Essential Investment Loan 100% Offset Fixed (Principal and Interest) 3 Years from Kogan Money

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
3.37%
Fixed - 3 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,234
Number of Repayments
300
Total Interest Paid
$120,200
Total repayments
$370,200
DatePrincipleInterestPaymentBalance
1Oct 2019$532.12$702.08$1,234.20$249,467.88
2Nov 2019$533.61$700.59$1,234.20$248,934.27
3Dec 2019$535.11$699.09$1,234.20$248,399.16
2019 Total$1,600.84$2,101.76$3,702.6
4Jan 2020$536.61$697.59$1,234.20$247,862.55
5Feb 2020$538.12$696.08$1,234.20$247,324.43
6Mar 2020$539.63$694.57$1,234.20$246,784.80
7Apr 2020$541.15$693.05$1,234.20$246,243.65
8May 2020$542.67$691.53$1,234.20$245,700.98
9Jun 2020$544.19$690.01$1,234.20$245,156.79
10Jul 2020$545.72$688.48$1,234.20$244,611.07
11Aug 2020$547.25$686.95$1,234.20$244,063.82
12Sep 2020$548.79$685.41$1,234.20$243,515.03
13Oct 2020$550.33$683.87$1,234.20$242,964.70
14Nov 2020$551.87$682.33$1,234.20$242,412.83
15Dec 2020$553.42$680.78$1,234.20$241,859.41
2020 Total$6,539.75$8,270.65$14,810.4
16Jan 2021$554.98$679.22$1,234.20$241,304.43
17Feb 2021$556.54$677.66$1,234.20$240,747.89
18Mar 2021$558.10$676.10$1,234.20$240,189.79
19Apr 2021$559.67$674.53$1,234.20$239,630.12
20May 2021$561.24$672.96$1,234.20$239,068.88
21Jun 2021$562.81$671.39$1,234.20$238,506.07
22Jul 2021$564.40$669.80$1,234.20$237,941.67
23Aug 2021$565.98$668.22$1,234.20$237,375.69
24Sep 2021$567.57$666.63$1,234.20$236,808.12
25Oct 2021$569.16$665.04$1,234.20$236,238.96
26Nov 2021$570.76$663.44$1,234.20$235,668.20
27Dec 2021$572.37$661.83$1,234.20$235,095.83
2021 Total$6,763.58$8,046.82$14,810.4
28Jan 2022$573.97$660.23$1,234.20$234,521.86
29Feb 2022$575.58$658.62$1,234.20$233,946.28
30Mar 2022$577.20$657.00$1,234.20$233,369.08
31Apr 2022$578.82$655.38$1,234.20$232,790.26
32May 2022$580.45$653.75$1,234.20$232,209.81
33Jun 2022$582.08$652.12$1,234.20$231,627.73
34Jul 2022$583.71$650.49$1,234.20$231,044.02
35Aug 2022$585.35$648.85$1,234.20$230,458.67
36Sep 2022$587.00$647.20$1,234.20$229,871.67
37Oct 2022$588.64$645.56$1,234.20$229,283.03
38Nov 2022$590.30$643.90$1,234.20$228,692.73
39Dec 2022$591.95$642.25$1,234.20$228,100.78
2022 Total$6,995.05$7,815.35$14,810.4
40Jan 2023$593.62$640.58$1,234.20$227,507.16
41Feb 2023$595.28$638.92$1,234.20$226,911.88
42Mar 2023$596.96$637.24$1,234.20$226,314.92
43Apr 2023$598.63$635.57$1,234.20$225,716.29
44May 2023$600.31$633.89$1,234.20$225,115.98
45Jun 2023$602.00$632.20$1,234.20$224,513.98
