| Property Price： | $2,880,000.00 |
| Down Payment： | $1,152,000.00 |
| Loan amount： | $1,728,000.00 |
| Monthly Payment： | $7,861.33 (2.625% 300-term) |
| Total repayment： | $2,358,398.02 |
| Total int. paid： | $630,398.02 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $19,400.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $28,800.00 |
| 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 #： | $43,200.00 (1st Residential Property) |
| $432,000.00 (2nd Residential Property) | |
| $43,200.00 (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 | $29,538.00 | $15,137.99 | $10,341.99 | $7,946.97 | $6,512.36 | $5,557.93 | $4,877.90 |
| 1.500 | $29,911.49 | $15,515.97 | $10,726.44 | $8,338.38 | $6,910.90 | $5,963.68 | $5,290.87 |
| 2.000 | $30,287.97 | $15,899.92 | $11,119.83 | $8,741.66 | $7,324.20 | $6,387.02 | $5,724.22 |
| 2.500 | $30,667.44 | $16,289.84 | $11,522.12 | $9,156.72 | $7,752.10 | $6,827.69 | $6,177.52 |
| 2.625 | $30,762.78 | $16,388.25 | $11,624.07 | $9,262.31 | $7,861.33 | $6,940.52 | $6,293.90 |
| 3.000 | $31,049.90 | $16,685.70 | $11,933.25 | $9,583.45 | $8,194.37 | $7,285.32 | $6,650.21 |
| 3.500 | $31,435.34 | $17,087.48 | $12,353.17 | $10,021.70 | $8,650.78 | $7,759.49 | $7,141.66 |
| 4.000 | $31,823.75 | $17,495.16 | $12,781.81 | $10,471.34 | $9,121.02 | $8,249.74 | $7,651.15 |
| 4.500 | $32,215.14 | $17,908.72 | $13,219.08 | $10,932.18 | $9,604.79 | $8,755.52 | $8,177.88 |
| 5.000 | $32,609.49 | $18,328.12 | $13,664.91 | $11,404.04 | $10,101.72 | $9,276.28 | $8,721.00 |
| 5.500 | $33,006.81 | $18,753.34 | $14,119.20 | $11,886.69 | $10,611.43 | $9,811.39 | $9,279.64 |
| 6.000 | $33,407.08 | $19,184.34 | $14,581.85 | $12,379.93 | $11,133.53 | $10,360.23 | $9,852.88 |
| 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. |