| Property Price： | $15,000,000.00 |
| Down Payment： | $6,000,000.00 |
| Loan amount： | $9,000,000.00 |
| Monthly Payment： | $45,056.12 (3.5% 300-term) |
| Total repayment： | $13,516,836.40 |
| Total int. paid： | $4,516,836.40 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $55,000.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $150,000.00 |
| 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 #： | $562,500.00 (1st Residential Property) |
| $1,125,000.00 (2nd Residential Property) | |
| $562,500.00 (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 | $153,843.73 | $78,843.71 | $53,864.51 | $41,390.49 | $33,918.52 | $28,947.56 | $25,405.71 |
| 1.500 | $155,788.99 | $80,812.35 | $55,866.87 | $43,429.09 | $35,994.27 | $31,060.82 | $27,556.60 |
| 2.000 | $157,749.84 | $82,812.11 | $57,915.78 | $45,529.50 | $38,146.89 | $33,265.75 | $29,813.65 |
| 2.500 | $159,726.25 | $84,842.91 | $60,011.03 | $47,691.26 | $40,375.51 | $35,560.88 | $32,174.57 |
| 3.000 | $161,718.22 | $86,904.67 | $62,152.35 | $49,913.78 | $42,679.02 | $37,944.36 | $34,636.52 |
| 3.500 | $163,725.70 | $88,997.28 | $64,339.43 | $52,196.37 | $45,056.12 | $40,414.02 | $37,196.16 |
| 4.000 | $165,748.70 | $91,120.62 | $66,571.91 | $54,538.23 | $47,505.32 | $42,967.38 | $39,849.73 |
| 4.500 | $167,787.17 | $93,274.57 | $68,849.40 | $56,938.44 | $50,024.92 | $45,601.68 | $42,593.11 |
| 5.000 | $169,841.10 | $95,458.96 | $71,171.43 | $59,396.02 | $52,613.10 | $48,313.95 | $45,421.89 |
| 5.500 | $171,910.46 | $97,673.65 | $73,537.51 | $61,909.86 | $55,267.87 | $51,101.01 | $48,331.47 |
| 6.000 | $173,995.21 | $99,918.45 | $75,947.11 | $64,478.80 | $57,987.13 | $53,959.55 | $51,317.07 |
| 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. |