Member Package Flexible Investment Loan Fixed (Interest Only) 7 Years (LVR 80%-90%) from ME Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
6.89%
Fixed - 7 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,435
Number of Repayments
300
Total Interest Paid
$180,500
Total repayments
$430,500
DatePrincipleInterestPaymentBalance
1Oct 2019$314.02$1,435.42$1,749.44$249,685.98
2Nov 2019$315.83$1,433.61$1,749.44$249,370.15
3Dec 2019$317.64$1,431.80$1,749.44$249,052.51
2019 Total$947.49$4,300.83$5,248.32
4Jan 2020$319.46$1,429.98$1,749.44$248,733.05
5Feb 2020$321.30$1,428.14$1,749.44$248,411.75
6Mar 2020$323.14$1,426.30$1,749.44$248,088.61
7Apr 2020$325.00$1,424.44$1,749.44$247,763.61
8May 2020$326.86$1,422.58$1,749.44$247,436.75
9Jun 2020$328.74$1,420.70$1,749.44$247,108.01
10Jul 2020$330.63$1,418.81$1,749.44$246,777.38
11Aug 2020$332.53$1,416.91$1,749.44$246,444.85
12Sep 2020$334.44$1,415.00$1,749.44$246,110.41
13Oct 2020$336.36$1,413.08$1,749.44$245,774.05
14Nov 2020$338.29$1,411.15$1,749.44$245,435.76
15Dec 2020$340.23$1,409.21$1,749.44$245,095.53
2020 Total$3,956.98$17,036.3$20,993.28
16Jan 2021$342.18$1,407.26$1,749.44$244,753.35
17Feb 2021$344.15$1,405.29$1,749.44$244,409.20
18Mar 2021$346.12$1,403.32$1,749.44$244,063.08
19Apr 2021$348.11$1,401.33$1,749.44$243,714.97
20May 2021$350.11$1,399.33$1,749.44$243,364.86
21Jun 2021$352.12$1,397.32$1,749.44$243,012.74
22Jul 2021$354.14$1,395.30$1,749.44$242,658.60
23Aug 2021$356.18$1,393.26$1,749.44$242,302.42
24Sep 2021$358.22$1,391.22$1,749.44$241,944.20
25Oct 2021$360.28$1,389.16$1,749.44$241,583.92
26Nov 2021$362.35$1,387.09$1,749.44$241,221.57
27Dec 2021$364.43$1,385.01$1,749.44$240,857.14
2021 Total$4,238.39$16,754.89$20,993.28
28Jan 2022$366.52$1,382.92$1,749.44$240,490.62
29Feb 2022$368.62$1,380.82$1,749.44$240,122.00
30Mar 2022$370.74$1,378.70$1,749.44$239,751.26
31Apr 2022$372.87$1,376.57$1,749.44$239,378.39
32May 2022$375.01$1,374.43$1,749.44$239,003.38
33Jun 2022$377.16$1,372.28$1,749.44$238,626.22
34Jul 2022$379.33$1,370.11$1,749.44$238,246.89
35Aug 2022$381.51$1,367.93$1,749.44$237,865.38
36Sep 2022$383.70$1,365.74$1,749.44$237,481.68
37Oct 2022$385.90$1,363.54$1,749.44$237,095.78
38Nov 2022$388.12$1,361.32$1,749.44$236,707.66
39Dec 2022$390.34$1,359.10$1,749.44$236,317.32
2022 Total$4,539.82$16,453.46$20,993.28
40Jan 2023$392.58$1,356.86$1,749.44$235,924.74
41Feb 2023$394.84$1,354.60$1,749.44$235,529.90
42Mar 2023$397.11$1,352.33$1,749.44$235,132.79
43Apr 2023$399.39$1,350.05$1,749.44$234,733.40
44May 2023$401.68$1,347.76$1,749.44$234,331.72
45Jun 2023$403.99$1,345.45$1,749.44$233,927.73
