Property Price: | $210,000,000.00 |
Down Payment: | $63,000,000.00 |
Loan amount: | $147,000,000.00 |
Monthly Payment: | $735,916.65 (3.5% 300-term) |
Total repayment: | $220,774,994.48 |
Total int. paid: | $73,774,994.48 |
S&P Agreement: | $3,000.00 |
Assignment*: | $114,000.00 |
Mortgage Deed*: | $7,375.00 |
Agency Commission: | $2,100,000.00 |
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 #: | $8,925,000.00 | # 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 | $2,512,780.87 | $1,287,780.58 | $879,786.94 | $676,044.63 | $554,002.51 | $472,810.10 | $414,959.98 |
1.500 | $2,544,553.54 | $1,319,935.05 | $912,492.24 | $709,341.75 | $587,906.40 | $507,326.71 | $450,091.13 |
2.000 | $2,576,580.73 | $1,352,597.77 | $945,957.79 | $743,648.50 | $623,065.88 | $543,340.62 | $486,956.27 |
2.500 | $2,608,862.16 | $1,385,767.56 | $980,180.14 | $778,957.25 | $659,466.60 | $580,827.72 | $525,517.97 |
3.000 | $2,641,397.53 | $1,419,442.95 | $1,015,155.01 | $815,258.47 | $697,090.63 | $619,757.93 | $565,729.78 |
3.500 | $2,674,186.51 | $1,453,622.25 | $1,050,877.34 | $852,540.79 | $735,916.65 | $660,095.69 | $607,537.23 |
4.000 | $2,707,228.74 | $1,488,303.53 | $1,087,341.25 | $890,791.08 | $775,920.16 | $701,800.48 | $650,878.87 |
4.500 | $2,740,523.83 | $1,523,484.61 | $1,124,540.13 | $929,994.58 | $817,073.74 | $744,827.41 | $695,687.40 |
5.000 | $2,774,071.35 | $1,559,163.07 | $1,162,466.63 | $970,134.94 | $859,347.36 | $789,127.79 | $741,890.88 |
5.500 | $2,807,870.84 | $1,595,336.29 | $1,201,112.68 | $1,011,194.34 | $902,708.61 | $834,649.83 | $789,413.93 |
6.000 | $2,841,921.82 | $1,632,001.38 | $1,240,469.54 | $1,053,153.66 | $947,123.06 | $881,339.27 | $838,178.87 |
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. |