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: $55,000,000.00   
Down Payment: $16,500,000.00   
Loan amount: $38,500,000.00 Total repayment: $49,803,011.64
Monthly Payment: $166,010.04 (2.15% 300-term) Total int. paid: $11,303,011.64
Miscellaneous Expenses Registration Fee & Taxes
S&P Agreement : $3,000.00 S&P Reg: $210.00
Assignment * : $155,000.00 Reg Fee: $230.00 - $450.00
Mortgage Deed : $7,375.00 Reg Fee: $210.00
Agency Commission: $550,000.00 Reg Fee: $300.00
Mort. Insurance: $770,000.00 (one-time payment) Land Register: $30.00
Stamp Duty# : $2,337,500.00 (1st Residential Property)
$8,250,000.00 (2nd Residential Property)
$4,675,000.00 (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 $474,753.01 $337,275.87 $263,286.68 $230,420.39 $177,059.31 $145,095.89 $123,831.22
1.500 $483,102.99 $345,697.27 $271,792.64 $238,986.06 $185,779.98 $153,975.49 $132,871.28
2.000 $491,546.25 $354,251.80 $280,471.37 $247,750.85 $194,765.08 $163,183.92 $142,303.50
2.150 $494,097.40 $356,844.07 $283,108.60 $250,418.98 $197,511.89
$166,010.04
$145,208.73
2.500 $500,082.66 $362,939.12 $289,322.27 $256,713.85 $204,012.61 $172,717.44 $152,121.55
3.000 $508,712.05 $371,758.87 $298,344.59 $265,873.93 $213,520.08 $182,571.36 $162,317.55
3.500 $517,434.25 $380,710.59 $307,537.41 $275,229.78 $223,284.49 $192,740.07 $172,882.20
4.000 $526,249.04 $389,793.78 $316,899.72 $284,779.85 $233,302.43 $203,217.18 $183,804.89
4.500 $535,156.21 $399,007.87 $326,430.34 $294,522.42 $243,570.01 $213,995.50 $195,073.84
5.000 $544,155.50 $408,352.23 $336,127.99 $304,455.55 $254,082.96 $225,067.17 $206,676.32
5.500 $553,246.64 $417,826.17 $345,991.23 $314,577.13 $264,836.61 $236,423.68 $218,598.77
6.000 $562,429.35 $427,428.93 $356,018.53 $324,884.88 $275,825.96 $248,056.04 $230,826.95

 
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.