Member Package Flexible Investment Loan (Interest Only) ($150k-$400k) (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
4.42%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$921
Number of Repayments
300
Total Interest Paid
$26,300
Total repayments
$276,300
DatePrincipleInterestPaymentBalance
1Oct 2019$457.42$920.83$1,378.25$249,542.58
2Nov 2019$459.10$919.15$1,378.25$249,083.48
3Dec 2019$460.79$917.46$1,378.25$248,622.69
2019 Total$1,377.31$2,757.44$4,134.75
4Jan 2020$462.49$915.76$1,378.25$248,160.20
5Feb 2020$464.19$914.06$1,378.25$247,696.01
6Mar 2020$465.90$912.35$1,378.25$247,230.11
7Apr 2020$467.62$910.63$1,378.25$246,762.49
8May 2020$469.34$908.91$1,378.25$246,293.15
9Jun 2020$471.07$907.18$1,378.25$245,822.08
10Jul 2020$472.81$905.44$1,378.25$245,349.27
11Aug 2020$474.55$903.70$1,378.25$244,874.72
12Sep 2020$476.29$901.96$1,378.25$244,398.43
13Oct 2020$478.05$900.20$1,378.25$243,920.38
14Nov 2020$479.81$898.44$1,378.25$243,440.57
15Dec 2020$481.58$896.67$1,378.25$242,958.99
2020 Total$5,663.7$10,875.3$16,539
16Jan 2021$483.35$894.90$1,378.25$242,475.64
17Feb 2021$485.13$893.12$1,378.25$241,990.51
18Mar 2021$486.92$891.33$1,378.25$241,503.59
19Apr 2021$488.71$889.54$1,378.25$241,014.88
20May 2021$490.51$887.74$1,378.25$240,524.37
21Jun 2021$492.32$885.93$1,378.25$240,032.05
22Jul 2021$494.13$884.12$1,378.25$239,537.92
23Aug 2021$495.95$882.30$1,378.25$239,041.97
24Sep 2021$497.78$880.47$1,378.25$238,544.19
25Oct 2021$499.61$878.64$1,378.25$238,044.58
26Nov 2021$501.45$876.80$1,378.25$237,543.13
27Dec 2021$503.30$874.95$1,378.25$237,039.83
2021 Total$5,919.16$10,619.84$16,539
28Jan 2022$505.15$873.10$1,378.25$236,534.68
29Feb 2022$507.01$871.24$1,378.25$236,027.67
30Mar 2022$508.88$869.37$1,378.25$235,518.79
31Apr 2022$510.76$867.49$1,378.25$235,008.03
32May 2022$512.64$865.61$1,378.25$234,495.39
33Jun 2022$514.53$863.72$1,378.25$233,980.86
34Jul 2022$516.42$861.83$1,378.25$233,464.44
35Aug 2022$518.32$859.93$1,378.25$232,946.12
36Sep 2022$520.23$858.02$1,378.25$232,425.89
37Oct 2022$522.15$856.10$1,378.25$231,903.74
38Nov 2022$524.07$854.18$1,378.25$231,379.67
39Dec 2022$526.00$852.25$1,378.25$230,853.67
2022 Total$6,186.16$10,352.84$16,539
40Jan 2023$527.94$850.31$1,378.25$230,325.73
41Feb 2023$529.88$848.37$1,378.25$229,795.85
42Mar 2023$531.84$846.41$1,378.25$229,264.01
43Apr 2023$533.79$844.46$1,378.25$228,730.22
44May 2023$535.76$842.49$1,378.25$228,194.46
45Jun 2023$537.73$840.52$1,378.25$227,656.73
46Jul 2023$539.71$838.54$1,378.25$227,117.02
47Aug 2023$541.70$836.55$1,378.25$226,575.32
48Sep 2023$543.70$834.55$1,378.25$226,031.62
49Oct 2023$545.70$832.55$1,378.25$225,485.92
50Nov 2023$547.71$830.54$1,378.25$224,938.21
51Dec 2023$549.73$828.52$1,378.25$224,388.48
2023 Total$6,465.19$10,073.81$16,539
52Jan 2024$551.75$826.50$1,378.25$223,836.73
53Feb 2024$553.78$824.47$1,378.25$223,282.95
54Mar 2024$555.82$822.43$1,378.25$222,727.13
55Apr 2024$557.87$820.38$1,378.25$222,169.26
56May 2024$559.93$818.32$1,378.25$221,609.33