46Jul 2023$603.69$630.51$1,234.20$223,910.29
47Aug 2023$605.39$628.81$1,234.20$223,304.90
48Sep 2023$607.09$627.11$1,234.20$222,697.81
49Oct 2023$608.79$625.41$1,234.20$222,089.02
50Nov 2023$610.50$623.70$1,234.20$221,478.52
51Dec 2023$612.21$621.99$1,234.20$220,866.31
2023 Total$7,234.47$7,575.93$14,810.4
52Jan 2024$613.93$620.27$1,234.20$220,252.38
53Feb 2024$615.66$618.54$1,234.20$219,636.72
54Mar 2024$617.39$616.81$1,234.20$219,019.33
55Apr 2024$619.12$615.08$1,234.20$218,400.21
56May 2024$620.86$613.34$1,234.20$217,779.35
57Jun 2024$622.60$611.60$1,234.20$217,156.75
58Jul 2024$624.35$609.85$1,234.20$216,532.40
59Aug 2024$626.10$608.10$1,234.20$215,906.30
60Sep 2024$627.86$606.34$1,234.20$215,278.44
61Oct 2024$629.63$604.57$1,234.20$214,648.81
62Nov 2024$631.39$602.81$1,234.20$214,017.42
63Dec 2024$633.17$601.03$1,234.20$213,384.25
2024 Total$7,482.06$7,328.34$14,810.4
64Jan 2025$634.95$599.25$1,234.20$212,749.30
65Feb 2025$636.73$597.47$1,234.20$212,112.57
66Mar 2025$638.52$595.68$1,234.20$211,474.05
67Apr 2025$640.31$593.89$1,234.20$210,833.74
68May 2025$642.11$592.09$1,234.20$210,191.63
69Jun 2025$643.91$590.29$1,234.20$209,547.72
70Jul 2025$645.72$588.48$1,234.20$208,902.00
71Aug 2025$647.53$586.67$1,234.20$208,254.47
72Sep 2025$649.35$584.85$1,234.20$207,605.12
73Oct 2025$651.18$583.02$1,234.20$206,953.94
74Nov 2025$653.00$581.20$1,234.20$206,300.94
75Dec 2025$654.84$579.36$1,234.20$205,646.10
2025 Total$7,738.15$7,072.25$14,810.4
76Jan 2026$656.68$577.52$1,234.20$204,989.42
77Feb 2026$658.52$575.68$1,234.20$204,330.90
78Mar 2026$660.37$573.83$1,234.20$203,670.53
79Apr 2026$662.23$571.97$1,234.20$203,008.30
80May 2026$664.09$570.11$1,234.20$202,344.21
81Jun 2026$665.95$568.25$1,234.20$201,678.26
82Jul 2026$667.82$566.38$1,234.20$201,010.44
83Aug 2026$669.70$564.50$1,234.20$200,340.74
84Sep 2026$671.58$562.62$1,234.20$199,669.16
85Oct 2026$673.46$560.74$1,234.20$198,995.70
86Nov 2026$675.35$558.85$1,234.20$198,320.35
87Dec 2026$677.25$556.95$1,234.20$197,643.10
2026 Total$8,003$6,807.4$14,810.4
88Jan 2027$679.15$555.05$1,234.20$196,963.95
89Feb 2027$681.06$553.14$1,234.20$196,282.89
90Mar 2027$682.97$551.23$1,234.20$195,599.92
91Apr 2027$684.89$549.31$1,234.20$194,915.03
92May 2027$686.81$547.39$1,234.20$194,228.22
93Jun 2027$688.74$545.46$1,234.20$193,539.48
94Jul 2027$690.68$543.52$1,234.20$192,848.80
95Aug 2027$692.62$541.58$1,234.20$192,156.18
96Sep 2027$694.56$539.64$1,234.20$191,461.62
97Oct 2027$696.51$537.69$1,234.20$190,765.11
98Nov 2027$698.47$535.73$1,234.20$190,066.64
