Member Package Flexible Investment Loan Fixed (Interest Only) 7 Years from ME Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
6.69%
Fixed - 7 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,394
Number of Repayments
300
Total Interest Paid
$168,200
Total repayments
$418,200
DatePrincipleInterestPaymentBalance
1Oct 2019$324.07$1,393.75$1,717.82$249,675.93
2Nov 2019$325.88$1,391.94$1,717.82$249,350.05
3Dec 2019$327.69$1,390.13$1,717.82$249,022.36
2019 Total$977.64$4,175.82$5,153.46
4Jan 2020$329.52$1,388.30$1,717.82$248,692.84
5Feb 2020$331.36$1,386.46$1,717.82$248,361.48
6Mar 2020$333.20$1,384.62$1,717.82$248,028.28
7Apr 2020$335.06$1,382.76$1,717.82$247,693.22
8May 2020$336.93$1,380.89$1,717.82$247,356.29
9Jun 2020$338.81$1,379.01$1,717.82$247,017.48
10Jul 2020$340.70$1,377.12$1,717.82$246,676.78
11Aug 2020$342.60$1,375.22$1,717.82$246,334.18
12Sep 2020$344.51$1,373.31$1,717.82$245,989.67
13Oct 2020$346.43$1,371.39$1,717.82$245,643.24
14Nov 2020$348.36$1,369.46$1,717.82$245,294.88
15Dec 2020$350.30$1,367.52$1,717.82$244,944.58
2020 Total$4,077.78$16,536.06$20,613.84
16Jan 2021$352.25$1,365.57$1,717.82$244,592.33
17Feb 2021$354.22$1,363.60$1,717.82$244,238.11
18Mar 2021$356.19$1,361.63$1,717.82$243,881.92
19Apr 2021$358.18$1,359.64$1,717.82$243,523.74
20May 2021$360.18$1,357.64$1,717.82$243,163.56
21Jun 2021$362.18$1,355.64$1,717.82$242,801.38
22Jul 2021$364.20$1,353.62$1,717.82$242,437.18
23Aug 2021$366.23$1,351.59$1,717.82$242,070.95
24Sep 2021$368.27$1,349.55$1,717.82$241,702.68
25Oct 2021$370.33$1,347.49$1,717.82$241,332.35
26Nov 2021$372.39$1,345.43$1,717.82$240,959.96
27Dec 2021$374.47$1,343.35$1,717.82$240,585.49
2021 Total$4,359.09$16,254.75$20,613.84
28Jan 2022$376.56$1,341.26$1,717.82$240,208.93
29Feb 2022$378.66$1,339.16$1,717.82$239,830.27
30Mar 2022$380.77$1,337.05$1,717.82$239,449.50
31Apr 2022$382.89$1,334.93$1,717.82$239,066.61
32May 2022$385.02$1,332.80$1,717.82$238,681.59
33Jun 2022$387.17$1,330.65$1,717.82$238,294.42
34Jul 2022$389.33$1,328.49$1,717.82$237,905.09
35Aug 2022$391.50$1,326.32$1,717.82$237,513.59
36Sep 2022$393.68$1,324.14$1,717.82$237,119.91
37Oct 2022$395.88$1,321.94$1,717.82$236,724.03
38Nov 2022$398.08$1,319.74$1,717.82$236,325.95
39Dec 2022$400.30$1,317.52$1,717.82$235,925.65
2022 Total$4,659.84$15,954$20,613.84
40Jan 2023$402.53$1,315.29$1,717.82$235,523.12
41Feb 2023$404.78$1,313.04$1,717.82$235,118.34
42Mar 2023$407.04$1,310.78$1,717.82$234,711.30
43Apr 2023$409.30$1,308.52$1,717.82$234,302.00
44May 2023$411.59$1,306.23$1,717.82$233,890.41
45Jun 2023$413.88$1,303.94$1,717.82$233,476.53
