Borrow amount

$300,000

Advertised Rate

2.62%

Fixed - 3 years

Loan term
25 Years
Kogan Money
Repayment frequency
Monthly
Monthly Repayments
$1,364
Number of repayments
300
Total interest paid
$109,216
Total Repayments

$409,215

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.

DatePrincipalInterestPaymentBalance
1Nov 2020$709.05$655.00$1,364.05$299,290.95
2Dec 2020$710.60$653.45$1,364.05$298,580.35
2020 Total$1,419.65$1,308.45$2,728.1
3Jan 2021$712.15$651.90$1,364.05$297,868.20
4Feb 2021$713.70$650.35$1,364.05$297,154.50
5Mar 2021$715.26$648.79$1,364.05$296,439.24
6Apr 2021$716.82$647.23$1,364.05$295,722.42
7May 2021$718.39$645.66$1,364.05$295,004.03
8Jun 2021$719.96$644.09$1,364.05$294,284.07
9Jul 2021$721.53$642.52$1,364.05$293,562.54
10Aug 2021$723.11$640.94$1,364.05$292,839.43
11Sep 2021$724.68$639.37$1,364.05$292,114.75
12Oct 2021$726.27$637.78$1,364.05$291,388.48
13Nov 2021$727.85$636.20$1,364.05$290,660.63
14Dec 2021$729.44$634.61$1,364.05$289,931.19
2021 Total$8,649.16$7,719.44$16,368.6
15Jan 2022$731.03$633.02$1,364.05$289,200.16
16Feb 2022$732.63$631.42$1,364.05$288,467.53
17Mar 2022$734.23$629.82$1,364.05$287,733.30
18Apr 2022$735.83$628.22$1,364.05$286,997.47
19May 2022$737.44$626.61$1,364.05$286,260.03
20Jun 2022$739.05$625.00$1,364.05$285,520.98
21Jul 2022$740.66$623.39$1,364.05$284,780.32
22Aug 2022$742.28$621.77$1,364.05$284,038.04
23Sep 2022$743.90$620.15$1,364.05$283,294.14
24Oct 2022$745.52$618.53$1,364.05$282,548.62
25Nov 2022$747.15$616.90$1,364.05$281,801.47
26Dec 2022$748.78$615.27$1,364.05$281,052.69
2022 Total$8,878.5$7,490.1$16,368.6
27Jan 2023$750.42$613.63$1,364.05$280,302.27
28Feb 2023$752.06$611.99$1,364.05$279,550.21
29Mar 2023$753.70$610.35$1,364.05$278,796.51
30Apr 2023$755.34$608.71$1,364.05$278,041.17
31May 2023$756.99$607.06$1,364.05$277,284.18
32Jun 2023$758.65$605.40$1,364.05$276,525.53
33Jul 2023$760.30$603.75$1,364.05$275,765.23
34Aug 2023$761.96$602.09$1,364.05$275,003.27
35Sep 2023$763.63$600.42$1,364.05$274,239.64
36Oct 2023$765.29$598.76$1,364.05$273,474.35
37Nov 2023$766.96$597.09$1,364.05$272,707.39
38Dec 2023$768.64$595.41$1,364.05$271,938.75
2023 Total$9,113.94$7,254.66$16,368.6
39Jan 2024$770.32$593.73$1,364.05$271,168.43
40Feb 2024$772.00$592.05$1,364.05$270,396.43
41Mar 2024$773.68$590.37$1,364.05$269,622.75
42Apr 2024$775.37$588.68$1,364.05$268,847.38
43May 2024$777.07$586.98$1,364.05$268,070.31
44Jun 2024$778.76$585.29$1,364.05$267,291.55
45Jul 2024$780.46$583.59$1,364.05$266,511.09
46Aug 2024$782.17$581.88$1,364.05$265,728.92