99Dec 2027$700.43$533.77$1,234.20$189,366.21
2027 Total$8,276.89$6,533.51$14,810.4
100Jan 2028$702.40$531.80$1,234.20$188,663.81
101Feb 2028$704.37$529.83$1,234.20$187,959.44
102Mar 2028$706.35$527.85$1,234.20$187,253.09
103Apr 2028$708.33$525.87$1,234.20$186,544.76
104May 2028$710.32$523.88$1,234.20$185,834.44
105Jun 2028$712.31$521.89$1,234.20$185,122.13
106Jul 2028$714.32$519.88$1,234.20$184,407.81
107Aug 2028$716.32$517.88$1,234.20$183,691.49
108Sep 2028$718.33$515.87$1,234.20$182,973.16
109Oct 2028$720.35$513.85$1,234.20$182,252.81
110Nov 2028$722.37$511.83$1,234.20$181,530.44
111Dec 2028$724.40$509.80$1,234.20$180,806.04
2028 Total$8,560.17$6,250.23$14,810.4
112Jan 2029$726.44$507.76$1,234.20$180,079.60
113Feb 2029$728.48$505.72$1,234.20$179,351.12
114Mar 2029$730.52$503.68$1,234.20$178,620.60
115Apr 2029$732.57$501.63$1,234.20$177,888.03
116May 2029$734.63$499.57$1,234.20$177,153.40
117Jun 2029$736.69$497.51$1,234.20$176,416.71
118Jul 2029$738.76$495.44$1,234.20$175,677.95
119Aug 2029$740.84$493.36$1,234.20$174,937.11
120Sep 2029$742.92$491.28$1,234.20$174,194.19
121Oct 2029$745.00$489.20$1,234.20$173,449.19
122Nov 2029$747.10$487.10$1,234.20$172,702.09
123Dec 2029$749.19$485.01$1,234.20$171,952.90
2029 Total$8,853.14$5,957.26$14,810.4
124Jan 2030$751.30$482.90$1,234.20$171,201.60
125Feb 2030$753.41$480.79$1,234.20$170,448.19
126Mar 2030$755.52$478.68$1,234.20$169,692.67
127Apr 2030$757.65$476.55$1,234.20$168,935.02
128May 2030$759.77$474.43$1,234.20$168,175.25
129Jun 2030$761.91$472.29$1,234.20$167,413.34
130Jul 2030$764.05$470.15$1,234.20$166,649.29
131Aug 2030$766.19$468.01$1,234.20$165,883.10
132Sep 2030$768.34$465.86$1,234.20$165,114.76
133Oct 2030$770.50$463.70$1,234.20$164,344.26
134Nov 2030$772.67$461.53$1,234.20$163,571.59
135Dec 2030$774.84$459.36$1,234.20$162,796.75
2030 Total$9,156.15$5,654.25$14,810.4
136Jan 2031$777.01$457.19$1,234.20$162,019.74
137Feb 2031$779.19$455.01$1,234.20$161,240.55
138Mar 2031$781.38$452.82$1,234.20$160,459.17
139Apr 2031$783.58$450.62$1,234.20$159,675.59
140May 2031$785.78$448.42$1,234.20$158,889.81
141Jun 2031$787.98$446.22$1,234.20$158,101.83
142Jul 2031$790.20$444.00$1,234.20$157,311.63
143Aug 2031$792.42$441.78$1,234.20$156,519.21
144Sep 2031$794.64$439.56$1,234.20$155,724.57
145Oct 2031$796.87$437.33$1,234.20$154,927.70
146Nov 2031$799.11$435.09$1,234.20$154,128.59
147Dec 2031$801.36$432.84$1,234.20$153,327.23
2031 Total$9,469.52$5,340.88$14,810.4
148Jan 2032$803.61$430.59$1,234.20$152,523.62
149Feb 2032$805.86$428.34$1,234.20$151,717.76
