| Property Price： | $13,000,000.00 |
| Down Payment： | $3,900,000.00 |
| Loan amount： | $9,100,000.00 |
| Monthly Payment： | $48,663.45 (4.125% 300-term) |
| Total repayment： | $14,599,034.60 |
| Total int. paid： | $5,499,034.60 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $15,500.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $130,000.00 |
| 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 #： | $487,500.00 | # 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 | $155,553.10 | $79,719.75 | $54,463.00 | $41,850.38 | $34,295.39 | $29,269.20 | $25,688.00 |
| 1.500 | $157,519.98 | $81,710.26 | $56,487.61 | $43,911.63 | $36,394.21 | $31,405.94 | $27,862.78 |
| 2.000 | $159,502.62 | $83,732.24 | $58,559.29 | $46,035.38 | $38,570.74 | $33,635.37 | $30,144.91 |
| 2.500 | $161,500.99 | $85,785.61 | $60,677.82 | $48,221.16 | $40,824.12 | $35,956.00 | $32,532.06 |
| 3.000 | $163,515.09 | $87,870.28 | $62,842.93 | $50,468.38 | $43,153.23 | $38,365.97 | $35,021.37 |
| 3.500 | $165,544.88 | $89,986.14 | $65,054.31 | $52,776.33 | $45,556.74 | $40,863.07 | $37,609.45 |
| 4.000 | $167,590.35 | $92,133.08 | $67,311.60 | $55,144.21 | $48,033.15 | $43,444.79 | $40,292.50 |
| 4.125 | $168,104.17 | $92,674.65 | $67,883.05 | $55,745.44 | $48,663.45 | $44,103.13 | $40,977.62 |
| 4.500 | $169,651.48 | $94,310.95 | $69,614.39 | $57,571.09 | $50,580.76 | $46,108.36 | $43,066.36 |
| 5.000 | $171,728.23 | $96,519.62 | $71,962.22 | $60,055.97 | $53,197.69 | $48,850.77 | $45,926.58 |
| 5.500 | $173,820.58 | $98,758.91 | $74,354.59 | $62,597.75 | $55,881.96 | $51,668.80 | $48,868.48 |
| 6.000 | $175,928.49 | $101,028.66 | $76,790.97 | $65,195.23 | $58,631.43 | $54,559.10 | $51,887.26 |
| 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. |