46Jul 2023$406.30$1,343.14$1,749.44$233,521.43
47Aug 2023$408.64$1,340.80$1,749.44$233,112.79
48Sep 2023$410.98$1,338.46$1,749.44$232,701.81
49Oct 2023$413.34$1,336.10$1,749.44$232,288.47
50Nov 2023$415.72$1,333.72$1,749.44$231,872.75
51Dec 2023$418.10$1,331.34$1,749.44$231,454.65
2023 Total$4,862.67$16,130.61$20,993.28
52Jan 2024$420.50$1,328.94$1,749.44$231,034.15
53Feb 2024$422.92$1,326.52$1,749.44$230,611.23
54Mar 2024$425.35$1,324.09$1,749.44$230,185.88
55Apr 2024$427.79$1,321.65$1,749.44$229,758.09
56May 2024$430.25$1,319.19$1,749.44$229,327.84
57Jun 2024$432.72$1,316.72$1,749.44$228,895.12
58Jul 2024$435.20$1,314.24$1,749.44$228,459.92
59Aug 2024$437.70$1,311.74$1,749.44$228,022.22
60Sep 2024$440.21$1,309.23$1,749.44$227,582.01
61Oct 2024$442.74$1,306.70$1,749.44$227,139.27
62Nov 2024$445.28$1,304.16$1,749.44$226,693.99
63Dec 2024$447.84$1,301.60$1,749.44$226,246.15
2024 Total$5,208.5$15,784.78$20,993.28
64Jan 2025$450.41$1,299.03$1,749.44$225,795.74
65Feb 2025$453.00$1,296.44$1,749.44$225,342.74
66Mar 2025$455.60$1,293.84$1,749.44$224,887.14
67Apr 2025$458.21$1,291.23$1,749.44$224,428.93
68May 2025$460.84$1,288.60$1,749.44$223,968.09
69Jun 2025$463.49$1,285.95$1,749.44$223,504.60
70Jul 2025$466.15$1,283.29$1,749.44$223,038.45
71Aug 2025$468.83$1,280.61$1,749.44$222,569.62
72Sep 2025$471.52$1,277.92$1,749.44$222,098.10
73Oct 2025$474.23$1,275.21$1,749.44$221,623.87
74Nov 2025$476.95$1,272.49$1,749.44$221,146.92
75Dec 2025$479.69$1,269.75$1,749.44$220,667.23
2025 Total$5,578.92$15,414.36$20,993.28
76Jan 2026$482.44$1,267.00$1,749.44$220,184.79
77Feb 2026$485.21$1,264.23$1,749.44$219,699.58
78Mar 2026$488.00$1,261.44$1,749.44$219,211.58
79Apr 2026$490.80$1,258.64$1,749.44$218,720.78
80May 2026$493.62$1,255.82$1,749.44$218,227.16
81Jun 2026$496.45$1,252.99$1,749.44$217,730.71
82Jul 2026$499.30$1,250.14$1,749.44$217,231.41
83Aug 2026$502.17$1,247.27$1,749.44$216,729.24
84Sep 2026$505.05$1,244.39$1,749.44$216,224.19
85Oct 2026$507.95$1,241.49$1,749.44$215,716.24
86Nov 2026$510.87$1,238.57$1,749.44$215,205.37
87Dec 2026$513.80$1,235.64$1,749.44$214,691.57
2026 Total$5,975.66$15,017.62$20,993.28
88Jan 2027$516.75$1,232.69$1,749.44$214,174.82
89Feb 2027$519.72$1,229.72$1,749.44$213,655.10
90Mar 2027$522.70$1,226.74$1,749.44$213,132.40
91Apr 2027$525.70$1,223.74$1,749.44$212,606.70
92May 2027$528.72$1,220.72$1,749.44$212,077.98
93Jun 2027$531.76$1,217.68$1,749.44$211,546.22
94Jul 2027$534.81$1,214.63$1,749.44$211,011.41
95Aug 2027$537.88$1,211.56$1,749.44$210,473.53
96Sep 2027$540.97$1,208.47$1,749.44$209,932.56
97Oct 2027$544.08$1,205.36$1,749.44$209,388.48
