| Property Price： | $10,280,000.00 |
| Down Payment： | $4,112,000.00 |
| Loan amount： | $6,168,000.00 |
| Monthly Payment： | $28,060.57 (2.625% 300-term) |
| Total repayment： | $8,418,170.72 |
| Total int. paid： | $2,250,170.72 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $14,140.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $102,800.00 |
| 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 #： | $385,500.00 | # 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 | $105,434.23 | $54,034.22 | $36,915.14 | $28,366.28 | $23,245.49 | $19,838.73 | $17,411.38 |
| 1.500 | $106,767.39 | $55,383.40 | $38,287.43 | $29,763.40 | $24,668.07 | $21,287.01 | $18,885.46 |
| 2.000 | $108,111.22 | $56,753.90 | $39,691.62 | $31,202.88 | $26,143.34 | $22,798.13 | $20,432.29 |
| 2.500 | $109,465.73 | $58,145.68 | $41,127.56 | $32,684.41 | $27,670.68 | $24,371.06 | $22,050.30 |
| 2.625 | $109,806.02 | $58,496.94 | $41,491.49 | $33,061.32 | $28,060.57 | $24,773.80 | $22,465.71 |
| 3.000 | $110,830.88 | $59,558.67 | $42,595.08 | $34,207.58 | $29,249.35 | $26,004.54 | $23,737.56 |
| 3.500 | $112,206.68 | $60,992.80 | $44,093.96 | $35,771.92 | $30,878.46 | $27,697.08 | $25,491.77 |
| 4.000 | $113,593.11 | $62,448.00 | $45,623.95 | $37,376.87 | $32,556.98 | $29,446.98 | $27,310.35 |
| 4.500 | $114,990.14 | $63,924.17 | $47,184.79 | $39,021.81 | $34,283.75 | $31,252.35 | $29,190.48 |
| 5.000 | $116,397.77 | $65,421.21 | $48,776.15 | $40,706.07 | $36,057.51 | $33,111.16 | $31,129.14 |
| 5.500 | $117,815.97 | $66,939.01 | $50,397.71 | $42,428.89 | $37,876.92 | $35,021.23 | $33,123.16 |
| 6.000 | $119,244.72 | $68,477.45 | $52,049.09 | $44,189.47 | $39,740.51 | $36,980.28 | $35,169.30 |
| 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. |