| Property Price： | $16,500,000.00 |
| Down Payment： | $4,950,000.00 |
| Loan amount： | $11,550,000.00 |
| Monthly Payment： | $61,765.15 (4.125% 300-term) |
| Total repayment： | $18,529,543.91 |
| Total int. paid： | $6,979,543.91 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $17,250.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $165,000.00 |
| 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 #： | $618,750.00 | # 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 | $197,432.78 | $101,182.76 | $69,126.12 | $53,117.79 | $43,528.77 | $37,149.36 | $32,604.00 |
| 1.500 | $199,929.21 | $103,709.18 | $71,695.82 | $55,733.99 | $46,192.65 | $39,861.38 | $35,364.30 |
| 2.000 | $202,445.63 | $106,275.54 | $74,325.25 | $58,429.53 | $48,955.18 | $42,691.05 | $38,260.85 |
| 2.500 | $204,982.03 | $108,881.74 | $77,014.15 | $61,203.78 | $51,815.23 | $45,636.46 | $41,290.70 |
| 3.000 | $207,538.38 | $111,527.66 | $79,762.18 | $64,056.02 | $54,771.41 | $48,695.27 | $44,450.20 |
| 3.500 | $210,114.65 | $114,213.18 | $82,568.93 | $66,985.35 | $57,822.02 | $51,864.66 | $47,735.07 |
| 4.000 | $212,710.83 | $116,938.13 | $85,433.96 | $69,990.73 | $60,965.16 | $55,141.47 | $51,140.48 |
| 4.125 | $213,362.98 | $117,625.52 | $86,159.26 | $70,753.82 | $61,765.15 | $55,977.04 | $52,010.06 |
| 4.500 | $215,326.87 | $119,702.36 | $88,356.72 | $73,071.00 | $64,198.65 | $58,522.15 | $54,661.15 |
| 5.000 | $217,962.75 | $122,505.67 | $91,336.66 | $76,224.89 | $67,520.15 | $62,002.90 | $58,291.43 |
| 5.500 | $220,618.42 | $125,347.85 | $94,373.14 | $79,450.98 | $70,927.11 | $65,579.63 | $62,025.38 |
| 6.000 | $223,293.86 | $128,228.68 | $97,465.46 | $82,747.79 | $74,416.81 | $69,248.09 | $65,856.91 |
| 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. |