| Property Price： | $13,980,000.00 |
| Down Payment： | $4,194,000.00 |
| Loan amount： | $9,786,000.00 |
| Monthly Payment： | $52,331.92 (4.125% 300-term) |
| Total repayment： | $15,699,577.21 |
| Total int. paid： | $5,913,577.21 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $15,990.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $139,800.00 |
| 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 #： | $524,250.00 | # 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 | $167,279.41 | $85,729.39 | $58,568.67 | $45,005.26 | $36,880.74 | $31,475.64 | $27,624.48 |
| 1.500 | $169,394.56 | $87,869.96 | $60,745.91 | $47,221.89 | $39,137.77 | $33,773.46 | $29,963.21 |
| 2.000 | $171,526.66 | $90,044.37 | $62,973.76 | $49,505.74 | $41,478.39 | $36,170.96 | $32,417.37 |
| 2.500 | $173,675.68 | $92,252.53 | $65,251.99 | $51,856.30 | $43,901.63 | $38,666.53 | $34,984.48 |
| 3.000 | $175,841.61 | $94,494.34 | $67,580.32 | $54,272.92 | $46,406.32 | $41,258.17 | $37,661.44 |
| 3.500 | $178,024.42 | $96,769.71 | $69,958.41 | $56,754.86 | $48,991.02 | $43,943.51 | $40,444.62 |
| 4.000 | $180,224.08 | $99,078.49 | $72,385.86 | $59,301.24 | $51,654.11 | $46,719.86 | $43,329.94 |
| 4.125 | $180,776.63 | $99,660.89 | $73,000.39 | $59,947.79 | $52,331.92 | $47,427.82 | $44,066.71 |
| 4.500 | $182,440.59 | $101,420.55 | $74,862.24 | $61,911.07 | $54,393.77 | $49,584.22 | $46,312.90 |
| 5.000 | $184,673.89 | $103,795.71 | $77,387.06 | $64,583.27 | $57,207.98 | $52,533.36 | $49,388.74 |
| 5.500 | $186,923.97 | $106,203.82 | $79,959.79 | $67,316.65 | $60,094.60 | $55,563.83 | $52,552.41 |
| 6.000 | $189,190.80 | $108,644.66 | $82,579.83 | $70,109.94 | $63,051.34 | $58,672.01 | $55,798.76 |
| 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. |