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: $41,800,000.00   
Down Payment: $12,540,000.00   
Loan amount: $29,260,000.00 Total repayment: $37,850,288.85
Monthly Payment: $126,167.63 (2.15% 300-term) Total int. paid: $8,590,288.85
Miscellaneous Expenses Registration Fee & Taxes
S&P Agreement : $3,000.00 S&P Reg: $210.00
Assignment * : $122,000.00 Reg Fee: $230.00 - $450.00
Mortgage Deed : $7,375.00 Reg Fee: $210.00
Agency Commission: $418,000.00 Reg Fee: $300.00
Mort. Insurance: $585,200.00 (one-time payment) Land Register: $30.00
Stamp Duty# : $1,776,501.00 (1st Residential Property)
$6,270,000.00 (2nd Residential Property)
$3,553,000.00 (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 $360,812.28 $256,329.66 $200,097.88 $175,119.49 $134,565.07 $110,272.88 $94,111.72
1.500 $367,158.27 $262,729.93 $206,562.40 $181,629.41 $141,192.79 $117,021.37 $100,982.17
2.000 $373,575.15 $269,231.37 $213,158.24 $188,290.65 $148,021.46 $124,019.78 $108,150.66
2.150 $375,514.02 $271,201.49 $215,162.53 $190,318.43 $150,109.04
$126,167.63
$110,358.63
2.500 $380,062.82 $275,833.73 $219,884.93 $195,102.52 $155,049.59 $131,265.26 $115,612.37
3.000 $386,621.16 $282,536.74 $226,741.89 $202,064.19 $162,275.26 $138,754.23 $123,361.34
3.500 $393,250.03 $289,340.05 $233,728.43 $209,174.63 $169,696.21 $146,482.46 $131,390.48
4.000 $399,949.27 $296,243.27 $240,843.79 $216,432.69 $177,309.84 $154,445.06 $139,691.72
4.500 $406,718.72 $303,245.98 $248,087.06 $223,837.04 $185,113.21 $162,636.58 $148,256.12
5.000 $413,558.18 $310,347.70 $255,457.27 $231,386.22 $193,103.05 $171,051.05 $157,074.01
5.500 $420,467.45 $317,547.89 $262,953.33 $239,078.62 $201,275.83 $179,682.00 $166,135.06
6.000 $427,446.30 $324,845.99 $270,574.08 $246,912.51 $209,627.73 $188,522.59 $175,428.48

 
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.