| Property Price： | $10,200,000.00 |
| Down Payment： | $4,080,000.00 |
| Loan amount： | $6,120,000.00 |
| Monthly Payment： | $30,638.16 (3.5% 300-term) |
| Total repayment： | $9,191,448.75 |
| Total int. paid： | $3,071,448.75 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $43,000.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $102,000.00 |
| Mort. Insurance： | $160,344 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 #： | $382,500.00 (1st Residential Property) |
| $1,530,000.00 (2nd Residential Property) | |
| $382,500.00 (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 | $104,613.73 | $53,613.72 | $36,627.86 | $28,145.53 | $23,064.59 | $19,684.34 | $17,275.88 |
| 1.500 | $105,936.51 | $54,952.40 | $37,989.47 | $29,531.78 | $24,476.10 | $21,121.36 | $18,738.49 |
| 2.000 | $107,269.89 | $56,312.23 | $39,382.73 | $30,960.06 | $25,939.89 | $22,620.71 | $20,273.28 |
| 2.500 | $108,613.85 | $57,693.18 | $40,807.50 | $32,430.06 | $27,455.34 | $24,181.40 | $21,878.71 |
| 3.000 | $109,968.39 | $59,095.18 | $42,263.60 | $33,941.37 | $29,021.73 | $25,802.17 | $23,552.83 |
| 3.500 | $111,333.48 | $60,518.15 | $43,750.81 | $35,493.53 | $30,638.16 | $27,481.53 | $25,293.39 |
| 4.000 | $112,709.11 | $61,962.02 | $45,268.90 | $37,086.00 | $32,303.61 | $29,217.82 | $27,097.81 |
| 4.500 | $114,095.28 | $63,426.71 | $46,817.59 | $38,718.14 | $34,016.95 | $31,009.14 | $28,963.31 |
| 5.000 | $115,491.95 | $64,912.10 | $48,396.57 | $40,389.29 | $35,776.91 | $32,853.48 | $30,886.89 |
| 5.500 | $116,899.11 | $66,418.08 | $50,005.51 | $42,098.70 | $37,582.15 | $34,748.69 | $32,865.40 |
| 6.000 | $118,316.75 | $67,944.55 | $51,644.04 | $43,845.58 | $39,431.25 | $36,692.49 | $34,895.61 |
| 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. |