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: $33,000,000.00   
Down Payment: $9,900,000.00   
Loan amount: $23,100,000.00 Total repayment: $29,881,806.98
Monthly Payment: $99,606.02 (2.15% 300-term) Total int. paid: $6,781,806.98
Miscellaneous Expenses Registration Fee & Taxes
S&P Agreement : $3,000.00 S&P Reg: $210.00
Assignment * : $100,000.00 Reg Fee: $230.00 - $450.00
Mortgage Deed : $7,375.00 Reg Fee: $210.00
Agency Commission: $330,000.00 Reg Fee: $300.00
Mort. Insurance: $462,000.00 (one-time payment) Land Register: $30.00
Stamp Duty# : $1,402,500.00 (1st Residential Property)
$4,950,000.00 (2nd Residential Property)
$2,805,000.00 (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 $284,851.80 $202,365.52 $157,972.01 $138,252.23 $106,235.58 $87,057.54 $74,298.73
1.500 $289,861.79 $207,418.36 $163,075.58 $143,391.64 $111,467.99 $92,385.29 $79,722.77
2.000 $294,927.75 $212,551.08 $168,282.82 $148,650.51 $116,859.05 $97,910.35 $85,382.10
2.150 $296,458.44 $214,106.44 $169,865.16 $150,251.39 $118,507.14
$99,606.02
$87,125.24
2.500 $300,049.59 $217,763.47 $173,593.36 $154,028.31 $122,407.57 $103,630.47 $91,272.93
3.000 $305,227.23 $223,055.32 $179,006.75 $159,524.36 $128,112.05 $109,542.81 $97,390.53
3.500 $310,460.55 $228,426.35 $184,522.45 $165,137.87 $133,970.69 $115,644.04 $103,729.32
4.000 $315,749.43 $233,876.27 $190,139.83 $170,867.91 $139,981.46 $121,930.31 $110,282.93
4.500 $321,093.73 $239,404.72 $195,858.21 $176,713.45 $146,142.01 $128,397.30 $117,044.31
5.000 $326,493.30 $245,011.34 $201,676.79 $182,673.33 $152,449.78 $135,040.30 $124,005.79
5.500 $331,947.99 $250,695.70 $207,594.74 $188,746.28 $158,901.97 $141,854.21 $131,159.26
6.000 $337,457.61 $256,457.36 $213,611.12 $194,930.93 $165,495.57 $148,833.62 $138,496.17

 
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.