| Property Price： | $23,500,000.00 |
| Down Payment： | $9,400,000.00 |
| Loan amount： | $14,100,000.00 |
| Monthly Payment： | $62,371.01 (2.375% 300-term) |
| Total repayment： | $18,711,303.52 |
| Total int. paid： | $4,611,303.52 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $76,250.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $235,000.00 |
| Mort. Insurance： | $369,420 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 #： | $998,750.00 (1st Residential Property) |
| $3,525,000.00 (2nd Residential Property) | |
| $998,750.00 (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 | $241,021.84 | $123,521.81 | $84,387.73 | $64,845.10 | $53,139.02 | $45,351.17 | $39,802.28 |
| 1.500 | $244,069.42 | $126,606.01 | $87,524.77 | $68,038.90 | $56,391.02 | $48,661.95 | $43,172.01 |
| 2.000 | $247,141.42 | $129,738.97 | $90,734.73 | $71,329.55 | $59,763.46 | $52,116.35 | $46,708.05 |
| 2.375 | $249,461.42 | $132,120.61 | $93,189.86 | $73,860.66 | $62,371.01 | $54,800.02 | $49,467.11 |
| 2.500 | $250,237.80 | $132,920.56 | $94,017.28 | $74,716.31 | $63,254.96 | $55,712.05 | $50,406.83 |
| 3.000 | $253,358.54 | $136,150.65 | $97,372.01 | $78,198.26 | $66,863.80 | $59,446.17 | $54,263.88 |
| 3.500 | $256,503.60 | $139,429.07 | $100,798.44 | $81,774.32 | $70,587.92 | $63,315.30 | $58,273.98 |
| 4.000 | $259,672.96 | $142,755.64 | $104,296.00 | $85,443.23 | $74,424.99 | $67,315.56 | $62,431.24 |
| 4.500 | $262,866.57 | $146,130.16 | $107,864.05 | $89,203.56 | $78,372.38 | $71,442.63 | $66,729.20 |
| 5.000 | $266,084.39 | $149,552.38 | $111,501.90 | $93,053.76 | $82,427.20 | $75,691.85 | $71,160.96 |
| 5.500 | $269,326.39 | $153,022.05 | $115,208.77 | $96,992.11 | $86,586.34 | $80,058.25 | $75,719.30 |
| 6.000 | $272,592.50 | $156,538.91 | $118,983.81 | $101,016.78 | $90,846.50 | $84,536.62 | $80,396.75 |
| 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. |