Member Package Flexible Investment Loan (Interest Only) ($700k+) from ME Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
4.12%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$858
Number of Repayments
300
Total Interest Paid
$7,400
Total repayments
$257,400
DatePrincipleInterestPaymentBalance
1Oct 2019$477.88$858.33$1,336.21$249,522.12
2Nov 2019$479.52$856.69$1,336.21$249,042.60
3Dec 2019$481.16$855.05$1,336.21$248,561.44
2019 Total$1,438.56$2,570.07$4,008.63
4Jan 2020$482.82$853.39$1,336.21$248,078.62
5Feb 2020$484.47$851.74$1,336.21$247,594.15
6Mar 2020$486.14$850.07$1,336.21$247,108.01
7Apr 2020$487.81$848.40$1,336.21$246,620.20
8May 2020$489.48$846.73$1,336.21$246,130.72
9Jun 2020$491.16$845.05$1,336.21$245,639.56
10Jul 2020$492.85$843.36$1,336.21$245,146.71
11Aug 2020$494.54$841.67$1,336.21$244,652.17
12Sep 2020$496.24$839.97$1,336.21$244,155.93
13Oct 2020$497.94$838.27$1,336.21$243,657.99
14Nov 2020$499.65$836.56$1,336.21$243,158.34
15Dec 2020$501.37$834.84$1,336.21$242,656.97
2020 Total$5,904.47$10,130.05$16,034.52
16Jan 2021$503.09$833.12$1,336.21$242,153.88
17Feb 2021$504.82$831.39$1,336.21$241,649.06
18Mar 2021$506.55$829.66$1,336.21$241,142.51
19Apr 2021$508.29$827.92$1,336.21$240,634.22
20May 2021$510.03$826.18$1,336.21$240,124.19
21Jun 2021$511.78$824.43$1,336.21$239,612.41
22Jul 2021$513.54$822.67$1,336.21$239,098.87
23Aug 2021$515.30$820.91$1,336.21$238,583.57
24Sep 2021$517.07$819.14$1,336.21$238,066.50
25Oct 2021$518.85$817.36$1,336.21$237,547.65
26Nov 2021$520.63$815.58$1,336.21$237,027.02
27Dec 2021$522.42$813.79$1,336.21$236,504.60
2021 Total$6,152.37$9,882.15$16,034.52
28Jan 2022$524.21$812.00$1,336.21$235,980.39
29Feb 2022$526.01$810.20$1,336.21$235,454.38
30Mar 2022$527.82$808.39$1,336.21$234,926.56
31Apr 2022$529.63$806.58$1,336.21$234,396.93
32May 2022$531.45$804.76$1,336.21$233,865.48
33Jun 2022$533.27$802.94$1,336.21$233,332.21
34Jul 2022$535.10$801.11$1,336.21$232,797.11
35Aug 2022$536.94$799.27$1,336.21$232,260.17
36Sep 2022$538.78$797.43$1,336.21$231,721.39
37Oct 2022$540.63$795.58$1,336.21$231,180.76
38Nov 2022$542.49$793.72$1,336.21$230,638.27
39Dec 2022$544.35$791.86$1,336.21$230,093.92
2022 Total$6,410.68$9,623.84$16,034.52
40Jan 2023$546.22$789.99$1,336.21$229,547.70
41Feb 2023$548.10$788.11$1,336.21$228,999.60
42Mar 2023$549.98$786.23$1,336.21$228,449.62
43Apr 2023$551.87$784.34$1,336.21$227,897.75
44May 2023$553.76$782.45$1,336.21$227,343.99
45Jun 2023$555.66$780.55$1,336.21$226,788.33
46Jul 2023$557.57$778.64$1,336.21$226,230.76
