| Property Price： | $14,300,000.00 |
| Down Payment： | $4,290,000.00 |
| Loan amount： | $10,010,000.00 |
| Monthly Payment： | $53,529.79 (4.125% 300-term) |
| Total repayment： | $16,058,938.06 |
| Total int. paid： | $6,048,938.06 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $16,150.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $143,000.00 |
| 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 #： | $536,250.00 | # 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 | $171,108.41 | $87,691.73 | $59,909.30 | $46,035.42 | $37,724.93 | $32,196.12 | $28,256.80 |
| 1.500 | $173,271.98 | $89,881.29 | $62,136.38 | $48,302.80 | $40,033.63 | $34,546.53 | $30,649.06 |
| 2.000 | $175,452.88 | $92,105.47 | $64,415.22 | $50,638.92 | $42,427.82 | $36,998.91 | $33,159.40 |
| 2.500 | $177,651.09 | $94,364.17 | $66,745.60 | $53,043.28 | $44,906.54 | $39,551.60 | $35,785.27 |
| 3.000 | $179,866.59 | $96,657.31 | $69,127.22 | $55,515.22 | $47,468.55 | $42,202.56 | $38,523.50 |
| 3.500 | $182,099.37 | $98,984.75 | $71,559.74 | $58,053.97 | $50,112.42 | $44,949.37 | $41,370.39 |
| 4.000 | $184,349.39 | $101,346.38 | $74,042.76 | $60,658.63 | $52,836.47 | $47,789.27 | $44,321.75 |
| 4.125 | $184,914.58 | $101,942.11 | $74,671.35 | $61,319.98 | $53,529.79 | $48,513.44 | $45,075.39 |
| 4.500 | $186,616.62 | $103,742.05 | $76,575.83 | $63,328.20 | $55,638.83 | $50,719.20 | $47,373.00 |
| 5.000 | $188,901.05 | $106,171.58 | $79,158.44 | $66,061.57 | $58,517.46 | $53,735.84 | $50,519.24 |
| 5.500 | $191,202.63 | $108,634.80 | $81,790.05 | $68,857.52 | $61,470.16 | $56,835.68 | $53,755.33 |
| 6.000 | $193,521.34 | $111,131.52 | $84,470.07 | $71,714.75 | $64,494.57 | $60,015.01 | $57,075.99 |
| 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. |