| Property Price： | $9,800,000.00 |
| Down Payment： | $3,920,000.00 |
| Loan amount： | $5,880,000.00 |
| Monthly Payment： | $29,436.67 (3.5% 300-term) |
| Total repayment： | $8,830,999.78 |
| Total int. paid： | $2,950,999.78 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $42,000.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $98,000.00 |
| 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 #： | $350,000.00 (1st Residential Property) |
| $735,000.00 (2nd Residential Property) | |
| $350,000.00 (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 | $100,511.23 | $51,511.22 | $35,191.48 | $27,041.79 | $22,160.10 | $18,912.40 | $16,598.40 |
| 1.500 | $101,782.14 | $52,797.40 | $36,499.69 | $28,373.67 | $23,516.26 | $20,293.07 | $18,003.65 |
| 2.000 | $103,063.23 | $54,103.91 | $37,838.31 | $29,745.94 | $24,922.64 | $21,733.62 | $19,478.25 |
| 2.500 | $104,354.49 | $55,430.70 | $39,207.21 | $31,158.29 | $26,378.66 | $23,233.11 | $21,020.72 |
| 3.000 | $105,655.90 | $56,777.72 | $40,606.20 | $32,610.34 | $27,883.63 | $24,790.32 | $22,629.19 |
| 3.500 | $106,967.46 | $58,144.89 | $42,035.09 | $34,101.63 | $29,436.67 | $26,403.83 | $24,301.49 |
| 4.000 | $108,289.15 | $59,532.14 | $43,493.65 | $35,631.64 | $31,036.81 | $28,072.02 | $26,035.15 |
| 4.500 | $109,620.95 | $60,939.38 | $44,981.61 | $37,199.78 | $32,682.95 | $29,793.10 | $27,827.50 |
| 5.000 | $110,962.85 | $62,366.52 | $46,498.67 | $38,805.40 | $34,373.89 | $31,565.11 | $29,675.64 |
| 5.500 | $112,314.83 | $63,813.45 | $48,044.51 | $40,447.77 | $36,108.34 | $33,385.99 | $31,576.56 |
| 6.000 | $113,676.87 | $65,280.06 | $49,618.78 | $42,126.15 | $37,884.92 | $35,253.57 | $33,527.15 |
| 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. |