| Property Price： | $8,850,000.00 |
| Down Payment： | $3,540,000.00 |
| Loan amount： | $5,310,000.00 |
| Monthly Payment： | $23,488.66 (2.375% 300-term) |
| Total repayment： | $7,046,597.28 |
| Total int. paid： | $1,736,597.28 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $39,625.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $88,500.00 |
| Mort. Insurance： | -- |
| * 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 #： | $331,875.00 (1st Residential Property) |
| $1,327,500.00 (2nd Residential Property) | |
| $663,750.00 (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 | $90,767.80 | $46,517.79 | $31,780.06 | $24,420.39 | $20,011.93 | $17,079.06 | $14,989.37 |
| 1.500 | $91,915.51 | $47,679.29 | $32,961.45 | $25,623.16 | $21,236.62 | $18,325.88 | $16,258.39 |
| 2.000 | $93,072.41 | $48,859.14 | $34,170.31 | $26,862.41 | $22,506.67 | $19,626.79 | $17,590.05 |
| 2.375 | $93,946.11 | $49,756.06 | $35,094.90 | $27,815.61 | $23,488.66 | $20,637.46 | $18,629.10 |
| 2.500 | $94,238.49 | $50,057.32 | $35,406.51 | $28,137.84 | $23,821.55 | $20,980.92 | $18,983.00 |
| 3.000 | $95,413.75 | $51,273.76 | $36,669.89 | $29,449.13 | $25,180.62 | $22,387.17 | $20,435.55 |
| 3.500 | $96,598.17 | $52,508.40 | $37,960.26 | $30,795.86 | $26,583.11 | $23,844.27 | $21,945.73 |
| 4.000 | $97,791.73 | $53,761.17 | $39,277.43 | $32,177.56 | $28,028.14 | $25,350.75 | $23,511.34 |
| 4.500 | $98,994.43 | $55,032.00 | $40,621.14 | $33,593.68 | $29,514.70 | $26,904.99 | $25,129.93 |
| 5.000 | $100,206.25 | $56,320.79 | $41,991.14 | $35,043.65 | $31,041.73 | $28,505.23 | $26,798.92 |
| 5.500 | $101,427.17 | $57,627.45 | $43,387.13 | $36,526.82 | $32,608.05 | $30,149.60 | $28,515.56 |
| 6.000 | $102,657.18 | $58,951.89 | $44,808.80 | $38,042.49 | $34,212.40 | $31,836.13 | $30,277.07 |
| 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. |