150Mar 2032$808.13$426.07$1,234.20$150,909.63
151Apr 2032$810.40$423.80$1,234.20$150,099.23
152May 2032$812.67$421.53$1,234.20$149,286.56
153Jun 2032$814.95$419.25$1,234.20$148,471.61
154Jul 2032$817.24$416.96$1,234.20$147,654.37
155Aug 2032$819.54$414.66$1,234.20$146,834.83
156Sep 2032$821.84$412.36$1,234.20$146,012.99
157Oct 2032$824.15$410.05$1,234.20$145,188.84
158Nov 2032$826.46$407.74$1,234.20$144,362.38
159Dec 2032$828.78$405.42$1,234.20$143,533.60
2032 Total$9,793.63$5,016.77$14,810.4
160Jan 2033$831.11$403.09$1,234.20$142,702.49
161Feb 2033$833.44$400.76$1,234.20$141,869.05
162Mar 2033$835.78$398.42$1,234.20$141,033.27
163Apr 2033$838.13$396.07$1,234.20$140,195.14
164May 2033$840.49$393.71$1,234.20$139,354.65
165Jun 2033$842.85$391.35$1,234.20$138,511.80
166Jul 2033$845.21$388.99$1,234.20$137,666.59
167Aug 2033$847.59$386.61$1,234.20$136,819.00
168Sep 2033$849.97$384.23$1,234.20$135,969.03
169Oct 2033$852.35$381.85$1,234.20$135,116.68
170Nov 2033$854.75$379.45$1,234.20$134,261.93
171Dec 2033$857.15$377.05$1,234.20$133,404.78
2033 Total$10,128.82$4,681.58$14,810.4
172Jan 2034$859.55$374.65$1,234.20$132,545.23
173Feb 2034$861.97$372.23$1,234.20$131,683.26
174Mar 2034$864.39$369.81$1,234.20$130,818.87
175Apr 2034$866.82$367.38$1,234.20$129,952.05
176May 2034$869.25$364.95$1,234.20$129,082.80
177Jun 2034$871.69$362.51$1,234.20$128,211.11
178Jul 2034$874.14$360.06$1,234.20$127,336.97
179Aug 2034$876.60$357.60$1,234.20$126,460.37
180Sep 2034$879.06$355.14$1,234.20$125,581.31
181Oct 2034$881.53$352.67$1,234.20$124,699.78
182Nov 2034$884.00$350.20$1,234.20$123,815.78
183Dec 2034$886.48$347.72$1,234.20$122,929.30
2034 Total$10,475.48$4,334.92$14,810.4
184Jan 2035$888.97$345.23$1,234.20$122,040.33
185Feb 2035$891.47$342.73$1,234.20$121,148.86
186Mar 2035$893.97$340.23$1,234.20$120,254.89
187Apr 2035$896.48$337.72$1,234.20$119,358.41
188May 2035$899.00$335.20$1,234.20$118,459.41
189Jun 2035$901.53$332.67$1,234.20$117,557.88
190Jul 2035$904.06$330.14$1,234.20$116,653.82
191Aug 2035$906.60$327.60$1,234.20$115,747.22
192Sep 2035$909.14$325.06$1,234.20$114,838.08
193Oct 2035$911.70$322.50$1,234.20$113,926.38
194Nov 2035$914.26$319.94$1,234.20$113,012.12
195Dec 2035$916.82$317.38$1,234.20$112,095.30
2035 Total$10,834$3,976.4$14,810.4
196Jan 2036$919.40$314.80$1,234.20$111,175.90
197Feb 2036$921.98$312.22$1,234.20$110,253.92
198Mar 2036$924.57$309.63$1,234.20$109,329.35
199Apr 2036$927.17$307.03$1,234.20$108,402.18
200May 2036$929.77$304.43$1,234.20$107,472.41
