Mortgage Plans
Mortgage Tips
Home /

Mortgage Calculator

Mortgage Calculator

$
%
or
$
Year
%
%
-
%
%
Second Mortgage
Calculate
Reset
Result
Property Price： $5,000,000
Down Payment： $1,500,000
Loan Amount： $3,500,000
Monthly Payment： $17,757 (3.625% 300-Term)
Total Repayment： $5,327,201
Total Int. Paid： $1,827,201
Miscellaneous Expenses
S&P Agreement： $2,000
Assignment *： $11,500
Mortgage Deed*： $7,375
Agency Commission： $50,000
Mort. Insurance： --
* The exact charges to be determined by the solicitors.
Registration Fee & Taxes
S&P Reg： $210
Deed Fee： $230.00 - $450.00
Mort. Deed Fee： $210
Reg. Fee： $300
Land Register： $30
Stamp Duty# ： $112,500
# The exact stamp duty to be determined by the government.
Term# Interest Payment Principal Repayment Instalment Outstanding Balance
1 $10,573 $7,184 $17,757 $3,492,816
2 $10,551 $7,206 $17,757 $3,485,609
3 $10,529 $7,228 $17,757 $3,478,382
4 $10,508 $7,250 $17,757 $3,471,132
5 $10,486 $7,272 $17,757 $3,463,860
6 $10,464 $7,294 $17,757 $3,456,567
7 $10,442 $7,316 $17,757 $3,449,251
8 $10,420 $7,338 $17,757 $3,441,913
9 $10,397 $7,360 $17,757 $3,434,553
10 $10,375 $7,382 $17,757 $3,427,171
11 $10,353 $7,404 $17,757 $3,419,767
12 $10,331 $7,427 $17,757 $3,412,340
Year 1 Instalment Summary：
  Total Instalment：
Total Interest payment：
Total Principal Repayment：
$213,088
$125,428
$87,660
 
Term# Interest Payment Principal Repayment Instalment Outstanding Balance
13 $10,308 $7,449 $17,757 $3,404,891
14 $10,286 $7,472 $17,757 $3,397,419
15 $10,263 $7,494 $17,757 $3,389,925
16 $10,240 $7,517 $17,757 $3,382,408
17 $10,218 $7,540 $17,757 $3,374,868
18 $10,195 $7,562 $17,757 $3,367,306
19 $10,172 $7,585 $17,757 $3,359,721
20 $10,149 $7,608 $17,757 $3,352,112
21 $10,126 $7,631 $17,757 $3,344,481
22 $10,103 $7,654 $17,757 $3,336,827
23 $10,080 $7,677 $17,757 $3,329,150
24 $10,057 $7,701 $17,757 $3,321,449
Year 2 Instalment Summary：
  Total Instalment：
Total Interest payment：
Total Principal Repayment：
$213,088
$122,197
$90,891
 
Term# Interest Payment Principal Repayment Instalment Outstanding Balance
25 $10,034 $7,724 $17,757 $3,313,725
26 $10,010 $7,747 $17,757 $3,305,978
27 $9,987 $7,771 $17,757 $3,298,208
28 $9,963 $7,794 $17,757 $3,290,414
29 $9,940 $7,818 $17,757 $3,282,596
30 $9,916 $7,841 $17,757 $3,274,755
31 $9,892 $7,865 $17,757 $3,266,890
32 $9,869 $7,889 $17,757 $3,259,001
33 $9,845 $7,912 $17,757 $3,251,089
34 $9,821 $7,936 $17,757 $3,243,153
35 $9,797 $7,960 $17,757 $3,235,192
36 $9,773 $7,984 $17,757 $3,227,208
Year 3 Instalment Summary：
  Total Instalment：
Total Interest payment：
Total Principal Repayment：
$213,088
$118,847
$94,241
 
