Property Price: | $23,800,000.00 |
Down Payment: | $7,140,000.00 |
Loan amount: | $16,660,000.00 |
Monthly Payment: | $89,091.54 (4.125% 300-term) |
Total repayment: | $26,727,463.34 |
Total int. paid: | $10,067,463.34 |
S&P Agreement: | $3,000.00 |
Assignment*: | $20,900.00 |
Mortgage Deed*: | $7,375.00 |
Agency Commission: | $238,000.00 |
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 #: | $1,011,500.00 | # 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 | $284,781.83 | $145,948.47 | $99,709.19 | $76,618.39 | $62,786.95 | $53,585.14 | $47,028.80 |
1.500 | $288,382.73 | $149,592.64 | $103,415.79 | $80,392.07 | $66,629.39 | $57,497.03 | $51,010.33 |
2.000 | $292,012.48 | $153,294.41 | $107,208.55 | $84,280.16 | $70,614.13 | $61,578.60 | $55,188.38 |
2.500 | $295,671.04 | $157,053.66 | $111,087.08 | $88,281.82 | $74,739.55 | $65,827.14 | $59,558.70 |
3.000 | $299,358.39 | $160,870.20 | $115,050.90 | $92,395.96 | $79,003.60 | $70,239.23 | $64,116.04 |
3.500 | $303,074.47 | $164,743.86 | $119,099.43 | $96,621.29 | $83,403.89 | $74,810.84 | $68,854.22 |
4.000 | $306,819.26 | $168,674.40 | $123,232.01 | $100,956.32 | $87,937.62 | $79,537.39 | $73,766.27 |
4.125 | $307,759.93 | $169,665.90 | $124,278.20 | $102,057.03 | $89,091.54 | $80,742.65 | $75,020.57 |
4.500 | $310,592.70 | $172,661.59 | $127,447.88 | $105,399.39 | $92,601.69 | $84,413.77 | $78,844.57 |
5.000 | $314,394.75 | $176,705.15 | $131,746.22 | $109,948.63 | $97,392.70 | $89,434.48 | $84,080.97 |
5.500 | $318,225.36 | $180,804.78 | $136,126.10 | $114,602.03 | $102,306.98 | $94,593.65 | $89,466.91 |
6.000 | $322,084.47 | $184,960.16 | $140,586.55 | $119,357.41 | $107,340.61 | $99,885.12 | $94,993.61 |
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. |