| Property Price： | $7,200,000.00 |
| Down Payment： | $2,160,000.00 |
| Loan amount： | $5,040,000.00 |
| Monthly Payment： | $26,952.06 (4.125% 300-term) |
| Total repayment： | $8,085,619.16 |
| Total int. paid： | $3,045,619.16 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,600.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $72,000.00 |
| 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 #： | $216,000.00 | # 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 | $86,152.49 | $44,152.48 | $30,164.12 | $23,178.67 | $18,994.37 | $16,210.63 | $14,227.20 |
| 1.500 | $87,241.84 | $45,254.92 | $31,285.45 | $24,320.29 | $20,156.79 | $17,394.06 | $15,431.70 |
| 2.000 | $88,339.91 | $46,374.78 | $32,432.84 | $25,496.52 | $21,362.26 | $18,628.82 | $16,695.64 |
| 2.500 | $89,446.70 | $47,512.03 | $33,606.18 | $26,707.11 | $22,610.28 | $19,914.09 | $18,017.76 |
| 3.000 | $90,562.20 | $48,666.62 | $34,805.31 | $27,951.72 | $23,900.25 | $21,248.84 | $19,396.45 |
| 3.500 | $91,686.39 | $49,838.48 | $36,030.08 | $29,229.97 | $25,231.43 | $22,631.85 | $20,829.85 |
| 4.000 | $92,819.27 | $51,027.55 | $37,280.27 | $30,541.41 | $26,602.98 | $24,061.73 | $22,315.85 |
| 4.125 | $93,103.85 | $51,327.50 | $37,596.77 | $30,874.40 | $26,952.06 | $24,426.35 | $22,695.30 |
| 4.500 | $93,960.82 | $52,233.76 | $38,555.66 | $31,885.53 | $28,013.96 | $25,536.94 | $23,852.14 |
| 5.000 | $95,111.02 | $53,457.02 | $39,856.00 | $33,261.77 | $29,463.34 | $27,055.81 | $25,436.26 |
| 5.500 | $96,269.86 | $54,697.24 | $41,181.01 | $34,669.52 | $30,950.01 | $28,616.57 | $27,065.62 |
| 6.000 | $97,437.32 | $55,954.33 | $42,530.38 | $36,108.13 | $32,472.79 | $30,217.35 | $28,737.56 |
| 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. |