Year 1 - 2.00% |
Mth |
Interest |
Principal |
Total |
Balance |
1 |
$0 |
$0 |
$0 |
$0 |
2 |
$0 |
$0 |
$0 |
$0 |
3 |
$0 |
$0 |
$0 |
$0 |
4 |
$0 |
$0 |
$0 |
$0 |
5 |
$0 |
$0 |
$0 |
$0 |
6 |
$0 |
$0 |
$0 |
$0 |
7 |
$0 |
$0 |
$0 |
$0 |
8 |
$0 |
$0 |
$0 |
$0 |
9 |
$0 |
$0 |
$0 |
$0 |
10 |
$0 |
$0 |
$0 |
$0 |
11 |
$0 |
$0 |
$0 |
$0 |
12 |
$0 |
$0 |
$0 |
$0 |
Year 2 - 2.00% |
1 |
$0 |
$0 |
$0 |
$0 |
2 |
$0 |
$0 |
$0 |
$0 |
3 |
$0 |
$0 |
$0 |
$0 |
4 |
$0 |
$0 |
$0 |
$0 |
5 |
$0 |
$0 |
$0 |
$0 |
6 |
$0 |
$0 |
$0 |
$0 |
7 |
$0 |
$0 |
$0 |
$0 |
8 |
$0 |
$0 |
$0 |
$0 |
9 |
$0 |
$0 |
$0 |
$0 |
10 |
$0 |
$0 |
$0 |
$0 |
11 |
$0 |
$0 |
$0 |
$0 |
12 |
$0 |
$0 |
$0 |
$0 |
Year 3 - 2.00% |
1 |
$0 |
$0 |
$0 |
$0 |
2 |
$0 |
$0 |
$0 |
$0 |
3 |
$0 |
$0 |
$0 |
$0 |
4 |
$0 |
$0 |
$0 |
$0 |
5 |
$0 |
$0 |
$0 |
$0 |
6 |
$0 |
$0 |
$0 |
$0 |
7 |
$0 |
$0 |
$0 |
$0 |
8 |
$0 |
$0 |
$0 |
$0 |
9 |
$0 |
$0 |
$0 |
$0 |
10 |
$0 |
$0 |
$0 |
$0 |
11 |
$0 |
$0 |
$0 |
$0 |
12 |
$0 |
$0 |
$0 |
$0 |
Year 4 - 2.50% |
1 |
$0 |
$0 |
$0 |
$0 |
2 |
$0 |
$0 |
$0 |
$0 |
3 |
$0 |
$0 |
$0 |
$0 |
4 |
$0 |
$0 |
$0 |
$0 |
5 |
$0 |
$0 |
$0 |
$0 |
6 |
$0 |
$0 |
$0 |
$0 |
7 |
$0 |
$0 |
$0 |
$0 |
8 |
$0 |
$0 |
$0 |
$0 |
9 |
$0 |
$0 |
$0 |
$0 |
10 |
$0 |
$0 |
$0 |
$0 |
11 |
$0 |
$0 |
$0 |
$0 |
12 |
$0 |
$0 |
$0 |
$0 |
Year 5 - 2.50% |
1 |
$0 |
$0 |
$0 |
$0 |
2 |
$0 |
$0 |
$0 |
$0 |
3 |
$0 |
$0 |
$0 |
$0 |
4 |
$0 |
$0 |
$0 |
$0 |
5 |
$0 |
$0 |
$0 |
$0 |
6 |
$0 |
$0 |
$0 |
$0 |
7 |
$0 |
$0 |
$0 |
$0 |
8 |
$0 |
$0 |
$0 |
$0 |
9 |
$0 |
$0 |
$0 |
$0 |
10 |
$0 |
$0 |
$0 |
$0 |
11 |
$0 |
$0 |
$0 |
$0 |
12 |
$0 |
$0 |
$0 |
$0 |
Year 6 - 2.50% |
1 |
$0 |
$0 |
$0 |
$0 |
2 |
$0 |
$0 |
$0 |
$0 |
3 |
$0 |
$0 |
$0 |
$0 |
4 |
$0 |
$0 |
$0 |
$0 |
5 |
