| Property Price： | $18,600,000.00 |
| Down Payment： | $5,580,000.00 |
| Loan amount： | $13,020,000.00 |
| Monthly Payment： | $69,626.17 (4.125% 300-term) |
| Total repayment： | $20,887,849.50 |
| Total int. paid： | $7,867,849.50 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $18,300.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $186,000.00 |
| 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 #： | $697,500.00 | # 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 | $222,560.59 | $114,060.57 | $77,923.99 | $59,878.24 | $49,068.79 | $41,877.47 | $36,753.60 |
| 1.500 | $225,374.74 | $116,908.53 | $80,820.74 | $62,827.41 | $52,071.71 | $44,934.65 | $39,865.21 |
| 2.000 | $228,211.44 | $119,801.52 | $83,784.83 | $65,866.01 | $55,185.83 | $48,124.46 | $43,130.41 |
| 2.500 | $231,070.65 | $122,739.41 | $86,815.96 | $68,993.36 | $58,409.90 | $51,444.74 | $46,545.88 |
| 3.000 | $233,952.35 | $125,722.09 | $89,913.73 | $72,208.61 | $61,742.31 | $54,892.85 | $50,107.49 |
| 3.500 | $236,856.52 | $128,749.40 | $93,077.71 | $75,510.76 | $65,181.19 | $58,465.62 | $53,810.44 |
| 4.000 | $239,783.12 | $131,821.17 | $96,307.37 | $78,898.64 | $68,724.36 | $62,159.47 | $57,649.27 |
| 4.125 | $240,518.27 | $132,596.04 | $97,124.98 | $79,758.86 | $69,626.17 | $63,101.40 | $58,629.52 |
| 4.500 | $242,732.11 | $134,937.21 | $99,602.13 | $82,370.95 | $72,369.39 | $65,970.43 | $61,618.03 |
| 5.000 | $245,703.46 | $138,097.30 | $102,961.33 | $85,926.24 | $76,113.62 | $69,894.18 | $65,710.34 |
| 5.500 | $248,697.13 | $141,301.21 | $106,384.27 | $89,562.93 | $79,954.19 | $73,926.13 | $69,919.52 |
| 6.000 | $251,713.08 | $144,548.69 | $109,870.16 | $93,279.32 | $83,888.04 | $78,061.48 | $74,238.70 |
| 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. |