| Property Price： | $16,000,000.00 |
| Down Payment： | $4,800,000.00 |
| Loan amount： | $11,200,000.00 |
| Monthly Payment： | $59,893.48 (4.125% 300-term) |
| Total repayment： | $17,968,042.58 |
| Total int. paid： | $6,768,042.58 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $17,000.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $160,000.00 |
| 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 #： | $600,000.00 | # 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 | $191,449.97 | $98,116.62 | $67,031.39 | $51,508.16 | $42,209.71 | $36,023.63 | $31,616.00 |
| 1.500 | $193,870.75 | $100,566.48 | $69,523.22 | $54,045.09 | $44,792.87 | $38,653.46 | $34,292.66 |
| 2.000 | $196,310.91 | $103,055.07 | $72,072.97 | $56,658.93 | $47,471.69 | $41,397.38 | $37,101.43 |
| 2.500 | $198,770.45 | $105,582.29 | $74,680.39 | $59,349.12 | $50,245.07 | $44,253.54 | $40,039.46 |
| 3.000 | $201,249.34 | $108,148.03 | $77,345.14 | $62,114.93 | $53,111.67 | $47,219.65 | $43,103.22 |
| 3.500 | $203,747.54 | $110,752.17 | $80,066.84 | $64,955.49 | $56,069.84 | $50,293.01 | $46,288.55 |
| 4.000 | $206,265.05 | $113,394.55 | $82,845.05 | $67,869.80 | $59,117.73 | $53,470.51 | $49,590.77 |
| 4.125 | $206,897.43 | $114,061.11 | $83,548.37 | $68,609.77 | $59,893.48 | $54,280.77 | $50,434.00 |
| 4.500 | $208,801.82 | $116,075.02 | $85,679.25 | $70,856.73 | $62,253.24 | $56,748.75 | $53,004.75 |
| 5.000 | $211,357.82 | $118,793.38 | $88,568.89 | $73,915.04 | $65,474.08 | $60,124.02 | $56,525.02 |
| 5.500 | $213,933.02 | $121,549.43 | $91,513.35 | $77,043.38 | $68,777.80 | $63,592.37 | $60,145.82 |
| 6.000 | $216,527.38 | $124,342.96 | $94,511.96 | $80,240.28 | $72,161.76 | $67,149.66 | $63,861.25 |
| 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. |