| Property Price： | $15,500,000.00 |
| Down Payment： | $6,200,000.00 |
| Loan amount： | $9,300,000.00 |
| Monthly Payment： | $45,320.41 (3.25% 300-term) |
| Total repayment： | $13,596,122.69 |
| Total int. paid： | $4,296,122.69 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $16,750.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $155,000.00 |
| 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 #： | $581,250.00 | # 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 | $158,971.85 | $81,471.83 | $55,659.99 | $42,770.17 | $35,049.14 | $29,912.48 | $26,252.57 |
| 1.500 | $160,981.96 | $83,506.09 | $57,729.10 | $44,876.72 | $37,194.08 | $32,096.18 | $28,475.15 |
| 2.000 | $163,008.17 | $85,572.51 | $59,846.31 | $47,047.15 | $39,418.45 | $34,374.61 | $30,807.44 |
| 2.500 | $165,050.46 | $87,671.01 | $62,011.40 | $49,280.97 | $41,721.36 | $36,746.24 | $33,247.06 |
| 3.000 | $167,108.82 | $89,801.49 | $64,224.09 | $51,577.58 | $44,101.65 | $39,209.18 | $35,791.07 |
| 3.250 | $168,144.02 | $90,878.70 | $65,348.20 | $52,749.21 | $45,320.41 | $40,474.19 | $37,101.16 |
| 3.500 | $169,183.23 | $91,963.86 | $66,484.08 | $53,936.25 | $46,557.99 | $41,761.16 | $38,436.03 |
| 4.000 | $171,273.66 | $94,157.98 | $68,790.98 | $56,356.17 | $49,088.83 | $44,399.62 | $41,178.05 |
| 4.500 | $173,380.08 | $96,383.72 | $71,144.38 | $58,836.39 | $51,692.42 | $47,121.73 | $44,012.88 |
| 5.000 | $175,502.47 | $98,640.93 | $73,543.81 | $61,375.88 | $54,366.87 | $49,924.41 | $46,935.95 |
| 5.500 | $177,640.81 | $100,929.44 | $75,988.76 | $63,973.52 | $57,110.14 | $52,804.38 | $49,942.51 |
| 6.000 | $179,795.05 | $103,249.07 | $78,478.69 | $66,628.09 | $59,920.03 | $55,758.20 | $53,027.64 |
| 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. |