| Property Price： | $12,500,000.00 |
| Down Payment： | $5,000,000.00 |
| Loan amount： | $7,500,000.00 |
| Monthly Payment： | $37,546.77 (3.5% 300-term) |
| Total repayment： | $11,264,030.33 |
| Total int. paid： | $3,764,030.33 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $48,750.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $125,000.00 |
| 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 #： | $468,750.00 (1st Residential Property) |
| $1,875,000.00 (2nd Residential Property) | |
| $468,750.00 (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 | $128,203.11 | $65,703.09 | $44,887.09 | $34,492.07 | $28,265.43 | $24,122.96 | $21,171.43 |
| 1.500 | $129,824.16 | $67,343.62 | $46,555.73 | $36,190.91 | $29,995.22 | $25,884.02 | $22,963.83 |
| 2.000 | $131,458.20 | $69,010.09 | $48,263.15 | $37,941.25 | $31,789.08 | $27,721.46 | $24,844.71 |
| 2.500 | $133,105.21 | $70,702.43 | $50,009.19 | $39,742.72 | $33,646.26 | $29,634.07 | $26,812.14 |
| 3.000 | $134,765.18 | $72,420.56 | $51,793.62 | $41,594.82 | $35,565.85 | $31,620.30 | $28,863.76 |
| 3.500 | $136,438.09 | $74,164.40 | $53,616.19 | $43,496.98 | $37,546.77 | $33,678.35 | $30,996.80 |
| 4.000 | $138,123.92 | $75,933.85 | $55,476.59 | $45,448.52 | $39,587.76 | $35,806.15 | $33,208.11 |
| 4.500 | $139,822.64 | $77,728.81 | $57,374.50 | $47,448.70 | $41,687.44 | $38,001.40 | $35,494.25 |
| 5.000 | $141,534.25 | $79,549.14 | $59,309.52 | $49,496.68 | $43,844.25 | $40,261.62 | $37,851.58 |
| 5.500 | $143,258.72 | $81,394.71 | $61,281.26 | $51,591.55 | $46,056.56 | $42,584.18 | $40,276.22 |
| 6.000 | $144,996.01 | $83,265.38 | $63,289.26 | $53,732.33 | $48,322.61 | $44,966.29 | $42,764.23 |
| 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. |