| Property Price： | $11,800,000.00 |
| Down Payment： | $4,720,000.00 |
| Loan amount： | $7,080,000.00 |
| Monthly Payment： | $35,444.15 (3.5% 300-term) |
| Total repayment： | $10,633,244.63 |
| Total int. paid： | $3,553,244.63 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $47,000.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $118,000.00 |
| 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 #： | $442,500.00 (1st Residential Property) |
| $885,000.00 (2nd Residential Property) | |
| $442,500.00 (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 | $121,023.73 | $62,023.72 | $42,373.41 | $32,560.52 | $26,682.57 | $22,772.08 | $19,985.83 |
| 1.500 | $122,554.01 | $63,572.38 | $43,948.61 | $34,164.21 | $28,315.49 | $24,434.51 | $21,677.86 |
| 2.000 | $124,096.54 | $65,145.53 | $45,560.42 | $35,816.54 | $30,008.89 | $26,169.06 | $23,453.40 |
| 2.500 | $125,651.32 | $66,743.09 | $47,208.68 | $37,517.12 | $31,762.06 | $27,974.56 | $25,310.66 |
| 3.000 | $127,218.33 | $68,365.01 | $48,893.18 | $39,265.51 | $33,574.16 | $29,849.57 | $27,247.39 |
| 3.500 | $128,797.55 | $70,011.19 | $50,613.68 | $41,061.15 | $35,444.15 | $31,792.36 | $29,260.98 |
| 4.000 | $130,388.98 | $71,681.56 | $52,369.91 | $42,903.41 | $37,370.85 | $33,801.00 | $31,348.45 |
| 4.500 | $131,992.58 | $73,375.99 | $54,161.52 | $44,791.58 | $39,352.94 | $35,873.32 | $33,506.58 |
| 5.000 | $133,608.33 | $75,094.38 | $55,988.19 | $46,724.87 | $41,388.97 | $38,006.97 | $35,731.89 |
| 5.500 | $135,236.23 | $76,836.60 | $57,849.51 | $48,702.42 | $43,477.39 | $40,199.46 | $38,020.75 |
| 6.000 | $136,876.23 | $78,602.52 | $59,745.06 | $50,723.32 | $45,616.54 | $42,448.18 | $40,369.43 |
| 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. |