| Property Price： | $8,380,000.00 |
| Down Payment： | $2,514,000.00 |
| Loan amount： | $5,866,000.00 |
| Monthly Payment： | $31,369.21 (4.125% 300-term) |
| Total repayment： | $9,410,762.30 |
| Total int. paid： | $3,544,762.30 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $13,190.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $83,800.00 |
| 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 #： | $251,400.00 | # 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 | $100,271.92 | $51,388.58 | $35,107.69 | $26,977.40 | $22,107.34 | $18,867.37 | $16,558.88 |
| 1.500 | $101,539.80 | $52,671.69 | $36,412.79 | $28,306.11 | $23,460.26 | $20,244.75 | $17,960.78 |
| 2.000 | $102,817.84 | $53,975.09 | $37,748.22 | $29,675.12 | $24,863.30 | $21,681.88 | $19,431.87 |
| 2.500 | $104,106.02 | $55,298.72 | $39,113.86 | $31,084.10 | $26,315.86 | $23,177.79 | $20,970.67 |
| 3.000 | $105,404.34 | $56,642.53 | $40,509.52 | $32,532.70 | $27,817.24 | $24,731.29 | $22,575.31 |
| 3.500 | $106,712.78 | $58,006.45 | $41,935.01 | $34,020.44 | $29,366.58 | $26,340.96 | $24,243.63 |
| 4.000 | $108,031.32 | $59,390.40 | $43,390.09 | $35,546.81 | $30,962.91 | $28,005.18 | $25,973.17 |
| 4.125 | $108,362.53 | $59,739.50 | $43,758.46 | $35,934.37 | $31,369.21 | $28,429.55 | $26,414.81 |
| 4.500 | $109,359.95 | $60,794.29 | $44,874.51 | $37,111.21 | $32,605.13 | $29,722.16 | $27,761.24 |
| 5.000 | $110,698.66 | $62,218.03 | $46,387.95 | $38,713.00 | $34,292.05 | $31,489.96 | $29,604.98 |
| 5.500 | $112,047.42 | $63,661.51 | $47,930.12 | $40,351.47 | $36,022.37 | $33,306.50 | $31,501.37 |
| 6.000 | $113,406.21 | $65,124.63 | $49,500.64 | $42,025.85 | $37,794.72 | $35,169.63 | $33,447.33 |
| 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. |