| Property Price： | $21,800,000.00 |
| Down Payment： | $6,540,000.00 |
| Loan amount： | $15,260,000.00 |
| Monthly Payment： | $81,604.86 (4.125% 300-term) |
| Total repayment： | $24,481,458.02 |
| Total int. paid： | $9,221,458.02 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $19,900.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $218,000.00 |
| 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 #： | $926,500.00 | # 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 | $260,850.59 | $133,683.89 | $91,330.26 | $70,179.87 | $57,510.74 | $49,082.19 | $43,076.80 |
| 1.500 | $264,148.89 | $137,021.83 | $94,725.38 | $73,636.43 | $61,030.28 | $52,665.34 | $46,723.75 |
| 2.000 | $267,473.62 | $140,412.53 | $98,199.43 | $77,197.80 | $64,680.17 | $56,403.93 | $50,550.70 |
| 2.500 | $270,824.74 | $143,855.87 | $101,752.03 | $80,863.18 | $68,458.91 | $60,295.45 | $54,553.77 |
| 3.000 | $274,202.22 | $147,351.70 | $105,382.76 | $84,631.59 | $72,364.65 | $64,336.78 | $58,728.14 |
| 3.500 | $277,606.03 | $150,899.83 | $109,091.08 | $88,501.85 | $76,395.16 | $68,524.22 | $63,068.15 |
| 4.000 | $281,036.13 | $154,500.08 | $112,876.38 | $92,472.60 | $80,547.90 | $72,853.57 | $67,567.43 |
| 4.125 | $281,897.75 | $155,408.26 | $113,834.65 | $93,480.81 | $81,604.86 | $73,957.55 | $68,716.32 |
| 4.500 | $284,492.47 | $158,152.21 | $116,737.98 | $96,542.29 | $84,820.04 | $77,320.18 | $72,218.98 |
| 5.000 | $287,975.03 | $161,855.98 | $120,675.11 | $100,709.25 | $89,208.44 | $81,918.98 | $77,015.34 |
| 5.500 | $291,483.73 | $165,611.10 | $124,686.94 | $104,971.60 | $93,709.75 | $86,644.60 | $81,948.68 |
| 6.000 | $295,018.55 | $169,417.29 | $128,772.55 | $109,327.38 | $98,320.39 | $91,491.41 | $87,010.95 |
| 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. |