Monthly Repayment
$273,341
Minimum Household Income
$546,682
Mortgage Plan
Expenses
Stamp Duty [1]
3,315,001
Agent Commission [2]
780,000
Sub Total
4,095,001
Deposit
Initial Deposit (5%) [3]
3,900,000
S & P Agreement (5%) [3]
3,900,000
Further Down Payment
15,600,000
Sub Total
23,400,000
Total Cash Outlay
27,495,001
Financing
54,600,000
Total Interest Payable
27,402,300
Total Repayment
82,002,300
Monthly Repayment
273,341
[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.