| Property Price： | $18,000,000.00 |
| Down Payment： | $7,200,000.00 |
| Loan amount： | $10,800,000.00 |
| Monthly Payment： | $47,773.54 (2.375% 300-term) |
| Total repayment： | $14,332,062.27 |
| Total int. paid： | $3,532,062.27 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $18,000.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $180,000.00 |
| 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 #： | $675,000.00 | # 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 | $184,612.47 | $94,612.45 | $64,637.41 | $49,668.59 | $40,702.23 | $34,737.07 | $30,486.86 |
| 1.500 | $186,946.79 | $96,974.82 | $67,040.25 | $52,114.90 | $43,193.12 | $37,272.98 | $33,067.92 |
| 2.000 | $189,299.81 | $99,374.53 | $69,498.94 | $54,635.40 | $45,776.27 | $39,918.90 | $35,776.38 |
| 2.375 | $191,076.83 | $101,198.77 | $71,379.46 | $56,574.12 | $47,773.54 | $41,974.49 | $37,889.70 |
| 2.500 | $191,671.51 | $101,811.49 | $72,013.23 | $57,229.51 | $48,450.61 | $42,673.06 | $38,609.48 |
| 3.000 | $194,061.86 | $104,285.60 | $74,582.82 | $59,896.54 | $51,214.82 | $45,533.24 | $41,563.82 |
| 3.500 | $196,470.85 | $106,796.74 | $77,207.31 | $62,635.65 | $54,067.35 | $48,496.83 | $44,635.39 |
| 4.000 | $198,898.44 | $109,344.75 | $79,886.30 | $65,445.88 | $57,006.38 | $51,560.85 | $47,819.67 |
| 4.500 | $201,344.61 | $111,929.48 | $82,619.28 | $68,326.13 | $60,029.91 | $54,722.01 | $51,111.73 |
| 5.000 | $203,809.32 | $114,550.76 | $85,405.71 | $71,275.22 | $63,135.72 | $57,976.74 | $54,506.27 |
| 5.500 | $206,292.55 | $117,208.38 | $88,245.01 | $74,291.83 | $66,321.45 | $61,321.21 | $57,997.76 |
| 6.000 | $208,794.26 | $119,902.14 | $91,136.54 | $77,374.55 | $69,584.55 | $64,751.46 | $61,580.49 |
| 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. |