| Property Price： | $22,600,000.00 |
| Down Payment： | $6,780,000.00 |
| Loan amount： | $15,820,000.00 |
| Monthly Payment： | $84,599.53 (4.125% 300-term) |
| Total repayment： | $25,379,860.15 |
| Total int. paid： | $9,559,860.15 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $20,300.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $226,000.00 |
| 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 #： | $960,500.00 | # 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 | $270,423.08 | $138,589.72 | $94,681.83 | $72,755.28 | $59,621.22 | $50,883.37 | $44,657.60 |
| 1.500 | $273,842.43 | $142,050.15 | $98,201.55 | $76,338.68 | $63,269.93 | $54,598.02 | $48,438.38 |
| 2.000 | $277,289.16 | $145,565.28 | $101,803.08 | $80,030.74 | $67,053.76 | $58,473.80 | $52,405.77 |
| 2.500 | $280,763.26 | $149,134.98 | $105,486.05 | $83,830.64 | $70,971.17 | $62,508.13 | $56,555.74 |
| 3.000 | $284,264.69 | $152,759.10 | $109,250.02 | $87,737.34 | $75,020.23 | $66,697.76 | $60,883.30 |
| 3.500 | $287,793.41 | $156,437.44 | $113,094.42 | $91,749.63 | $79,198.65 | $71,038.87 | $65,382.58 |
| 4.000 | $291,349.38 | $160,169.81 | $117,018.63 | $95,866.09 | $83,503.79 | $75,527.10 | $70,046.96 |
| 4.125 | $292,242.63 | $161,111.31 | $118,012.07 | $96,911.30 | $84,599.53 | $76,671.59 | $71,238.02 |
| 4.500 | $294,932.56 | $163,955.96 | $121,021.94 | $100,085.13 | $87,932.70 | $80,157.62 | $74,869.22 |
| 5.000 | $298,542.92 | $167,795.65 | $125,103.55 | $104,405.00 | $92,482.14 | $84,925.18 | $79,841.59 |
| 5.500 | $302,180.39 | $171,688.57 | $129,262.60 | $108,823.77 | $97,148.64 | $89,824.22 | $84,955.98 |
| 6.000 | $305,844.92 | $175,634.43 | $133,498.15 | $113,339.39 | $101,928.48 | $94,848.89 | $90,204.01 |
| 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. |