| Property Price： | $20,300,000.00 |
| Down Payment： | $6,090,000.00 |
| Loan amount： | $14,210,000.00 |
| Monthly Payment： | $75,989.85 (4.125% 300-term) |
| Total repayment： | $22,796,954.02 |
| Total int. paid： | $8,586,954.02 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $19,150.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $203,000.00 |
| 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 #： | $780,000.00 | # 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 | $242,902.15 | $124,485.46 | $85,046.07 | $65,350.98 | $53,553.58 | $45,704.98 | $40,112.80 |
| 1.500 | $245,973.51 | $127,593.72 | $88,207.58 | $68,569.70 | $56,830.95 | $49,041.58 | $43,508.81 |
| 2.000 | $249,069.47 | $130,751.12 | $91,442.59 | $71,886.02 | $60,229.70 | $52,522.93 | $47,072.44 |
| 2.500 | $252,190.01 | $133,957.53 | $94,750.75 | $75,299.20 | $63,748.44 | $56,146.68 | $50,800.07 |
| 3.000 | $255,335.09 | $137,212.82 | $98,131.65 | $78,808.32 | $67,385.43 | $59,909.93 | $54,687.21 |
| 3.500 | $258,504.70 | $140,516.82 | $101,584.81 | $82,412.28 | $71,138.61 | $63,809.25 | $58,728.60 |
| 4.000 | $261,698.78 | $143,869.34 | $105,109.65 | $86,109.80 | $75,005.62 | $67,840.71 | $62,918.29 |
| 4.125 | $262,501.12 | $144,715.03 | $106,001.99 | $87,048.64 | $75,989.85 | $68,868.73 | $63,988.13 |
| 4.500 | $264,917.30 | $147,270.18 | $108,705.55 | $89,899.48 | $78,983.80 | $71,999.98 | $67,249.78 |
| 5.000 | $268,160.23 | $150,719.10 | $112,371.77 | $93,779.71 | $83,070.24 | $76,282.35 | $71,716.12 |
| 5.500 | $271,427.51 | $154,215.84 | $116,107.56 | $97,748.79 | $87,261.83 | $80,682.82 | $76,310.01 |
| 6.000 | $274,719.11 | $157,760.13 | $119,912.06 | $101,804.85 | $91,555.23 | $85,196.13 | $81,023.96 |
| 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. |