| Property Price： | $4,100,000.00 |
| Down Payment： | $1,640,000.00 |
| Loan amount： | $2,460,000.00 |
| Monthly Payment： | $12,315.34 (3.5% 300-term) |
| Total repayment： | $3,694,601.95 |
| Total int. paid： | $1,234,601.95 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $25,500.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $41,000.00 |
| 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 #： | $61,500.00 (1st Residential Property) |
| $615,000.00 (2nd Residential Property) | |
| $61,500.00 (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 | $42,050.62 | $21,550.61 | $14,722.97 | $11,313.40 | $9,271.06 | $7,912.33 | $6,944.23 |
| 1.500 | $42,582.32 | $22,088.71 | $15,270.28 | $11,870.62 | $9,838.43 | $8,489.96 | $7,532.14 |
| 2.000 | $43,118.29 | $22,635.31 | $15,830.31 | $12,444.73 | $10,426.82 | $9,092.64 | $8,149.06 |
| 2.500 | $43,658.51 | $23,190.40 | $16,403.01 | $13,035.61 | $11,035.97 | $9,719.97 | $8,794.38 |
| 3.000 | $44,202.98 | $23,753.94 | $16,988.31 | $13,643.10 | $11,665.60 | $10,371.46 | $9,467.31 |
| 3.500 | $44,751.69 | $24,325.92 | $17,586.11 | $14,267.01 | $12,315.34 | $11,046.50 | $10,166.95 |
| 4.000 | $45,304.64 | $24,906.30 | $18,196.32 | $14,907.12 | $12,984.79 | $11,744.42 | $10,892.26 |
| 4.500 | $45,861.83 | $25,495.05 | $18,818.83 | $15,563.17 | $13,673.48 | $12,464.46 | $11,642.12 |
| 5.000 | $46,423.23 | $26,092.12 | $19,453.52 | $16,234.91 | $14,380.92 | $13,205.81 | $12,415.32 |
| 5.500 | $46,988.86 | $26,697.46 | $20,100.25 | $16,922.03 | $15,106.55 | $13,967.61 | $13,210.60 |
| 6.000 | $47,558.69 | $27,311.04 | $20,758.88 | $17,624.20 | $15,849.81 | $14,748.94 | $14,026.67 |
| 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. |