| Property Price： | $25,000,000.00 |
| Down Payment： | $10,000,000.00 |
| Loan amount： | $15,000,000.00 |
| Monthly Payment： | $66,352.14 (2.375% 300-term) |
| Total repayment： | $19,905,642.04 |
| Total int. paid： | $4,905,642.04 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $80,000.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $250,000.00 |
| Mort. Insurance： | $393,000 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 #： | $1,062,500.00 (1st Residential Property) |
| $3,750,000.00 (2nd Residential Property) | |
| $1,062,500.00 (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 | $256,406.21 | $131,406.18 | $89,774.18 | $68,984.15 | $56,530.87 | $48,245.93 | $42,342.85 |
| 1.500 | $259,648.32 | $134,687.25 | $93,111.45 | $72,381.81 | $59,990.45 | $51,768.03 | $45,927.67 |
| 2.000 | $262,916.40 | $138,020.18 | $96,526.31 | $75,882.50 | $63,578.15 | $55,442.92 | $49,689.42 |
| 2.375 | $265,384.49 | $140,553.84 | $99,138.14 | $78,575.17 | $66,352.14 | $58,297.90 | $52,624.58 |
| 2.500 | $266,210.42 | $141,404.85 | $100,018.38 | $79,485.43 | $67,292.51 | $59,268.13 | $53,624.28 |
| 3.000 | $269,530.36 | $144,841.12 | $103,587.25 | $83,189.64 | $71,131.70 | $63,240.61 | $57,727.53 |
| 3.500 | $272,876.17 | $148,328.80 | $107,232.38 | $86,993.96 | $75,093.54 | $67,356.70 | $61,993.60 |
| 4.000 | $276,247.83 | $151,867.71 | $110,953.19 | $90,897.05 | $79,175.53 | $71,612.29 | $66,416.21 |
| 4.500 | $279,645.29 | $155,457.61 | $114,748.99 | $94,897.41 | $83,374.87 | $76,002.80 | $70,988.51 |
| 5.000 | $283,068.50 | $159,098.27 | $118,619.04 | $98,993.36 | $87,688.51 | $80,523.24 | $75,703.15 |
| 5.500 | $286,517.43 | $162,789.42 | $122,562.52 | $103,183.10 | $92,113.12 | $85,168.35 | $80,552.44 |
| 6.000 | $289,992.02 | $166,530.75 | $126,578.52 | $107,464.66 | $96,645.21 | $89,932.58 | $85,528.46 |
| 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. |