201Jun 2036$932.38$301.82$1,234.20$106,540.03
202Jul 2036$935.00$299.20$1,234.20$105,605.03
203Aug 2036$937.63$296.57$1,234.20$104,667.40
204Sep 2036$940.26$293.94$1,234.20$103,727.14
205Oct 2036$942.90$291.30$1,234.20$102,784.24
206Nov 2036$945.55$288.65$1,234.20$101,838.69
207Dec 2036$948.20$286.00$1,234.20$100,890.49
2036 Total$11,204.81$3,605.59$14,810.4
208Jan 2037$950.87$283.33$1,234.20$99,939.62
209Feb 2037$953.54$280.66$1,234.20$98,986.08
210Mar 2037$956.21$277.99$1,234.20$98,029.87
211Apr 2037$958.90$275.30$1,234.20$97,070.97
212May 2037$961.59$272.61$1,234.20$96,109.38
213Jun 2037$964.29$269.91$1,234.20$95,145.09
214Jul 2037$967.00$267.20$1,234.20$94,178.09
215Aug 2037$969.72$264.48$1,234.20$93,208.37
216Sep 2037$972.44$261.76$1,234.20$92,235.93
217Oct 2037$975.17$259.03$1,234.20$91,260.76
218Nov 2037$977.91$256.29$1,234.20$90,282.85
219Dec 2037$980.66$253.54$1,234.20$89,302.19
2037 Total$11,588.3$3,222.1$14,810.4
220Jan 2038$983.41$250.79$1,234.20$88,318.78
221Feb 2038$986.17$248.03$1,234.20$87,332.61
222Mar 2038$988.94$245.26$1,234.20$86,343.67
223Apr 2038$991.72$242.48$1,234.20$85,351.95
224May 2038$994.50$239.70$1,234.20$84,357.45
225Jun 2038$997.30$236.90$1,234.20$83,360.15
226Jul 2038$1,000.10$234.10$1,234.20$82,360.05
227Aug 2038$1,002.91$231.29$1,234.20$81,357.14
228Sep 2038$1,005.72$228.48$1,234.20$80,351.42
229Oct 2038$1,008.55$225.65$1,234.20$79,342.87
230Nov 2038$1,011.38$222.82$1,234.20$78,331.49
231Dec 2038$1,014.22$219.98$1,234.20$77,317.27
2038 Total$11,984.92$2,825.48$14,810.4
232Jan 2039$1,017.07$217.13$1,234.20$76,300.20
233Feb 2039$1,019.92$214.28$1,234.20$75,280.28
234Mar 2039$1,022.79$211.41$1,234.20$74,257.49
235Apr 2039$1,025.66$208.54$1,234.20$73,231.83
236May 2039$1,028.54$205.66$1,234.20$72,203.29
237Jun 2039$1,031.43$202.77$1,234.20$71,171.86
238Jul 2039$1,034.33$199.87$1,234.20$70,137.53
239Aug 2039$1,037.23$196.97$1,234.20$69,100.30
240Sep 2039$1,040.14$194.06$1,234.20$68,060.16
241Oct 2039$1,043.06$191.14$1,234.20$67,017.10
242Nov 2039$1,045.99$188.21$1,234.20$65,971.11
243Dec 2039$1,048.93$185.27$1,234.20$64,922.18
2039 Total$12,395.09$2,415.31$14,810.4
244Jan 2040$1,051.88$182.32$1,234.20$63,870.30
245Feb 2040$1,054.83$179.37$1,234.20$62,815.47
246Mar 2040$1,057.79$176.41$1,234.20$61,757.68
247Apr 2040$1,060.76$173.44$1,234.20$60,696.92
248May 2040$1,063.74$170.46$1,234.20$59,633.18
249Jun 2040$1,066.73$167.47$1,234.20$58,566.45
250Jul 2040$1,069.73$164.47$1,234.20$57,496.72
251Aug 2040$1,072.73$161.47$1,234.20$56,423.99