$0 |
$0 |
$0 |
$0 |
6 |
$0 |
$0 |
$0 |
$0 |
7 |
$0 |
$0 |
$0 |
$0 |
8 |
$0 |
$0 |
$0 |
$0 |
9 |
$0 |
$0 |
$0 |
$0 |
10 |
$0 |
$0 |
$0 |
$0 |
11 |
$0 |
$0 |
$0 |
$0 |
12 |
$0 |
$0 |
$0 |
$0 |
Year 7 - 2.50% |
1 |
$0 |
$0 |
$0 |
$0 |
2 |
$0 |
$0 |
$0 |
$0 |
3 |
$0 |
$0 |
$0 |
$0 |
4 |
$0 |
$0 |
$0 |
$0 |
5 |
$0 |
$0 |
$0 |
$0 |
6 |
$0 |
$0 |
$0 |
$0 |
7 |
$0 |
$0 |
$0 |
$0 |
8 |
$0 |
$0 |
$0 |
$0 |
9 |
$0 |
$0 |
$0 |
$0 |
10 |
$0 |
$0 |
$0 |
$0 |
11 |
$0 |
$0 |
$0 |
$0 |
12 |
$0 |
$0 |
$0 |
$0 |
Year 8 - 2.50% |
1 |
$0 |
$0 |
$0 |
$0 |
2 |
$0 |
$0 |
$0 |
$0 |
3 |
$0 |
$0 |
$0 |
$0 |
4 |
$0 |
$0 |
$0 |
$0 |
5 |
$0 |
$0 |
$0 |
$0 |
6 |
$0 |
$0 |
$0 |
$0 |
7 |
$0 |
$0 |
$0 |
$0 |
8 |
$0 |
$0 |
$0 |
$0 |
9 |
$0 |
$0 |
$0 |
$0 |
10 |
$0 |
$0 |
$0 |
$0 |
11 |
$0 |
$0 |
$0 |
$0 |
12 |
$0 |
$0 |
$0 |
$0 |
Year 9 - 2.50% |
1 |
$0 |
$0 |
$0 |
$0 |
2 |
$0 |
$0 |
$0 |
$0 |
3 |
$0 |
$0 |
$0 |
$0 |
4 |
$0 |
$0 |
$0 |
$0 |
5 |
$0 |
$0 |
$0 |
$0 |
6 |
$0 |
$0 |
$0 |
$0 |
7 |
$0 |
$0 |
$0 |
$0 |
8 |
$0 |
$0 |
$0 |
$0 |
9 |
$0 |
$0 |
$0 |
$0 |
10 |
$0 |
$0 |
$0 |
$0 |
11 |
$0 |
$0 |
$0 |
$0 |
12 |
$0 |
$0 |
$0 |
$0 |
Year 10 - 2.50% |
1 |
$0 |
$0 |
$0 |
$0 |
2 |
$0 |
$0 |
$0 |
$0 |
3 |
$0 |
$0 |
$0 |
$0 |
4 |
$0 |
$0 |
$0 |
$0 |
5 |
$0 |
$0 |
$0 |
$0 |
6 |
$0 |
$0 |
$0 |
$0 |
7 |
$0 |
$0 |
$0 |
$0 |
8 |
$0 |
$0 |
$0 |
$0 |
9 |
$0 |
$0 |
$0 |
$0 |
10 |
$0 |
$0 |
$0 |
$0 |
11 |
$0 |
$0 |
$0 |
$0 |
12 |
$0 |
$0 |
$0 |
$0 |
Year 11 - 2.50% |
1 |
$0 |
$0 |
$0 |
$0 |
2 |
$0 |
$0 |
$0 |
$0 |
3 |
$0 |
$0 |
$0 |
$0 |
4 |
$0 |
$0 |
$0 |
$0 |
5 |
$0 |
$0 |
$0 |
$0 |
6 |
$0 |
$0 |
$0 |
$0 |
7 |
$0 |
$0 |
$0 |
$0 |
8 |
$0 |
$0 |
$0 |
$0 |
9 |
$0 |
$0 |
$0 |
$0 |
10 |
$0 |
$0 |
$0 |
$0 |
11 |
$0 |
$0 |
$0 |
