Member Package Flexible Investment Loan (Principal and Interest) (Amounts < $150k, LVR < 80%) from ME Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
4.61%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,686
Number of Repayments
300
Total Interest Paid
$205,800
Total repayments
$505,800
DatePrincipleInterestPaymentBalance
2019 Total$0$0$0
1Jan 2020$533.78$1,152.50$1,686.28$299,466.22
2Feb 2020$535.83$1,150.45$1,686.28$298,930.39
3Mar 2020$537.89$1,148.39$1,686.28$298,392.50
4Apr 2020$539.96$1,146.32$1,686.28$297,852.54
5May 2020$542.03$1,144.25$1,686.28$297,310.51
6Jun 2020$544.11$1,142.17$1,686.28$296,766.40
7Jul 2020$546.20$1,140.08$1,686.28$296,220.20
8Aug 2020$548.30$1,137.98$1,686.28$295,671.90
9Sep 2020$550.41$1,135.87$1,686.28$295,121.49
10Oct 2020$552.52$1,133.76$1,686.28$294,568.97
11Nov 2020$554.64$1,131.64$1,686.28$294,014.33
12Dec 2020$556.77$1,129.51$1,686.28$293,457.56
2020 Total$6,542.44$13,692.92$20,235.36
13Jan 2021$558.91$1,127.37$1,686.28$292,898.65
14Feb 2021$561.06$1,125.22$1,686.28$292,337.59
15Mar 2021$563.22$1,123.06$1,686.28$291,774.37
16Apr 2021$565.38$1,120.90$1,686.28$291,208.99
17May 2021$567.55$1,118.73$1,686.28$290,641.44
18Jun 2021$569.73$1,116.55$1,686.28$290,071.71
19Jul 2021$571.92$1,114.36$1,686.28$289,499.79
20Aug 2021$574.12$1,112.16$1,686.28$288,925.67
21Sep 2021$576.32$1,109.96$1,686.28$288,349.35
22Oct 2021$578.54$1,107.74$1,686.28$287,770.81
23Nov 2021$580.76$1,105.52$1,686.28$287,190.05
24Dec 2021$582.99$1,103.29$1,686.28$286,607.06
2021 Total$6,850.5$13,384.86$20,235.36
25Jan 2022$585.23$1,101.05$1,686.28$286,021.83
26Feb 2022$587.48$1,098.80$1,686.28$285,434.35
27Mar 2022$589.74$1,096.54$1,686.28$284,844.61
28Apr 2022$592.00$1,094.28$1,686.28$284,252.61
29May 2022$594.28$1,092.00$1,686.28$283,658.33
30Jun 2022$596.56$1,089.72$1,686.28$283,061.77
31Jul 2022$598.85$1,087.43$1,686.28$282,462.92
32Aug 2022$601.15$1,085.13$1,686.28$281,861.77
33Sep 2022$603.46$1,082.82$1,686.28$281,258.31
34Oct 2022$605.78$1,080.50$1,686.28$280,652.53
35Nov 2022$608.11$1,078.17$1,686.28$280,044.42
36Dec 2022$610.44$1,075.84$1,686.28$279,433.98
2022 Total$7,173.08$13,062.28$20,235.36
37Jan 2023$612.79$1,073.49$1,686.28$278,821.19
38Feb 2023$615.14$1,071.14$1,686.28$278,206.05
39Mar 2023$617.51$1,068.77$1,686.28$277,588.54
40Apr 2023$619.88$1,066.40$1,686.28$276,968.66
41May 2023$622.26$1,064.02$1,686.28$276,346.40
42Jun 2023$624.65$1,061.63$1,686.28$275,721.75
43Jul 2023$627.05$1,059.23$1,686.28$275,094.70
44Aug 2023$629.46$1,056.82$1,686.28$274,465.24
45Sep 2023$631.88$1,054.40$1,686.28$273,833.36