46Jul 2023$416.19$1,301.63$1,717.82$233,060.34
47Aug 2023$418.51$1,299.31$1,717.82$232,641.83
48Sep 2023$420.84$1,296.98$1,717.82$232,220.99
49Oct 2023$423.19$1,294.63$1,717.82$231,797.80
50Nov 2023$425.55$1,292.27$1,717.82$231,372.25
51Dec 2023$427.92$1,289.90$1,717.82$230,944.33
2023 Total$4,981.32$15,632.52$20,613.84
52Jan 2024$430.31$1,287.51$1,717.82$230,514.02
53Feb 2024$432.70$1,285.12$1,717.82$230,081.32
54Mar 2024$435.12$1,282.70$1,717.82$229,646.20
55Apr 2024$437.54$1,280.28$1,717.82$229,208.66
56May 2024$439.98$1,277.84$1,717.82$228,768.68
57Jun 2024$442.43$1,275.39$1,717.82$228,326.25
58Jul 2024$444.90$1,272.92$1,717.82$227,881.35
59Aug 2024$447.38$1,270.44$1,717.82$227,433.97
60Sep 2024$449.88$1,267.94$1,717.82$226,984.09
61Oct 2024$452.38$1,265.44$1,717.82$226,531.71
62Nov 2024$454.91$1,262.91$1,717.82$226,076.80
63Dec 2024$457.44$1,260.38$1,717.82$225,619.36
2024 Total$5,324.97$15,288.87$20,613.84
64Jan 2025$459.99$1,257.83$1,717.82$225,159.37
65Feb 2025$462.56$1,255.26$1,717.82$224,696.81
66Mar 2025$465.14$1,252.68$1,717.82$224,231.67
67Apr 2025$467.73$1,250.09$1,717.82$223,763.94
68May 2025$470.34$1,247.48$1,717.82$223,293.60
69Jun 2025$472.96$1,244.86$1,717.82$222,820.64
70Jul 2025$475.59$1,242.23$1,717.82$222,345.05
71Aug 2025$478.25$1,239.57$1,717.82$221,866.80
72Sep 2025$480.91$1,236.91$1,717.82$221,385.89
73Oct 2025$483.59$1,234.23$1,717.82$220,902.30
74Nov 2025$486.29$1,231.53$1,717.82$220,416.01
75Dec 2025$489.00$1,228.82$1,717.82$219,927.01
2025 Total$5,692.35$14,921.49$20,613.84
76Jan 2026$491.73$1,226.09$1,717.82$219,435.28
77Feb 2026$494.47$1,223.35$1,717.82$218,940.81
78Mar 2026$497.22$1,220.60$1,717.82$218,443.59
79Apr 2026$500.00$1,217.82$1,717.82$217,943.59
80May 2026$502.78$1,215.04$1,717.82$217,440.81
81Jun 2026$505.59$1,212.23$1,717.82$216,935.22
82Jul 2026$508.41$1,209.41$1,717.82$216,426.81
83Aug 2026$511.24$1,206.58$1,717.82$215,915.57
84Sep 2026$514.09$1,203.73$1,717.82$215,401.48
85Oct 2026$516.96$1,200.86$1,717.82$214,884.52
86Nov 2026$519.84$1,197.98$1,717.82$214,364.68
87Dec 2026$522.74$1,195.08$1,717.82$213,841.94
2026 Total$6,085.07$14,528.77$20,613.84
88Jan 2027$525.65$1,192.17$1,717.82$213,316.29
89Feb 2027$528.58$1,189.24$1,717.82$212,787.71
90Mar 2027$531.53$1,186.29$1,717.82$212,256.18
91Apr 2027$534.49$1,183.33$1,717.82$211,721.69
92May 2027$537.47$1,180.35$1,717.82$211,184.22
93Jun 2027$540.47$1,177.35$1,717.82$210,643.75
94Jul 2027$543.48$1,174.34$1,717.82$210,100.27
95Aug 2027$546.51$1,171.31$1,717.82$209,553.76
96Sep 2027$549.56$1,168.26$1,717.82$209,004.20
97Oct 2027$552.62$1,165.20$1,717.82$208,451.58
