| Property Price： | $21,000,000.00 |
| Down Payment： | $8,400,000.00 |
| Loan amount： | $12,600,000.00 |
| Monthly Payment： | $55,735.80 (2.375% 300-term) |
| Total repayment： | $16,720,739.31 |
| Total int. paid： | $4,120,739.31 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $19,500.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $210,000.00 |
| 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 #： | $850,000.00 | # 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 | $215,381.22 | $110,381.19 | $75,410.31 | $57,946.68 | $47,485.93 | $40,526.58 | $35,568.00 |
| 1.500 | $218,104.59 | $113,137.29 | $78,213.62 | $60,800.72 | $50,391.98 | $43,485.15 | $38,579.24 |
| 2.000 | $220,849.78 | $115,936.95 | $81,082.10 | $63,741.30 | $53,405.65 | $46,572.05 | $41,739.11 |
| 2.375 | $222,922.97 | $118,065.23 | $83,276.04 | $66,003.14 | $55,735.80 | $48,970.23 | $44,204.65 |
| 2.500 | $223,616.76 | $118,780.08 | $84,015.44 | $66,767.76 | $56,525.71 | $49,785.23 | $45,044.40 |
| 3.000 | $226,405.50 | $121,666.54 | $87,013.29 | $69,879.30 | $59,750.63 | $53,122.11 | $48,491.12 |
| 3.500 | $229,215.99 | $124,596.19 | $90,075.20 | $73,074.92 | $63,078.57 | $56,579.63 | $52,074.62 |
| 4.000 | $232,048.18 | $127,568.87 | $93,200.68 | $76,353.52 | $66,507.44 | $60,154.33 | $55,789.62 |
| 4.500 | $234,902.04 | $130,584.40 | $96,389.15 | $79,713.82 | $70,034.89 | $63,842.35 | $59,630.35 |
| 5.000 | $237,777.54 | $133,642.55 | $99,640.00 | $83,154.42 | $73,658.35 | $67,639.52 | $63,590.65 |
| 5.500 | $240,674.64 | $136,743.11 | $102,952.52 | $86,673.80 | $77,375.02 | $71,541.41 | $67,664.05 |
| 6.000 | $243,593.30 | $139,885.83 | $106,325.96 | $90,270.31 | $81,181.98 | $75,543.37 | $71,843.90 |
| 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. |