| Property Price： | $16,880,000.00 |
| Down Payment： | $6,752,000.00 |
| Loan amount： | $10,128,000.00 |
| Monthly Payment： | $50,703.16 (3.5% 300-term) |
| Total repayment： | $15,210,946.56 |
| Total int. paid： | $5,082,946.56 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $59,700.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $168,800.00 |
| Mort. Insurance： | $0 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 #： | $633,000.00 (1st Residential Property) |
| $1,266,000.00 (2nd Residential Property) | |
| $633,000.00 (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 | $173,125.47 | $88,725.45 | $60,615.52 | $46,578.10 | $38,169.64 | $32,575.65 | $28,589.90 |
| 1.500 | $175,314.55 | $90,940.83 | $62,868.85 | $48,872.20 | $40,505.55 | $34,953.77 | $31,010.36 |
| 2.000 | $177,521.15 | $93,191.23 | $65,174.56 | $51,235.86 | $42,927.97 | $37,435.06 | $33,550.29 |
| 2.500 | $179,745.28 | $95,476.56 | $67,532.41 | $53,668.57 | $45,435.90 | $40,017.84 | $36,207.12 |
| 3.000 | $181,986.90 | $97,796.72 | $69,942.11 | $56,169.64 | $48,028.12 | $42,700.06 | $38,977.63 |
| 3.500 | $184,245.99 | $100,151.61 | $72,403.30 | $58,738.32 | $50,703.16 | $45,479.25 | $41,858.08 |
| 4.000 | $186,522.54 | $102,541.08 | $74,915.59 | $61,373.69 | $53,459.32 | $48,352.62 | $44,844.23 |
| 4.500 | $188,816.50 | $104,964.98 | $77,478.52 | $64,074.73 | $56,294.71 | $51,317.09 | $47,931.44 |
| 5.000 | $191,127.85 | $107,423.15 | $80,091.58 | $66,840.32 | $59,207.28 | $54,369.29 | $51,114.77 |
| 5.500 | $193,456.57 | $109,915.41 | $82,754.21 | $69,669.23 | $62,194.78 | $57,505.67 | $54,389.01 |
| 6.000 | $195,802.61 | $112,441.56 | $85,465.82 | $72,560.14 | $65,254.85 | $60,722.48 | $57,748.81 |
| 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. |