| Property Price： | $20,000,000.00 |
| Down Payment： | $8,000,000.00 |
| Loan amount： | $12,000,000.00 |
| Monthly Payment： | $53,081.71 (2.375% 300-term) |
| Total repayment： | $15,924,513.63 |
| Total int. paid： | $3,924,513.63 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $19,000.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $200,000.00 |
| 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 #： | $750,000.00 | # 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 | $205,124.97 | $105,124.95 | $71,819.34 | $55,187.32 | $45,224.69 | $38,596.74 | $33,874.28 |
| 1.500 | $207,718.66 | $107,749.80 | $74,489.16 | $57,905.45 | $47,992.36 | $41,414.43 | $36,742.13 |
| 2.000 | $210,333.12 | $110,416.14 | $77,221.04 | $60,706.00 | $50,862.52 | $44,354.34 | $39,751.53 |
| 2.375 | $212,307.59 | $112,443.07 | $79,310.52 | $62,860.13 | $53,081.71 | $46,638.32 | $42,099.66 |
| 2.500 | $212,968.34 | $113,123.88 | $80,014.71 | $63,588.35 | $53,834.01 | $47,414.51 | $42,899.43 |
| 3.000 | $215,624.29 | $115,872.89 | $82,869.80 | $66,551.71 | $56,905.36 | $50,592.48 | $46,182.02 |
| 3.500 | $218,300.94 | $118,663.04 | $85,785.90 | $69,595.17 | $60,074.83 | $53,885.36 | $49,594.88 |
| 4.000 | $220,998.26 | $121,494.17 | $88,762.55 | $72,717.64 | $63,340.42 | $57,289.84 | $53,132.97 |
| 4.500 | $223,716.23 | $124,366.09 | $91,799.19 | $75,917.93 | $66,699.90 | $60,802.24 | $56,790.81 |
| 5.000 | $226,454.80 | $127,278.62 | $94,895.24 | $79,194.69 | $70,150.80 | $64,418.59 | $60,562.52 |
| 5.500 | $229,213.95 | $130,231.53 | $98,050.01 | $82,546.48 | $73,690.50 | $68,134.68 | $64,441.95 |
| 6.000 | $231,993.62 | $133,224.60 | $101,262.82 | $85,971.73 | $77,316.17 | $71,946.06 | $68,422.76 |
| 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. |