Property Price: | $42,000,000.00 |
Down Payment: | $12,600,000.00 |
Loan amount: | $29,400,000.00 |
Monthly Payment: | $157,220.37 (4.125% 300-term) |
Total repayment: | $47,166,111.78 |
Total int. paid: | $17,766,111.78 |
S&P Agreement: | $3,000.00 |
Assignment*: | $30,000.00 |
Mortgage Deed*: | $7,375.00 |
Agency Commission: | $420,000.00 |
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 #: | $1,785,000.00 | # 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 | $502,556.17 | $257,556.12 | $175,957.39 | $135,208.93 | $110,800.50 | $94,562.02 | $82,992.00 |
1.500 | $508,910.71 | $263,987.01 | $182,498.45 | $141,868.35 | $117,581.28 | $101,465.34 | $90,018.23 |
2.000 | $515,316.15 | $270,519.55 | $189,191.56 | $148,729.70 | $124,613.18 | $108,668.12 | $97,391.25 |
2.500 | $521,772.43 | $277,153.51 | $196,036.03 | $155,791.45 | $131,893.32 | $116,165.54 | $105,103.59 |
3.000 | $528,279.51 | $283,888.59 | $203,031.00 | $163,051.69 | $139,418.13 | $123,951.59 | $113,145.96 |
3.500 | $534,837.30 | $290,724.45 | $210,175.47 | $170,508.16 | $147,183.33 | $132,019.14 | $121,507.45 |
4.000 | $541,445.75 | $297,660.71 | $217,468.25 | $178,158.22 | $155,184.03 | $140,360.10 | $130,175.77 |
4.125 | $543,105.76 | $299,410.41 | $219,314.47 | $180,100.64 | $157,220.37 | $142,487.02 | $132,389.24 |
4.500 | $548,104.77 | $304,696.92 | $224,908.03 | $185,998.92 | $163,414.75 | $148,965.48 | $139,137.48 |
5.000 | $554,814.27 | $311,832.61 | $232,493.33 | $194,026.99 | $171,869.47 | $157,825.56 | $148,378.18 |
5.500 | $561,574.17 | $319,067.26 | $240,222.54 | $202,238.87 | $180,541.72 | $166,929.97 | $157,882.79 |
6.000 | $568,384.36 | $326,400.28 | $248,093.91 | $210,630.73 | $189,424.61 | $176,267.85 | $167,635.77 |
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. |