| Property Price： | $11,000,000.00 |
| Down Payment： | $4,400,000.00 |
| Loan amount： | $6,600,000.00 |
| Monthly Payment： | $29,194.94 (2.375% 300-term) |
| Total repayment： | $8,758,482.50 |
| Total int. paid： | $2,158,482.50 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $14,500.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $110,000.00 |
| 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 #： | $412,500.00 | # 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 | $112,818.73 | $57,818.72 | $39,500.64 | $30,353.02 | $24,873.58 | $21,228.21 | $18,630.86 |
| 1.500 | $114,245.26 | $59,262.39 | $40,969.04 | $31,848.00 | $26,395.80 | $22,777.93 | $20,208.17 |
| 2.000 | $115,683.22 | $60,728.88 | $42,471.57 | $33,388.30 | $27,974.39 | $24,394.89 | $21,863.34 |
| 2.375 | $116,769.17 | $61,843.69 | $43,620.78 | $34,573.07 | $29,194.94 | $25,651.07 | $23,154.82 |
| 2.500 | $117,132.59 | $62,218.14 | $44,008.09 | $34,973.59 | $29,608.70 | $26,077.98 | $23,594.68 |
| 3.000 | $118,593.36 | $63,730.09 | $45,578.39 | $36,603.44 | $31,297.95 | $27,825.87 | $25,400.11 |
| 3.500 | $120,065.52 | $65,264.67 | $47,182.25 | $38,277.34 | $33,041.16 | $29,636.95 | $27,277.18 |
| 4.000 | $121,549.05 | $66,821.79 | $48,819.40 | $39,994.70 | $34,837.23 | $31,509.41 | $29,223.13 |
| 4.500 | $123,043.93 | $68,401.35 | $50,489.56 | $41,754.86 | $36,684.94 | $33,441.23 | $31,234.94 |
| 5.000 | $124,550.14 | $70,003.24 | $52,192.38 | $43,557.08 | $38,582.94 | $35,430.23 | $33,309.39 |
| 5.500 | $126,067.67 | $71,627.34 | $53,927.51 | $45,400.56 | $40,529.77 | $37,474.07 | $35,443.07 |
| 6.000 | $127,596.49 | $73,273.53 | $55,694.55 | $47,284.45 | $42,523.89 | $39,570.33 | $37,632.52 |
| 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. |