| Property Price： | $19,880,000.00 |
| Down Payment： | $5,964,000.00 |
| Loan amount： | $13,916,000.00 |
| Monthly Payment： | $74,417.64 (4.125% 300-term) |
| Total repayment： | $22,325,292.91 |
| Total int. paid： | $8,409,292.91 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $18,940.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $198,800.00 |
| 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 #： | $745,500.00 | # 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 | $237,876.59 | $121,909.90 | $83,286.50 | $63,998.89 | $52,445.57 | $44,759.36 | $39,282.88 |
| 1.500 | $240,884.40 | $124,953.85 | $86,382.60 | $67,151.02 | $55,655.14 | $48,026.93 | $42,608.63 |
| 2.000 | $243,916.31 | $128,045.92 | $89,550.67 | $70,398.72 | $58,983.57 | $51,436.25 | $46,098.53 |
| 2.500 | $246,972.28 | $131,186.00 | $92,790.39 | $73,741.29 | $62,429.50 | $54,985.02 | $49,749.03 |
| 3.000 | $250,052.30 | $134,373.93 | $96,101.34 | $77,177.80 | $65,991.25 | $58,670.42 | $53,555.75 |
| 3.500 | $253,156.32 | $137,609.57 | $99,483.05 | $80,707.19 | $69,666.78 | $62,489.06 | $57,513.52 |
| 4.000 | $256,284.32 | $140,892.73 | $102,934.97 | $84,328.22 | $73,453.77 | $66,437.11 | $61,616.53 |
| 4.125 | $257,070.06 | $141,720.93 | $103,808.85 | $85,247.64 | $74,417.64 | $67,443.86 | $62,664.24 |
| 4.500 | $259,436.26 | $144,223.21 | $106,456.47 | $88,039.49 | $77,349.65 | $70,510.33 | $65,858.41 |
| 5.000 | $262,612.09 | $147,600.77 | $110,046.84 | $91,839.44 | $81,351.55 | $74,704.10 | $70,232.34 |
| 5.500 | $265,811.77 | $151,025.17 | $113,705.33 | $95,726.40 | $85,456.42 | $79,013.52 | $74,731.19 |
| 6.000 | $269,035.27 | $154,496.13 | $117,431.12 | $99,698.55 | $89,660.98 | $83,433.45 | $79,347.60 |
| 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. |