| Property Price： | $10,200,000.00 |
| Down Payment： | $3,060,000.00 |
| Loan amount： | $7,140,000.00 |
| Monthly Payment： | $38,182.09 (4.125% 300-term) |
| Total repayment： | $11,454,627.15 |
| Total int. paid： | $4,314,627.15 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $14,100.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $102,000.00 |
| 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 #： | $382,500.00 | # 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 | $122,049.36 | $62,549.34 | $42,732.51 | $32,836.45 | $26,908.69 | $22,965.06 | $20,155.20 |
| 1.500 | $123,592.60 | $64,111.13 | $44,321.05 | $34,453.74 | $28,555.45 | $24,641.58 | $21,861.57 |
| 2.000 | $125,148.21 | $65,697.61 | $45,946.52 | $36,120.07 | $30,263.20 | $26,390.83 | $23,652.16 |
| 2.500 | $126,716.16 | $67,308.71 | $47,608.75 | $37,835.07 | $32,031.23 | $28,211.63 | $25,525.16 |
| 3.000 | $128,296.45 | $68,944.37 | $49,307.53 | $39,598.27 | $33,858.69 | $30,102.53 | $27,478.30 |
| 3.500 | $129,889.06 | $70,604.51 | $51,042.61 | $41,409.12 | $35,744.52 | $32,061.79 | $29,508.95 |
| 4.000 | $131,493.97 | $72,289.03 | $52,813.72 | $43,267.00 | $37,687.55 | $34,087.45 | $31,614.12 |
| 4.125 | $131,897.11 | $72,713.96 | $53,262.09 | $43,738.73 | $38,182.09 | $34,603.99 | $32,151.67 |
| 4.500 | $133,111.16 | $73,997.82 | $54,620.52 | $45,171.17 | $39,686.44 | $36,177.33 | $33,790.53 |
| 5.000 | $134,740.61 | $75,730.78 | $56,462.66 | $47,120.84 | $41,739.73 | $38,329.06 | $36,034.70 |
| 5.500 | $136,382.30 | $77,487.76 | $58,339.76 | $49,115.15 | $43,845.85 | $40,540.13 | $38,342.96 |
| 6.000 | $138,036.20 | $79,268.64 | $60,251.38 | $51,153.18 | $46,003.12 | $42,807.91 | $40,711.55 |
| 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. |