MORTGAGE INFORMATION Print     中文
Property Price::
Loan Amount: %   OR   $
Term: Year
Interest Rate: %       Range: - %
Inc: %
   
          Clear

Calculation of Mortgage Terms and Estimate of Expenses
Property Price: $118,000,000.00   
Down Payment: $35,400,000.00   
Loan amount: $82,600,000.00 Total repayment: $106,850,097.70
Monthly Payment: $356,166.99 (2.15% 300-term) Total int. paid: $24,250,097.70
Miscellaneous Expenses Registration Fee & Taxes
S&P Agreement : $3,000.00 S&P Reg: $210.00
Assignment * : $312,500.00 Reg Fee: $230.00 - $450.00
Mortgage Deed : $7,375.00 Reg Fee: $210.00
Agency Commission: $1,180,000.00 Reg Fee: $300.00
Mort. Insurance: $1,652,000.00 (one-time payment) Land Register: $30.00
Stamp Duty# : $5,015,000.00 (1st Residential Property)
$17,700,000.00 (2nd Residential Property)
$10,030,000.00 (Non Residential Property)
* The exact charges to be determined by the solicitors. # The exact stamp duty to be determined by the government.
Int. Rate 7yr-term 10yr-term 13yr-term 15yr-term 20yr-term 25yr-term 30yr-term
1.000 $1,018,560.99 $723,610.04 $564,869.61 $494,356.47 $379,872.70 $311,296.65 $265,674.24
1.500 $1,036,475.50 $741,677.79 $583,118.74 $512,733.73 $398,582.51 $330,347.41 $285,069.29
2.000 $1,054,590.13 $760,031.13 $601,738.58 $531,538.19 $417,859.63 $350,103.68 $305,305.68
2.150 $1,060,063.51 $765,592.72 $607,396.62 $537,262.55 $423,752.79
$356,166.99
$311,538.73
2.500 $1,072,904.61 $778,669.39 $620,727.79 $550,767.89 $437,699.79 $370,557.42 $326,369.86
3.000 $1,091,418.59 $797,591.75 $640,084.75 $570,420.43 $458,097.62 $391,698.55 $348,244.93
3.500 $1,110,131.66 $816,797.27 $659,807.54 $590,492.98 $479,046.73 $413,515.07 $370,910.91
4.000 $1,129,043.40 $836,284.84 $679,893.94 $610,982.23 $500,539.75 $435,993.23 $394,345.03
4.500 $1,148,153.32 $856,053.26 $700,341.46 $631,884.46 $522,568.38 $459,117.63 $418,522.07
5.000 $1,167,460.89 $876,101.16 $721,147.31 $653,195.54 $545,123.44 $482,871.37 $443,414.66
5.500 $1,186,965.52 $896,427.06 $742,308.45 $674,910.93 $568,194.92 $507,236.27 $468,993.72
6.000 $1,206,666.60 $917,029.35 $763,821.57 $697,025.74 $591,772.05 $532,192.96 $495,228.73

 
Disclaimer:
The information provided by this calculator is for illustrative purposes only. The default figures shown are hypothetical and may not be applicable to your individual situation. Be sure to consult a financial professional prior to using and relying on the results. The calculated results are intended for illustrative purposes only and accuracy is not guaranteed.