| Property Price： | $11,820,000.00 |
| Down Payment： | $3,546,000.00 |
| Loan amount： | $8,274,000.00 |
| Monthly Payment： | $44,246.30 (4.125% 300-term) |
| Total repayment： | $13,273,891.46 |
| Total int. paid： | $4,999,891.46 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $14,910.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $118,200.00 |
| 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 #： | $443,250.00 | # 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 | $141,433.67 | $72,483.65 | $49,519.44 | $38,051.65 | $31,182.43 | $26,612.45 | $23,356.32 |
| 1.500 | $143,222.01 | $74,293.49 | $51,360.28 | $39,925.81 | $33,090.73 | $28,555.25 | $25,333.70 |
| 2.000 | $145,024.69 | $76,131.93 | $53,243.91 | $41,856.79 | $35,069.71 | $30,582.32 | $27,408.68 |
| 2.500 | $146,841.67 | $77,998.92 | $55,170.14 | $43,844.17 | $37,118.55 | $32,692.30 | $29,579.15 |
| 3.000 | $148,672.95 | $79,894.36 | $57,138.72 | $45,887.41 | $39,236.24 | $34,883.52 | $31,842.50 |
| 3.500 | $150,518.50 | $81,818.17 | $59,149.38 | $47,985.87 | $41,421.59 | $37,153.96 | $34,195.67 |
| 4.000 | $152,378.30 | $83,770.23 | $61,201.78 | $50,138.81 | $43,673.22 | $39,501.34 | $36,635.18 |
| 4.125 | $152,845.48 | $84,262.64 | $61,721.36 | $50,685.47 | $44,246.30 | $40,099.92 | $37,258.12 |
| 4.500 | $154,252.34 | $85,750.42 | $63,295.54 | $52,345.41 | $45,989.58 | $41,923.14 | $39,157.26 |
| 5.000 | $156,140.59 | $87,758.61 | $65,430.26 | $54,604.74 | $48,368.98 | $44,416.62 | $41,757.86 |
| 5.500 | $158,043.02 | $89,794.64 | $67,605.49 | $56,915.80 | $50,809.60 | $46,978.86 | $44,432.73 |
| 6.000 | $159,959.60 | $91,858.36 | $69,820.71 | $59,277.51 | $53,309.50 | $49,606.81 | $47,177.50 |
| 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. |