| Property Price： | $9,500,000.00 |
| Down Payment： | $2,850,000.00 |
| Loan amount： | $6,650,000.00 |
| Monthly Payment： | $35,561.75 (4.125% 300-term) |
| Total repayment： | $10,668,525.28 |
| Total int. paid： | $4,018,525.28 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $13,750.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $95,000.00 |
| 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 #： | $320,000.00 | # 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 | $113,673.42 | $58,256.74 | $39,799.89 | $30,582.97 | $25,062.02 | $21,389.03 | $18,772.00 |
| 1.500 | $115,110.76 | $59,711.35 | $41,279.41 | $32,089.27 | $26,595.77 | $22,950.49 | $20,361.27 |
| 2.000 | $116,559.60 | $61,188.95 | $42,793.33 | $33,641.24 | $28,186.31 | $24,579.69 | $22,028.97 |
| 2.500 | $118,019.95 | $62,689.48 | $44,341.48 | $35,238.54 | $29,833.01 | $26,275.54 | $23,773.43 |
| 3.000 | $119,491.79 | $64,212.90 | $45,923.68 | $36,880.74 | $31,535.05 | $28,036.67 | $25,592.54 |
| 3.500 | $120,975.10 | $65,759.10 | $47,539.69 | $38,567.32 | $33,291.47 | $29,861.47 | $27,483.83 |
| 4.000 | $122,469.87 | $67,328.02 | $49,189.25 | $40,297.69 | $35,101.15 | $31,748.12 | $29,444.52 |
| 4.125 | $122,845.35 | $67,723.78 | $49,606.84 | $40,737.05 | $35,561.75 | $32,229.21 | $29,945.19 |
| 4.500 | $123,976.08 | $68,919.54 | $50,872.05 | $42,071.18 | $36,962.86 | $33,694.57 | $31,471.57 |
| 5.000 | $125,493.70 | $70,533.57 | $52,587.78 | $43,887.06 | $38,875.24 | $35,698.64 | $33,561.73 |
| 5.500 | $127,022.73 | $72,169.97 | $54,336.05 | $45,744.51 | $40,836.82 | $37,757.97 | $35,711.58 |
| 6.000 | $128,563.13 | $73,828.63 | $56,116.48 | $47,642.67 | $42,846.04 | $39,870.11 | $37,917.62 |
| 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. |