Monthly Repayment
$318,547
Minimum Household Income
$637,094
Mortgage Plan
Expenses
Stamp Duty [1]
3,863,251
Agent Commission [2]
909,000
Sub Total
4,772,251
Deposit
Initial Deposit (5%) [3]
4,545,000
S & P Agreement (5%) [3]
4,545,000
Further Down Payment
18,180,000
Sub Total
27,270,000
Total Cash Outlay
32,042,251
Financing
63,630,000
Total Interest Payable
31,934,100
Total Repayment
95,564,100
Monthly Repayment
318,547
[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.