| Property Price： | $7,800,000.00 |
| Down Payment： | $3,120,000.00 |
| Loan amount： | $4,680,000.00 |
| Monthly Payment： | $23,429.18 (3.5% 300-term) |
| Total repayment： | $7,028,754.93 |
| Total int. paid： | $2,348,754.93 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $37,000.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $78,000.00 |
| 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 #： | $234,000.00 (1st Residential Property) |
| $585,000.00 (2nd Residential Property) | |
| $234,000.00 (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 | $79,998.74 | $40,998.73 | $28,009.54 | $21,523.05 | $17,637.63 | $15,052.73 | $13,210.97 |
| 1.500 | $81,010.28 | $42,022.42 | $29,050.77 | $22,583.13 | $18,717.02 | $16,151.63 | $14,329.43 |
| 2.000 | $82,029.92 | $43,062.30 | $30,116.21 | $23,675.34 | $19,836.38 | $17,298.19 | $15,503.10 |
| 2.500 | $83,057.65 | $44,118.31 | $31,205.73 | $24,799.46 | $20,995.26 | $18,491.66 | $16,730.78 |
| 3.000 | $84,093.47 | $45,190.43 | $32,319.22 | $25,955.17 | $22,193.09 | $19,731.07 | $18,010.99 |
| 3.500 | $85,137.37 | $46,278.59 | $33,456.50 | $27,142.11 | $23,429.18 | $21,015.29 | $19,342.00 |
| 4.000 | $86,189.32 | $47,382.72 | $34,617.39 | $28,359.88 | $24,702.76 | $22,343.04 | $20,721.86 |
| 4.500 | $87,249.33 | $48,502.78 | $35,801.69 | $29,607.99 | $26,012.96 | $23,712.87 | $22,148.42 |
| 5.000 | $88,317.37 | $49,638.66 | $37,009.14 | $30,885.93 | $27,358.81 | $25,123.25 | $23,619.38 |
| 5.500 | $89,393.44 | $50,790.30 | $38,239.51 | $32,193.13 | $28,739.29 | $26,572.53 | $25,132.36 |
| 6.000 | $90,477.51 | $51,957.59 | $39,492.50 | $33,528.97 | $30,153.31 | $28,058.96 | $26,684.88 |
| 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. |