Member Package Flexible Investment Loan Fixed (Principal and Interest) 3 Years from ME Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
3.48%
Fixed - 3 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,249
Number of Repayments
300
Total Interest Paid
$124,700
Total repayments
$374,700
DatePrincipleInterestPaymentBalance
1Oct 2019$523.88$725.00$1,248.88$249,476.12
2Nov 2019$525.40$723.48$1,248.88$248,950.72
3Dec 2019$526.92$721.96$1,248.88$248,423.80
2019 Total$1,576.2$2,170.44$3,746.64
4Jan 2020$528.45$720.43$1,248.88$247,895.35
5Feb 2020$529.98$718.90$1,248.88$247,365.37
6Mar 2020$531.52$717.36$1,248.88$246,833.85
7Apr 2020$533.06$715.82$1,248.88$246,300.79
8May 2020$534.61$714.27$1,248.88$245,766.18
9Jun 2020$536.16$712.72$1,248.88$245,230.02
10Jul 2020$537.71$711.17$1,248.88$244,692.31
11Aug 2020$539.27$709.61$1,248.88$244,153.04
12Sep 2020$540.84$708.04$1,248.88$243,612.20
13Oct 2020$542.40$706.48$1,248.88$243,069.80
14Nov 2020$543.98$704.90$1,248.88$242,525.82
15Dec 2020$545.56$703.32$1,248.88$241,980.26
2020 Total$6,443.54$8,543.02$14,986.56
16Jan 2021$547.14$701.74$1,248.88$241,433.12
17Feb 2021$548.72$700.16$1,248.88$240,884.40
18Mar 2021$550.32$698.56$1,248.88$240,334.08
19Apr 2021$551.91$696.97$1,248.88$239,782.17
20May 2021$553.51$695.37$1,248.88$239,228.66
21Jun 2021$555.12$693.76$1,248.88$238,673.54
22Jul 2021$556.73$692.15$1,248.88$238,116.81
23Aug 2021$558.34$690.54$1,248.88$237,558.47
24Sep 2021$559.96$688.92$1,248.88$236,998.51
25Oct 2021$561.58$687.30$1,248.88$236,436.93
26Nov 2021$563.21$685.67$1,248.88$235,873.72
27Dec 2021$564.85$684.03$1,248.88$235,308.87
2021 Total$6,671.39$8,315.17$14,986.56
28Jan 2022$566.48$682.40$1,248.88$234,742.39
29Feb 2022$568.13$680.75$1,248.88$234,174.26
30Mar 2022$569.77$679.11$1,248.88$233,604.49
31Apr 2022$571.43$677.45$1,248.88$233,033.06
32May 2022$573.08$675.80$1,248.88$232,459.98
33Jun 2022$574.75$674.13$1,248.88$231,885.23
34Jul 2022$576.41$672.47$1,248.88$231,308.82
35Aug 2022$578.08$670.80$1,248.88$230,730.74
36Sep 2022$579.76$669.12$1,248.88$230,150.98
37Oct 2022$581.44$667.44$1,248.88$229,569.54
38Nov 2022$583.13$665.75$1,248.88$228,986.41
39Dec 2022$584.82$664.06$1,248.88$228,401.59
2022 Total$6,907.28$8,079.28$14,986.56
40Jan 2023$586.52$662.36$1,248.88$227,815.07
41Feb 2023$588.22$660.66$1,248.88$227,226.85
42Mar 2023$589.92$658.96$1,248.88$226,636.93
43Apr 2023$591.63$657.25$1,248.88$226,045.30
44May 2023$593.35$655.53$1,248.88$225,451.95
45Jun 2023$595.07$653.81$1,248.88$224,856.88
46Jul 2023$596.80$652.08$1,248.88$224,260.08
