| Property Price： | $10,500,000.00 |
| Down Payment： | $3,150,000.00 |
| Loan amount： | $7,350,000.00 |
| Monthly Payment： | $39,305.09 (4.125% 300-term) |
| Total repayment： | $11,791,527.94 |
| Total int. paid： | $4,441,527.94 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $14,250.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $105,000.00 |
| 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 #： | $393,750.00 | # 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 | $125,639.04 | $64,389.03 | $43,989.35 | $33,802.23 | $27,700.13 | $23,640.50 | $20,748.00 |
| 1.500 | $127,227.68 | $65,996.75 | $45,624.61 | $35,467.09 | $29,395.32 | $25,366.34 | $22,504.56 |
| 2.000 | $128,829.04 | $67,629.89 | $47,297.89 | $37,182.43 | $31,153.29 | $27,167.03 | $24,347.81 |
| 2.500 | $130,443.11 | $69,288.38 | $49,009.01 | $38,947.86 | $32,973.33 | $29,041.39 | $26,275.90 |
| 3.000 | $132,069.88 | $70,972.15 | $50,757.75 | $40,762.92 | $34,854.53 | $30,987.90 | $28,286.49 |
| 3.500 | $133,709.33 | $72,681.11 | $52,543.87 | $42,627.04 | $36,795.83 | $33,004.78 | $30,376.86 |
| 4.000 | $135,361.44 | $74,415.18 | $54,367.06 | $44,539.55 | $38,796.01 | $35,090.02 | $32,543.94 |
| 4.125 | $135,776.44 | $74,852.60 | $54,828.62 | $45,025.16 | $39,305.09 | $35,621.76 | $33,097.31 |
| 4.500 | $137,026.19 | $76,174.23 | $56,227.01 | $46,499.73 | $40,853.69 | $37,241.37 | $34,784.37 |
| 5.000 | $138,703.57 | $77,958.15 | $58,123.33 | $48,506.75 | $42,967.37 | $39,456.39 | $37,094.54 |
| 5.500 | $140,393.54 | $79,766.81 | $60,055.63 | $50,559.72 | $45,135.43 | $41,732.49 | $39,470.70 |
| 6.000 | $142,096.09 | $81,600.07 | $62,023.48 | $52,657.68 | $47,356.15 | $44,066.96 | $41,908.94 |
| 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. |