47Aug 2023$559.48$776.73$1,336.21$225,671.28
48Sep 2023$561.41$774.80$1,336.21$225,109.87
49Oct 2023$563.33$772.88$1,336.21$224,546.54
50Nov 2023$565.27$770.94$1,336.21$223,981.27
51Dec 2023$567.21$769.00$1,336.21$223,414.06
2023 Total$6,679.86$9,354.66$16,034.52
52Jan 2024$569.16$767.05$1,336.21$222,844.90
53Feb 2024$571.11$765.10$1,336.21$222,273.79
54Mar 2024$573.07$763.14$1,336.21$221,700.72
55Apr 2024$575.04$761.17$1,336.21$221,125.68
56May 2024$577.01$759.20$1,336.21$220,548.67
57Jun 2024$578.99$757.22$1,336.21$219,969.68
58Jul 2024$580.98$755.23$1,336.21$219,388.70
59Aug 2024$582.98$753.23$1,336.21$218,805.72
60Sep 2024$584.98$751.23$1,336.21$218,220.74
61Oct 2024$586.99$749.22$1,336.21$217,633.75
62Nov 2024$589.00$747.21$1,336.21$217,044.75
63Dec 2024$591.02$745.19$1,336.21$216,453.73
2024 Total$6,960.33$9,074.19$16,034.52
64Jan 2025$593.05$743.16$1,336.21$215,860.68
65Feb 2025$595.09$741.12$1,336.21$215,265.59
66Mar 2025$597.13$739.08$1,336.21$214,668.46
67Apr 2025$599.18$737.03$1,336.21$214,069.28
68May 2025$601.24$734.97$1,336.21$213,468.04
69Jun 2025$603.30$732.91$1,336.21$212,864.74
70Jul 2025$605.37$730.84$1,336.21$212,259.37
71Aug 2025$607.45$728.76$1,336.21$211,651.92
72Sep 2025$609.54$726.67$1,336.21$211,042.38
73Oct 2025$611.63$724.58$1,336.21$210,430.75
74Nov 2025$613.73$722.48$1,336.21$209,817.02
75Dec 2025$615.84$720.37$1,336.21$209,201.18
2025 Total$7,252.55$8,781.97$16,034.52
76Jan 2026$617.95$718.26$1,336.21$208,583.23
77Feb 2026$620.07$716.14$1,336.21$207,963.16
78Mar 2026$622.20$714.01$1,336.21$207,340.96
79Apr 2026$624.34$711.87$1,336.21$206,716.62
80May 2026$626.48$709.73$1,336.21$206,090.14
81Jun 2026$628.63$707.58$1,336.21$205,461.51
82Jul 2026$630.79$705.42$1,336.21$204,830.72
83Aug 2026$632.96$703.25$1,336.21$204,197.76
84Sep 2026$635.13$701.08$1,336.21$203,562.63
85Oct 2026$637.31$698.90$1,336.21$202,925.32
86Nov 2026$639.50$696.71$1,336.21$202,285.82
87Dec 2026$641.70$694.51$1,336.21$201,644.12
2026 Total$7,557.06$8,477.46$16,034.52
88Jan 2027$643.90$692.31$1,336.21$201,000.22
89Feb 2027$646.11$690.10$1,336.21$200,354.11
90Mar 2027$648.33$687.88$1,336.21$199,705.78
91Apr 2027$650.55$685.66$1,336.21$199,055.23
92May 2027$652.79$683.42$1,336.21$198,402.44
93Jun 2027$655.03$681.18$1,336.21$197,747.41
94Jul 2027$657.28$678.93$1,336.21$197,090.13
95Aug 2027$659.53$676.68$1,336.21$196,430.60
96Sep 2027$661.80$674.41$1,336.21$195,768.80
97Oct 2027$664.07$672.14$1,336.21$195,104.73
98Nov 2027$666.35$669.86$1,336.21$194,438.38
99Dec 2027$668.64$667.57$1,336.21$193,769.74
