| Property Price： | $21,800,000.00 |
| Down Payment： | $8,720,000.00 |
| Loan amount： | $13,080,000.00 |
| Monthly Payment： | $57,859.07 (2.375% 300-term) |
| Total repayment： | $17,357,719.86 |
| Total int. paid： | $4,277,719.86 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $19,900.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $218,000.00 |
| 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 #： | $926,500.00 | # 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 | $223,586.22 | $114,586.19 | $78,283.08 | $60,154.18 | $49,294.92 | $42,070.45 | $36,922.97 |
| 1.500 | $226,413.34 | $117,447.28 | $81,193.19 | $63,116.94 | $52,311.67 | $45,141.72 | $40,048.92 |
| 2.000 | $229,263.10 | $120,353.60 | $84,170.94 | $66,169.54 | $55,440.15 | $48,346.23 | $43,329.17 |
| 2.375 | $231,415.27 | $122,562.95 | $86,448.46 | $68,517.54 | $57,859.07 | $50,835.77 | $45,888.63 |
| 2.500 | $232,135.49 | $123,305.03 | $87,216.03 | $69,311.30 | $58,679.07 | $51,681.81 | $46,760.37 |
| 3.000 | $235,030.47 | $126,301.45 | $90,328.08 | $72,541.37 | $62,026.84 | $55,145.81 | $50,338.40 |
| 3.500 | $237,948.02 | $129,342.71 | $93,506.64 | $75,858.73 | $65,481.56 | $58,735.05 | $54,058.41 |
| 4.000 | $240,888.11 | $132,428.64 | $96,751.18 | $79,262.23 | $69,041.06 | $62,445.92 | $57,914.94 |
| 4.500 | $243,850.69 | $135,559.04 | $100,061.12 | $82,750.54 | $72,702.89 | $66,274.44 | $61,901.98 |
| 5.000 | $246,835.74 | $138,733.69 | $103,435.81 | $86,322.21 | $76,464.38 | $70,216.27 | $66,013.15 |
| 5.500 | $249,843.20 | $141,952.37 | $106,874.52 | $89,975.66 | $80,322.64 | $74,266.80 | $70,241.73 |
| 6.000 | $252,873.04 | $145,214.82 | $110,376.47 | $93,709.18 | $84,274.62 | $78,421.21 | $74,580.81 |
| 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. |