| Property Price： | $22,680,000.00 |
| Down Payment： | $9,072,000.00 |
| Loan amount： | $13,608,000.00 |
| Monthly Payment： | $60,194.66 (2.375% 300-term) |
| Total repayment： | $18,058,398.46 |
| Total int. paid： | $4,450,398.46 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $20,340.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $226,800.00 |
| 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 #： | $963,900.00 | # 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 | $232,611.72 | $119,211.69 | $81,443.13 | $62,582.42 | $51,284.80 | $43,768.71 | $38,413.44 |
| 1.500 | $235,552.96 | $122,188.27 | $84,470.71 | $65,664.78 | $54,423.34 | $46,963.96 | $41,665.58 |
| 2.000 | $238,517.76 | $125,211.91 | $87,568.66 | $68,840.60 | $57,678.10 | $50,297.82 | $45,078.24 |
| 2.375 | $240,756.81 | $127,510.45 | $89,938.13 | $71,283.39 | $60,194.66 | $52,887.85 | $47,741.02 |
| 2.500 | $241,506.10 | $128,282.48 | $90,736.68 | $72,109.19 | $61,047.77 | $53,768.05 | $48,647.95 |
| 3.000 | $244,517.94 | $131,399.86 | $93,974.35 | $75,469.64 | $64,530.68 | $57,371.88 | $52,370.41 |
| 3.500 | $247,553.27 | $134,563.89 | $97,281.22 | $78,920.92 | $68,124.86 | $61,106.00 | $56,240.59 |
| 4.000 | $250,612.03 | $137,774.38 | $100,656.73 | $82,461.80 | $71,828.04 | $64,966.67 | $60,252.79 |
| 4.500 | $253,694.21 | $141,031.15 | $104,100.29 | $86,090.93 | $75,637.68 | $68,949.74 | $64,400.78 |
| 5.000 | $256,799.75 | $144,333.95 | $107,611.20 | $89,806.78 | $79,551.01 | $73,050.69 | $68,677.90 |
| 5.500 | $259,928.61 | $147,682.56 | $111,188.72 | $93,607.70 | $83,565.03 | $77,264.73 | $73,077.18 |
| 6.000 | $263,080.76 | $151,076.70 | $114,832.04 | $97,491.94 | $87,676.53 | $81,586.84 | $77,591.42 |
| 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. |