| Property Price： | $17,200,000.00 |
| Down Payment： | $6,880,000.00 |
| Loan amount： | $10,320,000.00 |
| Monthly Payment： | $45,650.27 (2.375% 300-term) |
| Total repayment： | $13,695,081.72 |
| Total int. paid： | $3,375,081.72 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $17,600.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $172,000.00 |
| 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 #： | $645,000.00 | # 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 | $176,407.47 | $90,407.45 | $61,764.63 | $47,461.09 | $38,893.24 | $33,193.20 | $29,131.88 |
| 1.500 | $178,638.04 | $92,664.83 | $64,060.68 | $49,798.69 | $41,273.43 | $35,616.41 | $31,598.23 |
| 2.000 | $180,886.48 | $94,957.88 | $66,410.10 | $52,207.16 | $43,741.77 | $38,144.73 | $34,186.32 |
| 2.375 | $182,584.53 | $96,701.04 | $68,207.04 | $54,059.71 | $45,650.27 | $40,108.95 | $36,205.71 |
| 2.500 | $183,152.77 | $97,286.54 | $68,812.65 | $54,685.98 | $46,297.25 | $40,776.48 | $36,893.51 |
| 3.000 | $185,436.89 | $99,650.69 | $71,268.03 | $57,234.47 | $48,938.61 | $43,509.54 | $39,716.54 |
| 3.500 | $187,738.81 | $102,050.22 | $73,775.88 | $59,851.84 | $51,664.35 | $46,341.41 | $42,651.59 |
| 4.000 | $190,058.51 | $104,484.98 | $76,335.79 | $62,537.17 | $54,472.76 | $49,269.26 | $45,694.35 |
| 4.500 | $192,395.96 | $106,954.84 | $78,947.31 | $65,289.42 | $57,361.91 | $52,289.92 | $48,840.09 |
| 5.000 | $194,751.13 | $109,459.61 | $81,609.90 | $68,107.43 | $60,329.69 | $55,399.99 | $52,083.77 |
| 5.500 | $197,123.99 | $111,999.12 | $84,323.01 | $70,989.97 | $63,373.83 | $58,595.82 | $55,420.08 |
| 6.000 | $199,514.51 | $114,573.16 | $87,086.02 | $73,935.69 | $66,491.90 | $61,873.61 | $58,843.58 |
| 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. |