| Property Price： | $7,980,000.00 |
| Down Payment： | $3,192,000.00 |
| Loan amount： | $4,788,000.00 |
| Monthly Payment： | $23,969.86 (3.5% 300-term) |
| Total repayment： | $7,190,956.96 |
| Total int. paid： | $2,402,956.96 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $37,450.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $79,800.00 |
| 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 #： | $239,400.00 (1st Residential Property) |
| $598,500.00 (2nd Residential Property) | |
| $239,400.00 (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 | $81,844.86 | $41,944.85 | $28,655.92 | $22,019.74 | $18,044.65 | $15,400.10 | $13,515.84 |
| 1.500 | $82,879.74 | $42,992.17 | $29,721.18 | $23,104.27 | $19,148.95 | $16,524.36 | $14,660.11 |
| 2.000 | $83,922.92 | $44,056.04 | $30,811.20 | $24,221.69 | $20,294.15 | $17,697.38 | $15,860.86 |
| 2.500 | $84,974.37 | $45,136.43 | $31,925.87 | $25,371.75 | $21,479.77 | $18,918.39 | $17,116.87 |
| 3.000 | $86,034.09 | $46,233.28 | $33,065.05 | $26,554.13 | $22,705.24 | $20,186.40 | $18,426.63 |
| 3.500 | $87,102.07 | $47,346.55 | $34,228.58 | $27,768.47 | $23,969.86 | $21,500.26 | $19,788.36 |
| 4.000 | $88,178.31 | $48,476.17 | $35,416.26 | $29,014.34 | $25,272.83 | $22,858.64 | $21,200.05 |
| 4.500 | $89,262.78 | $49,622.07 | $36,627.88 | $30,291.25 | $26,613.26 | $24,260.09 | $22,659.53 |
| 5.000 | $90,355.47 | $50,784.17 | $37,863.20 | $31,598.68 | $27,990.17 | $25,703.02 | $24,164.45 |
| 5.500 | $91,456.36 | $51,962.38 | $39,121.96 | $32,936.04 | $29,402.51 | $27,185.74 | $25,712.34 |
| 6.000 | $92,565.45 | $53,156.62 | $40,403.86 | $34,302.72 | $30,849.15 | $28,706.48 | $27,300.68 |
| 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. |