| Property Price： | $9,880,000.00 |
| Down Payment： | $3,952,000.00 |
| Loan amount： | $5,928,000.00 |
| Monthly Payment： | $26,222.37 (2.375% 300-term) |
| Total repayment： | $7,866,709.73 |
| Total int. paid： | $1,938,709.73 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $13,940.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $98,800.00 |
| 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 #： | $358,000.00 | # 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 | $101,331.73 | $51,931.72 | $35,478.75 | $27,262.53 | $22,341.00 | $19,066.79 | $16,733.90 |
| 1.500 | $102,613.02 | $53,228.40 | $36,797.65 | $28,605.29 | $23,708.23 | $20,458.73 | $18,150.61 |
| 2.000 | $103,904.56 | $54,545.58 | $38,147.20 | $29,988.76 | $25,126.09 | $21,911.04 | $19,637.26 |
| 2.375 | $104,879.95 | $55,546.88 | $39,179.39 | $31,052.91 | $26,222.37 | $23,039.33 | $20,797.23 |
| 2.500 | $105,206.36 | $55,883.20 | $39,527.26 | $31,412.64 | $26,594.00 | $23,422.77 | $21,192.32 |
| 3.000 | $106,518.40 | $57,241.21 | $40,937.68 | $32,876.55 | $28,111.25 | $24,992.69 | $22,813.92 |
| 3.500 | $107,840.66 | $58,619.54 | $42,378.24 | $34,380.01 | $29,676.97 | $26,619.37 | $24,499.87 |
| 4.000 | $109,173.14 | $60,018.12 | $43,848.70 | $35,922.51 | $31,290.17 | $28,301.18 | $26,247.69 |
| 4.500 | $110,515.82 | $61,436.85 | $45,348.80 | $37,503.46 | $32,949.75 | $30,036.31 | $28,054.66 |
| 5.000 | $111,868.67 | $62,875.64 | $46,878.25 | $39,122.18 | $34,654.50 | $31,822.79 | $29,917.89 |
| 5.500 | $113,231.69 | $64,334.38 | $48,436.71 | $40,777.96 | $36,403.11 | $33,658.53 | $31,834.33 |
| 6.000 | $114,604.85 | $65,812.95 | $50,023.83 | $42,470.03 | $38,194.19 | $35,541.36 | $33,800.85 |
| 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. |