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: $54,500,000.00   
Down Payment: $16,350,000.00   
Loan amount: $38,150,000.00 Total repayment: $49,350,256.99
Monthly Payment: $164,500.86 (2.15% 300-term) Total int. paid: $11,200,256.99
Miscellaneous Expenses Registration Fee & Taxes
S&P Agreement : $3,000.00 S&P Reg: $210.00
Assignment * : $153,750.00 Reg Fee: $230.00 - $450.00
Mortgage Deed : $7,375.00 Reg Fee: $210.00
Agency Commission: $545,000.00 Reg Fee: $300.00
Mort. Insurance: $763,000.00 (one-time payment) Land Register: $30.00
Stamp Duty# : $2,316,250.00 (1st Residential Property)
$8,175,000.00 (2nd Residential Property)
$4,632,500.00 (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 $470,437.07 $334,209.72 $260,893.17 $228,325.66 $175,449.68 $143,776.84 $122,705.48
1.500 $478,711.14 $342,554.57 $269,321.79 $236,813.46 $184,091.07 $152,575.71 $131,663.36
2.000 $487,077.65 $351,031.33 $277,921.63 $245,498.57 $192,994.49 $161,700.43 $141,009.83
2.150 $489,605.60 $353,600.03 $280,534.88 $248,142.45 $195,716.33
$164,500.86
$143,888.65
2.500 $495,536.45 $359,639.68 $286,692.07 $254,380.08 $202,157.95 $171,147.28 $150,738.62
3.000 $504,087.40 $368,379.24 $295,632.36 $263,456.90 $211,578.98 $180,911.62 $160,841.94
3.500 $512,730.30 $377,249.58 $304,741.62 $272,727.69 $221,254.63 $190,987.89 $171,310.55
4.000 $521,464.96 $386,250.20 $314,018.81 $282,190.94 $231,181.50 $201,369.75 $182,133.94
4.500 $530,291.15 $395,380.53 $323,462.79 $291,844.94 $241,355.74 $212,050.09 $193,300.45
5.000 $539,208.63 $404,639.94 $333,072.28 $301,687.77 $251,773.11 $223,021.10 $204,797.45
5.500 $548,217.13 $414,027.75 $342,845.85 $311,717.34 $262,429.01 $234,274.38 $216,611.50
6.000 $557,316.35 $423,543.21 $352,781.99 $321,931.38 $273,318.45 $245,800.98 $228,728.53

 
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.