| Property Price： | $20,500,000.00 |
| Down Payment： | $8,200,000.00 |
| Loan amount： | $12,300,000.00 |
| Monthly Payment： | $54,408.75 (2.375% 300-term) |
| Total repayment： | $16,322,626.47 |
| Total int. paid： | $4,022,626.47 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $19,250.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $205,000.00 |
| 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 #： | $800,000.00 | # 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 | $210,253.09 | $107,753.07 | $73,614.83 | $56,567.00 | $46,355.31 | $39,561.66 | $34,721.14 |
| 1.500 | $212,911.62 | $110,443.54 | $76,351.39 | $59,353.09 | $49,192.17 | $42,449.79 | $37,660.69 |
| 2.000 | $215,591.45 | $113,176.55 | $79,151.57 | $62,223.65 | $52,134.08 | $45,463.20 | $40,745.32 |
| 2.375 | $217,615.28 | $115,254.15 | $81,293.28 | $64,431.64 | $54,408.75 | $47,804.27 | $43,152.16 |
| 2.500 | $218,292.55 | $115,951.98 | $82,015.07 | $65,178.06 | $55,179.86 | $48,599.87 | $43,971.91 |
| 3.000 | $221,014.90 | $118,769.72 | $84,941.54 | $68,215.50 | $58,327.99 | $51,857.30 | $47,336.57 |
| 3.500 | $223,758.46 | $121,629.62 | $87,930.55 | $71,335.05 | $61,576.70 | $55,232.50 | $50,834.75 |
| 4.000 | $226,523.22 | $124,531.52 | $90,981.61 | $74,535.58 | $64,923.93 | $58,722.08 | $54,461.29 |
| 4.500 | $229,309.14 | $127,475.24 | $94,094.17 | $77,815.87 | $68,367.39 | $62,322.29 | $58,210.58 |
| 5.000 | $232,116.17 | $130,460.58 | $97,267.62 | $81,174.56 | $71,904.58 | $66,029.06 | $62,076.58 |
| 5.500 | $234,944.29 | $133,487.32 | $100,501.26 | $84,610.14 | $75,532.76 | $69,838.05 | $66,053.00 |
| 6.000 | $237,793.46 | $136,555.22 | $103,794.39 | $88,121.02 | $79,249.07 | $73,744.71 | $70,133.33 |
| 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. |