| Property Price： | $13,880,000.00 |
| Down Payment： | $4,164,000.00 |
| Loan amount： | $9,716,000.00 |
| Monthly Payment： | $51,957.59 (4.125% 300-term) |
| Total repayment： | $15,587,276.94 |
| Total int. paid： | $5,871,276.94 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $15,940.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $138,800.00 |
| 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 #： | $520,500.00 | # 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 | $166,082.85 | $85,116.16 | $58,149.73 | $44,683.33 | $36,616.93 | $31,250.50 | $27,426.88 |
| 1.500 | $168,182.87 | $87,241.42 | $60,311.39 | $46,884.11 | $38,857.81 | $33,531.88 | $29,748.88 |
| 2.000 | $170,299.72 | $89,400.27 | $62,523.31 | $49,151.62 | $41,181.69 | $35,912.23 | $32,185.49 |
| 2.500 | $172,433.37 | $91,592.64 | $64,785.24 | $51,485.37 | $43,587.60 | $38,389.95 | $34,734.24 |
| 3.000 | $174,583.80 | $93,818.42 | $67,096.91 | $53,884.70 | $46,074.37 | $40,963.05 | $37,392.04 |
| 3.500 | $176,750.99 | $96,077.51 | $69,457.99 | $56,348.89 | $48,640.59 | $43,629.18 | $40,155.32 |
| 4.000 | $178,934.93 | $98,369.78 | $71,868.08 | $58,877.05 | $51,284.63 | $46,385.67 | $43,019.99 |
| 4.125 | $179,483.52 | $98,948.01 | $72,478.21 | $59,518.97 | $51,957.59 | $47,088.57 | $43,751.49 |
| 4.500 | $181,135.57 | $100,695.08 | $74,326.75 | $61,468.21 | $54,004.68 | $49,229.54 | $45,981.62 |
| 5.000 | $183,352.91 | $103,053.25 | $76,833.51 | $64,121.30 | $56,798.77 | $52,157.59 | $49,035.45 |
| 5.500 | $185,586.89 | $105,444.13 | $79,387.83 | $66,835.13 | $59,664.74 | $55,166.38 | $52,176.50 |
| 6.000 | $187,837.50 | $107,867.52 | $81,989.13 | $69,608.44 | $62,600.32 | $58,252.33 | $55,399.63 |
| 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. |