| Property Price： | $13,000,000.00 |
| Down Payment： | $5,200,000.00 |
| Loan amount： | $7,800,000.00 |
| Monthly Payment： | $34,503.11 (2.375% 300-term) |
| Total repayment： | $10,350,933.86 |
| Total int. paid： | $2,550,933.86 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $15,500.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $130,000.00 |
| 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 #： | $487,500.00 | # 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 | $133,331.23 | $68,331.21 | $46,682.57 | $35,871.76 | $29,396.05 | $25,087.88 | $22,018.28 |
| 1.500 | $135,017.13 | $70,037.37 | $48,417.96 | $37,638.54 | $31,195.03 | $26,919.38 | $23,882.39 |
| 2.000 | $136,716.53 | $71,770.49 | $50,193.68 | $39,458.90 | $33,060.64 | $28,830.32 | $25,838.50 |
| 2.375 | $137,999.93 | $73,088.00 | $51,551.84 | $40,859.09 | $34,503.11 | $30,314.91 | $27,364.78 |
| 2.500 | $138,429.42 | $73,530.52 | $52,009.56 | $41,332.43 | $34,992.11 | $30,819.43 | $27,884.63 |
| 3.000 | $140,155.79 | $75,317.38 | $53,865.37 | $43,258.61 | $36,988.48 | $32,885.11 | $30,018.31 |
| 3.500 | $141,895.61 | $77,130.98 | $55,760.84 | $45,236.86 | $39,048.64 | $35,025.49 | $32,236.67 |
| 4.000 | $143,648.87 | $78,971.21 | $57,695.66 | $47,266.47 | $41,171.27 | $37,238.39 | $34,536.43 |
| 4.500 | $145,415.55 | $80,837.96 | $59,669.48 | $49,346.65 | $43,354.93 | $39,521.45 | $36,914.03 |
| 5.000 | $147,195.62 | $82,731.10 | $61,681.90 | $51,476.55 | $45,598.02 | $41,872.09 | $39,365.64 |
| 5.500 | $148,989.06 | $84,650.50 | $63,732.51 | $53,655.21 | $47,898.82 | $44,287.54 | $41,887.27 |
| 6.000 | $150,795.85 | $86,595.99 | $65,820.83 | $55,881.62 | $50,255.51 | $46,764.94 | $44,474.80 |
| 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. |