| Property Price： | $6,380,000.00 |
| Down Payment： | $2,552,000.00 |
| Loan amount： | $3,828,000.00 |
| Monthly Payment： | $19,163.87 (3.5% 300-term) |
| Total repayment： | $5,749,161.08 |
| Total int. paid： | $1,921,161.08 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $33,450.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $63,800.00 |
| 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 #： | $173,000.00 (1st Residential Property) |
| $478,500.00 (2nd Residential Property) | |
| $173,000.00 (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 | $65,434.87 | $33,534.86 | $22,910.37 | $17,604.75 | $14,426.68 | $12,312.36 | $10,805.90 |
| 1.500 | $66,262.25 | $34,372.19 | $23,762.04 | $18,471.84 | $15,309.56 | $13,211.20 | $11,720.74 |
| 2.000 | $67,096.27 | $35,222.75 | $24,633.51 | $19,365.21 | $16,225.14 | $14,149.03 | $12,680.74 |
| 2.500 | $67,936.90 | $36,086.52 | $25,524.69 | $20,284.68 | $17,173.05 | $15,125.23 | $13,684.92 |
| 3.000 | $68,784.15 | $36,963.45 | $26,435.47 | $21,230.00 | $18,152.81 | $16,139.00 | $14,732.07 |
| 3.500 | $69,638.00 | $37,853.51 | $27,365.70 | $22,200.86 | $19,163.87 | $17,189.43 | $15,820.77 |
| 4.000 | $70,498.45 | $38,756.64 | $28,315.25 | $23,196.93 | $20,205.59 | $18,275.46 | $16,949.42 |
| 4.500 | $71,365.48 | $39,672.78 | $29,283.94 | $24,217.82 | $21,277.27 | $19,395.91 | $18,116.27 |
| 5.000 | $72,239.08 | $40,601.88 | $30,271.58 | $25,263.11 | $22,378.11 | $20,549.53 | $19,319.44 |
| 5.500 | $73,119.25 | $41,543.86 | $31,277.95 | $26,332.33 | $23,507.27 | $21,734.96 | $20,556.98 |
| 6.000 | $74,005.96 | $42,498.65 | $32,302.84 | $27,424.98 | $24,663.86 | $22,950.79 | $21,826.86 |
| 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. |