| Property Price： | $17,500,000.00 |
| Down Payment： | $5,250,000.00 |
| Loan amount： | $12,250,000.00 |
| Monthly Payment： | $65,508.49 (4.125% 300-term) |
| Total repayment： | $19,652,546.57 |
| Total int. paid： | $7,402,546.57 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $17,750.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $175,000.00 |
| 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 #： | $656,250.00 | # 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 | $209,398.41 | $107,315.05 | $73,315.58 | $56,337.05 | $46,166.88 | $39,400.84 | $34,580.00 |
| 1.500 | $212,046.13 | $109,994.59 | $76,041.02 | $59,111.81 | $48,992.20 | $42,277.23 | $37,507.59 |
| 2.000 | $214,715.06 | $112,716.48 | $78,829.82 | $61,970.71 | $51,922.16 | $45,278.39 | $40,579.69 |
| 2.500 | $217,405.18 | $115,480.63 | $81,681.68 | $64,913.10 | $54,955.55 | $48,402.31 | $43,793.16 |
| 3.000 | $220,116.46 | $118,286.91 | $84,596.25 | $67,938.21 | $58,090.89 | $51,646.49 | $47,144.15 |
| 3.500 | $222,848.88 | $121,135.19 | $87,573.11 | $71,045.07 | $61,326.39 | $55,007.97 | $50,628.10 |
| 4.000 | $225,602.40 | $124,025.29 | $90,611.77 | $74,232.59 | $64,660.01 | $58,483.37 | $54,239.91 |
| 4.125 | $226,294.07 | $124,754.34 | $91,381.03 | $75,041.93 | $65,508.49 | $59,369.59 | $55,162.19 |
| 4.500 | $228,376.99 | $126,957.05 | $93,711.68 | $77,499.55 | $68,089.48 | $62,068.95 | $57,973.95 |
| 5.000 | $231,172.61 | $129,930.26 | $96,872.22 | $80,844.58 | $71,612.28 | $65,760.65 | $61,824.24 |
| 5.500 | $233,989.24 | $132,944.69 | $100,092.72 | $84,266.20 | $75,225.72 | $69,554.15 | $65,784.49 |
| 6.000 | $236,826.82 | $136,000.11 | $103,372.46 | $87,762.80 | $78,926.92 | $73,444.94 | $69,848.24 |
| 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. |