| Property Price： | $6,200,000.00 |
| Down Payment： | $2,480,000.00 |
| Loan amount： | $3,720,000.00 |
| Monthly Payment： | $18,623.20 (3.5% 300-term) |
| Total repayment： | $5,586,959.04 |
| Total int. paid： | $1,866,959.04 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $33,000.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $62,000.00 |
| 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 #： | $155,000.00 (1st Residential Property) |
| $465,000.00 (2nd Residential Property) | |
| $155,000.00 (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 | $63,588.74 | $32,588.73 | $22,264.00 | $17,108.07 | $14,019.66 | $11,964.99 | $10,501.03 |
| 1.500 | $64,392.78 | $33,402.44 | $23,091.64 | $17,950.69 | $14,877.63 | $12,838.47 | $11,390.06 |
| 2.000 | $65,203.27 | $34,229.00 | $23,938.52 | $18,818.86 | $15,767.38 | $13,749.84 | $12,322.98 |
| 2.500 | $66,020.19 | $35,068.40 | $24,804.56 | $19,712.39 | $16,688.54 | $14,698.50 | $13,298.82 |
| 3.000 | $66,843.53 | $35,920.60 | $25,689.64 | $20,631.03 | $17,640.66 | $15,683.67 | $14,316.43 |
| 3.500 | $67,673.29 | $36,785.54 | $26,593.63 | $21,574.50 | $18,623.20 | $16,704.46 | $15,374.41 |
| 4.000 | $68,509.46 | $37,663.19 | $27,516.39 | $22,542.47 | $19,635.53 | $17,759.85 | $16,471.22 |
| 4.500 | $69,352.03 | $38,553.49 | $28,457.75 | $23,534.56 | $20,676.97 | $18,848.69 | $17,605.15 |
| 5.000 | $70,200.99 | $39,456.37 | $29,417.52 | $24,550.35 | $21,746.75 | $19,969.76 | $18,774.38 |
| 5.500 | $71,056.32 | $40,371.78 | $30,395.50 | $25,589.41 | $22,844.05 | $21,121.75 | $19,977.01 |
| 6.000 | $71,918.02 | $41,299.63 | $31,391.47 | $26,651.24 | $23,968.01 | $22,303.28 | $21,211.06 |
| 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. |