| Property Price： | $9,700,000.00 |
| Down Payment： | $2,910,000.00 |
| Loan amount： | $6,790,000.00 |
| Monthly Payment： | $36,310.42 (4.125% 300-term) |
| Total repayment： | $10,893,125.81 |
| Total int. paid： | $4,103,125.81 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $13,850.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $97,000.00 |
| 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 #： | $340,000.00 | # 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 | $116,066.55 | $59,483.20 | $40,637.78 | $31,226.82 | $25,589.64 | $21,839.32 | $19,167.20 |
| 1.500 | $117,534.14 | $60,968.43 | $42,148.45 | $32,764.83 | $27,155.68 | $23,433.66 | $20,789.92 |
| 2.000 | $119,013.49 | $62,477.14 | $43,694.24 | $34,349.48 | $28,779.71 | $25,097.16 | $22,492.74 |
| 2.500 | $120,504.59 | $64,009.26 | $45,274.99 | $35,980.41 | $30,461.08 | $26,828.71 | $24,273.93 |
| 3.000 | $122,007.41 | $65,564.75 | $46,890.49 | $37,657.18 | $32,198.95 | $28,626.91 | $26,131.33 |
| 3.500 | $123,521.95 | $67,143.50 | $48,540.52 | $39,379.26 | $33,992.34 | $30,490.13 | $28,062.43 |
| 4.000 | $125,048.18 | $68,745.45 | $50,224.81 | $41,146.06 | $35,840.12 | $32,416.50 | $30,064.40 |
| 4.125 | $125,431.57 | $69,149.55 | $50,651.20 | $41,594.67 | $36,310.42 | $32,907.72 | $30,575.61 |
| 4.500 | $126,586.10 | $70,370.48 | $51,943.04 | $42,956.89 | $37,741.03 | $34,403.93 | $32,134.13 |
| 5.000 | $128,135.68 | $72,018.48 | $53,694.89 | $44,810.99 | $39,693.66 | $36,450.19 | $34,268.29 |
| 5.500 | $129,696.89 | $73,689.34 | $55,479.97 | $46,707.55 | $41,696.54 | $38,552.87 | $36,463.41 |
| 6.000 | $131,269.72 | $75,382.92 | $57,297.88 | $48,645.67 | $43,748.07 | $40,709.48 | $38,715.88 |
| 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. |