| Property Price： | $12,600,000.00 |
| Down Payment： | $3,780,000.00 |
| Loan amount： | $8,820,000.00 |
| Monthly Payment： | $47,166.11 (4.125% 300-term) |
| Total repayment： | $14,149,833.53 |
| Total int. paid： | $5,329,833.53 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $15,300.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $126,000.00 |
| 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 #： | $472,500.00 | # 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 | $150,766.85 | $77,266.84 | $52,787.22 | $40,562.68 | $33,240.15 | $28,368.61 | $24,897.60 |
| 1.500 | $152,673.21 | $79,196.10 | $54,749.53 | $42,560.51 | $35,274.38 | $30,439.60 | $27,005.47 |
| 2.000 | $154,594.84 | $81,155.87 | $56,757.47 | $44,618.91 | $37,383.95 | $32,600.44 | $29,217.38 |
| 2.500 | $156,531.73 | $83,146.05 | $58,810.81 | $46,737.44 | $39,568.00 | $34,849.66 | $31,531.08 |
| 3.000 | $158,483.85 | $85,166.58 | $60,909.30 | $48,915.51 | $41,825.44 | $37,185.48 | $33,943.79 |
| 3.500 | $160,451.19 | $87,217.34 | $63,052.64 | $51,152.45 | $44,155.00 | $39,605.74 | $36,452.23 |
| 4.000 | $162,433.72 | $89,298.21 | $65,240.48 | $53,447.47 | $46,555.21 | $42,108.03 | $39,052.73 |
| 4.125 | $162,931.73 | $89,823.12 | $65,794.34 | $54,030.19 | $47,166.11 | $42,746.11 | $39,716.77 |
| 4.500 | $164,431.43 | $91,409.08 | $67,472.41 | $55,799.67 | $49,024.42 | $44,689.64 | $41,741.24 |
| 5.000 | $166,444.28 | $93,549.78 | $69,748.00 | $58,208.10 | $51,560.84 | $47,347.67 | $44,513.45 |
| 5.500 | $168,472.25 | $95,720.18 | $72,066.76 | $60,671.66 | $54,162.52 | $50,078.99 | $47,364.84 |
| 6.000 | $170,515.31 | $97,920.08 | $74,428.17 | $63,189.22 | $56,827.38 | $52,880.36 | $50,290.73 |
| 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. |