Property Price: | $200,000,000.00 |
Down Payment: | $60,000,000.00 |
Loan amount: | $140,000,000.00 |
Monthly Payment: | $748,668.44 (4.125% 300-term) |
Total repayment: | $224,600,532.27 |
Total int. paid: | $84,600,532.27 |
S&P Agreement: | $3,000.00 |
Assignment*: | $109,000.00 |
Mortgage Deed*: | $7,375.00 |
Agency Commission: | $2,000,000.00 |
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 #: | $8,500,000.00 | # 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 | $2,393,124.64 | $1,226,457.70 | $837,892.32 | $643,852.03 | $527,621.44 | $450,295.33 | $395,199.98 |
1.500 | $2,423,384.33 | $1,257,081.00 | $869,040.23 | $675,563.57 | $559,910.86 | $483,168.29 | $428,658.22 |
2.000 | $2,453,886.41 | $1,288,188.35 | $900,912.18 | $708,236.67 | $593,396.07 | $517,467.26 | $463,767.88 |
2.500 | $2,484,630.62 | $1,319,778.62 | $933,504.89 | $741,864.05 | $628,063.43 | $553,169.26 | $500,493.30 |
3.000 | $2,515,616.69 | $1,351,850.43 | $966,814.30 | $776,436.64 | $663,895.84 | $590,245.65 | $538,790.27 |
3.500 | $2,546,844.30 | $1,384,402.14 | $1,000,835.56 | $811,943.61 | $700,873.00 | $628,662.56 | $578,606.89 |
4.000 | $2,578,313.09 | $1,417,431.93 | $1,035,563.10 | $848,372.46 | $738,971.58 | $668,381.41 | $619,884.64 |
4.125 | $2,586,217.93 | $1,425,763.84 | $1,044,354.61 | $857,622.10 | $748,668.44 | $678,509.63 | $630,424.97 |
4.500 | $2,610,022.69 | $1,450,937.72 | $1,070,990.60 | $885,709.13 | $778,165.47 | $709,359.43 | $662,559.43 |
5.000 | $2,641,972.71 | $1,484,917.21 | $1,107,111.08 | $923,938.03 | $818,426.06 | $751,550.27 | $706,562.74 |
5.500 | $2,674,162.70 | $1,519,367.89 | $1,143,916.84 | $963,042.23 | $859,722.49 | $794,904.60 | $751,822.79 |
6.000 | $2,706,592.21 | $1,554,287.03 | $1,181,399.56 | $1,003,003.48 | $902,021.96 | $839,370.74 | $798,265.59 |
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. |