| Property Price： | $12,300,000.00 |
| Down Payment： | $3,690,000.00 |
| Loan amount： | $8,610,000.00 |
| Monthly Payment： | $46,043.11 (4.125% 300-term) |
| Total repayment： | $13,812,932.73 |
| Total int. paid： | $5,202,932.73 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $15,150.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $123,000.00 |
| 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 #： | $461,250.00 | # 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 | $147,177.17 | $75,427.15 | $51,530.38 | $39,596.90 | $32,448.72 | $27,693.16 | $24,304.80 |
| 1.500 | $149,038.14 | $77,310.48 | $53,445.97 | $41,547.16 | $34,434.52 | $29,714.85 | $26,362.48 |
| 2.000 | $150,914.01 | $79,223.58 | $55,406.10 | $43,556.56 | $36,493.86 | $31,824.24 | $28,521.72 |
| 2.500 | $152,804.78 | $81,166.39 | $57,410.55 | $45,624.64 | $38,625.90 | $34,019.91 | $30,780.34 |
| 3.000 | $154,710.43 | $83,138.80 | $59,459.08 | $47,750.85 | $40,829.59 | $36,300.11 | $33,135.60 |
| 3.500 | $156,630.92 | $85,140.73 | $61,551.39 | $49,934.53 | $43,103.69 | $38,662.75 | $35,584.32 |
| 4.000 | $158,566.25 | $87,172.06 | $63,687.13 | $52,174.91 | $45,446.75 | $41,105.46 | $38,122.91 |
| 4.125 | $159,052.40 | $87,684.48 | $64,227.81 | $52,743.76 | $46,043.11 | $41,728.34 | $38,771.14 |
| 4.500 | $160,516.40 | $89,232.67 | $65,865.92 | $54,471.11 | $47,857.18 | $43,625.61 | $40,747.40 |
| 5.000 | $162,481.32 | $91,322.41 | $68,087.33 | $56,822.19 | $50,333.20 | $46,220.34 | $43,453.61 |
| 5.500 | $164,461.01 | $93,441.13 | $70,350.89 | $59,227.10 | $52,872.93 | $48,886.63 | $46,237.10 |
| 6.000 | $166,455.42 | $95,588.65 | $72,656.07 | $61,684.71 | $55,474.35 | $51,621.30 | $49,093.33 |
| 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. |