| Property Price： | $12,500,000.00 |
| Down Payment： | $3,750,000.00 |
| Loan amount： | $8,750,000.00 |
| Monthly Payment： | $46,791.78 (4.125% 300-term) |
| Total repayment： | $14,037,533.27 |
| Total int. paid： | $5,287,533.27 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $15,250.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $125,000.00 |
| 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 #： | $468,750.00 | # 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 | $149,570.29 | $76,653.61 | $52,368.27 | $40,240.75 | $32,976.34 | $28,143.46 | $24,700.00 |
| 1.500 | $151,461.52 | $78,567.56 | $54,315.01 | $42,222.72 | $34,994.43 | $30,198.02 | $26,791.14 |
| 2.000 | $153,367.90 | $80,511.77 | $56,307.01 | $44,264.79 | $37,087.25 | $32,341.70 | $28,985.49 |
| 2.500 | $155,289.41 | $82,486.16 | $58,344.06 | $46,366.50 | $39,253.96 | $34,573.08 | $31,280.83 |
| 3.000 | $157,226.04 | $84,490.65 | $60,425.89 | $48,527.29 | $41,493.49 | $36,890.35 | $33,674.39 |
| 3.500 | $159,177.77 | $86,525.13 | $62,552.22 | $50,746.48 | $43,804.56 | $39,291.41 | $36,162.93 |
| 4.000 | $161,144.57 | $88,589.50 | $64,722.69 | $53,023.28 | $46,185.72 | $41,773.84 | $38,742.79 |
| 4.125 | $161,638.62 | $89,110.24 | $65,272.16 | $53,601.38 | $46,791.78 | $42,406.85 | $39,401.56 |
| 4.500 | $163,126.42 | $90,683.61 | $66,936.91 | $55,356.82 | $48,635.34 | $44,334.96 | $41,409.96 |
| 5.000 | $165,123.29 | $92,807.33 | $69,194.44 | $57,746.13 | $51,151.63 | $46,971.89 | $44,160.17 |
| 5.500 | $167,135.17 | $94,960.49 | $71,494.80 | $60,190.14 | $53,732.66 | $49,681.54 | $46,988.92 |
| 6.000 | $169,162.01 | $97,142.94 | $73,837.47 | $62,687.72 | $56,376.37 | $52,460.67 | $49,891.60 |
| 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. |