Monthly Repayment
$473,090
Minimum Household Income
$946,180
Mortgage Plan
Expenses
Stamp Duty [1]
5,737,500
Agent Commission [2]
1,350,000
Sub Total
7,087,500
Deposit
Initial Deposit (5%) [3]
6,750,000
S & P Agreement (5%) [3]
6,750,000
Further Down Payment
27,000,000
Sub Total
40,500,000
Total Cash Outlay
47,587,500
Financing
94,500,000
Total Interest Payable
47,427,000
Total Repayment
141,927,000
Monthly Repayment
473,090
[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.