| Property Price： | $3,200,000.00 |
| Down Payment： | $1,280,000.00 |
| Loan amount： | $1,920,000.00 |
| Monthly Payment： | $9,611.97 (3.5% 300-term) |
| Total repayment： | $2,883,591.76 |
| Total int. paid： | $963,591.76 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $21,000.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $32,000.00 |
| 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 #： | $20,100.00 (1st Residential Property) |
| $480,000.00 (2nd Residential Property) | |
| $20,100.00 (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 | $32,820.00 | $16,819.99 | $11,491.09 | $8,829.97 | $7,235.95 | $6,175.48 | $5,419.89 |
| 1.500 | $33,234.99 | $17,239.97 | $11,918.27 | $9,264.87 | $7,678.78 | $6,626.31 | $5,878.74 |
| 2.000 | $33,653.30 | $17,666.58 | $12,355.37 | $9,712.96 | $8,138.00 | $7,096.69 | $6,360.25 |
| 2.500 | $34,074.93 | $18,099.82 | $12,802.35 | $10,174.14 | $8,613.44 | $7,586.32 | $6,863.91 |
| 3.000 | $34,499.89 | $18,539.66 | $13,259.17 | $10,648.27 | $9,104.86 | $8,094.80 | $7,389.12 |
| 3.500 | $34,928.15 | $18,986.09 | $13,725.74 | $11,135.23 | $9,611.97 | $8,621.66 | $7,935.18 |
| 4.000 | $35,359.72 | $19,439.07 | $14,202.01 | $11,634.82 | $10,134.47 | $9,166.37 | $8,501.28 |
| 4.500 | $35,794.60 | $19,898.57 | $14,687.87 | $12,146.87 | $10,671.98 | $9,728.36 | $9,086.53 |
| 5.000 | $36,232.77 | $20,364.58 | $15,183.24 | $12,671.15 | $11,224.13 | $10,306.98 | $9,690.00 |
| 5.500 | $36,674.23 | $20,837.05 | $15,688.00 | $13,207.44 | $11,790.48 | $10,901.55 | $10,310.71 |
| 6.000 | $37,118.98 | $21,315.94 | $16,202.05 | $13,755.48 | $12,370.59 | $11,511.37 | $10,947.64 |
| 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. |