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: $85,000,000.00   
Down Payment: $25,500,000.00   
Loan amount: $59,500,000.00 Total repayment: $76,968,290.72
Monthly Payment: $256,560.97 (2.15% 300-term) Total int. paid: $17,468,290.72
Miscellaneous Expenses Registration Fee & Taxes
S&P Agreement : $3,000.00 S&P Reg: $210.00
Assignment * : $230,000.00 Reg Fee: $230.00 - $450.00
Mortgage Deed : $7,375.00 Reg Fee: $210.00
Agency Commission: $850,000.00 Reg Fee: $300.00
Mort. Insurance: $1,190,000.00 (one-time payment) Land Register: $30.00
Stamp Duty# : $3,612,501.00 (1st Residential Property)
$12,750,000.00 (2nd Residential Property)
$7,225,000.00 (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 $733,709.19 $521,244.52 $406,897.60 $356,104.24 $273,637.11 $224,239.11 $191,375.51
1.500 $746,613.71 $534,259.42 $420,043.16 $369,342.10 $287,114.52 $237,962.11 $205,346.53
2.000 $759,662.39 $547,480.05 $433,455.76 $382,887.68 $301,000.58 $252,193.33 $219,923.59
2.150 $763,605.07 $551,486.28 $437,531.47 $387,011.16 $305,245.65
$256,560.97
$224,413.49
2.500 $772,855.02 $560,905.92 $447,134.42 $396,739.58 $315,292.22 $266,926.96 $235,096.93
3.000 $786,191.35 $574,536.43 $461,078.00 $410,896.08 $329,985.57 $282,155.73 $250,854.40
3.500 $799,671.11 $588,370.91 $475,285.09 $425,355.11 $345,076.03 $297,871.02 $267,181.59
4.000 $813,293.98 $602,408.57 $489,754.11 $440,114.32 $360,558.30 $314,062.92 $284,062.10
4.500 $827,059.60 $616,648.53 $504,483.26 $455,171.01 $376,426.38 $330,720.32 $301,477.76
5.000 $840,967.59 $631,089.82 $519,470.52 $470,522.21 $392,673.66 $347,831.07 $319,408.87
5.500 $855,017.54 $645,731.35 $534,713.71 $486,164.66 $409,292.95 $365,382.06 $337,834.46
6.000 $869,208.99 $660,571.99 $550,210.45 $502,094.81 $426,276.48 $383,359.33 $356,732.56

 
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.