Term# Interest Payment Principal Repayment Instalment Outstanding Balance
37 $9,749 $8,008 $17,757 $3,219,200
38 $9,725 $8,033 $17,757 $3,211,167
39 $9,700 $8,057 $17,757 $3,203,110
40 $9,676 $8,081 $17,757 $3,195,029
41 $9,652 $8,106 $17,757 $3,186,923
42 $9,627 $8,130 $17,757 $3,178,793
43 $9,603 $8,155 $17,757 $3,170,638
44 $9,578 $8,179 $17,757 $3,162,459
45 $9,553 $8,204 $17,757 $3,154,255
46 $9,528 $8,229 $17,757 $3,146,026
47 $9,504 $8,254 $17,757 $3,137,772
48 $9,479 $8,279 $17,757 $3,129,493
Year 4 Instalment Summary：
  Total Instalment：
Total Interest payment：
Total Principal Repayment：
$213,088
$115,373
$97,715
 
Term# Interest Payment Principal Repayment Instalment Outstanding Balance
49 $9,454 $8,304 $17,757 $3,121,190
50 $9,429 $8,329 $17,757 $3,112,861
51 $9,403 $8,354 $17,757 $3,104,507
52 $9,378 $8,379 $17,757 $3,096,128
53 $9,353 $8,404 $17,757 $3,087,723
54 $9,327 $8,430 $17,757 $3,079,294
55 $9,302 $8,455 $17,757 $3,070,838
56 $9,276 $8,481 $17,757 $3,062,357
57 $9,251 $8,506 $17,757 $3,053,851
58 $9,225 $8,532 $17,757 $3,045,319
59 $9,199 $8,558 $17,757 $3,036,761
60 $9,174 $8,584 $17,757 $3,028,177
Year 5 Instalment Summary：
  Total Instalment：
Total Interest payment：
Total Principal Repayment：
$213,088
$111,772
$101,316
 
Term# Interest Payment Principal Repayment Instalment Outstanding Balance
61 $9,148 $8,610 $17,757 $3,019,567
62 $9,122 $8,636 $17,757 $3,010,932
63 $9,096 $8,662 $17,757 $3,002,270
64 $9,069 $8,688 $17,757 $2,993,582
65 $9,043 $8,714 $17,757 $2,984,868
66 $9,017 $8,741 $17,757 $2,976,127
67 $8,990 $8,767 $17,757 $2,967,360
68 $8,964 $8,793 $17,757 $2,958,567
69 $8,937 $8,820 $17,757 $2,949,747
70 $8,911 $8,847 $17,757 $2,940,900
71 $8,884 $8,873 $17,757 $2,932,027
72 $8,857 $8,900 $17,757 $2,923,127
Year 6 Instalment Summary：
  Total Instalment：
Total Interest payment：
Total Principal Repayment：
$213,088
$108,037
$105,051
 
Term# Interest Payment Principal Repayment Instalment Outstanding Balance
73 $8,830 $8,927 $17,757 $2,914,199
74 $8,803 $8,954 $17,757 $2,905,245
75 $8,776 $8,981 $17,757 $2,896,264
76 $8,749 $9,008 $17,757 $2,887,256
77 $8,722 $9,035 $17,757 $2,878,221
78 $8,695 $9,063 $17,757 $2,869,158
79 $8,667 $9,090 $17,757 $2,860,068
80 $8,640 $9,118 $17,757 $2,850,950
81 $8,612 $9,145 $17,757 $2,841,805
82 $8,585 $9,173 $17,757 $2,832,633
83 $8,557 $9,200 $17,757 $2,823,432
84 $8,529 $9,228 $17,757 $2,814,204
Year 7 Instalment Summary：
  Total Instalment：
Total Interest payment：
Total Principal Repayment：
$213,088
$104,165
$108,923
 
Term# Interest Payment Principal Repayment Instalment Outstanding Balance
85 $8,501 $9,256 $17,757 $2,804,948
86 $8,473 $9,284 $17,757 $2,795,664
87 $8,445 $9,312 $17,757 $2,786,352
88 $8,417 $9,340 $17,757 $2,777,011
89 $8,389 $9,368 $17,757 $2,767,643
90 $8,361 $9,397 $17,757 $2,758,246
91 $8,332 $9,425 $17,757 $2,748,821
92 $8,304 $9,454 $17,757 $2,739,368
93 $8,275 $9,482 $17,757 $2,729,885
94 $8,247 $9,511 $17,757 $2,720,375
95 $8,218 $9,540 $17,757 $2,710,835
96 $8,189 $9,568 $17,757 $2,701,267
Year 8 Instalment Summary：
  Total Instalment：
Total Interest payment：
Total Principal Repayment：
$213,088
$100,151
$112,937
 
