| Property Price： | $23,000,000.00 |
| Down Payment： | $6,900,000.00 |
| Loan amount： | $16,100,000.00 |
| Monthly Payment： | $86,096.87 (4.125% 300-term) |
| Total repayment： | $25,829,061.21 |
| Total int. paid： | $9,729,061.21 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $20,500.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $230,000.00 |
| 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 #： | $977,500.00 | # 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 | $275,209.33 | $141,042.64 | $96,357.62 | $74,042.98 | $60,676.47 | $51,783.96 | $45,448.00 |
| 1.500 | $278,689.20 | $144,564.31 | $99,939.63 | $77,689.81 | $64,389.75 | $55,564.35 | $49,295.69 |
| 2.000 | $282,196.94 | $148,141.66 | $103,604.90 | $81,447.22 | $68,240.55 | $59,508.74 | $53,333.31 |
| 2.500 | $285,732.52 | $151,774.54 | $107,353.06 | $85,314.37 | $72,227.29 | $63,614.46 | $57,556.73 |
| 3.000 | $289,295.92 | $155,462.80 | $111,183.64 | $89,290.21 | $76,348.02 | $67,878.25 | $61,960.88 |
| 3.500 | $292,887.09 | $159,206.25 | $115,096.09 | $93,373.51 | $80,600.39 | $72,296.19 | $66,539.79 |
| 4.000 | $296,506.01 | $163,004.67 | $119,089.76 | $97,562.83 | $84,981.73 | $76,863.86 | $71,286.73 |
| 4.125 | $297,415.06 | $163,962.84 | $120,100.78 | $98,626.54 | $86,096.87 | $78,028.61 | $72,498.87 |
| 4.500 | $300,152.61 | $166,857.84 | $123,163.92 | $101,856.55 | $89,489.03 | $81,576.33 | $76,194.33 |
| 5.000 | $303,826.86 | $170,765.48 | $127,317.77 | $106,252.87 | $94,119.00 | $86,428.28 | $81,254.72 |
| 5.500 | $307,528.71 | $174,727.31 | $131,550.44 | $110,749.86 | $98,868.09 | $91,414.03 | $86,459.62 |
| 6.000 | $311,258.10 | $178,743.01 | $135,860.95 | $115,345.40 | $103,732.53 | $96,527.63 | $91,800.54 |
| 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. |