| Property Price： | $10,340,000.00 |
| Down Payment： | $4,136,000.00 |
| Loan amount： | $6,204,000.00 |
| Monthly Payment： | $27,443.25 (2.375% 300-term) |
| Total repayment： | $8,232,973.55 |
| Total int. paid： | $2,028,973.55 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $14,170.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $103,400.00 |
| 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 #： | $387,750.00 | # 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 | $106,049.61 | $54,349.60 | $37,130.60 | $28,531.84 | $23,381.17 | $19,954.52 | $17,513.00 |
| 1.500 | $107,390.55 | $55,706.65 | $38,510.90 | $29,937.12 | $24,812.05 | $21,411.26 | $18,995.68 |
| 2.000 | $108,742.22 | $57,085.15 | $39,923.28 | $31,385.00 | $26,295.92 | $22,931.19 | $20,551.54 |
| 2.375 | $109,763.02 | $58,133.07 | $41,003.54 | $32,498.69 | $27,443.25 | $24,112.01 | $21,765.53 |
| 2.500 | $110,104.63 | $58,485.05 | $41,367.60 | $32,875.18 | $27,832.18 | $24,513.30 | $22,179.00 |
| 3.000 | $111,477.76 | $59,906.29 | $42,843.68 | $34,407.23 | $29,420.07 | $26,156.31 | $23,876.11 |
| 3.500 | $112,861.59 | $61,348.79 | $44,351.31 | $35,980.70 | $31,058.69 | $27,858.73 | $25,640.55 |
| 4.000 | $114,256.10 | $62,812.48 | $45,890.24 | $37,595.02 | $32,747.00 | $29,618.84 | $27,469.74 |
| 4.500 | $115,661.29 | $64,297.27 | $47,460.18 | $39,249.57 | $34,483.85 | $31,434.76 | $29,360.85 |
| 5.000 | $117,077.13 | $65,803.05 | $49,060.84 | $40,943.65 | $36,267.97 | $33,304.41 | $31,310.82 |
| 5.500 | $118,503.61 | $67,329.70 | $50,691.86 | $42,676.53 | $38,097.99 | $35,225.63 | $33,316.49 |
| 6.000 | $119,940.70 | $68,877.12 | $52,352.88 | $44,447.38 | $39,972.46 | $37,196.11 | $35,374.57 |
| 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. |