Property Price: | $40,000,000.00 |
Down Payment: | $12,000,000.00 |
Loan amount: | $28,000,000.00 |
Monthly Payment: | $149,733.69 (4.125% 300-term) |
Total repayment: | $44,920,106.45 |
Total int. paid: | $16,920,106.45 |
S&P Agreement: | $3,000.00 |
Assignment*: | $29,000.00 |
Mortgage Deed*: | $7,375.00 |
Agency Commission: | $400,000.00 |
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 #: | $1,700,000.00 | # 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 | $478,624.93 | $245,291.54 | $167,578.46 | $128,770.41 | $105,524.29 | $90,059.07 | $79,040.00 |
1.500 | $484,676.87 | $251,416.20 | $173,808.05 | $135,112.71 | $111,982.17 | $96,633.66 | $85,731.64 |
2.000 | $490,777.28 | $257,637.67 | $180,182.44 | $141,647.33 | $118,679.21 | $103,493.45 | $92,753.58 |
2.500 | $496,926.12 | $263,955.72 | $186,700.98 | $148,372.81 | $125,612.69 | $110,633.85 | $100,098.66 |
3.000 | $503,123.34 | $270,370.09 | $193,362.86 | $155,287.33 | $132,779.17 | $118,049.13 | $107,758.05 |
3.500 | $509,368.86 | $276,880.43 | $200,167.11 | $162,388.72 | $140,174.60 | $125,732.51 | $115,721.38 |
4.000 | $515,662.62 | $283,486.39 | $207,112.62 | $169,674.49 | $147,794.32 | $133,676.28 | $123,976.93 |
4.125 | $517,243.59 | $285,152.77 | $208,870.92 | $171,524.42 | $149,733.69 | $135,701.93 | $126,084.99 |
4.500 | $522,004.54 | $290,187.54 | $214,198.12 | $177,141.83 | $155,633.09 | $141,871.89 | $132,511.89 |
5.000 | $528,394.54 | $296,983.44 | $221,422.22 | $184,787.61 | $163,685.21 | $150,310.05 | $141,312.55 |
5.500 | $534,832.54 | $303,873.58 | $228,783.37 | $192,608.45 | $171,944.50 | $158,980.92 | $150,364.56 |
6.000 | $541,318.44 | $310,857.41 | $236,279.91 | $200,600.70 | $180,404.39 | $167,874.15 | $159,653.12 |
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. |