| Property Price： | $12,800,000.00 |
| Down Payment： | $5,120,000.00 |
| Loan amount： | $7,680,000.00 |
| Monthly Payment： | $33,972.30 (2.375% 300-term) |
| Total repayment： | $10,191,688.72 |
| Total int. paid： | $2,511,688.72 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $15,400.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $128,000.00 |
| 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 #： | $480,000.00 | # 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 | $131,279.98 | $67,279.97 | $45,964.38 | $35,319.88 | $28,943.80 | $24,701.92 | $21,679.54 |
| 1.500 | $132,939.94 | $68,959.87 | $47,673.06 | $37,059.49 | $30,715.11 | $26,505.23 | $23,514.96 |
| 2.000 | $134,613.20 | $70,666.33 | $49,421.47 | $38,851.84 | $32,552.01 | $28,386.78 | $25,440.98 |
| 2.375 | $135,876.86 | $71,963.57 | $50,758.73 | $40,230.48 | $33,972.30 | $29,848.52 | $26,943.79 |
| 2.500 | $136,299.74 | $72,399.28 | $51,209.41 | $40,696.54 | $34,453.77 | $30,345.29 | $27,455.63 |
| 3.000 | $137,999.54 | $74,158.65 | $53,036.67 | $42,593.10 | $36,419.43 | $32,379.19 | $29,556.49 |
| 3.500 | $139,712.60 | $75,944.35 | $54,902.98 | $44,540.91 | $38,447.89 | $34,486.63 | $31,740.72 |
| 4.000 | $141,438.89 | $77,756.27 | $56,808.03 | $46,539.29 | $40,537.87 | $36,665.49 | $34,005.10 |
| 4.500 | $143,178.39 | $79,594.30 | $58,751.48 | $48,587.47 | $42,687.93 | $38,913.43 | $36,346.12 |
| 5.000 | $144,931.07 | $81,458.32 | $60,732.95 | $50,684.60 | $44,896.52 | $41,227.90 | $38,760.01 |
| 5.500 | $146,696.93 | $83,348.18 | $62,752.01 | $52,829.75 | $47,161.92 | $43,606.20 | $41,242.85 |
| 6.000 | $148,475.92 | $85,263.75 | $64,808.20 | $55,021.91 | $49,482.35 | $46,045.48 | $43,790.57 |
| 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. |