46Oct 2023$634.30$1,051.98$1,686.28$273,199.06
47Nov 2023$636.74$1,049.54$1,686.28$272,562.32
48Dec 2023$639.19$1,047.09$1,686.28$271,923.13
2023 Total$7,510.85$12,724.51$20,235.36
49Jan 2024$641.64$1,044.64$1,686.28$271,281.49
50Feb 2024$644.11$1,042.17$1,686.28$270,637.38
51Mar 2024$646.58$1,039.70$1,686.28$269,990.80
52Apr 2024$649.07$1,037.21$1,686.28$269,341.73
53May 2024$651.56$1,034.72$1,686.28$268,690.17
54Jun 2024$654.06$1,032.22$1,686.28$268,036.11
55Jul 2024$656.57$1,029.71$1,686.28$267,379.54
56Aug 2024$659.10$1,027.18$1,686.28$266,720.44
57Sep 2024$661.63$1,024.65$1,686.28$266,058.81
58Oct 2024$664.17$1,022.11$1,686.28$265,394.64
59Nov 2024$666.72$1,019.56$1,686.28$264,727.92
60Dec 2024$669.28$1,017.00$1,686.28$264,058.64
2024 Total$7,864.49$12,370.87$20,235.36
61Jan 2025$671.85$1,014.43$1,686.28$263,386.79
62Feb 2025$674.44$1,011.84$1,686.28$262,712.35
63Mar 2025$677.03$1,009.25$1,686.28$262,035.32
64Apr 2025$679.63$1,006.65$1,686.28$261,355.69
65May 2025$682.24$1,004.04$1,686.28$260,673.45
66Jun 2025$684.86$1,001.42$1,686.28$259,988.59
67Jul 2025$687.49$998.79$1,686.28$259,301.10
68Aug 2025$690.13$996.15$1,686.28$258,610.97
69Sep 2025$692.78$993.50$1,686.28$257,918.19
70Oct 2025$695.44$990.84$1,686.28$257,222.75
71Nov 2025$698.12$988.16$1,686.28$256,524.63
72Dec 2025$700.80$985.48$1,686.28$255,823.83
2025 Total$8,234.81$12,000.55$20,235.36
73Jan 2026$703.49$982.79$1,686.28$255,120.34
74Feb 2026$706.19$980.09$1,686.28$254,414.15
75Mar 2026$708.91$977.37$1,686.28$253,705.24
76Apr 2026$711.63$974.65$1,686.28$252,993.61
77May 2026$714.36$971.92$1,686.28$252,279.25
78Jun 2026$717.11$969.17$1,686.28$251,562.14
79Jul 2026$719.86$966.42$1,686.28$250,842.28
80Aug 2026$722.63$963.65$1,686.28$250,119.65
81Sep 2026$725.40$960.88$1,686.28$249,394.25
82Oct 2026$728.19$958.09$1,686.28$248,666.06
83Nov 2026$730.99$955.29$1,686.28$247,935.07
84Dec 2026$733.80$952.48$1,686.28$247,201.27
2026 Total$8,622.56$11,612.8$20,235.36
85Jan 2027$736.62$949.66$1,686.28$246,464.65
86Feb 2027$739.44$946.84$1,686.28$245,725.21
87Mar 2027$742.29$943.99$1,686.28$244,982.92
88Apr 2027$745.14$941.14$1,686.28$244,237.78
89May 2027$748.00$938.28$1,686.28$243,489.78
90Jun 2027$750.87$935.41$1,686.28$242,738.91
91Jul 2027$753.76$932.52$1,686.28$241,985.15
92Aug 2027$756.65$929.63$1,686.28$241,228.50
93Sep 2027$759.56$926.72$1,686.28$240,468.94
94Oct 2027$762.48$923.80$1,686.28$239,706.46
95Nov 2027$765.41$920.87$1,686.28$238,941.05
96Dec 2027$768.35$917.93$1,686.28$238,172.70
2027 Total$9,028.57$11,206.79$20,235.36
97Jan 2028$771.30$914.98$1,686.28$237,401.40