57Jun 2024$561.99$816.26$1,378.25$221,047.34
58Jul 2024$564.06$814.19$1,378.25$220,483.28
59Aug 2024$566.14$812.11$1,378.25$219,917.14
60Sep 2024$568.22$810.03$1,378.25$219,348.92
61Oct 2024$570.31$807.94$1,378.25$218,778.61
62Nov 2024$572.42$805.83$1,378.25$218,206.19
63Dec 2024$574.52$803.73$1,378.25$217,631.67
2024 Total$6,756.81$9,782.19$16,539
64Jan 2025$576.64$801.61$1,378.25$217,055.03
65Feb 2025$578.76$799.49$1,378.25$216,476.27
66Mar 2025$580.90$797.35$1,378.25$215,895.37
67Apr 2025$583.04$795.21$1,378.25$215,312.33
68May 2025$585.18$793.07$1,378.25$214,727.15
69Jun 2025$587.34$790.91$1,378.25$214,139.81
70Jul 2025$589.50$788.75$1,378.25$213,550.31
71Aug 2025$591.67$786.58$1,378.25$212,958.64
72Sep 2025$593.85$784.40$1,378.25$212,364.79
73Oct 2025$596.04$782.21$1,378.25$211,768.75
74Nov 2025$598.24$780.01$1,378.25$211,170.51
75Dec 2025$600.44$777.81$1,378.25$210,570.07
2025 Total$7,061.6$9,477.4$16,539
76Jan 2026$602.65$775.60$1,378.25$209,967.42
77Feb 2026$604.87$773.38$1,378.25$209,362.55
78Mar 2026$607.10$771.15$1,378.25$208,755.45
79Apr 2026$609.33$768.92$1,378.25$208,146.12
80May 2026$611.58$766.67$1,378.25$207,534.54
81Jun 2026$613.83$764.42$1,378.25$206,920.71
82Jul 2026$616.09$762.16$1,378.25$206,304.62
83Aug 2026$618.36$759.89$1,378.25$205,686.26
84Sep 2026$620.64$757.61$1,378.25$205,065.62
85Oct 2026$622.92$755.33$1,378.25$204,442.70
86Nov 2026$625.22$753.03$1,378.25$203,817.48
87Dec 2026$627.52$750.73$1,378.25$203,189.96
2026 Total$7,380.11$9,158.89$16,539
88Jan 2027$629.83$748.42$1,378.25$202,560.13
89Feb 2027$632.15$746.10$1,378.25$201,927.98
90Mar 2027$634.48$743.77$1,378.25$201,293.50
91Apr 2027$636.82$741.43$1,378.25$200,656.68
92May 2027$639.16$739.09$1,378.25$200,017.52
93Jun 2027$641.52$736.73$1,378.25$199,376.00
94Jul 2027$643.88$734.37$1,378.25$198,732.12
95Aug 2027$646.25$732.00$1,378.25$198,085.87
96Sep 2027$648.63$729.62$1,378.25$197,437.24
97Oct 2027$651.02$727.23$1,378.25$196,786.22
98Nov 2027$653.42$724.83$1,378.25$196,132.80
99Dec 2027$655.83$722.42$1,378.25$195,476.97
2027 Total$7,712.99$8,826.01$16,539
100Jan 2028$658.24$720.01$1,378.25$194,818.73
101Feb 2028$660.67$717.58$1,378.25$194,158.06
102Mar 2028$663.10$715.15$1,378.25$193,494.96
103Apr 2028$665.54$712.71$1,378.25$192,829.42
104May 2028$667.99$710.26$1,378.25$192,161.43
105Jun 2028$670.46$707.79$1,378.25$191,490.97
106Jul 2028$672.92$705.33$1,378.25$190,818.05
107Aug 2028$675.40$702.85$1,378.25$190,142.65
108Sep 2028$677.89$700.36$1,378.25$189,464.76
109Oct 2028$680.39$697.86$1,378.25$188,784.37
110Nov 2028$682.89$695.36$1,378.25$188,101.48
111Dec 2028$685.41$692.84$1,378.25$187,416.07
2028 Total$8,060.9$8,478.1$16,539
112Jan 2029$687.93$690.32$1,378.25$186,728.14
113Feb 2029$690.47$687.78$1,378.25$186,037.67
114Mar 2029$693.01$685.24$1,378.25$185,344.66
115Apr 2029$695.56$682.69$1,378.25$184,649.10
116May 2029$698.13$680.12$1,378.25$183,950.97
117Jun 2029$700.70$677.55$1,378.25$183,250.27
118Jul 2029$703.28$674.97$1,378.25$182,546.99
119Aug 2029$705.87$672.38$1,378.25$181,841.12
