| Property Price： | $22,000,000.00 |
| Down Payment： | $8,800,000.00 |
| Loan amount： | $13,200,000.00 |
| Monthly Payment： | $66,082.31 (3.5% 300-term) |
| Total repayment： | $19,824,693.38 |
| Total int. paid： | $6,624,693.38 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $72,500.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $220,000.00 |
| 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 #： | $935,000.00 (1st Residential Property) |
| $1,650,000.00 (2nd Residential Property) | |
| $935,000.00 (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 | $225,637.47 | $115,637.44 | $79,001.28 | $60,706.05 | $49,747.16 | $42,456.42 | $37,261.71 |
| 1.500 | $228,490.52 | $118,524.78 | $81,938.08 | $63,695.99 | $52,791.60 | $45,555.87 | $40,416.35 |
| 2.000 | $231,366.43 | $121,457.76 | $84,943.15 | $66,776.60 | $55,948.77 | $48,789.77 | $43,726.69 |
| 2.500 | $234,265.17 | $124,436.27 | $88,016.18 | $69,947.18 | $59,217.41 | $52,155.96 | $47,189.37 |
| 3.000 | $237,186.72 | $127,460.18 | $91,156.78 | $73,206.88 | $62,595.89 | $55,651.73 | $50,800.23 |
| 3.500 | $240,131.03 | $130,529.35 | $94,364.50 | $76,554.68 | $66,082.31 | $59,273.90 | $54,554.36 |
| 4.000 | $243,098.09 | $133,643.58 | $97,638.81 | $79,989.40 | $69,674.46 | $63,018.82 | $58,446.27 |
| 4.500 | $246,087.85 | $136,802.70 | $100,979.11 | $83,509.72 | $73,369.89 | $66,882.46 | $62,469.89 |
| 5.000 | $249,100.28 | $140,006.48 | $104,384.76 | $87,114.16 | $77,165.89 | $70,860.45 | $66,618.77 |
| 5.500 | $252,135.34 | $143,254.69 | $107,855.02 | $90,801.12 | $81,059.55 | $74,948.15 | $70,886.15 |
| 6.000 | $255,192.98 | $146,547.06 | $111,389.10 | $94,568.90 | $85,047.78 | $79,140.67 | $75,265.04 |
| 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. |