| Property Price： | $6,280,000.00 |
| Down Payment： | $2,512,000.00 |
| Loan amount： | $3,768,000.00 |
| Monthly Payment： | $16,667.66 (2.375% 300-term) |
| Total repayment： | $5,000,297.28 |
| Total int. paid： | $1,232,297.28 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $33,200.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $62,800.00 |
| 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 #： | $163,000.00 (1st Residential Property) |
| $942,000.00 (2nd Residential Property) | |
| $163,000.00 (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 | $64,409.24 | $33,009.23 | $22,551.27 | $17,328.82 | $14,200.55 | $12,119.38 | $10,636.53 |
| 1.500 | $65,223.66 | $33,833.44 | $23,389.60 | $18,182.31 | $15,069.60 | $13,004.13 | $11,537.03 |
| 2.000 | $66,044.60 | $34,670.67 | $24,247.41 | $19,061.68 | $15,970.83 | $13,927.26 | $12,481.98 |
| 2.375 | $66,664.58 | $35,307.13 | $24,903.50 | $19,738.08 | $16,667.66 | $14,644.43 | $13,219.29 |
| 2.500 | $66,872.06 | $35,520.90 | $25,124.62 | $19,966.74 | $16,903.88 | $14,888.16 | $13,470.42 |
| 3.000 | $67,706.03 | $36,384.09 | $26,021.12 | $20,897.24 | $17,868.28 | $15,886.04 | $14,501.16 |
| 3.500 | $68,546.50 | $37,260.19 | $26,936.77 | $21,852.88 | $18,863.50 | $16,920.00 | $15,572.79 |
| 4.000 | $69,393.46 | $38,149.17 | $27,871.44 | $22,833.34 | $19,888.89 | $17,989.01 | $16,683.75 |
| 4.500 | $70,246.90 | $39,050.95 | $28,824.95 | $23,838.23 | $20,943.77 | $19,091.90 | $17,832.31 |
| 5.000 | $71,106.81 | $39,965.49 | $29,797.10 | $24,867.13 | $22,027.35 | $20,227.44 | $19,016.63 |
| 5.500 | $71,973.18 | $40,892.70 | $30,787.70 | $25,919.59 | $23,138.82 | $21,394.29 | $20,234.77 |
| 6.000 | $72,846.00 | $41,832.53 | $31,796.53 | $26,995.12 | $24,277.28 | $22,591.06 | $21,484.75 |
| 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. |