98Feb 2028$774.26$912.02$1,686.28$236,627.14
99Mar 2028$777.24$909.04$1,686.28$235,849.90
100Apr 2028$780.22$906.06$1,686.28$235,069.68
101May 2028$783.22$903.06$1,686.28$234,286.46
102Jun 2028$786.23$900.05$1,686.28$233,500.23
103Jul 2028$789.25$897.03$1,686.28$232,710.98
104Aug 2028$792.28$894.00$1,686.28$231,918.70
105Sep 2028$795.33$890.95$1,686.28$231,123.37
106Oct 2028$798.38$887.90$1,686.28$230,324.99
107Nov 2028$801.45$884.83$1,686.28$229,523.54
108Dec 2028$804.53$881.75$1,686.28$228,719.01
2028 Total$9,453.69$10,781.67$20,235.36
109Jan 2029$807.62$878.66$1,686.28$227,911.39
110Feb 2029$810.72$875.56$1,686.28$227,100.67
111Mar 2029$813.83$872.45$1,686.28$226,286.84
112Apr 2029$816.96$869.32$1,686.28$225,469.88
113May 2029$820.10$866.18$1,686.28$224,649.78
114Jun 2029$823.25$863.03$1,686.28$223,826.53
115Jul 2029$826.41$859.87$1,686.28$223,000.12
116Aug 2029$829.59$856.69$1,686.28$222,170.53
117Sep 2029$832.77$853.51$1,686.28$221,337.76
118Oct 2029$835.97$850.31$1,686.28$220,501.79
119Nov 2029$839.19$847.09$1,686.28$219,662.60
120Dec 2029$842.41$843.87$1,686.28$218,820.19
2029 Total$9,898.82$10,336.54$20,235.36
121Jan 2030$845.65$840.63$1,686.28$217,974.54
122Feb 2030$848.89$837.39$1,686.28$217,125.65
123Mar 2030$852.16$834.12$1,686.28$216,273.49
124Apr 2030$855.43$830.85$1,686.28$215,418.06
125May 2030$858.72$827.56$1,686.28$214,559.34
126Jun 2030$862.01$824.27$1,686.28$213,697.33
127Jul 2030$865.33$820.95$1,686.28$212,832.00
128Aug 2030$868.65$817.63$1,686.28$211,963.35
129Sep 2030$871.99$814.29$1,686.28$211,091.36
130Oct 2030$875.34$810.94$1,686.28$210,216.02
131Nov 2030$878.70$807.58$1,686.28$209,337.32
132Dec 2030$882.08$804.20$1,686.28$208,455.24
2030 Total$10,364.95$9,870.41$20,235.36
133Jan 2031$885.46$800.82$1,686.28$207,569.78
134Feb 2031$888.87$797.41$1,686.28$206,680.91
135Mar 2031$892.28$794.00$1,686.28$205,788.63
136Apr 2031$895.71$790.57$1,686.28$204,892.92
137May 2031$899.15$787.13$1,686.28$203,993.77
138Jun 2031$902.60$783.68$1,686.28$203,091.17
139Jul 2031$906.07$780.21$1,686.28$202,185.10
140Aug 2031$909.55$776.73$1,686.28$201,275.55
141Sep 2031$913.05$773.23$1,686.28$200,362.50
142Oct 2031$916.55$769.73$1,686.28$199,445.95
143Nov 2031$920.08$766.20$1,686.28$198,525.87
144Dec 2031$923.61$762.67$1,686.28$197,602.26
2031 Total$10,852.98$9,382.38$20,235.36
145Jan 2032$927.16$759.12$1,686.28$196,675.10
146Feb 2032$930.72$755.56$1,686.28$195,744.38
147Mar 2032$934.30$751.98$1,686.28$194,810.08
148Apr 2032$937.88$748.40$1,686.28$193,872.20
149May 2032$941.49$744.79$1,686.28$192,930.71
