| Property Price： | $4,000,000.00 |
| Down Payment： | $1,600,000.00 |
| Loan amount： | $2,400,000.00 |
| Monthly Payment： | $12,014.97 (3.5% 300-term) |
| Total repayment： | $3,604,489.71 |
| Total int. paid： | $1,204,489.71 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $25,000.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $40,000.00 |
| 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 #： | $60,000.00 (1st Residential Property) |
| $300,000.00 (2nd Residential Property) | |
| $60,000.00 (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 | $41,024.99 | $21,024.99 | $14,363.87 | $11,037.46 | $9,044.94 | $7,719.35 | $6,774.86 |
| 1.500 | $41,543.73 | $21,549.96 | $14,897.83 | $11,581.09 | $9,598.47 | $8,282.89 | $7,348.43 |
| 2.000 | $42,066.62 | $22,083.23 | $15,444.21 | $12,141.20 | $10,172.50 | $8,870.87 | $7,950.31 |
| 2.500 | $42,593.67 | $22,624.78 | $16,002.94 | $12,717.67 | $10,766.80 | $9,482.90 | $8,579.89 |
| 3.000 | $43,124.86 | $23,174.58 | $16,573.96 | $13,310.34 | $11,381.07 | $10,118.50 | $9,236.40 |
| 3.500 | $43,660.19 | $23,732.61 | $17,157.18 | $13,919.03 | $12,014.97 | $10,777.07 | $9,918.98 |
| 4.000 | $44,199.65 | $24,298.83 | $17,752.51 | $14,543.53 | $12,668.08 | $11,457.97 | $10,626.59 |
| 4.500 | $44,743.25 | $24,873.22 | $18,359.84 | $15,183.59 | $13,339.98 | $12,160.45 | $11,358.16 |
| 5.000 | $45,290.96 | $25,455.72 | $18,979.05 | $15,838.94 | $14,030.16 | $12,883.72 | $12,112.50 |
| 5.500 | $45,842.79 | $26,046.31 | $19,610.00 | $16,509.30 | $14,738.10 | $13,626.94 | $12,888.39 |
| 6.000 | $46,398.72 | $26,644.92 | $20,252.56 | $17,194.35 | $15,463.23 | $14,389.21 | $13,684.55 |
| 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. |