Property Price: | $280,000,000.00 |
Down Payment: | $84,000,000.00 |
Loan amount: | $196,000,000.00 |
Monthly Payment: | $1,048,135.82 (4.125% 300-term) |
Total repayment: | $314,440,745.17 |
Total int. paid: | $118,440,745.17 |
S&P Agreement: | $3,000.00 |
Assignment*: | $149,000.00 |
Mortgage Deed*: | $7,375.00 |
Agency Commission: | $2,800,000.00 |
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 #: | $11,900,000.00 | # 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 | $3,350,374.50 | $1,717,040.78 | $1,173,049.25 | $901,392.84 | $738,670.01 | $630,413.46 | $553,279.97 |
1.500 | $3,392,738.06 | $1,759,913.40 | $1,216,656.32 | $945,789.00 | $783,875.20 | $676,435.61 | $600,121.50 |
2.000 | $3,435,440.97 | $1,803,463.70 | $1,261,277.05 | $991,531.34 | $830,754.50 | $724,454.17 | $649,275.03 |
2.500 | $3,478,482.87 | $1,847,690.07 | $1,306,906.85 | $1,038,609.67 | $879,288.80 | $774,436.96 | $700,690.62 |
3.000 | $3,521,863.37 | $1,892,590.60 | $1,353,540.01 | $1,087,011.29 | $929,454.18 | $826,343.91 | $754,306.37 |
3.500 | $3,565,582.01 | $1,938,163.00 | $1,401,169.78 | $1,136,721.05 | $981,222.20 | $880,127.59 | $810,049.64 |
4.000 | $3,609,638.32 | $1,984,404.71 | $1,449,788.33 | $1,187,721.45 | $1,034,560.21 | $935,733.98 | $867,838.49 |
4.125 | $3,620,705.10 | $1,996,069.38 | $1,462,096.46 | $1,200,670.95 | $1,048,135.82 | $949,913.48 | $882,594.96 |
4.500 | $3,654,031.77 | $2,031,312.81 | $1,499,386.85 | $1,239,992.78 | $1,089,431.66 | $993,103.21 | $927,583.20 |
5.000 | $3,698,761.79 | $2,078,884.10 | $1,549,955.51 | $1,293,513.25 | $1,145,796.48 | $1,052,170.38 | $989,187.84 |
5.500 | $3,743,827.79 | $2,127,115.05 | $1,601,483.57 | $1,348,259.12 | $1,203,611.48 | $1,112,866.44 | $1,052,551.91 |
6.000 | $3,789,229.10 | $2,176,001.84 | $1,653,959.38 | $1,404,204.87 | $1,262,830.75 | $1,175,119.03 | $1,117,571.83 |
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. |