| Property Price： | $10,400,000.00 |
| Down Payment： | $4,160,000.00 |
| Loan amount： | $6,240,000.00 |
| Monthly Payment： | $27,602.49 (2.375% 300-term) |
| Total repayment： | $8,280,747.09 |
| Total int. paid： | $2,040,747.09 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $14,200.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $104,000.00 |
| 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 #： | $390,000.00 | # 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 | $106,664.98 | $54,664.97 | $37,346.06 | $28,697.40 | $23,516.84 | $20,070.31 | $17,614.63 |
| 1.500 | $108,013.70 | $56,029.90 | $38,734.36 | $30,110.83 | $24,956.03 | $21,535.50 | $19,105.91 |
| 2.000 | $109,373.22 | $57,416.40 | $40,154.94 | $31,567.12 | $26,448.51 | $23,064.26 | $20,670.80 |
| 2.375 | $110,399.95 | $58,470.40 | $41,241.47 | $32,687.27 | $27,602.49 | $24,251.92 | $21,891.83 |
| 2.500 | $110,743.54 | $58,824.42 | $41,607.65 | $33,065.94 | $27,993.68 | $24,655.54 | $22,307.70 |
| 3.000 | $112,124.63 | $60,253.90 | $43,092.29 | $34,606.89 | $29,590.79 | $26,308.09 | $24,014.65 |
| 3.500 | $113,516.49 | $61,704.78 | $44,608.67 | $36,189.49 | $31,238.91 | $28,020.39 | $25,789.34 |
| 4.000 | $114,919.10 | $63,176.97 | $46,156.53 | $37,813.17 | $32,937.02 | $29,790.71 | $27,629.14 |
| 4.500 | $116,332.44 | $64,670.37 | $47,735.58 | $39,477.32 | $34,683.95 | $31,617.16 | $29,531.22 |
| 5.000 | $117,756.50 | $66,184.88 | $49,345.52 | $41,181.24 | $36,478.42 | $33,497.67 | $31,492.51 |
| 5.500 | $119,191.25 | $67,720.40 | $50,986.01 | $42,924.17 | $38,319.06 | $35,430.03 | $33,509.82 |
| 6.000 | $120,636.68 | $69,276.79 | $52,656.67 | $44,705.30 | $40,204.41 | $37,411.95 | $35,579.84 |
| 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. |