| Property Price： | $11,280,000.00 |
| Down Payment： | $3,384,000.00 |
| Loan amount： | $7,896,000.00 |
| Monthly Payment： | $42,224.90 (4.125% 300-term) |
| Total repayment： | $12,667,470.02 |
| Total int. paid： | $4,771,470.02 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $14,640.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $112,800.00 |
| 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 #： | $423,000.00 | # 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 | $134,972.23 | $69,172.21 | $47,257.13 | $36,313.25 | $29,757.85 | $25,396.66 | $22,289.28 |
| 1.500 | $136,678.88 | $70,899.37 | $49,013.87 | $38,101.79 | $31,578.97 | $27,250.69 | $24,176.32 |
| 2.000 | $138,399.19 | $72,653.82 | $50,811.45 | $39,944.55 | $33,467.54 | $29,185.15 | $26,156.51 |
| 2.500 | $140,133.17 | $74,435.51 | $52,649.68 | $41,841.13 | $35,422.78 | $31,198.75 | $28,227.82 |
| 3.000 | $141,880.78 | $76,244.36 | $54,528.33 | $43,791.03 | $37,443.73 | $33,289.85 | $30,387.77 |
| 3.500 | $143,642.02 | $78,080.28 | $56,447.13 | $45,793.62 | $39,529.24 | $35,456.57 | $32,633.43 |
| 4.000 | $145,416.86 | $79,943.16 | $58,405.76 | $47,848.21 | $41,678.00 | $37,696.71 | $34,961.49 |
| 4.125 | $145,862.69 | $80,413.08 | $58,901.60 | $48,369.89 | $42,224.90 | $38,267.94 | $35,555.97 |
| 4.500 | $147,205.28 | $81,832.89 | $60,403.87 | $49,953.99 | $43,888.53 | $40,007.87 | $37,368.35 |
| 5.000 | $149,007.26 | $83,749.33 | $62,441.06 | $52,110.11 | $46,159.23 | $42,387.44 | $39,850.14 |
| 5.500 | $150,822.78 | $85,692.35 | $64,516.91 | $54,315.58 | $48,488.35 | $44,832.62 | $42,402.81 |
| 6.000 | $152,651.80 | $87,661.79 | $66,630.94 | $56,569.40 | $50,874.04 | $47,340.51 | $45,022.18 |
| 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. |