| Property Price： | $9,980,000.00 |
| Down Payment： | $3,992,000.00 |
| Loan amount： | $5,988,000.00 |
| Monthly Payment： | $29,977.34 (3.5% 300-term) |
| Total repayment： | $8,993,201.82 |
| Total int. paid： | $3,005,201.82 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $42,450.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $99,800.00 |
| 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 #： | $368,000.00 (1st Residential Property) |
| $748,500.00 (2nd Residential Property) | |
| $368,000.00 (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 | $102,357.36 | $52,457.35 | $35,837.85 | $27,538.47 | $22,567.12 | $19,259.77 | $16,903.27 |
| 1.500 | $103,651.61 | $53,767.15 | $37,170.09 | $28,894.82 | $23,948.19 | $20,665.80 | $18,334.32 |
| 2.000 | $104,956.23 | $55,097.66 | $38,533.30 | $30,292.29 | $25,380.40 | $22,132.81 | $19,836.01 |
| 2.500 | $106,271.20 | $56,448.82 | $39,927.34 | $31,730.59 | $26,863.17 | $23,659.84 | $21,406.81 |
| 3.000 | $107,596.52 | $57,820.57 | $41,352.03 | $33,209.30 | $28,395.77 | $25,245.65 | $23,044.83 |
| 3.500 | $108,932.17 | $59,212.86 | $42,807.17 | $34,727.99 | $29,977.34 | $26,888.80 | $24,747.84 |
| 4.000 | $110,278.13 | $60,625.59 | $44,292.51 | $36,286.10 | $31,606.87 | $28,587.63 | $26,513.35 |
| 4.500 | $111,634.40 | $62,058.68 | $45,807.80 | $37,883.04 | $33,283.25 | $30,340.32 | $28,338.61 |
| 5.000 | $113,000.95 | $63,512.03 | $47,352.72 | $39,518.15 | $35,005.25 | $32,144.88 | $30,220.70 |
| 5.500 | $114,377.76 | $64,985.54 | $48,926.96 | $41,190.69 | $36,771.56 | $33,999.21 | $32,156.53 |
| 6.000 | $115,764.82 | $66,479.08 | $50,530.15 | $42,899.89 | $38,580.77 | $35,901.09 | $34,142.96 |
| 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. |