Monthly Repayment
$367,959
Minimum Household Income
$735,918
Mortgage Plan
Expenses
Stamp Duty [1]
4,462,500
Agent Commission [2]
1,050,000
Sub Total
5,512,500
Deposit
Initial Deposit (5%) [3]
5,250,000
S & P Agreement (5%) [3]
5,250,000
Further Down Payment
21,000,000
Sub Total
31,500,000
Total Cash Outlay
37,012,500
Financing
73,500,000
Total Interest Payable
36,887,700
Total Repayment
110,387,700
Monthly Repayment
367,959
[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.