| Property Price： | $12,980,000.00 |
| Down Payment： | $5,192,000.00 |
| Loan amount： | $7,788,000.00 |
| Monthly Payment： | $34,450.03 (2.375% 300-term) |
| Total repayment： | $10,335,009.35 |
| Total int. paid： | $2,547,009.35 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $15,490.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $129,800.00 |
| 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 #： | $486,750.00 | # 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 | $133,126.11 | $68,226.09 | $46,610.75 | $35,816.57 | $29,350.83 | $25,049.29 | $21,984.41 |
| 1.500 | $134,809.41 | $69,929.62 | $48,343.47 | $37,580.64 | $31,147.04 | $26,877.96 | $23,845.64 |
| 2.000 | $136,506.20 | $71,660.08 | $50,116.46 | $39,398.19 | $33,009.78 | $28,785.96 | $25,798.74 |
| 2.375 | $137,787.63 | $72,975.55 | $51,472.52 | $40,796.23 | $34,450.03 | $30,268.27 | $27,322.68 |
| 2.500 | $138,216.45 | $73,417.40 | $51,929.54 | $41,268.84 | $34,938.27 | $30,772.02 | $27,841.73 |
| 3.000 | $139,940.16 | $75,201.51 | $53,782.50 | $43,192.06 | $36,931.58 | $32,834.52 | $29,972.13 |
| 3.500 | $141,677.31 | $77,012.31 | $55,675.05 | $45,167.26 | $38,988.56 | $34,971.60 | $32,187.07 |
| 4.000 | $143,427.87 | $78,849.71 | $57,606.90 | $47,193.75 | $41,107.93 | $37,181.10 | $34,483.30 |
| 4.500 | $145,191.83 | $80,713.59 | $59,577.68 | $49,270.73 | $43,288.23 | $39,460.65 | $36,857.23 |
| 5.000 | $146,969.17 | $82,603.82 | $61,587.01 | $51,397.35 | $45,527.87 | $41,807.67 | $39,305.08 |
| 5.500 | $148,759.85 | $84,520.27 | $63,634.46 | $53,572.66 | $47,825.13 | $44,219.41 | $41,822.83 |
| 6.000 | $150,563.86 | $86,462.77 | $65,719.57 | $55,795.65 | $50,178.19 | $46,692.99 | $44,406.37 |
| 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. |