| Property Price： | $7,100,000.00 |
| Down Payment： | $2,840,000.00 |
| Loan amount： | $4,260,000.00 |
| Monthly Payment： | $18,844.01 (2.375% 300-term) |
| Total repayment： | $5,653,202.34 |
| Total int. paid： | $1,393,202.34 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,550.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $71,000.00 |
| 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 #： | $213,000.00 | # 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 | $72,819.36 | $37,319.36 | $25,495.87 | $19,591.50 | $16,054.77 | $13,701.84 | $12,025.37 |
| 1.500 | $73,740.12 | $38,251.18 | $26,443.65 | $20,556.43 | $17,037.29 | $14,702.12 | $13,043.46 |
| 2.000 | $74,668.26 | $39,197.73 | $27,413.47 | $21,550.63 | $18,056.19 | $15,745.79 | $14,111.79 |
| 2.375 | $75,369.19 | $39,917.29 | $28,155.23 | $22,315.35 | $18,844.01 | $16,556.60 | $14,945.38 |
| 2.500 | $75,603.76 | $40,158.98 | $28,405.22 | $22,573.86 | $19,111.07 | $16,832.15 | $15,229.30 |
| 3.000 | $76,546.62 | $41,134.88 | $29,418.78 | $23,625.86 | $20,201.40 | $17,960.33 | $16,394.62 |
| 3.500 | $77,496.83 | $42,125.38 | $30,454.00 | $24,706.28 | $21,326.56 | $19,129.30 | $17,606.18 |
| 4.000 | $78,454.38 | $43,130.43 | $31,510.71 | $25,814.76 | $22,485.85 | $20,337.89 | $18,862.20 |
| 4.500 | $79,419.26 | $44,149.96 | $32,588.71 | $26,950.86 | $23,678.46 | $21,584.79 | $20,160.74 |
| 5.000 | $80,391.46 | $45,183.91 | $33,687.81 | $28,114.11 | $24,903.54 | $22,868.60 | $21,499.69 |
| 5.500 | $81,370.95 | $46,232.19 | $34,807.76 | $29,304.00 | $26,160.13 | $24,187.81 | $22,876.89 |
| 6.000 | $82,357.73 | $47,294.73 | $35,948.30 | $30,519.96 | $27,447.24 | $25,540.85 | $24,290.08 |
| 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. |