Property Price: | $30,000,000.00 |
Down Payment: | $9,000,000.00 |
Loan amount: | $21,000,000.00 |
Monthly Payment: | $112,300.27 (4.125% 300-term) |
Total repayment: | $33,690,079.84 |
Total int. paid: | $12,690,079.84 |
S&P Agreement: | $3,000.00 |
Assignment*: | $24,000.00 |
Mortgage Deed*: | $7,375.00 |
Agency Commission: | $300,000.00 |
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 #: | $1,275,000.00 | # 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 | $358,968.70 | $183,968.65 | $125,683.85 | $96,577.80 | $79,143.22 | $67,544.30 | $59,280.00 |
1.500 | $363,507.65 | $188,562.15 | $130,356.03 | $101,334.54 | $83,986.63 | $72,475.24 | $64,298.73 |
2.000 | $368,082.96 | $193,228.25 | $135,136.83 | $106,235.50 | $89,009.41 | $77,620.09 | $69,565.18 |
2.500 | $372,694.59 | $197,966.79 | $140,025.73 | $111,279.61 | $94,209.51 | $82,975.39 | $75,074.00 |
3.000 | $377,342.50 | $202,777.56 | $145,022.14 | $116,465.50 | $99,584.38 | $88,536.85 | $80,818.54 |
3.500 | $382,026.64 | $207,660.32 | $150,125.33 | $121,791.54 | $105,130.95 | $94,299.38 | $86,791.03 |
4.000 | $386,746.96 | $212,614.79 | $155,334.46 | $127,255.87 | $110,845.74 | $100,257.21 | $92,982.70 |
4.125 | $387,932.69 | $213,864.58 | $156,653.19 | $128,643.32 | $112,300.27 | $101,776.44 | $94,563.75 |
4.500 | $391,503.40 | $217,640.66 | $160,648.59 | $132,856.37 | $116,724.82 | $106,403.92 | $99,383.91 |
5.000 | $396,295.91 | $222,737.58 | $166,066.66 | $138,590.71 | $122,763.91 | $112,732.54 | $105,984.41 |
5.500 | $401,124.41 | $227,905.18 | $171,587.53 | $144,456.33 | $128,958.37 | $119,235.69 | $112,773.42 |
6.000 | $405,988.83 | $233,143.05 | $177,209.93 | $150,450.52 | $135,303.29 | $125,905.61 | $119,739.84 |
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. |