Monthly Repayment
$455,568
Minimum Household Income
$911,136
Mortgage Plan
Expenses
Stamp Duty [1]
5,525,000
Agent Commission [2]
1,300,000
Sub Total
6,825,000
Deposit
Initial Deposit (5%) [3]
6,500,000
S & P Agreement (5%) [3]
6,500,000
Further Down Payment
26,000,000
Sub Total
39,000,000
Total Cash Outlay
45,825,000
Financing
91,000,000
Total Interest Payable
45,670,400
Total Repayment
136,670,400
Monthly Repayment
455,568
[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.