| Property Price： | $19,300,000.00 |
| Down Payment： | $5,790,000.00 |
| Loan amount： | $13,510,000.00 |
| Monthly Payment： | $72,246.50 (4.125% 300-term) |
| Total repayment： | $21,673,951.36 |
| Total int. paid： | $8,163,951.36 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $18,650.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $193,000.00 |
| 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 #： | $723,750.00 | # 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 | $230,936.53 | $118,353.17 | $80,856.61 | $62,131.72 | $50,915.47 | $43,453.50 | $38,136.80 |
| 1.500 | $233,856.59 | $121,308.32 | $83,862.38 | $65,191.88 | $54,031.40 | $46,625.74 | $41,365.52 |
| 2.000 | $236,800.04 | $124,310.18 | $86,938.03 | $68,344.84 | $57,262.72 | $49,935.59 | $44,753.60 |
| 2.500 | $239,766.86 | $127,358.64 | $90,083.22 | $71,589.88 | $60,608.12 | $53,380.83 | $48,297.60 |
| 3.000 | $242,757.01 | $130,453.57 | $93,297.58 | $74,926.14 | $64,065.95 | $56,958.70 | $51,993.26 |
| 3.500 | $245,770.47 | $133,594.81 | $96,580.63 | $78,352.56 | $67,634.24 | $60,665.94 | $55,835.56 |
| 4.000 | $248,807.21 | $136,782.18 | $99,931.84 | $81,867.94 | $71,310.76 | $64,498.81 | $59,818.87 |
| 4.125 | $249,570.03 | $137,586.21 | $100,780.22 | $82,760.53 | $72,246.50 | $65,476.18 | $60,836.01 |
| 4.500 | $251,867.19 | $140,015.49 | $103,350.59 | $85,470.93 | $75,092.97 | $68,453.19 | $63,936.98 |
| 5.000 | $254,950.37 | $143,294.51 | $106,836.22 | $89,160.02 | $78,978.11 | $72,524.60 | $68,183.30 |
| 5.500 | $258,056.70 | $146,619.00 | $110,387.97 | $92,933.58 | $82,963.22 | $76,708.29 | $72,550.90 |
| 6.000 | $261,186.15 | $149,988.70 | $114,005.06 | $96,789.84 | $87,045.12 | $80,999.28 | $77,032.63 |
| 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. |