| Property Price： | $3,480,000.00 |
| Down Payment： | $1,392,000.00 |
| Loan amount： | $2,088,000.00 |
| Monthly Payment： | $10,453.02 (3.5% 300-term) |
| Total repayment： | $3,135,906.04 |
| Total int. paid： | $1,047,906.04 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $22,400.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $34,800.00 |
| 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 #： | $48,100.00 (1st Residential Property) |
| $261,000.00 (2nd Residential Property) | |
| $48,100.00 (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 | $35,691.74 | $18,291.74 | $12,496.57 | $9,602.59 | $7,869.10 | $6,715.83 | $5,894.13 |
| 1.500 | $36,143.05 | $18,748.47 | $12,961.11 | $10,075.55 | $8,350.67 | $7,206.11 | $6,393.13 |
| 2.000 | $36,597.96 | $19,212.41 | $13,436.46 | $10,562.84 | $8,850.08 | $7,717.65 | $6,916.77 |
| 2.500 | $37,056.49 | $19,683.56 | $13,922.56 | $11,064.37 | $9,367.12 | $8,250.12 | $7,464.50 |
| 3.000 | $37,518.63 | $20,161.88 | $14,419.34 | $11,580.00 | $9,901.53 | $8,803.09 | $8,035.67 |
| 3.500 | $37,984.36 | $20,647.37 | $14,926.75 | $12,109.56 | $10,453.02 | $9,376.05 | $8,629.51 |
| 4.000 | $38,453.70 | $21,139.98 | $15,444.68 | $12,652.87 | $11,021.23 | $9,968.43 | $9,245.14 |
| 4.500 | $38,926.62 | $21,639.70 | $15,973.06 | $13,209.72 | $11,605.78 | $10,579.59 | $9,881.60 |
| 5.000 | $39,403.14 | $22,146.48 | $16,511.77 | $13,779.88 | $12,206.24 | $11,208.84 | $10,537.88 |
| 5.500 | $39,883.23 | $22,660.29 | $17,060.70 | $14,363.09 | $12,822.15 | $11,855.43 | $11,212.90 |
| 6.000 | $40,366.89 | $23,181.08 | $17,619.73 | $14,959.08 | $13,453.01 | $12,518.61 | $11,905.56 |
| 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. |