47Sep 2024$783.88$580.17$1,364.05$264,945.04
48Oct 2024$785.59$578.46$1,364.05$264,159.45
49Nov 2024$787.30$576.75$1,364.05$263,372.15
50Dec 2024$789.02$575.03$1,364.05$262,583.13
2024 Total$9,355.62$7,012.98$16,368.6
51Jan 2025$790.74$573.31$1,364.05$261,792.39
52Feb 2025$792.47$571.58$1,364.05$260,999.92
53Mar 2025$794.20$569.85$1,364.05$260,205.72
54Apr 2025$795.93$568.12$1,364.05$259,409.79
55May 2025$797.67$566.38$1,364.05$258,612.12
56Jun 2025$799.41$564.64$1,364.05$257,812.71
57Jul 2025$801.16$562.89$1,364.05$257,011.55
58Aug 2025$802.91$561.14$1,364.05$256,208.64
59Sep 2025$804.66$559.39$1,364.05$255,403.98
60Oct 2025$806.42$557.63$1,364.05$254,597.56
61Nov 2025$808.18$555.87$1,364.05$253,789.38
62Dec 2025$809.94$554.11$1,364.05$252,979.44
2025 Total$9,603.69$6,764.91$16,368.6
63Jan 2026$811.71$552.34$1,364.05$252,167.73
64Feb 2026$813.48$550.57$1,364.05$251,354.25
65Mar 2026$815.26$548.79$1,364.05$250,538.99
66Apr 2026$817.04$547.01$1,364.05$249,721.95
67May 2026$818.82$545.23$1,364.05$248,903.13
68Jun 2026$820.61$543.44$1,364.05$248,082.52
69Jul 2026$822.40$541.65$1,364.05$247,260.12
70Aug 2026$824.20$539.85$1,364.05$246,435.92
71Sep 2026$826.00$538.05$1,364.05$245,609.92
72Oct 2026$827.80$536.25$1,364.05$244,782.12
73Nov 2026$829.61$534.44$1,364.05$243,952.51
74Dec 2026$831.42$532.63$1,364.05$243,121.09
2026 Total$9,858.35$6,510.25$16,368.6
75Jan 2027$833.24$530.81$1,364.05$242,287.85
76Feb 2027$835.05$529.00$1,364.05$241,452.80
77Mar 2027$836.88$527.17$1,364.05$240,615.92
78Apr 2027$838.71$525.34$1,364.05$239,777.21
79May 2027$840.54$523.51$1,364.05$238,936.67
80Jun 2027$842.37$521.68$1,364.05$238,094.30
81Jul 2027$844.21$519.84$1,364.05$237,250.09
82Aug 2027$846.05$518.00$1,364.05$236,404.04
83Sep 2027$847.90$516.15$1,364.05$235,556.14
84Oct 2027$849.75$514.30$1,364.05$234,706.39
85Nov 2027$851.61$512.44$1,364.05$233,854.78
86Dec 2027$853.47$510.58$1,364.05$233,001.31
2027 Total$10,119.78$6,248.82$16,368.6
87Jan 2028$855.33$508.72$1,364.05$232,145.98
88Feb 2028$857.20$506.85$1,364.05$231,288.78
89Mar 2028$859.07$504.98$1,364.05$230,429.71
90Apr 2028$860.95$503.10$1,364.05$229,568.76
91May 2028$862.82$501.23$1,364.05$228,705.94
92Jun 2028$864.71$499.34$1,364.05$227,841.23
93Jul 2028$866.60$497.45$1,364.05$226,974.63
94Aug 2028$868.49$495.56$1,364.05$226,106.14
95Sep 2028$870.38$493.67$1,364.05$225,235.76
96Oct 2028$872.29$491.76$1,364.05$224,363.47
97Nov 2028$874.19$489.86$1,364.05$223,489.28
98Dec 2028$876.10$487.95$1,364.05$222,613.18
2028 Total$10,388.13$5,980.47$16,368.6