98Nov 2027$555.70$1,162.12$1,717.82$207,895.88
99Dec 2027$558.80$1,159.02$1,717.82$207,337.08
2027 Total$6,504.86$14,108.98$20,613.84
100Jan 2028$561.92$1,155.90$1,717.82$206,775.16
101Feb 2028$565.05$1,152.77$1,717.82$206,210.11
102Mar 2028$568.20$1,149.62$1,717.82$205,641.91
103Apr 2028$571.37$1,146.45$1,717.82$205,070.54
104May 2028$574.55$1,143.27$1,717.82$204,495.99
105Jun 2028$577.75$1,140.07$1,717.82$203,918.24
106Jul 2028$580.98$1,136.84$1,717.82$203,337.26
107Aug 2028$584.21$1,133.61$1,717.82$202,753.05
108Sep 2028$587.47$1,130.35$1,717.82$202,165.58
109Oct 2028$590.75$1,127.07$1,717.82$201,574.83
110Nov 2028$594.04$1,123.78$1,717.82$200,980.79
111Dec 2028$597.35$1,120.47$1,717.82$200,383.44
2028 Total$6,953.64$13,660.2$20,613.84
112Jan 2029$600.68$1,117.14$1,717.82$199,782.76
113Feb 2029$604.03$1,113.79$1,717.82$199,178.73
114Mar 2029$607.40$1,110.42$1,717.82$198,571.33
115Apr 2029$610.78$1,107.04$1,717.82$197,960.55
116May 2029$614.19$1,103.63$1,717.82$197,346.36
117Jun 2029$617.61$1,100.21$1,717.82$196,728.75
118Jul 2029$621.06$1,096.76$1,717.82$196,107.69
119Aug 2029$624.52$1,093.30$1,717.82$195,483.17
120Sep 2029$628.00$1,089.82$1,717.82$194,855.17
121Oct 2029$631.50$1,086.32$1,717.82$194,223.67
122Nov 2029$635.02$1,082.80$1,717.82$193,588.65
123Dec 2029$638.56$1,079.26$1,717.82$192,950.09
2029 Total$7,433.35$13,180.49$20,613.84
124Jan 2030$642.12$1,075.70$1,717.82$192,307.97
125Feb 2030$645.70$1,072.12$1,717.82$191,662.27
126Mar 2030$649.30$1,068.52$1,717.82$191,012.97
127Apr 2030$652.92$1,064.90$1,717.82$190,360.05
128May 2030$656.56$1,061.26$1,717.82$189,703.49
129Jun 2030$660.22$1,057.60$1,717.82$189,043.27
130Jul 2030$663.90$1,053.92$1,717.82$188,379.37
131Aug 2030$667.61$1,050.21$1,717.82$187,711.76
132Sep 2030$671.33$1,046.49$1,717.82$187,040.43
133Oct 2030$675.07$1,042.75$1,717.82$186,365.36
134Nov 2030$678.83$1,038.99$1,717.82$185,686.53
135Dec 2030$682.62$1,035.20$1,717.82$185,003.91
2030 Total$7,946.18$12,667.66$20,613.84
136Jan 2031$686.42$1,031.40$1,717.82$184,317.49
137Feb 2031$690.25$1,027.57$1,717.82$183,627.24
138Mar 2031$694.10$1,023.72$1,717.82$182,933.14
139Apr 2031$697.97$1,019.85$1,717.82$182,235.17
140May 2031$701.86$1,015.96$1,717.82$181,533.31
141Jun 2031$705.77$1,012.05$1,717.82$180,827.54
142Jul 2031$709.71$1,008.11$1,717.82$180,117.83
143Aug 2031$713.66$1,004.16$1,717.82$179,404.17
144Sep 2031$717.64$1,000.18$1,717.82$178,686.53
145Oct 2031$721.64$996.18$1,717.82$177,964.89
146Nov 2031$725.67$992.15$1,717.82$177,239.22
147Dec 2031$729.71$988.11$1,717.82$176,509.51
2031 Total$8,494.4$12,119.44$20,613.84
