Essential Investment Loan 100% Offset (Principal and Interest) (LVR > 90%) from Kogan Money

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
3.82%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,295
Number of Repayments
300
Total Interest Paid
$138,500
Total repayments
$388,500
DatePrincipleInterestPaymentBalance
1Oct 2019$499.04$795.83$1,294.87$249,500.96
2Nov 2019$500.63$794.24$1,294.87$249,000.33
3Dec 2019$502.22$792.65$1,294.87$248,498.11
2019 Total$1,501.89$2,382.72$3,884.61
4Jan 2020$503.82$791.05$1,294.87$247,994.29
5Feb 2020$505.42$789.45$1,294.87$247,488.87
6Mar 2020$507.03$787.84$1,294.87$246,981.84
7Apr 2020$508.64$786.23$1,294.87$246,473.20
8May 2020$510.26$784.61$1,294.87$245,962.94
9Jun 2020$511.89$782.98$1,294.87$245,451.05
10Jul 2020$513.52$781.35$1,294.87$244,937.53
11Aug 2020$515.15$779.72$1,294.87$244,422.38
12Sep 2020$516.79$778.08$1,294.87$243,905.59
13Oct 2020$518.44$776.43$1,294.87$243,387.15
14Nov 2020$520.09$774.78$1,294.87$242,867.06
15Dec 2020$521.74$773.13$1,294.87$242,345.32
2020 Total$6,152.79$9,385.65$15,538.44
16Jan 2021$523.40$771.47$1,294.87$241,821.92
17Feb 2021$525.07$769.80$1,294.87$241,296.85
18Mar 2021$526.74$768.13$1,294.87$240,770.11
19Apr 2021$528.42$766.45$1,294.87$240,241.69
20May 2021$530.10$764.77$1,294.87$239,711.59
21Jun 2021$531.79$763.08$1,294.87$239,179.80
22Jul 2021$533.48$761.39$1,294.87$238,646.32
23Aug 2021$535.18$759.69$1,294.87$238,111.14
24Sep 2021$536.88$757.99$1,294.87$237,574.26
25Oct 2021$538.59$756.28$1,294.87$237,035.67
26Nov 2021$540.31$754.56$1,294.87$236,495.36
27Dec 2021$542.03$752.84$1,294.87$235,953.33
2021 Total$6,391.99$9,146.45$15,538.44
28Jan 2022$543.75$751.12$1,294.87$235,409.58
29Feb 2022$545.48$749.39$1,294.87$234,864.10
30Mar 2022$547.22$747.65$1,294.87$234,316.88
31Apr 2022$548.96$745.91$1,294.87$233,767.92
32May 2022$550.71$744.16$1,294.87$233,217.21
33Jun 2022$552.46$742.41$1,294.87$232,664.75
34Jul 2022$554.22$740.65$1,294.87$232,110.53
35Aug 2022$555.98$738.89$1,294.87$231,554.55
36Sep 2022$557.75$737.12$1,294.87$230,996.80
37Oct 2022$559.53$735.34$1,294.87$230,437.27
38Nov 2022$561.31$733.56$1,294.87$229,875.96
39Dec 2022$563.10$731.77$1,294.87$229,312.86
2022 Total$6,640.47$8,897.97$15,538.44
40Jan 2023$564.89$729.98$1,294.87$228,747.97
41Feb 2023$566.69$728.18$1,294.87$228,181.28
42Mar 2023$568.49$726.38$1,294.87$227,612.79
43Apr 2023$570.30$724.57$1,294.87$227,042.49
44May 2023$572.12$722.75$1,294.87$226,470.37
45Jun 2023$573.94$720.93$1,294.87$225,896.43
46Jul 2023$575.77$719.10$1,294.87$225,320.66
