| Property Price： | $10,800,000.00 |
| Down Payment： | $4,320,000.00 |
| Loan amount： | $6,480,000.00 |
| Monthly Payment： | $32,440.41 (3.5% 300-term) |
| Total repayment： | $9,732,122.21 |
| Total int. paid： | $3,252,122.21 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $44,500.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $108,000.00 |
| 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 #： | $405,000.00 (1st Residential Property) |
| $810,000.00 (2nd Residential Property) | |
| $405,000.00 (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 | $110,767.48 | $56,767.47 | $38,782.44 | $29,801.15 | $24,421.34 | $20,842.24 | $18,292.11 |
| 1.500 | $112,168.07 | $58,184.89 | $40,224.15 | $31,268.94 | $25,915.87 | $22,363.79 | $19,840.75 |
| 2.000 | $113,579.89 | $59,624.72 | $41,699.36 | $32,781.24 | $27,465.76 | $23,951.34 | $21,465.83 |
| 2.500 | $115,002.90 | $61,086.90 | $43,207.94 | $34,337.71 | $29,070.36 | $25,603.83 | $23,165.69 |
| 3.000 | $116,437.12 | $62,571.36 | $44,749.69 | $35,937.92 | $30,728.89 | $27,319.94 | $24,938.29 |
| 3.500 | $117,882.51 | $64,078.04 | $46,324.39 | $37,581.39 | $32,440.41 | $29,098.10 | $26,781.23 |
| 4.000 | $119,339.06 | $65,606.85 | $47,931.78 | $39,267.53 | $34,203.83 | $30,936.51 | $28,691.80 |
| 4.500 | $120,806.76 | $67,157.69 | $49,571.57 | $40,995.68 | $36,017.94 | $32,833.21 | $30,667.04 |
| 5.000 | $122,285.59 | $68,730.45 | $51,243.43 | $42,765.13 | $37,881.43 | $34,786.04 | $32,703.76 |
| 5.500 | $123,775.53 | $70,325.03 | $52,947.01 | $44,575.10 | $39,792.87 | $36,792.73 | $34,798.65 |
| 6.000 | $125,276.55 | $71,941.29 | $54,681.92 | $46,424.73 | $41,750.73 | $38,850.87 | $36,948.29 |
| 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. |