98Nov 2027$547.20$1,202.24$1,749.44$208,841.28
99Dec 2027$550.34$1,199.10$1,749.44$208,290.94
2027 Total$6,400.63$14,592.65$20,993.28
100Jan 2028$553.50$1,195.94$1,749.44$207,737.44
101Feb 2028$556.68$1,192.76$1,749.44$207,180.76
102Mar 2028$559.88$1,189.56$1,749.44$206,620.88
103Apr 2028$563.09$1,186.35$1,749.44$206,057.79
104May 2028$566.32$1,183.12$1,749.44$205,491.47
105Jun 2028$569.58$1,179.86$1,749.44$204,921.89
106Jul 2028$572.85$1,176.59$1,749.44$204,349.04
107Aug 2028$576.14$1,173.30$1,749.44$203,772.90
108Sep 2028$579.44$1,170.00$1,749.44$203,193.46
109Oct 2028$582.77$1,166.67$1,749.44$202,610.69
110Nov 2028$586.12$1,163.32$1,749.44$202,024.57
111Dec 2028$589.48$1,159.96$1,749.44$201,435.09
2028 Total$6,855.85$14,137.43$20,993.28
112Jan 2029$592.87$1,156.57$1,749.44$200,842.22
113Feb 2029$596.27$1,153.17$1,749.44$200,245.95
114Mar 2029$599.69$1,149.75$1,749.44$199,646.26
115Apr 2029$603.14$1,146.30$1,749.44$199,043.12
116May 2029$606.60$1,142.84$1,749.44$198,436.52
117Jun 2029$610.08$1,139.36$1,749.44$197,826.44
118Jul 2029$613.59$1,135.85$1,749.44$197,212.85
119Aug 2029$617.11$1,132.33$1,749.44$196,595.74
120Sep 2029$620.65$1,128.79$1,749.44$195,975.09
121Oct 2029$624.22$1,125.22$1,749.44$195,350.87
122Nov 2029$627.80$1,121.64$1,749.44$194,723.07
123Dec 2029$631.41$1,118.03$1,749.44$194,091.66
2029 Total$7,343.43$13,649.85$20,993.28
124Jan 2030$635.03$1,114.41$1,749.44$193,456.63
125Feb 2030$638.68$1,110.76$1,749.44$192,817.95
126Mar 2030$642.34$1,107.10$1,749.44$192,175.61
127Apr 2030$646.03$1,103.41$1,749.44$191,529.58
128May 2030$649.74$1,099.70$1,749.44$190,879.84
129Jun 2030$653.47$1,095.97$1,749.44$190,226.37
130Jul 2030$657.22$1,092.22$1,749.44$189,569.15
131Aug 2030$661.00$1,088.44$1,749.44$188,908.15
132Sep 2030$664.79$1,084.65$1,749.44$188,243.36
133Oct 2030$668.61$1,080.83$1,749.44$187,574.75
134Nov 2030$672.45$1,076.99$1,749.44$186,902.30
135Dec 2030$676.31$1,073.13$1,749.44$186,225.99
2030 Total$7,865.67$13,127.61$20,993.28
136Jan 2031$680.19$1,069.25$1,749.44$185,545.80
137Feb 2031$684.10$1,065.34$1,749.44$184,861.70
138Mar 2031$688.03$1,061.41$1,749.44$184,173.67
139Apr 2031$691.98$1,057.46$1,749.44$183,481.69
140May 2031$695.95$1,053.49$1,749.44$182,785.74
141Jun 2031$699.95$1,049.49$1,749.44$182,085.79
142Jul 2031$703.96$1,045.48$1,749.44$181,381.83
143Aug 2031$708.01$1,041.43$1,749.44$180,673.82
144Sep 2031$712.07$1,037.37$1,749.44$179,961.75
145Oct 2031$716.16$1,033.28$1,749.44$179,245.59
146Nov 2031$720.27$1,029.17$1,749.44$178,525.32
147Dec 2031$724.41$1,025.03$1,749.44$177,800.91
