| Property Price： | $23,000,000.00 |
| Down Payment： | $9,200,000.00 |
| Loan amount： | $13,800,000.00 |
| Monthly Payment： | $61,043.97 (2.375% 300-term) |
| Total repayment： | $18,313,190.68 |
| Total int. paid： | $4,513,190.68 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $20,500.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $230,000.00 |
| 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 #： | $977,500.00 | # 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 | $235,893.71 | $120,893.69 | $82,592.24 | $63,465.41 | $52,008.40 | $44,386.25 | $38,955.43 |
| 1.500 | $238,876.46 | $123,912.27 | $85,662.54 | $66,591.27 | $55,191.21 | $47,626.59 | $42,253.45 |
| 2.000 | $241,883.09 | $126,978.57 | $88,804.20 | $69,811.90 | $58,491.90 | $51,007.49 | $45,714.26 |
| 2.375 | $244,153.73 | $129,309.53 | $91,207.09 | $72,289.15 | $61,043.97 | $53,634.06 | $48,414.61 |
| 2.500 | $244,913.59 | $130,092.46 | $92,016.91 | $73,126.60 | $61,909.11 | $54,526.68 | $49,334.34 |
| 3.000 | $247,967.93 | $133,253.83 | $95,300.27 | $76,534.47 | $65,441.16 | $58,181.36 | $53,109.33 |
| 3.500 | $251,046.08 | $136,462.50 | $98,653.79 | $80,034.44 | $69,086.05 | $61,968.17 | $57,034.11 |
| 4.000 | $254,148.00 | $139,718.29 | $102,076.93 | $83,625.29 | $72,841.48 | $65,883.31 | $61,102.91 |
| 4.500 | $257,273.67 | $143,021.00 | $105,569.07 | $87,305.61 | $76,704.88 | $69,922.57 | $65,309.43 |
| 5.000 | $260,423.02 | $146,370.41 | $109,129.52 | $91,073.89 | $80,673.43 | $74,081.38 | $69,646.90 |
| 5.500 | $263,596.04 | $149,766.26 | $112,757.52 | $94,928.45 | $84,744.07 | $78,354.88 | $74,108.25 |
| 6.000 | $266,792.66 | $153,208.29 | $116,452.24 | $98,867.49 | $88,913.59 | $82,737.97 | $78,686.18 |
| 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. |