| Property Price： | $16,980,000.00 |
| Down Payment： | $5,094,000.00 |
| Loan amount： | $11,886,000.00 |
| Monthly Payment： | $63,561.95 (4.125% 300-term) |
| Total repayment： | $19,068,585.19 |
| Total int. paid： | $7,182,585.19 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $17,490.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $169,800.00 |
| Mort. Insurance： | $0 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 #： | $636,750.00 | # 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 | $203,176.28 | $104,126.26 | $71,137.06 | $54,663.04 | $44,795.06 | $38,230.07 | $33,552.48 |
| 1.500 | $205,745.33 | $106,726.18 | $73,781.52 | $57,355.35 | $47,536.43 | $41,020.99 | $36,393.08 |
| 2.000 | $208,334.96 | $109,367.19 | $76,487.44 | $60,129.29 | $50,379.33 | $43,932.97 | $39,373.89 |
| 2.500 | $210,945.14 | $112,049.21 | $79,254.57 | $62,984.26 | $53,322.59 | $46,964.07 | $42,491.88 |
| 3.000 | $213,575.86 | $114,772.10 | $82,082.53 | $65,919.47 | $56,364.76 | $50,111.86 | $45,743.29 |
| 3.500 | $216,227.08 | $117,535.74 | $84,970.94 | $68,934.01 | $59,504.12 | $53,373.45 | $49,123.72 |
| 4.000 | $218,898.78 | $120,339.97 | $87,919.31 | $72,026.82 | $62,738.69 | $56,745.58 | $52,628.21 |
| 4.125 | $219,569.90 | $121,047.35 | $88,665.71 | $72,812.12 | $63,561.95 | $57,605.47 | $53,523.08 |
| 4.500 | $221,590.93 | $123,184.61 | $90,927.10 | $75,196.70 | $66,066.25 | $60,224.62 | $56,251.30 |
| 5.000 | $224,303.48 | $126,069.47 | $93,993.73 | $78,442.34 | $69,484.37 | $63,806.62 | $59,987.18 |
| 5.500 | $227,036.41 | $128,994.33 | $97,118.54 | $81,762.29 | $72,990.44 | $67,487.40 | $63,829.75 |
| 6.000 | $229,789.68 | $131,958.97 | $100,300.82 | $85,155.00 | $76,581.66 | $71,262.58 | $67,772.75 |
| 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. |