| Property Price： | $24,500,000.00 |
| Down Payment： | $9,800,000.00 |
| Loan amount： | $14,700,000.00 |
| Monthly Payment： | $65,025.10 (2.375% 300-term) |
| Total repayment： | $19,507,529.20 |
| Total int. paid： | $4,807,529.20 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $78,750.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $245,000.00 |
| Mort. Insurance： | $385,140 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 #： | $1,041,250.00 (1st Residential Property) |
| $3,675,000.00 (2nd Residential Property) | |
| $1,041,250.00 (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 | $251,278.09 | $128,778.06 | $87,978.69 | $67,604.46 | $55,400.25 | $47,281.01 | $41,496.00 |
| 1.500 | $254,455.35 | $131,993.50 | $91,249.22 | $70,934.18 | $58,790.64 | $50,732.67 | $45,009.11 |
| 2.000 | $257,658.07 | $135,259.78 | $94,595.78 | $74,364.85 | $62,306.59 | $54,334.06 | $48,695.63 |
| 2.375 | $260,076.80 | $137,742.76 | $97,155.38 | $77,003.66 | $65,025.10 | $57,131.94 | $51,572.09 |
| 2.500 | $260,886.22 | $138,576.76 | $98,018.01 | $77,895.73 | $65,946.66 | $58,082.77 | $52,551.80 |
| 3.000 | $264,139.75 | $141,944.29 | $101,515.50 | $81,525.85 | $69,709.06 | $61,975.79 | $56,572.98 |
| 3.500 | $267,418.65 | $145,362.23 | $105,087.73 | $85,254.08 | $73,591.66 | $66,009.57 | $60,753.72 |
| 4.000 | $270,722.87 | $148,830.35 | $108,734.13 | $89,079.11 | $77,592.02 | $70,180.05 | $65,087.89 |
| 4.500 | $274,052.38 | $152,348.46 | $112,454.01 | $92,999.46 | $81,707.37 | $74,482.74 | $69,568.74 |
| 5.000 | $277,407.13 | $155,916.31 | $116,246.66 | $97,013.49 | $85,934.74 | $78,912.78 | $74,189.09 |
| 5.500 | $280,787.08 | $159,533.63 | $120,111.27 | $101,119.43 | $90,270.86 | $83,464.98 | $78,941.39 |
| 6.000 | $284,192.18 | $163,200.14 | $124,046.95 | $105,315.37 | $94,712.31 | $88,133.93 | $83,817.89 |
| 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. |