| Property Price： | $13,480,000.00 |
| Down Payment： | $5,392,000.00 |
| Loan amount： | $8,088,000.00 |
| Monthly Payment： | $35,777.07 (2.375% 300-term) |
| Total repayment： | $10,733,122.19 |
| Total int. paid： | $2,645,122.19 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $15,740.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $134,800.00 |
| 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 #： | $505,500.00 | # 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 | $138,254.23 | $70,854.21 | $48,406.24 | $37,196.25 | $30,481.44 | $26,014.20 | $22,831.27 |
| 1.500 | $140,002.37 | $72,623.37 | $50,205.70 | $39,028.27 | $32,346.85 | $27,913.32 | $24,764.20 |
| 2.000 | $141,764.52 | $74,420.48 | $52,046.98 | $40,915.84 | $34,281.34 | $29,894.82 | $26,792.53 |
| 2.375 | $143,095.32 | $75,786.63 | $53,455.29 | $42,367.73 | $35,777.07 | $31,434.23 | $28,375.17 |
| 2.500 | $143,540.66 | $76,245.50 | $53,929.91 | $42,858.55 | $36,284.12 | $31,957.38 | $28,914.21 |
| 3.000 | $145,330.77 | $78,098.33 | $55,854.24 | $44,855.85 | $38,354.21 | $34,099.33 | $31,126.68 |
| 3.500 | $147,134.83 | $79,978.89 | $57,819.70 | $46,907.14 | $40,490.43 | $36,318.73 | $33,426.95 |
| 4.000 | $148,952.83 | $81,887.07 | $59,825.96 | $49,011.69 | $42,691.44 | $38,613.35 | $35,811.62 |
| 4.500 | $150,784.74 | $83,822.75 | $61,872.66 | $51,168.68 | $44,955.73 | $40,980.71 | $38,277.00 |
| 5.000 | $152,630.54 | $85,785.79 | $63,959.39 | $53,377.22 | $47,281.64 | $43,418.13 | $40,819.14 |
| 5.500 | $154,490.20 | $87,776.05 | $66,085.71 | $55,636.33 | $49,667.40 | $45,922.77 | $43,433.88 |
| 6.000 | $156,363.70 | $89,793.38 | $68,251.14 | $57,944.94 | $52,111.10 | $48,491.65 | $46,116.94 |
| 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. |