2031 Total$8,425.08$12,568.2$20,993.28
148Jan 2032$728.57$1,020.87$1,749.44$177,072.34
149Feb 2032$732.75$1,016.69$1,749.44$176,339.59
150Mar 2032$736.96$1,012.48$1,749.44$175,602.63
151Apr 2032$741.19$1,008.25$1,749.44$174,861.44
152May 2032$745.44$1,004.00$1,749.44$174,116.00
153Jun 2032$749.72$999.72$1,749.44$173,366.28
154Jul 2032$754.03$995.41$1,749.44$172,612.25
155Aug 2032$758.36$991.08$1,749.44$171,853.89
156Sep 2032$762.71$986.73$1,749.44$171,091.18
157Oct 2032$767.09$982.35$1,749.44$170,324.09
158Nov 2032$771.50$977.94$1,749.44$169,552.59
159Dec 2032$775.93$973.51$1,749.44$168,776.66
2032 Total$9,024.25$11,969.03$20,993.28
160Jan 2033$780.38$969.06$1,749.44$167,996.28
161Feb 2033$784.86$964.58$1,749.44$167,211.42
162Mar 2033$789.37$960.07$1,749.44$166,422.05
163Apr 2033$793.90$955.54$1,749.44$165,628.15
164May 2033$798.46$950.98$1,749.44$164,829.69
165Jun 2033$803.04$946.40$1,749.44$164,026.65
166Jul 2033$807.65$941.79$1,749.44$163,219.00
167Aug 2033$812.29$937.15$1,749.44$162,406.71
168Sep 2033$816.95$932.49$1,749.44$161,589.76
169Oct 2033$821.65$927.79$1,749.44$160,768.11
170Nov 2033$826.36$923.08$1,749.44$159,941.75
171Dec 2033$831.11$918.33$1,749.44$159,110.64
2033 Total$9,666.02$11,327.26$20,993.28
172Jan 2034$835.88$913.56$1,749.44$158,274.76
173Feb 2034$840.68$908.76$1,749.44$157,434.08
174Mar 2034$845.51$903.93$1,749.44$156,588.57
175Apr 2034$850.36$899.08$1,749.44$155,738.21
176May 2034$855.24$894.20$1,749.44$154,882.97
177Jun 2034$860.15$889.29$1,749.44$154,022.82
178Jul 2034$865.09$884.35$1,749.44$153,157.73
179Aug 2034$870.06$879.38$1,749.44$152,287.67
180Sep 2034$875.05$874.39$1,749.44$151,412.62
181Oct 2034$880.08$869.36$1,749.44$150,532.54
182Nov 2034$885.13$864.31$1,749.44$149,647.41
183Dec 2034$890.21$859.23$1,749.44$148,757.20
2034 Total$10,353.44$10,639.84$20,993.28
184Jan 2035$895.33$854.11$1,749.44$147,861.87
185Feb 2035$900.47$848.97$1,749.44$146,961.40
186Mar 2035$905.64$843.80$1,749.44$146,055.76
187Apr 2035$910.84$838.60$1,749.44$145,144.92
188May 2035$916.07$833.37$1,749.44$144,228.85
189Jun 2035$921.33$828.11$1,749.44$143,307.52
190Jul 2035$926.62$822.82$1,749.44$142,380.90
191Aug 2035$931.94$817.50$1,749.44$141,448.96
192Sep 2035$937.29$812.15$1,749.44$140,511.67
193Oct 2035$942.67$806.77$1,749.44$139,569.00
194Nov 2035$948.08$801.36$1,749.44$138,620.92
195Dec 2035$953.52$795.92$1,749.44$137,667.40
2035 Total$11,089.8$9,903.48$20,993.28
196Jan 2036$959.00$790.44$1,749.44$136,708.40
197Feb 2036$964.51$784.93$1,749.44$135,743.89
198Mar 2036$970.04$779.40$1,749.44$134,773.85
199Apr 2036$975.61$773.83$1,749.44$133,798.24
