Monthly Repayment
$448,559
Minimum Household Income
$897,118
Mortgage Plan
Expenses
Stamp Duty [1]
5,440,000
Agent Commission [2]
1,280,000
Sub Total
6,720,000
Deposit
Initial Deposit (5%) [3]
6,400,000
S & P Agreement (5%) [3]
6,400,000
Further Down Payment
25,600,000
Sub Total
38,400,000
Total Cash Outlay
45,120,000
Financing
89,600,000
Total Interest Payable
44,967,700
Total Repayment
134,567,700
Monthly Repayment
448,559
[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.