$0 |
12 |
$0 |
$0 |
$0 |
$0 |
Year 12 - 2.50% |
1 |
$0 |
$0 |
$0 |
$0 |
2 |
$0 |
$0 |
$0 |
$0 |
3 |
$0 |
$0 |
$0 |
$0 |
4 |
$0 |
$0 |
$0 |
$0 |
5 |
$0 |
$0 |
$0 |
$0 |
6 |
$0 |
$0 |
$0 |
$0 |
7 |
$0 |
$0 |
$0 |
$0 |
8 |
$0 |
$0 |
$0 |
$0 |
9 |
$0 |
$0 |
$0 |
$0 |
10 |
$0 |
$0 |
$0 |
$0 |
11 |
$0 |
$0 |
$0 |
$0 |
12 |
$0 |
$0 |
$0 |
$0 |
Year 13 - 2.50% |
1 |
$0 |
$0 |
$0 |
$0 |
2 |
$0 |
$0 |
$0 |
$0 |
3 |
$0 |
$0 |
$0 |
$0 |
4 |
$0 |
$0 |
$0 |
$0 |
5 |
$0 |
$0 |
$0 |
$0 |
6 |
$0 |
$0 |
$0 |
$0 |
7 |
$0 |
$0 |
$0 |
$0 |
8 |
$0 |
$0 |
$0 |
$0 |
9 |
$0 |
$0 |
$0 |
$0 |
10 |
$0 |
$0 |
$0 |
$0 |
11 |
$0 |
$0 |
$0 |
$0 |
12 |
$0 |
$0 |
$0 |
$0 |
Year 14 - 2.50% |
1 |
$0 |
$0 |
$0 |
$0 |
2 |
$0 |
$0 |
$0 |
$0 |
3 |
$0 |
$0 |
$0 |
$0 |
4 |
$0 |
$0 |
$0 |
$0 |
5 |
$0 |
$0 |
$0 |
$0 |
6 |
$0 |
$0 |
$0 |
$0 |
7 |
$0 |
$0 |
$0 |
$0 |
8 |
$0 |
$0 |
$0 |
$0 |
9 |
$0 |
$0 |
$0 |
$0 |
10 |
$0 |
$0 |
$0 |
$0 |
11 |
$0 |
$0 |
$0 |
$0 |
12 |
$0 |
$0 |
$0 |
$0 |
Year 15 - 2.50% |
1 |
$0 |
$0 |
$0 |
$0 |
2 |
$0 |
$0 |
$0 |
$0 |
3 |
$0 |
$0 |
$0 |
$0 |
4 |
$0 |
$0 |
$0 |
$0 |
5 |
$0 |
$0 |
$0 |
$0 |
6 |
$0 |
$0 |
$0 |
$0 |
7 |
$0 |
$0 |
$0 |
$0 |
8 |
$0 |
$0 |
$0 |
$0 |
9 |
$0 |
$0 |
$0 |
$0 |
10 |
$0 |
$0 |
$0 |
$0 |
11 |
$0 |
$0 |
$0 |
$0 |
12 |
$0 |
$0 |
$0 |
$0 |
Year 16 - 2.50% |
1 |
$0 |
$0 |
$0 |
$0 |
2 |
$0 |
$0 |
$0 |
$0 |
3 |
$0 |
$0 |
$0 |
$0 |
4 |
$0 |
$0 |
$0 |
$0 |
5 |
$0 |
$0 |
$0 |
$0 |
6 |
$0 |
$0 |
$0 |
$0 |
7 |
$0 |
$0 |
$0 |
$0 |
8 |
$0 |
$0 |
$0 |
$0 |
9 |
$0 |
$0 |
$0 |
$0 |
10 |
$0 |
$0 |
$0 |
$0 |
11 |
$0 |
$0 |
$0 |
$0 |
12 |
$0 |
$0 |
$0 |
$0 |
Year 17 - 2.50% |
1 |
$0 |
$0 |
$0 |
$0 |
2 |
$0 |
$0 |
$0 |
$0 |
3 |
$0 |
$0 |
$0 |
$0 |
4 |
$0 |
$0 |
$0 |
$0 |
5 |
$0 |
$0 |
