| Property Price： | $3,950,000.00 |
| Down Payment： | $1,580,000.00 |
| Loan amount： | $2,370,000.00 |
| Monthly Payment： | $11,864.78 (3.5% 300-term) |
| Total repayment： | $3,559,433.58 |
| Total int. paid： | $1,189,433.58 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $24,750.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $39,500.00 |
| 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 #： | $59,250.00 (1st Residential Property) |
| $592,500.00 (2nd Residential Property) | |
| $59,250.00 (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 | $40,512.18 | $20,762.18 | $14,184.32 | $10,899.50 | $8,931.88 | $7,622.86 | $6,690.17 |
| 1.500 | $41,024.43 | $21,280.59 | $14,711.61 | $11,436.33 | $9,478.49 | $8,179.35 | $7,256.57 |
| 2.000 | $41,540.79 | $21,807.19 | $15,251.16 | $11,989.44 | $10,045.35 | $8,759.98 | $7,850.93 |
| 2.500 | $42,061.25 | $22,341.97 | $15,802.90 | $12,558.70 | $10,632.22 | $9,364.37 | $8,472.64 |
| 3.000 | $42,585.80 | $22,884.90 | $16,366.78 | $13,143.96 | $11,238.81 | $9,992.02 | $9,120.95 |
| 3.500 | $43,114.44 | $23,435.95 | $16,942.72 | $13,745.05 | $11,864.78 | $10,642.36 | $9,794.99 |
| 4.000 | $43,647.16 | $23,995.10 | $17,530.60 | $14,361.73 | $12,509.73 | $11,314.74 | $10,493.76 |
| 4.500 | $44,183.96 | $24,562.30 | $18,130.34 | $14,993.79 | $13,173.23 | $12,008.44 | $11,216.18 |
| 5.000 | $44,724.82 | $25,137.53 | $18,741.81 | $15,640.95 | $13,854.78 | $12,722.67 | $11,961.10 |
| 5.500 | $45,269.75 | $25,720.73 | $19,364.88 | $16,302.93 | $14,553.87 | $13,456.60 | $12,727.29 |
| 6.000 | $45,818.74 | $26,311.86 | $19,999.41 | $16,979.42 | $15,269.94 | $14,209.35 | $13,513.50 |
| 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. |