| Property Price： | $12,750,000.00 |
| Down Payment： | $5,100,000.00 |
| Loan amount： | $7,650,000.00 |
| Monthly Payment： | $33,839.59 (2.375% 300-term) |
| Total repayment： | $10,151,877.44 |
| Total int. paid： | $2,501,877.44 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $15,375.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $127,500.00 |
| 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 #： | $478,125.00 | # 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 | $130,767.17 | $67,017.15 | $45,784.83 | $35,181.91 | $28,830.74 | $24,605.42 | $21,594.86 |
| 1.500 | $132,420.64 | $68,690.50 | $47,486.84 | $36,914.72 | $30,595.13 | $26,401.70 | $23,423.11 |
| 2.000 | $134,087.36 | $70,390.29 | $49,228.42 | $38,700.08 | $32,424.86 | $28,275.89 | $25,341.60 |
| 2.375 | $135,346.09 | $71,682.46 | $50,560.45 | $40,073.33 | $33,839.59 | $29,731.93 | $26,838.54 |
| 2.500 | $135,767.32 | $72,116.47 | $51,009.37 | $40,537.57 | $34,319.18 | $30,226.75 | $27,348.38 |
| 3.000 | $137,460.48 | $73,868.97 | $52,829.50 | $42,426.72 | $36,277.17 | $32,252.71 | $29,441.04 |
| 3.500 | $139,166.85 | $75,647.69 | $54,688.51 | $44,366.92 | $38,297.70 | $34,351.92 | $31,616.73 |
| 4.000 | $140,886.39 | $77,452.53 | $56,586.13 | $46,357.50 | $40,379.52 | $36,522.27 | $33,872.27 |
| 4.500 | $142,619.10 | $79,283.38 | $58,521.99 | $48,397.68 | $42,521.18 | $38,761.43 | $36,204.14 |
| 5.000 | $144,364.94 | $81,140.12 | $60,495.71 | $50,486.61 | $44,721.14 | $41,066.85 | $38,608.61 |
| 5.500 | $146,123.89 | $83,022.60 | $62,506.88 | $52,623.38 | $46,977.69 | $43,435.86 | $41,081.75 |
| 6.000 | $147,895.93 | $84,930.68 | $64,555.05 | $54,806.98 | $49,289.06 | $45,865.62 | $43,619.51 |
| 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. |