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: $190,000,000.00   
Down Payment: $57,000,000.00   
Loan amount: $133,000,000.00 Total repayment: $172,046,767.48
Monthly Payment: $573,489.22 (2.15% 300-term) Total int. paid: $39,046,767.48
Miscellaneous Expenses Registration Fee & Taxes
S&P Agreement : $3,000.00 S&P Reg: $210.00
Assignment * : $492,500.00 Reg Fee: $230.00 - $450.00
Mortgage Deed : $7,375.00 Reg Fee: $210.00
Agency Commission: $1,900,000.00 Reg Fee: $300.00
Mort. Insurance: $2,660,000.00 (one-time payment) Land Register: $30.00
Stamp Duty# : $8,075,001.00 (1st Residential Property)
$28,500,000.00 (2nd Residential Property)
$16,150,000.00 (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 $1,640,055.84 $1,165,134.81 $909,535.81 $795,997.70 $611,659.43 $501,240.36 $427,780.56
1.500 $1,668,901.22 $1,194,226.95 $938,920.01 $825,588.22 $641,785.39 $531,915.31 $459,009.88
2.000 $1,698,068.86 $1,223,778.94 $968,901.10 $855,866.57 $672,824.84 $563,726.27 $491,593.90
2.150 $1,706,881.92 $1,232,734.05 $978,011.51 $865,083.76 $682,313.81
$573,489.22
$501,630.15
2.500 $1,727,558.27 $1,253,789.69 $999,476.95 $886,829.65 $704,770.85 $596,660.26 $525,510.80
3.000 $1,757,368.91 $1,284,257.90 $1,030,644.94 $918,473.58 $737,614.81 $630,701.05 $560,733.36
3.500 $1,787,500.13 $1,315,182.04 $1,062,401.97 $950,793.78 $771,346.42 $665,829.35 $597,229.43
4.000 $1,817,951.24 $1,346,560.34 $1,094,744.49 $983,784.94 $805,953.84 $702,023.00 $634,962.34
4.500 $1,848,721.45 $1,378,390.84 $1,127,668.46 $1,017,441.07 $841,423.67 $739,257.20 $673,891.46
5.000 $1,879,809.91 $1,410,671.35 $1,161,169.40 $1,051,755.52 $877,741.13 $777,504.76 $713,972.76
5.500 $1,911,215.67 $1,443,399.50 $1,195,242.42 $1,086,720.99 $914,890.12 $816,736.36 $755,159.37
6.000 $1,942,937.75 $1,476,572.68 $1,229,882.18 $1,122,329.58 $952,853.31 $856,920.86 $797,402.20

 
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.