2027 Total$7,874.38$8,160.14$16,034.52
100Jan 2028$670.93$665.28$1,336.21$193,098.81
101Feb 2028$673.24$662.97$1,336.21$192,425.57
102Mar 2028$675.55$660.66$1,336.21$191,750.02
103Apr 2028$677.87$658.34$1,336.21$191,072.15
104May 2028$680.20$656.01$1,336.21$190,391.95
105Jun 2028$682.53$653.68$1,336.21$189,709.42
106Jul 2028$684.87$651.34$1,336.21$189,024.55
107Aug 2028$687.23$648.98$1,336.21$188,337.32
108Sep 2028$689.59$646.62$1,336.21$187,647.73
109Oct 2028$691.95$644.26$1,336.21$186,955.78
110Nov 2028$694.33$641.88$1,336.21$186,261.45
111Dec 2028$696.71$639.50$1,336.21$185,564.74
2028 Total$8,205$7,829.52$16,034.52
112Jan 2029$699.10$637.11$1,336.21$184,865.64
113Feb 2029$701.50$634.71$1,336.21$184,164.14
114Mar 2029$703.91$632.30$1,336.21$183,460.23
115Apr 2029$706.33$629.88$1,336.21$182,753.90
116May 2029$708.75$627.46$1,336.21$182,045.15
117Jun 2029$711.19$625.02$1,336.21$181,333.96
118Jul 2029$713.63$622.58$1,336.21$180,620.33
119Aug 2029$716.08$620.13$1,336.21$179,904.25
120Sep 2029$718.54$617.67$1,336.21$179,185.71
121Oct 2029$721.01$615.20$1,336.21$178,464.70
122Nov 2029$723.48$612.73$1,336.21$177,741.22
123Dec 2029$725.97$610.24$1,336.21$177,015.25
2029 Total$8,549.49$7,485.03$16,034.52
124Jan 2030$728.46$607.75$1,336.21$176,286.79
125Feb 2030$730.96$605.25$1,336.21$175,555.83
126Mar 2030$733.47$602.74$1,336.21$174,822.36
127Apr 2030$735.99$600.22$1,336.21$174,086.37
128May 2030$738.51$597.70$1,336.21$173,347.86
129Jun 2030$741.05$595.16$1,336.21$172,606.81
130Jul 2030$743.59$592.62$1,336.21$171,863.22
131Aug 2030$746.15$590.06$1,336.21$171,117.07
132Sep 2030$748.71$587.50$1,336.21$170,368.36
133Oct 2030$751.28$584.93$1,336.21$169,617.08
134Nov 2030$753.86$582.35$1,336.21$168,863.22
135Dec 2030$756.45$579.76$1,336.21$168,106.77
2030 Total$8,908.48$7,126.04$16,034.52
136Jan 2031$759.04$577.17$1,336.21$167,347.73
137Feb 2031$761.65$574.56$1,336.21$166,586.08
138Mar 2031$764.26$571.95$1,336.21$165,821.82
139Apr 2031$766.89$569.32$1,336.21$165,054.93
140May 2031$769.52$566.69$1,336.21$164,285.41
141Jun 2031$772.16$564.05$1,336.21$163,513.25
142Jul 2031$774.81$561.40$1,336.21$162,738.44
143Aug 2031$777.47$558.74$1,336.21$161,960.97
144Sep 2031$780.14$556.07$1,336.21$161,180.83
145Oct 2031$782.82$553.39$1,336.21$160,398.01
146Nov 2031$785.51$550.70$1,336.21$159,612.50
147Dec 2031$788.21$548.00$1,336.21$158,824.29
2031 Total$9,282.48$6,752.04$16,034.52
148Jan 2032$790.91$545.30$1,336.21$158,033.38
149Feb 2032$793.63$542.58$1,336.21$157,239.75
