| Property Price： | $18,500,000.00 |
| Down Payment： | $7,400,000.00 |
| Loan amount： | $11,100,000.00 |
| Monthly Payment： | $49,100.58 (2.375% 300-term) |
| Total repayment： | $14,730,175.11 |
| Total int. paid： | $3,630,175.11 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $18,250.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $185,000.00 |
| 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 #： | $693,750.00 | # 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 | $189,740.60 | $97,240.57 | $66,432.89 | $51,048.27 | $41,832.84 | $35,701.99 | $31,333.71 |
| 1.500 | $192,139.76 | $99,668.56 | $68,902.48 | $53,562.54 | $44,392.93 | $38,308.34 | $33,986.47 |
| 2.000 | $194,558.14 | $102,134.93 | $71,429.47 | $56,153.05 | $47,047.83 | $41,027.76 | $36,770.17 |
| 2.375 | $196,384.52 | $104,009.84 | $73,362.23 | $58,145.62 | $49,100.58 | $43,140.44 | $38,942.19 |
| 2.500 | $196,995.71 | $104,639.59 | $74,013.60 | $58,819.22 | $49,796.46 | $43,858.42 | $39,681.97 |
| 3.000 | $199,452.47 | $107,182.43 | $76,654.56 | $61,560.33 | $52,637.46 | $46,798.05 | $42,718.37 |
| 3.500 | $201,928.37 | $109,763.31 | $79,351.96 | $64,375.53 | $55,569.22 | $49,843.96 | $45,875.26 |
| 4.000 | $204,423.39 | $112,382.10 | $82,105.36 | $67,263.82 | $58,589.89 | $52,993.10 | $49,148.00 |
| 4.500 | $206,937.51 | $115,038.63 | $84,914.26 | $70,224.08 | $61,697.41 | $56,242.07 | $52,531.50 |
| 5.000 | $209,470.69 | $117,732.72 | $87,778.09 | $73,255.09 | $64,889.49 | $59,587.20 | $56,020.33 |
| 5.500 | $212,022.90 | $120,464.17 | $90,696.26 | $76,355.49 | $68,163.71 | $63,024.58 | $59,608.81 |
| 6.000 | $214,594.10 | $123,232.76 | $93,668.11 | $79,523.85 | $71,517.46 | $66,550.11 | $63,291.06 |
| 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. |