Monthly Repayment
$376,453
Minimum Household Income
$752,906
Mortgage Plan
Expenses
Stamp Duty [1]
4,565,520
Agent Commission [2]
1,074,240
Sub Total
5,639,760
Deposit
Initial Deposit (5%) [3]
5,371,200
S & P Agreement (5%) [3]
5,371,200
Further Down Payment
21,484,800
Sub Total
32,227,200
Total Cash Outlay
37,866,960
Financing
75,196,800
Total Interest Payable
37,739,100
Total Repayment
112,935,900
Monthly Repayment
376,453
[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.