| Property Price： | $4,880,000.00 |
| Down Payment： | $1,952,000.00 |
| Loan amount： | $2,928,000.00 |
| Monthly Payment： | $12,951.94 (2.375% 300-term) |
| Total repayment： | $3,885,581.33 |
| Total int. paid： | $957,581.33 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $29,400.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $48,800.00 |
| 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 #： | $105,500.00 (1st Residential Property) |
| $732,000.00 (2nd Residential Property) | |
| $105,500.00 (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 | $50,050.49 | $25,650.49 | $17,523.92 | $13,465.71 | $11,034.83 | $9,417.61 | $8,265.33 |
| 1.500 | $50,683.35 | $26,290.95 | $18,175.36 | $14,128.93 | $11,710.14 | $10,105.12 | $8,965.08 |
| 2.000 | $51,321.28 | $26,941.54 | $18,841.93 | $14,812.26 | $12,410.46 | $10,822.46 | $9,699.37 |
| 2.375 | $51,803.05 | $27,436.11 | $19,351.77 | $15,337.87 | $12,951.94 | $11,379.75 | $10,272.32 |
| 2.500 | $51,964.27 | $27,602.23 | $19,523.59 | $15,515.56 | $13,135.50 | $11,569.14 | $10,467.46 |
| 3.000 | $52,612.33 | $28,272.99 | $20,220.23 | $16,238.62 | $13,884.91 | $12,344.57 | $11,268.41 |
| 3.500 | $53,265.43 | $28,953.78 | $20,931.76 | $16,981.22 | $14,658.26 | $13,148.03 | $12,101.15 |
| 4.000 | $53,923.58 | $29,644.58 | $21,658.06 | $17,743.10 | $15,455.06 | $13,978.72 | $12,964.44 |
| 4.500 | $54,586.76 | $30,345.33 | $22,399.00 | $18,523.97 | $16,274.77 | $14,835.75 | $13,856.96 |
| 5.000 | $55,254.97 | $31,055.98 | $23,154.44 | $19,323.50 | $17,116.80 | $15,718.14 | $14,777.26 |
| 5.500 | $55,928.20 | $31,776.49 | $23,924.20 | $20,141.34 | $17,980.48 | $16,624.86 | $15,723.84 |
| 6.000 | $56,606.44 | $32,506.80 | $24,708.13 | $20,977.10 | $18,865.15 | $17,554.84 | $16,695.15 |
| 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. |