47Aug 2023$598.53$650.35$1,248.88$223,661.55
48Sep 2023$600.26$648.62$1,248.88$223,061.29
49Oct 2023$602.00$646.88$1,248.88$222,459.29
50Nov 2023$603.75$645.13$1,248.88$221,855.54
51Dec 2023$605.50$643.38$1,248.88$221,250.04
2023 Total$7,151.55$7,835.01$14,986.56
52Jan 2024$607.25$641.63$1,248.88$220,642.79
53Feb 2024$609.02$639.86$1,248.88$220,033.77
54Mar 2024$610.78$638.10$1,248.88$219,422.99
55Apr 2024$612.55$636.33$1,248.88$218,810.44
56May 2024$614.33$634.55$1,248.88$218,196.11
57Jun 2024$616.11$632.77$1,248.88$217,580.00
58Jul 2024$617.90$630.98$1,248.88$216,962.10
59Aug 2024$619.69$629.19$1,248.88$216,342.41
60Sep 2024$621.49$627.39$1,248.88$215,720.92
61Oct 2024$623.29$625.59$1,248.88$215,097.63
62Nov 2024$625.10$623.78$1,248.88$214,472.53
63Dec 2024$626.91$621.97$1,248.88$213,845.62
2024 Total$7,404.42$7,582.14$14,986.56
64Jan 2025$628.73$620.15$1,248.88$213,216.89
65Feb 2025$630.55$618.33$1,248.88$212,586.34
66Mar 2025$632.38$616.50$1,248.88$211,953.96
67Apr 2025$634.21$614.67$1,248.88$211,319.75
68May 2025$636.05$612.83$1,248.88$210,683.70
69Jun 2025$637.90$610.98$1,248.88$210,045.80
70Jul 2025$639.75$609.13$1,248.88$209,406.05
71Aug 2025$641.60$607.28$1,248.88$208,764.45
72Sep 2025$643.46$605.42$1,248.88$208,120.99
73Oct 2025$645.33$603.55$1,248.88$207,475.66
74Nov 2025$647.20$601.68$1,248.88$206,828.46
75Dec 2025$649.08$599.80$1,248.88$206,179.38
2025 Total$7,666.24$7,320.32$14,986.56
76Jan 2026$650.96$597.92$1,248.88$205,528.42
77Feb 2026$652.85$596.03$1,248.88$204,875.57
78Mar 2026$654.74$594.14$1,248.88$204,220.83
79Apr 2026$656.64$592.24$1,248.88$203,564.19
80May 2026$658.54$590.34$1,248.88$202,905.65
81Jun 2026$660.45$588.43$1,248.88$202,245.20
82Jul 2026$662.37$586.51$1,248.88$201,582.83
83Aug 2026$664.29$584.59$1,248.88$200,918.54
84Sep 2026$666.22$582.66$1,248.88$200,252.32
85Oct 2026$668.15$580.73$1,248.88$199,584.17
86Nov 2026$670.09$578.79$1,248.88$198,914.08
87Dec 2026$672.03$576.85$1,248.88$198,242.05
2026 Total$7,937.33$7,049.23$14,986.56
88Jan 2027$673.98$574.90$1,248.88$197,568.07
89Feb 2027$675.93$572.95$1,248.88$196,892.14
90Mar 2027$677.89$570.99$1,248.88$196,214.25
91Apr 2027$679.86$569.02$1,248.88$195,534.39
92May 2027$681.83$567.05$1,248.88$194,852.56
93Jun 2027$683.81$565.07$1,248.88$194,168.75
94Jul 2027$685.79$563.09$1,248.88$193,482.96
95Aug 2027$687.78$561.10$1,248.88$192,795.18
96Sep 2027$689.77$559.11$1,248.88$192,105.41
97Oct 2027$691.77$557.11$1,248.88$191,413.64
98Nov 2027$693.78$555.10$1,248.88$190,719.86
