| Property Price： | $12,900,000.00 |
| Down Payment： | $3,870,000.00 |
| Loan amount： | $9,030,000.00 |
| Monthly Payment： | $48,289.11 (4.125% 300-term) |
| Total repayment： | $14,486,734.33 |
| Total int. paid： | $5,456,734.33 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $15,450.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $129,000.00 |
| 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 #： | $483,750.00 | # 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 | $154,356.54 | $79,106.52 | $54,044.05 | $41,528.46 | $34,031.58 | $29,044.05 | $25,490.40 |
| 1.500 | $156,308.29 | $81,081.72 | $56,053.09 | $43,573.85 | $36,114.25 | $31,164.36 | $27,648.45 |
| 2.000 | $158,275.67 | $83,088.15 | $58,108.84 | $45,681.27 | $38,274.05 | $33,376.64 | $29,913.03 |
| 2.500 | $160,258.68 | $85,125.72 | $60,211.07 | $47,850.23 | $40,510.09 | $35,679.42 | $32,281.82 |
| 3.000 | $162,257.28 | $87,194.35 | $62,359.52 | $50,080.16 | $42,821.28 | $38,070.84 | $34,751.97 |
| 3.500 | $164,271.46 | $89,293.94 | $64,553.89 | $52,370.36 | $45,206.31 | $40,548.74 | $37,320.14 |
| 4.000 | $166,301.19 | $91,424.36 | $66,793.82 | $54,720.02 | $47,663.67 | $43,110.60 | $39,982.56 |
| 4.125 | $166,811.06 | $91,961.77 | $67,360.87 | $55,316.63 | $48,289.11 | $43,763.87 | $40,662.41 |
| 4.500 | $168,346.46 | $93,585.48 | $69,078.89 | $57,128.24 | $50,191.67 | $45,753.68 | $42,735.08 |
| 5.000 | $170,407.24 | $95,777.16 | $71,408.66 | $59,594.00 | $52,788.48 | $48,474.99 | $45,573.30 |
| 5.500 | $172,483.49 | $97,999.23 | $73,782.64 | $62,116.22 | $55,452.10 | $51,271.35 | $48,492.57 |
| 6.000 | $174,575.20 | $100,251.51 | $76,200.27 | $64,693.72 | $58,180.42 | $54,139.41 | $51,488.13 |
| 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. |