|
Mortgage Calculator Mortgage Hotline: 3563 8888
| Calculation of Mortgage Terms and Estimate of Expenses |
| Property Price： |
$103,390,000.00 |
|
|
| Down Payment： |
$31,017,000.00 |
| |
| Loan amount： |
$72,373,000.00 |
Total repayment： |
$96,042,068.75 |
| Monthly Payment： |
$320,140.23 (2.375% 300-term) |
Total int. paid： |
$23,669,068.75 |
| Miscellaneous Expenses |
Registration Fee & Taxes |
| S&P Agreement： |
$3,000.00 |
S&P Reg： |
$210.00 |
| Assignment *： |
$275,975.00 |
Reg Fee： |
$230.00 - $450.00 |
| Mortgage Deed： |
$7,375.00 |
Reg Fee： |
$210.00 |
| Agency Commission： |
$1,033,900.00 |
Reg Fee： |
$300.00 |
| Mort. Insurance： |
$0.00 (one-time payment) |
Land Register： |
$30.00 |
|
Stamp Duty#： |
$4,394,075.00 (1st Residential Property) |
|
|
$15,508,500.00 (2nd Residential Property) |
|
|
$8,788,150.00 (Non Residential Property) |
| * The exact charges to be determined by the solicitors. |
# The exact stamp duty to be determined by the government. |
| Int. Rate |
7yr-term |
10yr-term |
13yr-term |
15yr-term |
20yr-term |
25yr-term |
30yr-term |
| 1.000 |
$892,449.33 |
$634,017.31 |
$494,931.09 |
$433,148.43 |
$332,839.31 |
$272,753.90 |
$232,780.17 |
| 1.500 |
$908,145.78 |
$649,848.02 |
$510,920.74 |
$449,250.35 |
$349,232.59 |
$289,445.92 |
$249,773.85 |
| 2.000 |
$924,017.58 |
$665,928.97 |
$527,235.18 |
$465,726.55 |
$366,122.95 |
$306,756.10 |
$267,504.70 |
| 2.375 |
$936,036.35 |
$678,153.55 |
$539,683.48 |
$478,328.33 |
$379,114.69 |
|
$281,279.58 |
| 2.500 |
$940,064.47 |
$682,259.56 |
$543,873.27 |
$482,575.35 |
$383,506.62 |
$324,677.39 |
$285,960.85 |
| 3.000 |
$956,286.17 |
$698,839.08 |
$560,833.58 |
$499,794.65 |
$401,378.92 |
$343,200.95 |
$305,127.49 |
| 3.500 |
$972,682.31 |
$715,666.69 |
$578,114.42 |
$517,381.94 |
$419,734.25 |
$362,316.30 |
$324,987.11 |
| 4.000 |
$989,252.52 |
$732,741.44 |
$595,713.86 |
$535,334.34 |
$438,566.14 |
$382,011.36 |
$345,519.77 |
| 4.500 |
$1,005,996.37 |
$750,062.26 |
$613,629.69 |
$553,648.59 |
$457,867.33 |
$402,272.64 |
$366,703.36 |
| 5.000 |
$1,022,913.40 |
$767,627.95 |
$631,859.50 |
$572,321.07 |
$477,629.77 |
$423,085.35 |
$388,513.91 |
| 5.500 |
$1,040,003.10 |
$785,437.23 |
$650,400.60 |
$591,347.81 |
$497,844.68 |
$444,433.54 |
$410,925.93 |
| 6.000 |
$1,057,264.91 |
$803,488.68 |
$669,250.10 |
$610,724.50 |
$518,502.65 |
$466,300.25 |
$433,912.70 |
| |
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. |
|
|
|
