| Property Price： | $4,980,000.00 |
| Down Payment： | $1,992,000.00 |
| Loan amount： | $2,988,000.00 |
| Monthly Payment： | $13,217.35 (2.375% 300-term) |
| Total repayment： | $3,965,203.89 |
| Total int. paid： | $977,203.89 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $29,900.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $49,800.00 |
| 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 #： | $112,050.00 (1st Residential Property) |
| $747,000.00 (2nd Residential Property) | |
| $112,050.00 (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 | $51,076.12 | $26,176.11 | $17,883.02 | $13,741.64 | $11,260.95 | $9,610.59 | $8,434.70 |
| 1.500 | $51,721.95 | $26,829.70 | $18,547.80 | $14,418.46 | $11,950.10 | $10,312.19 | $9,148.79 |
| 2.000 | $52,372.95 | $27,493.62 | $19,228.04 | $15,115.79 | $12,664.77 | $11,044.23 | $9,898.13 |
| 2.375 | $52,864.59 | $27,998.33 | $19,748.32 | $15,652.17 | $13,217.35 | $11,612.94 | $10,482.82 |
| 2.500 | $53,029.12 | $28,167.85 | $19,923.66 | $15,833.50 | $13,404.67 | $11,806.21 | $10,681.96 |
| 3.000 | $53,690.45 | $28,852.35 | $20,634.58 | $16,571.38 | $14,169.43 | $12,597.53 | $11,499.32 |
| 3.500 | $54,356.93 | $29,547.10 | $21,360.69 | $17,329.20 | $14,958.63 | $13,417.46 | $12,349.12 |
| 4.000 | $55,028.57 | $30,252.05 | $22,101.88 | $18,106.69 | $15,771.76 | $14,265.17 | $13,230.11 |
| 4.500 | $55,705.34 | $30,967.16 | $22,858.00 | $18,903.56 | $16,608.27 | $15,139.76 | $14,140.91 |
| 5.000 | $56,387.25 | $31,692.38 | $23,628.91 | $19,719.48 | $17,467.55 | $16,040.23 | $15,080.07 |
| 5.500 | $57,074.27 | $32,427.65 | $24,414.45 | $20,554.07 | $18,348.93 | $16,965.54 | $16,046.05 |
| 6.000 | $57,766.41 | $33,172.93 | $25,214.44 | $21,406.96 | $19,251.73 | $17,914.57 | $17,037.27 |
| 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. |