| Property Price： | $7,500,000.00 |
| Down Payment： | $2,250,000.00 |
| Loan amount： | $5,250,000.00 |
| Monthly Payment： | $28,075.07 (4.125% 300-term) |
| Total repayment： | $8,422,519.96 |
| Total int. paid： | $3,172,519.96 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,750.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $75,000.00 |
| 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 #： | $225,000.00 | # 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 | $89,742.17 | $45,992.16 | $31,420.96 | $24,144.45 | $19,785.80 | $16,886.07 | $14,820.00 |
| 1.500 | $90,876.91 | $47,140.54 | $32,589.01 | $25,333.63 | $20,996.66 | $18,118.81 | $16,074.68 |
| 2.000 | $92,020.74 | $48,307.06 | $33,784.21 | $26,558.88 | $22,252.35 | $19,405.02 | $17,391.30 |
| 2.500 | $93,173.65 | $49,491.70 | $35,006.43 | $27,819.90 | $23,552.38 | $20,743.85 | $18,768.50 |
| 3.000 | $94,335.63 | $50,694.39 | $36,255.54 | $29,116.37 | $24,896.09 | $22,134.21 | $20,204.63 |
| 3.500 | $95,506.66 | $51,915.08 | $37,531.33 | $30,447.89 | $26,282.74 | $23,574.85 | $21,697.76 |
| 4.000 | $96,686.74 | $53,153.70 | $38,833.62 | $31,813.97 | $27,711.43 | $25,064.30 | $23,245.67 |
| 4.125 | $96,983.17 | $53,466.14 | $39,163.30 | $32,160.83 | $28,075.07 | $25,444.11 | $23,640.94 |
| 4.500 | $97,875.85 | $54,410.16 | $40,162.15 | $33,214.09 | $29,181.21 | $26,600.98 | $24,845.98 |
| 5.000 | $99,073.98 | $55,684.40 | $41,516.67 | $34,647.68 | $30,690.98 | $28,183.14 | $26,496.10 |
| 5.500 | $100,281.10 | $56,976.30 | $42,896.88 | $36,114.08 | $32,239.59 | $29,808.92 | $28,193.35 |
| 6.000 | $101,497.21 | $58,285.76 | $44,302.48 | $37,612.63 | $33,825.82 | $31,476.40 | $29,934.96 |
| 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. |