| Property Price： | $12,200,000.00 |
| Down Payment： | $3,660,000.00 |
| Loan amount： | $8,540,000.00 |
| Monthly Payment： | $42,753.25 (3.5% 300-term) |
| Total repayment： | $12,825,975.87 |
| Total int. paid： | $4,285,975.87 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $15,100.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $122,000.00 |
| 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 #： | $457,500.00 | # 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 | $145,980.60 | $74,813.92 | $51,111.43 | $39,274.97 | $32,184.91 | $27,468.02 | $24,107.20 |
| 1.500 | $147,826.44 | $76,681.94 | $53,011.45 | $41,209.38 | $34,154.56 | $29,473.27 | $26,148.15 |
| 2.000 | $149,687.07 | $78,579.49 | $54,955.64 | $43,202.44 | $36,197.16 | $31,565.50 | $28,289.84 |
| 2.500 | $151,562.47 | $80,506.50 | $56,943.80 | $45,253.71 | $38,311.87 | $33,743.32 | $30,530.09 |
| 3.000 | $153,452.62 | $82,462.88 | $58,975.67 | $47,362.63 | $40,497.65 | $36,004.98 | $32,866.21 |
| 3.500 | $155,357.50 | $84,448.53 | $61,050.97 | $49,528.56 | $42,753.25 | $38,348.42 | $35,295.02 |
| 4.000 | $157,277.10 | $86,463.35 | $63,169.35 | $51,750.72 | $45,077.27 | $40,771.27 | $37,812.96 |
| 4.500 | $159,211.38 | $88,507.20 | $65,330.43 | $54,028.26 | $47,468.09 | $43,270.93 | $40,416.13 |
| 5.000 | $161,160.34 | $90,579.95 | $67,533.78 | $56,360.22 | $49,923.99 | $45,844.57 | $43,100.33 |
| 5.500 | $163,123.92 | $92,681.44 | $69,778.93 | $58,745.58 | $52,443.07 | $48,489.18 | $45,861.19 |
| 6.000 | $165,102.13 | $94,811.51 | $72,065.37 | $61,183.21 | $55,023.34 | $51,201.61 | $48,694.20 |
| 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. |