150Jun 2032$945.10$741.18$1,686.28$191,985.61
151Jul 2032$948.74$737.54$1,686.28$191,036.87
152Aug 2032$952.38$733.90$1,686.28$190,084.49
153Sep 2032$956.04$730.24$1,686.28$189,128.45
154Oct 2032$959.71$726.57$1,686.28$188,168.74
155Nov 2032$963.40$722.88$1,686.28$187,205.34
156Dec 2032$967.10$719.18$1,686.28$186,238.24
2032 Total$11,364.02$8,871.34$20,235.36
157Jan 2033$970.81$715.47$1,686.28$185,267.43
158Feb 2033$974.54$711.74$1,686.28$184,292.89
159Mar 2033$978.29$707.99$1,686.28$183,314.60
160Apr 2033$982.05$704.23$1,686.28$182,332.55
161May 2033$985.82$700.46$1,686.28$181,346.73
162Jun 2033$989.61$696.67$1,686.28$180,357.12
163Jul 2033$993.41$692.87$1,686.28$179,363.71
164Aug 2033$997.22$689.06$1,686.28$178,366.49
165Sep 2033$1,001.06$685.22$1,686.28$177,365.43
166Oct 2033$1,004.90$681.38$1,686.28$176,360.53
167Nov 2033$1,008.76$677.52$1,686.28$175,351.77
168Dec 2033$1,012.64$673.64$1,686.28$174,339.13
2033 Total$11,899.11$8,336.25$20,235.36
169Jan 2034$1,016.53$669.75$1,686.28$173,322.60
170Feb 2034$1,020.43$665.85$1,686.28$172,302.17
171Mar 2034$1,024.35$661.93$1,686.28$171,277.82
172Apr 2034$1,028.29$657.99$1,686.28$170,249.53
173May 2034$1,032.24$654.04$1,686.28$169,217.29
174Jun 2034$1,036.20$650.08$1,686.28$168,181.09
175Jul 2034$1,040.18$646.10$1,686.28$167,140.91
176Aug 2034$1,044.18$642.10$1,686.28$166,096.73
177Sep 2034$1,048.19$638.09$1,686.28$165,048.54
178Oct 2034$1,052.22$634.06$1,686.28$163,996.32
179Nov 2034$1,056.26$630.02$1,686.28$162,940.06
180Dec 2034$1,060.32$625.96$1,686.28$161,879.74
2034 Total$12,459.39$7,775.97$20,235.36
181Jan 2035$1,064.39$621.89$1,686.28$160,815.35
182Feb 2035$1,068.48$617.80$1,686.28$159,746.87
183Mar 2035$1,072.59$613.69$1,686.28$158,674.28
184Apr 2035$1,076.71$609.57$1,686.28$157,597.57
185May 2035$1,080.84$605.44$1,686.28$156,516.73
186Jun 2035$1,084.99$601.29$1,686.28$155,431.74
187Jul 2035$1,089.16$597.12$1,686.28$154,342.58
188Aug 2035$1,093.35$592.93$1,686.28$153,249.23
189Sep 2035$1,097.55$588.73$1,686.28$152,151.68
190Oct 2035$1,101.76$584.52$1,686.28$151,049.92
191Nov 2035$1,106.00$580.28$1,686.28$149,943.92
192Dec 2035$1,110.25$576.03$1,686.28$148,833.67
2035 Total$13,046.07$7,189.29$20,235.36
193Jan 2036$1,114.51$571.77$1,686.28$147,719.16
194Feb 2036$1,118.79$567.49$1,686.28$146,600.37
195Mar 2036$1,123.09$563.19$1,686.28$145,477.28
196Apr 2036$1,127.40$558.88$1,686.28$144,349.88
197May 2036$1,131.74$554.54$1,686.28$143,218.14
198Jun 2036$1,136.08$550.20$1,686.28$142,082.06
199Jul 2036$1,140.45$545.83$1,686.28$140,941.61
200Aug 2036$1,144.83$541.45$1,686.28$139,796.78
