| Property Price： | $2,800,000.00 |
| Down Payment： | $840,000.00 |
| Loan amount： | $1,960,000.00 |
| Monthly Payment： | $10,481.36 (4.125% 300-term) |
| Total repayment： | $3,144,407.45 |
| Total int. paid： | $1,184,407.45 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $10,400.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $28,000.00 |
| 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 #： | $100.00 | # 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 | $33,503.74 | $17,170.41 | $11,730.49 | $9,013.93 | $7,386.70 | $6,304.13 | $5,532.80 |
| 1.500 | $33,927.38 | $17,599.13 | $12,166.56 | $9,457.89 | $7,838.75 | $6,764.36 | $6,001.22 |
| 2.000 | $34,354.41 | $18,034.64 | $12,612.77 | $9,915.31 | $8,307.55 | $7,244.54 | $6,492.75 |
| 2.500 | $34,784.83 | $18,476.90 | $13,069.07 | $10,386.10 | $8,792.89 | $7,744.37 | $7,006.91 |
| 3.000 | $35,218.63 | $18,925.91 | $13,535.40 | $10,870.11 | $9,294.54 | $8,263.44 | $7,543.06 |
| 3.500 | $35,655.82 | $19,381.63 | $14,011.70 | $11,367.21 | $9,812.22 | $8,801.28 | $8,100.50 |
| 4.000 | $36,096.38 | $19,844.05 | $14,497.88 | $11,877.21 | $10,345.60 | $9,357.34 | $8,678.38 |
| 4.125 | $36,207.05 | $19,960.69 | $14,620.96 | $12,006.71 | $10,481.36 | $9,499.13 | $8,825.95 |
| 4.500 | $36,540.32 | $20,313.13 | $14,993.87 | $12,399.93 | $10,894.32 | $9,931.03 | $9,275.83 |
| 5.000 | $36,987.62 | $20,788.84 | $15,499.56 | $12,935.13 | $11,457.96 | $10,521.70 | $9,891.88 |
| 5.500 | $37,438.28 | $21,271.15 | $16,014.84 | $13,482.59 | $12,036.11 | $11,128.66 | $10,525.52 |
| 6.000 | $37,892.29 | $21,760.02 | $16,539.59 | $14,042.05 | $12,628.31 | $11,751.19 | $11,175.72 |
| 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. |