99Jan 2029$878.01$486.04$1,364.05$221,735.17
100Feb 2029$879.93$484.12$1,364.05$220,855.24
101Mar 2029$881.85$482.20$1,364.05$219,973.39
102Apr 2029$883.77$480.28$1,364.05$219,089.62
103May 2029$885.70$478.35$1,364.05$218,203.92
104Jun 2029$887.64$476.41$1,364.05$217,316.28
105Jul 2029$889.58$474.47$1,364.05$216,426.70
106Aug 2029$891.52$472.53$1,364.05$215,535.18
107Sep 2029$893.46$470.59$1,364.05$214,641.72
108Oct 2029$895.42$468.63$1,364.05$213,746.30
109Nov 2029$897.37$466.68$1,364.05$212,848.93
110Dec 2029$899.33$464.72$1,364.05$211,949.60
2029 Total$10,663.58$5,705.02$16,368.6
111Jan 2030$901.29$462.76$1,364.05$211,048.31
112Feb 2030$903.26$460.79$1,364.05$210,145.05
113Mar 2030$905.23$458.82$1,364.05$209,239.82
114Apr 2030$907.21$456.84$1,364.05$208,332.61
115May 2030$909.19$454.86$1,364.05$207,423.42
116Jun 2030$911.18$452.87$1,364.05$206,512.24
117Jul 2030$913.16$450.89$1,364.05$205,599.08
118Aug 2030$915.16$448.89$1,364.05$204,683.92
119Sep 2030$917.16$446.89$1,364.05$203,766.76
120Oct 2030$919.16$444.89$1,364.05$202,847.60
121Nov 2030$921.17$442.88$1,364.05$201,926.43
122Dec 2030$923.18$440.87$1,364.05$201,003.25
2030 Total$10,946.35$5,422.25$16,368.6
123Jan 2031$925.19$438.86$1,364.05$200,078.06
124Feb 2031$927.21$436.84$1,364.05$199,150.85
125Mar 2031$929.24$434.81$1,364.05$198,221.61
126Apr 2031$931.27$432.78$1,364.05$197,290.34
127May 2031$933.30$430.75$1,364.05$196,357.04
128Jun 2031$935.34$428.71$1,364.05$195,421.70
129Jul 2031$937.38$426.67$1,364.05$194,484.32
130Aug 2031$939.43$424.62$1,364.05$193,544.89
131Sep 2031$941.48$422.57$1,364.05$192,603.41
132Oct 2031$943.53$420.52$1,364.05$191,659.88
133Nov 2031$945.59$418.46$1,364.05$190,714.29
134Dec 2031$947.66$416.39$1,364.05$189,766.63
2031 Total$11,236.62$5,131.98$16,368.6
135Jan 2032$949.73$414.32$1,364.05$188,816.90
136Feb 2032$951.80$412.25$1,364.05$187,865.10
137Mar 2032$953.88$410.17$1,364.05$186,911.22
138Apr 2032$955.96$408.09$1,364.05$185,955.26
139May 2032$958.05$406.00$1,364.05$184,997.21
140Jun 2032$960.14$403.91$1,364.05$184,037.07
141Jul 2032$962.24$401.81$1,364.05$183,074.83
142Aug 2032$964.34$399.71$1,364.05$182,110.49
143Sep 2032$966.44$397.61$1,364.05$181,144.05
144Oct 2032$968.55$395.50$1,364.05$180,175.50
145Nov 2032$970.67$393.38$1,364.05$179,204.83
146Dec 2032$972.79$391.26$1,364.05$178,232.04
2032 Total$11,534.59$4,834.01$16,368.6
147Jan 2033$974.91$389.14$1,364.05$177,257.13
148Feb 2033$977.04$387.01$1,364.05$176,280.09
149Mar 2033$979.17$384.88$1,364.05$175,300.92
