| Property Price： | $14,300,000.00 |
| Down Payment： | $5,720,000.00 |
| Loan amount： | $8,580,000.00 |
| Monthly Payment： | $42,953.50 (3.5% 300-term) |
| Total repayment： | $12,886,050.70 |
| Total int. paid： | $4,306,050.70 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $53,250.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $143,000.00 |
| Mort. Insurance： | $224,796 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 #： | $536,250.00 (1st Residential Property) |
| $2,145,000.00 (2nd Residential Property) | |
| $536,250.00 (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 | $146,664.35 | $75,164.34 | $51,350.83 | $39,458.93 | $32,335.66 | $27,596.67 | $24,220.11 |
| 1.500 | $148,518.84 | $77,041.11 | $53,259.75 | $41,402.40 | $34,314.54 | $29,611.31 | $26,270.62 |
| 2.000 | $150,388.18 | $78,947.54 | $55,213.05 | $43,404.79 | $36,366.70 | $31,713.35 | $28,422.35 |
| 2.500 | $152,272.36 | $80,883.58 | $57,210.51 | $45,465.67 | $38,491.32 | $33,901.37 | $30,673.09 |
| 3.000 | $154,171.37 | $82,849.12 | $59,251.90 | $47,584.47 | $40,687.33 | $36,173.63 | $33,020.15 |
| 3.500 | $156,085.17 | $84,844.07 | $61,336.92 | $49,760.54 | $42,953.50 | $38,528.03 | $35,460.34 |
| 4.000 | $158,013.76 | $86,868.33 | $63,465.22 | $51,993.11 | $45,288.40 | $40,962.23 | $37,990.07 |
| 4.500 | $159,957.11 | $88,921.75 | $65,636.42 | $54,281.32 | $47,690.43 | $43,473.60 | $40,605.43 |
| 5.000 | $161,915.18 | $91,004.21 | $67,850.09 | $56,624.20 | $50,157.83 | $46,059.30 | $43,302.20 |
| 5.500 | $163,887.97 | $93,115.55 | $70,105.76 | $59,020.73 | $52,688.71 | $48,716.30 | $46,076.00 |
| 6.000 | $165,875.44 | $95,255.59 | $72,402.92 | $61,469.78 | $55,281.06 | $51,441.44 | $48,922.28 |
| 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. |