Monthly Repayment
$269,136
Minimum Household Income
$538,272
Mortgage Plan
Expenses
Stamp Duty [1]
3,264,001
Agent Commission [2]
768,000
Sub Total
4,032,001
Deposit
Initial Deposit (5%) [3]
3,840,000
S & P Agreement (5%) [3]
3,840,000
Further Down Payment
15,360,000
Sub Total
23,040,000
Total Cash Outlay
27,072,001
Financing
53,760,000
Total Interest Payable
26,980,800
Total Repayment
80,740,800
Monthly Repayment
269,136
[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.