| Property Price： | $13,500,000.00 |
| Down Payment： | $5,400,000.00 |
| Loan amount： | $8,100,000.00 |
| Monthly Payment： | $35,830.16 (2.375% 300-term) |
| Total repayment： | $10,749,046.70 |
| Total int. paid： | $2,649,046.70 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $15,750.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $135,000.00 |
| 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 #： | $506,250.00 | # 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 | $138,459.35 | $70,959.34 | $48,478.06 | $37,251.44 | $30,526.67 | $26,052.80 | $22,865.14 |
| 1.500 | $140,210.09 | $72,731.11 | $50,280.18 | $39,086.18 | $32,394.84 | $27,954.74 | $24,800.94 |
| 2.000 | $141,974.86 | $74,530.90 | $52,124.20 | $40,976.55 | $34,332.20 | $29,939.18 | $26,832.28 |
| 2.375 | $143,307.62 | $75,899.07 | $53,534.60 | $42,430.59 | $35,830.16 | $31,480.86 | $28,417.27 |
| 2.500 | $143,753.63 | $76,358.62 | $54,009.93 | $42,922.13 | $36,337.96 | $32,004.79 | $28,957.11 |
| 3.000 | $145,546.39 | $78,214.20 | $55,937.11 | $44,922.41 | $38,411.12 | $34,149.93 | $31,172.87 |
| 3.500 | $147,353.13 | $80,097.55 | $57,905.49 | $46,976.74 | $40,550.51 | $36,372.62 | $33,476.54 |
| 4.000 | $149,173.83 | $82,008.56 | $59,914.72 | $49,084.41 | $42,754.78 | $38,670.64 | $35,864.75 |
| 4.500 | $151,008.46 | $83,947.11 | $61,964.46 | $51,244.60 | $45,022.43 | $41,041.51 | $38,333.80 |
| 5.000 | $152,856.99 | $85,913.07 | $64,054.28 | $53,456.41 | $47,351.79 | $43,482.55 | $40,879.70 |
| 5.500 | $154,719.41 | $87,906.29 | $66,183.76 | $55,718.87 | $49,741.09 | $45,990.91 | $43,498.32 |
| 6.000 | $156,595.69 | $89,926.61 | $68,352.40 | $58,030.92 | $52,188.41 | $48,563.59 | $46,185.37 |
| 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. |