| Property Price： | $15,000,000.00 |
| Down Payment： | $4,500,000.00 |
| Loan amount： | $10,500,000.00 |
| Monthly Payment： | $56,150.13 (4.125% 300-term) |
| Total repayment： | $16,845,039.92 |
| Total int. paid： | $6,345,039.92 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $16,500.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $150,000.00 |
| 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 #： | $562,500.00 | # 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 | $179,484.35 | $91,984.33 | $62,841.92 | $48,288.90 | $39,571.61 | $33,772.15 | $29,640.00 |
| 1.500 | $181,753.82 | $94,281.07 | $65,178.02 | $50,667.27 | $41,993.31 | $36,237.62 | $32,149.37 |
| 2.000 | $184,041.48 | $96,614.13 | $67,568.41 | $53,117.75 | $44,504.71 | $38,810.04 | $34,782.59 |
| 2.500 | $186,347.30 | $98,983.40 | $70,012.87 | $55,639.80 | $47,104.76 | $41,487.69 | $37,537.00 |
| 3.000 | $188,671.25 | $101,388.78 | $72,511.07 | $58,232.75 | $49,792.19 | $44,268.42 | $40,409.27 |
| 3.500 | $191,013.32 | $103,830.16 | $75,062.67 | $60,895.77 | $52,565.47 | $47,149.69 | $43,395.52 |
| 4.000 | $193,373.48 | $106,307.40 | $77,667.23 | $63,627.93 | $55,422.87 | $50,128.61 | $46,491.35 |
| 4.125 | $193,966.34 | $106,932.29 | $78,326.60 | $64,321.66 | $56,150.13 | $50,888.22 | $47,281.87 |
| 4.500 | $195,751.70 | $108,820.33 | $80,324.30 | $66,428.18 | $58,362.41 | $53,201.96 | $49,691.96 |
| 5.000 | $198,147.95 | $111,368.79 | $83,033.33 | $69,295.35 | $61,381.95 | $56,366.27 | $52,992.21 |
| 5.500 | $200,562.20 | $113,952.59 | $85,793.76 | $72,228.17 | $64,479.19 | $59,617.85 | $56,386.71 |
| 6.000 | $202,994.42 | $116,571.53 | $88,604.97 | $75,225.26 | $67,651.65 | $62,952.81 | $59,869.92 |
| 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. |