'%3e%3cg%3e%3cpath%20d='m%20-2.7117918,-110.27626%20c%20-12.3311702,0%20-24.6642402,4.81293%20-33.9218802,14.439458%20l%20-0.07617,0.08008%20c%20-0.0036,0.0037%20-0.0082,0.0061%20-0.01172,0.0098%20L%20-154.32313,25.872185%20c%20-10.21933,10.52228%20-15.92031,24.62294%20-15.88867,39.29101%20V%20219.38195%20c%200.0386,31.74034%2025.75965,57.46143%2057.5,57.5%20h%20219.95899%20v%200.21679%20c%2031.75099,-0.0386%2057.48095,-25.76854%2057.51953,-57.51953%20V%2065.307735%20c%200.0318,-14.67297%20-5.67176,-28.77691%20-15.89453,-39.30274%20L%20135.69446,12.376085%20135.38782,11.897575%2031.208128,-95.836802%20C%2021.950488,-105.46333%209.6193682,-110.27626%20-2.7117918,-110.27626%20Z%20m%20-0.07813,35.128911%20c%203.19104001,0%206.38305,1.26291%208.75391,3.789063%20L%20123.70227,50.342885%20c%200.59565,0.61773%201.15143,1.26776%201.66406,1.94531%202.82866,3.73879%204.36711,8.32339%204.33789,13.0586%20V%20219.57921%20c%20-0.016,11.93882%20-9.31952,21.67501%20-21.07031,22.4336%20-0.43587,-0.0325%20-0.85269,-0.13086%20-1.29687,-0.13086%20h%20-220.00001%20c%20-12.41954,-0.0165%20-22.48347,-10.08047%20-22.5,-22.5%20V%2065.202265%20c%20-0.0292,-4.73363%201.51017,-9.31716%204.33789,-13.05469%200.51245,-0.67733%201.06666,-1.32776%201.66211,-1.94531%20l%20117.613288,-121.568364%200.0078,0.0078%20c%202.3708302,-2.526153%205.5609102,-3.789063%208.7519502,-3.789063%20z'%20/%3e%3c/g%3e%3cpath%20d='m%20164.75526,219.46467%20c%20-0.0168,14.23174%20-5.20526,27.25161%20-13.78637,37.282%20-10.52961,12.30798%20-26.16826,20.11476%20-43.63165,20.13598%20v%20-17.5%20-17.5%20c%2012.40185,-0.0168%2022.45147,-10.06607%2022.46794,-22.46793'%20/%3e%3crect%20width='34.950081'%20height='121.2799'%20x='129.80515'%20y='98.18631'%20/%3e%3c/g%3e%3c/g%3e%3c/svg%3e)
Tap table headings for calculation explanations
Click on table headings for calculation explanations
| Purchase Price | Loan Amount Principal+Interest=Total | DTI | LVR | LMI* | Transfer Duty | Upfront Cash | Monthly Repayment 30 years @ 6.50% p.a. | Scheme Eligibility |
|---|---|---|---|---|---|---|---|---|
| $395,000 | $330,000 + $420,897 = $750,897 | 0.52 | 83.54% | $0 FHBG | $0 exempt | $68,000 | $2,086 | |
| $375,000 | $310,000 + $395,388 = $705,388 | 0.50 | 82.67% | $0 FHBG | $0 exempt | $68,000 | $1,959 | |
| $355,000 | $290,000 + $369,879 = $659,879 | 0.49 | 81.69% | $0 FHBG | $0 exempt | $68,000 | $1,833 | |
| $335,000 | $270,000 + $344,370 = $614,370 | 0.47 | 80.60% | $0 FHBG | $0 exempt | $68,000 | $1,707 | |
| $315,000 | $250,000 + $318,861 = $568,861 | 0.46 | 79.37% | $0 | $0 exempt | $68,000 | $1,580 | |
| $295,000 | $230,000 + $293,352 = $523,352 | 0.44 | 77.97% | $0 | $0 exempt | $68,000 | $1,454 | |
| $275,000 | $210,000 + $267,843 = $477,843 | 0.43 | 76.36% | $0 | $0 exempt | $68,000 | $1,327 | |
| $255,000 | $190,000 + $242,335 = $432,335 | 0.41 | 74.51% | $0 | $0 exempt | $68,000 | $1,201 | |
| $235,000 | $170,000 + $216,826 = $386,826 | 0.39 | 72.34% | $0 | $0 exempt | $68,000 | $1,075 | |
| $215,000 | $150,000 + $191,317 = $341,317 | 0.38 | 69.77% | $0 | $0 exempt | $68,000 | $948 | |
| $195,000 | $130,000 + $165,808 = $295,808 | 0.36 | 66.67% | $0 | $0 exempt | $68,000 | $822 | |
| $175,000 | $110,000 + $140,299 = $250,299 | 0.35 | 62.86% | $0 | $0 exempt | $68,000 | $695 | |
| $155,000 | $90,000 + $114,790 = $204,790 | 0.33 | 58.06% | $0 | $0 exempt | $68,000 | $569 | |
| $135,000 | $70,000 + $89,281 = $159,281 | 0.32 | 51.85% | $0 | $0 exempt | $68,000 | $442 | |
| $115,000 | $50,000 + $63,772 = $113,772 | 0.30 | 43.48% | $0 | $0 exempt | $68,000 | $316 |
* estimate only
Assumptions:
This calculator is open source, keeping it updated takes time! Contributions welcome: