Monthly Repayment
$161,201
Minimum Household Income
$322,402
Mortgage Plan
Expenses
Stamp Duty [1]
1,955,001
Agent Commission [2]
460,000
Sub Total
2,415,001
Deposit
Initial Deposit (5%) [3]
2,300,000
S & P Agreement (5%) [3]
2,300,000
Further Down Payment
9,200,000
Sub Total
13,800,000
Total Cash Outlay
16,215,001
Financing
32,200,000
Total Interest Payable
16,160,300
Total Repayment
48,360,300
Monthly Repayment
161,201
[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.