| Property Price： | $16,880,000.00 |
| Down Payment： | $5,064,000.00 |
| Loan amount： | $11,816,000.00 |
| Monthly Payment： | $59,153.68 (3.5% 300-term) |
| Total repayment： | $17,746,104.32 |
| Total int. paid： | $5,930,104.32 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $17,440.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $168,800.00 |
| 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 #： | $633,000.00 | # 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 | $201,979.72 | $103,513.03 | $70,718.11 | $54,341.11 | $44,531.25 | $38,004.93 | $33,354.88 |
| 1.500 | $204,533.64 | $106,097.64 | $73,347.00 | $57,017.57 | $47,256.48 | $40,779.40 | $36,178.75 |
| 2.000 | $207,108.01 | $108,723.10 | $76,036.99 | $59,775.17 | $50,082.63 | $43,674.24 | $39,142.01 |
| 2.500 | $209,702.82 | $111,389.32 | $78,787.81 | $62,613.33 | $53,008.55 | $46,687.49 | $42,241.63 |
| 3.000 | $212,318.05 | $114,096.18 | $81,599.13 | $65,531.25 | $56,032.81 | $49,816.73 | $45,473.90 |
| 3.500 | $214,953.66 | $116,843.54 | $84,470.52 | $68,528.04 | $59,153.68 | $53,059.12 | $48,834.42 |
| 4.000 | $217,609.62 | $119,631.26 | $87,401.53 | $71,602.64 | $62,369.20 | $56,411.39 | $52,318.26 |
| 4.500 | $220,285.92 | $122,459.14 | $90,391.61 | $74,753.85 | $65,677.17 | $59,869.94 | $55,920.02 |
| 5.000 | $222,982.50 | $125,327.01 | $93,440.17 | $77,980.37 | $69,075.16 | $63,430.84 | $59,633.90 |
| 5.500 | $225,699.33 | $128,234.65 | $96,546.58 | $81,280.76 | $72,560.58 | $67,089.95 | $63,453.84 |
| 6.000 | $228,436.38 | $131,181.83 | $99,710.12 | $84,653.49 | $76,130.65 | $70,842.89 | $67,373.62 |
| 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. |