120Sep 2029$708.47$669.78$1,378.25$181,132.65
121Oct 2029$711.08$667.17$1,378.25$180,421.57
122Nov 2029$713.70$664.55$1,378.25$179,707.87
123Dec 2029$716.33$661.92$1,378.25$178,991.54
2029 Total$8,424.53$8,114.47$16,539
124Jan 2030$718.96$659.29$1,378.25$178,272.58
125Feb 2030$721.61$656.64$1,378.25$177,550.97
126Mar 2030$724.27$653.98$1,378.25$176,826.70
127Apr 2030$726.94$651.31$1,378.25$176,099.76
128May 2030$729.62$648.63$1,378.25$175,370.14
129Jun 2030$732.30$645.95$1,378.25$174,637.84
130Jul 2030$735.00$643.25$1,378.25$173,902.84
131Aug 2030$737.71$640.54$1,378.25$173,165.13
132Sep 2030$740.43$637.82$1,378.25$172,424.70
133Oct 2030$743.15$635.10$1,378.25$171,681.55
134Nov 2030$745.89$632.36$1,378.25$170,935.66
135Dec 2030$748.64$629.61$1,378.25$170,187.02
2030 Total$8,804.52$7,734.48$16,539
136Jan 2031$751.39$626.86$1,378.25$169,435.63
137Feb 2031$754.16$624.09$1,378.25$168,681.47
138Mar 2031$756.94$621.31$1,378.25$167,924.53
139Apr 2031$759.73$618.52$1,378.25$167,164.80
140May 2031$762.53$615.72$1,378.25$166,402.27
141Jun 2031$765.33$612.92$1,378.25$165,636.94
142Jul 2031$768.15$610.10$1,378.25$164,868.79
143Aug 2031$770.98$607.27$1,378.25$164,097.81
144Sep 2031$773.82$604.43$1,378.25$163,323.99
145Oct 2031$776.67$601.58$1,378.25$162,547.32
146Nov 2031$779.53$598.72$1,378.25$161,767.79
147Dec 2031$782.41$595.84$1,378.25$160,985.38
2031 Total$9,201.64$7,337.36$16,539
148Jan 2032$785.29$592.96$1,378.25$160,200.09
149Feb 2032$788.18$590.07$1,378.25$159,411.91
150Mar 2032$791.08$587.17$1,378.25$158,620.83
151Apr 2032$794.00$584.25$1,378.25$157,826.83
152May 2032$796.92$581.33$1,378.25$157,029.91
153Jun 2032$799.86$578.39$1,378.25$156,230.05
154Jul 2032$802.80$575.45$1,378.25$155,427.25
155Aug 2032$805.76$572.49$1,378.25$154,621.49
156Sep 2032$808.73$569.52$1,378.25$153,812.76
157Oct 2032$811.71$566.54$1,378.25$153,001.05
158Nov 2032$814.70$563.55$1,378.25$152,186.35
159Dec 2032$817.70$560.55$1,378.25$151,368.65
2032 Total$9,616.73$6,922.27$16,539
160Jan 2033$820.71$557.54$1,378.25$150,547.94
161Feb 2033$823.73$554.52$1,378.25$149,724.21
162Mar 2033$826.77$551.48$1,378.25$148,897.44
163Apr 2033$829.81$548.44$1,378.25$148,067.63
164May 2033$832.87$545.38$1,378.25$147,234.76
165Jun 2033$835.94$542.31$1,378.25$146,398.82
166Jul 2033$839.01$539.24$1,378.25$145,559.81
167Aug 2033$842.10$536.15$1,378.25$144,717.71
168Sep 2033$845.21$533.04$1,378.25$143,872.50
169Oct 2033$848.32$529.93$1,378.25$143,024.18
170Nov 2033$851.44$526.81$1,378.25$142,172.74
171Dec 2033$854.58$523.67$1,378.25$141,318.16
2033 Total$10,050.49$6,488.51$16,539
172Jan 2034$857.73$520.52$1,378.25$140,460.43
173Feb 2034$860.89$517.36$1,378.25$139,599.54
174Mar 2034$864.06$514.19$1,378.25$138,735.48
175Apr 2034$867.24$511.01$1,378.25$137,868.24
176May 2034$870.44$507.81$1,378.25$136,997.80
177Jun 2034$873.64$504.61$1,378.25$136,124.16
178Jul 2034$876.86$501.39$1,378.25$135,247.30
179Aug 2034$880.09$498.16$1,378.25$134,367.21
180Sep 2034$883.33$494.92$1,378.25$133,483.88
181Oct 2034$886.58$491.67$1,378.25$132,597.30
