| Property Price： | $10,400,000.00 |
| Down Payment： | $3,120,000.00 |
| Loan amount： | $7,280,000.00 |
| Monthly Payment： | $38,930.76 (4.125% 300-term) |
| Total repayment： | $11,679,227.68 |
| Total int. paid： | $4,399,227.68 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $14,200.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $104,000.00 |
| 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 #： | $390,000.00 | # 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 | $124,442.48 | $63,775.80 | $43,570.40 | $33,480.31 | $27,436.31 | $23,415.36 | $20,550.40 |
| 1.500 | $126,015.99 | $65,368.21 | $45,190.09 | $35,129.31 | $29,115.36 | $25,124.75 | $22,290.23 |
| 2.000 | $127,602.09 | $66,985.79 | $46,847.43 | $36,828.31 | $30,856.60 | $26,908.30 | $24,115.93 |
| 2.500 | $129,200.79 | $68,628.49 | $48,542.25 | $38,576.93 | $32,659.30 | $28,764.80 | $26,025.65 |
| 3.000 | $130,812.07 | $70,296.22 | $50,274.34 | $40,374.71 | $34,522.58 | $30,692.77 | $28,017.09 |
| 3.500 | $132,435.90 | $71,988.91 | $52,043.45 | $42,221.07 | $36,445.40 | $32,690.45 | $30,087.56 |
| 4.000 | $134,072.28 | $73,706.46 | $53,849.28 | $44,115.37 | $38,426.52 | $34,755.83 | $32,234.00 |
| 4.125 | $134,483.33 | $74,139.72 | $54,306.44 | $44,596.35 | $38,930.76 | $35,282.50 | $32,782.10 |
| 4.500 | $135,721.18 | $75,448.76 | $55,691.51 | $46,056.87 | $40,464.60 | $36,886.69 | $34,453.09 |
| 5.000 | $137,382.58 | $77,215.70 | $57,569.78 | $48,044.78 | $42,558.16 | $39,080.61 | $36,741.26 |
| 5.500 | $139,056.46 | $79,007.13 | $59,483.68 | $50,078.20 | $44,705.57 | $41,335.04 | $39,094.79 |
| 6.000 | $140,742.80 | $80,822.93 | $61,432.78 | $52,156.18 | $46,905.14 | $43,647.28 | $41,509.81 |
| 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. |