Property Price: | $48,500,000.00 |
Down Payment: | $14,550,000.00 |
Loan amount: | $33,950,000.00 |
Monthly Payment: | $181,552.10 (4.125% 300-term) |
Total repayment: | $54,465,629.07 |
Total int. paid: | $20,515,629.07 |
S&P Agreement: | $3,000.00 |
Assignment*: | $33,250.00 |
Mortgage Deed*: | $7,375.00 |
Agency Commission: | $485,000.00 |
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 #: | $2,061,250.00 | # 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 | $580,332.73 | $297,415.99 | $203,188.89 | $156,134.12 | $127,948.20 | $109,196.62 | $95,835.99 |
1.500 | $587,670.70 | $304,842.14 | $210,742.26 | $163,824.17 | $135,778.38 | $117,168.31 | $103,949.62 |
2.000 | $595,067.45 | $312,385.68 | $218,471.20 | $171,747.39 | $143,898.55 | $125,485.81 | $112,463.71 |
2.500 | $602,522.93 | $320,046.32 | $226,374.94 | $179,902.03 | $152,305.38 | $134,143.55 | $121,369.63 |
3.000 | $610,037.05 | $327,823.73 | $234,452.47 | $188,285.88 | $160,994.74 | $143,134.57 | $130,656.64 |
3.500 | $617,609.74 | $335,717.52 | $242,702.62 | $196,896.32 | $169,961.70 | $152,450.67 | $140,312.17 |
4.000 | $625,240.92 | $343,727.24 | $251,124.05 | $205,730.32 | $179,200.61 | $162,082.49 | $150,322.02 |
4.125 | $627,157.85 | $345,747.73 | $253,255.99 | $207,973.36 | $181,552.10 | $164,538.58 | $152,878.06 |
4.500 | $632,930.50 | $351,852.40 | $259,715.22 | $214,784.46 | $188,705.13 | $172,019.66 | $160,670.66 |
5.000 | $640,678.38 | $360,092.42 | $268,474.44 | $224,054.97 | $198,468.32 | $182,250.94 | $171,341.47 |
5.500 | $648,484.46 | $368,446.71 | $277,399.83 | $233,537.74 | $208,482.70 | $192,764.37 | $182,317.03 |
6.000 | $656,348.61 | $376,914.60 | $286,489.39 | $243,228.34 | $218,740.33 | $203,547.40 | $193,579.41 |
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. |