| Property Price： | $12,000,000.00 |
| Down Payment： | $4,800,000.00 |
| Loan amount： | $7,200,000.00 |
| Monthly Payment： | $31,849.03 (2.375% 300-term) |
| Total repayment： | $9,554,708.18 |
| Total int. paid： | $2,354,708.18 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $15,000.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $120,000.00 |
| 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 #： | $450,000.00 | # 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 | $123,074.98 | $63,074.97 | $43,091.61 | $33,112.39 | $27,134.82 | $23,158.05 | $20,324.57 |
| 1.500 | $124,631.19 | $64,649.88 | $44,693.50 | $34,743.27 | $28,795.42 | $24,848.66 | $22,045.28 |
| 2.000 | $126,199.87 | $66,249.69 | $46,332.63 | $36,423.60 | $30,517.51 | $26,612.60 | $23,850.92 |
| 2.375 | $127,384.55 | $67,465.84 | $47,586.31 | $37,716.08 | $31,849.03 | $27,982.99 | $25,259.80 |
| 2.500 | $127,781.00 | $67,874.33 | $48,008.82 | $38,153.01 | $32,300.40 | $28,448.70 | $25,739.66 |
| 3.000 | $129,374.57 | $69,523.74 | $49,721.88 | $39,931.03 | $34,143.21 | $30,355.49 | $27,709.21 |
| 3.500 | $130,980.56 | $71,197.82 | $51,471.54 | $41,757.10 | $36,044.90 | $32,331.22 | $29,756.93 |
| 4.000 | $132,598.96 | $72,896.50 | $53,257.53 | $43,630.58 | $38,004.25 | $34,373.90 | $31,879.78 |
| 4.500 | $134,229.74 | $74,619.65 | $55,079.52 | $45,550.76 | $40,019.94 | $36,481.34 | $34,074.48 |
| 5.000 | $135,872.88 | $76,367.17 | $56,937.14 | $47,516.81 | $42,090.48 | $38,651.16 | $36,337.51 |
| 5.500 | $137,528.37 | $78,138.92 | $58,830.01 | $49,527.89 | $44,214.30 | $40,880.81 | $38,665.17 |
| 6.000 | $139,196.17 | $79,934.76 | $60,757.69 | $51,583.04 | $46,389.70 | $43,167.64 | $41,053.66 |
| 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. |