47Aug 2023$577.60$717.27$1,294.87$224,743.06
48Sep 2023$579.44$715.43$1,294.87$224,163.62
49Oct 2023$581.28$713.59$1,294.87$223,582.34
50Nov 2023$583.13$711.74$1,294.87$222,999.21
51Dec 2023$584.99$709.88$1,294.87$222,414.22
2023 Total$6,898.64$8,639.8$15,538.44
52Jan 2024$586.85$708.02$1,294.87$221,827.37
53Feb 2024$588.72$706.15$1,294.87$221,238.65
54Mar 2024$590.59$704.28$1,294.87$220,648.06
55Apr 2024$592.47$702.40$1,294.87$220,055.59
56May 2024$594.36$700.51$1,294.87$219,461.23
57Jun 2024$596.25$698.62$1,294.87$218,864.98
58Jul 2024$598.15$696.72$1,294.87$218,266.83
59Aug 2024$600.05$694.82$1,294.87$217,666.78
60Sep 2024$601.96$692.91$1,294.87$217,064.82
61Oct 2024$603.88$690.99$1,294.87$216,460.94
62Nov 2024$605.80$689.07$1,294.87$215,855.14
63Dec 2024$607.73$687.14$1,294.87$215,247.41
2024 Total$7,166.81$8,371.63$15,538.44
64Jan 2025$609.67$685.20$1,294.87$214,637.74
65Feb 2025$611.61$683.26$1,294.87$214,026.13
66Mar 2025$613.55$681.32$1,294.87$213,412.58
67Apr 2025$615.51$679.36$1,294.87$212,797.07
68May 2025$617.47$677.40$1,294.87$212,179.60
69Jun 2025$619.43$675.44$1,294.87$211,560.17
70Jul 2025$621.40$673.47$1,294.87$210,938.77
71Aug 2025$623.38$671.49$1,294.87$210,315.39
72Sep 2025$625.37$669.50$1,294.87$209,690.02
73Oct 2025$627.36$667.51$1,294.87$209,062.66
74Nov 2025$629.35$665.52$1,294.87$208,433.31
75Dec 2025$631.36$663.51$1,294.87$207,801.95
2025 Total$7,445.46$8,092.98$15,538.44
76Jan 2026$633.37$661.50$1,294.87$207,168.58
77Feb 2026$635.38$659.49$1,294.87$206,533.20
78Mar 2026$637.41$657.46$1,294.87$205,895.79
79Apr 2026$639.44$655.43$1,294.87$205,256.35
80May 2026$641.47$653.40$1,294.87$204,614.88
81Jun 2026$643.51$651.36$1,294.87$203,971.37
82Jul 2026$645.56$649.31$1,294.87$203,325.81
83Aug 2026$647.62$647.25$1,294.87$202,678.19
84Sep 2026$649.68$645.19$1,294.87$202,028.51
85Oct 2026$651.75$643.12$1,294.87$201,376.76
86Nov 2026$653.82$641.05$1,294.87$200,722.94
87Dec 2026$655.90$638.97$1,294.87$200,067.04
2026 Total$7,734.91$7,803.53$15,538.44
88Jan 2027$657.99$636.88$1,294.87$199,409.05
89Feb 2027$660.08$634.79$1,294.87$198,748.97
90Mar 2027$662.19$632.68$1,294.87$198,086.78
91Apr 2027$664.29$630.58$1,294.87$197,422.49
92May 2027$666.41$628.46$1,294.87$196,756.08
93Jun 2027$668.53$626.34$1,294.87$196,087.55
94Jul 2027$670.66$624.21$1,294.87$195,416.89
95Aug 2027$672.79$622.08$1,294.87$194,744.10
96Sep 2027$674.93$619.94$1,294.87$194,069.17
97Oct 2027$677.08$617.79$1,294.87$193,392.09
98Nov 2027$679.24$615.63$1,294.87$192,712.85
