| Property Price： | $23,800,000.00 |
| Down Payment： | $9,520,000.00 |
| Loan amount： | $14,280,000.00 |
| Monthly Payment： | $63,167.24 (2.375% 300-term) |
| Total repayment： | $18,950,171.22 |
| Total int. paid： | $4,670,171.22 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $20,900.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $238,000.00 |
| 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 #： | $1,011,500.00 | # 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 | $244,098.71 | $125,098.69 | $85,465.02 | $65,672.91 | $53,817.39 | $45,930.12 | $40,310.40 |
| 1.500 | $247,185.20 | $128,222.26 | $88,642.10 | $68,907.48 | $57,110.91 | $49,283.17 | $43,723.14 |
| 2.000 | $250,296.41 | $131,395.21 | $91,893.04 | $72,240.14 | $60,526.40 | $52,781.66 | $47,304.32 |
| 2.375 | $252,646.03 | $133,807.26 | $94,379.51 | $74,803.56 | $63,167.24 | $55,499.60 | $50,098.60 |
| 2.500 | $253,432.32 | $134,617.42 | $95,217.50 | $75,670.13 | $64,062.47 | $56,423.26 | $51,050.32 |
| 3.000 | $256,592.90 | $137,888.74 | $98,615.06 | $79,196.54 | $67,717.38 | $60,205.06 | $54,956.61 |
| 3.500 | $259,778.12 | $141,209.02 | $102,085.23 | $82,818.25 | $71,489.05 | $64,123.58 | $59,017.90 |
| 4.000 | $262,987.93 | $144,578.06 | $105,627.44 | $86,533.99 | $75,375.10 | $68,174.90 | $63,228.23 |
| 4.500 | $266,222.31 | $147,995.65 | $109,241.04 | $90,342.33 | $79,372.88 | $72,354.66 | $67,581.06 |
| 5.000 | $269,481.22 | $151,461.56 | $112,925.33 | $94,241.68 | $83,479.46 | $76,658.13 | $72,069.40 |
| 5.500 | $272,764.60 | $154,975.52 | $116,679.52 | $98,230.31 | $87,691.69 | $81,080.27 | $76,685.92 |
| 6.000 | $276,072.41 | $158,537.28 | $120,502.76 | $102,306.36 | $92,006.24 | $85,615.81 | $81,423.09 |
| 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. |