| Property Price： | $18,200,000.00 |
| Down Payment： | $5,460,000.00 |
| Loan amount： | $12,740,000.00 |
| Monthly Payment： | $68,128.83 (4.125% 300-term) |
| Total repayment： | $20,438,648.44 |
| Total int. paid： | $7,698,648.44 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $18,100.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $182,000.00 |
| 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 #： | $682,500.00 | # 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 | $217,774.34 | $111,607.65 | $76,248.20 | $58,590.53 | $48,013.55 | $40,976.87 | $35,963.20 |
| 1.500 | $220,527.97 | $114,394.37 | $79,082.66 | $61,476.29 | $50,951.89 | $43,968.31 | $39,007.90 |
| 2.000 | $223,303.66 | $117,225.14 | $81,983.01 | $64,449.54 | $53,999.04 | $47,089.52 | $42,202.88 |
| 2.500 | $226,101.39 | $120,099.85 | $84,948.95 | $67,509.63 | $57,153.77 | $50,338.40 | $45,544.89 |
| 3.000 | $228,921.12 | $123,018.39 | $87,980.10 | $70,655.73 | $60,414.52 | $53,712.35 | $49,029.91 |
| 3.500 | $231,762.83 | $125,980.60 | $91,076.04 | $73,886.87 | $63,779.44 | $57,208.29 | $52,653.23 |
| 4.000 | $234,626.49 | $128,986.31 | $94,236.24 | $77,201.89 | $67,246.41 | $60,822.71 | $56,409.50 |
| 4.125 | $235,345.83 | $129,744.51 | $95,036.27 | $78,043.61 | $68,128.83 | $61,744.38 | $57,368.67 |
| 4.500 | $237,512.07 | $132,035.33 | $97,460.14 | $80,599.53 | $70,813.06 | $64,551.71 | $60,292.91 |
| 5.000 | $240,419.52 | $135,127.47 | $100,747.11 | $84,078.36 | $74,476.77 | $68,391.07 | $64,297.21 |
| 5.500 | $243,348.81 | $138,262.48 | $104,096.43 | $87,636.84 | $78,234.75 | $72,336.32 | $68,415.87 |
| 6.000 | $246,299.89 | $141,440.12 | $107,507.36 | $91,273.32 | $82,084.00 | $76,382.74 | $72,642.17 |
| 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. |