| Property Price： | $7,480,000.00 |
| Down Payment： | $2,992,000.00 |
| Loan amount： | $4,488,000.00 |
| Monthly Payment： | $22,467.99 (3.5% 300-term) |
| Total repayment： | $6,740,395.75 |
| Total int. paid： | $2,252,395.75 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $36,200.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $74,800.00 |
| 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 #： | $224,400.00 (1st Residential Property) |
| $561,000.00 (2nd Residential Property) | |
| $224,400.00 (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 | $76,716.74 | $39,316.73 | $26,860.43 | $20,640.06 | $16,914.04 | $14,435.18 | $12,668.98 |
| 1.500 | $77,686.78 | $40,298.43 | $27,858.95 | $21,656.64 | $17,949.14 | $15,489.00 | $13,741.56 |
| 2.000 | $78,664.59 | $41,295.64 | $28,880.67 | $22,704.04 | $19,022.58 | $16,588.52 | $14,867.07 |
| 2.500 | $79,650.16 | $42,308.33 | $29,925.50 | $23,782.04 | $20,133.92 | $17,733.03 | $16,044.39 |
| 3.000 | $80,643.48 | $43,336.46 | $30,993.30 | $24,890.34 | $21,282.60 | $18,921.59 | $17,272.08 |
| 3.500 | $81,644.55 | $44,379.98 | $32,083.93 | $26,028.59 | $22,467.99 | $20,153.13 | $18,548.48 |
| 4.000 | $82,653.35 | $45,438.82 | $33,197.19 | $27,196.40 | $23,689.32 | $21,426.40 | $19,871.73 |
| 4.500 | $83,669.87 | $46,512.92 | $34,332.90 | $28,393.30 | $24,945.76 | $22,740.04 | $21,239.76 |
| 5.000 | $84,694.10 | $47,602.20 | $35,490.82 | $29,618.81 | $26,236.40 | $24,092.55 | $22,650.38 |
| 5.500 | $85,726.02 | $48,706.59 | $36,670.71 | $30,872.38 | $27,560.25 | $25,482.37 | $24,101.29 |
| 6.000 | $86,765.61 | $49,826.00 | $37,872.29 | $32,153.43 | $28,916.25 | $26,907.83 | $25,590.11 |
| 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. |