| Property Price： | $17,200,000.00 |
| Down Payment： | $5,160,000.00 |
| Loan amount： | $12,040,000.00 |
| Monthly Payment： | $64,385.49 (4.125% 300-term) |
| Total repayment： | $19,315,645.77 |
| Total int. paid： | $7,275,645.77 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $17,600.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $172,000.00 |
| 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 #： | $645,000.00 | # 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 | $205,808.72 | $105,475.36 | $72,058.74 | $55,371.27 | $45,375.44 | $38,725.40 | $33,987.20 |
| 1.500 | $208,411.05 | $108,108.97 | $74,737.46 | $58,098.47 | $48,152.33 | $41,552.47 | $36,864.61 |
| 2.000 | $211,034.23 | $110,784.20 | $77,478.45 | $60,908.35 | $51,032.06 | $44,502.18 | $39,884.04 |
| 2.500 | $213,678.23 | $113,500.96 | $80,281.42 | $63,800.31 | $54,013.45 | $47,572.56 | $43,042.42 |
| 3.000 | $216,343.04 | $116,259.14 | $83,146.03 | $66,773.55 | $57,095.04 | $50,761.13 | $46,335.96 |
| 3.500 | $219,028.61 | $119,058.58 | $86,071.86 | $69,827.15 | $60,275.08 | $54,064.98 | $49,760.19 |
| 4.000 | $221,734.93 | $121,899.15 | $89,058.43 | $72,960.03 | $63,551.56 | $57,480.80 | $53,310.08 |
| 4.125 | $222,414.74 | $122,615.69 | $89,814.50 | $73,755.50 | $64,385.49 | $58,351.83 | $54,216.55 |
| 4.500 | $224,461.95 | $124,780.64 | $92,105.19 | $76,170.98 | $66,922.23 | $61,004.91 | $56,980.11 |
| 5.000 | $227,209.65 | $127,702.88 | $95,211.55 | $79,458.67 | $70,384.64 | $64,633.32 | $60,764.40 |
| 5.500 | $229,977.99 | $130,665.64 | $98,376.85 | $82,821.63 | $73,936.13 | $68,361.80 | $64,656.76 |
| 6.000 | $232,766.93 | $133,668.68 | $101,600.36 | $86,258.30 | $77,573.89 | $72,185.88 | $68,650.84 |
| 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. |