| Property Price： | $5,200,000.00 |
| Down Payment： | $2,080,000.00 |
| Loan amount： | $3,120,000.00 |
| Monthly Payment： | $13,801.25 (2.375% 300-term) |
| Total repayment： | $4,140,373.54 |
| Total int. paid： | $1,020,373.54 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $30,500.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $52,000.00 |
| 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 #： | $117,000.00 (1st Residential Property) |
| $780,000.00 (2nd Residential Property) | |
| $117,000.00 (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 | $53,332.49 | $27,332.49 | $18,673.03 | $14,348.70 | $11,758.42 | $10,035.15 | $8,807.31 |
| 1.500 | $54,006.85 | $28,014.95 | $19,367.18 | $15,055.42 | $12,478.01 | $10,767.75 | $9,552.95 |
| 2.000 | $54,686.61 | $28,708.20 | $20,077.47 | $15,783.56 | $13,224.26 | $11,532.13 | $10,335.40 |
| 2.375 | $55,199.97 | $29,235.20 | $20,620.73 | $16,343.63 | $13,801.25 | $12,125.96 | $10,945.91 |
| 2.500 | $55,371.77 | $29,412.21 | $20,803.82 | $16,532.97 | $13,996.84 | $12,327.77 | $11,153.85 |
| 3.000 | $56,062.31 | $30,126.95 | $21,546.15 | $17,303.45 | $14,795.39 | $13,154.05 | $12,007.33 |
| 3.500 | $56,758.24 | $30,852.39 | $22,304.34 | $18,094.74 | $15,619.46 | $14,010.19 | $12,894.67 |
| 4.000 | $57,459.55 | $31,588.48 | $23,078.26 | $18,906.59 | $16,468.51 | $14,895.36 | $13,814.57 |
| 4.500 | $58,166.22 | $32,335.18 | $23,867.79 | $19,738.66 | $17,341.97 | $15,808.58 | $14,765.61 |
| 5.000 | $58,878.25 | $33,092.44 | $24,672.76 | $20,590.62 | $18,239.21 | $16,748.83 | $15,746.26 |
| 5.500 | $59,595.63 | $33,860.20 | $25,493.00 | $21,462.08 | $19,159.53 | $17,715.02 | $16,754.91 |
| 6.000 | $60,318.34 | $34,638.40 | $26,328.33 | $22,352.65 | $20,102.20 | $18,705.98 | $17,789.92 |
| 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. |