| Property Price： | $2,600,000.00 |
| Down Payment： | $1,040,000.00 |
| Loan amount： | $1,560,000.00 |
| Monthly Payment： | $7,809.73 (3.5% 300-term) |
| Total repayment： | $2,342,918.31 |
| Total int. paid： | $782,918.31 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $18,000.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $26,000.00 |
| 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 #： | $100.00 (1st Residential Property) |
| $195,000.00 (2nd Residential Property) | |
| $100.00 (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 | $26,666.25 | $13,666.24 | $9,336.51 | $7,174.35 | $5,879.21 | $5,017.58 | $4,403.66 |
| 1.500 | $27,003.43 | $14,007.47 | $9,683.59 | $7,527.71 | $6,239.01 | $5,383.88 | $4,776.48 |
| 2.000 | $27,343.31 | $14,354.10 | $10,038.74 | $7,891.78 | $6,612.13 | $5,766.06 | $5,167.70 |
| 2.500 | $27,685.88 | $14,706.10 | $10,401.91 | $8,266.49 | $6,998.42 | $6,163.89 | $5,576.93 |
| 3.000 | $28,031.16 | $15,063.48 | $10,773.07 | $8,651.72 | $7,397.70 | $6,577.02 | $6,003.66 |
| 3.500 | $28,379.12 | $15,426.20 | $11,152.17 | $9,047.37 | $7,809.73 | $7,005.10 | $6,447.33 |
| 4.000 | $28,729.77 | $15,794.24 | $11,539.13 | $9,453.29 | $8,234.25 | $7,447.68 | $6,907.29 |
| 4.500 | $29,083.11 | $16,167.59 | $11,933.90 | $9,869.33 | $8,670.99 | $7,904.29 | $7,382.81 |
| 5.000 | $29,439.12 | $16,546.22 | $12,336.38 | $10,295.31 | $9,119.60 | $8,374.42 | $7,873.13 |
| 5.500 | $29,797.81 | $16,930.10 | $12,746.50 | $10,731.04 | $9,579.76 | $8,857.51 | $8,377.45 |
| 6.000 | $30,159.17 | $17,319.20 | $13,164.17 | $11,176.32 | $10,051.10 | $9,352.99 | $8,894.96 |
| 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. |