$0 |
$0 |
6 |
$0 |
$0 |
$0 |
$0 |
7 |
$0 |
$0 |
$0 |
$0 |
8 |
$0 |
$0 |
$0 |
$0 |
9 |
$0 |
$0 |
$0 |
$0 |
10 |
$0 |
$0 |
$0 |
$0 |
11 |
$0 |
$0 |
$0 |
$0 |
12 |
$0 |
$0 |
$0 |
$0 |
Year 18 - 2.50% |
1 |
$0 |
$0 |
$0 |
$0 |
2 |
$0 |
$0 |
$0 |
$0 |
3 |
$0 |
$0 |
$0 |
$0 |
4 |
$0 |
$0 |
$0 |
$0 |
5 |
$0 |
$0 |
$0 |
$0 |
6 |
$0 |
$0 |
$0 |
$0 |
7 |
$0 |
$0 |
$0 |
$0 |
8 |
$0 |
$0 |
$0 |
$0 |
9 |
$0 |
$0 |
$0 |
$0 |
10 |
$0 |
$0 |
$0 |
$0 |
11 |
$0 |
$0 |
$0 |
$0 |
12 |
$0 |
$0 |
$0 |
$0 |
Year 19 - 2.50% |
1 |
$0 |
$0 |
$0 |
$0 |
2 |
$0 |
$0 |
$0 |
$0 |
3 |
$0 |
$0 |
$0 |
$0 |
4 |
$0 |
$0 |
$0 |
$0 |
5 |
$0 |
$0 |
$0 |
$0 |
6 |
$0 |
$0 |
$0 |
$0 |
7 |
$0 |
$0 |
$0 |
$0 |
8 |
$0 |
$0 |
$0 |
$0 |
9 |
$0 |
$0 |
$0 |
$0 |
10 |
$0 |
$0 |
$0 |
$0 |
11 |
$0 |
$0 |
$0 |
$0 |
12 |
$0 |
$0 |
$0 |
$0 |
Year 20 - 2.50% |
1 |
$0 |
$0 |
$0 |
$0 |
2 |
$0 |
$0 |
$0 |
$0 |
3 |
$0 |
$0 |
$0 |
$0 |
4 |
$0 |
$0 |
$0 |
$0 |
5 |
$0 |
$0 |
$0 |
$0 |
6 |
$0 |
$0 |
$0 |
$0 |
7 |
$0 |
$0 |
$0 |
$0 |
8 |
$0 |
$0 |
$0 |
$0 |
9 |
$0 |
$0 |
$0 |
$0 |
10 |
$0 |
$0 |
$0 |
$0 |
11 |
$0 |
$0 |
$0 |
$0 |
12 |
$0 |
$0 |
$0 |
$0 |
Year 21 - 2.50% |
1 |
$0 |
$0 |
$0 |
$0 |
2 |
$0 |
$0 |
$0 |
$0 |
3 |
$0 |
$0 |
$0 |
$0 |
4 |
$0 |
$0 |
$0 |
$0 |
5 |
$0 |
$0 |
$0 |
$0 |
6 |
$0 |
$0 |
$0 |
$0 |
7 |
$0 |
$0 |
$0 |
$0 |
8 |
$0 |
$0 |
$0 |
$0 |
9 |
$0 |
$0 |
$0 |
$0 |
10 |
$0 |
$0 |
$0 |
$0 |
11 |
$0 |
$0 |
$0 |
$0 |
12 |
$0 |
$0 |
$0 |
$0 |
Year 22 - 2.50% |
1 |
$0 |
$0 |
$0 |
$0 |
2 |
$0 |
$0 |
$0 |
$0 |
3 |
$0 |
$0 |
$0 |
$0 |
4 |
$0 |
$0 |
$0 |
$0 |
5 |
$0 |
$0 |
$0 |
$0 |
6 |
$0 |
$0 |
$0 |
$0 |
7 |
$0 |
$0 |
$0 |
$0 |
8 |
$0 |
$0 |
$0 |
$0 |
9 |
$0 |
$0 |
$0 |
$0 |
10 |
$0 |
$0 |
$0 |
$0 |
11 |
$0 |
$0 |
$0 |
$0 |
12 |