99Dec 2027$681.40$613.47$1,294.87$192,031.45
2027 Total$8,035.59$7,502.85$15,538.44
100Jan 2028$683.57$611.30$1,294.87$191,347.88
101Feb 2028$685.75$609.12$1,294.87$190,662.13
102Mar 2028$687.93$606.94$1,294.87$189,974.20
103Apr 2028$690.12$604.75$1,294.87$189,284.08
104May 2028$692.32$602.55$1,294.87$188,591.76
105Jun 2028$694.52$600.35$1,294.87$187,897.24
106Jul 2028$696.73$598.14$1,294.87$187,200.51
107Aug 2028$698.95$595.92$1,294.87$186,501.56
108Sep 2028$701.17$593.70$1,294.87$185,800.39
109Oct 2028$703.41$591.46$1,294.87$185,096.98
110Nov 2028$705.64$589.23$1,294.87$184,391.34
111Dec 2028$707.89$586.98$1,294.87$183,683.45
2028 Total$8,348$7,190.44$15,538.44
112Jan 2029$710.14$584.73$1,294.87$182,973.31
113Feb 2029$712.40$582.47$1,294.87$182,260.91
114Mar 2029$714.67$580.20$1,294.87$181,546.24
115Apr 2029$716.95$577.92$1,294.87$180,829.29
116May 2029$719.23$575.64$1,294.87$180,110.06
117Jun 2029$721.52$573.35$1,294.87$179,388.54
118Jul 2029$723.82$571.05$1,294.87$178,664.72
119Aug 2029$726.12$568.75$1,294.87$177,938.60
120Sep 2029$728.43$566.44$1,294.87$177,210.17
121Oct 2029$730.75$564.12$1,294.87$176,479.42
122Nov 2029$733.08$561.79$1,294.87$175,746.34
123Dec 2029$735.41$559.46$1,294.87$175,010.93
2029 Total$8,672.52$6,865.92$15,538.44
124Jan 2030$737.75$557.12$1,294.87$174,273.18
125Feb 2030$740.10$554.77$1,294.87$173,533.08
126Mar 2030$742.46$552.41$1,294.87$172,790.62
127Apr 2030$744.82$550.05$1,294.87$172,045.80
128May 2030$747.19$547.68$1,294.87$171,298.61
129Jun 2030$749.57$545.30$1,294.87$170,549.04
130Jul 2030$751.96$542.91$1,294.87$169,797.08
131Aug 2030$754.35$540.52$1,294.87$169,042.73
132Sep 2030$756.75$538.12$1,294.87$168,285.98
133Oct 2030$759.16$535.71$1,294.87$167,526.82
134Nov 2030$761.58$533.29$1,294.87$166,765.24
135Dec 2030$764.00$530.87$1,294.87$166,001.24
2030 Total$9,009.69$6,528.75$15,538.44
136Jan 2031$766.43$528.44$1,294.87$165,234.81
137Feb 2031$768.87$526.00$1,294.87$164,465.94
138Mar 2031$771.32$523.55$1,294.87$163,694.62
139Apr 2031$773.78$521.09$1,294.87$162,920.84
140May 2031$776.24$518.63$1,294.87$162,144.60
141Jun 2031$778.71$516.16$1,294.87$161,365.89
142Jul 2031$781.19$513.68$1,294.87$160,584.70
143Aug 2031$783.68$511.19$1,294.87$159,801.02
144Sep 2031$786.17$508.70$1,294.87$159,014.85
145Oct 2031$788.67$506.20$1,294.87$158,226.18
146Nov 2031$791.18$503.69$1,294.87$157,435.00
147Dec 2031$793.70$501.17$1,294.87$156,641.30
2031 Total$9,359.94$6,178.5$15,538.44
148Jan 2032$796.23$498.64$1,294.87$155,845.07
149Feb 2032$798.76$496.11$1,294.87$155,046.31
