| Property Price： | $7,500,000.00 |
| Down Payment： | $3,000,000.00 |
| Loan amount： | $4,500,000.00 |
| Monthly Payment： | $22,528.06 (3.5% 300-term) |
| Total repayment： | $6,758,418.20 |
| Total int. paid： | $2,258,418.20 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $36,250.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $75,000.00 |
| 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 #： | $225,000.00 (1st Residential Property) |
| $1,125,000.00 (2nd Residential Property) | |
| $225,000.00 (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 | $76,921.86 | $39,421.85 | $26,932.25 | $20,695.24 | $16,959.26 | $14,473.78 | $12,702.86 |
| 1.500 | $77,894.50 | $40,406.17 | $27,933.44 | $21,714.54 | $17,997.13 | $15,530.41 | $13,778.30 |
| 2.000 | $78,874.92 | $41,406.05 | $28,957.89 | $22,764.75 | $19,073.45 | $16,632.88 | $14,906.82 |
| 2.500 | $79,863.13 | $42,421.46 | $30,005.51 | $23,845.63 | $20,187.75 | $17,780.44 | $16,087.28 |
| 3.000 | $80,859.11 | $43,452.34 | $31,076.17 | $24,956.89 | $21,339.51 | $18,972.18 | $17,318.26 |
| 3.500 | $81,862.85 | $44,498.64 | $32,169.71 | $26,098.19 | $22,528.06 | $20,207.01 | $18,598.08 |
| 4.000 | $82,874.35 | $45,560.31 | $33,285.96 | $27,269.11 | $23,752.66 | $21,483.69 | $19,924.86 |
| 4.500 | $83,893.59 | $46,637.28 | $34,424.70 | $28,469.22 | $25,012.46 | $22,800.84 | $21,296.55 |
| 5.000 | $84,920.55 | $47,729.48 | $35,585.71 | $29,698.01 | $26,306.55 | $24,156.97 | $22,710.95 |
| 5.500 | $85,955.23 | $48,836.83 | $36,768.76 | $30,954.93 | $27,633.94 | $25,550.51 | $24,165.73 |
| 6.000 | $86,997.61 | $49,959.23 | $37,973.56 | $32,239.40 | $28,993.56 | $26,979.77 | $25,658.54 |
| 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. |