201Sep 2036$1,149.23$537.05$1,686.28$138,647.55
202Oct 2036$1,153.64$532.64$1,686.28$137,493.91
203Nov 2036$1,158.07$528.21$1,686.28$136,335.84
204Dec 2036$1,162.52$523.76$1,686.28$135,173.32
2036 Total$13,660.35$6,575.01$20,235.36
205Jan 2037$1,166.99$519.29$1,686.28$134,006.33
206Feb 2037$1,171.47$514.81$1,686.28$132,834.86
207Mar 2037$1,175.97$510.31$1,686.28$131,658.89
208Apr 2037$1,180.49$505.79$1,686.28$130,478.40
209May 2037$1,185.03$501.25$1,686.28$129,293.37
210Jun 2037$1,189.58$496.70$1,686.28$128,103.79
211Jul 2037$1,194.15$492.13$1,686.28$126,909.64
212Aug 2037$1,198.74$487.54$1,686.28$125,710.90
213Sep 2037$1,203.34$482.94$1,686.28$124,507.56
214Oct 2037$1,207.96$478.32$1,686.28$123,299.60
215Nov 2037$1,212.60$473.68$1,686.28$122,087.00
216Dec 2037$1,217.26$469.02$1,686.28$120,869.74
2037 Total$14,303.58$5,931.78$20,235.36
217Jan 2038$1,221.94$464.34$1,686.28$119,647.80
218Feb 2038$1,226.63$459.65$1,686.28$118,421.17
219Mar 2038$1,231.35$454.93$1,686.28$117,189.82
220Apr 2038$1,236.08$450.20$1,686.28$115,953.74
221May 2038$1,240.82$445.46$1,686.28$114,712.92
222Jun 2038$1,245.59$440.69$1,686.28$113,467.33
223Jul 2038$1,250.38$435.90$1,686.28$112,216.95
224Aug 2038$1,255.18$431.10$1,686.28$110,961.77
225Sep 2038$1,260.00$426.28$1,686.28$109,701.77
226Oct 2038$1,264.84$421.44$1,686.28$108,436.93
227Nov 2038$1,269.70$416.58$1,686.28$107,167.23
228Dec 2038$1,274.58$411.70$1,686.28$105,892.65
2038 Total$14,977.09$5,258.27$20,235.36
229Jan 2039$1,279.48$406.80$1,686.28$104,613.17
230Feb 2039$1,284.39$401.89$1,686.28$103,328.78
231Mar 2039$1,289.33$396.95$1,686.28$102,039.45
232Apr 2039$1,294.28$392.00$1,686.28$100,745.17
233May 2039$1,299.25$387.03$1,686.28$99,445.92
234Jun 2039$1,304.24$382.04$1,686.28$98,141.68
235Jul 2039$1,309.25$377.03$1,686.28$96,832.43
236Aug 2039$1,314.28$372.00$1,686.28$95,518.15
237Sep 2039$1,319.33$366.95$1,686.28$94,198.82
238Oct 2039$1,324.40$361.88$1,686.28$92,874.42
239Nov 2039$1,329.49$356.79$1,686.28$91,544.93
240Dec 2039$1,334.59$351.69$1,686.28$90,210.34
2039 Total$15,682.31$4,553.05$20,235.36
241Jan 2040$1,339.72$346.56$1,686.28$88,870.62
242Feb 2040$1,344.87$341.41$1,686.28$87,525.75
243Mar 2040$1,350.04$336.24$1,686.28$86,175.71
244Apr 2040$1,355.22$331.06$1,686.28$84,820.49
245May 2040$1,360.43$325.85$1,686.28$83,460.06
246Jun 2040$1,365.65$320.63$1,686.28$82,094.41
247Jul 2040$1,370.90$315.38$1,686.28$80,723.51
248Aug 2040$1,376.17$310.11$1,686.28$79,347.34
249Sep 2040$1,381.45$304.83$1,686.28$77,965.89
250Oct 2040$1,386.76$299.52$1,686.28$76,579.13
251Nov 2040$1,392.09$294.19$1,686.28$75,187.04
