| Property Price： | $12,880,000.00 |
| Down Payment： | $3,864,000.00 |
| Loan amount： | $9,016,000.00 |
| Monthly Payment： | $48,214.25 (4.125% 300-term) |
| Total repayment： | $14,464,274.28 |
| Total int. paid： | $5,448,274.28 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $15,440.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $128,800.00 |
| 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 #： | $483,000.00 | # 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 | $154,117.23 | $78,983.88 | $53,960.27 | $41,464.07 | $33,978.82 | $28,999.02 | $25,450.88 |
| 1.500 | $156,065.95 | $80,956.02 | $55,966.19 | $43,506.29 | $36,058.26 | $31,116.04 | $27,605.59 |
| 2.000 | $158,030.28 | $82,959.33 | $58,018.74 | $45,610.44 | $38,214.71 | $33,324.89 | $29,866.65 |
| 2.500 | $160,010.21 | $84,993.74 | $60,117.72 | $47,776.04 | $40,447.28 | $35,624.10 | $32,231.77 |
| 3.000 | $162,005.72 | $87,059.17 | $62,262.84 | $50,002.52 | $42,754.89 | $38,011.82 | $34,698.09 |
| 3.500 | $164,016.77 | $89,155.50 | $64,453.81 | $52,289.17 | $45,136.22 | $40,485.87 | $37,262.28 |
| 4.000 | $166,043.36 | $91,282.62 | $66,690.26 | $54,635.19 | $47,589.77 | $43,043.76 | $39,920.57 |
| 4.125 | $166,552.43 | $91,819.19 | $67,256.44 | $55,230.86 | $48,214.25 | $43,696.02 | $40,599.37 |
| 4.500 | $168,085.46 | $93,440.39 | $68,971.79 | $57,039.67 | $50,113.86 | $45,682.75 | $42,668.83 |
| 5.000 | $170,143.04 | $95,628.67 | $71,297.95 | $59,501.61 | $52,706.64 | $48,399.84 | $45,502.64 |
| 5.500 | $172,216.08 | $97,847.29 | $73,668.24 | $62,019.92 | $55,366.13 | $51,191.86 | $48,417.39 |
| 6.000 | $174,304.54 | $100,096.08 | $76,082.13 | $64,593.42 | $58,090.21 | $54,055.48 | $51,408.30 |
| 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. |