| Property Price： | $14,800,000.00 |
| Down Payment： | $4,440,000.00 |
| Loan amount： | $10,360,000.00 |
| Monthly Payment： | $55,401.46 (4.125% 300-term) |
| Total repayment： | $16,620,439.39 |
| Total int. paid： | $6,260,439.39 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $16,400.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $148,000.00 |
| 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 #： | $555,000.00 | # 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 | $177,091.22 | $90,757.87 | $62,004.03 | $47,645.05 | $39,043.99 | $33,321.85 | $29,244.80 |
| 1.500 | $179,330.44 | $93,023.99 | $64,308.98 | $49,991.70 | $41,433.40 | $35,754.45 | $31,720.71 |
| 2.000 | $181,587.59 | $95,325.94 | $66,667.50 | $52,409.51 | $43,911.31 | $38,292.58 | $34,318.82 |
| 2.500 | $183,862.67 | $97,663.62 | $69,079.36 | $54,897.94 | $46,476.69 | $40,934.53 | $37,036.50 |
| 3.000 | $186,155.64 | $100,036.93 | $71,544.26 | $57,456.31 | $49,128.29 | $43,678.18 | $39,870.48 |
| 3.500 | $188,466.48 | $102,445.76 | $74,061.83 | $60,083.83 | $51,864.60 | $46,521.03 | $42,816.91 |
| 4.000 | $190,795.17 | $104,889.96 | $76,631.67 | $62,779.56 | $54,683.90 | $49,460.22 | $45,871.46 |
| 4.125 | $191,380.13 | $105,506.52 | $77,282.24 | $63,464.04 | $55,401.46 | $50,209.71 | $46,651.45 |
| 4.500 | $193,141.68 | $107,369.39 | $79,253.30 | $65,542.48 | $57,584.24 | $52,492.60 | $49,029.40 |
| 5.000 | $195,505.98 | $109,883.87 | $81,926.22 | $68,371.41 | $60,563.53 | $55,614.72 | $52,285.64 |
| 5.500 | $197,888.04 | $112,433.22 | $84,649.85 | $71,265.13 | $63,619.46 | $58,822.94 | $55,634.89 |
| 6.000 | $200,287.82 | $115,017.24 | $87,423.57 | $74,222.26 | $66,749.63 | $62,113.43 | $59,071.65 |
| 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. |