| Property Price： | $15,300,000.00 |
| Down Payment： | $6,120,000.00 |
| Loan amount： | $9,180,000.00 |
| Monthly Payment： | $40,607.51 (2.375% 300-term) |
| Total repayment： | $12,182,252.93 |
| Total int. paid： | $3,002,252.93 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $16,650.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $153,000.00 |
| 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 #： | $573,750.00 | # 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 | $156,920.60 | $80,420.58 | $54,941.80 | $42,218.30 | $34,596.89 | $29,526.51 | $25,913.83 |
| 1.500 | $158,904.77 | $82,428.60 | $56,984.21 | $44,297.67 | $36,714.15 | $31,682.04 | $28,107.73 |
| 2.000 | $160,904.84 | $84,468.35 | $59,074.10 | $46,440.09 | $38,909.83 | $33,931.07 | $30,409.92 |
| 2.375 | $162,415.31 | $86,018.95 | $60,672.54 | $48,088.00 | $40,607.51 | $35,678.31 | $32,206.24 |
| 2.500 | $162,920.78 | $86,539.77 | $61,211.25 | $48,645.09 | $41,183.02 | $36,272.10 | $32,818.06 |
| 3.000 | $164,952.58 | $88,642.76 | $63,395.39 | $50,912.06 | $43,532.60 | $38,703.25 | $35,329.25 |
| 3.500 | $167,000.22 | $90,777.23 | $65,626.22 | $53,240.30 | $45,957.24 | $41,222.30 | $37,940.08 |
| 4.000 | $169,063.67 | $92,943.04 | $67,903.35 | $55,628.99 | $48,455.42 | $43,826.72 | $40,646.72 |
| 4.500 | $171,142.92 | $95,140.06 | $70,226.38 | $58,077.21 | $51,025.42 | $46,513.71 | $43,444.97 |
| 5.000 | $173,237.92 | $97,368.14 | $72,594.85 | $60,583.94 | $53,665.37 | $49,280.22 | $46,330.33 |
| 5.500 | $175,348.67 | $99,627.12 | $75,008.26 | $63,148.05 | $56,373.23 | $52,123.03 | $49,298.09 |
| 6.000 | $177,475.12 | $101,916.82 | $77,466.06 | $65,768.37 | $59,146.87 | $55,038.74 | $52,343.42 |
| 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. |