150Mar 2032$796.35$539.86$1,336.21$156,443.40
151Apr 2032$799.09$537.12$1,336.21$155,644.31
152May 2032$801.83$534.38$1,336.21$154,842.48
153Jun 2032$804.58$531.63$1,336.21$154,037.90
154Jul 2032$807.35$528.86$1,336.21$153,230.55
155Aug 2032$810.12$526.09$1,336.21$152,420.43
156Sep 2032$812.90$523.31$1,336.21$151,607.53
157Oct 2032$815.69$520.52$1,336.21$150,791.84
158Nov 2032$818.49$517.72$1,336.21$149,973.35
159Dec 2032$821.30$514.91$1,336.21$149,152.05
2032 Total$9,672.24$6,362.28$16,034.52
160Jan 2033$824.12$512.09$1,336.21$148,327.93
161Feb 2033$826.95$509.26$1,336.21$147,500.98
162Mar 2033$829.79$506.42$1,336.21$146,671.19
163Apr 2033$832.64$503.57$1,336.21$145,838.55
164May 2033$835.50$500.71$1,336.21$145,003.05
165Jun 2033$838.37$497.84$1,336.21$144,164.68
166Jul 2033$841.24$494.97$1,336.21$143,323.44
167Aug 2033$844.13$492.08$1,336.21$142,479.31
168Sep 2033$847.03$489.18$1,336.21$141,632.28
169Oct 2033$849.94$486.27$1,336.21$140,782.34
170Nov 2033$852.86$483.35$1,336.21$139,929.48
171Dec 2033$855.79$480.42$1,336.21$139,073.69
2033 Total$10,078.36$5,956.16$16,034.52
172Jan 2034$858.72$477.49$1,336.21$138,214.97
173Feb 2034$861.67$474.54$1,336.21$137,353.30
174Mar 2034$864.63$471.58$1,336.21$136,488.67
175Apr 2034$867.60$468.61$1,336.21$135,621.07
176May 2034$870.58$465.63$1,336.21$134,750.49
177Jun 2034$873.57$462.64$1,336.21$133,876.92
178Jul 2034$876.57$459.64$1,336.21$133,000.35
179Aug 2034$879.58$456.63$1,336.21$132,120.77
180Sep 2034$882.60$453.61$1,336.21$131,238.17
181Oct 2034$885.63$450.58$1,336.21$130,352.54
182Nov 2034$888.67$447.54$1,336.21$129,463.87
183Dec 2034$891.72$444.49$1,336.21$128,572.15
2034 Total$10,501.54$5,532.98$16,034.52
184Jan 2035$894.78$441.43$1,336.21$127,677.37
185Feb 2035$897.85$438.36$1,336.21$126,779.52
186Mar 2035$900.93$435.28$1,336.21$125,878.59
187Apr 2035$904.03$432.18$1,336.21$124,974.56
188May 2035$907.13$429.08$1,336.21$124,067.43
189Jun 2035$910.25$425.96$1,336.21$123,157.18
190Jul 2035$913.37$422.84$1,336.21$122,243.81
191Aug 2035$916.51$419.70$1,336.21$121,327.30
192Sep 2035$919.65$416.56$1,336.21$120,407.65
193Oct 2035$922.81$413.40$1,336.21$119,484.84
194Nov 2035$925.98$410.23$1,336.21$118,558.86
195Dec 2035$929.16$407.05$1,336.21$117,629.70
2035 Total$10,942.45$5,092.07$16,034.52
196Jan 2036$932.35$403.86$1,336.21$116,697.35
197Feb 2036$935.55$400.66$1,336.21$115,761.80
198Mar 2036$938.76$397.45$1,336.21$114,823.04
199Apr 2036$941.98$394.23$1,336.21$113,881.06
200May 2036$945.22$390.99$1,336.21$112,935.84
201Jun 2036$948.46$387.75$1,336.21$111,987.38
