Property Price: | $34,000,000.00 |
Down Payment: | $10,200,000.00 |
Loan amount: | $23,800,000.00 |
Monthly Payment: | $127,273.63 (4.125% 300-term) |
Total repayment: | $38,182,090.49 |
Total int. paid: | $14,382,090.49 |
S&P Agreement: | $3,000.00 |
Assignment*: | $26,000.00 |
Mortgage Deed*: | $7,375.00 |
Agency Commission: | $340,000.00 |
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 #: | $1,445,000.00 | # 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 | $406,831.19 | $208,497.81 | $142,441.69 | $109,454.85 | $89,695.64 | $76,550.21 | $67,184.00 |
1.500 | $411,975.34 | $213,703.77 | $147,736.84 | $114,845.81 | $95,184.85 | $82,138.61 | $72,871.90 |
2.000 | $417,160.69 | $218,992.02 | $153,155.07 | $120,400.23 | $100,877.33 | $87,969.43 | $78,840.54 |
2.500 | $422,387.21 | $224,362.37 | $158,695.83 | $126,116.89 | $106,770.78 | $94,038.77 | $85,083.86 |
3.000 | $427,654.84 | $229,814.57 | $164,358.43 | $131,994.23 | $112,862.29 | $100,341.76 | $91,594.35 |
3.500 | $432,963.53 | $235,348.36 | $170,142.04 | $138,030.41 | $119,148.41 | $106,872.64 | $98,363.17 |
4.000 | $438,313.22 | $240,963.43 | $176,045.73 | $144,223.32 | $125,625.17 | $113,624.84 | $105,380.39 |
4.125 | $439,657.05 | $242,379.85 | $177,540.28 | $145,795.76 | $127,273.63 | $115,346.64 | $107,172.25 |
4.500 | $443,703.86 | $246,659.41 | $182,068.40 | $150,570.55 | $132,288.13 | $120,591.10 | $112,635.10 |
5.000 | $449,135.36 | $252,435.93 | $188,208.88 | $157,069.47 | $139,132.43 | $127,763.55 | $120,115.67 |
5.500 | $454,607.66 | $258,292.54 | $194,465.86 | $163,717.18 | $146,152.82 | $135,133.78 | $127,809.87 |
6.000 | $460,120.68 | $264,228.79 | $200,837.93 | $170,510.59 | $153,343.73 | $142,693.02 | $135,705.15 |
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. |