| Property Price： | $10,690,000.00 |
| Down Payment： | $3,207,000.00 |
| Loan amount： | $7,483,000.00 |
| Monthly Payment： | $40,016.33 (4.125% 300-term) |
| Total repayment： | $12,004,898.45 |
| Total int. paid： | $4,521,898.45 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $14,345.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $106,900.00 |
| 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 #： | $400,875.00 | # 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 | $127,912.51 | $65,554.16 | $44,785.34 | $34,413.89 | $28,201.37 | $24,068.29 | $21,123.44 |
| 1.500 | $129,529.89 | $67,190.98 | $46,450.20 | $36,108.87 | $29,927.24 | $25,825.35 | $22,911.78 |
| 2.000 | $131,160.23 | $68,853.67 | $48,153.76 | $37,855.25 | $31,717.02 | $27,658.63 | $24,788.39 |
| 2.500 | $132,803.51 | $70,542.17 | $49,895.84 | $39,652.63 | $33,569.99 | $29,566.90 | $26,751.37 |
| 3.000 | $134,459.71 | $72,256.41 | $51,676.22 | $41,500.54 | $35,485.23 | $31,548.63 | $28,798.34 |
| 3.500 | $136,128.83 | $73,996.29 | $53,494.66 | $43,398.39 | $37,461.66 | $33,602.01 | $30,926.54 |
| 4.000 | $137,810.83 | $75,761.74 | $55,350.85 | $45,345.51 | $39,498.03 | $35,724.99 | $33,132.83 |
| 4.125 | $138,233.35 | $76,207.08 | $55,820.75 | $45,839.90 | $40,016.33 | $36,266.34 | $33,696.21 |
| 4.500 | $139,505.71 | $77,552.62 | $57,244.45 | $47,341.15 | $41,592.94 | $37,915.26 | $35,413.80 |
| 5.000 | $141,213.44 | $79,368.83 | $59,175.09 | $49,384.49 | $43,744.87 | $40,170.36 | $37,765.78 |
| 5.500 | $142,934.00 | $81,210.21 | $61,142.35 | $51,474.61 | $45,952.17 | $42,487.65 | $40,184.93 |
| 6.000 | $144,667.35 | $83,076.64 | $63,145.81 | $53,610.54 | $48,213.07 | $44,864.37 | $42,667.30 |
| 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. |