| Property Price： | $22,000,000.00 |
| Down Payment： | $6,600,000.00 |
| Loan amount： | $15,400,000.00 |
| Monthly Payment： | $82,353.53 (4.125% 300-term) |
| Total repayment： | $24,706,058.55 |
| Total int. paid： | $9,306,058.55 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $20,000.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $220,000.00 |
| 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 #： | $935,000.00 | # 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 | $263,243.71 | $134,910.35 | $92,168.16 | $70,823.72 | $58,038.36 | $49,532.49 | $43,472.00 |
| 1.500 | $266,572.28 | $138,278.91 | $95,594.43 | $74,311.99 | $61,590.19 | $53,148.51 | $47,152.40 |
| 2.000 | $269,927.50 | $141,700.72 | $99,100.34 | $77,906.03 | $65,273.57 | $56,921.40 | $51,014.47 |
| 2.500 | $273,309.37 | $145,175.65 | $102,685.54 | $81,605.05 | $69,086.98 | $60,848.62 | $55,054.26 |
| 3.000 | $276,717.84 | $148,703.55 | $106,349.57 | $85,408.03 | $73,028.54 | $64,927.02 | $59,266.93 |
| 3.500 | $280,152.87 | $152,284.24 | $110,091.91 | $89,313.80 | $77,096.03 | $69,152.88 | $63,646.76 |
| 4.000 | $283,614.44 | $155,917.51 | $113,911.94 | $93,320.97 | $81,286.87 | $73,521.96 | $68,187.31 |
| 4.125 | $284,483.97 | $156,834.02 | $114,879.01 | $94,338.43 | $82,353.53 | $74,636.06 | $69,346.75 |
| 4.500 | $287,102.50 | $159,603.15 | $117,808.97 | $97,428.00 | $85,598.20 | $78,029.54 | $72,881.54 |
| 5.000 | $290,617.00 | $163,340.89 | $121,782.22 | $101,633.18 | $90,026.87 | $82,670.53 | $77,721.90 |
| 5.500 | $294,157.90 | $167,130.47 | $125,830.85 | $105,934.65 | $94,569.47 | $87,439.51 | $82,700.51 |
| 6.000 | $297,725.14 | $170,971.57 | $129,953.95 | $110,330.38 | $99,222.42 | $92,330.78 | $87,809.22 |
| 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. |