| Property Price： | $12,990,000.00 |
| Down Payment： | $5,196,000.00 |
| Loan amount： | $7,794,000.00 |
| Monthly Payment： | $34,476.57 (2.375% 300-term) |
| Total repayment： | $10,342,971.60 |
| Total int. paid： | $2,548,971.60 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $15,495.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $129,900.00 |
| 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 #： | $487,125.00 | # 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 | $133,228.67 | $68,278.65 | $46,646.66 | $35,844.16 | $29,373.44 | $25,068.58 | $22,001.35 |
| 1.500 | $134,913.27 | $69,983.49 | $48,380.71 | $37,609.59 | $31,171.04 | $26,898.67 | $23,864.02 |
| 2.000 | $136,611.36 | $71,715.29 | $50,155.07 | $39,428.55 | $33,035.21 | $28,808.14 | $25,818.62 |
| 2.375 | $137,893.78 | $73,031.78 | $51,512.18 | $40,827.66 | $34,476.57 | $30,291.59 | $27,343.73 |
| 2.500 | $138,322.94 | $73,473.96 | $51,969.55 | $41,300.63 | $34,965.19 | $30,795.72 | $27,863.18 |
| 3.000 | $140,047.98 | $75,259.44 | $53,823.93 | $43,225.34 | $36,960.03 | $32,859.82 | $29,995.22 |
| 3.500 | $141,786.46 | $77,071.65 | $55,717.95 | $45,202.06 | $39,018.60 | $34,998.54 | $32,211.87 |
| 4.000 | $143,538.37 | $78,910.46 | $57,651.28 | $47,230.11 | $41,139.60 | $37,209.75 | $34,509.86 |
| 4.500 | $145,303.69 | $80,775.78 | $59,623.58 | $49,308.69 | $43,321.58 | $39,491.05 | $36,885.63 |
| 5.000 | $147,082.40 | $82,667.46 | $61,634.46 | $51,436.95 | $45,562.95 | $41,839.88 | $39,335.36 |
| 5.500 | $148,874.46 | $84,585.38 | $63,683.48 | $53,613.94 | $47,861.98 | $44,253.47 | $41,855.05 |
| 6.000 | $150,679.86 | $86,529.38 | $65,770.20 | $55,838.64 | $50,216.85 | $46,728.97 | $44,440.59 |
| 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. |