182Nov 2034$889.85$488.40$1,378.25$131,707.45
183Dec 2034$893.13$485.12$1,378.25$130,814.32
2034 Total$10,503.84$6,035.16$16,539
184Jan 2035$896.42$481.83$1,378.25$129,917.90
185Feb 2035$899.72$478.53$1,378.25$129,018.18
186Mar 2035$903.03$475.22$1,378.25$128,115.15
187Apr 2035$906.36$471.89$1,378.25$127,208.79
188May 2035$909.70$468.55$1,378.25$126,299.09
189Jun 2035$913.05$465.20$1,378.25$125,386.04
190Jul 2035$916.41$461.84$1,378.25$124,469.63
191Aug 2035$919.79$458.46$1,378.25$123,549.84
192Sep 2035$923.17$455.08$1,378.25$122,626.67
193Oct 2035$926.58$451.67$1,378.25$121,700.09
194Nov 2035$929.99$448.26$1,378.25$120,770.10
195Dec 2035$933.41$444.84$1,378.25$119,836.69
2035 Total$10,977.63$5,561.37$16,539
196Jan 2036$936.85$441.40$1,378.25$118,899.84
197Feb 2036$940.30$437.95$1,378.25$117,959.54
198Mar 2036$943.77$434.48$1,378.25$117,015.77
199Apr 2036$947.24$431.01$1,378.25$116,068.53
200May 2036$950.73$427.52$1,378.25$115,117.80
201Jun 2036$954.23$424.02$1,378.25$114,163.57
202Jul 2036$957.75$420.50$1,378.25$113,205.82
203Aug 2036$961.28$416.97$1,378.25$112,244.54
204Sep 2036$964.82$413.43$1,378.25$111,279.72
205Oct 2036$968.37$409.88$1,378.25$110,311.35
206Nov 2036$971.94$406.31$1,378.25$109,339.41
207Dec 2036$975.52$402.73$1,378.25$108,363.89
2036 Total$11,472.8$5,066.2$16,539
208Jan 2037$979.11$399.14$1,378.25$107,384.78
209Feb 2037$982.72$395.53$1,378.25$106,402.06
210Mar 2037$986.34$391.91$1,378.25$105,415.72
211Apr 2037$989.97$388.28$1,378.25$104,425.75
212May 2037$993.62$384.63$1,378.25$103,432.13
213Jun 2037$997.27$380.98$1,378.25$102,434.86
214Jul 2037$1,000.95$377.30$1,378.25$101,433.91
215Aug 2037$1,004.64$373.61$1,378.25$100,429.27
216Sep 2037$1,008.34$369.91$1,378.25$99,420.93
217Oct 2037$1,012.05$366.20$1,378.25$98,408.88
218Nov 2037$1,015.78$362.47$1,378.25$97,393.10
219Dec 2037$1,019.52$358.73$1,378.25$96,373.58
2037 Total$11,990.31$4,548.69$16,539
220Jan 2038$1,023.27$354.98$1,378.25$95,350.31
221Feb 2038$1,027.04$351.21$1,378.25$94,323.27
222Mar 2038$1,030.83$347.42$1,378.25$93,292.44
223Apr 2038$1,034.62$343.63$1,378.25$92,257.82
224May 2038$1,038.43$339.82$1,378.25$91,219.39
225Jun 2038$1,042.26$335.99$1,378.25$90,177.13
226Jul 2038$1,046.10$332.15$1,378.25$89,131.03
227Aug 2038$1,049.95$328.30$1,378.25$88,081.08
228Sep 2038$1,053.82$324.43$1,378.25$87,027.26
229Oct 2038$1,057.70$320.55$1,378.25$85,969.56
230Nov 2038$1,061.60$316.65$1,378.25$84,907.96
231Dec 2038$1,065.51$312.74$1,378.25$83,842.45
2038 Total$12,531.13$4,007.87$16,539
232Jan 2039$1,069.43$308.82$1,378.25$82,773.02
233Feb 2039$1,073.37$304.88$1,378.25$81,699.65
234Mar 2039$1,077.32$300.93$1,378.25$80,622.33
235Apr 2039$1,081.29$296.96$1,378.25$79,541.04
236May 2039$1,085.27$292.98$1,378.25$78,455.77
237Jun 2039$1,089.27$288.98$1,378.25$77,366.50
238Jul 2039$1,093.28$284.97$1,378.25$76,273.22
239Aug 2039$1,097.31$280.94$1,378.25$75,175.91
240Sep 2039$1,101.35$276.90$1,378.25$74,074.56
241Oct 2039$1,105.41$272.84$1,378.25$72,969.15
242Nov 2039$1,109.48$268.77$1,378.25$71,859.67
