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: $67,000,000.00   
Down Payment: $20,100,000.00   
Loan amount: $46,900,000.00 Total repayment: $60,669,123.27
Monthly Payment: $202,230.41 (2.15% 300-term) Total int. paid: $13,769,123.27
Miscellaneous Expenses Registration Fee & Taxes
S&P Agreement : $3,000.00 S&P Reg: $210.00
Assignment * : $185,000.00 Reg Fee: $230.00 - $450.00
Mortgage Deed : $7,375.00 Reg Fee: $210.00
Agency Commission: $670,000.00 Reg Fee: $300.00
Mort. Insurance: $938,000.00 (one-time payment) Land Register: $30.00
Stamp Duty# : $2,847,500.00 (1st Residential Property)
$10,050,000.00 (2nd Residential Property)
$5,695,000.00 (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 $578,335.48 $410,863.33 $320,731.05 $280,693.93 $215,690.43 $176,753.18 $150,848.94
1.500 $588,507.27 $421,122.13 $331,092.85 $291,128.48 $226,313.80 $187,570.14 $161,861.38
2.000 $598,792.70 $431,543.10 $341,665.12 $301,805.58 $237,259.28 $198,787.68 $173,351.53
2.150 $601,900.47 $434,700.95 $344,877.74 $305,055.85 $240,605.40
$202,230.41
$176,890.63
2.500 $609,191.60 $442,125.84 $352,447.13 $312,724.14 $248,524.46 $210,401.25 $185,311.70
3.000 $619,703.77 $452,869.89 $363,437.95 $323,882.79 $260,106.27 $222,405.11 $197,732.29
3.500 $630,328.99 $463,774.72 $374,636.48 $335,279.91 $272,001.11 $234,792.45 $210,601.96
4.000 $641,067.02 $474,839.70 $386,041.48 $346,913.64 $284,204.77 $247,555.48 $223,907.77
4.500 $651,917.56 $486,064.14 $397,651.51 $358,781.85 $296,712.56 $260,685.43 $237,635.41
5.000 $662,880.34 $497,447.27 $409,465.00 $370,882.21 $309,519.24 $274,172.73 $251,769.34
5.500 $673,955.00 $508,988.24 $421,480.22 $383,212.14 $322,619.15 $288,007.03 $266,293.04
6.000 $685,141.21 $520,686.15 $433,695.30 $395,768.85 $336,006.17 $302,177.36 $281,189.20

 
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.