150Apr 2033$981.31$382.74$1,364.05$174,319.61
151May 2033$983.45$380.60$1,364.05$173,336.16
152Jun 2033$985.60$378.45$1,364.05$172,350.56
153Jul 2033$987.75$376.30$1,364.05$171,362.81
154Aug 2033$989.91$374.14$1,364.05$170,372.90
155Sep 2033$992.07$371.98$1,364.05$169,380.83
156Oct 2033$994.24$369.81$1,364.05$168,386.59
157Nov 2033$996.41$367.64$1,364.05$167,390.18
158Dec 2033$998.58$365.47$1,364.05$166,391.60
2033 Total$11,840.44$4,528.16$16,368.6
159Jan 2034$1,000.76$363.29$1,364.05$165,390.84
160Feb 2034$1,002.95$361.10$1,364.05$164,387.89
161Mar 2034$1,005.14$358.91$1,364.05$163,382.75
162Apr 2034$1,007.33$356.72$1,364.05$162,375.42
163May 2034$1,009.53$354.52$1,364.05$161,365.89
164Jun 2034$1,011.73$352.32$1,364.05$160,354.16
165Jul 2034$1,013.94$350.11$1,364.05$159,340.22
166Aug 2034$1,016.16$347.89$1,364.05$158,324.06
167Sep 2034$1,018.38$345.67$1,364.05$157,305.68
168Oct 2034$1,020.60$343.45$1,364.05$156,285.08
169Nov 2034$1,022.83$341.22$1,364.05$155,262.25
170Dec 2034$1,025.06$338.99$1,364.05$154,237.19
2034 Total$12,154.41$4,214.19$16,368.6
171Jan 2035$1,027.30$336.75$1,364.05$153,209.89
172Feb 2035$1,029.54$334.51$1,364.05$152,180.35
173Mar 2035$1,031.79$332.26$1,364.05$151,148.56
174Apr 2035$1,034.04$330.01$1,364.05$150,114.52
175May 2035$1,036.30$327.75$1,364.05$149,078.22
176Jun 2035$1,038.56$325.49$1,364.05$148,039.66
177Jul 2035$1,040.83$323.22$1,364.05$146,998.83
178Aug 2035$1,043.10$320.95$1,364.05$145,955.73
179Sep 2035$1,045.38$318.67$1,364.05$144,910.35
180Oct 2035$1,047.66$316.39$1,364.05$143,862.69
181Nov 2035$1,049.95$314.10$1,364.05$142,812.74
182Dec 2035$1,052.24$311.81$1,364.05$141,760.50
2035 Total$12,476.69$3,891.91$16,368.6
183Jan 2036$1,054.54$309.51$1,364.05$140,705.96
184Feb 2036$1,056.84$307.21$1,364.05$139,649.12
185Mar 2036$1,059.15$304.90$1,364.05$138,589.97
186Apr 2036$1,061.46$302.59$1,364.05$137,528.51
187May 2036$1,063.78$300.27$1,364.05$136,464.73
188Jun 2036$1,066.10$297.95$1,364.05$135,398.63
189Jul 2036$1,068.43$295.62$1,364.05$134,330.20
190Aug 2036$1,070.76$293.29$1,364.05$133,259.44
191Sep 2036$1,073.10$290.95$1,364.05$132,186.34
192Oct 2036$1,075.44$288.61$1,364.05$131,110.90
193Nov 2036$1,077.79$286.26$1,364.05$130,033.11
194Dec 2036$1,080.14$283.91$1,364.05$128,952.97
2036 Total$12,807.53$3,561.07$16,368.6
195Jan 2037$1,082.50$281.55$1,364.05$127,870.47
196Feb 2037$1,084.87$279.18$1,364.05$126,785.60
197Mar 2037$1,087.23$276.82$1,364.05$125,698.37
198Apr 2037$1,089.61$274.44$1,364.05$124,608.76
199May 2037$1,091.99$272.06$1,364.05$123,516.77
