| Property Price： | $17,250,000.00 |
| Down Payment： | $6,900,000.00 |
| Loan amount： | $10,350,000.00 |
| Monthly Payment： | $45,782.98 (2.375% 300-term) |
| Total repayment： | $13,734,893.01 |
| Total int. paid： | $3,384,893.01 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $17,625.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $172,500.00 |
| 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 #： | $646,875.00 | # 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 | $176,920.29 | $90,670.27 | $61,944.18 | $47,599.06 | $39,006.30 | $33,289.69 | $29,216.57 |
| 1.500 | $179,157.34 | $92,934.20 | $64,246.90 | $49,943.45 | $41,393.41 | $35,719.94 | $31,690.09 |
| 2.000 | $181,412.32 | $95,233.92 | $66,603.15 | $52,358.93 | $43,868.92 | $38,255.62 | $34,285.70 |
| 2.375 | $183,115.30 | $96,982.15 | $68,405.32 | $54,216.86 | $45,782.98 | $40,225.55 | $36,310.96 |
| 2.500 | $183,685.19 | $97,569.35 | $69,012.68 | $54,844.95 | $46,431.83 | $40,895.01 | $37,000.75 |
| 3.000 | $185,975.95 | $99,940.37 | $71,475.20 | $57,400.85 | $49,080.87 | $43,636.02 | $39,831.99 |
| 3.500 | $188,284.56 | $102,346.87 | $73,990.34 | $60,025.83 | $51,814.54 | $46,476.13 | $42,775.58 |
| 4.000 | $190,611.00 | $104,788.72 | $76,557.70 | $62,718.96 | $54,631.11 | $49,412.48 | $45,827.19 |
| 4.500 | $192,955.25 | $107,265.75 | $79,176.81 | $65,479.21 | $57,528.66 | $52,441.93 | $48,982.07 |
| 5.000 | $195,317.27 | $109,777.81 | $81,847.14 | $68,305.42 | $60,505.07 | $55,561.04 | $52,235.17 |
| 5.500 | $197,697.03 | $112,324.70 | $84,568.14 | $71,196.34 | $63,558.06 | $58,766.16 | $55,581.18 |
| 6.000 | $200,094.50 | $114,906.22 | $87,339.18 | $74,150.61 | $66,685.20 | $62,053.48 | $59,014.63 |
| 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. |