Monthly Repayment
$466,081
Minimum Household Income
$932,162
Mortgage Plan
Expenses
Stamp Duty [1]
5,652,500
Agent Commission [2]
1,330,000
Sub Total
6,982,500
Deposit
Initial Deposit (5%) [3]
6,650,000
S & P Agreement (5%) [3]
6,650,000
Further Down Payment
26,600,000
Sub Total
39,900,000
Total Cash Outlay
46,882,500
Financing
93,100,000
Total Interest Payable
46,724,300
Total Repayment
139,824,300
Monthly Repayment
466,081
[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.