Property Price: | $5,080,000.00 |
Down Payment: | $2,032,000.00 |
Loan amount: | $3,048,000.00 |
Monthly Payment: | $13,866.51 (2.625% 300-term) |
Total repayment: | $4,159,952.07 |
Total int. paid: | $1,111,952.07 |
S&P Agreement: | $2,500.00 |
Assignment*: | $11,540.00 |
Mortgage Deed*: | $7,375.00 |
Agency Commission: | $50,800.00 |
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 #: | $114,300.00 | # 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 | $52,101.74 | $26,701.74 | $18,242.11 | $14,017.58 | $11,487.07 | $9,803.57 | $8,604.07 |
1.500 | $52,760.54 | $27,368.45 | $18,920.25 | $14,707.98 | $12,190.06 | $10,519.26 | $9,332.50 |
2.000 | $53,424.61 | $28,045.70 | $19,614.15 | $15,419.32 | $12,919.08 | $11,266.00 | $10,096.89 |
2.500 | $54,093.96 | $28,733.47 | $20,323.74 | $16,151.44 | $13,673.84 | $12,043.28 | $10,896.45 |
2.625 | $54,262.12 | $28,907.05 | $20,503.57 | $16,337.69 | $13,866.51 | $12,242.31 | $11,101.73 |
3.000 | $54,768.57 | $29,431.71 | $21,048.93 | $16,904.13 | $14,453.96 | $12,850.49 | $11,730.23 |
3.500 | $55,448.44 | $30,140.41 | $21,789.62 | $17,677.17 | $15,259.01 | $13,686.88 | $12,597.10 |
4.000 | $56,133.56 | $30,859.52 | $22,545.69 | $18,470.28 | $16,088.47 | $14,551.62 | $13,495.77 |
4.500 | $56,823.92 | $31,588.99 | $23,317.00 | $19,283.15 | $16,941.77 | $15,443.77 | $14,424.87 |
5.000 | $57,519.52 | $32,328.77 | $24,103.39 | $20,115.45 | $17,818.30 | $16,362.32 | $15,382.88 |
5.500 | $58,220.34 | $33,078.81 | $24,904.70 | $20,966.81 | $18,717.39 | $17,306.21 | $16,368.26 |
6.000 | $58,926.38 | $33,839.05 | $25,720.76 | $21,836.82 | $19,638.31 | $18,274.30 | $17,379.38 |
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. |