202Jul 2036$951.72$384.49$1,336.21$111,035.66
203Aug 2036$954.99$381.22$1,336.21$110,080.67
204Sep 2036$958.27$377.94$1,336.21$109,122.40
205Oct 2036$961.56$374.65$1,336.21$108,160.84
206Nov 2036$964.86$371.35$1,336.21$107,195.98
207Dec 2036$968.17$368.04$1,336.21$106,227.81
2036 Total$11,401.89$4,632.63$16,034.52
208Jan 2037$971.49$364.72$1,336.21$105,256.32
209Feb 2037$974.83$361.38$1,336.21$104,281.49
210Mar 2037$978.18$358.03$1,336.21$103,303.31
211Apr 2037$981.54$354.67$1,336.21$102,321.77
212May 2037$984.91$351.30$1,336.21$101,336.86
213Jun 2037$988.29$347.92$1,336.21$100,348.57
214Jul 2037$991.68$344.53$1,336.21$99,356.89
215Aug 2037$995.08$341.13$1,336.21$98,361.81
216Sep 2037$998.50$337.71$1,336.21$97,363.31
217Oct 2037$1,001.93$334.28$1,336.21$96,361.38
218Nov 2037$1,005.37$330.84$1,336.21$95,356.01
219Dec 2037$1,008.82$327.39$1,336.21$94,347.19
2037 Total$11,880.62$4,153.9$16,034.52
220Jan 2038$1,012.28$323.93$1,336.21$93,334.91
221Feb 2038$1,015.76$320.45$1,336.21$92,319.15
222Mar 2038$1,019.25$316.96$1,336.21$91,299.90
223Apr 2038$1,022.75$313.46$1,336.21$90,277.15
224May 2038$1,026.26$309.95$1,336.21$89,250.89
225Jun 2038$1,029.78$306.43$1,336.21$88,221.11
226Jul 2038$1,033.32$302.89$1,336.21$87,187.79
227Aug 2038$1,036.87$299.34$1,336.21$86,150.92
228Sep 2038$1,040.43$295.78$1,336.21$85,110.49
229Oct 2038$1,044.00$292.21$1,336.21$84,066.49
230Nov 2038$1,047.58$288.63$1,336.21$83,018.91
231Dec 2038$1,051.18$285.03$1,336.21$81,967.73
2038 Total$12,379.46$3,655.06$16,034.52
232Jan 2039$1,054.79$281.42$1,336.21$80,912.94
233Feb 2039$1,058.41$277.80$1,336.21$79,854.53
234Mar 2039$1,062.04$274.17$1,336.21$78,792.49
235Apr 2039$1,065.69$270.52$1,336.21$77,726.80
236May 2039$1,069.35$266.86$1,336.21$76,657.45
237Jun 2039$1,073.02$263.19$1,336.21$75,584.43
238Jul 2039$1,076.70$259.51$1,336.21$74,507.73
239Aug 2039$1,080.40$255.81$1,336.21$73,427.33
240Sep 2039$1,084.11$252.10$1,336.21$72,343.22
241Oct 2039$1,087.83$248.38$1,336.21$71,255.39
242Nov 2039$1,091.57$244.64$1,336.21$70,163.82
243Dec 2039$1,095.31$240.90$1,336.21$69,068.51
2039 Total$12,899.22$3,135.3$16,034.52
244Jan 2040$1,099.07$237.14$1,336.21$67,969.44
245Feb 2040$1,102.85$233.36$1,336.21$66,866.59
246Mar 2040$1,106.63$229.58$1,336.21$65,759.96
247Apr 2040$1,110.43$225.78$1,336.21$64,649.53
248May 2040$1,114.25$221.96$1,336.21$63,535.28
249Jun 2040$1,118.07$218.14$1,336.21$62,417.21
250Jul 2040$1,121.91$214.30$1,336.21$61,295.30
251Aug 2040$1,125.76$210.45$1,336.21$60,169.54
