| Property Price： | $22,500,000.00 |
| Down Payment： | $6,750,000.00 |
| Loan amount： | $15,750,000.00 |
| Monthly Payment： | $84,225.20 (4.125% 300-term) |
| Total repayment： | $25,267,559.88 |
| Total int. paid： | $9,517,559.88 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $20,250.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $225,000.00 |
| 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 #： | $956,250.00 | # 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 | $269,226.52 | $137,976.49 | $94,262.89 | $72,433.35 | $59,357.41 | $50,658.22 | $44,460.00 |
| 1.500 | $272,630.74 | $141,421.61 | $97,767.03 | $76,000.90 | $62,989.97 | $54,356.43 | $48,224.05 |
| 2.000 | $276,062.22 | $144,921.19 | $101,352.62 | $79,676.63 | $66,757.06 | $58,215.07 | $52,173.89 |
| 2.500 | $279,520.95 | $148,475.10 | $105,019.30 | $83,459.71 | $70,657.14 | $62,231.54 | $56,305.50 |
| 3.000 | $283,006.88 | $152,083.17 | $108,766.61 | $87,349.12 | $74,688.28 | $66,402.64 | $60,613.90 |
| 3.500 | $286,519.98 | $155,745.24 | $112,594.00 | $91,343.66 | $78,848.21 | $70,724.54 | $65,093.27 |
| 4.000 | $290,060.22 | $159,461.09 | $116,500.85 | $95,441.90 | $83,134.30 | $75,192.91 | $69,737.02 |
| 4.125 | $290,949.52 | $160,398.43 | $117,489.89 | $96,482.49 | $84,225.20 | $76,332.33 | $70,922.81 |
| 4.500 | $293,627.55 | $163,230.49 | $120,486.44 | $99,642.28 | $87,543.62 | $79,802.94 | $74,537.94 |
| 5.000 | $297,221.93 | $167,053.19 | $124,550.00 | $103,943.03 | $92,072.93 | $84,549.41 | $79,488.31 |
| 5.500 | $300,843.30 | $170,928.89 | $128,690.64 | $108,342.25 | $96,718.78 | $89,426.77 | $84,580.06 |
| 6.000 | $304,491.62 | $174,857.29 | $132,907.45 | $112,837.89 | $101,477.47 | $94,429.21 | $89,804.88 |
| 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. |