148Jan 2032$733.78$984.04$1,717.82$175,775.73
149Feb 2032$737.87$979.95$1,717.82$175,037.86
150Mar 2032$741.98$975.84$1,717.82$174,295.88
151Apr 2032$746.12$971.70$1,717.82$173,549.76
152May 2032$750.28$967.54$1,717.82$172,799.48
153Jun 2032$754.46$963.36$1,717.82$172,045.02
154Jul 2032$758.67$959.15$1,717.82$171,286.35
155Aug 2032$762.90$954.92$1,717.82$170,523.45
156Sep 2032$767.15$950.67$1,717.82$169,756.30
157Oct 2032$771.43$946.39$1,717.82$168,984.87
158Nov 2032$775.73$942.09$1,717.82$168,209.14
159Dec 2032$780.05$937.77$1,717.82$167,429.09
2032 Total$9,080.42$11,533.42$20,613.84
160Jan 2033$784.40$933.42$1,717.82$166,644.69
161Feb 2033$788.78$929.04$1,717.82$165,855.91
162Mar 2033$793.17$924.65$1,717.82$165,062.74
163Apr 2033$797.60$920.22$1,717.82$164,265.14
164May 2033$802.04$915.78$1,717.82$163,463.10
165Jun 2033$806.51$911.31$1,717.82$162,656.59
166Jul 2033$811.01$906.81$1,717.82$161,845.58
167Aug 2033$815.53$902.29$1,717.82$161,030.05
168Sep 2033$820.08$897.74$1,717.82$160,209.97
169Oct 2033$824.65$893.17$1,717.82$159,385.32
170Nov 2033$829.25$888.57$1,717.82$158,556.07
171Dec 2033$833.87$883.95$1,717.82$157,722.20
2033 Total$9,706.89$10,906.95$20,613.84
172Jan 2034$838.52$879.30$1,717.82$156,883.68
173Feb 2034$843.19$874.63$1,717.82$156,040.49
174Mar 2034$847.89$869.93$1,717.82$155,192.60
175Apr 2034$852.62$865.20$1,717.82$154,339.98
176May 2034$857.37$860.45$1,717.82$153,482.61
177Jun 2034$862.15$855.67$1,717.82$152,620.46
178Jul 2034$866.96$850.86$1,717.82$151,753.50
179Aug 2034$871.79$846.03$1,717.82$150,881.71
180Sep 2034$876.65$841.17$1,717.82$150,005.06
181Oct 2034$881.54$836.28$1,717.82$149,123.52
182Nov 2034$886.46$831.36$1,717.82$148,237.06
183Dec 2034$891.40$826.42$1,717.82$147,345.66
2034 Total$10,376.54$10,237.3$20,613.84
184Jan 2035$896.37$821.45$1,717.82$146,449.29
185Feb 2035$901.37$816.45$1,717.82$145,547.92
186Mar 2035$906.39$811.43$1,717.82$144,641.53
187Apr 2035$911.44$806.38$1,717.82$143,730.09
188May 2035$916.52$801.30$1,717.82$142,813.57
189Jun 2035$921.63$796.19$1,717.82$141,891.94
190Jul 2035$926.77$791.05$1,717.82$140,965.17
191Aug 2035$931.94$785.88$1,717.82$140,033.23
192Sep 2035$937.13$780.69$1,717.82$139,096.10
193Oct 2035$942.36$775.46$1,717.82$138,153.74
194Nov 2035$947.61$770.21$1,717.82$137,206.13
195Dec 2035$952.90$764.92$1,717.82$136,253.23
2035 Total$11,092.43$9,521.41$20,613.84
196Jan 2036$958.21$759.61$1,717.82$135,295.02
197Feb 2036$963.55$754.27$1,717.82$134,331.47
198Mar 2036$968.92$748.90$1,717.82$133,362.55
199Apr 2036$974.32$743.50$1,717.82$132,388.23
