| Property Price： | $11,380,000.00 |
| Down Payment： | $4,552,000.00 |
| Loan amount： | $6,828,000.00 |
| Monthly Payment： | $30,203.49 (2.375% 300-term) |
| Total repayment： | $9,061,048.26 |
| Total int. paid： | $2,233,048.26 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $14,690.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $113,800.00 |
| 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 #： | $426,750.00 | # 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 | $116,716.11 | $59,816.09 | $40,865.21 | $31,401.58 | $25,732.85 | $21,961.55 | $19,274.47 |
| 1.500 | $118,191.92 | $61,309.64 | $42,384.33 | $32,948.20 | $27,307.65 | $23,564.81 | $20,906.27 |
| 2.000 | $119,679.55 | $62,826.79 | $43,938.77 | $34,541.71 | $28,940.77 | $25,237.62 | $22,618.62 |
| 2.375 | $120,803.02 | $63,980.11 | $45,127.68 | $35,767.42 | $30,203.49 | $26,537.20 | $23,954.71 |
| 2.500 | $121,178.99 | $64,367.49 | $45,528.37 | $36,181.77 | $30,631.55 | $26,978.85 | $24,409.77 |
| 3.000 | $122,690.22 | $65,931.68 | $47,152.91 | $37,867.92 | $32,379.15 | $28,787.12 | $26,277.57 |
| 3.500 | $124,213.23 | $67,519.27 | $48,812.18 | $39,599.65 | $34,182.58 | $30,660.77 | $28,219.48 |
| 4.000 | $125,748.01 | $69,130.18 | $50,505.89 | $41,376.34 | $36,040.70 | $32,597.92 | $30,232.66 |
| 4.500 | $127,294.54 | $70,764.31 | $52,233.74 | $43,197.30 | $37,952.24 | $34,596.47 | $32,313.97 |
| 5.000 | $128,852.78 | $72,421.53 | $53,995.39 | $45,061.78 | $39,915.81 | $36,654.18 | $34,460.07 |
| 5.500 | $130,422.74 | $74,101.74 | $55,790.46 | $46,968.95 | $41,929.89 | $38,768.63 | $36,667.47 |
| 6.000 | $132,004.37 | $75,804.80 | $57,618.54 | $48,917.91 | $43,992.90 | $40,937.31 | $38,932.55 |
| 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. |