| Property Price： | $10,450,000.00 |
| Down Payment： | $4,180,000.00 |
| Loan amount： | $6,270,000.00 |
| Monthly Payment： | $27,735.19 (2.375% 300-term) |
| Total repayment： | $8,320,558.37 |
| Total int. paid： | $2,050,558.37 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $14,225.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $104,500.00 |
| 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 #： | $391,875.00 | # 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 | $107,177.80 | $54,927.78 | $37,525.61 | $28,835.37 | $23,629.90 | $20,166.80 | $17,699.31 |
| 1.500 | $108,533.00 | $56,299.27 | $38,920.59 | $30,255.60 | $25,076.01 | $21,639.04 | $19,197.76 |
| 2.000 | $109,899.06 | $57,692.44 | $40,348.00 | $31,718.89 | $26,575.67 | $23,175.14 | $20,770.18 |
| 2.375 | $110,930.72 | $58,751.51 | $41,439.74 | $32,844.42 | $27,735.19 | $24,368.52 | $21,997.07 |
| 2.500 | $111,275.96 | $59,107.23 | $41,807.68 | $33,224.91 | $28,128.27 | $24,774.08 | $22,414.95 |
| 3.000 | $112,663.69 | $60,543.59 | $43,299.47 | $34,773.27 | $29,733.05 | $26,434.57 | $24,130.11 |
| 3.500 | $114,062.24 | $62,001.44 | $44,823.14 | $36,363.47 | $31,389.10 | $28,155.10 | $25,913.32 |
| 4.000 | $115,471.59 | $63,480.70 | $46,378.43 | $37,994.97 | $33,095.37 | $29,933.94 | $27,761.98 |
| 4.500 | $116,891.73 | $64,981.28 | $47,965.08 | $39,667.12 | $34,850.70 | $31,769.17 | $29,673.20 |
| 5.000 | $118,322.63 | $66,503.08 | $49,582.76 | $41,379.22 | $36,653.80 | $33,658.72 | $31,643.92 |
| 5.500 | $119,764.29 | $68,045.98 | $51,231.13 | $43,130.53 | $38,503.29 | $35,600.37 | $33,670.92 |
| 6.000 | $121,216.67 | $69,609.85 | $52,909.82 | $44,920.23 | $40,397.70 | $37,591.82 | $35,750.89 |
| 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. |