| Property Price： | $16,600,000.00 |
| Down Payment： | $6,640,000.00 |
| Loan amount： | $9,960,000.00 |
| Monthly Payment： | $48,536.70 (3.25% 300-term) |
| Total repayment： | $14,561,008.81 |
| Total int. paid： | $4,601,008.81 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $17,300.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $166,000.00 |
| 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 #： | $622,500.00 | # 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 | $170,253.72 | $87,253.70 | $59,610.05 | $45,805.47 | $37,536.50 | $32,035.30 | $28,115.66 |
| 1.500 | $172,406.49 | $89,432.33 | $61,826.00 | $48,061.52 | $39,833.66 | $34,373.97 | $30,495.97 |
| 2.000 | $174,576.49 | $91,645.40 | $64,093.47 | $50,385.98 | $42,215.89 | $36,814.10 | $32,993.77 |
| 2.500 | $176,763.72 | $93,892.82 | $66,412.21 | $52,778.33 | $44,682.23 | $39,354.04 | $35,606.52 |
| 3.000 | $178,968.16 | $96,174.50 | $68,781.93 | $55,237.92 | $47,231.45 | $41,991.76 | $38,331.08 |
| 3.250 | $180,076.82 | $97,328.15 | $69,985.81 | $56,492.70 | $48,536.70 | $43,346.55 | $39,734.15 |
| 3.500 | $181,189.78 | $98,490.32 | $71,202.30 | $57,763.99 | $49,862.11 | $44,724.85 | $41,163.75 |
| 4.000 | $183,428.56 | $100,840.16 | $73,672.92 | $60,355.64 | $52,572.55 | $47,550.56 | $44,100.36 |
| 4.500 | $185,684.47 | $103,223.86 | $76,193.33 | $63,011.88 | $55,360.91 | $50,465.86 | $47,136.37 |
| 5.000 | $187,957.49 | $105,641.25 | $78,763.05 | $65,731.59 | $58,225.17 | $53,467.43 | $50,266.89 |
| 5.500 | $190,247.58 | $108,092.17 | $81,381.51 | $68,513.58 | $61,163.11 | $56,551.78 | $53,486.82 |
| 6.000 | $192,554.70 | $110,576.42 | $84,048.14 | $71,356.53 | $64,172.42 | $59,715.23 | $56,790.89 |
| 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. |