| Property Price： | $13,500,000.00 |
| Down Payment： | $4,050,000.00 |
| Loan amount： | $9,450,000.00 |
| Monthly Payment： | $50,535.12 (4.125% 300-term) |
| Total repayment： | $15,160,535.93 |
| Total int. paid： | $5,710,535.93 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $15,750.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $135,000.00 |
| 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 #： | $506,250.00 | # 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 | $161,535.91 | $82,785.89 | $56,557.73 | $43,460.01 | $35,614.45 | $30,394.93 | $26,676.00 |
| 1.500 | $163,578.44 | $84,852.97 | $58,660.22 | $45,600.54 | $37,793.98 | $32,613.86 | $28,934.43 |
| 2.000 | $165,637.33 | $86,952.71 | $60,811.57 | $47,805.98 | $40,054.24 | $34,929.04 | $31,304.33 |
| 2.500 | $167,712.57 | $89,085.06 | $63,011.58 | $50,075.82 | $42,394.28 | $37,338.92 | $33,783.30 |
| 3.000 | $169,804.13 | $91,249.90 | $65,259.97 | $52,409.47 | $44,812.97 | $39,841.58 | $36,368.34 |
| 3.500 | $171,911.99 | $93,447.14 | $67,556.40 | $54,806.19 | $47,308.93 | $42,434.72 | $39,055.96 |
| 4.000 | $174,036.13 | $95,676.66 | $69,900.51 | $57,265.14 | $49,880.58 | $45,115.75 | $41,842.21 |
| 4.125 | $174,569.71 | $96,239.06 | $70,493.94 | $57,889.49 | $50,535.12 | $45,799.40 | $42,553.69 |
| 4.500 | $176,176.53 | $97,938.30 | $72,291.87 | $59,785.37 | $52,526.17 | $47,881.76 | $44,722.76 |
| 5.000 | $178,333.16 | $100,231.91 | $74,730.00 | $62,365.82 | $55,243.76 | $50,729.64 | $47,692.99 |
| 5.500 | $180,505.98 | $102,557.33 | $77,214.39 | $65,005.35 | $58,031.27 | $53,656.06 | $50,748.04 |
| 6.000 | $182,694.97 | $104,914.37 | $79,744.47 | $67,702.74 | $60,886.48 | $56,657.52 | $53,882.93 |
| 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. |