200May 2036$981.22$768.22$1,749.44$132,817.02
201Jun 2036$986.85$762.59$1,749.44$131,830.17
202Jul 2036$992.52$756.92$1,749.44$130,837.65
203Aug 2036$998.21$751.23$1,749.44$129,839.44
204Sep 2036$1,003.95$745.49$1,749.44$128,835.49
205Oct 2036$1,009.71$739.73$1,749.44$127,825.78
206Nov 2036$1,015.51$733.93$1,749.44$126,810.27
207Dec 2036$1,021.34$728.10$1,749.44$125,788.93
2036 Total$11,878.47$9,114.81$20,993.28
208Jan 2037$1,027.20$722.24$1,749.44$124,761.73
209Feb 2037$1,033.10$716.34$1,749.44$123,728.63
210Mar 2037$1,039.03$710.41$1,749.44$122,689.60
211Apr 2037$1,045.00$704.44$1,749.44$121,644.60
212May 2037$1,051.00$698.44$1,749.44$120,593.60
213Jun 2037$1,057.03$692.41$1,749.44$119,536.57
214Jul 2037$1,063.10$686.34$1,749.44$118,473.47
215Aug 2037$1,069.20$680.24$1,749.44$117,404.27
216Sep 2037$1,075.34$674.10$1,749.44$116,328.93
217Oct 2037$1,081.52$667.92$1,749.44$115,247.41
218Nov 2037$1,087.73$661.71$1,749.44$114,159.68
219Dec 2037$1,093.97$655.47$1,749.44$113,065.71
2037 Total$12,723.22$8,270.06$20,993.28
220Jan 2038$1,100.25$649.19$1,749.44$111,965.46
221Feb 2038$1,106.57$642.87$1,749.44$110,858.89
222Mar 2038$1,112.93$636.51$1,749.44$109,745.96
223Apr 2038$1,119.32$630.12$1,749.44$108,626.64
224May 2038$1,125.74$623.70$1,749.44$107,500.90
225Jun 2038$1,132.21$617.23$1,749.44$106,368.69
226Jul 2038$1,138.71$610.73$1,749.44$105,229.98
227Aug 2038$1,145.24$604.20$1,749.44$104,084.74
228Sep 2038$1,151.82$597.62$1,749.44$102,932.92
229Oct 2038$1,158.43$591.01$1,749.44$101,774.49
230Nov 2038$1,165.08$584.36$1,749.44$100,609.41
231Dec 2038$1,171.77$577.67$1,749.44$99,437.64
2038 Total$13,628.07$7,365.21$20,993.28
232Jan 2039$1,178.50$570.94$1,749.44$98,259.14
233Feb 2039$1,185.27$564.17$1,749.44$97,073.87
234Mar 2039$1,192.07$557.37$1,749.44$95,881.80
235Apr 2039$1,198.92$550.52$1,749.44$94,682.88
236May 2039$1,205.80$543.64$1,749.44$93,477.08
237Jun 2039$1,212.73$536.71$1,749.44$92,264.35
238Jul 2039$1,219.69$529.75$1,749.44$91,044.66
239Aug 2039$1,226.69$522.75$1,749.44$89,817.97
240Sep 2039$1,233.74$515.70$1,749.44$88,584.23
241Oct 2039$1,240.82$508.62$1,749.44$87,343.41
242Nov 2039$1,247.94$501.50$1,749.44$86,095.47
243Dec 2039$1,255.11$494.33$1,749.44$84,840.36
2039 Total$14,597.28$6,396$20,993.28
244Jan 2040$1,262.31$487.13$1,749.44$83,578.05
245Feb 2040$1,269.56$479.88$1,749.44$82,308.49
246Mar 2040$1,276.85$472.59$1,749.44$81,031.64
247Apr 2040$1,284.18$465.26$1,749.44$79,747.46
248May 2040$1,291.56$457.88$1,749.44$78,455.90
249Jun 2040$1,298.97$450.47$1,749.44$77,156.93
250Jul 2040$1,306.43$443.01$1,749.44$75,850.50