Term# Interest Payment Principal Repayment Instalment Outstanding Balance
97 $8,160 $9,597 $17,757 $2,691,669
98 $8,131 $9,626 $17,757 $2,682,043
99 $8,102 $9,655 $17,757 $2,672,388
100 $8,073 $9,684 $17,757 $2,662,703
101 $8,044 $9,714 $17,757 $2,652,990
102 $8,014 $9,743 $17,757 $2,643,246
103 $7,985 $9,773 $17,757 $2,633,474
104 $7,955 $9,802 $17,757 $2,623,672
105 $7,926 $9,832 $17,757 $2,613,840
106 $7,896 $9,861 $17,757 $2,603,979
107 $7,866 $9,891 $17,757 $2,594,088
108 $7,836 $9,921 $17,757 $2,584,167
Year 9 Instalment Summary：
  Total Instalment：
Total Interest payment：
Total Principal Repayment：
$213,088
$95,988
$117,100
 
Term# Interest Payment Principal Repayment Instalment Outstanding Balance
109 $7,806 $9,951 $17,757 $2,574,216
110 $7,776 $9,981 $17,757 $2,564,235
111 $7,746 $10,011 $17,757 $2,554,223
112 $7,716 $10,041 $17,757 $2,544,182
113 $7,686 $10,072 $17,757 $2,534,110
114 $7,655 $10,102 $17,757 $2,524,008
115 $7,625 $10,133 $17,757 $2,513,875
116 $7,594 $10,163 $17,757 $2,503,712
117 $7,563 $10,194 $17,757 $2,493,518
118 $7,533 $10,225 $17,757 $2,483,293
119 $7,502 $10,256 $17,757 $2,473,037
120 $7,471 $10,287 $17,757 $2,462,751
Year 10 Instalment Summary：
  Total Instalment：
Total Interest payment：
Total Principal Repayment：
$213,088
$91,672
$121,416
 
Term# Interest Payment Principal Repayment Instalment Outstanding Balance
121 $7,440 $10,318 $17,757 $2,452,433
122 $7,408 $10,349 $17,757 $2,442,084
123 $7,377 $10,380 $17,757 $2,431,704
124 $7,346 $10,412 $17,757 $2,421,292
125 $7,314 $10,443 $17,757 $2,410,849
126 $7,283 $10,475 $17,757 $2,400,375
127 $7,251 $10,506 $17,757 $2,389,868
128 $7,219 $10,538 $17,757 $2,379,330
129 $7,188 $10,570 $17,757 $2,368,761
130 $7,156 $10,602 $17,757 $2,358,159
131 $7,124 $10,634 $17,757 $2,347,525
132 $7,091 $10,666 $17,757 $2,336,859
Year 11 Instalment Summary：
  Total Instalment：
Total Interest payment：
Total Principal Repayment：
$213,088
$87,197
$125,891
 
Term# Interest Payment Principal Repayment Instalment Outstanding Balance
133 $7,059 $10,698 $17,757 $2,326,161
134 $7,027 $10,730 $17,757 $2,315,431
135 $6,995 $10,763 $17,757 $2,304,668
136 $6,962 $10,795 $17,757 $2,293,873
137 $6,929 $10,828 $17,757 $2,283,045
138 $6,897 $10,861 $17,757 $2,272,184
139 $6,864 $10,893 $17,757 $2,261,291
140 $6,831 $10,926 $17,757 $2,250,364
141 $6,798 $10,959 $17,757 $2,239,405
142 $6,765 $10,992 $17,757 $2,228,413
143 $6,732 $11,026 $17,757 $2,217,387
144 $6,698 $11,059 $17,757 $2,206,328
Year 12 Instalment Summary：
  Total Instalment：
Total Interest payment：
Total Principal Repayment：
$213,088
$82,557
$130,531
 
