| Property Price： | $14,200,000.00 |
| Down Payment： | $5,680,000.00 |
| Loan amount： | $8,520,000.00 |
| Monthly Payment： | $37,688.02 (2.375% 300-term) |
| Total repayment： | $11,306,404.68 |
| Total int. paid： | $2,786,404.68 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $16,100.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $142,000.00 |
| 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 #： | $532,500.00 | # 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 | $145,638.73 | $74,638.71 | $50,991.73 | $39,182.99 | $32,109.53 | $27,403.69 | $24,050.74 |
| 1.500 | $147,480.25 | $76,502.36 | $52,887.31 | $41,112.87 | $34,074.57 | $29,404.24 | $26,086.91 |
| 2.000 | $149,336.52 | $78,395.46 | $54,826.94 | $43,101.26 | $36,112.39 | $31,491.58 | $28,223.59 |
| 2.375 | $150,738.39 | $79,834.58 | $56,310.47 | $44,630.69 | $37,688.02 | $33,113.21 | $29,890.76 |
| 2.500 | $151,207.52 | $80,317.96 | $56,810.44 | $45,147.73 | $38,222.15 | $33,664.30 | $30,458.59 |
| 3.000 | $153,093.24 | $82,269.75 | $58,837.56 | $47,251.72 | $40,402.80 | $35,920.66 | $32,789.24 |
| 3.500 | $154,993.67 | $84,250.76 | $60,907.99 | $49,412.57 | $42,653.13 | $38,258.61 | $35,212.36 |
| 4.000 | $156,908.77 | $86,260.86 | $63,021.41 | $51,629.52 | $44,971.70 | $40,675.78 | $37,724.41 |
| 4.500 | $158,838.52 | $88,299.92 | $65,177.43 | $53,901.73 | $47,356.93 | $43,169.59 | $40,321.47 |
| 5.000 | $160,782.91 | $90,367.82 | $67,375.62 | $56,228.23 | $49,807.07 | $45,737.20 | $42,999.39 |
| 5.500 | $162,741.90 | $92,464.39 | $69,615.51 | $58,608.00 | $52,320.25 | $48,375.62 | $45,753.79 |
| 6.000 | $164,715.47 | $94,589.47 | $71,896.60 | $61,039.93 | $54,894.48 | $51,081.70 | $48,580.16 |
| 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. |