| Property Price： | $13,300,000.00 |
| Down Payment： | $5,320,000.00 |
| Loan amount： | $7,980,000.00 |
| Monthly Payment： | $39,949.76 (3.5% 300-term) |
| Total repayment： | $11,984,928.27 |
| Total int. paid： | $4,004,928.27 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $50,750.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $133,000.00 |
| 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 #： | $498,750.00 (1st Residential Property) |
| $997,500.00 (2nd Residential Property) | |
| $498,750.00 (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 | $136,408.10 | $69,908.09 | $47,759.86 | $36,699.57 | $30,074.42 | $25,666.83 | $22,526.40 |
| 1.500 | $138,132.91 | $71,653.62 | $49,535.29 | $38,507.12 | $31,914.92 | $27,540.59 | $24,433.52 |
| 2.000 | $139,871.53 | $73,426.74 | $51,351.99 | $40,369.49 | $33,823.58 | $29,495.63 | $26,434.77 |
| 2.500 | $141,623.95 | $75,227.38 | $53,209.78 | $42,286.25 | $35,799.62 | $31,530.65 | $28,528.12 |
| 3.000 | $143,390.15 | $77,055.47 | $55,108.41 | $44,256.89 | $37,842.06 | $33,644.00 | $30,711.05 |
| 3.500 | $145,170.12 | $78,910.92 | $57,047.63 | $46,280.79 | $39,949.76 | $35,833.77 | $32,980.59 |
| 4.000 | $146,963.85 | $80,793.62 | $59,027.10 | $48,357.23 | $42,121.38 | $38,097.74 | $35,333.42 |
| 4.500 | $148,771.29 | $82,703.45 | $61,046.46 | $50,485.42 | $44,355.43 | $40,433.49 | $37,765.89 |
| 5.000 | $150,592.44 | $84,640.28 | $63,105.33 | $52,664.47 | $46,650.29 | $42,838.37 | $40,274.08 |
| 5.500 | $152,427.27 | $86,603.97 | $65,203.26 | $54,893.41 | $49,004.18 | $45,309.56 | $42,853.90 |
| 6.000 | $154,275.76 | $88,594.36 | $67,339.77 | $57,171.20 | $51,415.25 | $47,844.13 | $45,501.14 |
| 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. |