| Property Price： | $9,990,000.00 |
| Down Payment： | $2,997,000.00 |
| Loan amount： | $6,993,000.00 |
| Monthly Payment： | $37,395.99 (4.125% 300-term) |
| Total repayment： | $11,218,796.59 |
| Total int. paid： | $4,225,796.59 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $13,995.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $99,900.00 |
| 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 #： | $369,000.00 | # 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 | $119,536.58 | $61,261.56 | $41,852.72 | $32,160.41 | $26,354.69 | $22,492.25 | $19,740.24 |
| 1.500 | $121,048.05 | $62,791.20 | $43,408.56 | $33,744.40 | $27,967.55 | $24,134.26 | $21,411.48 |
| 2.000 | $122,571.63 | $64,345.01 | $45,000.56 | $35,376.42 | $29,640.13 | $25,847.49 | $23,165.21 |
| 2.500 | $124,107.30 | $65,922.94 | $46,628.57 | $37,056.11 | $31,371.77 | $27,630.80 | $24,999.64 |
| 3.000 | $125,655.05 | $67,524.93 | $48,292.37 | $38,783.01 | $33,161.60 | $29,482.77 | $26,912.57 |
| 3.500 | $127,214.87 | $69,150.89 | $49,991.74 | $40,556.58 | $35,008.61 | $31,401.70 | $28,901.41 |
| 4.000 | $128,786.74 | $70,800.73 | $51,726.38 | $42,376.20 | $36,911.63 | $33,385.65 | $30,963.24 |
| 4.125 | $129,181.59 | $71,216.90 | $52,165.51 | $42,838.22 | $37,395.99 | $33,891.56 | $31,489.73 |
| 4.500 | $130,370.63 | $72,474.34 | $53,495.98 | $44,241.17 | $38,869.37 | $35,432.50 | $33,094.84 |
| 5.000 | $131,966.54 | $74,171.61 | $55,300.20 | $46,150.70 | $40,880.38 | $37,539.94 | $35,292.81 |
| 5.500 | $133,574.43 | $75,892.43 | $57,138.65 | $48,103.96 | $42,943.14 | $39,705.48 | $37,553.55 |
| 6.000 | $135,194.28 | $77,636.64 | $59,010.91 | $50,100.02 | $45,056.00 | $41,926.57 | $39,873.37 |
| 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. |