252Sep 2040$1,129.63$206.58$1,336.21$59,039.91
253Oct 2040$1,133.51$202.70$1,336.21$57,906.40
254Nov 2040$1,137.40$198.81$1,336.21$56,769.00
255Dec 2040$1,141.30$194.91$1,336.21$55,627.70
2040 Total$13,440.81$2,593.71$16,034.52
256Jan 2041$1,145.22$190.99$1,336.21$54,482.48
257Feb 2041$1,149.15$187.06$1,336.21$53,333.33
258Mar 2041$1,153.10$183.11$1,336.21$52,180.23
259Apr 2041$1,157.06$179.15$1,336.21$51,023.17
260May 2041$1,161.03$175.18$1,336.21$49,862.14
261Jun 2041$1,165.02$171.19$1,336.21$48,697.12
262Jul 2041$1,169.02$167.19$1,336.21$47,528.10
263Aug 2041$1,173.03$163.18$1,336.21$46,355.07
264Sep 2041$1,177.06$159.15$1,336.21$45,178.01
265Oct 2041$1,181.10$155.11$1,336.21$43,996.91
266Nov 2041$1,185.15$151.06$1,336.21$42,811.76
267Dec 2041$1,189.22$146.99$1,336.21$41,622.54
2041 Total$14,005.16$2,029.36$16,034.52
268Jan 2042$1,193.31$142.90$1,336.21$40,429.23
269Feb 2042$1,197.40$138.81$1,336.21$39,231.83
270Mar 2042$1,201.51$134.70$1,336.21$38,030.32
271Apr 2042$1,205.64$130.57$1,336.21$36,824.68
272May 2042$1,209.78$126.43$1,336.21$35,614.90
273Jun 2042$1,213.93$122.28$1,336.21$34,400.97
274Jul 2042$1,218.10$118.11$1,336.21$33,182.87
275Aug 2042$1,222.28$113.93$1,336.21$31,960.59
276Sep 2042$1,226.48$109.73$1,336.21$30,734.11
277Oct 2042$1,230.69$105.52$1,336.21$29,503.42
278Nov 2042$1,234.91$101.30$1,336.21$28,268.51
279Dec 2042$1,239.15$97.06$1,336.21$27,029.36
2042 Total$14,593.18$1,441.34$16,034.52
280Jan 2043$1,243.41$92.80$1,336.21$25,785.95
281Feb 2043$1,247.68$88.53$1,336.21$24,538.27
282Mar 2043$1,251.96$84.25$1,336.21$23,286.31
283Apr 2043$1,256.26$79.95$1,336.21$22,030.05
284May 2043$1,260.57$75.64$1,336.21$20,769.48
285Jun 2043$1,264.90$71.31$1,336.21$19,504.58
286Jul 2043$1,269.24$66.97$1,336.21$18,235.34
287Aug 2043$1,273.60$62.61$1,336.21$16,961.74
288Sep 2043$1,277.97$58.24$1,336.21$15,683.77
289Oct 2043$1,282.36$53.85$1,336.21$14,401.41
290Nov 2043$1,286.77$49.44$1,336.21$13,114.64
291Dec 2043$1,291.18$45.03$1,336.21$11,823.46
2043 Total$15,205.9$828.62$16,034.52
292Jan 2044$1,295.62$40.59$1,336.21$10,527.84
293Feb 2044$1,300.06$36.15$1,336.21$9,227.78
294Mar 2044$1,304.53$31.68$1,336.21$7,923.25
295Apr 2044$1,309.01$27.20$1,336.21$6,614.24
296May 2044$1,313.50$22.71$1,336.21$5,300.74
297Jun 2044$1,318.01$18.20$1,336.21$3,982.73
298Jul 2044$1,322.54$13.67$1,336.21$2,660.19
299Aug 2044$1,327.08$9.13$1,336.21$1,333.11
300Sep 2044$1,331.63$4.58$1,336.21$1.48
2044 Total$11,821.98$203.91$12,025.89
Compare your product with the big 4 banks, or add more products to compare
As seen on