| Property Price： | $18,800,000.00 |
| Down Payment： | $5,640,000.00 |
| Loan amount： | $13,160,000.00 |
| Monthly Payment： | $70,374.83 (4.125% 300-term) |
| Total repayment： | $21,112,450.03 |
| Total int. paid： | $7,952,450.03 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $18,400.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $188,000.00 |
| 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 #： | $705,000.00 | # 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 | $224,953.72 | $115,287.02 | $78,761.88 | $60,522.09 | $49,596.41 | $42,327.76 | $37,148.80 |
| 1.500 | $227,798.13 | $118,165.61 | $81,689.78 | $63,502.98 | $52,631.62 | $45,417.82 | $40,293.87 |
| 2.000 | $230,665.32 | $121,089.71 | $84,685.74 | $66,574.25 | $55,779.23 | $48,641.92 | $43,594.18 |
| 2.500 | $233,555.28 | $124,059.19 | $87,749.46 | $69,735.22 | $59,037.96 | $51,997.91 | $47,046.37 |
| 3.000 | $236,467.97 | $127,073.94 | $90,880.54 | $72,985.04 | $62,406.21 | $55,483.09 | $50,646.28 |
| 3.500 | $239,403.36 | $130,133.80 | $94,078.54 | $76,322.70 | $65,882.06 | $59,094.28 | $54,389.05 |
| 4.000 | $242,361.43 | $133,238.60 | $97,342.93 | $79,747.01 | $69,463.33 | $62,827.85 | $58,269.16 |
| 4.125 | $243,104.49 | $134,021.80 | $98,169.33 | $80,616.48 | $70,374.83 | $63,779.90 | $59,259.95 |
| 4.500 | $245,342.13 | $136,388.15 | $100,673.12 | $83,256.66 | $73,147.55 | $66,679.79 | $62,280.59 |
| 5.000 | $248,345.43 | $139,582.22 | $104,068.44 | $86,850.18 | $76,932.05 | $70,645.73 | $66,416.90 |
| 5.500 | $251,371.29 | $142,820.58 | $107,528.18 | $90,525.97 | $80,813.91 | $74,721.03 | $70,671.34 |
| 6.000 | $254,419.67 | $146,102.98 | $111,051.56 | $94,282.33 | $84,790.06 | $78,900.85 | $75,036.97 |
| 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. |