| Property Price： | $10,900,000.00 |
| Down Payment： | $4,360,000.00 |
| Loan amount： | $6,540,000.00 |
| Monthly Payment： | $28,929.53 (2.375% 300-term) |
| Total repayment： | $8,678,859.93 |
| Total int. paid： | $2,138,859.93 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $14,450.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $109,000.00 |
| 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 #： | $408,750.00 | # 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 | $111,793.11 | $57,293.10 | $39,141.54 | $30,077.09 | $24,647.46 | $21,035.22 | $18,461.48 |
| 1.500 | $113,206.67 | $58,723.64 | $40,596.59 | $31,558.47 | $26,155.84 | $22,570.86 | $20,024.46 |
| 2.000 | $114,631.55 | $60,176.80 | $42,085.47 | $33,084.77 | $27,720.07 | $24,173.11 | $21,664.59 |
| 2.375 | $115,707.64 | $61,281.47 | $43,224.23 | $34,258.77 | $28,929.53 | $25,417.88 | $22,944.32 |
| 2.500 | $116,067.74 | $61,652.52 | $43,608.01 | $34,655.65 | $29,339.53 | $25,840.91 | $23,380.19 |
| 3.000 | $117,515.24 | $63,150.73 | $45,164.04 | $36,270.68 | $31,013.42 | $27,572.90 | $25,169.20 |
| 3.500 | $118,974.01 | $64,671.36 | $46,753.32 | $37,929.37 | $32,740.78 | $29,367.52 | $27,029.21 |
| 4.000 | $120,444.05 | $66,214.32 | $48,375.59 | $39,631.11 | $34,520.53 | $31,222.96 | $28,957.47 |
| 4.500 | $121,925.35 | $67,779.52 | $50,030.56 | $41,375.27 | $36,351.44 | $33,137.22 | $30,950.99 |
| 5.000 | $123,417.87 | $69,366.85 | $51,717.90 | $43,161.11 | $38,232.19 | $35,108.13 | $33,006.57 |
| 5.500 | $124,921.60 | $70,976.19 | $53,437.26 | $44,987.83 | $40,161.32 | $37,133.40 | $35,120.86 |
| 6.000 | $126,436.52 | $72,607.41 | $55,188.24 | $46,854.59 | $42,137.31 | $39,210.60 | $37,290.41 |
| 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. |