| Property Price： | $13,200,000.00 |
| Down Payment： | $3,960,000.00 |
| Loan amount： | $9,240,000.00 |
| Monthly Payment： | $49,412.12 (4.125% 300-term) |
| Total repayment： | $14,823,635.13 |
| Total int. paid： | $5,583,635.13 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $15,600.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $132,000.00 |
| 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 #： | $495,000.00 | # 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 | $157,946.23 | $80,946.21 | $55,300.89 | $42,494.23 | $34,823.01 | $29,719.49 | $26,083.20 |
| 1.500 | $159,943.37 | $82,967.35 | $57,356.66 | $44,587.20 | $36,954.12 | $31,889.11 | $28,291.44 |
| 2.000 | $161,956.50 | $85,020.43 | $59,460.20 | $46,743.62 | $39,164.14 | $34,152.84 | $30,608.68 |
| 2.500 | $163,985.62 | $87,105.39 | $61,611.32 | $48,963.03 | $41,452.19 | $36,509.17 | $33,032.56 |
| 3.000 | $166,030.70 | $89,222.13 | $63,809.74 | $51,244.82 | $43,817.13 | $38,956.21 | $35,560.16 |
| 3.500 | $168,091.72 | $91,370.54 | $66,055.15 | $53,588.28 | $46,257.62 | $41,491.73 | $38,188.05 |
| 4.000 | $170,168.66 | $93,550.51 | $68,347.16 | $55,992.58 | $48,772.12 | $44,113.17 | $40,912.39 |
| 4.125 | $170,690.38 | $94,100.41 | $68,927.40 | $56,603.06 | $49,412.12 | $44,781.64 | $41,608.05 |
| 4.500 | $172,261.50 | $95,761.89 | $70,685.38 | $58,456.80 | $51,358.92 | $46,817.72 | $43,728.92 |
| 5.000 | $174,370.20 | $98,004.54 | $73,069.33 | $60,979.91 | $54,016.12 | $49,602.32 | $46,633.14 |
| 5.500 | $176,494.74 | $100,278.28 | $75,498.51 | $63,560.79 | $56,741.68 | $52,463.70 | $49,620.30 |
| 6.000 | $178,635.09 | $102,582.94 | $77,972.37 | $66,198.23 | $59,533.45 | $55,398.47 | $52,685.53 |
| 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. |