Term# Interest Payment Principal Repayment Instalment Outstanding Balance
145 $6,665 $11,092 $17,757 $2,195,235
146 $6,631 $11,126 $17,757 $2,184,110
147 $6,598 $11,160 $17,757 $2,172,950
148 $6,564 $11,193 $17,757 $2,161,757
149 $6,530 $11,227 $17,757 $2,150,530
150 $6,496 $11,261 $17,757 $2,139,269
151 $6,462 $11,295 $17,757 $2,127,974
152 $6,428 $11,329 $17,757 $2,116,645
153 $6,394 $11,363 $17,757 $2,105,282
154 $6,360 $11,398 $17,757 $2,093,884
155 $6,325 $11,432 $17,757 $2,082,452
156 $6,291 $11,467 $17,757 $2,070,985
Year 13 Instalment Summary：
  Total Instalment：
Total Interest payment：
Total Principal Repayment：
$213,088
$77,745
$135,343
 
Term# Interest Payment Principal Repayment Instalment Outstanding Balance
157 $6,256 $11,501 $17,757 $2,059,484
158 $6,221 $11,536 $17,757 $2,047,948
159 $6,187 $11,571 $17,757 $2,036,377
160 $6,152 $11,606 $17,757 $2,024,771
161 $6,116 $11,641 $17,757 $2,013,131
162 $6,081 $11,676 $17,757 $2,001,455
163 $6,046 $11,711 $17,757 $1,989,743
164 $6,011 $11,747 $17,757 $1,977,997
165 $5,975 $11,782 $17,757 $1,966,214
166 $5,940 $11,818 $17,757 $1,954,397
167 $5,904 $11,853 $17,757 $1,942,543
168 $5,868 $11,889 $17,757 $1,930,654
Year 14 Instalment Summary：
  Total Instalment：
Total Interest payment：
Total Principal Repayment：
$213,088
$72,757
$140,331
 
Term# Interest Payment Principal Repayment Instalment Outstanding Balance
169 $5,832 $11,925 $17,757 $1,918,729
170 $5,796 $11,961 $17,757 $1,906,768
171 $5,760 $11,997 $17,757 $1,894,770
172 $5,724 $12,034 $17,757 $1,882,737
173 $5,687 $12,070 $17,757 $1,870,667
174 $5,651 $12,106 $17,757 $1,858,561
175 $5,614 $12,143 $17,757 $1,846,418
176 $5,578 $12,180 $17,757 $1,834,238
177 $5,541 $12,216 $17,757 $1,822,022
178 $5,504 $12,253 $17,757 $1,809,768
179 $5,467 $12,290 $17,757 $1,797,478
180 $5,430 $12,327 $17,757 $1,785,151
Year 15 Instalment Summary：
  Total Instalment：
Total Interest payment：
Total Principal Repayment：
$213,088
$67,585
$145,504
 
Term# Interest Payment Principal Repayment Instalment Outstanding Balance
181 $5,393 $12,365 $17,757 $1,772,786
182 $5,355 $12,402 $17,757 $1,760,384
183 $5,318 $12,440 $17,757 $1,747,944
184 $5,280 $12,477 $17,757 $1,735,467
185 $5,243 $12,515 $17,757 $1,722,952
186 $5,205 $12,553 $17,757 $1,710,400
187 $5,167 $12,591 $17,757 $1,697,809
188 $5,129 $12,629 $17,757 $1,685,181
189 $5,091 $12,667 $17,757 $1,672,514
190 $5,052 $12,705 $17,757 $1,659,809
191 $5,014 $12,743 $17,757 $1,647,066
192 $4,976 $12,782 $17,757 $1,634,284
Year 16 Instalment Summary：
  Total Instalment：
Total Interest payment：
Total Principal Repayment：
$213,088
$62,222
$150,867
 
