| Property Price： | $7,680,000.00 |
| Down Payment： | $2,304,000.00 |
| Loan amount： | $5,376,000.00 |
| Monthly Payment： | $28,748.87 (4.125% 300-term) |
| Total repayment： | $8,624,660.44 |
| Total int. paid： | $3,248,660.44 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,840.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $76,800.00 |
| 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 #： | $230,400.00 | # 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 | $91,895.99 | $47,095.98 | $32,175.07 | $24,723.92 | $20,260.66 | $17,291.34 | $15,175.68 |
| 1.500 | $93,057.96 | $48,271.91 | $33,371.14 | $25,941.64 | $21,500.58 | $18,553.66 | $16,460.48 |
| 2.000 | $94,229.24 | $49,466.43 | $34,595.03 | $27,196.29 | $22,786.41 | $19,870.74 | $17,808.69 |
| 2.500 | $95,409.82 | $50,679.50 | $35,846.59 | $28,487.58 | $24,117.64 | $21,241.70 | $19,218.94 |
| 3.000 | $96,599.68 | $51,911.06 | $37,125.67 | $29,815.17 | $25,493.60 | $22,665.43 | $20,689.55 |
| 3.500 | $97,798.82 | $53,161.04 | $38,432.09 | $31,178.63 | $26,913.52 | $24,140.64 | $22,218.50 |
| 4.000 | $99,007.22 | $54,429.39 | $39,765.62 | $32,577.50 | $28,376.51 | $25,665.85 | $23,803.57 |
| 4.125 | $99,310.77 | $54,749.33 | $40,103.22 | $32,932.69 | $28,748.87 | $26,054.77 | $24,208.32 |
| 4.500 | $100,224.87 | $55,716.01 | $41,126.04 | $34,011.23 | $29,881.55 | $27,239.40 | $25,442.28 |
| 5.000 | $101,451.75 | $57,020.82 | $42,513.07 | $35,479.22 | $31,427.56 | $28,859.53 | $27,132.01 |
| 5.500 | $102,687.85 | $58,343.73 | $43,926.41 | $36,980.82 | $33,013.34 | $30,524.34 | $28,870.00 |
| 6.000 | $103,933.14 | $59,684.62 | $45,365.74 | $38,515.33 | $34,637.64 | $32,231.84 | $30,653.40 |
| 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. |