99Dec 2027$695.79$553.09$1,248.88$190,024.07
2027 Total$8,217.98$6,768.58$14,986.56
100Jan 2028$697.81$551.07$1,248.88$189,326.26
101Feb 2028$699.83$549.05$1,248.88$188,626.43
102Mar 2028$701.86$547.02$1,248.88$187,924.57
103Apr 2028$703.90$544.98$1,248.88$187,220.67
104May 2028$705.94$542.94$1,248.88$186,514.73
105Jun 2028$707.99$540.89$1,248.88$185,806.74
106Jul 2028$710.04$538.84$1,248.88$185,096.70
107Aug 2028$712.10$536.78$1,248.88$184,384.60
108Sep 2028$714.16$534.72$1,248.88$183,670.44
109Oct 2028$716.24$532.64$1,248.88$182,954.20
110Nov 2028$718.31$530.57$1,248.88$182,235.89
111Dec 2028$720.40$528.48$1,248.88$181,515.49
2028 Total$8,508.58$6,477.98$14,986.56
112Jan 2029$722.49$526.39$1,248.88$180,793.00
113Feb 2029$724.58$524.30$1,248.88$180,068.42
114Mar 2029$726.68$522.20$1,248.88$179,341.74
115Apr 2029$728.79$520.09$1,248.88$178,612.95
116May 2029$730.90$517.98$1,248.88$177,882.05
117Jun 2029$733.02$515.86$1,248.88$177,149.03
118Jul 2029$735.15$513.73$1,248.88$176,413.88
119Aug 2029$737.28$511.60$1,248.88$175,676.60
120Sep 2029$739.42$509.46$1,248.88$174,937.18
121Oct 2029$741.56$507.32$1,248.88$174,195.62
122Nov 2029$743.71$505.17$1,248.88$173,451.91
123Dec 2029$745.87$503.01$1,248.88$172,706.04
2029 Total$8,809.45$6,177.11$14,986.56
124Jan 2030$748.03$500.85$1,248.88$171,958.01
125Feb 2030$750.20$498.68$1,248.88$171,207.81
126Mar 2030$752.38$496.50$1,248.88$170,455.43
127Apr 2030$754.56$494.32$1,248.88$169,700.87
128May 2030$756.75$492.13$1,248.88$168,944.12
129Jun 2030$758.94$489.94$1,248.88$168,185.18
130Jul 2030$761.14$487.74$1,248.88$167,424.04
131Aug 2030$763.35$485.53$1,248.88$166,660.69
132Sep 2030$765.56$483.32$1,248.88$165,895.13
133Oct 2030$767.78$481.10$1,248.88$165,127.35
134Nov 2030$770.01$478.87$1,248.88$164,357.34
135Dec 2030$772.24$476.64$1,248.88$163,585.10
2030 Total$9,120.94$5,865.62$14,986.56
136Jan 2031$774.48$474.40$1,248.88$162,810.62
137Feb 2031$776.73$472.15$1,248.88$162,033.89
138Mar 2031$778.98$469.90$1,248.88$161,254.91
139Apr 2031$781.24$467.64$1,248.88$160,473.67
140May 2031$783.51$465.37$1,248.88$159,690.16
141Jun 2031$785.78$463.10$1,248.88$158,904.38
142Jul 2031$788.06$460.82$1,248.88$158,116.32
143Aug 2031$790.34$458.54$1,248.88$157,325.98
144Sep 2031$792.63$456.25$1,248.88$156,533.35
145Oct 2031$794.93$453.95$1,248.88$155,738.42
146Nov 2031$797.24$451.64$1,248.88$154,941.18
147Dec 2031$799.55$449.33$1,248.88$154,141.63
2031 Total$9,443.47$5,543.09$14,986.56
148Jan 2032$801.87$447.01$1,248.88$153,339.76
149Feb 2032$804.19$444.69$1,248.88$152,535.57
