| Property Price： | $14,800,000.00 |
| Down Payment： | $5,920,000.00 |
| Loan amount： | $8,880,000.00 |
| Monthly Payment： | $40,398.48 (2.625% 300-term) |
| Total repayment： | $12,119,545.39 |
| Total int. paid： | $3,239,545.39 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $16,400.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $148,000.00 |
| 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 #： | $555,000.00 | # 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 | $151,792.48 | $77,792.46 | $53,146.31 | $40,838.61 | $33,466.27 | $28,561.59 | $25,066.97 |
| 1.500 | $153,711.81 | $79,734.85 | $55,121.98 | $42,850.03 | $35,514.35 | $30,646.67 | $27,189.18 |
| 2.000 | $155,646.51 | $81,707.95 | $57,143.57 | $44,922.44 | $37,638.27 | $32,822.21 | $29,416.13 |
| 2.500 | $157,596.57 | $83,711.67 | $59,210.88 | $47,055.38 | $39,837.17 | $35,086.74 | $31,745.58 |
| 2.625 | $158,086.48 | $84,217.38 | $59,734.82 | $47,598.00 | $40,398.48 | $35,666.57 | $32,343.63 |
| 3.000 | $159,561.97 | $85,745.94 | $61,323.65 | $49,248.27 | $42,109.96 | $37,438.44 | $34,174.70 |
| 3.500 | $161,542.70 | $87,810.65 | $63,481.57 | $51,500.42 | $44,455.37 | $39,875.17 | $36,700.21 |
| 4.000 | $163,538.72 | $89,905.68 | $65,684.29 | $53,811.05 | $46,871.91 | $42,394.48 | $39,318.40 |
| 4.500 | $165,550.01 | $92,030.91 | $67,931.40 | $56,179.26 | $49,357.92 | $44,993.66 | $42,025.20 |
| 5.000 | $167,576.55 | $94,186.18 | $70,222.47 | $58,604.07 | $51,911.60 | $47,669.76 | $44,816.27 |
| 5.500 | $169,618.32 | $96,371.33 | $72,557.01 | $61,084.39 | $54,530.97 | $50,419.66 | $47,687.05 |
| 6.000 | $171,675.28 | $98,586.21 | $74,934.49 | $63,619.08 | $57,213.96 | $53,240.09 | $50,632.85 |
| 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. |