| Property Price： | $14,000,000.00 |
| Down Payment： | $5,600,000.00 |
| Loan amount： | $8,400,000.00 |
| Monthly Payment： | $37,157.20 (2.375% 300-term) |
| Total repayment： | $11,147,159.54 |
| Total int. paid： | $2,747,159.54 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $16,000.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $140,000.00 |
| 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 #： | $525,000.00 | # 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 | $143,587.48 | $73,587.46 | $50,273.54 | $38,631.12 | $31,657.29 | $27,017.72 | $23,712.00 |
| 1.500 | $145,403.06 | $75,424.86 | $52,142.41 | $40,533.81 | $33,594.65 | $28,990.10 | $25,719.49 |
| 2.000 | $147,233.18 | $77,291.30 | $54,054.73 | $42,494.20 | $35,603.76 | $31,048.04 | $27,826.07 |
| 2.375 | $148,615.31 | $78,710.15 | $55,517.36 | $44,002.09 | $37,157.20 | $32,646.82 | $29,469.76 |
| 2.500 | $149,077.84 | $79,186.72 | $56,010.29 | $44,511.84 | $37,683.81 | $33,190.16 | $30,029.60 |
| 3.000 | $150,937.00 | $81,111.03 | $58,008.86 | $46,586.20 | $39,833.75 | $35,414.74 | $32,327.42 |
| 3.500 | $152,810.66 | $83,064.13 | $60,050.13 | $48,716.62 | $42,052.38 | $37,719.75 | $34,716.41 |
| 4.000 | $154,698.79 | $85,045.92 | $62,133.79 | $50,902.35 | $44,338.29 | $40,102.88 | $37,193.08 |
| 4.500 | $156,601.36 | $87,056.26 | $64,259.44 | $53,142.55 | $46,689.93 | $42,561.57 | $39,753.57 |
| 5.000 | $158,518.36 | $89,095.03 | $66,426.66 | $55,436.28 | $49,105.56 | $45,093.02 | $42,393.76 |
| 5.500 | $160,449.76 | $91,162.07 | $68,635.01 | $57,782.53 | $51,583.35 | $47,694.28 | $45,109.37 |
| 6.000 | $162,395.53 | $93,257.22 | $70,883.97 | $60,180.21 | $54,121.32 | $50,362.24 | $47,895.94 |
| 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. |