Property Price: | $80,000,000.00 |
Down Payment: | $24,000,000.00 |
Loan amount: | $56,000,000.00 |
Monthly Payment: | $299,467.38 (4.125% 300-term) |
Total repayment: | $89,840,212.91 |
Total int. paid: | $33,840,212.91 |
S&P Agreement: | $3,000.00 |
Assignment*: | $49,000.00 |
Mortgage Deed*: | $7,375.00 |
Agency Commission: | $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 #: | $3,400,000.00 | # 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 | $957,249.86 | $490,583.08 | $335,156.93 | $257,540.81 | $211,048.57 | $180,118.13 | $158,079.99 |
1.500 | $969,353.73 | $502,832.40 | $347,616.09 | $270,225.43 | $223,964.34 | $193,267.32 | $171,463.29 |
2.000 | $981,554.56 | $515,275.34 | $360,364.87 | $283,294.67 | $237,358.43 | $206,986.90 | $185,507.15 |
2.500 | $993,852.25 | $527,911.45 | $373,401.96 | $296,745.62 | $251,225.37 | $221,267.70 | $200,197.32 |
3.000 | $1,006,246.68 | $540,740.17 | $386,725.72 | $310,574.65 | $265,558.34 | $236,098.26 | $215,516.11 |
3.500 | $1,018,737.72 | $553,760.86 | $400,334.22 | $324,777.44 | $280,349.20 | $251,465.03 | $231,442.76 |
4.000 | $1,031,325.24 | $566,972.77 | $414,225.24 | $339,348.98 | $295,588.63 | $267,352.57 | $247,953.85 |
4.125 | $1,034,487.17 | $570,305.54 | $417,741.85 | $343,048.84 | $299,467.38 | $271,403.85 | $252,169.99 |
4.500 | $1,044,009.08 | $580,375.09 | $428,396.24 | $354,283.65 | $311,266.19 | $283,743.77 | $265,023.77 |
5.000 | $1,056,789.08 | $593,966.89 | $442,844.43 | $369,575.21 | $327,370.42 | $300,620.11 | $282,625.10 |
5.500 | $1,069,665.08 | $607,747.16 | $457,566.73 | $385,216.89 | $343,889.00 | $317,961.84 | $300,729.12 |
6.000 | $1,082,636.89 | $621,714.81 | $472,559.82 | $401,201.39 | $360,808.78 | $335,748.29 | $319,306.24 |
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. |