| Property Price： | $5,150,000.00 |
| Down Payment： | $2,060,000.00 |
| Loan amount： | $3,090,000.00 |
| Monthly Payment： | $15,469.27 (3.5% 300-term) |
| Total repayment： | $4,640,780.50 |
| Total int. paid： | $1,550,780.50 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $30,375.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $51,500.00 |
| 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 #： | $115,875.00 (1st Residential Property) |
| $772,500.00 (2nd Residential Property) | |
| $115,875.00 (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 | $52,819.68 | $27,069.67 | $18,493.48 | $14,210.73 | $11,645.36 | $9,938.66 | $8,722.63 |
| 1.500 | $53,487.55 | $27,745.57 | $19,180.96 | $14,910.65 | $12,358.03 | $10,664.21 | $9,461.10 |
| 2.000 | $54,160.78 | $28,432.16 | $19,884.42 | $15,631.80 | $13,097.10 | $11,421.24 | $10,236.02 |
| 2.500 | $54,839.35 | $29,129.40 | $20,603.79 | $16,374.00 | $13,862.26 | $12,209.24 | $11,046.60 |
| 3.000 | $55,523.25 | $29,837.27 | $21,338.97 | $17,137.07 | $14,653.13 | $13,027.56 | $11,891.87 |
| 3.500 | $56,212.49 | $30,555.73 | $22,089.87 | $17,920.76 | $15,469.27 | $13,875.48 | $12,770.68 |
| 4.000 | $56,907.05 | $31,284.75 | $22,856.36 | $18,724.79 | $16,310.16 | $14,752.13 | $13,681.74 |
| 4.500 | $57,606.93 | $32,024.27 | $23,638.29 | $19,548.87 | $17,175.22 | $15,656.58 | $14,623.63 |
| 5.000 | $58,312.11 | $32,774.24 | $24,435.52 | $20,392.63 | $18,063.83 | $16,587.79 | $15,594.85 |
| 5.500 | $59,022.59 | $33,534.62 | $25,247.88 | $21,255.72 | $18,975.30 | $17,544.68 | $16,593.80 |
| 6.000 | $59,738.36 | $34,305.34 | $26,075.18 | $22,137.72 | $19,908.91 | $18,526.11 | $17,618.86 |
| 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. |