200May 2036$979.76$738.06$1,717.82$131,408.47
201Jun 2036$985.22$732.60$1,717.82$130,423.25
202Jul 2036$990.71$727.11$1,717.82$129,432.54
203Aug 2036$996.23$721.59$1,717.82$128,436.31
204Sep 2036$1,001.79$716.03$1,717.82$127,434.52
205Oct 2036$1,007.37$710.45$1,717.82$126,427.15
206Nov 2036$1,012.99$704.83$1,717.82$125,414.16
207Dec 2036$1,018.64$699.18$1,717.82$124,395.52
2036 Total$11,857.71$8,756.13$20,613.84
208Jan 2037$1,024.31$693.51$1,717.82$123,371.21
209Feb 2037$1,030.03$687.79$1,717.82$122,341.18
210Mar 2037$1,035.77$682.05$1,717.82$121,305.41
211Apr 2037$1,041.54$676.28$1,717.82$120,263.87
212May 2037$1,047.35$670.47$1,717.82$119,216.52
213Jun 2037$1,053.19$664.63$1,717.82$118,163.33
214Jul 2037$1,059.06$658.76$1,717.82$117,104.27
215Aug 2037$1,064.96$652.86$1,717.82$116,039.31
216Sep 2037$1,070.90$646.92$1,717.82$114,968.41
217Oct 2037$1,076.87$640.95$1,717.82$113,891.54
218Nov 2037$1,082.87$634.95$1,717.82$112,808.67
219Dec 2037$1,088.91$628.91$1,717.82$111,719.76
2037 Total$12,675.76$7,938.08$20,613.84
220Jan 2038$1,094.98$622.84$1,717.82$110,624.78
221Feb 2038$1,101.09$616.73$1,717.82$109,523.69
222Mar 2038$1,107.23$610.59$1,717.82$108,416.46
223Apr 2038$1,113.40$604.42$1,717.82$107,303.06
224May 2038$1,119.61$598.21$1,717.82$106,183.45
225Jun 2038$1,125.85$591.97$1,717.82$105,057.60
226Jul 2038$1,132.12$585.70$1,717.82$103,925.48
227Aug 2038$1,138.44$579.38$1,717.82$102,787.04
228Sep 2038$1,144.78$573.04$1,717.82$101,642.26
229Oct 2038$1,151.16$566.66$1,717.82$100,491.10
230Nov 2038$1,157.58$560.24$1,717.82$99,333.52
231Dec 2038$1,164.04$553.78$1,717.82$98,169.48
2038 Total$13,550.28$7,063.56$20,613.84
232Jan 2039$1,170.53$547.29$1,717.82$96,998.95
233Feb 2039$1,177.05$540.77$1,717.82$95,821.90
234Mar 2039$1,183.61$534.21$1,717.82$94,638.29
235Apr 2039$1,190.21$527.61$1,717.82$93,448.08
236May 2039$1,196.85$520.97$1,717.82$92,251.23
237Jun 2039$1,203.52$514.30$1,717.82$91,047.71
238Jul 2039$1,210.23$507.59$1,717.82$89,837.48
239Aug 2039$1,216.98$500.84$1,717.82$88,620.50
240Sep 2039$1,223.76$494.06$1,717.82$87,396.74
241Oct 2039$1,230.58$487.24$1,717.82$86,166.16
242Nov 2039$1,237.44$480.38$1,717.82$84,928.72
243Dec 2039$1,244.34$473.48$1,717.82$83,684.38
2039 Total$14,485.1$6,128.74$20,613.84
244Jan 2040$1,251.28$466.54$1,717.82$82,433.10
245Feb 2040$1,258.26$459.56$1,717.82$81,174.84
246Mar 2040$1,265.27$452.55$1,717.82$79,909.57
247Apr 2040$1,272.32$445.50$1,717.82$78,637.25
248May 2040$1,279.42$438.40$1,717.82$77,357.83
249Jun 2040$1,286.55$431.27$1,717.82$76,071.28
250Jul 2040$1,293.72$424.10$1,717.82$74,777.56
251Aug 2040$1,300.94$416.88$1,717.82$73,476.62
