| Property Price： | $7,200,000.00 |
| Down Payment： | $2,880,000.00 |
| Loan amount： | $4,320,000.00 |
| Monthly Payment： | $21,626.94 (3.5% 300-term) |
| Total repayment： | $6,488,081.47 |
| Total int. paid： | $2,168,081.47 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $35,500.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $72,000.00 |
| 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 #： | $216,000.00 (1st Residential Property) |
| $540,000.00 (2nd Residential Property) | |
| $216,000.00 (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 | $73,844.99 | $37,844.98 | $25,854.96 | $19,867.43 | $16,280.89 | $13,894.83 | $12,194.74 |
| 1.500 | $74,778.72 | $38,789.93 | $26,816.10 | $20,845.96 | $17,277.25 | $14,909.19 | $13,227.17 |
| 2.000 | $75,719.92 | $39,749.81 | $27,799.58 | $21,854.16 | $18,310.51 | $15,967.56 | $14,310.55 |
| 2.500 | $76,668.60 | $40,724.60 | $28,805.29 | $22,891.80 | $19,380.24 | $17,069.22 | $15,443.79 |
| 3.000 | $77,624.74 | $41,714.24 | $29,833.13 | $23,958.62 | $20,485.93 | $18,213.29 | $16,625.53 |
| 3.500 | $78,588.34 | $42,718.69 | $30,882.93 | $25,054.26 | $21,626.94 | $19,398.73 | $17,854.16 |
| 4.000 | $79,559.38 | $43,737.90 | $31,954.52 | $26,178.35 | $22,802.55 | $20,624.34 | $19,127.87 |
| 4.500 | $80,537.84 | $44,771.79 | $33,047.71 | $27,330.45 | $24,011.96 | $21,888.81 | $20,444.69 |
| 5.000 | $81,523.73 | $45,820.30 | $34,162.28 | $28,510.09 | $25,254.29 | $23,190.69 | $21,802.51 |
| 5.500 | $82,517.02 | $46,883.35 | $35,298.01 | $29,716.73 | $26,528.58 | $24,528.48 | $23,199.10 |
| 6.000 | $83,517.70 | $47,960.86 | $36,454.61 | $30,949.82 | $27,833.82 | $25,900.58 | $24,632.20 |
| 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. |