| Property Price： | $11,200,000.00 |
| Down Payment： | $3,360,000.00 |
| Loan amount： | $7,840,000.00 |
| Monthly Payment： | $41,925.43 (4.125% 300-term) |
| Total repayment： | $12,577,629.81 |
| Total int. paid： | $4,737,629.81 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $14,600.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $112,000.00 |
| 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 #： | $420,000.00 | # 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 | $134,014.98 | $68,681.63 | $46,921.97 | $36,055.71 | $29,546.80 | $25,216.54 | $22,131.20 |
| 1.500 | $135,709.52 | $70,396.54 | $48,666.25 | $37,831.56 | $31,355.01 | $27,057.42 | $24,004.86 |
| 2.000 | $137,417.64 | $72,138.55 | $50,451.08 | $39,661.25 | $33,230.18 | $28,978.17 | $25,971.00 |
| 2.500 | $139,139.31 | $73,907.60 | $52,276.27 | $41,544.39 | $35,171.55 | $30,977.48 | $28,027.62 |
| 3.000 | $140,874.53 | $75,703.62 | $54,141.60 | $43,480.45 | $37,178.17 | $33,053.76 | $30,172.25 |
| 3.500 | $142,623.28 | $77,526.52 | $56,046.79 | $45,468.84 | $39,248.89 | $35,205.10 | $32,401.99 |
| 4.000 | $144,385.53 | $79,376.19 | $57,991.53 | $47,508.86 | $41,382.41 | $37,429.36 | $34,713.54 |
| 4.125 | $144,828.20 | $79,842.78 | $58,483.86 | $48,026.84 | $41,925.43 | $37,996.54 | $35,303.80 |
| 4.500 | $146,161.27 | $81,252.51 | $59,975.47 | $49,599.71 | $43,577.27 | $39,724.13 | $37,103.33 |
| 5.000 | $147,950.47 | $83,155.36 | $61,998.22 | $51,740.53 | $45,831.86 | $42,086.82 | $39,567.51 |
| 5.500 | $149,753.11 | $85,084.60 | $64,059.34 | $53,930.36 | $48,144.46 | $44,514.66 | $42,102.08 |
| 6.000 | $151,569.16 | $87,040.07 | $66,158.38 | $56,168.19 | $50,513.23 | $47,004.76 | $44,702.87 |
| 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. |