| Property Price： | $9,000,000.00 |
| Down Payment： | $3,600,000.00 |
| Loan amount： | $5,400,000.00 |
| Monthly Payment： | $23,886.77 (2.375% 300-term) |
| Total repayment： | $7,166,031.13 |
| Total int. paid： | $1,766,031.13 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $13,500.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $90,000.00 |
| 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 #： | $270,000.00 | # 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 | $92,306.24 | $47,306.23 | $32,318.70 | $24,834.29 | $20,351.11 | $17,368.53 | $15,243.43 |
| 1.500 | $93,473.40 | $48,487.41 | $33,520.12 | $26,057.45 | $21,596.56 | $18,636.49 | $16,533.96 |
| 2.000 | $94,649.90 | $49,687.27 | $34,749.47 | $27,317.70 | $22,888.13 | $19,959.45 | $17,888.19 |
| 2.375 | $95,538.42 | $50,599.38 | $35,689.73 | $28,287.06 | $23,886.77 | $20,987.24 | $18,944.85 |
| 2.500 | $95,835.75 | $50,905.75 | $36,006.62 | $28,614.76 | $24,225.30 | $21,336.53 | $19,304.74 |
| 3.000 | $97,030.93 | $52,142.80 | $37,291.41 | $29,948.27 | $25,607.41 | $22,766.62 | $20,781.91 |
| 3.500 | $98,235.42 | $53,398.37 | $38,603.66 | $31,317.82 | $27,033.67 | $24,248.41 | $22,317.69 |
| 4.000 | $99,449.22 | $54,672.37 | $39,943.15 | $32,722.94 | $28,503.19 | $25,780.43 | $23,909.84 |
| 4.500 | $100,672.30 | $55,964.74 | $41,309.64 | $34,163.07 | $30,014.95 | $27,361.01 | $25,555.86 |
| 5.000 | $101,904.66 | $57,275.38 | $42,702.86 | $35,637.61 | $31,567.86 | $28,988.37 | $27,253.13 |
| 5.500 | $103,146.28 | $58,604.19 | $44,122.51 | $37,145.91 | $33,160.72 | $30,660.61 | $28,998.88 |
| 6.000 | $104,397.13 | $59,951.07 | $45,568.27 | $38,687.28 | $34,792.28 | $32,375.73 | $30,790.24 |
| 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. |