| Property Price： | $7,000,000.00 |
| Down Payment： | $2,100,000.00 |
| Loan amount： | $4,900,000.00 |
| Monthly Payment： | $26,203.40 (4.125% 300-term) |
| Total repayment： | $7,861,018.63 |
| Total int. paid： | $2,961,018.63 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,500.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $70,000.00 |
| 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 #： | $210,000.00 | # 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 | $83,759.36 | $42,926.02 | $29,326.23 | $22,534.82 | $18,466.75 | $15,760.34 | $13,832.00 |
| 1.500 | $84,818.45 | $43,997.83 | $30,416.41 | $23,644.73 | $19,596.88 | $16,910.89 | $15,003.04 |
| 2.000 | $85,886.02 | $45,086.59 | $31,531.93 | $24,788.28 | $20,768.86 | $18,111.35 | $16,231.88 |
| 2.500 | $86,962.07 | $46,192.25 | $32,672.67 | $25,965.24 | $21,982.22 | $19,360.92 | $17,517.27 |
| 3.000 | $88,046.58 | $47,314.76 | $33,838.50 | $27,175.28 | $23,236.35 | $20,658.60 | $18,857.66 |
| 3.500 | $89,139.55 | $48,454.08 | $35,029.24 | $28,418.03 | $24,530.55 | $22,003.19 | $20,251.24 |
| 4.000 | $90,240.96 | $49,610.12 | $36,244.71 | $29,693.04 | $25,864.01 | $23,393.35 | $21,695.96 |
| 4.125 | $90,517.63 | $49,901.73 | $36,552.41 | $30,016.77 | $26,203.40 | $23,747.84 | $22,064.87 |
| 4.500 | $91,350.79 | $50,782.82 | $37,484.67 | $30,999.82 | $27,235.79 | $24,827.58 | $23,189.58 |
| 5.000 | $92,469.04 | $51,972.10 | $38,748.89 | $32,337.83 | $28,644.91 | $26,304.26 | $24,729.70 |
| 5.500 | $93,595.69 | $53,177.88 | $40,037.09 | $33,706.48 | $30,090.29 | $27,821.66 | $26,313.80 |
| 6.000 | $94,730.73 | $54,400.05 | $41,348.98 | $35,105.12 | $31,570.77 | $29,377.98 | $27,939.30 |
| 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. |