Property Price: | $45,000,000.00 |
Down Payment: | $18,000,000.00 |
Loan amount: | $27,000,000.00 |
Monthly Payment: | $119,433.85 (2.375% 300-term) |
Total repayment: | $35,830,155.67 |
Total int. paid: | $8,830,155.67 |
S&P Agreement: | $3,000.00 |
Assignment*: | $31,500.00 |
Mortgage Deed*: | $7,375.00 |
Agency Commission: | $450,000.00 |
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 #: | $1,912,500.00 | # 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 | $461,531.18 | $236,531.13 | $161,593.52 | $124,171.46 | $101,755.56 | $86,842.67 | $76,217.14 |
1.500 | $467,366.98 | $242,437.05 | $167,600.62 | $130,287.26 | $107,982.81 | $93,182.46 | $82,669.80 |
2.000 | $473,249.52 | $248,436.33 | $173,747.35 | $136,588.50 | $114,440.67 | $99,797.26 | $89,440.95 |
2.375 | $477,692.08 | $252,996.91 | $178,448.66 | $141,435.30 | $119,433.85 | $104,936.21 | $94,724.24 |
2.500 | $479,178.76 | $254,528.73 | $180,033.09 | $143,073.78 | $121,126.52 | $106,682.64 | $96,523.71 |
3.000 | $485,154.65 | $260,714.01 | $186,457.04 | $149,741.35 | $128,037.05 | $113,833.09 | $103,909.55 |
3.500 | $491,177.11 | $266,991.84 | $193,018.29 | $156,589.12 | $135,168.36 | $121,242.07 | $111,588.47 |
4.000 | $497,246.10 | $273,361.87 | $199,715.74 | $163,614.69 | $142,515.95 | $128,902.13 | $119,549.18 |
4.500 | $503,361.52 | $279,823.70 | $206,548.19 | $170,815.33 | $150,074.77 | $136,805.03 | $127,779.32 |
5.000 | $509,523.31 | $286,376.89 | $213,514.28 | $178,188.05 | $157,839.31 | $144,941.84 | $136,265.67 |
5.500 | $515,731.38 | $293,020.95 | $220,612.53 | $185,729.57 | $165,803.62 | $153,303.03 | $144,994.40 |
6.000 | $521,985.64 | $299,755.36 | $227,841.34 | $193,436.39 | $173,961.38 | $161,878.64 | $153,951.22 |
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. |