243Dec 2039$1,113.57$264.68$1,378.25$70,746.10
2039 Total$13,096.35$3,442.65$16,539
244Jan 2040$1,117.67$260.58$1,378.25$69,628.43
245Feb 2040$1,121.79$256.46$1,378.25$68,506.64
246Mar 2040$1,125.92$252.33$1,378.25$67,380.72
247Apr 2040$1,130.06$248.19$1,378.25$66,250.66
248May 2040$1,134.23$244.02$1,378.25$65,116.43
249Jun 2040$1,138.40$239.85$1,378.25$63,978.03
250Jul 2040$1,142.60$235.65$1,378.25$62,835.43
251Aug 2040$1,146.81$231.44$1,378.25$61,688.62
252Sep 2040$1,151.03$227.22$1,378.25$60,537.59
253Oct 2040$1,155.27$222.98$1,378.25$59,382.32
254Nov 2040$1,159.53$218.72$1,378.25$58,222.79
255Dec 2040$1,163.80$214.45$1,378.25$57,058.99
2040 Total$13,687.11$2,851.89$16,539
256Jan 2041$1,168.08$210.17$1,378.25$55,890.91
257Feb 2041$1,172.39$205.86$1,378.25$54,718.52
258Mar 2041$1,176.70$201.55$1,378.25$53,541.82
259Apr 2041$1,181.04$197.21$1,378.25$52,360.78
260May 2041$1,185.39$192.86$1,378.25$51,175.39
261Jun 2041$1,189.75$188.50$1,378.25$49,985.64
262Jul 2041$1,194.14$184.11$1,378.25$48,791.50
263Aug 2041$1,198.53$179.72$1,378.25$47,592.97
264Sep 2041$1,202.95$175.30$1,378.25$46,390.02
265Oct 2041$1,207.38$170.87$1,378.25$45,182.64
266Nov 2041$1,211.83$166.42$1,378.25$43,970.81
267Dec 2041$1,216.29$161.96$1,378.25$42,754.52
2041 Total$14,304.47$2,234.53$16,539
268Jan 2042$1,220.77$157.48$1,378.25$41,533.75
269Feb 2042$1,225.27$152.98$1,378.25$40,308.48
270Mar 2042$1,229.78$148.47$1,378.25$39,078.70
271Apr 2042$1,234.31$143.94$1,378.25$37,844.39
272May 2042$1,238.86$139.39$1,378.25$36,605.53
273Jun 2042$1,243.42$134.83$1,378.25$35,362.11
274Jul 2042$1,248.00$130.25$1,378.25$34,114.11
275Aug 2042$1,252.60$125.65$1,378.25$32,861.51
276Sep 2042$1,257.21$121.04$1,378.25$31,604.30
277Oct 2042$1,261.84$116.41$1,378.25$30,342.46
278Nov 2042$1,266.49$111.76$1,378.25$29,075.97
279Dec 2042$1,271.15$107.10$1,378.25$27,804.82
2042 Total$14,949.7$1,589.3$16,539
280Jan 2043$1,275.84$102.41$1,378.25$26,528.98
281Feb 2043$1,280.53$97.72$1,378.25$25,248.45
282Mar 2043$1,285.25$93.00$1,378.25$23,963.20
283Apr 2043$1,289.99$88.26$1,378.25$22,673.21
284May 2043$1,294.74$83.51$1,378.25$21,378.47
285Jun 2043$1,299.51$78.74$1,378.25$20,078.96
286Jul 2043$1,304.29$73.96$1,378.25$18,774.67
287Aug 2043$1,309.10$69.15$1,378.25$17,465.57
288Sep 2043$1,313.92$64.33$1,378.25$16,151.65
289Oct 2043$1,318.76$59.49$1,378.25$14,832.89
290Nov 2043$1,323.62$54.63$1,378.25$13,509.27
291Dec 2043$1,328.49$49.76$1,378.25$12,180.78
2043 Total$15,624.04$914.96$16,539
292Jan 2044$1,333.38$44.87$1,378.25$10,847.40
293Feb 2044$1,338.30$39.95$1,378.25$9,509.10
294Mar 2044$1,343.22$35.03$1,378.25$8,165.88
295Apr 2044$1,348.17$30.08$1,378.25$6,817.71
296May 2044$1,353.14$25.11$1,378.25$5,464.57
297Jun 2044$1,358.12$20.13$1,378.25$4,106.45
298Jul 2044$1,363.12$15.13$1,378.25$2,743.33
299Aug 2044$1,368.15$10.10$1,378.25$1,375.18
300Sep 2044$1,373.18$5.07$1,378.25$2.00
2044 Total$12,178.78$225.47$12,404.25
Compare your product with the big 4 banks, or add more products to compare
As seen on