| Property Price： | $20,800,000.00 |
| Down Payment： | $6,240,000.00 |
| Loan amount： | $14,560,000.00 |
| Monthly Payment： | $77,861.52 (4.125% 300-term) |
| Total repayment： | $23,358,455.36 |
| Total int. paid： | $8,798,455.36 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $19,400.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $208,000.00 |
| 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 #： | $830,000.00 | # 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 | $248,884.96 | $127,551.60 | $87,140.80 | $66,960.61 | $54,872.63 | $46,830.71 | $41,100.80 |
| 1.500 | $252,031.97 | $130,736.42 | $90,380.18 | $70,258.61 | $58,230.73 | $50,249.50 | $44,580.45 |
| 2.000 | $255,204.19 | $133,971.59 | $93,694.87 | $73,656.61 | $61,713.19 | $53,816.60 | $48,231.86 |
| 2.500 | $258,401.58 | $137,256.98 | $97,084.51 | $77,153.86 | $65,318.60 | $57,529.60 | $52,051.30 |
| 3.000 | $261,624.14 | $140,592.44 | $100,548.69 | $80,749.41 | $69,045.17 | $61,385.55 | $56,034.19 |
| 3.500 | $264,871.81 | $143,977.82 | $104,086.90 | $84,442.13 | $72,890.79 | $65,380.91 | $60,175.12 |
| 4.000 | $268,144.56 | $147,412.92 | $107,698.56 | $88,230.74 | $76,853.04 | $69,511.67 | $64,468.00 |
| 4.125 | $268,966.66 | $148,279.44 | $108,612.88 | $89,192.70 | $77,861.52 | $70,565.00 | $65,564.20 |
| 4.500 | $271,442.36 | $150,897.52 | $111,383.02 | $92,113.75 | $80,929.21 | $73,773.38 | $68,906.18 |
| 5.000 | $274,765.16 | $154,431.39 | $115,139.55 | $96,089.56 | $85,116.31 | $78,161.23 | $73,482.53 |
| 5.500 | $278,112.92 | $158,014.26 | $118,967.35 | $100,156.39 | $89,411.14 | $82,670.08 | $78,189.57 |
| 6.000 | $281,485.59 | $161,645.85 | $122,865.55 | $104,312.36 | $93,810.28 | $87,294.56 | $83,019.62 |
| 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. |