| Property Price： | $2,650,000.00 |
| Down Payment： | $1,060,000.00 |
| Loan amount： | $1,590,000.00 |
| Monthly Payment： | $7,033.33 (2.375% 300-term) |
| Total repayment： | $2,109,998.06 |
| Total int. paid： | $519,998.06 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $18,250.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $26,500.00 |
| 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 #： | $39,750.00 (1st Residential Property) |
| $397,500.00 (2nd Residential Property) | |
| $39,750.00 (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 | $27,179.06 | $13,929.06 | $9,516.06 | $7,312.32 | $5,992.27 | $5,114.07 | $4,488.34 |
| 1.500 | $27,522.72 | $14,276.85 | $9,869.81 | $7,672.47 | $6,358.99 | $5,487.41 | $4,868.33 |
| 2.000 | $27,869.14 | $14,630.14 | $10,231.79 | $8,043.55 | $6,739.28 | $5,876.95 | $5,267.08 |
| 2.375 | $28,130.76 | $14,898.71 | $10,508.64 | $8,328.97 | $7,033.33 | $6,179.58 | $5,578.21 |
| 2.500 | $28,218.30 | $14,988.91 | $10,601.95 | $8,425.46 | $7,133.01 | $6,282.42 | $5,684.17 |
| 3.000 | $28,570.22 | $15,353.16 | $10,980.25 | $8,818.10 | $7,539.96 | $6,703.50 | $6,119.12 |
| 3.500 | $28,924.87 | $15,722.85 | $11,366.63 | $9,221.36 | $7,959.91 | $7,139.81 | $6,571.32 |
| 4.000 | $29,282.27 | $16,097.98 | $11,761.04 | $9,635.09 | $8,392.61 | $7,590.90 | $7,040.12 |
| 4.500 | $29,642.40 | $16,478.51 | $12,163.39 | $10,059.13 | $8,837.74 | $8,056.30 | $7,524.78 |
| 5.000 | $30,005.26 | $16,864.42 | $12,573.62 | $10,493.30 | $9,294.98 | $8,535.46 | $8,024.53 |
| 5.500 | $30,370.85 | $17,255.68 | $12,991.63 | $10,937.41 | $9,763.99 | $9,027.85 | $8,538.56 |
| 6.000 | $30,739.15 | $17,652.26 | $13,417.32 | $11,391.25 | $10,244.39 | $9,532.85 | $9,066.02 |
| 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. |
