| Property Price： | $56,800,000.00 |
| Down Payment： | $22,720,000.00 |
| Loan amount： | $34,080,000.00 |
| Monthly Payment： | $150,752.06 (2.375% 300-term) |
| Total repayment： | $45,225,618.71 |
| Total int. paid： | $11,145,618.71 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $159,500.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $568,000.00 |
| Mort. Insurance： | $892,896 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 #： | $2,414,000.00 (1st Residential Property) |
| $8,520,000.00 (2nd Residential Property) | |
| $2,414,000.00 (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 | $582,554.91 | $298,554.85 | $203,966.93 | $156,731.98 | $128,438.13 | $109,614.75 | $96,202.97 |
| 1.500 | $589,920.98 | $306,009.43 | $211,549.22 | $164,451.48 | $136,298.30 | $117,616.97 | $104,347.66 |
| 2.000 | $597,346.06 | $313,581.85 | $219,307.77 | $172,405.04 | $144,449.56 | $125,966.32 | $112,894.35 |
| 2.375 | $602,953.56 | $319,338.33 | $225,241.87 | $178,522.77 | $150,752.06 | $132,452.82 | $119,563.05 |
| 2.500 | $604,830.08 | $321,271.83 | $227,241.76 | $180,590.91 | $152,888.58 | $134,657.20 | $121,834.37 |
| 3.000 | $612,372.98 | $329,079.02 | $235,350.22 | $189,006.86 | $161,611.22 | $143,682.65 | $131,156.94 |
| 3.500 | $619,974.67 | $337,003.04 | $243,631.97 | $197,650.27 | $170,612.51 | $153,034.43 | $140,849.45 |
| 4.000 | $627,635.07 | $345,043.43 | $252,085.65 | $206,518.10 | $179,886.80 | $162,703.13 | $150,897.63 |
| 4.500 | $635,354.10 | $353,199.70 | $260,709.71 | $215,606.91 | $189,427.71 | $172,678.35 | $161,285.89 |
| 5.000 | $643,131.64 | $361,471.28 | $269,502.47 | $224,912.92 | $199,228.29 | $182,948.81 | $171,997.56 |
| 5.500 | $650,967.61 | $369,857.56 | $278,462.04 | $234,431.99 | $209,281.02 | $193,502.49 | $183,015.15 |
| 6.000 | $658,861.88 | $378,357.87 | $287,586.41 | $244,159.70 | $219,577.92 | $204,326.82 | $194,320.65 |
| 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. |