| Property Price： | $14,000,000.00 |
| Down Payment： | $4,200,000.00 |
| Loan amount： | $9,800,000.00 |
| Monthly Payment： | $52,406.79 (4.125% 300-term) |
| Total repayment： | $15,722,037.26 |
| Total int. paid： | $5,922,037.26 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $16,000.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $140,000.00 |
| 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 #： | $525,000.00 | # 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 | $167,518.72 | $85,852.04 | $58,652.46 | $45,069.64 | $36,933.50 | $31,520.67 | $27,664.00 |
| 1.500 | $169,636.90 | $87,995.67 | $60,832.82 | $47,289.45 | $39,193.76 | $33,821.78 | $30,006.08 |
| 2.000 | $171,772.05 | $90,173.18 | $63,063.85 | $49,576.57 | $41,537.73 | $36,222.71 | $32,463.75 |
| 2.500 | $173,924.14 | $92,384.50 | $65,345.34 | $51,930.48 | $43,964.44 | $38,721.85 | $35,034.53 |
| 3.000 | $176,093.17 | $94,629.53 | $67,677.00 | $54,350.56 | $46,472.71 | $41,317.20 | $37,715.32 |
| 3.500 | $178,279.10 | $96,908.15 | $70,058.49 | $56,836.05 | $49,061.11 | $44,006.38 | $40,502.48 |
| 4.000 | $180,481.92 | $99,220.24 | $72,489.42 | $59,386.07 | $51,728.01 | $46,786.70 | $43,391.92 |
| 4.125 | $181,035.25 | $99,803.47 | $73,104.82 | $60,033.55 | $52,406.79 | $47,495.67 | $44,129.75 |
| 4.500 | $182,701.59 | $101,565.64 | $74,969.34 | $61,999.64 | $54,471.58 | $49,655.16 | $46,379.16 |
| 5.000 | $184,938.09 | $103,944.20 | $77,497.78 | $64,675.66 | $57,289.82 | $52,608.52 | $49,459.39 |
| 5.500 | $187,191.39 | $106,355.75 | $80,074.18 | $67,412.96 | $60,180.57 | $55,643.32 | $52,627.60 |
| 6.000 | $189,461.45 | $108,800.09 | $82,697.97 | $70,210.24 | $63,141.54 | $58,755.95 | $55,878.59 |
| 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. |