| Property Price： | $3,800,000.00 |
| Down Payment： | $1,520,000.00 |
| Loan amount： | $2,280,000.00 |
| Monthly Payment： | $11,414.22 (3.5% 300-term) |
| Total repayment： | $3,424,265.22 |
| Total int. paid： | $1,144,265.22 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $24,000.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $38,000.00 |
| 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 #： | $57,000.00 (1st Residential Property) |
| $285,000.00 (2nd Residential Property) | |
| $57,000.00 (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 | $38,973.74 | $19,973.74 | $13,645.67 | $10,485.59 | $8,592.69 | $7,333.38 | $6,436.11 |
| 1.500 | $39,466.54 | $20,472.46 | $14,152.94 | $11,002.04 | $9,118.55 | $7,868.74 | $6,981.01 |
| 2.000 | $39,963.29 | $20,979.07 | $14,672.00 | $11,534.14 | $9,663.88 | $8,427.32 | $7,552.79 |
| 2.500 | $40,463.98 | $21,493.54 | $15,202.79 | $12,081.79 | $10,228.46 | $9,008.76 | $8,150.89 |
| 3.000 | $40,968.61 | $22,015.85 | $15,745.26 | $12,644.83 | $10,812.02 | $9,612.57 | $8,774.58 |
| 3.500 | $41,477.18 | $22,545.98 | $16,299.32 | $13,223.08 | $11,414.22 | $10,238.22 | $9,423.03 |
| 4.000 | $41,989.67 | $23,083.89 | $16,864.88 | $13,816.35 | $12,034.68 | $10,885.07 | $10,095.26 |
| 4.500 | $42,506.08 | $23,629.56 | $17,441.85 | $14,424.41 | $12,672.98 | $11,552.43 | $10,790.25 |
| 5.000 | $43,026.41 | $24,182.94 | $18,030.09 | $15,046.99 | $13,328.65 | $12,239.53 | $11,506.88 |
| 5.500 | $43,550.65 | $24,743.99 | $18,629.50 | $15,683.83 | $14,001.19 | $12,945.59 | $12,243.97 |
| 6.000 | $44,078.79 | $25,312.67 | $19,239.94 | $16,334.63 | $14,690.07 | $13,669.75 | $13,000.33 |
| 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. |