| Property Price： | $37,000,000.00 |
| Down Payment： | $14,800,000.00 |
| Loan amount： | $22,200,000.00 |
| Monthly Payment： | $111,138.43 (3.5% 300-term) |
| Total repayment： | $33,341,529.78 |
| Total int. paid： | $11,141,529.78 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $110,000.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $370,000.00 |
| 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 #： | $1,572,500.00 (1st Residential Property) |
| $2,775,000.00 (2nd Residential Property) | |
| $1,572,500.00 (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 | $379,481.19 | $194,481.15 | $132,865.78 | $102,096.54 | $83,665.68 | $71,403.97 | $62,667.43 |
| 1.500 | $384,279.51 | $199,337.13 | $137,804.95 | $107,125.08 | $88,785.86 | $76,616.69 | $67,972.95 |
| 2.000 | $389,116.27 | $204,269.87 | $142,858.93 | $112,306.10 | $94,095.66 | $82,055.52 | $73,540.33 |
| 2.500 | $393,991.43 | $209,279.18 | $148,027.20 | $117,638.44 | $99,592.91 | $87,716.84 | $79,363.94 |
| 3.000 | $398,904.93 | $214,364.85 | $153,309.12 | $123,120.67 | $105,274.91 | $93,596.10 | $85,436.74 |
| 3.500 | $403,856.74 | $219,526.63 | $158,703.92 | $128,751.06 | $111,138.43 | $99,687.92 | $91,750.52 |
| 4.000 | $408,846.79 | $224,764.21 | $164,210.72 | $134,527.63 | $117,179.78 | $105,986.20 | $98,295.99 |
| 4.500 | $413,875.03 | $230,077.27 | $169,828.51 | $140,448.16 | $123,394.81 | $112,484.14 | $105,062.99 |
| 5.000 | $418,941.39 | $235,465.44 | $175,556.19 | $146,510.17 | $129,778.99 | $119,174.40 | $112,040.66 |
| 5.500 | $424,045.80 | $240,928.34 | $181,392.53 | $152,710.98 | $136,327.42 | $126,049.16 | $119,217.61 |
| 6.000 | $429,188.19 | $246,465.51 | $187,336.22 | $159,047.69 | $143,034.91 | $133,100.22 | $126,582.12 |
| 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. |