| Property Price： | $25,500,000.00 |
| Down Payment： | $10,200,000.00 |
| Loan amount： | $15,300,000.00 |
| Monthly Payment： | $67,679.18 (2.375% 300-term) |
| Total repayment： | $20,303,754.88 |
| Total int. paid： | $5,003,754.88 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $81,250.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $255,000.00 |
| Mort. Insurance： | $400,860 one-time payment |
| * The exact charges to be determined by the solicitors. | |
| S&P Reg： | $210.00 |
| Reg Fee： | $230.00 - $450.00 |
| Reg Fee： | $210.00 |
| Reg Fee： | $300.00 |
| Land Register： | $30.00 |
| Stamp Duty #： | $1,083,750.00 (1st Residential Property) |
| $3,825,000.00 (2nd Residential Property) | |
| $1,083,750.00 (Non Residential Property) | |
| # The exact stamp duty to be determined by the government. | |
| Int. Rate | 5yr-term | 10yr-term | 15yr-term | 20yr-term | 25yr-term | 30yr-term | 35yr-term |
| 1.000 | $261,534.34 | $134,034.31 | $91,569.66 | $70,363.83 | $57,661.49 | $49,210.85 | $43,189.71 |
| 1.500 | $264,841.29 | $137,380.99 | $94,973.68 | $73,829.45 | $61,190.26 | $52,803.39 | $46,846.22 |
| 2.000 | $268,174.73 | $140,780.58 | $98,456.83 | $77,400.15 | $64,849.71 | $56,551.78 | $50,683.20 |
| 2.375 | $270,692.18 | $143,364.92 | $101,120.91 | $80,146.67 | $67,679.18 | $59,463.85 | $53,677.07 |
| 2.500 | $271,534.63 | $144,232.95 | $102,018.75 | $81,075.14 | $68,638.36 | $60,453.50 | $54,696.77 |
| 3.000 | $274,920.97 | $147,737.94 | $105,658.99 | $84,853.43 | $72,554.33 | $64,505.42 | $58,882.08 |
| 3.500 | $278,333.70 | $151,295.38 | $109,377.03 | $88,733.84 | $76,595.41 | $68,703.84 | $63,233.47 |
| 4.000 | $281,772.79 | $154,905.06 | $113,172.25 | $92,714.99 | $80,759.04 | $73,044.54 | $67,744.54 |
| 4.500 | $285,238.19 | $158,566.77 | $117,043.97 | $96,795.35 | $85,042.37 | $77,522.85 | $72,408.28 |
| 5.000 | $288,729.87 | $162,280.24 | $120,991.42 | $100,973.23 | $89,442.28 | $82,133.71 | $77,217.21 |
| 5.500 | $292,247.78 | $166,045.21 | $125,013.77 | $105,246.76 | $93,955.39 | $86,871.72 | $82,163.49 |
| 6.000 | $295,791.86 | $169,861.37 | $129,110.09 | $109,613.95 | $98,578.11 | $91,731.23 | $87,239.03 |
| Disclaimer: The information provided by this calculator is for illustrative purposes only. The default figures shown are hypothetical and may not be applicable to your individual situation. Be sure to consult a financial professional prior to using and relying on the results. The calculated results are intended for illustrative purposes only and accuracy is not guaranteed. |