150Mar 2032$801.31$493.56$1,294.87$154,245.00
151Apr 2032$803.86$491.01$1,294.87$153,441.14
152May 2032$806.42$488.45$1,294.87$152,634.72
153Jun 2032$808.98$485.89$1,294.87$151,825.74
154Jul 2032$811.56$483.31$1,294.87$151,014.18
155Aug 2032$814.14$480.73$1,294.87$150,200.04
156Sep 2032$816.73$478.14$1,294.87$149,383.31
157Oct 2032$819.33$475.54$1,294.87$148,563.98
158Nov 2032$821.94$472.93$1,294.87$147,742.04
159Dec 2032$824.56$470.31$1,294.87$146,917.48
2032 Total$9,723.82$5,814.62$15,538.44
160Jan 2033$827.18$467.69$1,294.87$146,090.30
161Feb 2033$829.82$465.05$1,294.87$145,260.48
162Mar 2033$832.46$462.41$1,294.87$144,428.02
163Apr 2033$835.11$459.76$1,294.87$143,592.91
164May 2033$837.77$457.10$1,294.87$142,755.14
165Jun 2033$840.43$454.44$1,294.87$141,914.71
166Jul 2033$843.11$451.76$1,294.87$141,071.60
167Aug 2033$845.79$449.08$1,294.87$140,225.81
168Sep 2033$848.48$446.39$1,294.87$139,377.33
169Oct 2033$851.19$443.68$1,294.87$138,526.14
170Nov 2033$853.90$440.97$1,294.87$137,672.24
171Dec 2033$856.61$438.26$1,294.87$136,815.63
2033 Total$10,101.85$5,436.59$15,538.44
172Jan 2034$859.34$435.53$1,294.87$135,956.29
173Feb 2034$862.08$432.79$1,294.87$135,094.21
174Mar 2034$864.82$430.05$1,294.87$134,229.39
175Apr 2034$867.57$427.30$1,294.87$133,361.82
176May 2034$870.33$424.54$1,294.87$132,491.49
177Jun 2034$873.11$421.76$1,294.87$131,618.38
178Jul 2034$875.88$418.99$1,294.87$130,742.50
179Aug 2034$878.67$416.20$1,294.87$129,863.83
180Sep 2034$881.47$413.40$1,294.87$128,982.36
181Oct 2034$884.28$410.59$1,294.87$128,098.08
182Nov 2034$887.09$407.78$1,294.87$127,210.99
183Dec 2034$889.92$404.95$1,294.87$126,321.07
2034 Total$10,494.56$5,043.88$15,538.44
184Jan 2035$892.75$402.12$1,294.87$125,428.32
185Feb 2035$895.59$399.28$1,294.87$124,532.73
186Mar 2035$898.44$396.43$1,294.87$123,634.29
187Apr 2035$901.30$393.57$1,294.87$122,732.99
188May 2035$904.17$390.70$1,294.87$121,828.82
189Jun 2035$907.05$387.82$1,294.87$120,921.77
190Jul 2035$909.94$384.93$1,294.87$120,011.83
191Aug 2035$912.83$382.04$1,294.87$119,099.00
192Sep 2035$915.74$379.13$1,294.87$118,183.26
193Oct 2035$918.65$376.22$1,294.87$117,264.61
194Nov 2035$921.58$373.29$1,294.87$116,343.03
195Dec 2035$924.51$370.36$1,294.87$115,418.52
2035 Total$10,902.55$4,635.89$15,538.44
196Jan 2036$927.45$367.42$1,294.87$114,491.07
197Feb 2036$930.41$364.46$1,294.87$113,560.66
198Mar 2036$933.37$361.50$1,294.87$112,627.29
199Apr 2036$936.34$358.53$1,294.87$111,690.95
200May 2036$939.32$355.55$1,294.87$110,751.63
201Jun 2036$942.31$352.56$1,294.87$109,809.32
202Jul 2036$945.31$349.56$1,294.87$108,864.01
203Aug 2036$948.32$346.55$1,294.87$107,915.69
204Sep 2036$951.34$343.53$1,294.87$106,964.35
205Oct 2036$954.37$340.50$1,294.87$106,009.98
206Nov 2036$957.40$337.47$1,294.87$105,052.58
207Dec 2036$960.45$334.42$1,294.87$104,092.13
2036 Total$11,326.39$4,212.05$15,538.44
208Jan 2037$963.51$331.36$1,294.87$103,128.62
209Feb 2037$966.58$328.29$1,294.87$102,162.04
210Mar 2037$969.65$325.22$1,294.87$101,192.39
211Apr 2037$972.74$322.13$1,294.87$100,219.65
212May 2037$975.84$319.03$1,294.87$99,243.81
213Jun 2037$978.94$315.93$1,294.87$98,264.87
214Jul 2037$982.06$312.81$1,294.87$97,282.81
215Aug 2037$985.19$309.68$1,294.87$96,297.62
216Sep 2037$988.32$306.55$1,294.87$95,309.30
217Oct 2037$991.47$303.40$1,294.87$94,317.83
218Nov 2037$994.62$300.25$1,294.87$93,323.21
219Dec 2037$997.79$297.08$1,294.87$92,325.42
2037 Total$11,766.71$3,771.73$15,538.44
220Jan 2038$1,000.97$293.90$1,294.87$91,324.45
221Feb 2038$1,004.15$290.72$1,294.87$90,320.30
222Mar 2038$1,007.35$287.52$1,294.87$89,312.95
223Apr 2038$1,010.56$284.31$1,294.87$88,302.39
224May 2038$1,013.77$281.10$1,294.87$87,288.62
225Jun 2038$1,017.00$277.87$1,294.87$86,271.62
226Jul 2038$1,020.24$274.63$1,294.87$85,251.38
227Aug 2038$1,023.49$271.38$1,294.87$84,227.89
228Sep 2038$1,026.74$268.13$1,294.87$83,201.15
229Oct 2038$1,030.01$264.86$1,294.87$82,171.14
230Nov 2038$1,033.29$261.58$1,294.87$81,137.85
231Dec 2038$1,036.58$258.29$1,294.87$80,101.27
2038 Total$12,224.15$3,314.29$15,538.44
232Jan 2039$1,039.88$254.99$1,294.87$79,061.39
233Feb 2039$1,043.19$251.68$1,294.87$78,018.20
234Mar 2039$1,046.51$248.36$1,294.87$76,971.69
235Apr 2039$1,049.84$245.03$1,294.87$75,921.85
236May 2039$1,053.19$241.68$1,294.87$74,868.66
237Jun 2039$1,056.54$238.33$1,294.87$73,812.12
238Jul 2039$1,059.90$234.97$1,294.87$72,752.22
239Aug 2039$1,063.28$231.59$1,294.87$71,688.94
240Sep 2039$1,066.66$228.21$1,294.87$70,622.28
241Oct 2039$1,070.06$224.81$1,294.87$69,552.22
242Nov 2039$1,073.46$221.41$1,294.87$68,478.76
243Dec 2039$1,076.88$217.99$1,294.87$67,401.88
2039 Total$12,699.39$2,839.05$15,538.44
244Jan 2040$1,080.31$214.56$1,294.87$66,321.57
245Feb 2040$1,083.75$211.12$1,294.87$65,237.82
246Mar 2040$1,087.20$207.67$1,294.87$64,150.62
247Apr 2040$1,090.66$204.21$1,294.87$63,059.96
248May 2040$1,094.13$200.74$1,294.87$61,965.83
249Jun 2040$1,097.61$197.26$1,294.87$60,868.22
250Jul 2040$1,101.11$193.76$1,294.87$59,767.11
251Aug 2040$1,104.61$190.26$1,294.87$58,662.50
252Sep 2040$1,108.13$186.74$1,294.87$57,554.37
253Oct 2040$1,111.66$183.21$1,294.87$56,442.71
254Nov 2040$1,115.19$179.68$1,294.87$55,327.52
255Dec 2040$1,118.74$176.13$1,294.87$54,208.78
2040 Total$13,193.1$2,345.34$15,538.44
256Jan 2041$1,122.31$172.56$1,294.87$53,086.47
257Feb 2041$1,125.88$168.99$1,294.87$51,960.59
258Mar 2041$1,129.46$165.41$1,294.87$50,831.13
259Apr 2041$1,133.06$161.81$1,294.87$49,698.07
260May 2041$1,136.66$158.21$1,294.87$48,561.41
261Jun 2041$1,140.28$154.59$1,294.87$47,421.13
262Jul 2041$1,143.91$150.96$1,294.87$46,277.22
263Aug 2041$1,147.55$147.32$1,294.87$45,129.67
264Sep 2041$1,151.21$143.66$1,294.87$43,978.46
265Oct 2041$1,154.87$140.00$1,294.87$42,823.59
266Nov 2041$1,158.55$136.32$1,294.87$41,665.04
267Dec 2041$1,162.24$132.63$1,294.87$40,502.80
2041 Total$13,705.98$1,832.46$15,538.44
268Jan 2042$1,165.94$128.93$1,294.87$39,336.86
269Feb 2042$1,169.65$125.22$1,294.87$38,167.21
270Mar 2042$1,173.37$121.50$1,294.87$36,993.84
271Apr 2042$1,177.11$117.76$1,294.87$35,816.73
272May 2042$1,180.85$114.02$1,294.87$34,635.88
273Jun 2042$1,184.61$110.26$1,294.87$33,451.27
274Jul 2042$1,188.38$106.49$1,294.87$32,262.89
275Aug 2042$1,192.17$102.70$1,294.87$31,070.72
276Sep 2042$1,195.96$98.91$1,294.87$29,874.76
277Oct 2042$1,199.77$95.10$1,294.87$28,674.99
278Nov 2042$1,203.59$91.28$1,294.87$27,471.40
279Dec 2042$1,207.42$87.45$1,294.87$26,263.98
2042 Total$14,238.82$1,299.62$15,538.44
280Jan 2043$1,211.26$83.61$1,294.87$25,052.72
281Feb 2043$1,215.12$79.75$1,294.87$23,837.60
282Mar 2043$1,218.99$75.88$1,294.87$22,618.61
283Apr 2043$1,222.87$72.00$1,294.87$21,395.74
284May 2043$1,226.76$68.11$1,294.87$20,168.98
285Jun 2043$1,230.67$64.20$1,294.87$18,938.31
286Jul 2043$1,234.58$60.29$1,294.87$17,703.73
287Aug 2043$1,238.51$56.36$1,294.87$16,465.22
288Sep 2043$1,242.46$52.41$1,294.87$15,222.76
289Oct 2043$1,246.41$48.46$1,294.87$13,976.35
290Nov 2043$1,250.38$44.49$1,294.87$12,725.97
291Dec 2043$1,254.36$40.51$1,294.87$11,471.61
2043 Total$14,792.37$746.07$15,538.44
292Jan 2044$1,258.35$36.52$1,294.87$10,213.26
293Feb 2044$1,262.36$32.51$1,294.87$8,950.90
294Mar 2044$1,266.38$28.49$1,294.87$7,684.52
295Apr 2044$1,270.41$24.46$1,294.87$6,414.11
296May 2044$1,274.45$20.42$1,294.87$5,139.66
297Jun 2044$1,278.51$16.36$1,294.87$3,861.15
298Jul 2044$1,282.58$12.29$1,294.87$2,578.57
299Aug 2044$1,286.66$8.21$1,294.87$1,291.91
300Sep 2044$1,290.76$4.11$1,294.87$1.15
2044 Total$11,470.46$183.37$11,653.83
Compare your product with the big 4 banks, or add more products to compare
As seen on