200Jun 2037$1,094.37$269.68$1,364.05$122,422.40
201Jul 2037$1,096.76$267.29$1,364.05$121,325.64
202Aug 2037$1,099.16$264.89$1,364.05$120,226.48
203Sep 2037$1,101.56$262.49$1,364.05$119,124.92
204Oct 2037$1,103.96$260.09$1,364.05$118,020.96
205Nov 2037$1,106.37$257.68$1,364.05$116,914.59
206Dec 2037$1,108.79$255.26$1,364.05$115,805.80
2037 Total$13,147.17$3,221.43$16,368.6
207Jan 2038$1,111.21$252.84$1,364.05$114,694.59
208Feb 2038$1,113.63$250.42$1,364.05$113,580.96
209Mar 2038$1,116.06$247.99$1,364.05$112,464.90
210Apr 2038$1,118.50$245.55$1,364.05$111,346.40
211May 2038$1,120.94$243.11$1,364.05$110,225.46
212Jun 2038$1,123.39$240.66$1,364.05$109,102.07
213Jul 2038$1,125.84$238.21$1,364.05$107,976.23
214Aug 2038$1,128.30$235.75$1,364.05$106,847.93
215Sep 2038$1,130.77$233.28$1,364.05$105,717.16
216Oct 2038$1,133.23$230.82$1,364.05$104,583.93
217Nov 2038$1,135.71$228.34$1,364.05$103,448.22
218Dec 2038$1,138.19$225.86$1,364.05$102,310.03
2038 Total$13,495.77$2,872.83$16,368.6
219Jan 2039$1,140.67$223.38$1,364.05$101,169.36
220Feb 2039$1,143.16$220.89$1,364.05$100,026.20
221Mar 2039$1,145.66$218.39$1,364.05$98,880.54
222Apr 2039$1,148.16$215.89$1,364.05$97,732.38
223May 2039$1,150.67$213.38$1,364.05$96,581.71
224Jun 2039$1,153.18$210.87$1,364.05$95,428.53
225Jul 2039$1,155.70$208.35$1,364.05$94,272.83
226Aug 2039$1,158.22$205.83$1,364.05$93,114.61
227Sep 2039$1,160.75$203.30$1,364.05$91,953.86
228Oct 2039$1,163.28$200.77$1,364.05$90,790.58
229Nov 2039$1,165.82$198.23$1,364.05$89,624.76
230Dec 2039$1,168.37$195.68$1,364.05$88,456.39
2039 Total$13,853.64$2,514.96$16,368.6
231Jan 2040$1,170.92$193.13$1,364.05$87,285.47
232Feb 2040$1,173.48$190.57$1,364.05$86,111.99
233Mar 2040$1,176.04$188.01$1,364.05$84,935.95
234Apr 2040$1,178.61$185.44$1,364.05$83,757.34
235May 2040$1,181.18$182.87$1,364.05$82,576.16
236Jun 2040$1,183.76$180.29$1,364.05$81,392.40
237Jul 2040$1,186.34$177.71$1,364.05$80,206.06
238Aug 2040$1,188.93$175.12$1,364.05$79,017.13
239Sep 2040$1,191.53$172.52$1,364.05$77,825.60
240Oct 2040$1,194.13$169.92$1,364.05$76,631.47
241Nov 2040$1,196.74$167.31$1,364.05$75,434.73
242Dec 2040$1,199.35$164.70$1,364.05$74,235.38
2040 Total$14,221.01$2,147.59$16,368.6
243Jan 2041$1,201.97$162.08$1,364.05$73,033.41
244Feb 2041$1,204.59$159.46$1,364.05$71,828.82
245Mar 2041$1,207.22$156.83$1,364.05$70,621.60
246Apr 2041$1,209.86$154.19$1,364.05$69,411.74
247May 2041$1,212.50$151.55$1,364.05$68,199.24
248Jun 2041$1,215.15$148.90$1,364.05$66,984.09
249Jul 2041$1,217.80$146.25$1,364.05$65,766.29
