| Property Price： | $19,800,000.00 |
| Down Payment： | $5,940,000.00 |
| Loan amount： | $13,860,000.00 |
| Monthly Payment： | $74,118.18 (4.125% 300-term) |
| Total repayment： | $22,235,452.69 |
| Total int. paid： | $8,375,452.69 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $18,900.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $198,000.00 |
| 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 #： | $742,500.00 | # 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 | $236,919.34 | $121,419.31 | $82,951.34 | $63,741.35 | $52,234.52 | $44,579.24 | $39,124.80 |
| 1.500 | $239,915.05 | $124,451.02 | $86,034.98 | $66,880.79 | $55,431.17 | $47,833.66 | $42,437.16 |
| 2.000 | $242,934.75 | $127,530.65 | $89,190.31 | $70,115.43 | $58,746.21 | $51,229.26 | $45,913.02 |
| 2.500 | $245,978.43 | $130,658.08 | $92,416.98 | $73,444.54 | $62,178.28 | $54,763.76 | $49,548.84 |
| 3.000 | $249,046.05 | $133,833.19 | $95,714.62 | $76,867.23 | $65,725.69 | $58,434.32 | $53,340.24 |
| 3.500 | $252,137.59 | $137,055.81 | $99,082.72 | $80,382.42 | $69,386.43 | $62,237.59 | $57,282.08 |
| 4.000 | $255,253.00 | $140,325.76 | $102,520.75 | $83,988.87 | $73,158.19 | $66,169.76 | $61,368.58 |
| 4.125 | $256,035.57 | $141,150.62 | $103,391.11 | $84,904.59 | $74,118.18 | $67,172.45 | $62,412.07 |
| 4.500 | $258,392.25 | $143,642.83 | $106,028.07 | $87,685.20 | $77,038.38 | $70,226.58 | $65,593.38 |
| 5.000 | $261,555.30 | $147,006.80 | $109,604.00 | $91,469.87 | $81,024.18 | $74,403.48 | $69,949.71 |
| 5.500 | $264,742.11 | $150,417.42 | $113,247.77 | $95,341.18 | $85,112.53 | $78,695.56 | $74,430.46 |
| 6.000 | $267,952.63 | $153,874.42 | $116,958.56 | $99,297.34 | $89,300.17 | $83,097.70 | $79,028.29 |
| 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. |