252Sep 2040$1,308.19$409.63$1,717.82$72,168.43
253Oct 2040$1,315.48$402.34$1,717.82$70,852.95
254Nov 2040$1,322.81$395.01$1,717.82$69,530.14
255Dec 2040$1,330.19$387.63$1,717.82$68,199.95
2040 Total$15,484.43$5,129.41$20,613.84
256Jan 2041$1,337.61$380.21$1,717.82$66,862.34
257Feb 2041$1,345.06$372.76$1,717.82$65,517.28
258Mar 2041$1,352.56$365.26$1,717.82$64,164.72
259Apr 2041$1,360.10$357.72$1,717.82$62,804.62
260May 2041$1,367.68$350.14$1,717.82$61,436.94
261Jun 2041$1,375.31$342.51$1,717.82$60,061.63
262Jul 2041$1,382.98$334.84$1,717.82$58,678.65
263Aug 2041$1,390.69$327.13$1,717.82$57,287.96
264Sep 2041$1,398.44$319.38$1,717.82$55,889.52
265Oct 2041$1,406.24$311.58$1,717.82$54,483.28
266Nov 2041$1,414.08$303.74$1,717.82$53,069.20
267Dec 2041$1,421.96$295.86$1,717.82$51,647.24
2041 Total$16,552.71$4,061.13$20,613.84
268Jan 2042$1,429.89$287.93$1,717.82$50,217.35
269Feb 2042$1,437.86$279.96$1,717.82$48,779.49
270Mar 2042$1,445.87$271.95$1,717.82$47,333.62
271Apr 2042$1,453.94$263.88$1,717.82$45,879.68
272May 2042$1,462.04$255.78$1,717.82$44,417.64
273Jun 2042$1,470.19$247.63$1,717.82$42,947.45
274Jul 2042$1,478.39$239.43$1,717.82$41,469.06
275Aug 2042$1,486.63$231.19$1,717.82$39,982.43
276Sep 2042$1,494.92$222.90$1,717.82$38,487.51
277Oct 2042$1,503.25$214.57$1,717.82$36,984.26
278Nov 2042$1,511.63$206.19$1,717.82$35,472.63
279Dec 2042$1,520.06$197.76$1,717.82$33,952.57
2042 Total$17,694.67$2,919.17$20,613.84
280Jan 2043$1,528.53$189.29$1,717.82$32,424.04
281Feb 2043$1,537.06$180.76$1,717.82$30,886.98
282Mar 2043$1,545.63$172.19$1,717.82$29,341.35
283Apr 2043$1,554.24$163.58$1,717.82$27,787.11
284May 2043$1,562.91$154.91$1,717.82$26,224.20
285Jun 2043$1,571.62$146.20$1,717.82$24,652.58
286Jul 2043$1,580.38$137.44$1,717.82$23,072.20
287Aug 2043$1,589.19$128.63$1,717.82$21,483.01
288Sep 2043$1,598.05$119.77$1,717.82$19,884.96
289Oct 2043$1,606.96$110.86$1,717.82$18,278.00
290Nov 2043$1,615.92$101.90$1,717.82$16,662.08
291Dec 2043$1,624.93$92.89$1,717.82$15,037.15
2043 Total$18,915.42$1,698.42$20,613.84
292Jan 2044$1,633.99$83.83$1,717.82$13,403.16
293Feb 2044$1,643.10$74.72$1,717.82$11,760.06
294Mar 2044$1,652.26$65.56$1,717.82$10,107.80
295Apr 2044$1,661.47$56.35$1,717.82$8,446.33
296May 2044$1,670.73$47.09$1,717.82$6,775.60
297Jun 2044$1,680.05$37.77$1,717.82$5,095.55
298Jul 2044$1,689.41$28.41$1,717.82$3,406.14
299Aug 2044$1,698.83$18.99$1,717.82$1,707.31
300Sep 2044$1,707.31$9.52$1,716.83$0.00
2044 Total$15,037.15$422.24$15,459.39
Compare your product with the big 4 banks, or add more products to compare
As seen on