2033$998.69$508.01$1,506.70$171,695.14
162Jun 2033$1,001.63$505.07$1,506.70$170,693.51
163Jul 2033$1,004.58$502.12$1,506.70$169,688.93
164Aug 2033$1,007.53$499.17$1,506.70$168,681.40
165Sep 2033$1,010.50$496.20$1,506.70$167,670.90
166Oct 2033$1,013.47$493.23$1,506.70$166,657.43
167Nov 2033$1,016.45$490.25$1,506.70$165,640.98
168Dec 2033$1,019.44$487.26$1,506.70$164,621.54
2033 Total$12,037.85$6,042.55$18,080.4
169Jan 2034$1,022.44$484.26$1,506.70$163,599.10
170Feb 2034$1,025.45$481.25$1,506.70$162,573.65
171Mar 2034$1,028.46$478.24$1,506.70$161,545.19
172Apr 2034$1,031.49$475.21$1,506.70$160,513.70
173May 2034$1,034.52$472.18$1,506.70$159,479.18
174Jun 2034$1,037.57$469.13$1,506.70$158,441.61
175Jul 2034$1,040.62$466.08$1,506.70$157,400.99
176Aug 2034$1,043.68$463.02$1,506.70$156,357.31
177Sep 2034$1,046.75$459.95$1,506.70$155,310.56
178Oct 2034$1,049.83$456.87$1,506.70$154,260.73
179Nov 2034$1,052.92$453.78$1,506.70$153,207.81
180Dec 2034$1,056.01$450.69$1,506.70$152,151.80
2034 Total$12,469.74$5,610.66$18,080.4
181Jan 2035$1,059.12$447.58$1,506.70$151,092.68
182Feb 2035$1,062.24$444.46$1,506.70$150,030.44
183Mar 2035$1,065.36$441.34$1,506.70$148,965.08
184Apr 2035$1,068.49$438.21$1,506.70$147,896.59
185May 2035$1,071.64$435.06$1,506.70$146,824.95
186Jun 2035$1,074.79$431.91$1,506.70$145,750.16
187Jul 2035$1,077.95$428.75$1,506.70$144,672.21
188Aug 2035$1,081.12$425.58$1,506.70$143,591.09
189Sep 2035$1,084.30$422.40$1,506.70$142,506.79
190Oct 2035$1,087.49$419.21$1,506.70$141,419.30
191Nov 2035$1,090.69$416.01$1,506.70$140,328.61
192Dec 2035$1,093.90$412.80$1,506.70$139,234.71
2035 Total$12,917.09$5,163.31$18,080.4
193Jan 2036$1,097.12$409.58$1,506.70$138,137.59
194Feb 2036$1,100.35$406.35$1,506.70$137,037.24
195Mar 2036$1,103.58$403.12$1,506.70$135,933.66
196Apr 2036$1,106.83$399.87$1,506.70$134,826.83
197May 2036$1,110.08$396.62$1,506.70$133,716.75
198Jun 2036$1,113.35$393.35$1,506.70$132,603.40
199Jul 2036$1,116.62$390.08$1,506.70$131,486.78
200Aug 2036$1,119.91$386.79$1,506.70$130,366.87
201Sep 2036$1,123.20$383.50$1,506.70$129,243.67
202Oct 2036$1,126.51$380.19$1,506.70$128,117.16
203Nov 2036$1,129.82$376.88$1,506.70$126,987.34
204Dec 2036$1,133.15$373.55$1,506.70$125,854.19
2036 Total$13,380.52$4,699.88$18,080.4
205Jan 2037$1,136.48$370.22$1,506.70$124,717.71
206Feb 2037$1,139.82$366.88$1,506.70$123,577.89
207Mar 2037$1,143.18$363.52$1,506.70$122,434.71
208Apr 2037$1,146.54$360.16$1,506.70$121,288.17
209May 2037$1,149.91$356.79$1,506.70$120,138.26
210Jun 2037$1,153.29$353.41$1,506.70$118,984.97
211Jul 2037$1,156.69$350.01$1,506.70$117,828.28
212Aug 2037$1,160.09$346.61$1,506.70$116,668.19
213Sep 2037$1,163.50$343.20$1,506.70$115,504.69
214Oct 2037$1,166.92$339.78$1,506.70$114,337.77
215Nov 2037$1,170.36$336.34$1,506.70$113,167.41
216Dec 2037$1,173.80$332.90$1,506.70$111,993.61
2037 Total$13,860.58$4,219.82$18,080.4
217Jan 2038$1,177.25$329.45$1,506.70$110,816.36
218Feb 2038$1,180.72$325.98$1,506.70$109,635.64
219Mar 2038$1,184.19$322.51$1,506.70$108,451.45
220Apr 2038$1,187.67$319.03$1,506.70$107,263.78
221May 2038$1,191.17$315.53$1,506.70$106,072.61
222Jun 2038$1,194.67$312.03$1,506.70$104,877.94
223Jul 2038$1,198.18$308.52$1,506.70$103,679.76
224Aug 2038$1,201.71$304.99$1,506.70$102,478.05
225Sep 2038$1,205.24$301.46$1,506.70$101,272.81
226Oct 2038$1,208.79$297.91$1,506.70$100,064.02
227Nov 2038$1,212.35$294.35$1,506.70$98,851.67
228Dec 2038$1,215.91$290.79$1,506.70$97,635.76
2038 Total$14,357.85$3,722.55$18,080.4
229Jan 2039$1,219.49$287.21$1,506.70$96,416.27
230Feb 2039$1,223.08$283.62$1,506.70$95,193.19
