| Property Price： | $18,700,000.00 |
| Down Payment： | $5,610,000.00 |
| Loan amount： | $13,090,000.00 |
| Monthly Payment： | $70,000.50 (4.125% 300-term) |
| Total repayment： | $21,000,149.77 |
| Total int. paid： | $7,910,149.77 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $18,350.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $187,000.00 |
| 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 #： | $701,250.00 | # 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 | $223,757.15 | $114,673.79 | $78,342.93 | $60,200.16 | $49,332.60 | $42,102.61 | $36,951.20 |
| 1.500 | $226,586.43 | $117,537.07 | $81,255.26 | $63,165.19 | $52,351.67 | $45,176.24 | $40,079.54 |
| 2.000 | $229,438.38 | $120,445.61 | $84,235.29 | $66,220.13 | $55,482.53 | $48,383.19 | $43,362.30 |
| 2.500 | $232,312.96 | $123,399.30 | $87,282.71 | $69,364.29 | $58,723.93 | $51,721.33 | $46,796.12 |
| 3.000 | $235,210.16 | $126,398.01 | $90,397.14 | $72,596.83 | $62,074.26 | $55,187.97 | $50,376.89 |
| 3.500 | $238,129.94 | $129,441.60 | $93,578.12 | $75,916.73 | $65,531.63 | $58,779.95 | $54,099.74 |
| 4.000 | $241,072.27 | $132,529.89 | $96,825.15 | $79,322.83 | $69,093.84 | $62,493.66 | $57,959.21 |
| 4.125 | $241,811.38 | $133,308.92 | $97,647.16 | $80,187.67 | $70,000.50 | $63,440.65 | $58,944.73 |
| 4.500 | $244,037.12 | $135,662.68 | $100,137.62 | $82,813.80 | $72,758.47 | $66,325.11 | $61,949.31 |
| 5.000 | $247,024.45 | $138,839.76 | $103,514.89 | $86,388.21 | $76,522.84 | $70,269.95 | $66,063.62 |
| 5.500 | $250,034.21 | $142,060.90 | $106,956.22 | $90,044.45 | $80,384.05 | $74,323.58 | $70,295.43 |
| 6.000 | $253,066.37 | $145,325.84 | $110,460.86 | $93,780.83 | $84,339.05 | $78,481.16 | $74,637.83 |
| 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. |