| Property Price： | $17,000,000.00 |
| Down Payment： | $6,800,000.00 |
| Loan amount： | $10,200,000.00 |
| Monthly Payment： | $45,119.46 (2.375% 300-term) |
| Total repayment： | $13,535,836.59 |
| Total int. paid： | $3,335,836.59 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $17,500.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $170,000.00 |
| 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 #： | $637,500.00 | # 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 | $174,356.22 | $89,356.20 | $61,046.44 | $46,909.22 | $38,440.99 | $32,807.23 | $28,793.14 |
| 1.500 | $176,560.86 | $91,587.33 | $63,315.79 | $49,219.63 | $40,793.51 | $35,202.26 | $31,230.81 |
| 2.000 | $178,783.15 | $93,853.72 | $65,637.89 | $51,600.10 | $43,233.14 | $37,701.19 | $33,788.80 |
| 2.375 | $180,461.45 | $95,576.61 | $67,413.94 | $53,431.11 | $45,119.46 | $39,642.57 | $35,784.71 |
| 2.500 | $181,023.09 | $96,155.30 | $68,012.50 | $54,050.10 | $45,758.91 | $40,302.33 | $36,464.51 |
| 3.000 | $183,280.64 | $98,491.96 | $70,439.33 | $56,568.95 | $48,369.55 | $43,003.61 | $39,254.72 |
| 3.500 | $185,555.80 | $100,863.58 | $72,918.02 | $59,155.89 | $51,063.60 | $45,802.56 | $42,155.64 |
| 4.000 | $187,848.52 | $103,270.04 | $75,448.17 | $61,809.99 | $53,839.36 | $48,696.36 | $45,163.02 |
| 4.500 | $190,158.80 | $105,711.18 | $78,029.32 | $64,530.24 | $56,694.91 | $51,681.90 | $48,272.19 |
| 5.000 | $192,486.58 | $108,186.83 | $80,660.95 | $67,315.49 | $59,628.18 | $54,755.81 | $51,478.14 |
| 5.500 | $194,831.85 | $110,696.80 | $83,342.51 | $70,164.51 | $62,636.92 | $57,914.48 | $54,775.66 |
| 6.000 | $197,194.58 | $113,240.91 | $86,073.40 | $73,075.97 | $65,718.74 | $61,154.15 | $58,159.35 |
| 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. |