$0 |
$0 |
$0 |
$0 |
Year 23 - 2.50% |
1 |
$0 |
$0 |
$0 |
$0 |
2 |
$0 |
$0 |
$0 |
$0 |
3 |
$0 |
$0 |
$0 |
$0 |
4 |
$0 |
$0 |
$0 |
$0 |
5 |
$0 |
$0 |
$0 |
$0 |
6 |
$0 |
$0 |
$0 |
$0 |
7 |
$0 |
$0 |
$0 |
$0 |
8 |
$0 |
$0 |
$0 |
$0 |
9 |
$0 |
$0 |
$0 |
$0 |
10 |
$0 |
$0 |
$0 |
$0 |
11 |
$0 |
$0 |
$0 |
$0 |
12 |
$0 |
$0 |
$0 |
$0 |
Year 24 - 2.50% |
1 |
$0 |
$0 |
$0 |
$0 |
2 |
$0 |
$0 |
$0 |
$0 |
3 |
$0 |
$0 |
$0 |
$0 |
4 |
$0 |
$0 |
$0 |
$0 |
5 |
$0 |
$0 |
$0 |
$0 |
6 |
$0 |
$0 |
$0 |
$0 |
7 |
$0 |
$0 |
$0 |
$0 |
8 |
$0 |
$0 |
$0 |
$0 |
9 |
$0 |
$0 |
$0 |
$0 |
10 |
$0 |
$0 |
$0 |
$0 |
11 |
$0 |
$0 |
$0 |
$0 |
12 |
$0 |
$0 |
$0 |
$0 |
Year 25 - 2.50% |
1 |
$0 |
$0 |
$0 |
$0 |
2 |
$0 |
$0 |
$0 |
$0 |
3 |
$0 |
$0 |
$0 |
$0 |
4 |
$0 |
$0 |
$0 |
$0 |
5 |
$0 |
$0 |
$0 |
$0 |
6 |
$0 |
$0 |
$0 |
$0 |
7 |
$0 |
$0 |
$0 |
$0 |
8 |
$0 |
$0 |
$0 |
$0 |
9 |
$0 |
$0 |
$0 |
$0 |
10 |
$0 |
$0 |
$0 |
$0 |
11 |
$0 |
$0 |
$0 |
$0 |
12 |
$0 |
$0 |
$0 |
$0 |
Year 26 - 2.50% |
1 |
$0 |
$0 |
$0 |
$0 |
2 |
$0 |
$0 |
$0 |
$0 |
3 |
$0 |
$0 |
$0 |
$0 |
4 |
$0 |
$0 |
$0 |
$0 |
5 |
$0 |
$0 |
$0 |
$0 |
6 |
$0 |
$0 |
$0 |
$0 |
7 |
$0 |
$0 |
$0 |
$0 |
8 |
$0 |
$0 |
$0 |
$0 |
9 |
$0 |
$0 |
$0 |
$0 |
10 |
$0 |
$0 |
$0 |
$0 |
11 |
$0 |
$0 |
$0 |
$0 |
12 |
$0 |
$0 |
$0 |
$0 |
Year 27 - 2.50% |
1 |
$0 |
$0 |
$0 |
$0 |
2 |
$0 |
$0 |
$0 |
$0 |
3 |
$0 |
$0 |
$0 |
$0 |
4 |
$0 |
$0 |
$0 |
$0 |
5 |
$0 |
$0 |
$0 |
$0 |
6 |
$0 |
$0 |
$0 |
$0 |
7 |
$0 |
$0 |
$0 |
$0 |
8 |
$0 |
$0 |
$0 |
$0 |
9 |
$0 |
$0 |
$0 |
$0 |
10 |
$0 |
$0 |
$0 |
$0 |
11 |
$0 |
$0 |
$0 |
$0 |
12 |
$0 |
$0 |
$0 |
$0 |
Year 28 - 2.50% |
1 |
$0 |
$0 |
$0 |
$0 |
2 |
$0 |
$0 |
$0 |
$0 |
3 |
$0 |
$0 |
$0 |
$0 |
4 |
$0 |
$0 |
$0 |
$0 |
5 |
$0 |
$0 |
$0 |
$0 |
