| Property Price： | $16,500,000.00 |
| Down Payment： | $6,600,000.00 |
| Loan amount： | $9,900,000.00 |
| Monthly Payment： | $43,792.41 (2.375% 300-term) |
| Total repayment： | $13,137,723.75 |
| Total int. paid： | $3,237,723.75 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $17,250.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $165,000.00 |
| 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 #： | $618,750.00 | # 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 | $169,228.10 | $86,728.08 | $59,250.96 | $45,529.54 | $37,310.37 | $31,842.31 | $27,946.28 |
| 1.500 | $171,367.89 | $88,893.58 | $61,453.56 | $47,772.00 | $39,593.70 | $34,166.90 | $30,312.26 |
| 2.000 | $173,524.82 | $91,093.32 | $63,707.36 | $50,082.45 | $41,961.58 | $36,592.33 | $32,795.01 |
| 2.375 | $175,153.76 | $92,765.54 | $65,431.18 | $51,859.61 | $43,792.41 | $38,476.61 | $34,732.22 |
| 2.500 | $175,698.88 | $93,327.20 | $66,012.13 | $52,460.39 | $44,413.06 | $39,116.97 | $35,392.03 |
| 3.000 | $177,890.04 | $95,595.14 | $68,367.58 | $54,905.16 | $46,946.92 | $41,738.80 | $38,100.17 |
| 3.500 | $180,098.28 | $97,897.01 | $70,773.37 | $57,416.01 | $49,561.73 | $44,455.42 | $40,915.77 |
| 4.000 | $182,323.57 | $100,232.69 | $73,229.10 | $59,992.05 | $52,255.85 | $47,264.11 | $43,834.70 |
| 4.500 | $184,565.89 | $102,602.02 | $75,734.34 | $62,632.29 | $55,027.42 | $50,161.85 | $46,852.42 |
| 5.000 | $186,825.21 | $105,004.86 | $78,288.57 | $65,335.62 | $57,874.41 | $53,145.34 | $49,964.08 |
| 5.500 | $189,101.51 | $107,441.02 | $80,891.26 | $68,100.84 | $60,794.66 | $56,211.11 | $53,164.61 |
| 6.000 | $191,394.74 | $109,910.30 | $83,541.83 | $70,926.67 | $63,785.84 | $59,355.50 | $56,448.78 |
| 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. |