231Mar 2039$1,226.67$280.03$1,506.70$93,966.52
232Apr 2039$1,230.28$276.42$1,506.70$92,736.24
233May 2039$1,233.90$272.80$1,506.70$91,502.34
234Jun 2039$1,237.53$269.17$1,506.70$90,264.81
235Jul 2039$1,241.17$265.53$1,506.70$89,023.64
236Aug 2039$1,244.82$261.88$1,506.70$87,778.82
237Sep 2039$1,248.48$258.22$1,506.70$86,530.34
238Oct 2039$1,252.16$254.54$1,506.70$85,278.18
239Nov 2039$1,255.84$250.86$1,506.70$84,022.34
240Dec 2039$1,259.53$247.17$1,506.70$82,762.81
2039 Total$14,872.95$3,207.45$18,080.4
241Jan 2040$1,263.24$243.46$1,506.70$81,499.57
242Feb 2040$1,266.96$239.74$1,506.70$80,232.61
243Mar 2040$1,270.68$236.02$1,506.70$78,961.93
244Apr 2040$1,274.42$232.28$1,506.70$77,687.51
245May 2040$1,278.17$228.53$1,506.70$76,409.34
246Jun 2040$1,281.93$224.77$1,506.70$75,127.41
247Jul 2040$1,285.70$221.00$1,506.70$73,841.71
248Aug 2040$1,289.48$217.22$1,506.70$72,552.23
249Sep 2040$1,293.28$213.42$1,506.70$71,258.95
250Oct 2040$1,297.08$209.62$1,506.70$69,961.87
251Nov 2040$1,300.90$205.80$1,506.70$68,660.97
252Dec 2040$1,304.72$201.98$1,506.70$67,356.25
2040 Total$15,406.56$2,673.84$18,080.4
253Jan 2041$1,308.56$198.14$1,506.70$66,047.69
254Feb 2041$1,312.41$194.29$1,506.70$64,735.28
255Mar 2041$1,316.27$190.43$1,506.70$63,419.01
256Apr 2041$1,320.14$186.56$1,506.70$62,098.87
257May 2041$1,324.03$182.67$1,506.70$60,774.84
258Jun 2041$1,327.92$178.78$1,506.70$59,446.92
259Jul 2041$1,331.83$174.87$1,506.70$58,115.09
260Aug 2041$1,335.74$170.96$1,506.70$56,779.35
261Sep 2041$1,339.67$167.03$1,506.70$55,439.68
262Oct 2041$1,343.61$163.09$1,506.70$54,096.07
263Nov 2041$1,347.57$159.13$1,506.70$52,748.50
264Dec 2041$1,351.53$155.17$1,506.70$51,396.97
2041 Total$15,959.28$2,121.12$18,080.4
265Jan 2042$1,355.51$151.19$1,506.70$50,041.46
266Feb 2042$1,359.49$147.21$1,506.70$48,681.97
267Mar 2042$1,363.49$143.21$1,506.70$47,318.48
268Apr 2042$1,367.50$139.20$1,506.70$45,950.98
269May 2042$1,371.53$135.17$1,506.70$44,579.45
270Jun 2042$1,375.56$131.14$1,506.70$43,203.89
271Jul 2042$1,379.61$127.09$1,506.70$41,824.28
272Aug 2042$1,383.67$123.03$1,506.70$40,440.61
273Sep 2042$1,387.74$118.96$1,506.70$39,052.87
274Oct 2042$1,391.82$114.88$1,506.70$37,661.05
275Nov 2042$1,395.91$110.79$1,506.70$36,265.14
276Dec 2042$1,400.02$106.68$1,506.70$34,865.12
2042 Total$16,531.85$1,548.55$18,080.4
277Jan 2043$1,404.14$102.56$1,506.70$33,460.98
278Feb 2043$1,408.27$98.43$1,506.70$32,052.71
279Mar 2043$1,412.41$94.29$1,506.70$30,640.30
280Apr 2043$1,416.57$90.13$1,506.70$29,223.73
281May 2043$1,420.73$85.97$1,506.70$27,803.00
282Jun 2043$1,424.91$81.79$1,506.70$26,378.09
283Jul 2043$1,429.10$77.60$1,506.70$24,948.99
284Aug 2043$1,433.31$73.39$1,506.70$23,515.68
285Sep 2043$1,437.52$69.18$1,506.70$22,078.16
286Oct 2043$1,441.75$64.95$1,506.70$20,636.41
287Nov 2043$1,445.99$60.71$1,506.70$19,190.42
288Dec 2043$1,450.25$56.45$1,506.70$17,740.17
2043 Total$17,124.95$955.45$18,080.4
289Jan 2044$1,454.51$52.19$1,506.70$16,285.66
290Feb 2044$1,458.79$47.91$1,506.70$14,826.87
291Mar 2044$1,463.08$43.62$1,506.70$13,363.79
292Apr 2044$1,467.39$39.31$1,506.70$11,896.40
293May 2044$1,471.70$35.00$1,506.70$10,424.70
294Jun 2044$1,476.03$30.67$1,506.70$8,948.67
295Jul 2044$1,480.38$26.32$1,506.70$7,468.29
296Aug 2044$1,484.73$21.97$1,506.70$5,983.56
297Sep 2044$1,489.10$17.60$1,506.70$4,494.46
298Oct 2044$1,493.48$13.22$1,506.70$3,000.98
299Nov 2044$1,497.87$8.83$1,506.70$1,503.11
300Dec 2044$1,502.28$4.42$1,506.70$0.83
2044 Total$17,739.34$341.06$18,080.4
Compare your product with the big 4 banks, or add more products to compare
As seen on