150Mar 2032$806.53$442.35$1,248.88$151,729.04
151Apr 2032$808.87$440.01$1,248.88$150,920.17
152May 2032$811.21$437.67$1,248.88$150,108.96
153Jun 2032$813.56$435.32$1,248.88$149,295.40
154Jul 2032$815.92$432.96$1,248.88$148,479.48
155Aug 2032$818.29$430.59$1,248.88$147,661.19
156Sep 2032$820.66$428.22$1,248.88$146,840.53
157Oct 2032$823.04$425.84$1,248.88$146,017.49
158Nov 2032$825.43$423.45$1,248.88$145,192.06
159Dec 2032$827.82$421.06$1,248.88$144,364.24
2032 Total$9,777.39$5,209.17$14,986.56
160Jan 2033$830.22$418.66$1,248.88$143,534.02
161Feb 2033$832.63$416.25$1,248.88$142,701.39
162Mar 2033$835.05$413.83$1,248.88$141,866.34
163Apr 2033$837.47$411.41$1,248.88$141,028.87
164May 2033$839.90$408.98$1,248.88$140,188.97
165Jun 2033$842.33$406.55$1,248.88$139,346.64
166Jul 2033$844.77$404.11$1,248.88$138,501.87
167Aug 2033$847.22$401.66$1,248.88$137,654.65
168Sep 2033$849.68$399.20$1,248.88$136,804.97
169Oct 2033$852.15$396.73$1,248.88$135,952.82
170Nov 2033$854.62$394.26$1,248.88$135,098.20
171Dec 2033$857.10$391.78$1,248.88$134,241.10
2033 Total$10,123.14$4,863.42$14,986.56
172Jan 2034$859.58$389.30$1,248.88$133,381.52
173Feb 2034$862.07$386.81$1,248.88$132,519.45
174Mar 2034$864.57$384.31$1,248.88$131,654.88
175Apr 2034$867.08$381.80$1,248.88$130,787.80
176May 2034$869.60$379.28$1,248.88$129,918.20
177Jun 2034$872.12$376.76$1,248.88$129,046.08
178Jul 2034$874.65$374.23$1,248.88$128,171.43
179Aug 2034$877.18$371.70$1,248.88$127,294.25
180Sep 2034$879.73$369.15$1,248.88$126,414.52
181Oct 2034$882.28$366.60$1,248.88$125,532.24
182Nov 2034$884.84$364.04$1,248.88$124,647.40
183Dec 2034$887.40$361.48$1,248.88$123,760.00
2034 Total$10,481.1$4,505.46$14,986.56
184Jan 2035$889.98$358.90$1,248.88$122,870.02
185Feb 2035$892.56$356.32$1,248.88$121,977.46
186Mar 2035$895.15$353.73$1,248.88$121,082.31
187Apr 2035$897.74$351.14$1,248.88$120,184.57
188May 2035$900.34$348.54$1,248.88$119,284.23
189Jun 2035$902.96$345.92$1,248.88$118,381.27
190Jul 2035$905.57$343.31$1,248.88$117,475.70
191Aug 2035$908.20$340.68$1,248.88$116,567.50
192Sep 2035$910.83$338.05$1,248.88$115,656.67
193Oct 2035$913.48$335.40$1,248.88$114,743.19
194Nov 2035$916.12$332.76$1,248.88$113,827.07
195Dec 2035$918.78$330.10$1,248.88$112,908.29
2035 Total$10,851.71$4,134.85$14,986.56
196Jan 2036$921.45$327.43$1,248.88$111,986.84
197Feb 2036$924.12$324.76$1,248.88$111,062.72
198Mar 2036$926.80$322.08$1,248.88$110,135.92
199Apr 2036$929.49$319.39$1,248.88$109,206.43
200May 2036$932.18$316.70$1,248.88$108,274.25
