| Property Price： | $12,800,000.00 |
| Down Payment： | $3,840,000.00 |
| Loan amount： | $8,960,000.00 |
| Monthly Payment： | $43,663.53 (3.25% 300-term) |
| Total repayment： | $13,099,060.14 |
| Total int. paid： | $4,139,060.14 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $15,400.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $128,000.00 |
| 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 #： | $480,000.00 | # 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 | $153,159.98 | $78,493.29 | $53,625.11 | $41,206.53 | $33,767.77 | $28,818.90 | $25,292.80 |
| 1.500 | $155,096.60 | $80,453.18 | $55,618.57 | $43,236.07 | $35,834.29 | $30,922.77 | $27,434.13 |
| 2.000 | $157,048.73 | $82,444.05 | $57,658.38 | $45,327.15 | $37,977.35 | $33,117.90 | $29,681.14 |
| 2.500 | $159,016.36 | $84,465.83 | $59,744.31 | $47,479.30 | $40,196.06 | $35,402.83 | $32,031.57 |
| 3.000 | $160,999.47 | $86,518.43 | $61,876.11 | $49,691.94 | $42,489.33 | $37,775.72 | $34,482.58 |
| 3.250 | $161,996.82 | $87,556.25 | $62,959.12 | $50,820.74 | $43,663.53 | $38,994.49 | $35,744.78 |
| 3.500 | $162,998.03 | $88,601.74 | $64,053.48 | $51,964.39 | $44,855.87 | $40,234.40 | $37,030.84 |
| 4.000 | $165,012.04 | $90,715.64 | $66,276.04 | $54,295.84 | $47,294.18 | $42,776.41 | $39,672.62 |
| 4.500 | $167,041.45 | $92,860.01 | $68,543.40 | $56,685.38 | $49,802.59 | $45,399.00 | $42,403.80 |
| 5.000 | $169,086.25 | $95,034.70 | $70,855.11 | $59,132.03 | $52,379.27 | $48,099.22 | $45,220.02 |
| 5.500 | $171,146.41 | $97,239.55 | $73,210.68 | $61,634.70 | $55,022.24 | $50,873.89 | $48,116.66 |
| 6.000 | $173,221.90 | $99,474.37 | $75,609.57 | $64,192.22 | $57,729.41 | $53,719.73 | $51,089.00 |
| 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. |