| Property Price： | $13,800,000.00 |
| Down Payment： | $5,520,000.00 |
| Loan amount： | $8,280,000.00 |
| Monthly Payment： | $36,626.38 (2.375% 300-term) |
| Total repayment： | $10,987,914.41 |
| Total int. paid： | $2,707,914.41 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $15,900.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $138,000.00 |
| 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 #： | $517,500.00 | # 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 | $141,536.23 | $72,536.21 | $49,555.35 | $38,079.25 | $31,205.04 | $26,631.75 | $23,373.26 |
| 1.500 | $143,325.87 | $74,347.36 | $51,397.52 | $39,954.76 | $33,114.73 | $28,575.95 | $25,352.07 |
| 2.000 | $145,129.85 | $76,187.14 | $53,282.52 | $41,887.14 | $35,095.14 | $30,604.49 | $27,428.56 |
| 2.375 | $146,492.24 | $77,585.72 | $54,724.26 | $43,373.49 | $36,626.38 | $32,180.44 | $29,048.77 |
| 2.500 | $146,948.15 | $78,055.48 | $55,210.15 | $43,875.96 | $37,145.47 | $32,716.01 | $29,600.60 |
| 3.000 | $148,780.76 | $79,952.30 | $57,180.16 | $45,920.68 | $39,264.70 | $34,908.81 | $31,865.60 |
| 3.500 | $150,627.65 | $81,877.50 | $59,192.27 | $48,020.66 | $41,451.63 | $37,180.90 | $34,220.46 |
| 4.000 | $152,488.80 | $83,830.97 | $61,246.16 | $50,175.17 | $43,704.89 | $39,529.99 | $36,661.75 |
| 4.500 | $154,364.20 | $85,812.60 | $63,341.44 | $52,383.37 | $46,022.93 | $41,953.54 | $39,185.66 |
| 5.000 | $156,253.81 | $87,822.25 | $65,477.71 | $54,644.34 | $48,404.06 | $44,448.83 | $41,788.14 |
| 5.500 | $158,157.62 | $89,859.76 | $67,654.51 | $56,957.07 | $50,846.44 | $47,012.93 | $44,464.95 |
| 6.000 | $160,075.60 | $91,924.98 | $69,871.35 | $59,320.49 | $53,348.16 | $49,642.78 | $47,211.71 |
| 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. |