| Property Price： | $11,690,000.00 |
| Down Payment： | $3,507,000.00 |
| Loan amount： | $8,183,000.00 |
| Monthly Payment： | $43,759.67 (4.125% 300-term) |
| Total repayment： | $13,127,901.11 |
| Total int. paid： | $4,944,901.11 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $14,845.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $116,900.00 |
| 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 #： | $438,375.00 | # 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 | $139,878.14 | $71,686.45 | $48,974.81 | $37,633.15 | $30,839.47 | $26,319.76 | $23,099.44 |
| 1.500 | $141,646.81 | $73,476.38 | $50,795.40 | $39,486.69 | $32,726.79 | $28,241.19 | $25,055.07 |
| 2.000 | $143,429.66 | $75,294.61 | $52,658.32 | $41,396.43 | $34,684.00 | $30,245.96 | $27,107.23 |
| 2.500 | $145,226.66 | $77,141.06 | $54,563.36 | $43,361.95 | $36,710.31 | $32,332.74 | $29,253.83 |
| 3.000 | $147,037.80 | $79,015.66 | $56,510.30 | $45,382.72 | $38,804.71 | $34,499.86 | $31,492.29 |
| 3.500 | $148,863.05 | $80,918.31 | $58,498.84 | $47,458.10 | $40,966.03 | $36,745.33 | $33,819.57 |
| 4.000 | $150,702.40 | $82,848.90 | $60,528.66 | $49,587.37 | $43,192.89 | $39,066.89 | $36,232.26 |
| 4.125 | $151,164.44 | $83,335.90 | $61,042.53 | $50,128.01 | $43,759.67 | $39,658.89 | $36,848.34 |
| 4.500 | $152,555.83 | $84,807.31 | $62,599.40 | $51,769.70 | $45,483.77 | $41,462.06 | $38,726.60 |
| 5.000 | $154,423.30 | $86,793.41 | $64,710.64 | $54,004.18 | $47,837.00 | $43,928.11 | $41,298.59 |
| 5.500 | $156,304.81 | $88,807.05 | $66,861.94 | $56,289.82 | $50,250.78 | $46,462.17 | $43,944.04 |
| 6.000 | $158,200.31 | $90,848.08 | $69,052.80 | $58,625.55 | $52,723.18 | $49,061.22 | $46,658.62 |
| 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. |