| Property Price： | $15,200,000.00 |
| Down Payment： | $4,560,000.00 |
| Loan amount： | $10,640,000.00 |
| Monthly Payment： | $56,898.80 (4.125% 300-term) |
| Total repayment： | $17,069,640.45 |
| Total int. paid： | $6,429,640.45 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $16,600.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $152,000.00 |
| 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 #： | $570,000.00 | # 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 | $181,877.47 | $93,210.79 | $63,679.82 | $48,932.75 | $40,099.23 | $34,222.44 | $30,035.20 |
| 1.500 | $184,177.21 | $95,538.16 | $66,047.06 | $51,342.83 | $42,553.23 | $36,720.79 | $32,578.02 |
| 2.000 | $186,495.37 | $97,902.31 | $68,469.33 | $53,825.99 | $45,098.10 | $39,327.51 | $35,246.36 |
| 2.500 | $188,831.93 | $100,303.18 | $70,946.37 | $56,381.67 | $47,732.82 | $42,040.86 | $38,037.49 |
| 3.000 | $191,186.87 | $102,740.63 | $73,477.89 | $59,009.18 | $50,456.08 | $44,858.67 | $40,948.06 |
| 3.500 | $193,560.17 | $105,214.56 | $76,063.50 | $61,707.71 | $53,266.35 | $47,778.35 | $43,974.12 |
| 4.000 | $195,951.79 | $107,724.83 | $78,702.80 | $64,476.31 | $56,161.84 | $50,796.99 | $47,111.23 |
| 4.125 | $196,552.56 | $108,358.05 | $79,370.95 | $65,179.28 | $56,898.80 | $51,566.73 | $47,912.30 |
| 4.500 | $198,361.72 | $110,271.27 | $81,395.29 | $67,313.89 | $59,140.58 | $53,911.32 | $50,354.52 |
| 5.000 | $200,789.93 | $112,853.71 | $84,140.44 | $70,219.29 | $62,200.38 | $57,117.82 | $53,698.77 |
| 5.500 | $203,236.37 | $115,471.96 | $86,937.68 | $73,191.21 | $65,338.91 | $60,412.75 | $57,138.53 |
| 6.000 | $205,701.01 | $118,125.81 | $89,786.37 | $76,228.26 | $68,553.67 | $63,792.18 | $60,668.18 |
| 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. |