| Property Price： | $4,300,000.00 |
| Down Payment： | $1,720,000.00 |
| Loan amount： | $2,580,000.00 |
| Monthly Payment： | $12,916.09 (3.5% 300-term) |
| Total repayment： | $3,874,826.43 |
| Total int. paid： | $1,294,826.43 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $26,500.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $43,000.00 |
| 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 #： | $64,500.00 (1st Residential Property) |
| $645,000.00 (2nd Residential Property) | |
| $64,500.00 (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 | $44,101.87 | $22,601.86 | $15,441.16 | $11,865.27 | $9,723.31 | $8,298.30 | $7,282.97 |
| 1.500 | $44,659.51 | $23,166.21 | $16,015.17 | $12,449.67 | $10,318.36 | $8,904.10 | $7,899.56 |
| 2.000 | $45,221.62 | $23,739.47 | $16,602.52 | $13,051.79 | $10,935.44 | $9,536.18 | $8,546.58 |
| 2.500 | $45,788.19 | $24,321.63 | $17,203.16 | $13,671.49 | $11,574.31 | $10,194.12 | $9,223.38 |
| 3.000 | $46,359.22 | $24,912.67 | $17,817.01 | $14,308.62 | $12,234.65 | $10,877.38 | $9,929.13 |
| 3.500 | $46,934.70 | $25,512.55 | $18,443.97 | $14,962.96 | $12,916.09 | $11,585.35 | $10,662.90 |
| 4.000 | $47,514.63 | $26,121.25 | $19,083.95 | $15,634.29 | $13,618.19 | $12,317.31 | $11,423.59 |
| 4.500 | $48,098.99 | $26,738.71 | $19,736.83 | $16,322.35 | $14,340.48 | $13,072.48 | $12,210.02 |
| 5.000 | $48,687.78 | $27,364.90 | $20,402.48 | $17,026.86 | $15,082.42 | $13,850.00 | $13,020.94 |
| 5.500 | $49,281.00 | $27,999.78 | $21,080.75 | $17,747.49 | $15,843.46 | $14,648.96 | $13,855.02 |
| 6.000 | $49,878.63 | $28,643.29 | $21,771.51 | $18,483.92 | $16,622.98 | $15,468.40 | $14,710.89 |
| 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. |