| Property Price： | $26,000,000.00 |
| Down Payment： | $10,400,000.00 |
| Loan amount： | $15,600,000.00 |
| Monthly Payment： | $69,006.23 (2.375% 300-term) |
| Total repayment： | $20,701,867.72 |
| Total int. paid： | $5,101,867.72 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $82,500.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $260,000.00 |
| Mort. Insurance： | $408,720 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 #： | $1,105,000.00 (1st Residential Property) |
| $3,900,000.00 (2nd Residential Property) | |
| $1,105,000.00 (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 | $266,662.46 | $136,662.43 | $93,365.14 | $71,743.51 | $58,792.10 | $50,175.77 | $44,036.57 |
| 1.500 | $270,034.25 | $140,074.74 | $96,835.91 | $75,277.08 | $62,390.07 | $53,838.75 | $47,764.77 |
| 2.000 | $273,433.06 | $143,540.99 | $100,387.36 | $78,917.80 | $66,121.28 | $57,660.64 | $51,676.99 |
| 2.375 | $275,999.87 | $146,176.00 | $103,103.67 | $81,718.17 | $69,006.23 | $60,629.81 | $54,729.56 |
| 2.500 | $276,858.84 | $147,061.05 | $104,019.12 | $82,664.85 | $69,984.21 | $61,638.86 | $55,769.25 |
| 3.000 | $280,311.57 | $150,634.76 | $107,730.74 | $86,517.23 | $73,976.96 | $65,770.23 | $60,036.63 |
| 3.500 | $283,791.22 | $154,261.95 | $111,521.68 | $90,473.72 | $78,097.28 | $70,050.97 | $64,473.34 |
| 4.000 | $287,297.74 | $157,942.42 | $115,391.32 | $94,532.93 | $82,342.55 | $74,476.79 | $69,072.86 |
| 4.500 | $290,831.10 | $161,675.92 | $119,338.95 | $98,693.30 | $86,709.87 | $79,042.91 | $73,828.05 |
| 5.000 | $294,391.24 | $165,462.20 | $123,363.81 | $102,953.10 | $91,196.05 | $83,744.17 | $78,731.28 |
| 5.500 | $297,978.13 | $169,300.99 | $127,465.02 | $107,310.42 | $95,797.65 | $88,575.08 | $83,774.54 |
| 6.000 | $301,591.70 | $173,191.98 | $131,641.67 | $111,763.25 | $100,511.02 | $93,529.88 | $88,949.59 |
| 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. |