Monthly Repayment
$413,516
Minimum Household Income
$827,032
Mortgage Plan
Expenses
Stamp Duty [1]
5,015,000
Agent Commission [2]
1,180,000
Sub Total
6,195,000
Deposit
Initial Deposit (5%) [3]
5,900,000
S & P Agreement (5%) [3]
5,900,000
Further Down Payment
23,600,000
Sub Total
35,400,000
Total Cash Outlay
41,595,000
Financing
82,600,000
Total Interest Payable
41,454,800
Total Repayment
124,054,800
Monthly Repayment
413,516
[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.