252Dec 2040$1,397.44$288.84$1,686.28$73,789.60
2040 Total$16,420.74$3,814.62$20,235.36
253Jan 2041$1,402.80$283.48$1,686.28$72,386.80
254Feb 2041$1,408.19$278.09$1,686.28$70,978.61
255Mar 2041$1,413.60$272.68$1,686.28$69,565.01
256Apr 2041$1,419.03$267.25$1,686.28$68,145.98
257May 2041$1,424.49$261.79$1,686.28$66,721.49
258Jun 2041$1,429.96$256.32$1,686.28$65,291.53
259Jul 2041$1,435.45$250.83$1,686.28$63,856.08
260Aug 2041$1,440.97$245.31$1,686.28$62,415.11
261Sep 2041$1,446.50$239.78$1,686.28$60,968.61
262Oct 2041$1,452.06$234.22$1,686.28$59,516.55
263Nov 2041$1,457.64$228.64$1,686.28$58,058.91
264Dec 2041$1,463.24$223.04$1,686.28$56,595.67
2041 Total$17,193.93$3,041.43$20,235.36
265Jan 2042$1,468.86$217.42$1,686.28$55,126.81
266Feb 2042$1,474.50$211.78$1,686.28$53,652.31
267Mar 2042$1,480.17$206.11$1,686.28$52,172.14
268Apr 2042$1,485.85$200.43$1,686.28$50,686.29
269May 2042$1,491.56$194.72$1,686.28$49,194.73
270Jun 2042$1,497.29$188.99$1,686.28$47,697.44
271Jul 2042$1,503.04$183.24$1,686.28$46,194.40
272Aug 2042$1,508.82$177.46$1,686.28$44,685.58
273Sep 2042$1,514.61$171.67$1,686.28$43,170.97
274Oct 2042$1,520.43$165.85$1,686.28$41,650.54
275Nov 2042$1,526.27$160.01$1,686.28$40,124.27
276Dec 2042$1,532.14$154.14$1,686.28$38,592.13
2042 Total$18,003.54$2,231.82$20,235.36
277Jan 2043$1,538.02$148.26$1,686.28$37,054.11
278Feb 2043$1,543.93$142.35$1,686.28$35,510.18
279Mar 2043$1,549.86$136.42$1,686.28$33,960.32
280Apr 2043$1,555.82$130.46$1,686.28$32,404.50
281May 2043$1,561.79$124.49$1,686.28$30,842.71
282Jun 2043$1,567.79$118.49$1,686.28$29,274.92
283Jul 2043$1,573.82$112.46$1,686.28$27,701.10
284Aug 2043$1,579.86$106.42$1,686.28$26,121.24
285Sep 2043$1,585.93$100.35$1,686.28$24,535.31
286Oct 2043$1,592.02$94.26$1,686.28$22,943.29
287Nov 2043$1,598.14$88.14$1,686.28$21,345.15
288Dec 2043$1,604.28$82.00$1,686.28$19,740.87
2043 Total$18,851.26$1,384.1$20,235.36
289Jan 2044$1,610.44$75.84$1,686.28$18,130.43
290Feb 2044$1,616.63$69.65$1,686.28$16,513.80
291Mar 2044$1,622.84$63.44$1,686.28$14,890.96
292Apr 2044$1,629.07$57.21$1,686.28$13,261.89
293May 2044$1,635.33$50.95$1,686.28$11,626.56
294Jun 2044$1,641.61$44.67$1,686.28$9,984.95
295Jul 2044$1,647.92$38.36$1,686.28$8,337.03
296Aug 2044$1,654.25$32.03$1,686.28$6,682.78
297Sep 2044$1,660.61$25.67$1,686.28$5,022.17
298Oct 2044$1,666.99$19.29$1,686.28$3,355.18
299Nov 2044$1,673.39$12.89$1,686.28$1,681.79
300Dec 2044$1,679.82$6.46$1,686.28$1.97
2044 Total$19,738.9$496.46$20,235.36
Compare your product with the big 4 banks, or add more products to compare
As seen on