| Property Price： | $11,900,000.00 |
| Down Payment： | $3,570,000.00 |
| Loan amount： | $8,330,000.00 |
| Monthly Payment： | $44,545.77 (4.125% 300-term) |
| Total repayment： | $13,363,731.67 |
| Total int. paid： | $5,033,731.67 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $14,950.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $119,000.00 |
| 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 #： | $446,250.00 | # 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 | $142,390.92 | $72,974.23 | $49,854.59 | $38,309.20 | $31,393.48 | $26,792.57 | $23,514.40 |
| 1.500 | $144,191.37 | $74,796.32 | $51,707.89 | $40,196.03 | $33,314.70 | $28,748.51 | $25,505.16 |
| 2.000 | $146,006.24 | $76,647.21 | $53,604.27 | $42,140.08 | $35,307.07 | $30,789.30 | $27,594.19 |
| 2.500 | $147,835.52 | $78,526.83 | $55,543.54 | $44,140.91 | $37,369.77 | $32,913.57 | $29,779.35 |
| 3.000 | $149,679.19 | $80,435.10 | $57,525.45 | $46,197.98 | $39,501.80 | $35,119.62 | $32,058.02 |
| 3.500 | $151,537.24 | $82,371.93 | $59,549.72 | $48,310.64 | $41,701.94 | $37,405.42 | $34,427.11 |
| 4.000 | $153,409.63 | $84,337.20 | $61,616.00 | $50,478.16 | $43,968.81 | $39,768.69 | $36,883.14 |
| 4.125 | $153,879.97 | $84,832.95 | $62,139.10 | $51,028.52 | $44,545.77 | $40,371.32 | $37,510.29 |
| 4.500 | $155,296.35 | $86,330.79 | $63,723.94 | $52,699.69 | $46,300.85 | $42,206.89 | $39,422.29 |
| 5.000 | $157,197.38 | $88,352.57 | $65,873.11 | $54,974.31 | $48,696.35 | $44,717.24 | $42,040.48 |
| 5.500 | $159,112.68 | $90,402.39 | $68,063.05 | $57,301.01 | $51,153.49 | $47,296.82 | $44,733.46 |
| 6.000 | $161,042.24 | $92,480.08 | $70,293.27 | $59,678.71 | $53,670.31 | $49,942.56 | $47,496.80 |
| 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. |