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: $61,000,000.00   
Down Payment: $18,300,000.00   
Loan amount: $42,700,000.00 Total repayment: $55,236,067.45
Monthly Payment: $184,120.22 (2.15% 300-term) Total int. paid: $12,536,067.45
Miscellaneous Expenses Registration Fee & Taxes
S&P Agreement : $3,000.00 S&P Reg: $210.00
Assignment * : $170,000.00 Reg Fee: $230.00 - $450.00
Mortgage Deed : $7,375.00 Reg Fee: $210.00
Agency Commission: $610,000.00 Reg Fee: $300.00
Mort. Insurance: $854,000.00 (one-time payment) Land Register: $30.00
Stamp Duty# : $2,592,500.00 (1st Residential Property)
$9,150,000.00 (2nd Residential Property)
$5,185,000.00 (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 $526,544.24 $374,069.60 $292,008.87 $255,557.16 $196,374.87 $160,924.54 $137,340.08
1.500 $535,805.13 $383,409.70 $301,442.74 $265,057.27 $206,046.89 $170,772.81 $147,366.33
2.000 $545,169.48 $392,897.45 $311,068.25 $274,778.22 $216,012.18 $180,985.80 $157,827.51
2.150 $547,998.93 $395,772.51 $313,993.17 $277,737.42 $219,058.64
$184,120.22
$161,049.68
2.500 $554,637.13 $402,532.48 $320,884.70 $284,718.99 $226,268.54 $191,559.35 $168,716.62
3.000 $564,207.91 $412,314.38 $330,891.27 $294,878.36 $236,813.17 $202,488.23 $180,024.92
3.500 $573,881.62 $422,242.65 $341,086.95 $305,254.85 $247,642.80 $213,766.26 $191,742.08
4.000 $583,658.03 $432,316.74 $351,470.60 $315,846.74 $258,753.60 $225,386.33 $203,856.33
4.500 $593,536.89 $442,536.01 $362,040.93 $326,652.13 $270,141.28 $237,340.47 $216,354.63
5.000 $603,517.92 $452,899.75 $372,796.49 $337,668.88 $281,801.10 $249,619.95 $229,222.83
5.500 $613,600.82 $463,407.21 $383,735.72 $348,894.64 $293,727.88 $262,215.36 $242,445.90
6.000 $623,785.28 $474,057.54 $394,856.91 $360,326.87 $305,916.06 $275,116.70 $256,008.07

 
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.