6 |
$0 |
$0 |
$0 |
$0 |
7 |
$0 |
$0 |
$0 |
$0 |
8 |
$0 |
$0 |
$0 |
$0 |
9 |
$0 |
$0 |
$0 |
$0 |
10 |
$0 |
$0 |
$0 |
$0 |
11 |
$0 |
$0 |
$0 |
$0 |
12 |
$0 |
$0 |
$0 |
$0 |
Year 29 - 2.50% |
1 |
$0 |
$0 |
$0 |
$0 |
2 |
$0 |
$0 |
$0 |
$0 |
3 |
$0 |
$0 |
$0 |
$0 |
4 |
$0 |
$0 |
$0 |
$0 |
5 |
$0 |
$0 |
$0 |
$0 |
6 |
$0 |
$0 |
$0 |
$0 |
7 |
$0 |
$0 |
$0 |
$0 |
8 |
$0 |
$0 |
$0 |
$0 |
9 |
$0 |
$0 |
$0 |
$0 |
10 |
$0 |
$0 |
$0 |
$0 |
11 |
$0 |
$0 |
$0 |
$0 |
12 |
$0 |
$0 |
$0 |
$0 |
Year 30 - 2.50% |
1 |
$0 |
$0 |
$0 |
$0 |
2 |
$0 |
$0 |
$0 |
$0 |
3 |
$0 |
$0 |
$0 |
$0 |
4 |
$0 |
$0 |
$0 |
$0 |
5 |
$0 |
$0 |
$0 |
$0 |
6 |
$0 |
$0 |
$0 |
$0 |
7 |
$0 |
$0 |
$0 |
$0 |
8 |
$0 |
$0 |
$0 |
$0 |
9 |
$0 |
$0 |
$0 |
$0 |
10 |
$0 |
$0 |
$0 |
$0 |
11 |
$0 |
$0 |
$0 |
$0 |
12 |
$0 |
$0 |
$0 |
$0 |
The valuation and information published herein are based on certain assumptions, analysis and deductions of data and information available as at the date of publication,
and which are subject to change at any time without notice. The valuation and information published herein are indicative only, and do not amount to a formal valuation by
a licensed appraiser or valuer. The valuation and information may vary from other similar valuation and information provided by other sources because different parties may
use different assumptions and methodology.
Hastor Property Services Pte Ltd and its associates and affiliates (“Hastor”) do not represent or warrant the completeness, accuracy and correctness of the valuation and information
contained herein. Hastor shall not be liable for any loss or damage howsoever arising as a result of any reliance by any person on any valuation or information contained herein.