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: $78,000,000.00   
Down Payment: $23,400,000.00   
Loan amount: $54,600,000.00 Total repayment: $70,629,725.60
Monthly Payment: $235,432.42 (2.15% 300-term) Total int. paid: $16,029,725.60
Miscellaneous Expenses Registration Fee & Taxes
S&P Agreement : $3,000.00 S&P Reg: $210.00
Assignment * : $212,500.00 Reg Fee: $230.00 - $450.00
Mortgage Deed : $7,375.00 Reg Fee: $210.00
Agency Commission: $780,000.00 Reg Fee: $300.00
Mort. Insurance: $1,092,000.00 (one-time payment) Land Register: $30.00
Stamp Duty# : $3,315,001.00 (1st Residential Property)
$11,700,000.00 (2nd Residential Property)
$6,630,000.00 (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 $673,286.08 $478,318.50 $373,388.39 $326,778.00 $251,102.29 $205,772.36 $175,615.18
1.500 $685,127.87 $490,261.59 $385,451.37 $338,925.69 $263,469.79 $218,365.23 $188,435.63
2.000 $697,101.95 $502,393.46 $397,759.40 $351,355.75 $276,212.30 $231,424.47 $201,812.23
2.150 $700,719.95 $506,069.77 $401,499.46 $355,139.65 $280,107.77
$235,432.42
$205,932.38
2.500 $709,208.13 $514,713.66 $410,311.59 $364,066.91 $289,326.98 $244,944.74 $215,736.01
3.000 $721,446.18 $527,221.67 $423,106.87 $377,057.58 $302,810.29 $258,919.38 $230,195.80
3.500 $733,815.84 $539,916.84 $436,143.97 $390,325.87 $316,658.01 $273,340.47 $245,178.40
4.000 $746,316.83 $552,798.45 $449,421.42 $403,869.61 $330,865.26 $288,198.91 $260,668.75
4.500 $758,948.81 $565,865.71 $462,937.58 $417,686.34 $345,426.56 $303,484.53 $276,650.18
5.000 $771,711.44 $579,117.71 $476,690.60 $431,773.32 $360,335.83 $319,186.16 $293,104.61
5.500 $784,604.33 $592,553.48 $490,678.47 $446,127.57 $375,586.47 $335,291.77 $310,012.79
6.000 $797,627.07 $606,171.94 $504,899.00 $460,745.83 $391,171.36 $351,788.57 $327,354.59

 
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.