| Property Price： | $9,000,000.00 |
| Down Payment： | $2,700,000.00 |
| Loan amount： | $6,300,000.00 |
| Monthly Payment： | $33,690.08 (4.125% 300-term) |
| Total repayment： | $10,107,023.95 |
| Total int. paid： | $3,807,023.95 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $13,500.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $90,000.00 |
| 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 #： | $270,000.00 | # 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 | $107,690.61 | $55,190.60 | $37,705.15 | $28,973.34 | $23,742.96 | $20,263.29 | $17,784.00 |
| 1.500 | $109,052.29 | $56,568.64 | $39,106.81 | $30,400.36 | $25,195.99 | $21,742.57 | $19,289.62 |
| 2.000 | $110,424.89 | $57,968.48 | $40,541.05 | $31,870.65 | $26,702.82 | $23,286.03 | $20,869.55 |
| 2.500 | $111,808.38 | $59,390.04 | $42,007.72 | $33,383.88 | $28,262.85 | $24,892.62 | $22,522.20 |
| 3.000 | $113,202.75 | $60,833.27 | $43,506.64 | $34,939.65 | $29,875.31 | $26,561.05 | $24,245.56 |
| 3.500 | $114,607.99 | $62,298.10 | $45,037.60 | $36,537.46 | $31,539.28 | $28,289.82 | $26,037.31 |
| 4.000 | $116,024.09 | $63,784.44 | $46,600.34 | $38,176.76 | $33,253.72 | $30,077.16 | $27,894.81 |
| 4.125 | $116,379.81 | $64,159.37 | $46,995.96 | $38,592.99 | $33,690.08 | $30,532.93 | $28,369.12 |
| 4.500 | $117,451.02 | $65,292.20 | $48,194.58 | $39,856.91 | $35,017.45 | $31,921.17 | $29,815.17 |
| 5.000 | $118,888.77 | $66,821.27 | $49,820.00 | $41,577.21 | $36,829.17 | $33,819.76 | $31,795.32 |
| 5.500 | $120,337.32 | $68,371.56 | $51,476.26 | $43,336.90 | $38,687.51 | $35,770.71 | $33,832.03 |
| 6.000 | $121,796.65 | $69,942.92 | $53,162.98 | $45,135.16 | $40,590.99 | $37,771.68 | $35,921.95 |
| 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. |