| Property Price： | $3,600,000.00 |
| Down Payment： | $1,440,000.00 |
| Loan amount： | $2,160,000.00 |
| Monthly Payment： | $10,813.47 (3.5% 300-term) |
| Total repayment： | $3,244,040.74 |
| Total int. paid： | $1,084,040.74 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $23,000.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $36,000.00 |
| 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 #： | $54,000.00 (1st Residential Property) |
| $540,000.00 (2nd Residential Property) | |
| $54,000.00 (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 | $36,922.49 | $18,922.49 | $12,927.48 | $9,933.72 | $8,140.45 | $6,947.41 | $6,097.37 |
| 1.500 | $37,389.36 | $19,394.96 | $13,408.05 | $10,422.98 | $8,638.62 | $7,454.60 | $6,613.58 |
| 2.000 | $37,859.96 | $19,874.91 | $13,899.79 | $10,927.08 | $9,155.25 | $7,983.78 | $7,155.28 |
| 2.500 | $38,334.30 | $20,362.30 | $14,402.65 | $11,445.90 | $9,690.12 | $8,534.61 | $7,721.90 |
| 3.000 | $38,812.37 | $20,857.12 | $14,916.56 | $11,979.31 | $10,242.96 | $9,106.65 | $8,312.76 |
| 3.500 | $39,294.17 | $21,359.35 | $15,441.46 | $12,527.13 | $10,813.47 | $9,699.37 | $8,927.08 |
| 4.000 | $39,779.69 | $21,868.95 | $15,977.26 | $13,089.18 | $11,401.28 | $10,312.17 | $9,563.93 |
| 4.500 | $40,268.92 | $22,385.90 | $16,523.86 | $13,665.23 | $12,005.98 | $10,944.40 | $10,222.35 |
| 5.000 | $40,761.86 | $22,910.15 | $17,081.14 | $14,255.04 | $12,627.14 | $11,595.35 | $10,901.25 |
| 5.500 | $41,258.51 | $23,441.68 | $17,649.00 | $14,858.37 | $13,264.29 | $12,264.24 | $11,599.55 |
| 6.000 | $41,758.85 | $23,980.43 | $18,227.31 | $15,474.91 | $13,916.91 | $12,950.29 | $12,316.10 |
| 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. |