| Property Price： | $9,900,000.00 |
| Down Payment： | $3,960,000.00 |
| Loan amount： | $5,940,000.00 |
| Monthly Payment： | $26,275.45 (2.375% 300-term) |
| Total repayment： | $7,882,634.25 |
| Total int. paid： | $1,942,634.25 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $13,950.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $99,000.00 |
| 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 #： | $360,000.00 | # 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 | $101,536.86 | $52,036.85 | $35,550.57 | $27,317.72 | $22,386.22 | $19,105.39 | $16,767.77 |
| 1.500 | $102,820.74 | $53,336.15 | $36,872.14 | $28,663.20 | $23,756.22 | $20,500.14 | $18,187.36 |
| 2.000 | $104,114.89 | $54,655.99 | $38,224.42 | $30,049.47 | $25,176.95 | $21,955.40 | $19,677.01 |
| 2.375 | $105,092.26 | $55,659.32 | $39,258.71 | $31,115.77 | $26,275.45 | $23,085.97 | $20,839.33 |
| 2.500 | $105,419.33 | $55,996.32 | $39,607.28 | $31,476.23 | $26,647.83 | $23,470.18 | $21,235.22 |
| 3.000 | $106,734.02 | $57,357.08 | $41,020.55 | $32,943.10 | $28,168.15 | $25,043.28 | $22,860.10 |
| 3.500 | $108,058.97 | $58,738.21 | $42,464.02 | $34,449.61 | $29,737.04 | $26,673.25 | $24,549.46 |
| 4.000 | $109,394.14 | $60,139.61 | $43,937.46 | $35,995.23 | $31,353.51 | $28,358.47 | $26,300.82 |
| 4.500 | $110,739.53 | $61,561.21 | $45,440.60 | $37,579.37 | $33,016.45 | $30,097.11 | $28,111.45 |
| 5.000 | $112,095.13 | $63,002.92 | $46,973.14 | $39,201.37 | $34,724.65 | $31,887.20 | $29,978.45 |
| 5.500 | $113,460.90 | $64,464.61 | $48,534.76 | $40,860.51 | $36,476.80 | $33,726.67 | $31,898.77 |
| 6.000 | $114,836.84 | $65,946.18 | $50,125.10 | $42,556.00 | $38,271.50 | $35,613.30 | $33,869.27 |
| 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. |