| Property Price： | $8,800,000.00 |
| Down Payment： | $3,520,000.00 |
| Loan amount： | $5,280,000.00 |
| Monthly Payment： | $26,432.92 (3.5% 300-term) |
| Total repayment： | $7,929,877.35 |
| Total int. paid： | $2,649,877.35 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $39,500.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $88,000.00 |
| 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 #： | $264,000.00 (1st Residential Property) |
| $1,320,000.00 (2nd Residential Property) | |
| $264,000.00 (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 | $90,254.99 | $46,254.98 | $31,600.51 | $24,282.42 | $19,898.87 | $16,982.57 | $14,904.68 |
| 1.500 | $91,396.21 | $47,409.91 | $32,775.23 | $25,478.40 | $21,116.64 | $18,222.35 | $16,166.54 |
| 2.000 | $92,546.57 | $48,583.10 | $33,977.26 | $26,710.64 | $22,379.51 | $19,515.91 | $17,490.67 |
| 2.500 | $93,706.07 | $49,774.51 | $35,206.47 | $27,978.87 | $23,686.96 | $20,862.38 | $18,875.75 |
| 3.000 | $94,874.69 | $50,984.07 | $36,462.71 | $29,282.75 | $25,038.36 | $22,260.69 | $20,320.09 |
| 3.500 | $96,052.41 | $52,211.74 | $37,745.80 | $30,621.87 | $26,432.92 | $23,709.56 | $21,821.75 |
| 4.000 | $97,239.24 | $53,457.43 | $39,055.52 | $31,995.76 | $27,869.79 | $25,207.53 | $23,378.51 |
| 4.500 | $98,435.14 | $54,721.08 | $40,391.65 | $33,403.89 | $29,347.95 | $26,752.98 | $24,987.96 |
| 5.000 | $99,640.11 | $56,002.59 | $41,753.90 | $34,845.66 | $30,866.35 | $28,344.18 | $26,647.51 |
| 5.500 | $100,854.14 | $57,301.87 | $43,142.01 | $36,320.45 | $32,423.82 | $29,979.26 | $28,354.46 |
| 6.000 | $102,077.19 | $58,618.83 | $44,555.64 | $37,827.56 | $34,019.11 | $31,656.27 | $30,106.02 |
| 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. |