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: $231,890,000.00   
Down Payment: $69,567,000.00   
Loan amount: $162,323,000.00 Total repayment: $209,978,552.17
Monthly Payment: $699,928.51 (2.15% 300-term) Total int. paid: $47,655,552.17
Miscellaneous Expenses Registration Fee & Taxes
S&P Agreement : $3,000.00 S&P Reg: $210.00
Assignment * : $597,225.00 Reg Fee: $230.00 - $450.00
Mortgage Deed : $7,375.00 Reg Fee: $210.00
Agency Commission: $2,318,900.00 Reg Fee: $300.00
Mort. Insurance: $3,246,460.00 (one-time payment) Land Register: $30.00
Stamp Duty# : $9,855,325.00 (1st Residential Property)
$34,783,500.00 (2nd Residential Property)
$19,710,650.00 (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 $2,001,644.99 $1,422,016.38 $1,110,064.52 $971,494.25 $746,514.24 $611,750.67 $522,094.92
1.500 $2,036,850.02 $1,457,522.56 $1,145,927.17 $1,007,608.69 $783,282.18 $649,188.64 $560,209.48
2.000 $2,072,448.36 $1,493,589.99 $1,182,518.29 $1,044,562.63 $821,165.01 $688,013.08 $599,977.42
2.150 $2,083,204.47 $1,504,519.47 $1,193,637.32 $1,055,811.96 $832,746.05
$699,928.51
$612,226.40
2.500 $2,108,439.41 $1,530,217.33 $1,219,835.31 $1,082,352.25 $860,154.27 $728,208.14 $641,372.10
3.000 $2,144,822.51 $1,567,402.98 $1,257,875.02 $1,120,972.84 $900,239.46 $769,754.03 $684,360.32
3.500 $2,181,596.87 $1,605,145.07 $1,296,633.65 $1,160,418.79 $941,408.01 $812,627.20 $728,902.81
4.000 $2,218,761.65 $1,643,441.46 $1,336,106.84 $1,200,683.63 $983,645.45 $856,800.59 $774,954.83
4.500 $2,256,315.88 $1,682,289.74 $1,376,289.67 $1,241,760.06 $1,026,935.45 $902,243.95 $822,466.80
5.000 $2,294,258.52 $1,721,687.26 $1,417,176.70 $1,283,639.94 $1,071,259.95 $948,924.09 $871,384.96
5.500 $2,332,588.43 $1,761,631.10 $1,458,761.92 $1,326,314.38 $1,116,599.31 $996,805.24 $921,652.14
6.000 $2,371,304.39 $1,802,118.09 $1,501,038.84 $1,369,773.72 $1,162,932.39 $1,045,849.36 $973,208.40

 
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.