Term# Interest Payment Principal Repayment Instalment Outstanding Balance
193 $4,937 $12,820 $17,757 $1,621,464
194 $4,898 $12,859 $17,757 $1,608,604
195 $4,859 $12,898 $17,757 $1,595,706
196 $4,820 $12,937 $17,757 $1,582,769
197 $4,781 $12,976 $17,757 $1,569,793
198 $4,742 $13,015 $17,757 $1,556,778
199 $4,703 $13,055 $17,757 $1,543,724
200 $4,663 $13,094 $17,757 $1,530,630
201 $4,624 $13,134 $17,757 $1,517,496
202 $4,584 $13,173 $17,757 $1,504,323
203 $4,544 $13,213 $17,757 $1,491,110
204 $4,504 $13,253 $17,757 $1,477,857
Year 17 Instalment Summary：
  Total Instalment：
Total Interest payment：
Total Principal Repayment：
$213,088
$56,661
$156,427
 
Term# Interest Payment Principal Repayment Instalment Outstanding Balance
205 $4,464 $13,293 $17,757 $1,464,564
206 $4,424 $13,333 $17,757 $1,451,231
207 $4,384 $13,373 $17,757 $1,437,857
208 $4,344 $13,414 $17,757 $1,424,443
209 $4,303 $13,454 $17,757 $1,410,989
210 $4,262 $13,495 $17,757 $1,397,494
211 $4,222 $13,536 $17,757 $1,383,958
212 $4,181 $13,577 $17,757 $1,370,382
213 $4,140 $13,618 $17,757 $1,356,764
214 $4,099 $13,659 $17,757 $1,343,105
215 $4,057 $13,700 $17,757 $1,329,405
216 $4,016 $13,741 $17,757 $1,315,664
Year 18 Instalment Summary：
  Total Instalment：
Total Interest payment：
Total Principal Repayment：
$213,088
$50,895
$162,193
 
Term# Interest Payment Principal Repayment Instalment Outstanding Balance
217 $3,974 $13,783 $17,757 $1,301,881
218 $3,933 $13,825 $17,757 $1,288,056
219 $3,891 $13,866 $17,757 $1,274,190
220 $3,849 $13,908 $17,757 $1,260,282
221 $3,807 $13,950 $17,757 $1,246,332
222 $3,765 $13,992 $17,757 $1,232,339
223 $3,723 $14,035 $17,757 $1,218,305
224 $3,680 $14,077 $17,757 $1,204,228
225 $3,638 $14,120 $17,757 $1,190,108
226 $3,595 $14,162 $17,757 $1,175,946
227 $3,552 $14,205 $17,757 $1,161,741
228 $3,509 $14,248 $17,757 $1,147,493
Year 19 Instalment Summary：
  Total Instalment：
Total Interest payment：
Total Principal Repayment：
$213,088
$44,917
$168,171
 
Term# Interest Payment Principal Repayment Instalment Outstanding Balance
229 $3,466 $14,291 $17,757 $1,133,202
230 $3,423 $14,334 $17,757 $1,118,868
231 $3,380 $14,377 $17,757 $1,104,490
232 $3,336 $14,421 $17,757 $1,090,069
233 $3,293 $14,464 $17,757 $1,075,605
234 $3,249 $14,508 $17,757 $1,061,097
235 $3,205 $14,552 $17,757 $1,046,545
236 $3,161 $14,596 $17,757 $1,031,949
237 $3,117 $14,640 $17,757 $1,017,309
238 $3,073 $14,684 $17,757 $1,002,625
239 $3,029 $14,729 $17,757 $987,896
240 $2,984 $14,773 $17,757 $973,123
Year 20 Instalment Summary：
  Total Instalment：
Total Interest payment：
Total Principal Repayment：
$213,088
$38,718
$174,370
 
