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 |
|---|---|---|---|---|---|---|---|---|
| $265,000 | $200,000 + $255,089 = $455,089 | 0.55 | 75.47% | $0 | $0 exempt | $58,000 inc. FHOG | $1,264 | |
| $245,000 | $180,000 + $229,580 = $409,580 | 0.54 | 73.47% | $0 | $0 exempt | $58,000 inc. FHOG | $1,138 | |
| $225,000 | $160,000 + $204,071 = $364,071 | 0.52 | 71.11% | $0 | $0 exempt | $58,000 inc. FHOG | $1,011 | |
| $205,000 | $140,000 + $178,562 = $318,562 | 0.51 | 68.29% | $0 | $0 exempt | $58,000 inc. FHOG | $885 | |
| $185,000 | $120,000 + $153,053 = $273,053 | 0.49 | 64.86% | $0 | $0 exempt | $58,000 inc. FHOG | $758 | |
| $165,000 | $100,000 + $127,544 = $227,544 | 0.48 | 60.61% | $0 | $0 exempt | $58,000 inc. FHOG | $632 | |
| $145,000 | $80,000 + $102,036 = $182,036 | 0.46 | 55.17% | $0 | $0 exempt | $58,000 inc. FHOG | $506 | |
| $125,000 | $60,000 + $76,527 = $136,527 | 0.45 | 48.00% | $0 | $0 exempt | $58,000 inc. FHOG | $379 | |
| $105,000 | $40,000 + $51,018 = $91,018 | 0.43 | 38.10% | $0 | $0 exempt | $58,000 inc. FHOG | $253 | |
| $85,000 | $20,000 + $25,509 = $45,509 | 0.42 | 23.53% | $0 | $0 exempt | $58,000 inc. FHOG | $126 | |
| $65,000 | $0 + $0 = $0 | 0.40 | 0.00% | $0 | $0 exempt | $58,000 inc. FHOG | $0 | |
| $65,000 | $0 + $0 = $0 | 0.40 | 0.00% | $0 | $0 exempt | $58,000 inc. FHOG | $0 | |
| $65,000 | $0 + $0 = $0 | 0.40 | 0.00% | $0 | $0 exempt | $58,000 inc. FHOG | $0 | |
| $65,000 | $0 + $0 = $0 | 0.40 | 0.00% | $0 | $0 exempt | $58,000 inc. FHOG | $0 | |
| $65,000 | $0 + $0 = $0 | 0.40 | 0.00% | $0 | $0 exempt | $58,000 inc. FHOG | $0 |
* estimate only
Assumptions:
This calculator is open source, keeping it updated takes time! Contributions welcome: