Property Price: | $198,000,000.00 |
Down Payment: | $59,400,000.00 |
Loan amount: | $138,600,000.00 |
Monthly Payment: | $741,181.76 (4.125% 300-term) |
Total repayment: | $222,354,526.94 |
Total int. paid: | $83,754,526.94 |
S&P Agreement: | $3,000.00 |
Assignment*: | $108,000.00 |
Mortgage Deed*: | $7,375.00 |
Agency Commission: | $1,980,000.00 |
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 #: | $8,415,000.00 | # 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 | $2,369,193.40 | $1,214,193.12 | $829,513.40 | $637,413.51 | $522,345.22 | $445,792.38 | $391,247.98 |
1.500 | $2,399,150.48 | $1,244,510.19 | $860,349.83 | $668,807.94 | $554,311.75 | $478,336.61 | $424,371.63 |
2.000 | $2,429,347.54 | $1,275,306.47 | $891,903.06 | $701,154.30 | $587,462.11 | $512,292.59 | $459,130.20 |
2.500 | $2,459,784.32 | $1,306,580.84 | $924,169.84 | $734,445.41 | $621,782.79 | $547,637.57 | $495,488.37 |
3.000 | $2,490,460.53 | $1,338,331.92 | $957,146.15 | $768,672.27 | $657,256.88 | $584,343.19 | $533,402.36 |
3.500 | $2,521,375.85 | $1,370,558.12 | $990,827.20 | $803,824.17 | $693,864.27 | $622,375.94 | $572,820.82 |
4.000 | $2,552,529.96 | $1,403,257.61 | $1,025,207.46 | $839,888.74 | $731,581.86 | $661,697.60 | $613,685.79 |
4.125 | $2,560,355.75 | $1,411,506.20 | $1,033,911.07 | $849,045.88 | $741,181.76 | $671,724.53 | $624,120.72 |
4.500 | $2,583,922.47 | $1,436,428.35 | $1,060,280.70 | $876,852.04 | $770,383.81 | $702,265.84 | $655,933.83 |
5.000 | $2,615,552.98 | $1,470,068.04 | $1,096,039.97 | $914,698.65 | $810,241.80 | $744,034.77 | $699,497.12 |
5.500 | $2,647,421.08 | $1,504,174.21 | $1,132,477.67 | $953,411.81 | $851,125.26 | $786,955.56 | $744,304.56 |
6.000 | $2,679,526.29 | $1,538,744.16 | $1,169,585.56 | $992,973.45 | $893,001.74 | $830,977.03 | $790,282.94 |
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. |