| Property Price： | $9,850,000.00 |
| Down Payment： | $2,955,000.00 |
| Loan amount： | $6,895,000.00 |
| Monthly Payment： | $36,871.92 (4.125% 300-term) |
| Total repayment： | $11,061,576.21 |
| Total int. paid： | $4,166,576.21 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $13,925.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $98,500.00 |
| 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 #： | $355,000.00 | # 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 | $117,861.39 | $60,403.04 | $41,266.20 | $31,709.71 | $25,985.36 | $22,177.04 | $19,463.60 |
| 1.500 | $119,351.68 | $61,911.24 | $42,800.23 | $33,271.51 | $27,575.61 | $23,796.04 | $21,111.42 |
| 2.000 | $120,853.91 | $63,443.28 | $44,369.92 | $34,880.66 | $29,224.76 | $25,485.26 | $22,840.57 |
| 2.500 | $122,368.06 | $64,999.10 | $45,975.12 | $36,536.80 | $30,932.12 | $27,243.59 | $24,649.30 |
| 3.000 | $123,894.12 | $66,578.63 | $47,615.60 | $38,239.50 | $32,696.87 | $29,069.60 | $26,535.42 |
| 3.500 | $125,432.08 | $68,181.81 | $49,291.15 | $39,988.22 | $34,518.00 | $30,961.63 | $28,496.39 |
| 4.000 | $126,981.92 | $69,808.52 | $51,001.48 | $41,782.34 | $36,394.35 | $32,917.78 | $30,529.32 |
| 4.125 | $127,371.23 | $70,218.87 | $51,434.46 | $42,237.89 | $36,871.92 | $33,416.60 | $31,048.43 |
| 4.500 | $128,543.62 | $71,458.68 | $52,746.29 | $43,621.17 | $38,324.65 | $34,935.95 | $32,631.05 |
| 5.000 | $130,117.16 | $73,132.17 | $54,525.22 | $45,503.95 | $40,307.48 | $37,013.85 | $34,798.22 |
| 5.500 | $131,702.51 | $74,828.87 | $56,337.90 | $47,429.83 | $42,341.33 | $39,149.05 | $37,027.27 |
| 6.000 | $133,299.67 | $76,548.64 | $58,183.93 | $49,397.92 | $44,424.58 | $41,339.01 | $39,314.58 |
| 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. |