| Property Price： | $11,700,000.00 |
| Down Payment： | $4,680,000.00 |
| Loan amount： | $7,020,000.00 |
| Monthly Payment： | $31,052.80 (2.375% 300-term) |
| Total repayment： | $9,315,840.47 |
| Total int. paid： | $2,295,840.47 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $14,850.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $117,000.00 |
| 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 #： | $438,750.00 | # 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 | $119,998.11 | $61,498.09 | $42,014.31 | $32,284.58 | $26,456.45 | $22,579.09 | $19,816.46 |
| 1.500 | $121,515.41 | $63,033.63 | $43,576.16 | $33,874.69 | $28,075.53 | $24,227.44 | $21,494.15 |
| 2.000 | $123,044.88 | $64,593.44 | $45,174.31 | $35,513.01 | $29,754.57 | $25,947.29 | $23,254.65 |
| 2.375 | $124,199.94 | $65,779.20 | $46,396.65 | $36,773.18 | $31,052.80 | $27,283.42 | $24,628.30 |
| 2.500 | $124,586.48 | $66,177.47 | $46,808.60 | $37,199.18 | $31,492.89 | $27,737.49 | $25,096.16 |
| 3.000 | $126,140.21 | $67,785.64 | $48,478.83 | $38,932.75 | $33,289.63 | $29,596.60 | $27,016.48 |
| 3.500 | $127,706.05 | $69,417.88 | $50,184.75 | $40,713.17 | $35,143.77 | $31,522.94 | $29,013.00 |
| 4.000 | $129,283.98 | $71,074.09 | $51,926.09 | $42,539.82 | $37,054.15 | $33,514.55 | $31,082.79 |
| 4.500 | $130,874.00 | $72,754.16 | $53,702.53 | $44,411.99 | $39,019.44 | $35,569.31 | $33,222.62 |
| 5.000 | $132,476.06 | $74,457.99 | $55,513.71 | $46,328.89 | $41,038.22 | $37,684.88 | $35,429.07 |
| 5.500 | $134,090.16 | $76,185.45 | $57,359.26 | $48,289.69 | $43,108.94 | $39,858.79 | $37,698.54 |
| 6.000 | $135,716.27 | $77,936.39 | $59,238.75 | $50,293.46 | $45,229.96 | $42,088.45 | $40,027.32 |
| 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. |