| Property Price： | $5,750,000.00 |
| Down Payment： | $2,300,000.00 |
| Loan amount： | $3,450,000.00 |
| Monthly Payment： | $17,271.51 (3.5% 300-term) |
| Total repayment： | $5,181,453.95 |
| Total int. paid： | $1,731,453.95 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $31,875.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $57,500.00 |
| 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 #： | $129,375.00 (1st Residential Property) |
| $431,250.00 (2nd Residential Property) | |
| $129,375.00 (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 | $58,973.43 | $30,223.42 | $20,648.06 | $15,866.35 | $13,002.10 | $11,096.56 | $9,738.86 |
| 1.500 | $59,719.11 | $30,978.07 | $21,415.63 | $16,647.82 | $13,797.80 | $11,906.65 | $10,563.36 |
| 2.000 | $60,470.77 | $31,744.64 | $22,201.05 | $17,452.98 | $14,622.97 | $12,751.87 | $11,428.57 |
| 2.500 | $61,228.40 | $32,523.12 | $23,004.23 | $18,281.65 | $15,477.28 | $13,631.67 | $12,333.58 |
| 3.000 | $61,991.98 | $33,313.46 | $23,825.07 | $19,133.62 | $16,360.29 | $14,545.34 | $13,277.33 |
| 3.500 | $62,761.52 | $34,115.62 | $24,663.45 | $20,008.61 | $17,271.51 | $15,492.04 | $14,258.53 |
| 4.000 | $63,537.00 | $34,929.57 | $25,519.23 | $20,906.32 | $18,210.37 | $16,470.83 | $15,275.73 |
| 4.500 | $64,318.42 | $35,755.25 | $26,392.27 | $21,826.40 | $19,176.22 | $17,480.64 | $16,327.36 |
| 5.000 | $65,105.76 | $36,592.60 | $27,282.38 | $22,768.47 | $20,168.36 | $18,520.35 | $17,411.72 |
| 5.500 | $65,899.01 | $37,441.57 | $28,189.38 | $23,732.11 | $21,186.02 | $19,588.72 | $18,527.06 |
| 6.000 | $66,698.17 | $38,302.07 | $29,113.06 | $24,716.87 | $22,228.40 | $20,684.49 | $19,671.54 |
| 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. |