| Property Price： | $9,880,000.00 |
| Down Payment： | $2,964,000.00 |
| Loan amount： | $6,916,000.00 |
| Monthly Payment： | $36,984.22 (4.125% 300-term) |
| Total repayment： | $11,095,266.29 |
| Total int. paid： | $4,179,266.29 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $13,940.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $98,800.00 |
| 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 #： | $358,000.00 | # 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 | $118,220.36 | $60,587.01 | $41,391.88 | $31,806.29 | $26,064.50 | $22,244.59 | $19,522.88 |
| 1.500 | $119,715.19 | $62,099.80 | $42,930.59 | $33,372.84 | $27,659.60 | $23,868.51 | $21,175.72 |
| 2.000 | $121,221.99 | $63,636.50 | $44,505.06 | $34,986.89 | $29,313.77 | $25,562.88 | $22,910.13 |
| 2.500 | $122,740.75 | $65,197.06 | $46,115.14 | $36,648.08 | $31,026.33 | $27,326.56 | $24,724.37 |
| 3.000 | $124,271.46 | $66,781.41 | $47,760.63 | $38,355.97 | $32,796.45 | $29,158.13 | $26,616.24 |
| 3.500 | $125,814.11 | $68,389.47 | $49,441.28 | $40,110.01 | $34,623.13 | $31,055.93 | $28,583.18 |
| 4.000 | $127,368.67 | $70,021.14 | $51,156.82 | $41,909.60 | $36,505.20 | $33,018.04 | $30,622.30 |
| 4.125 | $127,759.17 | $70,432.73 | $51,591.12 | $42,366.53 | $36,984.22 | $33,518.38 | $31,142.99 |
| 4.500 | $128,935.12 | $71,676.32 | $52,906.94 | $43,754.03 | $38,441.37 | $35,042.36 | $32,730.44 |
| 5.000 | $130,513.45 | $73,354.91 | $54,691.29 | $45,642.54 | $40,430.25 | $37,126.58 | $34,904.20 |
| 5.500 | $132,103.64 | $75,056.77 | $56,509.49 | $47,574.29 | $42,470.29 | $39,268.29 | $37,140.05 |
| 6.000 | $133,705.66 | $76,781.78 | $58,361.14 | $49,548.37 | $44,559.88 | $41,464.91 | $39,434.32 |
| 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. |