| Property Price： | $8,500,000.00 |
| Down Payment： | $3,400,000.00 |
| Loan amount： | $5,100,000.00 |
| Monthly Payment： | $25,531.80 (3.5% 300-term) |
| Total repayment： | $7,659,540.62 |
| Total int. paid： | $2,559,540.62 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $38,750.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $85,000.00 |
| 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 #： | $255,000.00 (1st Residential Property) |
| $1,275,000.00 (2nd Residential Property) | |
| $255,000.00 (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 | $87,178.11 | $44,678.10 | $30,523.22 | $23,454.61 | $19,220.50 | $16,403.62 | $14,396.57 |
| 1.500 | $88,280.43 | $45,793.66 | $31,657.89 | $24,609.82 | $20,396.75 | $17,601.13 | $15,615.41 |
| 2.000 | $89,391.58 | $46,926.86 | $32,818.94 | $25,800.05 | $21,616.57 | $18,850.59 | $16,894.40 |
| 2.500 | $90,511.54 | $48,077.65 | $34,006.25 | $27,025.05 | $22,879.45 | $20,151.17 | $18,232.26 |
| 3.000 | $91,640.32 | $49,245.98 | $35,219.66 | $28,284.48 | $24,184.78 | $21,501.81 | $19,627.36 |
| 3.500 | $92,777.90 | $50,431.79 | $36,459.01 | $29,577.95 | $25,531.80 | $22,901.28 | $21,077.82 |
| 4.000 | $93,924.26 | $51,635.02 | $37,724.08 | $30,905.00 | $26,919.68 | $24,348.18 | $22,581.51 |
| 4.500 | $95,079.40 | $52,855.59 | $39,014.66 | $32,265.12 | $28,347.46 | $25,840.95 | $24,136.09 |
| 5.000 | $96,243.29 | $54,093.41 | $40,330.47 | $33,657.74 | $29,814.09 | $27,377.90 | $25,739.07 |
| 5.500 | $97,415.93 | $55,348.40 | $41,671.26 | $35,082.25 | $31,318.46 | $28,957.24 | $27,387.83 |
| 6.000 | $98,597.29 | $56,620.46 | $43,036.70 | $36,537.98 | $32,859.37 | $30,577.08 | $29,079.68 |
| 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. |