| Property Price： | $2,900,000.00 |
| Down Payment： | $1,160,000.00 |
| Loan amount： | $1,740,000.00 |
| Monthly Payment： | $8,710.85 (3.5% 300-term) |
| Total repayment： | $2,613,255.04 |
| Total int. paid： | $873,255.04 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $19,500.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $29,000.00 |
| 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) |
| $435,000.00 (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 | $29,743.12 | $15,243.12 | $10,413.80 | $8,002.16 | $6,557.58 | $5,596.53 | $4,911.77 |
| 1.500 | $30,119.21 | $15,623.72 | $10,800.93 | $8,396.29 | $6,958.89 | $6,005.09 | $5,327.61 |
| 2.000 | $30,498.30 | $16,010.34 | $11,197.05 | $8,802.37 | $7,375.07 | $6,431.38 | $5,763.97 |
| 2.500 | $30,880.41 | $16,402.96 | $11,602.13 | $9,220.31 | $7,805.93 | $6,875.10 | $6,220.42 |
| 3.000 | $31,265.52 | $16,801.57 | $12,016.12 | $9,650.00 | $8,251.28 | $7,335.91 | $6,696.39 |
| 3.500 | $31,653.64 | $17,206.14 | $12,438.96 | $10,091.30 | $8,710.85 | $7,813.38 | $7,191.26 |
| 4.000 | $32,044.75 | $17,616.65 | $12,870.57 | $10,544.06 | $9,184.36 | $8,307.03 | $7,704.28 |
| 4.500 | $32,438.85 | $18,033.08 | $13,310.88 | $11,008.10 | $9,671.49 | $8,816.32 | $8,234.67 |
| 5.000 | $32,835.95 | $18,455.40 | $13,759.81 | $11,483.23 | $10,171.87 | $9,340.70 | $8,781.57 |
| 5.500 | $33,236.02 | $18,883.57 | $14,217.25 | $11,969.24 | $10,685.12 | $9,879.53 | $9,344.08 |
| 6.000 | $33,639.07 | $19,317.57 | $14,683.11 | $12,465.90 | $11,210.84 | $10,432.18 | $9,921.30 |
| 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. |