Monthly Repayment
$327,764
Minimum Household Income
$655,528
Mortgage Plan
Expenses
Stamp Duty [1]
3,975,026
Agent Commission [2]
935,300
Sub Total
4,910,326
Deposit
Initial Deposit (5%) [3]
4,676,500
S & P Agreement (5%) [3]
4,676,500
Further Down Payment
18,706,000
Sub Total
28,059,000
Total Cash Outlay
32,969,326
Financing
65,471,000
Total Interest Payable
32,858,200
Total Repayment
98,329,200
Monthly Repayment
327,764
[1] Exact Stamp Duty to be determined by Government
[2] Exact Real Estate Agent Commission to be confirmed by Real Estate Agent
[3] Normally 5% of the purchase price (Exact % to be negotiated between buyer and seller)
The calculated values are based on assumptions and provide an approximate result for your reference only.