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: $59,000,000.00   
Down Payment: $17,700,000.00   
Loan amount: $41,300,000.00 Total repayment: $53,425,048.85
Monthly Payment: $178,083.50 (2.15% 300-term) Total int. paid: $12,125,048.85
Miscellaneous Expenses Registration Fee & Taxes
S&P Agreement : $3,000.00 S&P Reg: $210.00
Assignment * : $165,000.00 Reg Fee: $230.00 - $450.00
Mortgage Deed : $7,375.00 Reg Fee: $210.00
Agency Commission: $590,000.00 Reg Fee: $300.00
Mort. Insurance: $826,000.00 (one-time payment) Land Register: $30.00
Stamp Duty# : $2,507,500.00 (1st Residential Property)
$8,850,000.00 (2nd Residential Property)
$5,015,000.00 (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 $509,280.50 $361,805.02 $282,434.80 $247,178.23 $189,936.35 $155,648.32 $132,837.12
1.500 $518,237.75 $370,838.89 $291,559.37 $256,366.87 $199,291.25 $165,173.70 $142,534.65
2.000 $527,295.07 $380,015.56 $300,869.29 $265,769.09 $208,929.82 $175,051.84 $152,652.84
2.150 $530,031.75 $382,796.36 $303,698.31 $268,631.27 $211,876.39
$178,083.50
$155,769.36
2.500 $536,452.31 $389,334.69 $310,363.89 $275,383.94 $218,849.89 $185,278.71 $163,184.93
3.000 $545,709.29 $398,795.88 $320,042.37 $285,210.22 $229,048.81 $195,849.27 $174,122.47
3.500 $555,065.83 $408,398.63 $329,903.77 $295,246.49 $239,523.36 $206,757.53 $185,455.46
4.000 $564,521.70 $418,142.42 $339,946.97 $305,491.11 $250,269.88 $217,996.62 $197,172.52
4.500 $574,076.66 $428,026.63 $350,170.73 $315,942.23 $261,284.19 $229,558.81 $209,261.03
5.000 $583,730.44 $438,050.58 $360,573.66 $326,597.77 $272,561.72 $241,435.69 $221,707.33
5.500 $593,482.76 $448,213.53 $371,154.23 $337,455.47 $284,097.46 $253,618.13 $234,496.86
6.000 $603,333.30 $458,514.67 $381,910.78 $348,512.87 $295,886.03 $266,096.48 $247,614.37

 
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.