| Property Price： | $10,800,000.00 |
| Down Payment： | $3,240,000.00 |
| Loan amount： | $7,560,000.00 |
| Monthly Payment： | $40,428.10 (4.125% 300-term) |
| Total repayment： | $12,128,428.74 |
| Total int. paid： | $4,568,428.74 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $14,400.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $108,000.00 |
| 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 #： | $405,000.00 | # 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 | $129,228.73 | $66,228.72 | $45,246.19 | $34,768.01 | $28,491.56 | $24,315.95 | $21,340.80 |
| 1.500 | $130,862.75 | $67,882.37 | $46,928.17 | $36,480.43 | $30,235.19 | $26,091.09 | $23,147.54 |
| 2.000 | $132,509.87 | $69,562.17 | $48,649.26 | $38,244.78 | $32,043.39 | $27,943.23 | $25,043.47 |
| 2.500 | $134,170.05 | $71,268.05 | $50,409.26 | $40,060.66 | $33,915.43 | $29,871.14 | $27,026.64 |
| 3.000 | $135,843.30 | $72,999.92 | $52,207.97 | $41,927.58 | $35,850.38 | $31,873.26 | $29,094.67 |
| 3.500 | $137,529.59 | $74,757.72 | $54,045.12 | $43,844.95 | $37,847.14 | $33,947.78 | $31,244.77 |
| 4.000 | $139,228.91 | $76,541.32 | $55,920.41 | $45,812.11 | $39,904.47 | $36,092.60 | $33,473.77 |
| 4.125 | $139,655.77 | $76,991.25 | $56,395.15 | $46,311.59 | $40,428.10 | $36,639.52 | $34,042.95 |
| 4.500 | $140,941.23 | $78,350.64 | $57,833.49 | $47,828.29 | $42,020.94 | $38,305.41 | $35,778.21 |
| 5.000 | $142,666.53 | $80,185.53 | $59,784.00 | $49,892.65 | $44,195.01 | $40,583.71 | $38,154.39 |
| 5.500 | $144,404.79 | $82,045.87 | $61,771.51 | $52,004.28 | $46,425.01 | $42,924.85 | $40,598.43 |
| 6.000 | $146,155.98 | $83,931.50 | $63,795.58 | $54,162.19 | $48,709.19 | $45,326.02 | $43,106.34 |
| 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. |