Term# Interest Payment Principal Repayment Instalment Outstanding Balance
241 $2,940 $14,818 $17,757 $958,306
242 $2,895 $14,862 $17,757 $943,443
243 $2,850 $14,907 $17,757 $928,536
244 $2,805 $14,952 $17,757 $913,583
245 $2,760 $14,998 $17,757 $898,586
246 $2,714 $15,043 $17,757 $883,543
247 $2,669 $15,088 $17,757 $868,455
248 $2,623 $15,134 $17,757 $853,321
249 $2,578 $15,180 $17,757 $838,141
250 $2,532 $15,225 $17,757 $822,916
251 $2,486 $15,271 $17,757 $807,644
252 $2,440 $15,318 $17,757 $792,327
Year 21 Instalment Summary：
  Total Instalment：
Total Interest payment：
Total Principal Repayment：
$213,088
$32,291
$180,797
 
Term# Interest Payment Principal Repayment Instalment Outstanding Balance
253 $2,393 $15,364 $17,757 $776,963
254 $2,347 $15,410 $17,757 $761,553
255 $2,301 $15,457 $17,757 $746,096
256 $2,254 $15,504 $17,757 $730,592
257 $2,207 $15,550 $17,757 $715,042
258 $2,160 $15,597 $17,757 $699,445
259 $2,113 $15,644 $17,757 $683,800
260 $2,066 $15,692 $17,757 $668,108
261 $2,018 $15,739 $17,757 $652,369
262 $1,971 $15,787 $17,757 $636,583
263 $1,923 $15,834 $17,757 $620,748
264 $1,875 $15,882 $17,757 $604,866
Year 22 Instalment Summary：
  Total Instalment：
Total Interest payment：
Total Principal Repayment：
$213,088
$25,628
$187,460
 
Term# Interest Payment Principal Repayment Instalment Outstanding Balance
265 $1,827 $15,930 $17,757 $588,936
266 $1,779 $15,978 $17,757 $572,958
267 $1,731 $16,027 $17,757 $556,931
268 $1,682 $16,075 $17,757 $540,856
269 $1,634 $16,124 $17,757 $524,733
270 $1,585 $16,172 $17,757 $508,561
271 $1,536 $16,221 $17,757 $492,340
272 $1,487 $16,270 $17,757 $476,070
273 $1,438 $16,319 $17,757 $459,750
274 $1,389 $16,369 $17,757 $443,382
275 $1,339 $16,418 $17,757 $426,964
276 $1,290 $16,468 $17,757 $410,496
Year 23 Instalment Summary：
  Total Instalment：
Total Interest payment：
Total Principal Repayment：
$213,088
$18,718
$194,370
 
Term# Interest Payment Principal Repayment Instalment Outstanding Balance
277 $1,240 $16,517 $17,757 $393,979
278 $1,190 $16,567 $17,757 $377,412
279 $1,140 $16,617 $17,757 $360,795
280 $1,090 $16,667 $17,757 $344,127
281 $1,040 $16,718 $17,757 $327,409
282 $989 $16,768 $17,757 $310,641
283 $938 $16,819 $17,757 $293,822
284 $888 $16,870 $17,757 $276,952
285 $837 $16,921 $17,757 $260,032
286 $786 $16,972 $17,757 $243,060
287 $734 $17,023 $17,757 $226,037
288 $683 $17,075 $17,757 $208,962
Year 24 Instalment Summary：
  Total Instalment：
Total Interest payment：
Total Principal Repayment：
$213,088
$11,554
$201,534
 
Term# Interest Payment Principal Repayment Instalment Outstanding Balance
289 $631 $17,126 $17,757 $191,836
290 $580 $17,178 $17,757 $174,658
291 $528 $17,230 $17,757 $157,429
292 $476 $17,282 $17,757 $140,147
293 $423 $17,334 $17,757 $122,813
294 $371 $17,386 $17,757 $105,427
295 $318 $17,439 $17,757 $87,988
296 $266 $17,492 $17,757 $70,496
297 $213 $17,544 $17,757 $52,952
298 $160 $17,597 $17,757 $35,354
299 $107 $17,651 $17,757 $17,704
300 $53 $17,704 $17,757 $0
Year 25 Instalment Summary：
  Total Instalment：
Total Interest payment：
Total Principal Repayment：
$213,088
$4,126
$208,962
 
 
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.