201Jun 2036$934.88$314.00$1,248.88$107,339.37
202Jul 2036$937.60$311.28$1,248.88$106,401.77
203Aug 2036$940.31$308.57$1,248.88$105,461.46
204Sep 2036$943.04$305.84$1,248.88$104,518.42
205Oct 2036$945.78$303.10$1,248.88$103,572.64
206Nov 2036$948.52$300.36$1,248.88$102,624.12
207Dec 2036$951.27$297.61$1,248.88$101,672.85
2036 Total$11,235.44$3,751.12$14,986.56
208Jan 2037$954.03$294.85$1,248.88$100,718.82
209Feb 2037$956.80$292.08$1,248.88$99,762.02
210Mar 2037$959.57$289.31$1,248.88$98,802.45
211Apr 2037$962.35$286.53$1,248.88$97,840.10
212May 2037$965.14$283.74$1,248.88$96,874.96
213Jun 2037$967.94$280.94$1,248.88$95,907.02
214Jul 2037$970.75$278.13$1,248.88$94,936.27
215Aug 2037$973.56$275.32$1,248.88$93,962.71
216Sep 2037$976.39$272.49$1,248.88$92,986.32
217Oct 2037$979.22$269.66$1,248.88$92,007.10
218Nov 2037$982.06$266.82$1,248.88$91,025.04
219Dec 2037$984.91$263.97$1,248.88$90,040.13
2037 Total$11,632.72$3,353.84$14,986.56
220Jan 2038$987.76$261.12$1,248.88$89,052.37
221Feb 2038$990.63$258.25$1,248.88$88,061.74
222Mar 2038$993.50$255.38$1,248.88$87,068.24
223Apr 2038$996.38$252.50$1,248.88$86,071.86
224May 2038$999.27$249.61$1,248.88$85,072.59
225Jun 2038$1,002.17$246.71$1,248.88$84,070.42
226Jul 2038$1,005.08$243.80$1,248.88$83,065.34
227Aug 2038$1,007.99$240.89$1,248.88$82,057.35
228Sep 2038$1,010.91$237.97$1,248.88$81,046.44
229Oct 2038$1,013.85$235.03$1,248.88$80,032.59
230Nov 2038$1,016.79$232.09$1,248.88$79,015.80
231Dec 2038$1,019.73$229.15$1,248.88$77,996.07
2038 Total$12,044.06$2,942.5$14,986.56
232Jan 2039$1,022.69$226.19$1,248.88$76,973.38
233Feb 2039$1,025.66$223.22$1,248.88$75,947.72
234Mar 2039$1,028.63$220.25$1,248.88$74,919.09
235Apr 2039$1,031.61$217.27$1,248.88$73,887.48
236May 2039$1,034.61$214.27$1,248.88$72,852.87
237Jun 2039$1,037.61$211.27$1,248.88$71,815.26
238Jul 2039$1,040.62$208.26$1,248.88$70,774.64
239Aug 2039$1,043.63$205.25$1,248.88$69,731.01
240Sep 2039$1,046.66$202.22$1,248.88$68,684.35
241Oct 2039$1,049.70$199.18$1,248.88$67,634.65
242Nov 2039$1,052.74$196.14$1,248.88$66,581.91
243Dec 2039$1,055.79$193.09$1,248.88$65,526.12
2039 Total$12,469.95$2,516.61$14,986.56
244Jan 2040$1,058.85$190.03$1,248.88$64,467.27
245Feb 2040$1,061.92$186.96$1,248.88$63,405.35
246Mar 2040$1,065.00$183.88$1,248.88$62,340.35
247Apr 2040$1,068.09$180.79$1,248.88$61,272.26
248May 2040$1,071.19$177.69$1,248.88$60,201.07
249Jun 2040$1,074.30$174.58$1,248.88$59,126.77
250Jul 2040$1,077.41$171.47$1,248.88$58,049.36
251Aug 2040$1,080.54$168.34$1,248.88$56,968.82
