| Property Price： | $19,000,000.00 |
| Down Payment： | $5,700,000.00 |
| Loan amount： | $13,300,000.00 |
| Monthly Payment： | $67,477.88 (3.625% 300-term) |
| Total repayment： | $20,243,364.30 |
| Total int. paid： | $6,943,364.30 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $18,500.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $190,000.00 |
| 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 #： | $712,500.00 | # 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 | $227,346.84 | $116,513.48 | $79,599.77 | $61,165.94 | $50,124.04 | $42,778.06 | $37,544.00 |
| 1.500 | $230,221.51 | $119,422.69 | $82,558.82 | $64,178.54 | $53,191.53 | $45,900.99 | $40,722.53 |
| 2.000 | $233,119.21 | $122,377.89 | $85,586.66 | $67,282.48 | $56,372.63 | $49,159.39 | $44,057.95 |
| 2.500 | $236,039.91 | $125,378.97 | $88,682.96 | $70,477.08 | $59,666.03 | $52,551.08 | $47,546.86 |
| 3.000 | $238,983.59 | $128,425.79 | $91,847.36 | $73,761.48 | $63,070.10 | $56,073.34 | $51,185.08 |
| 3.500 | $241,950.21 | $131,518.20 | $95,079.38 | $77,134.64 | $66,582.93 | $59,722.94 | $54,967.65 |
| 3.625 | $242,695.45 | $132,298.41 | $95,897.89 | $77,991.67 | $67,477.88 | $60,654.82 | $55,935.22 |
| 4.000 | $244,939.74 | $134,656.03 | $98,378.49 | $80,595.38 | $70,202.30 | $63,496.23 | $58,889.04 |
| 4.500 | $247,952.16 | $137,839.08 | $101,744.11 | $84,142.37 | $73,925.72 | $67,389.15 | $62,943.15 |
| 5.000 | $250,987.41 | $141,067.14 | $105,175.55 | $87,774.11 | $77,750.48 | $71,397.28 | $67,123.46 |
| 5.500 | $254,045.46 | $144,339.95 | $108,672.10 | $91,489.01 | $81,673.64 | $75,515.94 | $71,423.17 |
| 6.000 | $257,126.26 | $147,657.27 | $112,232.96 | $95,285.33 | $85,692.09 | $79,740.22 | $75,835.23 |
| 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. |