| Property Price： | $15,900,000.00 |
| Down Payment： | $4,770,000.00 |
| Loan amount： | $11,130,000.00 |
| Monthly Payment： | $59,519.14 (4.125% 300-term) |
| Total repayment： | $17,855,742.32 |
| Total int. paid： | $6,725,742.32 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $16,950.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $159,000.00 |
| 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 #： | $596,250.00 | # 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 | $190,253.41 | $97,503.39 | $66,612.44 | $51,186.24 | $41,945.90 | $35,798.48 | $31,418.40 |
| 1.500 | $192,659.05 | $99,937.94 | $69,088.70 | $53,707.30 | $44,512.91 | $38,411.88 | $34,078.33 |
| 2.000 | $195,083.97 | $102,410.97 | $71,622.52 | $56,304.82 | $47,174.99 | $41,138.65 | $36,869.55 |
| 2.500 | $197,528.13 | $104,922.40 | $74,213.64 | $58,978.19 | $49,931.04 | $43,976.96 | $39,789.22 |
| 3.000 | $199,991.53 | $107,472.11 | $76,861.74 | $61,726.71 | $52,779.72 | $46,924.53 | $42,833.83 |
| 3.500 | $202,474.12 | $110,059.97 | $79,566.43 | $64,549.52 | $55,719.40 | $49,978.67 | $45,999.25 |
| 4.000 | $204,975.89 | $112,685.84 | $82,327.27 | $67,445.61 | $58,748.24 | $53,136.32 | $49,280.83 |
| 4.125 | $205,604.33 | $113,348.23 | $83,026.19 | $68,180.96 | $59,519.14 | $53,941.52 | $50,118.79 |
| 4.500 | $207,496.80 | $115,349.55 | $85,143.75 | $70,413.88 | $61,864.15 | $56,394.07 | $52,673.47 |
| 5.000 | $210,036.83 | $118,050.92 | $88,015.33 | $73,453.07 | $65,064.87 | $59,748.25 | $56,171.74 |
| 5.500 | $212,595.93 | $120,789.75 | $90,941.39 | $76,561.86 | $68,347.94 | $63,194.92 | $59,769.91 |
| 6.000 | $215,174.08 | $123,565.82 | $93,921.26 | $79,738.78 | $71,710.75 | $66,729.97 | $63,462.11 |
| 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. |