| Property Price： | $14,500,000.00 |
| Down Payment： | $5,800,000.00 |
| Loan amount： | $8,700,000.00 |
| Monthly Payment： | $43,554.25 (3.5% 300-term) |
| Total repayment： | $13,066,275.18 |
| Total int. paid： | $4,366,275.18 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $53,750.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $145,000.00 |
| 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 #： | $543,750.00 (1st Residential Property) |
| $1,087,500.00 (2nd Residential Property) | |
| $543,750.00 (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 | $148,715.60 | $76,215.59 | $52,069.02 | $40,010.80 | $32,787.90 | $27,982.64 | $24,558.86 |
| 1.500 | $150,596.03 | $78,118.60 | $54,004.64 | $41,981.45 | $34,794.46 | $30,025.46 | $26,638.05 |
| 2.000 | $152,491.51 | $80,051.70 | $55,985.26 | $44,011.85 | $36,875.33 | $32,156.89 | $28,819.86 |
| 2.500 | $154,402.05 | $82,014.81 | $58,010.66 | $46,101.55 | $39,029.66 | $34,375.52 | $31,102.08 |
| 3.000 | $156,327.61 | $84,007.85 | $60,080.60 | $48,249.99 | $41,256.38 | $36,679.55 | $33,481.97 |
| 3.500 | $158,268.18 | $86,030.70 | $62,194.78 | $50,456.50 | $43,554.25 | $39,066.89 | $35,956.29 |
| 4.000 | $160,223.74 | $88,083.27 | $64,352.85 | $52,720.29 | $45,921.81 | $41,535.13 | $38,521.40 |
| 4.500 | $162,194.27 | $90,165.42 | $66,554.42 | $55,040.50 | $48,357.43 | $44,081.62 | $41,173.34 |
| 5.000 | $164,179.73 | $92,277.00 | $68,799.05 | $57,416.15 | $50,859.33 | $46,703.48 | $43,907.83 |
| 5.500 | $166,180.11 | $94,417.86 | $71,086.26 | $59,846.20 | $53,425.61 | $49,397.64 | $46,720.42 |
| 6.000 | $168,195.37 | $96,587.84 | $73,415.54 | $62,329.50 | $56,054.22 | $52,160.90 | $49,606.50 |
| 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. |