| Property Price： | $35,000,000.00 |
| Down Payment： | $14,000,000.00 |
| Loan amount： | $21,000,000.00 |
| Monthly Payment： | $92,893.00 (2.375% 300-term) |
| Total repayment： | $27,867,898.85 |
| Total int. paid： | $6,867,898.85 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $105,000.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $350,000.00 |
| Mort. Insurance： | $550,200 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 #： | $1,487,500.00 (1st Residential Property) |
| $5,250,000.00 (2nd Residential Property) | |
| $1,487,500.00 (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 | $358,968.70 | $183,968.65 | $125,683.85 | $96,577.80 | $79,143.22 | $67,544.30 | $59,280.00 |
| 1.500 | $363,507.65 | $188,562.15 | $130,356.03 | $101,334.54 | $83,986.63 | $72,475.24 | $64,298.73 |
| 2.000 | $368,082.96 | $193,228.25 | $135,136.83 | $106,235.50 | $89,009.41 | $77,620.09 | $69,565.18 |
| 2.375 | $371,538.28 | $196,775.38 | $138,793.40 | $110,005.23 | $92,893.00 | $81,617.05 | $73,674.41 |
| 2.500 | $372,694.59 | $197,966.79 | $140,025.73 | $111,279.61 | $94,209.51 | $82,975.39 | $75,074.00 |
| 3.000 | $377,342.50 | $202,777.56 | $145,022.14 | $116,465.50 | $99,584.38 | $88,536.85 | $80,818.54 |
| 3.500 | $382,026.64 | $207,660.32 | $150,125.33 | $121,791.54 | $105,130.95 | $94,299.38 | $86,791.03 |
| 4.000 | $386,746.96 | $212,614.79 | $155,334.46 | $127,255.87 | $110,845.74 | $100,257.21 | $92,982.70 |
| 4.500 | $391,503.40 | $217,640.66 | $160,648.59 | $132,856.37 | $116,724.82 | $106,403.92 | $99,383.91 |
| 5.000 | $396,295.91 | $222,737.58 | $166,066.66 | $138,590.71 | $122,763.91 | $112,732.54 | $105,984.41 |
| 5.500 | $401,124.41 | $227,905.18 | $171,587.53 | $144,456.33 | $128,958.37 | $119,235.69 | $112,773.42 |
| 6.000 | $405,988.83 | $233,143.05 | $177,209.93 | $150,450.52 | $135,303.29 | $125,905.61 | $119,739.84 |
| 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. |