| Property Price： | $13,680,000.00 |
| Down Payment： | $5,472,000.00 |
| Loan amount： | $8,208,000.00 |
| Monthly Payment： | $37,341.30 (2.625% 300-term) |
| Total repayment： | $11,202,390.61 |
| Total int. paid： | $2,994,390.61 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $15,840.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $136,800.00 |
| 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 #： | $513,000.00 | # 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 | $140,305.48 | $71,905.46 | $49,124.43 | $37,748.12 | $30,933.69 | $26,400.17 | $23,170.01 |
| 1.500 | $142,079.56 | $73,700.86 | $50,950.59 | $39,607.33 | $32,826.77 | $28,327.47 | $25,131.62 |
| 2.000 | $143,867.85 | $75,524.64 | $52,819.19 | $41,522.90 | $34,789.96 | $30,338.37 | $27,190.05 |
| 2.500 | $145,670.34 | $77,376.74 | $54,730.06 | $43,494.43 | $36,822.46 | $32,431.52 | $29,343.21 |
| 2.625 | $146,123.18 | $77,844.17 | $55,214.35 | $43,995.99 | $37,341.30 | $32,967.48 | $29,896.01 |
| 3.000 | $147,487.01 | $79,257.06 | $56,682.94 | $45,521.37 | $38,923.26 | $34,605.26 | $31,588.50 |
| 3.500 | $149,317.84 | $81,165.52 | $58,677.56 | $47,603.09 | $41,091.18 | $36,857.59 | $33,922.90 |
| 4.000 | $151,162.81 | $83,102.01 | $60,713.58 | $49,738.87 | $43,324.85 | $39,186.25 | $36,342.95 |
| 4.500 | $153,021.90 | $85,066.41 | $62,790.65 | $51,927.86 | $45,622.73 | $41,588.73 | $38,844.91 |
| 5.000 | $154,895.09 | $87,058.57 | $64,908.34 | $54,169.17 | $47,983.15 | $44,062.32 | $41,424.76 |
| 5.500 | $156,782.34 | $89,078.37 | $67,066.21 | $56,461.79 | $50,404.30 | $46,604.12 | $44,078.30 |
| 6.000 | $158,683.63 | $91,125.63 | $69,263.77 | $58,804.66 | $52,884.26 | $49,211.11 | $46,801.17 |
| 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. |