| Property Price： | $10,350,000.00 |
| Down Payment： | $4,140,000.00 |
| Loan amount： | $6,210,000.00 |
| Monthly Payment： | $27,469.79 (2.375% 300-term) |
| Total repayment： | $8,240,935.80 |
| Total int. paid： | $2,030,935.80 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $14,175.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $103,500.00 |
| 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 #： | $388,125.00 | # 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 | $106,152.17 | $54,402.16 | $37,166.51 | $28,559.44 | $23,403.78 | $19,973.81 | $17,529.94 |
| 1.500 | $107,494.40 | $55,760.52 | $38,548.14 | $29,966.07 | $24,836.05 | $21,431.97 | $19,014.05 |
| 2.000 | $108,847.39 | $57,140.35 | $39,961.89 | $31,415.36 | $26,321.35 | $22,953.37 | $20,571.42 |
| 2.375 | $109,869.18 | $58,189.29 | $41,043.19 | $32,530.12 | $27,469.79 | $24,135.33 | $21,786.58 |
| 2.500 | $110,211.12 | $58,541.61 | $41,407.61 | $32,906.97 | $27,859.10 | $24,537.01 | $22,200.45 |
| 3.000 | $111,585.57 | $59,964.22 | $42,885.12 | $34,440.51 | $29,448.52 | $26,181.61 | $23,899.20 |
| 3.500 | $112,970.74 | $61,408.12 | $44,394.21 | $36,015.50 | $31,088.72 | $27,885.68 | $25,665.35 |
| 4.000 | $114,366.60 | $62,873.23 | $45,934.62 | $37,631.38 | $32,778.67 | $29,647.49 | $27,496.31 |
| 4.500 | $115,773.15 | $64,359.45 | $47,506.08 | $39,287.53 | $34,517.20 | $31,465.16 | $29,389.24 |
| 5.000 | $117,190.36 | $65,866.68 | $49,108.28 | $40,983.25 | $36,303.04 | $33,336.62 | $31,341.10 |
| 5.500 | $118,618.22 | $67,394.82 | $50,740.88 | $42,717.80 | $38,134.83 | $35,259.70 | $33,348.71 |
| 6.000 | $120,056.70 | $68,943.73 | $52,403.51 | $44,490.37 | $40,011.12 | $37,232.09 | $35,408.78 |
| 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. |