| Property Price： | $15,800,000.00 |
| Down Payment： | $4,740,000.00 |
| Loan amount： | $11,060,000.00 |
| Monthly Payment： | $59,144.81 (4.125% 300-term) |
| Total repayment： | $17,743,442.05 |
| Total int. paid： | $6,683,442.05 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $16,900.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $158,000.00 |
| 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 #： | $592,500.00 | # 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 | $189,056.85 | $96,890.16 | $66,193.49 | $50,864.31 | $41,682.09 | $35,573.33 | $31,220.80 |
| 1.500 | $191,447.36 | $99,309.40 | $68,654.18 | $53,369.52 | $44,232.96 | $38,170.30 | $33,864.00 |
| 2.000 | $193,857.03 | $101,766.88 | $71,172.06 | $55,950.70 | $46,878.29 | $40,879.91 | $36,637.66 |
| 2.500 | $196,285.82 | $104,262.51 | $73,746.89 | $58,607.26 | $49,617.01 | $43,700.37 | $39,538.97 |
| 3.000 | $198,733.72 | $106,796.18 | $76,378.33 | $61,338.49 | $52,447.77 | $46,629.41 | $42,564.43 |
| 3.500 | $201,200.70 | $109,367.77 | $79,066.01 | $64,143.54 | $55,368.97 | $49,664.34 | $45,709.94 |
| 4.000 | $203,686.73 | $111,977.12 | $81,809.48 | $67,021.42 | $58,378.75 | $52,802.13 | $48,970.89 |
| 4.125 | $204,311.22 | $112,635.34 | $82,504.01 | $67,752.15 | $59,144.81 | $53,602.26 | $49,803.57 |
| 4.500 | $206,191.79 | $114,624.08 | $84,608.26 | $69,971.02 | $61,475.07 | $56,039.40 | $52,342.19 |
| 5.000 | $208,715.84 | $117,308.46 | $87,461.78 | $72,991.10 | $64,655.66 | $59,372.47 | $55,818.46 |
| 5.500 | $211,258.85 | $120,030.06 | $90,369.43 | $76,080.34 | $67,918.08 | $62,797.46 | $59,394.00 |
| 6.000 | $213,820.78 | $122,788.68 | $93,330.57 | $79,237.28 | $71,259.74 | $66,310.29 | $63,062.98 |
| 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. |