| Property Price： | $3,350,000.00 |
| Down Payment： | $1,005,000.00 |
| Loan amount： | $2,345,000.00 |
| Monthly Payment： | $12,540.20 (4.125% 300-term) |
| Total repayment： | $3,762,058.92 |
| Total int. paid： | $1,417,058.92 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $10,675.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $33,500.00 |
| 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 #： | $35,100.00 | # 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 | $40,084.84 | $20,543.17 | $14,034.70 | $10,784.52 | $8,837.66 | $7,542.45 | $6,619.60 |
| 1.500 | $40,591.69 | $21,056.11 | $14,556.42 | $11,315.69 | $9,378.51 | $8,093.07 | $7,180.03 |
| 2.000 | $41,102.60 | $21,577.15 | $15,090.28 | $11,862.96 | $9,939.38 | $8,667.58 | $7,768.11 |
| 2.500 | $41,617.56 | $22,106.29 | $15,636.21 | $12,426.22 | $10,520.06 | $9,265.59 | $8,383.26 |
| 3.000 | $42,136.58 | $22,643.49 | $16,194.14 | $13,005.31 | $11,120.26 | $9,886.61 | $9,024.74 |
| 3.500 | $42,659.64 | $23,188.74 | $16,764.00 | $13,600.06 | $11,739.62 | $10,530.10 | $9,691.67 |
| 4.000 | $43,186.74 | $23,741.98 | $17,345.68 | $14,210.24 | $12,377.77 | $11,195.39 | $10,383.07 |
| 4.125 | $43,319.15 | $23,881.54 | $17,492.94 | $14,365.17 | $12,540.20 | $11,365.04 | $10,559.62 |
| 4.500 | $43,717.88 | $24,303.21 | $17,939.09 | $14,835.63 | $13,034.27 | $11,881.77 | $11,097.87 |
| 5.000 | $44,253.04 | $24,872.36 | $18,544.11 | $15,475.96 | $13,708.64 | $12,588.47 | $11,834.93 |
| 5.500 | $44,792.23 | $25,449.41 | $19,160.61 | $16,130.96 | $14,400.35 | $13,314.65 | $12,593.03 |
| 6.000 | $45,335.42 | $26,034.31 | $19,788.44 | $16,800.31 | $15,108.87 | $14,059.46 | $13,370.95 |
| 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. |