| Property Price： | $15,700,000.00 |
| Down Payment： | $4,710,000.00 |
| Loan amount： | $10,990,000.00 |
| Monthly Payment： | $58,770.47 (4.125% 300-term) |
| Total repayment： | $17,631,141.78 |
| Total int. paid： | $6,641,141.78 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $16,850.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $157,000.00 |
| 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 #： | $588,750.00 | # 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 | $187,860.28 | $96,276.93 | $65,774.55 | $50,542.38 | $41,418.28 | $35,348.18 | $31,023.20 |
| 1.500 | $190,235.67 | $98,680.86 | $68,219.66 | $53,031.74 | $43,953.00 | $37,928.71 | $33,649.67 |
| 2.000 | $192,630.08 | $101,122.79 | $70,721.61 | $55,596.58 | $46,581.59 | $40,621.18 | $36,405.78 |
| 2.500 | $195,043.50 | $103,602.62 | $73,280.13 | $58,236.33 | $49,302.98 | $43,423.79 | $39,288.72 |
| 3.000 | $197,475.91 | $106,120.26 | $75,894.92 | $60,950.28 | $52,115.82 | $46,334.28 | $42,295.04 |
| 3.500 | $199,927.28 | $108,675.57 | $78,565.59 | $63,737.57 | $55,018.53 | $49,350.01 | $45,420.64 |
| 4.000 | $202,397.58 | $111,268.41 | $81,291.70 | $66,597.24 | $58,009.27 | $52,467.94 | $48,660.94 |
| 4.125 | $203,018.11 | $111,922.46 | $81,981.84 | $67,323.34 | $58,770.47 | $53,263.01 | $49,488.36 |
| 4.500 | $204,886.78 | $113,898.61 | $84,072.76 | $69,528.17 | $61,085.99 | $55,684.72 | $52,010.91 |
| 5.000 | $207,394.86 | $116,566.00 | $86,908.22 | $72,529.14 | $64,246.45 | $58,996.70 | $55,465.18 |
| 5.500 | $209,921.77 | $119,270.38 | $89,797.47 | $75,598.82 | $67,488.22 | $62,400.01 | $59,018.09 |
| 6.000 | $212,467.49 | $122,011.53 | $92,739.87 | $78,735.77 | $70,808.72 | $65,890.60 | $62,663.85 |
| 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. |