| Property Price： | $12,200,000.00 |
| Down Payment： | $4,880,000.00 |
| Loan amount： | $7,320,000.00 |
| Monthly Payment： | $32,379.84 (2.375% 300-term) |
| Total repayment： | $9,713,953.32 |
| Total int. paid： | $2,393,953.32 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $48,000.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $122,000.00 |
| Mort. Insurance： | $191,784 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 #： | $457,500.00 (1st Residential Property) |
| $1,830,000.00 (2nd Residential Property) | |
| $457,500.00 (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 | $125,126.23 | $64,126.22 | $43,809.80 | $33,664.26 | $27,587.06 | $23,544.01 | $20,663.31 |
| 1.500 | $126,708.38 | $65,727.38 | $45,438.39 | $35,322.32 | $29,275.34 | $25,262.80 | $22,412.70 |
| 2.000 | $128,303.20 | $67,353.85 | $47,104.84 | $37,030.66 | $31,026.14 | $27,056.15 | $24,248.43 |
| 2.375 | $129,507.63 | $68,590.27 | $48,379.41 | $38,344.68 | $32,379.84 | $28,449.37 | $25,680.80 |
| 2.500 | $129,910.69 | $69,005.57 | $48,808.97 | $38,788.89 | $32,838.74 | $28,922.85 | $26,168.65 |
| 3.000 | $131,530.82 | $70,682.47 | $50,550.58 | $40,596.54 | $34,712.27 | $30,861.42 | $28,171.03 |
| 3.500 | $133,163.57 | $72,384.45 | $52,329.40 | $42,453.05 | $36,645.65 | $32,870.07 | $30,252.87 |
| 4.000 | $134,808.94 | $74,111.44 | $54,145.16 | $44,357.76 | $38,637.66 | $34,946.80 | $32,411.11 |
| 4.500 | $136,466.90 | $75,863.32 | $55,997.51 | $46,309.93 | $40,686.94 | $37,089.36 | $34,642.39 |
| 5.000 | $138,137.43 | $77,639.96 | $57,886.09 | $48,308.76 | $42,791.99 | $39,295.34 | $36,943.14 |
| 5.500 | $139,820.51 | $79,441.24 | $59,810.51 | $50,353.35 | $44,951.20 | $41,562.15 | $39,309.59 |
| 6.000 | $141,516.11 | $81,267.01 | $61,770.32 | $52,442.75 | $47,162.86 | $43,887.10 | $41,737.89 |
| 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. |