| Property Price： | $15,880,000.00 |
| Down Payment： | $6,352,000.00 |
| Loan amount： | $9,528,000.00 |
| Monthly Payment： | $42,146.88 (2.375% 300-term) |
| Total repayment： | $12,644,063.82 |
| Total int. paid： | $3,116,063.82 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $16,940.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $158,800.00 |
| 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 #： | $595,500.00 | # 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 | $162,869.23 | $83,469.21 | $57,024.56 | $43,818.73 | $35,908.41 | $30,645.81 | $26,896.18 |
| 1.500 | $164,928.61 | $85,553.34 | $59,144.39 | $45,976.93 | $38,105.93 | $32,883.05 | $29,173.25 |
| 2.000 | $167,004.50 | $87,670.42 | $61,313.51 | $48,200.56 | $40,384.84 | $35,217.34 | $31,562.72 |
| 2.375 | $168,572.23 | $89,279.80 | $62,972.55 | $49,910.94 | $42,146.88 | $37,030.82 | $33,427.13 |
| 2.500 | $169,096.86 | $89,820.36 | $63,531.68 | $50,489.15 | $42,744.20 | $37,647.12 | $34,062.14 |
| 3.000 | $171,205.68 | $92,003.08 | $65,798.62 | $52,842.06 | $45,182.85 | $40,170.43 | $36,668.53 |
| 3.500 | $173,330.95 | $94,218.45 | $68,114.01 | $55,258.56 | $47,699.41 | $42,784.98 | $39,378.33 |
| 4.000 | $175,472.62 | $96,466.37 | $70,477.47 | $57,737.81 | $50,292.29 | $45,488.13 | $42,187.58 |
| 4.500 | $177,630.69 | $98,746.68 | $72,888.56 | $60,278.83 | $52,959.72 | $48,276.98 | $45,091.90 |
| 5.000 | $179,805.11 | $101,059.22 | $75,346.82 | $62,880.58 | $55,699.74 | $51,148.36 | $48,086.64 |
| 5.500 | $181,995.87 | $103,403.84 | $77,851.71 | $65,541.90 | $58,510.26 | $54,098.94 | $51,166.91 |
| 6.000 | $184,202.93 | $105,780.33 | $80,402.68 | $68,261.55 | $61,389.04 | $57,125.17 | $54,327.68 |
| 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. |