| Property Price： | $12,300,000.00 |
| Down Payment： | $4,920,000.00 |
| Loan amount： | $7,380,000.00 |
| Monthly Payment： | $32,645.25 (2.375% 300-term) |
| Total repayment： | $9,793,575.88 |
| Total int. paid： | $2,413,575.88 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $15,150.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $123,000.00 |
| 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 #： | $461,250.00 | # 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 | $126,151.86 | $64,651.84 | $44,168.90 | $33,940.20 | $27,813.19 | $23,737.00 | $20,832.68 |
| 1.500 | $127,746.97 | $66,266.13 | $45,810.83 | $35,611.85 | $29,515.30 | $25,469.87 | $22,596.41 |
| 2.000 | $129,354.87 | $67,905.93 | $47,490.94 | $37,334.19 | $31,280.45 | $27,277.92 | $24,447.19 |
| 2.375 | $130,569.17 | $69,152.49 | $48,775.97 | $38,658.98 | $32,645.25 | $28,682.56 | $25,891.29 |
| 2.500 | $130,975.53 | $69,571.19 | $49,209.04 | $39,106.83 | $33,107.91 | $29,159.92 | $26,383.15 |
| 3.000 | $132,608.94 | $71,261.83 | $50,964.93 | $40,929.30 | $34,996.79 | $31,114.38 | $28,401.94 |
| 3.500 | $134,255.08 | $72,977.77 | $52,758.33 | $42,801.03 | $36,946.02 | $33,139.50 | $30,500.85 |
| 4.000 | $135,913.93 | $74,718.91 | $54,588.97 | $44,721.35 | $38,954.36 | $35,233.25 | $32,676.78 |
| 4.500 | $137,585.48 | $76,485.15 | $56,456.50 | $46,689.52 | $41,020.44 | $37,393.38 | $34,926.35 |
| 5.000 | $139,269.70 | $78,276.35 | $58,360.57 | $48,704.73 | $43,142.75 | $39,617.44 | $37,245.95 |
| 5.500 | $140,966.58 | $80,092.39 | $60,300.76 | $50,766.08 | $45,319.66 | $41,902.83 | $39,631.80 |
| 6.000 | $142,676.08 | $81,933.13 | $62,276.63 | $52,872.61 | $47,549.44 | $44,246.83 | $42,080.00 |
| 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. |