| Property Price： | $8,980,000.00 |
| Down Payment： | $3,592,000.00 |
| Loan amount： | $5,388,000.00 |
| Monthly Payment： | $23,833.69 (2.375% 300-term) |
| Total repayment： | $7,150,106.62 |
| Total int. paid： | $1,762,106.62 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $39,950.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $89,800.00 |
| 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 #： | $336,750.00 (1st Residential Property) |
| $1,347,000.00 (2nd Residential Property) | |
| $336,750.00 (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 | $92,101.11 | $47,201.10 | $32,246.88 | $24,779.11 | $20,305.89 | $17,329.94 | $15,209.55 |
| 1.500 | $93,265.68 | $48,379.66 | $33,445.63 | $25,999.55 | $21,548.57 | $18,595.08 | $16,497.22 |
| 2.000 | $94,439.57 | $49,576.85 | $34,672.25 | $27,256.99 | $22,837.27 | $19,915.10 | $17,848.44 |
| 2.375 | $95,326.11 | $50,486.94 | $35,610.42 | $28,224.20 | $23,833.69 | $20,940.60 | $18,902.75 |
| 2.500 | $95,622.78 | $50,792.62 | $35,926.60 | $28,551.17 | $24,171.47 | $21,289.11 | $19,261.84 |
| 3.000 | $96,815.31 | $52,026.93 | $37,208.54 | $29,881.72 | $25,550.51 | $22,716.03 | $20,735.73 |
| 3.500 | $98,017.12 | $53,279.71 | $38,517.87 | $31,248.23 | $26,973.60 | $24,194.53 | $22,268.10 |
| 4.000 | $99,228.22 | $54,550.88 | $39,854.39 | $32,650.22 | $28,439.85 | $25,723.14 | $23,856.70 |
| 4.500 | $100,448.59 | $55,840.37 | $41,217.84 | $34,087.15 | $29,948.25 | $27,300.20 | $25,499.07 |
| 5.000 | $101,678.21 | $57,148.10 | $42,607.96 | $35,558.42 | $31,497.71 | $28,923.95 | $27,192.57 |
| 5.500 | $102,917.06 | $58,473.96 | $44,024.46 | $37,063.37 | $33,087.03 | $30,592.47 | $28,934.44 |
| 6.000 | $104,165.13 | $59,817.85 | $45,467.01 | $38,601.31 | $34,714.96 | $32,303.78 | $30,721.82 |
| 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. |