251Aug 2040$1,313.93$435.51$1,749.44$74,536.57
252Sep 2040$1,321.48$427.96$1,749.44$73,215.09
253Oct 2040$1,329.06$420.38$1,749.44$71,886.03
254Nov 2040$1,336.69$412.75$1,749.44$70,549.34
255Dec 2040$1,344.37$405.07$1,749.44$69,204.97
2040 Total$15,635.39$5,357.89$20,993.28
256Jan 2041$1,352.09$397.35$1,749.44$67,852.88
257Feb 2041$1,359.85$389.59$1,749.44$66,493.03
258Mar 2041$1,367.66$381.78$1,749.44$65,125.37
259Apr 2041$1,375.51$373.93$1,749.44$63,749.86
260May 2041$1,383.41$366.03$1,749.44$62,366.45
261Jun 2041$1,391.35$358.09$1,749.44$60,975.10
262Jul 2041$1,399.34$350.10$1,749.44$59,575.76
263Aug 2041$1,407.38$342.06$1,749.44$58,168.38
264Sep 2041$1,415.46$333.98$1,749.44$56,752.92
265Oct 2041$1,423.58$325.86$1,749.44$55,329.34
266Nov 2041$1,431.76$317.68$1,749.44$53,897.58
267Dec 2041$1,439.98$309.46$1,749.44$52,457.60
2041 Total$16,747.37$4,245.91$20,993.28
268Jan 2042$1,448.25$301.19$1,749.44$51,009.35
269Feb 2042$1,456.56$292.88$1,749.44$49,552.79
270Mar 2042$1,464.92$284.52$1,749.44$48,087.87
271Apr 2042$1,473.34$276.10$1,749.44$46,614.53
272May 2042$1,481.79$267.65$1,749.44$45,132.74
273Jun 2042$1,490.30$259.14$1,749.44$43,642.44
274Jul 2042$1,498.86$250.58$1,749.44$42,143.58
275Aug 2042$1,507.47$241.97$1,749.44$40,636.11
276Sep 2042$1,516.12$233.32$1,749.44$39,119.99
277Oct 2042$1,524.83$224.61$1,749.44$37,595.16
278Nov 2042$1,533.58$215.86$1,749.44$36,061.58
279Dec 2042$1,542.39$207.05$1,749.44$34,519.19
2042 Total$17,938.41$3,054.87$20,993.28
280Jan 2043$1,551.24$198.20$1,749.44$32,967.95
281Feb 2043$1,560.15$189.29$1,749.44$31,407.80
282Mar 2043$1,569.11$180.33$1,749.44$29,838.69
283Apr 2043$1,578.12$171.32$1,749.44$28,260.57
284May 2043$1,587.18$162.26$1,749.44$26,673.39
285Jun 2043$1,596.29$153.15$1,749.44$25,077.10
286Jul 2043$1,605.46$143.98$1,749.44$23,471.64
287Aug 2043$1,614.67$134.77$1,749.44$21,856.97
288Sep 2043$1,623.94$125.50$1,749.44$20,233.03
289Oct 2043$1,633.27$116.17$1,749.44$18,599.76
290Nov 2043$1,642.65$106.79$1,749.44$16,957.11
291Dec 2043$1,652.08$97.36$1,749.44$15,305.03
2043 Total$19,214.16$1,779.12$20,993.28
292Jan 2044$1,661.56$87.88$1,749.44$13,643.47
293Feb 2044$1,671.10$78.34$1,749.44$11,972.37
294Mar 2044$1,680.70$68.74$1,749.44$10,291.67
295Apr 2044$1,690.35$59.09$1,749.44$8,601.32
296May 2044$1,700.05$49.39$1,749.44$6,901.27
297Jun 2044$1,709.82$39.62$1,749.44$5,191.45
298Jul 2044$1,719.63$29.81$1,749.44$3,471.82
299Aug 2044$1,729.51$19.93$1,749.44$1,742.31
300Sep 2044$1,739.44$10.00$1,749.44$2.87
2044 Total$15,302.16$442.8$15,744.96
Compare your product with the big 4 banks, or add more products to compare
As seen on