252Sep 2040$1,083.67$165.21$1,248.88$55,885.15
253Oct 2040$1,086.81$162.07$1,248.88$54,798.34
254Nov 2040$1,089.96$158.92$1,248.88$53,708.38
255Dec 2040$1,093.13$155.75$1,248.88$52,615.25
2040 Total$12,910.87$2,075.69$14,986.56
256Jan 2041$1,096.30$152.58$1,248.88$51,518.95
257Feb 2041$1,099.48$149.40$1,248.88$50,419.47
258Mar 2041$1,102.66$146.22$1,248.88$49,316.81
259Apr 2041$1,105.86$143.02$1,248.88$48,210.95
260May 2041$1,109.07$139.81$1,248.88$47,101.88
261Jun 2041$1,112.28$136.60$1,248.88$45,989.60
262Jul 2041$1,115.51$133.37$1,248.88$44,874.09
263Aug 2041$1,118.75$130.13$1,248.88$43,755.34
264Sep 2041$1,121.99$126.89$1,248.88$42,633.35
265Oct 2041$1,125.24$123.64$1,248.88$41,508.11
266Nov 2041$1,128.51$120.37$1,248.88$40,379.60
267Dec 2041$1,131.78$117.10$1,248.88$39,247.82
2041 Total$13,367.43$1,619.13$14,986.56
268Jan 2042$1,135.06$113.82$1,248.88$38,112.76
269Feb 2042$1,138.35$110.53$1,248.88$36,974.41
270Mar 2042$1,141.65$107.23$1,248.88$35,832.76
271Apr 2042$1,144.96$103.92$1,248.88$34,687.80
272May 2042$1,148.29$100.59$1,248.88$33,539.51
273Jun 2042$1,151.62$97.26$1,248.88$32,387.89
274Jul 2042$1,154.96$93.92$1,248.88$31,232.93
275Aug 2042$1,158.30$90.58$1,248.88$30,074.63
276Sep 2042$1,161.66$87.22$1,248.88$28,912.97
277Oct 2042$1,165.03$83.85$1,248.88$27,747.94
278Nov 2042$1,168.41$80.47$1,248.88$26,579.53
279Dec 2042$1,171.80$77.08$1,248.88$25,407.73
2042 Total$13,840.09$1,146.47$14,986.56
280Jan 2043$1,175.20$73.68$1,248.88$24,232.53
281Feb 2043$1,178.61$70.27$1,248.88$23,053.92
282Mar 2043$1,182.02$66.86$1,248.88$21,871.90
283Apr 2043$1,185.45$63.43$1,248.88$20,686.45
284May 2043$1,188.89$59.99$1,248.88$19,497.56
285Jun 2043$1,192.34$56.54$1,248.88$18,305.22
286Jul 2043$1,195.79$53.09$1,248.88$17,109.43
287Aug 2043$1,199.26$49.62$1,248.88$15,910.17
288Sep 2043$1,202.74$46.14$1,248.88$14,707.43
289Oct 2043$1,206.23$42.65$1,248.88$13,501.20
290Nov 2043$1,209.73$39.15$1,248.88$12,291.47
291Dec 2043$1,213.23$35.65$1,248.88$11,078.24
2043 Total$14,329.49$657.07$14,986.56
292Jan 2044$1,216.75$32.13$1,248.88$9,861.49
293Feb 2044$1,220.28$28.60$1,248.88$8,641.21
294Mar 2044$1,223.82$25.06$1,248.88$7,417.39
295Apr 2044$1,227.37$21.51$1,248.88$6,190.02
296May 2044$1,230.93$17.95$1,248.88$4,959.09
297Jun 2044$1,234.50$14.38$1,248.88$3,724.59
298Jul 2044$1,238.08$10.80$1,248.88$2,486.51
299Aug 2044$1,241.67$7.21$1,248.88$1,244.84
300Sep 2044$1,244.84$3.61$1,248.45$0.00
2044 Total$11,078.24$161.25$11,239.49
Compare your product with the big 4 banks, or add more products to compare
As seen on