| Property Price： | $10,300,000.00 |
| Down Payment： | $3,090,000.00 |
| Loan amount： | $7,210,000.00 |
| Monthly Payment： | $38,556.42 (4.125% 300-term) |
| Total repayment： | $11,566,927.41 |
| Total int. paid： | $4,356,927.41 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $14,150.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $103,000.00 |
| 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 #： | $386,250.00 | # 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 | $123,245.92 | $63,162.57 | $43,151.45 | $33,158.38 | $27,172.50 | $23,190.21 | $20,352.80 |
| 1.500 | $124,804.29 | $64,739.67 | $44,755.57 | $34,791.52 | $28,835.41 | $24,883.17 | $22,075.90 |
| 2.000 | $126,375.15 | $66,341.70 | $46,396.98 | $36,474.19 | $30,559.90 | $26,649.56 | $23,884.05 |
| 2.500 | $127,958.48 | $67,968.60 | $48,075.50 | $38,206.00 | $32,345.27 | $28,488.22 | $25,775.41 |
| 3.000 | $129,554.26 | $69,620.30 | $49,790.94 | $39,986.49 | $34,190.64 | $30,397.65 | $27,747.70 |
| 3.500 | $131,162.48 | $71,296.71 | $51,543.03 | $41,815.10 | $36,094.96 | $32,376.12 | $29,798.25 |
| 4.000 | $132,783.12 | $72,997.74 | $53,331.50 | $43,691.18 | $38,057.04 | $34,421.64 | $31,924.06 |
| 4.125 | $133,190.22 | $73,426.84 | $53,784.26 | $44,167.54 | $38,556.42 | $34,943.25 | $32,466.89 |
| 4.500 | $134,416.17 | $74,723.29 | $55,156.02 | $45,614.02 | $40,075.52 | $36,532.01 | $34,121.81 |
| 5.000 | $136,061.59 | $76,473.24 | $57,016.22 | $47,582.81 | $42,148.94 | $38,704.84 | $36,387.98 |
| 5.500 | $137,719.38 | $78,247.45 | $58,911.72 | $49,596.67 | $44,275.71 | $40,937.59 | $38,718.87 |
| 6.000 | $139,389.50 | $80,045.78 | $60,842.08 | $51,654.68 | $46,454.13 | $43,227.59 | $41,110.68 |
| 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. |