Property Price: | $108,000,000.00 |
Down Payment: | $32,400,000.00 |
Loan amount: | $75,600,000.00 |
Monthly Payment: | $404,280.96 (4.125% 300-term) |
Total repayment: | $121,284,287.42 |
Total int. paid: | $45,684,287.42 |
S&P Agreement: | $3,000.00 |
Assignment*: | $63,000.00 |
Mortgage Deed*: | $7,375.00 |
Agency Commission: | $1,080,000.00 |
Mort. Insurance: | $0 one-time payment |
* The exact charges to be determined by the solicitors. |
S&P Reg: | $210.00 |
Reg Fee: | $230.00 - $450.00 |
Reg Fee: | $210.00 |
Reg Fee: | $300.00 |
Land Register: | $30.00 |
Stamp Duty #: | $4,590,000.00 | # The exact stamp duty to be determined by the government. |
Int. Rate | 5yr-term | 10yr-term | 15yr-term | 20yr-term | 25yr-term | 30yr-term | 35yr-term |
1.000 | $1,292,287.31 | $662,287.16 | $452,461.85 | $347,680.10 | $284,915.58 | $243,159.48 | $213,407.99 |
1.500 | $1,308,627.54 | $678,823.74 | $469,281.72 | $364,804.33 | $302,351.86 | $260,910.88 | $231,475.44 |
2.000 | $1,325,098.66 | $695,621.71 | $486,492.58 | $382,447.80 | $320,433.88 | $279,432.32 | $250,434.65 |
2.500 | $1,341,700.54 | $712,680.46 | $504,092.64 | $400,606.59 | $339,154.25 | $298,711.40 | $270,266.38 |
3.000 | $1,358,433.01 | $729,999.23 | $522,079.72 | $419,275.78 | $358,503.75 | $318,732.65 | $290,946.74 |
3.500 | $1,375,295.92 | $747,577.16 | $540,451.20 | $438,449.55 | $378,471.42 | $339,477.78 | $312,447.72 |
4.000 | $1,392,289.07 | $765,413.24 | $559,204.07 | $458,121.13 | $399,044.65 | $360,925.96 | $334,737.70 |
4.125 | $1,396,557.68 | $769,912.47 | $563,951.49 | $463,115.94 | $404,280.96 | $366,395.20 | $340,429.48 |
4.500 | $1,409,412.25 | $783,506.37 | $578,334.93 | $478,282.93 | $420,209.35 | $383,054.09 | $357,782.09 |
5.000 | $1,426,665.26 | $801,855.30 | $597,839.98 | $498,926.54 | $441,950.07 | $405,837.15 | $381,543.88 |
5.500 | $1,444,047.86 | $820,458.66 | $617,715.09 | $520,042.80 | $464,250.14 | $429,248.49 | $405,984.31 |
6.000 | $1,461,559.80 | $839,314.99 | $637,955.76 | $541,621.88 | $487,091.86 | $453,260.20 | $431,063.42 |
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. |