| Property Price： | $8,750,000.00 |
| Down Payment： | $2,625,000.00 |
| Loan amount： | $6,125,000.00 |
| Monthly Payment： | $32,754.24 (4.125% 300-term) |
| Total repayment： | $9,826,273.29 |
| Total int. paid： | $3,701,273.29 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $13,375.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $87,500.00 |
| 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 #： | $262,500.00 | # 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 | $104,699.20 | $53,657.52 | $36,657.79 | $28,168.53 | $23,083.44 | $19,700.42 | $17,290.00 |
| 1.500 | $106,023.06 | $54,997.29 | $38,020.51 | $29,555.91 | $24,496.10 | $21,138.61 | $18,753.80 |
| 2.000 | $107,357.53 | $56,358.24 | $39,414.91 | $30,985.35 | $25,961.08 | $22,639.19 | $20,289.84 |
| 2.500 | $108,702.59 | $57,740.31 | $40,840.84 | $32,456.55 | $27,477.77 | $24,201.16 | $21,896.58 |
| 3.000 | $110,058.23 | $59,143.46 | $42,298.13 | $33,969.10 | $29,045.44 | $25,823.25 | $23,572.07 |
| 3.500 | $111,424.44 | $60,567.59 | $43,786.56 | $35,522.53 | $30,663.19 | $27,503.99 | $25,314.05 |
| 4.000 | $112,801.20 | $62,012.65 | $45,305.89 | $37,116.30 | $32,330.01 | $29,241.69 | $27,119.95 |
| 4.125 | $113,147.03 | $62,377.17 | $45,690.51 | $37,520.97 | $32,754.24 | $29,684.80 | $27,581.09 |
| 4.500 | $114,188.49 | $63,478.53 | $46,855.84 | $38,749.77 | $34,044.74 | $31,034.48 | $28,986.97 |
| 5.000 | $115,586.31 | $64,965.13 | $48,436.11 | $40,422.29 | $35,806.14 | $32,880.32 | $30,912.12 |
| 5.500 | $116,994.62 | $66,472.35 | $50,046.36 | $42,133.10 | $37,612.86 | $34,777.08 | $32,892.25 |
| 6.000 | $118,413.41 | $68,000.06 | $51,686.23 | $43,881.40 | $39,463.46 | $36,722.47 | $34,924.12 |
| 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. |