250Aug 2041$1,220.46$143.59$1,364.05$64,545.83
251Sep 2041$1,223.12$140.93$1,364.05$63,322.71
252Oct 2041$1,225.80$138.25$1,364.05$62,096.91
253Nov 2041$1,228.47$135.58$1,364.05$60,868.44
254Dec 2041$1,231.15$132.90$1,364.05$59,637.29
2041 Total$14,598.09$1,770.51$16,368.6
255Jan 2042$1,233.84$130.21$1,364.05$58,403.45
256Feb 2042$1,236.54$127.51$1,364.05$57,166.91
257Mar 2042$1,239.24$124.81$1,364.05$55,927.67
258Apr 2042$1,241.94$122.11$1,364.05$54,685.73
259May 2042$1,244.65$119.40$1,364.05$53,441.08
260Jun 2042$1,247.37$116.68$1,364.05$52,193.71
261Jul 2042$1,250.09$113.96$1,364.05$50,943.62
262Aug 2042$1,252.82$111.23$1,364.05$49,690.80
263Sep 2042$1,255.56$108.49$1,364.05$48,435.24
264Oct 2042$1,258.30$105.75$1,364.05$47,176.94
265Nov 2042$1,261.05$103.00$1,364.05$45,915.89
266Dec 2042$1,263.80$100.25$1,364.05$44,652.09
2042 Total$14,985.2$1,383.4$16,368.6
267Jan 2043$1,266.56$97.49$1,364.05$43,385.53
268Feb 2043$1,269.32$94.73$1,364.05$42,116.21
269Mar 2043$1,272.10$91.95$1,364.05$40,844.11
270Apr 2043$1,274.87$89.18$1,364.05$39,569.24
271May 2043$1,277.66$86.39$1,364.05$38,291.58
272Jun 2043$1,280.45$83.60$1,364.05$37,011.13
273Jul 2043$1,283.24$80.81$1,364.05$35,727.89
274Aug 2043$1,286.04$78.01$1,364.05$34,441.85
275Sep 2043$1,288.85$75.20$1,364.05$33,153.00
276Oct 2043$1,291.67$72.38$1,364.05$31,861.33
277Nov 2043$1,294.49$69.56$1,364.05$30,566.84
278Dec 2043$1,297.31$66.74$1,364.05$29,269.53
2043 Total$15,382.56$986.04$16,368.6
279Jan 2044$1,300.14$63.91$1,364.05$27,969.39
280Feb 2044$1,302.98$61.07$1,364.05$26,666.41
281Mar 2044$1,305.83$58.22$1,364.05$25,360.58
282Apr 2044$1,308.68$55.37$1,364.05$24,051.90
283May 2044$1,311.54$52.51$1,364.05$22,740.36
284Jun 2044$1,314.40$49.65$1,364.05$21,425.96
285Jul 2044$1,317.27$46.78$1,364.05$20,108.69
286Aug 2044$1,320.15$43.90$1,364.05$18,788.54
287Sep 2044$1,323.03$41.02$1,364.05$17,465.51
288Oct 2044$1,325.92$38.13$1,364.05$16,139.59
289Nov 2044$1,328.81$35.24$1,364.05$14,810.78
290Dec 2044$1,331.71$32.34$1,364.05$13,479.07
2044 Total$15,790.46$578.14$16,368.6
291Jan 2045$1,334.62$29.43$1,364.05$12,144.45
292Feb 2045$1,337.53$26.52$1,364.05$10,806.92
293Mar 2045$1,340.45$23.60$1,364.05$9,466.47
294Apr 2045$1,343.38$20.67$1,364.05$8,123.09
295May 2045$1,346.31$17.74$1,364.05$6,776.78
296Jun 2045$1,349.25$14.80$1,364.05$5,427.53
297Jul 2045$1,352.20$11.85$1,364.05$4,075.33
298Aug 2045$1,355.15$8.90$1,364.05$2,720.18
299Sep 2045$1,358.11$5.94$1,364.05$1,362.07
300Oct 2045$1,361.08$2.97$1,364.05$0.99
2045 Total$13,478.08$162.42$13,640.5