| Property Price： | $9,250,000.00 |
| Down Payment： | $3,700,000.00 |
| Loan amount： | $5,550,000.00 |
| Monthly Payment： | $24,550.29 (2.375% 300-term) |
| Total repayment： | $7,365,087.55 |
| Total int. paid： | $1,815,087.55 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $13,625.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $92,500.00 |
| 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 #： | $295,000.00 | # 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 | $94,870.30 | $48,620.29 | $33,216.45 | $25,524.13 | $20,916.42 | $17,850.99 | $15,666.86 |
| 1.500 | $96,069.88 | $49,834.28 | $34,451.24 | $26,781.27 | $22,196.47 | $19,154.17 | $16,993.24 |
| 2.000 | $97,279.07 | $51,067.47 | $35,714.73 | $28,076.53 | $23,523.92 | $20,513.88 | $18,385.08 |
| 2.375 | $98,192.26 | $52,004.92 | $36,681.11 | $29,072.81 | $24,550.29 | $21,570.22 | $19,471.09 |
| 2.500 | $98,497.86 | $52,319.80 | $37,006.80 | $29,409.61 | $24,898.23 | $21,929.21 | $19,840.98 |
| 3.000 | $99,726.23 | $53,591.21 | $38,327.28 | $30,780.17 | $26,318.73 | $23,399.02 | $21,359.19 |
| 3.500 | $100,964.18 | $54,881.66 | $39,675.98 | $32,187.76 | $27,784.61 | $24,921.98 | $22,937.63 |
| 4.000 | $102,211.70 | $56,191.05 | $41,052.68 | $33,631.91 | $29,294.94 | $26,496.55 | $24,574.00 |
| 4.500 | $103,468.76 | $57,519.32 | $42,457.13 | $35,112.04 | $30,848.70 | $28,121.03 | $26,265.75 |
| 5.000 | $104,735.35 | $58,866.36 | $43,889.05 | $36,627.54 | $32,444.75 | $29,793.60 | $28,010.17 |
| 5.500 | $106,011.45 | $60,232.08 | $45,348.13 | $38,177.75 | $34,081.86 | $31,512.29 | $29,804.40 |
| 6.000 | $107,297.05 | $61,616.38 | $46,834.05 | $39,761.92 | $35,758.73 | $33,275.05 | $31,645.53 |
| 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. |