| Property Price： | $11,500,000.00 |
| Down Payment： | $4,600,000.00 |
| Loan amount： | $6,900,000.00 |
| Monthly Payment： | $31,390.71 (2.625% 300-term) |
| Total repayment： | $9,417,214.33 |
| Total int. paid： | $2,517,214.33 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $14,750.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $115,000.00 |
| 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 #： | $431,250.00 | # 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 | $117,946.86 | $60,446.84 | $41,296.12 | $31,732.71 | $26,004.20 | $22,193.13 | $19,477.71 |
| 1.500 | $119,438.23 | $61,956.13 | $42,831.27 | $33,295.63 | $27,595.61 | $23,813.29 | $21,126.73 |
| 2.000 | $120,941.54 | $63,489.28 | $44,402.10 | $34,905.95 | $29,245.95 | $25,503.74 | $22,857.13 |
| 2.500 | $122,456.80 | $65,046.23 | $46,008.46 | $36,563.30 | $30,954.55 | $27,263.34 | $24,667.17 |
| 2.625 | $122,837.47 | $65,439.18 | $46,415.57 | $36,984.94 | $31,390.71 | $27,713.89 | $25,131.88 |
| 3.000 | $123,983.97 | $66,626.91 | $47,650.13 | $38,267.23 | $32,720.58 | $29,090.68 | $26,554.66 |
| 3.500 | $125,523.04 | $68,231.25 | $49,326.90 | $40,017.22 | $34,543.03 | $30,984.08 | $28,517.05 |
| 4.000 | $127,074.00 | $69,859.15 | $51,038.47 | $41,812.64 | $36,420.74 | $32,941.66 | $30,551.46 |
| 4.500 | $128,636.83 | $71,510.50 | $52,784.54 | $43,652.81 | $38,352.44 | $34,961.29 | $32,654.71 |
| 5.000 | $130,211.51 | $73,185.21 | $54,564.76 | $45,536.95 | $40,336.71 | $37,040.69 | $34,823.45 |
| 5.500 | $131,798.02 | $74,883.13 | $56,378.76 | $47,464.22 | $42,372.04 | $39,177.44 | $37,054.12 |
| 6.000 | $133,396.33 | $76,604.15 | $58,226.12 | $49,433.74 | $44,456.80 | $41,368.99 | $39,343.09 |
| 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. |