Property Price: | $28,000,000.00 |
Down Payment: | $8,400,000.00 |
Loan amount: | $19,600,000.00 |
Monthly Payment: | $104,813.58 (4.125% 300-term) |
Total repayment: | $31,444,074.52 |
Total int. paid: | $11,844,074.52 |
S&P Agreement: | $3,000.00 |
Assignment*: | $23,000.00 |
Mortgage Deed*: | $7,375.00 |
Agency Commission: | $280,000.00 |
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 #: | $1,190,000.00 | # 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 | $335,037.45 | $171,704.08 | $117,304.92 | $90,139.28 | $73,867.00 | $63,041.35 | $55,328.00 |
1.500 | $339,273.81 | $175,991.34 | $121,665.63 | $94,578.90 | $78,387.52 | $67,643.56 | $60,012.15 |
2.000 | $343,544.10 | $180,346.37 | $126,127.71 | $99,153.13 | $83,075.45 | $72,445.42 | $64,927.50 |
2.500 | $347,848.29 | $184,769.01 | $130,690.68 | $103,860.97 | $87,928.88 | $77,443.70 | $70,069.06 |
3.000 | $352,186.34 | $189,259.06 | $135,354.00 | $108,701.13 | $92,945.42 | $82,634.39 | $75,430.64 |
3.500 | $356,558.20 | $193,816.30 | $140,116.98 | $113,672.10 | $98,122.22 | $88,012.76 | $81,004.96 |
4.000 | $360,963.83 | $198,440.47 | $144,978.83 | $118,772.14 | $103,456.02 | $93,573.40 | $86,783.85 |
4.125 | $362,070.51 | $199,606.94 | $146,209.65 | $120,067.09 | $104,813.58 | $94,991.35 | $88,259.50 |
4.500 | $365,403.18 | $203,131.28 | $149,938.68 | $123,999.28 | $108,943.17 | $99,310.32 | $92,758.32 |
5.000 | $369,876.18 | $207,888.41 | $154,995.55 | $129,351.32 | $114,579.65 | $105,217.04 | $98,918.78 |
5.500 | $374,382.78 | $212,711.50 | $160,148.36 | $134,825.91 | $120,361.15 | $111,286.64 | $105,255.19 |
6.000 | $378,922.91 | $217,600.18 | $165,395.94 | $140,420.49 | $126,283.07 | $117,511.90 | $111,757.18 |
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. |