| Property Price： | $22,800,000.00 |
| Down Payment： | $6,840,000.00 |
| Loan amount： | $15,960,000.00 |
| Monthly Payment： | $85,348.20 (4.125% 300-term) |
| Total repayment： | $25,604,460.68 |
| Total int. paid： | $9,644,460.68 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $20,400.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $228,000.00 |
| 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 #： | $969,000.00 | # 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 | $272,816.21 | $139,816.18 | $95,519.72 | $73,399.13 | $60,148.84 | $51,333.67 | $45,052.80 |
| 1.500 | $276,265.81 | $143,307.23 | $99,070.59 | $77,014.25 | $63,829.84 | $55,081.19 | $48,867.04 |
| 2.000 | $279,743.05 | $146,853.47 | $102,703.99 | $80,738.98 | $67,647.15 | $58,991.27 | $52,869.54 |
| 2.500 | $283,247.89 | $150,454.76 | $106,419.56 | $84,572.50 | $71,599.23 | $63,061.30 | $57,056.24 |
| 3.000 | $286,780.30 | $154,110.95 | $110,216.83 | $88,513.78 | $75,684.13 | $67,288.00 | $61,422.09 |
| 3.500 | $290,340.25 | $157,821.84 | $114,095.25 | $92,561.57 | $79,899.52 | $71,667.53 | $65,961.19 |
| 4.000 | $293,927.69 | $161,587.24 | $118,054.19 | $96,714.46 | $84,242.76 | $76,195.48 | $70,666.85 |
| 4.125 | $294,828.84 | $162,537.08 | $119,056.43 | $97,768.92 | $85,348.20 | $77,350.10 | $71,868.45 |
| 4.500 | $297,542.59 | $165,406.90 | $122,092.93 | $100,970.84 | $88,710.86 | $80,866.98 | $75,531.77 |
| 5.000 | $301,184.89 | $169,280.56 | $126,210.66 | $105,328.94 | $93,300.57 | $85,676.73 | $80,548.15 |
| 5.500 | $304,854.55 | $173,207.94 | $130,406.52 | $109,786.81 | $98,008.36 | $90,619.12 | $85,707.80 |
| 6.000 | $308,551.51 | $177,188.72 | $134,679.55 | $114,342.40 | $102,830.50 | $95,688.26 | $91,002.28 |
| 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. |