| Property Price： | $17,000,000.00 |
| Down Payment： | $5,100,000.00 |
| Loan amount： | $11,900,000.00 |
| Monthly Payment： | $59,574.20 (3.5% 300-term) |
| Total repayment： | $17,872,261.46 |
| Total int. paid： | $5,972,261.46 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $17,500.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $170,000.00 |
| 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 #： | $637,500.00 | # 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 | $203,415.59 | $104,248.90 | $71,220.85 | $54,727.42 | $44,847.82 | $38,275.10 | $33,592.00 |
| 1.500 | $205,987.67 | $106,851.88 | $73,868.42 | $57,422.90 | $47,592.42 | $41,069.31 | $36,435.95 |
| 2.000 | $208,580.34 | $109,496.01 | $76,577.54 | $60,200.12 | $50,438.67 | $43,984.72 | $39,420.27 |
| 2.500 | $211,193.60 | $112,181.18 | $79,347.92 | $63,058.44 | $53,385.39 | $47,019.39 | $42,541.93 |
| 3.000 | $213,827.42 | $114,907.29 | $82,179.22 | $65,997.11 | $56,431.15 | $50,170.88 | $45,797.17 |
| 3.500 | $216,481.77 | $117,674.18 | $85,071.02 | $69,015.21 | $59,574.20 | $53,436.32 | $49,181.59 |
| 4.000 | $219,156.61 | $120,481.71 | $88,022.86 | $72,111.66 | $62,812.58 | $56,812.42 | $52,690.19 |
| 4.500 | $221,851.93 | $123,329.71 | $91,034.20 | $75,285.28 | $66,144.06 | $60,295.55 | $56,317.55 |
| 5.000 | $224,567.68 | $126,217.96 | $94,104.44 | $78,534.73 | $69,566.21 | $63,881.77 | $60,057.83 |
| 5.500 | $227,303.83 | $129,146.27 | $97,232.93 | $81,858.59 | $73,076.41 | $67,566.89 | $63,904.94 |
| 6.000 | $230,060.34 | $132,114.40 | $100,418.96 | $85,255.30 | $76,671.87 | $71,346.51 | $67,852.58 |
| 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. |