252Sep 2040$1,075.74$158.46$1,234.20$55,348.25
253Oct 2040$1,078.76$155.44$1,234.20$54,269.49
254Nov 2040$1,081.79$152.41$1,234.20$53,187.70
255Dec 2040$1,084.83$149.37$1,234.20$52,102.87
2040 Total$12,819.31$1,991.09$14,810.4
256Jan 2041$1,087.88$146.32$1,234.20$51,014.99
257Feb 2041$1,090.93$143.27$1,234.20$49,924.06
258Mar 2041$1,094.00$140.20$1,234.20$48,830.06
259Apr 2041$1,097.07$137.13$1,234.20$47,732.99
260May 2041$1,100.15$134.05$1,234.20$46,632.84
261Jun 2041$1,103.24$130.96$1,234.20$45,529.60
262Jul 2041$1,106.34$127.86$1,234.20$44,423.26
263Aug 2041$1,109.44$124.76$1,234.20$43,313.82
264Sep 2041$1,112.56$121.64$1,234.20$42,201.26
265Oct 2041$1,115.68$118.52$1,234.20$41,085.58
266Nov 2041$1,118.82$115.38$1,234.20$39,966.76
267Dec 2041$1,121.96$112.24$1,234.20$38,844.80
2041 Total$13,258.07$1,552.33$14,810.4
268Jan 2042$1,125.11$109.09$1,234.20$37,719.69
269Feb 2042$1,128.27$105.93$1,234.20$36,591.42
270Mar 2042$1,131.44$102.76$1,234.20$35,459.98
271Apr 2042$1,134.62$99.58$1,234.20$34,325.36
272May 2042$1,137.80$96.40$1,234.20$33,187.56
273Jun 2042$1,141.00$93.20$1,234.20$32,046.56
274Jul 2042$1,144.20$90.00$1,234.20$30,902.36
275Aug 2042$1,147.42$86.78$1,234.20$29,754.94
276Sep 2042$1,150.64$83.56$1,234.20$28,604.30
277Oct 2042$1,153.87$80.33$1,234.20$27,450.43
278Nov 2042$1,157.11$77.09$1,234.20$26,293.32
279Dec 2042$1,160.36$73.84$1,234.20$25,132.96
2042 Total$13,711.84$1,098.56$14,810.4
280Jan 2043$1,163.62$70.58$1,234.20$23,969.34
281Feb 2043$1,166.89$67.31$1,234.20$22,802.45
282Mar 2043$1,170.16$64.04$1,234.20$21,632.29
283Apr 2043$1,173.45$60.75$1,234.20$20,458.84
284May 2043$1,176.74$57.46$1,234.20$19,282.10
285Jun 2043$1,180.05$54.15$1,234.20$18,102.05
286Jul 2043$1,183.36$50.84$1,234.20$16,918.69
287Aug 2043$1,186.69$47.51$1,234.20$15,732.00
288Sep 2043$1,190.02$44.18$1,234.20$14,541.98
289Oct 2043$1,193.36$40.84$1,234.20$13,348.62
290Nov 2043$1,196.71$37.49$1,234.20$12,151.91
291Dec 2043$1,200.07$34.13$1,234.20$10,951.84
2043 Total$14,181.12$629.28$14,810.4
292Jan 2044$1,203.44$30.76$1,234.20$9,748.40
293Feb 2044$1,206.82$27.38$1,234.20$8,541.58
294Mar 2044$1,210.21$23.99$1,234.20$7,331.37
295Apr 2044$1,213.61$20.59$1,234.20$6,117.76
296May 2044$1,217.02$17.18$1,234.20$4,900.74
297Jun 2044$1,220.44$13.76$1,234.20$3,680.30
298Jul 2044$1,223.86$10.34$1,234.20$2,456.44
299Aug 2044$1,227.30$6.90$1,234.20$1,229.14
300Sep 2044$1,229.14$3.45$1,232.59$0.00
2044 Total$10,951.84$154.35$11,106.19
Compare your product with the big 4 banks, or add more products to compare
As seen on