Monthly Repayment
$483,603
Minimum Household Income
$967,206
Mortgage Plan
Expenses
Stamp Duty [1]
5,865,000
Agent Commission [2]
1,380,000
Sub Total
7,245,000
Deposit
Initial Deposit (5%) [3]
6,900,000
S & P Agreement (5%) [3]
6,900,000
Further Down Payment
27,600,000
Sub Total
41,400,000
Total Cash Outlay
48,645,000
Financing
96,600,000
Total Interest Payable
48,480,900
Total Repayment
145,080,900
Monthly Repayment
483,603
[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.