Property Price: | $11,000,000.00 |
Down Payment: | $3,300,000.00 |
Loan amount: | $7,700,000.00 |
Monthly Payment: | $41,176.76 (4.125% 300-term) |
Total repayment: | $12,353,029.27 |
Total int. paid: | $4,653,029.27 |
S&P Agreement: | $3,000.00 |
Assignment*: | $14,500.00 |
Mortgage Deed*: | $7,375.00 |
Agency Commission: | $110,000.00 |
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 #: | $412,500.00 | # 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 | $131,621.86 | $67,455.17 | $46,084.08 | $35,411.86 | $29,019.18 | $24,766.24 | $21,736.00 |
1.500 | $133,286.14 | $69,139.45 | $47,797.21 | $37,156.00 | $30,795.10 | $26,574.26 | $23,576.20 |
2.000 | $134,963.75 | $70,850.36 | $49,550.17 | $38,953.02 | $32,636.78 | $28,460.70 | $25,507.23 |
2.500 | $136,654.68 | $72,587.82 | $51,342.77 | $40,802.52 | $34,543.49 | $30,424.31 | $27,527.13 |
3.000 | $138,358.92 | $74,351.77 | $53,174.79 | $42,704.02 | $36,514.27 | $32,463.51 | $29,633.46 |
3.500 | $140,076.44 | $76,142.12 | $55,045.96 | $44,656.90 | $38,548.01 | $34,576.44 | $31,823.38 |
4.000 | $141,807.22 | $77,958.76 | $56,955.97 | $46,660.49 | $40,643.44 | $36,760.98 | $34,093.66 |
4.125 | $142,241.99 | $78,417.01 | $57,439.50 | $47,169.22 | $41,176.76 | $37,318.03 | $34,673.37 |
4.500 | $143,551.25 | $79,801.57 | $58,904.48 | $48,714.00 | $42,799.10 | $39,014.77 | $36,440.77 |
5.000 | $145,308.50 | $81,670.45 | $60,891.11 | $50,816.59 | $45,013.43 | $41,335.26 | $38,860.95 |
5.500 | $147,078.95 | $83,565.23 | $62,915.43 | $52,967.32 | $47,284.74 | $43,719.75 | $41,350.25 |
6.000 | $148,862.57 | $85,485.79 | $64,976.98 | $55,165.19 | $49,611.21 | $46,165.39 | $43,904.61 |
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. |